Income Statement Encorp

Stocks

6076

MYL6076OO003

Construction & Engineering

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-29 EDT			5-day change	1st Jan Change
0.1250 ^MYR	-3.85%		+8.70%	-24.24%

06-30	Encorp Berhad Announces Resignation of Kamarul Azman Bin Kamarozaman@Amir as Chief Financial Officer, Effective June 30, 2026	CI
06-05	Encorp Berhad And Lembaga Kemajuan Tanah Persekutuan Enter Into Memorandum Of Understanding For Staff Housing Project	CI

a92090b94ab3eb9fc594f646969ea7fb.vxbmG1GA3tLaycRYfTgsjLZSbKMaIl67EvVDHKMydho.4Hq8dTzZmJWKkfM9TV5Iu9QkD8JySifMP7AUJc9iTy76U6goCeyc4OiW9A

Published financial data: ENCORP

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	147M	137M	129M	104M	94.1M
Total Revenues	147M	137M	129M	104M	94.1M
Cost of Goods Sold, Total	43.62M	43.27M	57.15M	22.85M	42.39M
Gross Profit	103M	94.23M	72.04M	81.16M	51.71M
Selling General & Admin Expenses, Total	18.5M	26.45M	23.69M	29.77M	30.24M
Other Operating Expenses	13.07M	15.19M	-238K	2.22M	-179K
Other Operating Expenses, Total	31.57M	41.64M	23.45M	32M	30.07M
Operating Income	71.52M	52.59M	48.59M	49.17M	21.65M
Interest Expense, Total	-73.16M	-65.94M	-59.19M	-50.91M	-40.59M
Interest And Investment Income	3.39M	1.21M	1.75M	1.59M	806K
Net Interest Expenses	-69.77M	-64.73M	-57.45M	-49.32M	-39.79M
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-	-
EBT, Excl. Unusual Items	1.74M	-12.14M	-8.86M	-149K	-18.14M
Gain (Loss) On Sale Of Investments	-4K	3.1M	3.87M	3.96M	4.54M
Gain (Loss) On Sale Of Assets	50K	28K	-	-	-
Asset Writedown	-	1.46M	3.8M	2.16M	4.51M
Other Unusual Items	96K	8K	106K	91K	102K
EBT, Incl. Unusual Items	1.88M	-7.54M	-1.08M	6.06M	-8.98M
Income Tax Expense	10.05M	10.67M	7.4M	2.62M	3.26M
Earnings From Continuing Operations	-8.17M	-18.2M	-8.48M	3.44M	-12.24M
Net Income to Company	-8.17M	-18.2M	-8.48M	3.44M	-12.24M
Minority Interest	-2.72M	-1.94M	-704K	-1.63M	-436K
Net Income - (IS)	-10.89M	-20.14M	-9.19M	1.81M	-12.68M
Net Income to Common Incl Extra Items	-10.89M	-20.14M	-9.19M	1.81M	-12.68M
Net Income to Common Excl. Extra Items	-10.89M	-20.14M	-9.19M	1.81M	-12.68M
Per Share Items
Net EPS - Basic	-0.03	-0.06	-0.03	0.01	-0.04
Basic EPS - Continuing Operations	-0.03	-0.06	-0.03	0.01	-0.04
Basic Weighted Average Shares Outstanding	316M	316M	316M	316M	316M
Net EPS - Diluted	-0.03	-0.06	-0.03	0.01	-0.04
Diluted EPS - Continuing Operations	-0.03	-0.06	-0.03	0.01	-0.04
Diluted Weighted Average Shares Outstanding	316M	316M	316M	316M	316M
Normalized Basic EPS	-0.01	-0.03	-0.02	-0.01	-0.04
Normalized Diluted EPS	-0.01	-0.03	-0.02	-0.01	-0.04
Supplemental Items
EBITDA	71.86M	52.94M	49.03M	49.7M	22.13M
EBITA	71.52M	52.59M	48.59M	49.17M	21.65M
