Fibon Bhd
KLSE:FIBON
Income Statement
Earnings Waterfall
Fibon Bhd
Income Statement
Fibon Bhd
| May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
16
N/A
|
17
+2%
|
16
-4%
|
15
-7%
|
13
-15%
|
12
-5%
|
12
+0%
|
13
+6%
|
15
+11%
|
14
-3%
|
17
+18%
|
18
+6%
|
17
-4%
|
18
+5%
|
16
-9%
|
17
+5%
|
17
-1%
|
16
-6%
|
16
+0%
|
15
-4%
|
15
+1%
|
15
+0%
|
15
-1%
|
14
-11%
|
14
+0%
|
14
0%
|
14
+2%
|
15
+11%
|
17
+9%
|
17
+1%
|
18
+7%
|
20
+7%
|
18
-6%
|
19
+0%
|
17
-8%
|
15
-14%
|
15
-1%
|
15
+0%
|
14
-1%
|
15
+2%
|
15
+4%
|
15
0%
|
15
-2%
|
15
-1%
|
14
-8%
|
13
-8%
|
12
-2%
|
12
0%
|
12
+2%
|
13
+5%
|
13
+2%
|
14
+2%
|
15
+12%
|
17
+11%
|
18
+5%
|
20
+11%
|
19
0%
|
20
+1%
|
20
+1%
|
18
-7%
|
18
-1%
|
18
0%
|
19
+6%
|
21
+8%
|
22
+5%
|
23
+5%
|
25
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
| Gross Profit |
10
N/A
|
10
-3%
|
9
-8%
|
9
-4%
|
8
-8%
|
8
0%
|
8
0%
|
8
+4%
|
8
-1%
|
8
-9%
|
8
+7%
|
9
+10%
|
9
+1%
|
10
+8%
|
10
+3%
|
10
-2%
|
10
+1%
|
10
-2%
|
9
-6%
|
9
-6%
|
9
+1%
|
8
-2%
|
9
+7%
|
9
-1%
|
9
+2%
|
9
-1%
|
9
-1%
|
10
+14%
|
11
+7%
|
11
+3%
|
12
+9%
|
13
+7%
|
12
-8%
|
12
+1%
|
11
-10%
|
9
-16%
|
10
+5%
|
10
+0%
|
9
-1%
|
10
+4%
|
10
+6%
|
11
+1%
|
10
-2%
|
10
-1%
|
9
-9%
|
8
-13%
|
8
+0%
|
8
-4%
|
7
-7%
|
8
+7%
|
8
-1%
|
8
+1%
|
9
+19%
|
10
+13%
|
11
+6%
|
12
+13%
|
12
-3%
|
12
+2%
|
12
+1%
|
11
-7%
|
12
+2%
|
12
0%
|
13
+9%
|
14
+10%
|
15
+5%
|
15
+4%
|
16
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
|
| Other Operating Expenses |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
2
|
4
|
5
|
2
|
3
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Operating Income |
9
N/A
|
8
-5%
|
7
-13%
|
6
-11%
|
5
-21%
|
5
-5%
|
5
+6%
|
5
+8%
|
6
+10%
|
5
-13%
|
5
+5%
|
6
+15%
|
6
N/A
|
7
+14%
|
7
+1%
|
7
-4%
|
7
-3%
|
7
0%
|
6
-9%
|
5
-14%
|
5
+3%
|
4
-19%
|
5
+15%
|
5
+1%
|
5
+3%
|
6
+25%
|
6
-4%
|
7
+6%
|
7
+3%
|
5
-20%
|
8
+39%
|
9
+13%
|
6
-31%
|
6
+7%
|
4
-39%
|
1
-63%
|
4
+152%
|
3
-11%
|
3
-9%
|
3
+12%
|
4
+13%
|
3
-12%
|
3
-3%
|
4
+19%
|
3
-17%
|
3
-15%
|
3
-6%
|
3
+8%
|
2
-12%
|
3
+15%
|
3
-1%
|
3
-3%
|
4
+65%
|
6
+30%
|
6
+10%
|
8
+27%
|
7
-18%
|
7
+3%
|
7
+4%
|
6
-15%
|
6
+3%
|
5
-22%
|
5
+10%
|
6
+9%
|
6
+10%
|
8
+21%
|
8
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
9
N/A
|
8
-5%
|
7
-13%
|
6
-11%
|
5
-21%
|
5
-5%
|
5
+6%
|
5
+8%
|
6
+10%
|
5
-13%
|
5
+5%
|
6
+15%
|
6
N/A
|
7
+14%
|
7
+1%
|
7
-4%
|
7
-3%
|
7
0%
|
6
-9%
|
5
-14%
|
5
+3%
|
4
-19%
|
5
+15%
|
5
+1%
|
5
+3%
|
6
+25%
|
6
-4%
|
7
+6%
|
7
+3%
|
5
-20%
|
8
+39%
|
9
+13%
|
6
-31%
|
6
+7%
|
4
-39%
|
1
-63%
|
4
+152%
|
3
-11%
|
3
-9%
|
3
+12%
|
4
+13%
|
3
-12%
|
3
-3%
|
4
+19%
|
3
-17%
|
3
-15%
|
3
-6%
|
3
+8%
|
2
-12%
|
3
+15%
|
3
-1%
|
3
-3%
|
4
+65%
|
6
+30%
|
6
+10%
|
8
+27%
|
7
-18%
|
7
+3%
|
7
+4%
|
6
-15%
|
6
+3%
|
5
-22%
|
5
+10%
|
6
+9%
|
6
+10%
|
8
+21%
|
8
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
8
|
8
|
6
|
5
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
6
|
6
|
4
|
5
|
3
|
1
|
3
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
4
|
4
|
4
|
6
|
6
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
8
N/A
|
8
-6%
|
6
-19%
|
5
-13%
|
4
-26%
|
3
-18%
|
4
+10%
|
4
+9%
|
4
+13%
|
4
-13%
|
4
+5%
|
5
+13%
|
5
-1%
|
5
+16%
|
5
-2%
|
5
-3%
|
5
-1%
|
5
+3%
|
5
-10%
|
4
-15%
|
4
+3%
|
3
-25%
|
4
+22%
|
4
+3%
|
4
-3%
|
5
+29%
|
5
-4%
|
5
+6%
|
5
+5%
|
4
-21%
|
6
+46%
|
6
+12%
|
4
-33%
|
5
+10%
|
3
-41%
|
1
-62%
|
3
+177%
|
2
-19%
|
2
-12%
|
2
+9%
|
3
+24%
|
3
-7%
|
2
-7%
|
3
+19%
|
2
-26%
|
2
-14%
|
2
-6%
|
2
+8%
|
2
-8%
|
2
+13%
|
2
-1%
|
2
-2%
|
3
+78%
|
4
+29%
|
5
+6%
|
6
+34%
|
5
-20%
|
5
+1%
|
5
+8%
|
4
-20%
|
4
+4%
|
3
-25%
|
4
+9%
|
4
+4%
|
4
+19%
|
6
+29%
|
6
-1%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.07
-59%
|
0.06
-14%
|
0.07
+17%
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.04
-20%
|
0.06
+50%
|
0.06
N/A
|
0.04
-33%
|
0.04
N/A
|
0.02
-50%
|
0.01
-50%
|
0.03
+200%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.04
+33%
|
0.06
+50%
|
0.05
-17%
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.03
-40%
|
0.04
+33%
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
|