| Financial
Highlights
The
following table sets out a summary of the proforma audited
consolidated results of the Group for the past five (5) financial
years ended 31 December 2004, prepared on the assumption that
the Group has been in existence throughout the period under
review. The proforma consolidated results are prepared for
illustrative purposes only and should be read in conjunction
with the accompanying notes and assumptions included in the
Accountants’ Report set out in Section 11 of this Prospectus.
| |
v-------
FYE 31 December ------->
|
|
|
2000 |
2001 |
2002 |
2003 |
2004 |
|
|
RM'000 |
RM'000 |
|
RM'000 |
RM'000 |
|
|
|
|
|
|
|
| Revenue |
90,804 |
117,560 |
254,211 |
210,856 |
223,800 |
| Gross
Profit |
2,764 |
4,540 |
9,336 |
13,973 |
15,532 |
| Profit
before finance costs, taxation, depreciation and
amortisation |
1,734 |
2,464 |
5,972 |
6,982 |
9,872 |
| Net
finance costs |
(8) |
(23) |
(49) |
(29) |
>(107) |
| Depreciation
and amortisation |
(85) |
(271) |
(450) |
(577) |
(678) |
| Profit
before taxation and share of associated company's
result |
1,641 |
2,170 |
5,473 |
8,376 |
9,087 |
| Share
of associated company's result |
- |
- |
- |
599 |
1,788 |
| Net
profit before taxation |
1,641 |
2,170 |
5,473 |
8,975 |
10,875 |
| Taxation |
(417) |
(598) |
(1,991) |
(2,577) |
(2,529) |
| Adjustment
pursuant to MASB 25 |
- |
(64) |
(2) |
(18) |
- |
| Profit
from ordinary activity |
1,224 |
1,508 |
3,480 |
6,380 |
8,346 |
| Minority
interest |
- |
39 |
11 |
24 |
(12) |
| Net
profit after taxation |
1,224 |
1,547 |
3,491 |
6,404 |
8,334 |
| Number
of Tanjung Shares assumed in issue (Ô000) * |
36,423 |
36,423 |
36,423 |
36,423 |
36,423 |
| Gross
EPS (sen) |
4.51 |
5.96 |
15.03 |
24.64 |
29.86 |
| Net
EPS (sen) |
3.36 |
4.25 |
9.58 |
17.58 |
22.88 |
|
Note:
* The number of ordinary shares assumed in issue throughout
the financial years under review is the number of ordinary
shares in issue after acquisition of TOS i.e. 36,423,136 ordinary
shares of RM0.50 each.
The
detailed commentaries on the historical performance of the
Tanjung Group is set out in the Accountants’ Report
included in Section 11 of this Prospectus.
|
