Financial Report

PROFORMA CONSOLIDATED INCOME STATEMENTS

Adobe PDF Financial Highlights 2013
Get Adobe Reader Note: Files are in Adobe (PDF) format.
Please download the free Adobe Acrobat Reader to view these documents.
The table below sets out a summary of proforma consolidated results of the WZ Steel Berhad ("WZSTEEL") for the past two (2) years to 30 April 2008 and the consolidated results for the financial year ended 30 April 2009, 2010 and 2011:-
# Proforma # Proforma
2009 2010 2011 2012 2013
RM'000 RM'000 RM'000 RM'000 RM'000
Revenue 91,845 74,970 73,288 84,684 86,932
         
GP 12,389 11,433 10,313 10,133 8,907
         
         
EBITDA 7,954 7,527 6,452 6,311 7,594
Depreciation and amortisation (2,964) (3,033) (3,459) (3,515) (2,825)
Finance costs (2,542) (1,619) (1,394) (1,524) (1,963)
PBT 2,448 2,875 1,599 1,272 2,806
Taxation (728) (632) (392) (471) (93)
Profit After Tax 1,720 2,243 1,207 801 2,713
         
Number of WZSTEEL Shares in issue* ('000) 100,000 99,992 99,613 99,075 98,858
         
GP margin (%) 13.49% 15.25% 14.07% 11.97% 10.25%
         
PAT margin (%) 1.87% 2.99% 1.65% 0.95% 3.12%
         
Gross EPS (Sen) 2.45 2.88 1.61 1.28 2.84
         
Net EPS (Sen) 1.72 2.24 1.21 0.81 2.74
# The proforma consolidated results are prepared for illustrative purposes only and are based on the audited financial statements 
of WZSTEEL and its subsidiary companies.