Ingenieur Gudang Bhd
KLSE:INGENIEU
Income Statement
Earnings Waterfall
Ingenieur Gudang Bhd
Income Statement
Ingenieur Gudang Bhd
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
315
N/A
|
327
+4%
|
337
+3%
|
319
-5%
|
312
-2%
|
288
-8%
|
284
-1%
|
294
+4%
|
291
-1%
|
281
-4%
|
260
-7%
|
241
-7%
|
228
-5%
|
234
+3%
|
248
+6%
|
246
-1%
|
252
+2%
|
248
-2%
|
215
-13%
|
201
-6%
|
176
-13%
|
141
-19%
|
82
-42%
|
74
-9%
|
71
-5%
|
84
+20%
|
81
-3%
|
74
-9%
|
76
+2%
|
62
-18%
|
45
-27%
|
33
-27%
|
25
-23%
|
47
+86%
|
65
+38%
|
108
+66%
|
105
-3%
|
92
-12%
|
83
-10%
|
59
-29%
|
45
-24%
|
41
-10%
|
27
-33%
|
16
-40%
|
10
-41%
|
7
-32%
|
9
+39%
|
13
+43%
|
20
+58%
|
23
+14%
|
24
+1%
|
20
-14%
|
19
-5%
|
27
+40%
|
39
+42%
|
49
+28%
|
48
-3%
|
41
-15%
|
55
+34%
|
45
-18%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(293)
|
(304)
|
(316)
|
(292)
|
(285)
|
(260)
|
(264)
|
(280)
|
(281)
|
(277)
|
(252)
|
(231)
|
(227)
|
(229)
|
(239)
|
(233)
|
(241)
|
(241)
|
(217)
|
(209)
|
(177)
|
(143)
|
(81)
|
(72)
|
(71)
|
(84)
|
(82)
|
(75)
|
(74)
|
(60)
|
(44)
|
(31)
|
(24)
|
(47)
|
(64)
|
(107)
|
(103)
|
(93)
|
(88)
|
(65)
|
(52)
|
(44)
|
(27)
|
(15)
|
(9)
|
(4)
|
(6)
|
(4)
|
(9)
|
(11)
|
(12)
|
(12)
|
(11)
|
(15)
|
(23)
|
(28)
|
(27)
|
(24)
|
(35)
|
(30)
|
|
| Gross Profit |
22
N/A
|
23
+3%
|
22
-6%
|
27
+27%
|
28
+1%
|
28
+2%
|
20
-29%
|
14
-29%
|
11
-24%
|
4
-62%
|
8
+100%
|
10
+18%
|
0
-96%
|
4
+1 015%
|
9
+102%
|
13
+43%
|
11
-16%
|
7
-38%
|
(2)
N/A
|
(8)
-333%
|
(1)
+86%
|
(2)
-41%
|
1
N/A
|
2
+146%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-516%
|
2
N/A
|
2
-4%
|
1
-41%
|
3
+106%
|
1
-47%
|
1
-54%
|
1
+62%
|
2
+62%
|
2
+31%
|
(1)
N/A
|
(4)
-480%
|
(6)
-41%
|
(7)
-10%
|
(4)
+44%
|
(0)
+98%
|
1
N/A
|
1
+2%
|
3
+152%
|
4
+36%
|
9
+157%
|
11
+24%
|
12
+7%
|
12
0%
|
8
-32%
|
8
+0%
|
12
+52%
|
16
+29%
|
21
+33%
|
21
-1%
|
17
-19%
|
20
+16%
|
15
-25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17)
|
(18)
|
(15)
|
(14)
|
(11)
|
(12)
|
(17)
|
(19)
|
(20)
|
(17)
|
(18)
|
(17)
|
(17)
|
(19)
|
(18)
|
(17)
|
(20)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
8
|
11
|
15
|
(5)
|
(26)
|
(25)
|
(22)
|
(7)
|
(7)
|
(7)
|
(10)
|
(5)
|
(5)
|
(15)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(4)
|
16
|
14
|
(4)
|
(7)
|
14
|
15
|
(1)
|
(1)
|
16
|
18
|
15
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(19)
|
(6)
|
(11)
|
(16)
|
(19)
|
(16)
|
(15)
|
(18)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(20)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(15)
|
(10)
|
(9)
|
(9)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(13)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(8)
|
(3)
|
(4)
|
(4)
|
(3)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
|
| Other Operating Expenses |
2
|
(12)
|
(4)
|
2
|
9
|
4
|
(2)
|
(2)
|
1
|
3
|
3
|
3
|
4
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
(1)
|
(5)
|
18
|
20
|
25
|
7
|
(16)
|
(14)
|
(12)
|
2
|
1
|
(1)
|
(4)
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
19
|
18
|
(1)
|
(1)
|
21
|
21
|
5
|
4
|
21
|
23
|
20
|
2
|
2
|
1
|
1
|
1
|
|
| Operating Income |
5
N/A
|
5
-2%
|
7
+37%
|
13
+92%
|
17
+25%
|
16
-4%
|
3
-82%
|
(5)
N/A
|
(9)
-76%
|
(13)
-40%
|
(10)
+27%
|
(7)
+22%
|
(16)
-119%
|
(15)
+11%
|
(9)
+38%
|
(4)
+52%
|
(9)
-109%
|
(14)
-57%
|
(23)
-59%
|
(28)
-22%
|
(21)
+24%
|
(21)
-2%
|
9
N/A
|
14
+49%
|
15
+9%
|
(4)
N/A
|
(26)
-502%
|
(26)
+3%
|
(19)
+25%
|
(5)
+75%
|
(6)