EBIT	71.52M	52.59M	48.59M	49.17M	21.65M
EBITDAR	71.94M	53.04M	49.13M	49.79M	22.37M
Effective Tax Rate - (Ratio)	533.49	-141.53	-683.38	43.26	-36.29
Current Domestic Taxes	3.11M	6.78M	9.2M	4.24M	3.24M
Total Current Taxes	3.11M	6.78M	9.2M	4.24M	3.24M
Deferred Domestic Taxes	6.94M	3.89M	-1.8M	-1.62M	20K
Total Deferred Taxes	6.94M	3.89M	-1.8M	-1.62M	20K
Normalized Net Income	-1.64M	-9.52M	-6.24M	-1.72M	-11.77M
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	68.24M	61.04M	53.43M	45.32M	35.7M
Supplemental Operating Expense Items
Selling and Marketing Expenses	688K	6.65M	3.6M	3.49M	3.77M
General and Administrative Expenses	17.81M	19.8M	20.09M	26.28M	26.47M
Net Rental Expense, Total	86K	99K	105K	89K	236K
Imputed Operating Lease Interest Expense	61.99K	72.59K	78.73K	67.49K	179K
Imputed Operating Lease Depreciation	24.01K	26.41K	26.27K	21.51K	57.32K

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	44.95M	36.07M	16.32M	17.76M	5.26M
Short Term Investments	5.22M	5.26M	5.72M	5.78M	5.66M
Total Cash And Short Term Investments	50.17M	41.33M	22.04M	23.54M	10.92M
Accounts Receivable, Total	126M	105M	140M	136M	143M
Other Receivables	6.31M	5.29M	1.92M	2.21M	2.08M
Total Receivables	132M	111M	142M	138M	145M
Inventory	113M	110M	114M	122M	108M
Prepaid Expenses	514K	317K	570K	781K	43K
Other Current Assets, Total	135M	140M	138M	142M	146M
Total Current Assets	430M	402M	417M	426M	411M
Gross Property Plant And Equipment	29.78M	28.37M	34.72M	35.13M	34.52M
Accumulated Depreciation	-7.35M	-7.26M	-16.97M	-19.41M	-20.99M
Net Property Plant And Equipment	22.42M	21.11M	17.75M	15.72M	13.53M
Long-term Investments	-	-	-	-	-
Goodwill	0	0	0	0	0
Other Intangibles, Total	79K	152K	112K	311K	225K
Accounts Receivable Long-Term	543M	457M	362M	256M	140M
Deferred Tax Assets Long-Term	5.65M	2.04M	3.69M	4.7M	5.11M
Other Long-Term Assets, Total	307M	318M	331M	335M	339M
Total Assets	1.31B	1.2B	1.13B	1.04B	909M
Liabilities
Accounts Payable, Total	13.56M	16.11M	15.92M	26.35M	27.16M
Accrued Expenses, Total	35.9M	32.31M	36.82M	47.69M	40.62M
Short-term Borrowings	49.27M	39.56M	52.81M	52.54M	53.35M
Current Portion of Long-Term Debt	99.91M	102M	119M	111M	121M
Current Portion of Leases	1.48M	1.53M	1.66M	1.9M	2.07M
Current Income Taxes Payable	1.89M	906K	1.09M	787K	1.14M
Unearned Revenue Current, Total	4.65M	3.92M	8.06M	11.05M	6.48M
Other Current Liabilities	20M	18.89M	21.7M	25.15M	22.63M
Total Current Liabilities	227M	216M	257M	277M	274M
Long-Term Debt	600M	509M	405M	302M	190M
Long-Term Leases	18.6M	17.07M	14.95M	13.21M	11.14M
Deferred Tax Liability Non Current	4.66M	4.94M	4.79M	4.18M	4.61M
Other Non Current Liabilities	18.39M	30.87M	30.4M	15.05M	14.2M
