Financial Highlights
Year  /  Quarter
<---------------------------------- Actual ----------------------------------> <---------Proforma (1)--------->
Unaudited
(3Months)
     
FYE 31 December 2014 2013 2012 2011 2010 2009
RM'000 RM'000 RM'000 RM'000 RM'000 RM'000
Revenue 6,873 35,233 44,767 36,548 23,376 13,150
Gross Profit (GP) 4,609 20,864 27,817 22,714 11,325 6,883
Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) 3,470 15,559 21,749 17,224 9,247 4,234
Less: Amortisation (65) (260) (281) (264) (26) (6)
           Depreciation (3,226) (8,267) (5,819) (2,320) (1,439) (830)
           Net Interest Income / (Cost) 103 195 229 373 (39) (40)
Profit Before Taxation (PBT) 282 7,228 15,878 15,013 7,742 3,358
Taxation 0 (2,066) (4,170) (4) (5) -
Profit After Taxation (PAT) 282 5,162 11,707 15,009 7,737 3,358

Weighted Average Number Of Share ('000) 1,041,317 640,841 492,225 227,195 130,000 130,000
Basic EPS (sen) 0.03 0.82 2.38 6.61 5.95 2.58
GP Margin (%) 67.1 59.2 62.1 62.1 48.4 52.3
EBITDA Margin (%) 50.5 44.2 48.6 47.1 39.6 32.2
PBT Margin (%) 4.1 20.5 35.5 41.1 33.1 25.5
PAT Margin (%) 4.1 14.6 26.2 41.1 33.1 25.5

Note:-
(1) On the assumption that the Group's current structure had been in existence.