Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Net Income: Breakdown by Business Segment

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

Oil and Gas Production

          

Malaysia ­ Sabah

- - - - 935M

Interest Expense

- - - - -17.92M

Income Tax Expense

- - - - 81.65M

CAPEX

- - - - -408M

D&A

- - - - 145M

Operating Income

- - - - 291M

Net Income

- - - - 152M

Malaysia ­ Peninsular

- - - - 818M

Interest Expense

- - - - -22.89M

Income Tax Expense

- - - - 49.34M

CAPEX

- - - - -597M

D&A

- - - - 236M

Operating Income

- - - - 224M

Net Income

- - - - 141M

Brunei

- - - - 303M

Interest Expense

- - - - -6.88M

Income Tax Expense

- - - - 37.72M

CAPEX

- - - - -140M

D&A

- - - - 74.4M

Operating Income

- - - - 98.6M

Net Income

- - - - 56.04M

United Kingdom

229M 331M 347M 343M 205M

Interest Expense

- -27.29M -29.04M -31.49M -35.84M

Income Tax Expense

1M 63.94M 159M 31.55M 51.69M

CAPEX

-122M -121M -194M -167M -169M

D&A

56.34M 42.24M 83.82M 71.94M 60.58M

Operating Income

31.53M 172M 161M 121M -5.83M

Net Income

14.3M 81.08M -22.52M 74.86M -119M

Vietnam

- - 66.54M - 56.51M

Interest Expense

- -135K -434K -616K -475K

Income Tax Expense

- -478K 8.01M -1.92M 13.44M

CAPEX

- 481K -961K 1.45M -476K

D&A

- 1.53M 3.91M 3.45M 2.06M

Operating Income

- 12.88M 2.02M -5.04M 23.6M

Net Income

- 19.57M -5.75M -3.31M 9.78M

Commercial Arrangement Area

- 380M 784M 975M -

Interest Expense

- -8.26M -19.8M -19.56M -

Income Tax Expense

- 317K 33.96M 93.69M -

CAPEX

- -65.54M -176M -159M -

D&A

- 73.01M 197M 240M -

Operating Income

- 250M 309M 342M -

Net Income

- 388M 261M 248M -

Malaysia ­ Kinabalu and Others

- 189M 511M 571M -

Interest Expense

- -1.52M -1.01M -2.15M -

Income Tax Expense

- -62.17M 68.4M 34.57M -

CAPEX

- 8.94M -86.03M -163M -

D&A

- 49.34M 72.13M 93.09M -

Operating Income

- -62.75M 175M 197M -

Net Income

- 163M 107M 103M -

Malaysia ­ North Sabah

570M 791M 627M 808M -

Interest Expense

- -13.62M -14.58M -13.12M -

Income Tax Expense

63.23M 86.9M 40.53M 111M -

CAPEX

-169M -39.85M -62.56M -324M -

D&A

113M 113M 123M 66.65M -

Operating Income

200M 197M 150M 334M -

Net Income

117M 96.55M 96.34M 134M -

Australia

- - - - -

Interest Expense

- - -163K -337K -

Income Tax Expense

- - - - -

CAPEX

-1.95M -514K - - -

D&A

- - - - -

Operating Income

2.62M -3.4M -8.55M -1.1M -

Net Income

1.56M -50.76M -7.97M -1.94M -

Net Income

- - - - -

Investment Holding and Group Activities

5.9M 5.01M 9.37M 19.36M -

Interest Expense

- -10.18M -12.23M -39.55M -

Income Tax Expense

-307K -13K 1.24M 1.97M -

CAPEX

-730K -1.52M -1.73M -2.44M -

D&A

1.23M 1.33M 1.32M 1.39M -

Operating Income

-23.47M -34.23M -14.19M -47.17M -

Net Income

-28.98M -44.4M -27.52M -87.96M -

Net Income

- - - - -

Others

- - - - 15.37M

Interest Expense

- - - - -50.11M

Income Tax Expense

- - - - 1.88M

CAPEX

- - - - -2.12M

D&A

- - - - 1.89M

Operating Income

- - - - -70.39M

Net Income

- - - - -123M

Net Income

- - - - -

Operating Income

- - - - -

CAPEX

- - - - -

Geographical Revenue Distribution History

Geographical breakdown of sales (MYR)
Fiscal Period: June 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

United States

570M - - - -

Total Assets

703M - - - -

Income Tax Expense

63.23M - - - -

D&A

113M - - - -

CAPEX

-169M - - - -

Net Income

117M - - - -

Operating Income

200M - - - -

United Kingdom

229M - - - -

Total Assets

1.37B - - - -

Income Tax Expense

1M - - - -

D&A

56.34M - - - -

CAPEX

-122M - - - -

Net Income

14.3M - - - -

Operating Income

31.53M - - - -

Total Assets

- - - - -

CAPEX

- - - - -

Net Income

- - - - -

Operating Income

- - - - -

Australia

- - - - -

Total Assets

51.7M - - - -

Income Tax Expense

- - - - -

D&A

- - - - -

CAPEX

-1.95M - - - -

Net Income

1.56M - - - -

Operating Income

2.62M - - - -

Malaysia

5.9M - - - -

Total Assets

3M - - - -

Income Tax Expense

-307K - - - -

D&A

1.23M - - - -

CAPEX

-730K - - - -

Net Income

-28.98M - - - -

Operating Income

-23.47M - - - -

Net Income

- - - - -
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!