Total Liabilities	868M	778M	712M	611M	494M
Common Stock, Total	399M	399M	399M	399M	399M
Additional Paid In Capital	23.17M	23.17M	23.17M	23.17M	23.17M
Retained Earnings	-68.5M	-88.64M	-97.83M	-96.02M	-109M
Treasury Stock	-327K	-327K	-327K	-327K	-327K
Comprehensive Income and Other	389K	717K	4.95M	9.19M	10.06M
Total Common Equity	354M	334M	329M	335M	323M
Minority Interest	87.1M	89.11M	89.81M	91.44M	91.88M
Total Equity	441M	423M	419M	426M	415M
Total Liabilities And Equity	1.31B	1.2B	1.13B	1.04B	909M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	316M	316M	316M	316M	316M
ECS Total Common Shares Outstanding	316M	316M	316M	316M	316M
Book Value / Share	1.12	1.06	1.04	1.06	1.02
Tangible Book Value	354M	334M	329M	335M	323M
Tangible Book Value Per Share	1.12	1.06	1.04	1.06	1.02
Total Debt	769M	670M	593M	481M	377M
Net Debt	719M	629M	571M	457M	366M
Debt Equivalent Oper. Leases	688K	792K	840K	712K	1.89M
Minority Interest, Total (Incl. Fin. Div)	87.1M	89.11M	89.81M	91.44M	91.88M
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	5	3	3	3	3
Inventories - Work In Process, Total	5.55M	31.68M	38.35M	45.57M	50.84M
Inventories - Finished Goods, Total	107M	78.55M	75.57M	76M	57.62M
Buildings, Total	5.07M	5.07M	2.71M	2.71M	2.71M
Machinery, Total	3.21M	3.82M	4.68M	5.08M	5.22M
Full Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	2.18M	2.19M	1.84M	1.72M	1.54M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	-10.89M	-20.14M	-9.19M	1.81M	-12.68M
Depreciation & Amortization - CF	2.36M	2.36M	2.39M	2.45M	2.33M
Amortization of Goodwill and Intangible Assets - (CF)	-	1K	-	-	-
Depreciation & Amortization, Total	2.36M	2.36M	2.39M	2.45M	2.33M
Amortization of Deferred Charges, Total - (CF)	13K	35K	40K	45K	86K
(Gain) Loss From Sale Of Asset	-50K	-28K	-	-	-
(Gain) Loss on Sale of Investments - (CF)	782K	-3.1M	-3.87M	-3.96M	-4.54M
Asset Writedown & Restructuring Costs	7.69M	-1.46M	-3.8M	-1.1M	-4.51M
Provision and Write-off of Bad Debts	415K	15K	-348K	89K	-173K
Other Operating Activities, Total	35.63M	42.14M	17.21M	19.07M	14.5M
Change In Accounts Receivable	73.5M	106M	68.54M	103M	106M
Change In Inventories	4.17M	15.27M	3.97M	1.39M	18.38M
Change In Accounts Payable	2.36M	-12.33M	6.5M	11.03M	-10.8M
Change in Other Net Operating Assets	12.67M	-14.26M	-7.54M	-9.42M	-5.14M
Cash from Operations	129M	115M	73.9M	124M	103M
Capital Expenditure	-84K	-1.04M	-1.24M	-230K	-134K
Sale of Property, Plant, and Equipment	50K	28K	-	-	-
Sale (Purchase) of Real Estate properties	-	-27K	-	-	-
Sale (Purchase) of Intangible assets	-78K	-109K	-	-244K	-
Investment in Marketable and Equity Securities, Total	-	-	5.4M	649K	-57K
Other Investing Activities, Total	-3.94M	-1.02M	1.75M	1.66M	571K