-18%
|
(5)
+19%
|
(9)
-90%
|
(5)
+44%
|
(4)
+14%
|
(13)
-213%
|
(9)
+28%
|
(11)
-19%
|
(16)
-42%
|
(17)
-6%
|
(18)
-6%
|
(16)
+11%
|
(12)
+27%
|
(3)
+71%
|
17
N/A
|
17
+2%
|
(0)
N/A
|
2
N/A
|
25
+1 312%
|
27
+5%
|
11
-59%
|
7
-39%
|
24
+261%
|
31
+28%
|
31
+1%
|
17
-43%
|
18
+2%
|
13
-29%
|
15
+21%
|
12
-22%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(10)
|
(10)
|
(12)
|
(14)
|
(16)
|
(18)
|
(19)
|
(17)
|
(16)
|
(15)
|
(12)
|
(13)
|
(12)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(11)
|
(11)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
18
|
(1)
|
(2)
|
34
|
17
|
(3)
|
(3)
|
(0)
|
26
|
(2)
|
(2)
|
(2)
|
12
|
12
|
12
|
12
|
(1)
|
|
| Non-Reccuring Items |
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
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-3%
|
(3)
+25%
|
1
N/A
|
3
+79%
|
0
-88%
|
(15)
N/A
|
(24)
-63%
|
(26)
-10%
|
(29)
-11%
|
(25)
+15%
|
(19)
+22%
|
(29)
-52%
|
(27)
+8%
|
(20)
+26%
|
(14)
+31%
|
(19)
-37%
|
(24)
-26%
|
(32)
-37%
|
(39)
-21%
|
(32)
+19%
|
(32)
-1%
|
2
N/A
|
7
+292%
|
10
+33%
|
(11)
N/A
|
(32)
-194%
|
(30)
+4%
|
(26)
+15%
|
(11)
+59%
|
(12)
-10%
|
(10)
+11%
|
(12)
-21%
|
(8)
+32%
|
(7)
+19%
|
(17)
-151%
|
(11)
+36%
|
(12)
-15%
|
(17)
-37%
|
(18)
-7%
|
(19)
-3%
|
(17)
+11%
|
(12)
+26%
|
14
N/A
|
15
+6%
|
15
0%
|
33
+122%
|
18
-46%
|
23
+25%
|
24
+6%
|
10
-56%
|
25
+136%
|
22
-10%
|
28
+29%
|
29
+1%
|
29
+2%
|
30
+1%
|
25
-17%
|
27
+11%
|
10
-62%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
5
|
5
|
5
|
7
|
3
|
3
|
3
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(4)
|
2
|
2
|
(0)
|
(15)
|
(25)
|
(26)
|
(30)
|
(25)
|
(18)
|
(30)
|
(27)
|
(20)
|
(14)
|
(20)
|
(24)
|
(33)
|
(40)
|
(32)
|
(32)
|
2
|
7
|
10
|
(6)
|
(26)
|
(25)
|
(19)
|
(8)
|
(9)
|
(7)
|
(11)
|
(8)
|
(6)
|
(15)
|
(9)
|
(11)
|
(16)
|
(18)
|
(19)
|
(17)
|
(12)
|
13
|
13
|
13
|
33
|
19
|
24
|
25
|
9
|
18
|
15
|
21
|
22
|
25
|
26
|
21
|
24
|
10
|
|
| Income to Minority Interest |
3
|
3
|
4
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
5
|
4
|
3
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
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
|
|
| Net Income (Common) |
(2)
N/A
|
(1)
+14%
|
1
N/A
|
4
+348%
|
3
-12%
|
0
-87%
|
(15)
N/A
|
(24)
-65%
|
(31)
-28%
|
(34)
-10%
|
(30)
+13%
|
(24)
+21%
|
(29)
-24%
|
(26)
+11%
|
(19)
+27%
|
(12)
+36%
|
(17)
-37%
|
(21)
-24%
|
(29)
-39%
|
(35)
-23%
|
(28)
+21%
|
(29)
-6%
|
3
N/A
|
9
+182%
|
13
+37%
|
(3)
N/A
|
(24)
-686%
|
(23)
+4%
|
(18)
+22%
|
(6)
+65%
|
(8)
-33%
|
(8)
+7%
|
(11)
-45%
|
(8)
+24%
|
(6)
+27%
|
(15)
-145%
|
(9)
+41%
|
(11)
-18%
|
(16)
-50%
|
(18)
-15%
|
(19)
-3%
|
(17)
+11%
|
(12)
+26%
|
13
N/A
|
13
+7%
|
13
0%
|
33
+149%
|
19
-42%
|
24
+23%
|
25
+5%
|
9
-63%
|
18
+91%
|
15
-17%
|
21
+42%
|
22
+2%
|
25
+16%
|
26
+3%
|
21
-18%
|
24
+13%
|
10
-58%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
0.01
N/A
|
0.04
+300%
|
0.03
-25%
|
0.01
-67%
|
-0.14
N/A
|
-0.24
-71%
|
-0.3
-25%
|
-0.33
-10%
|
-0.29
+12%
|
-0.23
+21%
|
-0.29
-26%
|
-0.26
+10%
|
-0.12
+54%
|
-0.07
+42%
|
-0.15
-114%
|
-0.16
-7%
|
-0.23
-44%
|
-0.25
-9%
|
-0.19
+24%
|
-0.18
+5%
|
0.01
N/A
|
0.06
+500%
|
0.09
+50%
|
-0.02
N/A
|
-0.15
-650%
|
-0.15
N/A
|
-0.12
+20%
|
-0.04
+67%
|
-0.06
-50%
|
-0.05
+17%
|
-0.03
+40%
|
-0.01
+67%
|
-0.02
-100%
|
-0.05
-150%
|
-0.01
+80%
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.02
-50%
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.01
-50%
|
|