Ratio Analysis
<------------------------------------- Actual --------------------------------------> <---------- Proforma (1) ---------->
Unaudited
(3 Months)
   
FYE 31 December 2014 2013 2012 2011 2010 2009
RM'000 RM'000 RM'000 RM'000 RM'000 RM'000
KEY FINANCIAL DATA
KEY FINANCIALS
Revenue 6,873 35,233 44,767 36,548 23,376 13,150
EBITDA 3,470 15,559 21,749 17,224 9,247 4,234
Profit After Taxation 282 5,162 11,707 15,009 7,737 3,358

RATIO ANALYSIS
PER SHARE DATA
Basic EPS (sen) 0.03 0.82 2.38 6.61 5.95 2.58
PROFITABILITY MARGINS
EBITDA Margin (%) 50.5 44.2 48.6 47.1 39.6 32.2
Net Profit Margin (%) 4.1 14.6 26.2 47.1 33.1 25.5

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