Cash from Investing	-4.06M	-2.16M	5.9M	1.84M	380K
Long-Term Debt Issued, Total	11.98M	3M	23.2M	5.5M	5.72M
Total Debt Issued	11.98M	3M	23.2M	5.5M	5.72M
Long-Term Debt Repaid, Total	-122M	-125M	-121M	-134M	-123M
Total Debt Repaid	-122M	-125M	-121M	-134M	-123M
Issuance of Common Stock	-	-	-	-	-
Other Financing Activities, Total	-22K	52K	1.77M	-	-
Cash from Financing	-110M	-122M	-96.18M	-129M	-117M
Foreign Exchange Rate Adjustments	682K	246K	-1.6M	4.09M	828K
Net Change in Cash	15.04M	-8.9M	-17.98M	1.52M	-12.74M
Supplemental Items
Cash Interest Paid	47.35M	41.64M	38.08M	32.77M	26.35M
Cash Income Tax Paid (Refund)	4.18M	7.78M	7.95M	4.54M	2.82M
Levered Free Cash Flow	1.97M	8.1M	-27.72M	4.25M	-19.94M
Unlevered Free Cash Flow	47.69M	49.32M	9.27M	36.07M	5.43M
Change In Net Working Capital	-781K	-15.2M	22.28M	-3.32M	10.39M
Net Debt Issued / Repaid	-110M	-122M	-97.95M	-129M	-117M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	3.28	2.62	2.6	2.83	1.39
Return on Total Capital	3.56	2.85	2.89	3.2	1.59
Return On Equity %	-1.84	-4.21	-2.02	0.81	-2.91
Return on Common Equity	-3.04	-5.86	-2.77	0.54	-3.85
Margin Analysis
Gross Profit Margin %	70.27	68.53	55.76	78.03	54.95
SG&A Margin	12.61	19.23	18.34	28.63	32.14
EBITDA Margin %	48.98	38.5	37.95	47.78	23.52
EBITA Margin %	48.75	38.25	37.61	47.27	23
EBIT Margin %	48.75	38.25	37.61	47.27	23
Income From Continuing Operations Margin %	-5.57	-13.24	-6.57	3.3	-13.01
Net Income Margin %	-7.42	-14.65	-7.11	1.74	-13.47
Net Avail. For Common Margin %	-7.42	-14.65	-7.11	1.74	-13.47
Normalized Net Income Margin	-1.12	-6.93	-4.83	-1.66	-12.51
Levered Free Cash Flow Margin	1.34	5.89	-21.46	4.09	-21.19
Unlevered Free Cash Flow Margin	32.51	35.87	7.18	34.68	5.77
Asset Turnover
Asset Turnover	0.11	0.11	0.11	0.1	0.1
Fixed Assets Turnover	6.23	6.32	6.65	6.22	6.43
Receivables Turnover (Average Receivables)	1.18	1.19	1.05	0.75	0.67
Inventory Turnover (Average Inventory)	0.34	0.39	0.51	0.19	0.37
Short Term Liquidity
Current Ratio	1.9	1.87	1.62	1.54	1.5
Quick Ratio	0.8	0.7	0.64	0.58	0.57
Operating Cash Flow to Current Liabilities	0.57	0.53	0.29	0.45	0.38
Days Sales Outstanding (Average Receivables)	308.07	306.34	346.3	485.61	541.43
Days Outstanding Inventory (Average Inventory)	1.08K	941.61	715.79	1.89K	990.38
Average Days Payable Outstanding	447.51	133.69	96.06	350.87	333.59
Cash Conversion Cycle (Average Days)	939.83	1.11K	966.02	2.02K	1.2K
Long Term Solvency
Total Debt/Equity	174.45	158.35	141.63	112.78	90.78
Total Debt / Total Capital	63.56	61.29	58.61	53	47.58
LT Debt/Equity	140.28	124.46	100.3	73.87	48.37
Long-Term Debt / Total Capital	51.11	48.17	41.51	34.72	25.35
