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: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

Personal Care Product Stores

          

Retailing

132M 149M 135M 125M 119M

Total Assets

184M 182M 190M 154M 184M

Interest Expense

-1.9M -1.18M -1.5M -1.68M -1.33M

Income Tax Expense

5.48M 7.29M 3.31M - -

CAPEX

-1.68M -3.44M -7.18M - -

EBT

20.53M 28.62M 13.81M - -

D&A

20.23M 17.74M 18.89M 20.33M 19.62M

Operating Income

21.18M 27.57M 13.1M - -

Net Income

15.05M 21.34M 10.5M 7.13M 4.27M

Full Service Restaurants

          

Food & Beverage Services (F&B)

- - - 8.87M 20.84M

Total Assets

- - - 18.36M 23.84M

Interest Expense

- - - -2K -258K

D&A

- - - 658K 2.67M

Net Income

- - - 1.35M 3.31M

Net Income

- - - -780K -62K

Total Assets

- - - 5.69M 1.97M

Geographical Revenue Distribution History

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

Malaysia

103M 117M 106M 106M 104M

Total Assets

123M 135M 148M 146M 134M

Interest Expense

-1.01M -399K -843K -1.11M -

Income Tax Expense

- - - - -

D&A

13.51M 11.29M 12.4M 15.09M -

CAPEX

-143K -2.95M -4.88M - -

Gross Profit

- - - - -

Net Income

13.65M 20.49M 12.64M 10.59M 7.03M

EBT

- - - - -

Vietnam

25.65M 28.7M 26.03M 24.38M 24.54M

Total Assets

33.33M 33.62M 34.94M 21.84M 23.05M

Interest Expense

-867K -764K -619K -538K -

Income Tax Expense

- - - - -

D&A

6.17M 5.93M 5.73M 5.13M -

CAPEX

-1.3M -817K -1.48M - -

Gross Profit

- - - - -

Net Income

1.22M 925K -1.08M -2.22M 1.23M

EBT

- - - - -

Total Assets

- - - - -

Net Income

- - - - -

EBT

- - - - -

EBT

- - - - -

Singapore

- - - - 9.47M

Total Assets

- - - - 41.62M

Net Income

- - - - 162K

Cambodia

3.44M 3.64M 3.64M 3.17M 2.28M

Total Assets

5.14M 5.86M 6.44M 4.36M 3.1M

Interest Expense

-24K -18K -36K -35K -

D&A

560K 598K 840K 768K -

CAPEX

- -404K -323K - -

Net Income

275K 427K 211K 110K -595K

Total Assets

21.96M 7.53M 168K 5.69M 1.97M

Net Income

-93K -503K -1.27M -780K -62K

Total Assets

- - - - 6.98M

Net Income

- - - - -246K