Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Net Income: Breakdown by Business Segment

Geographical Revenue Distribution History

Breakdown by Business Segment (MYR)
Fiscal Period: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

Lumber Manufacturing

          

Paper & Lumber

935M 1.1B 881M 958M 911M

Total Assets

1.42B 1.31B 1.46B 1.43B 1.31B

Interest Expense

-6.21M -5.9M -7.47M -7.8M -11.35M

Income Tax Expense

5.41M 13.59M 15.4M 10.77M 3.27M

CAPEX

-23.53M -28.41M -16.48M -87.18M -53.83M

EBT

39.78M -12.49M -21.87M 12.81M -24.24M

Gross Profit

193M 222M 137M 173M 153M

D&A

68.83M 72.24M 62.6M 60.47M 66.51M

Operating Income

45.99M -6.6M -14.4M 20.61M -12.89M

Net Income

34.37M -26.08M -37.28M 2.04M -27.5M
Geographical breakdown of sales (MYR)
Fiscal Period: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

Malaysia

654M 802M 531M 641M 573M

Total Assets

1.57B 1.47B 1.52B 1.51B 1.44B

Interest Expense

-5.98M -6.12M -10.45M -10.61M -9.94M

Income Tax Expense

-3.97M -5.26M 1.93M 1.34M 804K

D&A

37.01M 36.76M 28.54M 27.75M 27.57M

CAPEX

-10.66M -22.31M - - -7.9M

Net Income

40.69M -36.39M -19.93M -19.03M -30.05M

EBT

36.72M -41.65M -18M -17.7M -29.25M

Operating Income

42.7M -35.53M -7.55M -7.08M -19.31M

- - - - 88.39M

Thailand

465M 584M 565M 540M 531M

Total Assets

423M 421M 421M 382M 354M

Interest Expense

-4.14M -3.14M - - -

Income Tax Expense

6.02M 13M 9.88M 8.38M -

D&A

23.08M 25.57M 24.38M 23.29M 23.16M

CAPEX

-8.64M -24.15M - - -18.34M

Net Income

13.12M 28.56M 15.4M 33.04M 30.28M

EBT

19.14M 41.56M 25.28M 41.42M 30.28M

Operating Income

23.28M 44.7M 25.28M 41.42M 30.28M

Indonesia

99.05M 113M 115M 110M 141M

Total Assets

113M 124M 321M 349M 350M

Interest Expense

-6.53K -15.64K -23.14K - -4.37M

Income Tax Expense

3.36M 3.68M 3.61M 1.05M 2.46M

D&A

8.7M 9.59M 10.47M 10.2M 15.8M

CAPEX

-5.31M -7.19M - - -29.49M

Net Income

11.56M 7.74M 11M 10.42M 11.71M

EBT

14.92M 11.42M 14.6M 11.48M 14.18M

Operating Income

14.93M 11.43M 14.63M 11.48M 18.54M

Others

- - - - -

Total Assets

22.68K - 3 3 3

Net Income

-6.99K -2.56K -8.02K -68 -10.92K

EBT

-6.99K -2.56K -8.02K -68 -10.92K

Operating Income

-6.99K -2.56K -8.02K -68 -10.92K

Adjustments and Elimination

-283M -396M -329M -333M -333M

Total Assets

-684M -704M -809M -813M -832M

Interest Expense

3.91M 3.38M 3.01M 2.81M 2.96M

Income Tax Expense

- 2.17M -12.55K 23 -

D&A

27.55K 327K -794K -761K -21.44K

CAPEX

890K 21.75M - - 1.8M

Net Income

-31M -25.99M -43.73M -22.4M -39.44M

EBT

-31M -23.82M -43.75M -22.4M -39.44M

Operating Income

-34.91M -27.19M -46.75M -25.21M -42.4M

- - - - 0

- - - - 245M
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!