Total Liabilities / Total Assets	66.32	64.77	62.96	58.9	54.32
EBIT / Interest Expense	0.98	0.8	0.82	0.97	0.53
EBITDA / Interest Expense	1.01	0.83	0.86	1.01	0.59
(EBITDA - Capex) / Interest Expense	1.01	0.82	0.84	1.01	0.59
Total Debt / EBITDA	10.41	12.19	11.63	9.32	15.71
Net Debt / EBITDA	9.73	11.44	11.2	8.86	15.26
Total Debt / (EBITDA - Capex)	10.42	12.43	11.93	9.36	15.8
Net Debt / (EBITDA - Capex)	9.74	11.66	11.48	8.9	15.34
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	9.38	-6.28	-6.04	-19.49	-9.53
Gross Profit, 1 Yr. Growth %	11.63	-8.6	-23.54	10.59	-36.28
EBITDA, 1 Yr. Growth %	50.53	-26.33	-7.38	1.37	-55.46
EBITA, 1 Yr. Growth %	51.15	-26.46	-7.6	1.18	-55.97
EBIT, 1 Yr. Growth %	51.15	-26.46	-7.6	1.18	-55.97
Earnings From Cont. Operations, 1 Yr. Growth %	23.59	122.9	-53.39	-140.51	-456.24
Net Income, 1 Yr. Growth %	198.98	84.92	-54.38	-119.67	-801.72
Normalized Net Income, 1 Yr. Growth %	-153.38	481.21	-34.5	-72.38	583.26
Diluted EPS Before Extra, 1 Yr. Growth %	191.38	84.92	-54.38	-119.66	-801.82
Accounts Receivable, 1 Yr. Growth %	2.81	-16.15	32.9	-2.72	5.12
Inventory, 1 Yr. Growth %	-22.03	-2.45	3.34	6.72	-10.79
Net Property, Plant and Equip., 1 Yr. Growth %	-9.23	-5.87	-15.9	-11.47	-13.89
Total Assets, 1 Yr. Growth %	-7.56	-8.26	-5.84	-8.22	-12.42
Tangible Book Value, 1 Yr. Growth %	-2.76	-5.62	-1.47	1.78	-3.5
Common Equity, 1 Yr. Growth %	-2.74	-5.6	-1.48	1.84	-3.53
Cash From Operations, 1 Yr. Growth %	91.4	-10.94	-35.5	68.13	-16.89
Capital Expenditures, 1 Yr. Growth %	-59.62	1.14K	19.5	-81.51	-41.74
Levered Free Cash Flow, 1 Yr. Growth %	-100.67	312.14	-442.2	-136.9	-568.88
Unlevered Free Cash Flow, 1 Yr. Growth %	-119.68	3.41	-81.2	41.61	-84.95
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-5.88	1.25	-6.16	-13.02	-14.66
Gross Profit, 2 Yr. CAGR %	-2.07	1.01	-16.4	-7.19	-16.06
EBITDA, 2 Yr. CAGR %	-6.7	5.31	-17.39	-3.1	-32.81
EBITA, 2 Yr. CAGR %	-6.61	5.43	-17.57	-3.31	-33.26
EBIT, 2 Yr. CAGR %	-6.61	5.43	-17.57	-3.31	-33.26
Earnings From Cont. Operations, 2 Yr. CAGR %	-55.81	65.98	1.92	-56.55	20.13
Net Income, 2 Yr. CAGR %	-51.55	135.13	-8.15	-70.05	17.48
Normalized Net Income, 2 Yr. CAGR %	-76.15	76.28	95.11	-57.47	37.38
Diluted EPS Before Extra, 2 Yr. CAGR %	-52.55	132.12	-8.15	-70.05	17.48
Accounts Receivable, 2 Yr. CAGR %	6.09	-7.16	5.56	13.71	1.13
Inventory, 2 Yr. CAGR %	-12.65	-12.79	0.4	5.02	-2.43
Net Property, Plant and Equip., 2 Yr. CAGR %	-7.76	-7.57	-11.03	-13.72	-12.69
Total Assets, 2 Yr. CAGR %	-18.89	-7.91	-7.06	-7.04	-10.35
Tangible Book Value, 2 Yr. CAGR %	2.23	-4.2	-3.57	0.14	-0.9
Common Equity, 2 Yr. CAGR %	1.13	-4.18	-3.56	0.16	-0.88
Cash From Operations, 2 Yr. CAGR %	6.26	30.56	-24.21	4.14	18.21
Capital Expenditures, 2 Yr. CAGR %	-38.35	123.71	284.83	-53	-67.18
Levered Free Cash Flow, 2 Yr. CAGR %	-76.69	-83.37	275.54	-27.55	31.54
Unlevered Free Cash Flow, 2 Yr. CAGR %	-35.77	-54.89	-55.91	-14.48	-53.84
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-16.26	-6.02	-1.24	-10.83	-11.87
Gross Profit, 3 Yr. CAGR %	-9.79	-4.29	-7.94	-7.66	-18.13
EBITDA, 3 Yr. CAGR %	-10.13	-13.76	0.89	-11.56	-25.22
EBITA, 3 Yr. CAGR %	-10.08	-13.76	0.89	-11.74	-25.61
EBIT, 3 Yr. CAGR %	-10.08	-13.76	0.89	-11.74	-25.61
Earnings From Cont. Operations, 3 Yr. CAGR %	-10.71	-24.22	8.69	-25.06	-12.38
Net Income, 3 Yr. CAGR %	13.39	-24.28	36.12	-45.05	-14.29
Normalized Net Income, 3 Yr. CAGR %	-41.92	-30.81	26.73	1.69	7.32
Diluted EPS Before Extra, 3 Yr. CAGR %	10.61	-25.33	34.96	-45.05	-14.29
Accounts Receivable, 3 Yr. CAGR %	-5.64	-1.91	4.63	2.73	10.77
Inventory, 3 Yr. CAGR %	-10.46	-9.38	-7.71	2.46	-0.54
Net Property, Plant and Equip., 3 Yr. CAGR %	58.58	-7.13	-10.43	-11.18	-13.77
Total Assets, 3 Yr. CAGR %	-14.7	-15.49	-7.23	-7.45	-8.87
Tangible Book Value, 3 Yr. CAGR %	-1.9	-0.46	-3.3	-1.82	-1.09
Common Equity, 3 Yr. CAGR %	-3.05	-1.17	-3.29	-1.8	-1.08
Cash From Operations, 3 Yr. CAGR %	10.33	0.19	3.21	-1.15	-3.41
Capital Expenditures, 3 Yr. CAGR %	70.32	67.63	81.52	39.9	-49.51
Levered Free Cash Flow, 3 Yr. CAGR %	-75.48	-39.3	-54.44	29.34	35.02
Unlevered Free Cash Flow, 3 Yr. CAGR %	-37.5	-24.72	-66.3	-8.89	-52.08
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-16.4	-10.75	-12.36	-8.88	-6.84
Gross Profit, 5 Yr. CAGR %	-10.25	-2.5	-12.5	-5.46	-10.95
EBITDA, 5 Yr. CAGR %	-12.52	0.09	-13.11	-9.65	-14.25
EBITA, 5 Yr. CAGR %	-12.52	0.21	-13.15	-9.72	-14.48
EBIT, 5 Yr. CAGR %	-12.52	0.21	-13.15	-9.72	-14.48
Earnings From Cont. Operations, 5 Yr. CAGR %	-21.91	-14.17	-5.86	-39.33	13.13
Net Income, 5 Yr. CAGR %	-17.45	-10.26	4.22	-47.75	28.33
Normalized Net Income, 5 Yr. CAGR %	-42.57	-14.75	-5.67	-43.05	30.89
Diluted EPS Before Extra, 5 Yr. CAGR %	-19.53	-12.23	2.68	-48.19	27.67
Accounts Receivable, 5 Yr. CAGR %	-5.95	-5.29	-1.31	4.06	3.22
Inventory, 5 Yr. CAGR %	-19.58	-17.19	-6.26	-3.87	-5.63
Net Property, Plant and Equip., 5 Yr. CAGR %	26.66	27.53	25.85	-9.82	-11.34
Total Assets, 5 Yr. CAGR %	-10.28	-10.89	-11.72	-12.21	-8.49
Tangible Book Value, 5 Yr. CAGR %	-2.28	-2.24	-2.57	-0.22	-2.35
Common Equity, 5 Yr. CAGR %	-3.47	-3.19	-3.26	-0.64	-2.33
Cash From Operations, 5 Yr. CAGR %	6.4	-6.5	-5.06	1.75	8.97
Capital Expenditures, 5 Yr. CAGR %	27.43	79.41	135.98	0.8	-8.42
Levered Free Cash Flow, 5 Yr. CAGR %	-51.32	-45.57	-26.98	-34.85	-41.58
Unlevered Free Cash Flow, 5 Yr. CAGR %	47.32	-26.55	-45.64	-20.78	-53.22