Kejuruteraan Asastera Bhd
KLSE:KRONO
Income Statement
Earnings Waterfall
Kejuruteraan Asastera Bhd
Revenue
|
199.4m
MYR
|
Cost of Revenue
|
-158m
MYR
|
Gross Profit
|
41.4m
MYR
|
Operating Expenses
|
-27.3m
MYR
|
Operating Income
|
14.1m
MYR
|
Other Expenses
|
14.5m
MYR
|
Net Income
|
28.7m
MYR
|
Income Statement
Kejuruteraan Asastera Bhd
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
115
N/A
|
124
+8%
|
133
+7%
|
136
+2%
|
139
+3%
|
137
-1%
|
133
-3%
|
146
+10%
|
160
+10%
|
160
+0%
|
153
-5%
|
150
-1%
|
151
+0%
|
169
+12%
|
183
+8%
|
171
-6%
|
175
+2%
|
178
+2%
|
180
+1%
|
197
+9%
|
187
-5%
|
177
-5%
|
179
+1%
|
180
+0%
|
199
+11%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(93)
|
(101)
|
(108)
|
(109)
|
(114)
|
(111)
|
(108)
|
(118)
|
(130)
|
(131)
|
(126)
|
(125)
|
(127)
|
(143)
|
(157)
|
(146)
|
(144)
|
(148)
|
(149)
|
(163)
|
(159)
|
(147)
|
(149)
|
(146)
|
(158)
|
|
Gross Profit |
22
N/A
|
23
+5%
|
25
+10%
|
26
+3%
|
25
-3%
|
26
+2%
|
25
-3%
|
27
+8%
|
29
+7%
|
29
-1%
|
27
-8%
|
25
-6%
|
24
-4%
|
26
+7%
|
26
+2%
|
25
-3%
|
30
+20%
|
30
-3%
|
32
+7%
|
34
+7%
|
28
-17%
|
29
+5%
|
31
+4%
|
34
+10%
|
41
+23%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(15)
|
(20)
|
(20)
|
(22)
|
(24)
|
(20)
|
(19)
|
(17)
|
(1)
|
(27)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(16)
|
(21)
|
(22)
|
(24)
|
(25)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
|
Other Operating Expenses |
0
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
5
|
22
|
(4)
|
|
Operating Income |
11
N/A
|
12
+8%
|
15
+18%
|
14
-2%
|
13
-5%
|
14
+2%
|
12
-14%
|
13
+15%
|
16
+16%
|
15
-7%
|
12
-14%
|
11
-14%
|
9
-18%
|
11
+20%
|
12
+13%
|
11
-10%
|
10
-4%
|
9
-8%
|
9
-1%
|
10
+7%
|
8
-18%
|
11
+29%
|
14
+31%
|
33
+138%
|
14
-57%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
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
|
21
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
10
N/A
|
11
+7%
|
13
+22%
|
13
-3%
|
12
-4%
|
12
+0%
|
10
-16%
|
12
+15%
|
15
+21%
|
13
-9%
|
11
-17%
|
9
-16%
|
9
-6%
|
9
+7%
|
11
+14%
|
9
-13%
|
7
-18%
|
6
-24%
|
5
-11%
|
6
+9%
|
5
-11%
|
7
+36%
|
10
+43%
|
29
+204%
|
30
+2%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Income from Continuing Operations |
7
|
7
|
9
|
9
|
9
|
9
|
7
|
8
|
10
|
10
|
8
|
6
|
5
|
5
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
5
|
7
|
27
|
29
|
|
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)
|
|
Net Income (Common) |
7
N/A
|
7
+7%
|
9
+27%
|
9
-7%
|
9
+0%
|
9
+0%
|
7
-16%
|
8
+18%
|
10
+24%
|
10
-8%
|
8
-18%
|
6
-18%
|
5
-18%
|
5
+2%
|
7
+24%
|
5
-18%
|
4
-25%
|
3
-24%
|
2
-24%
|
3
+37%
|
3
-12%
|
5
+65%
|
7
+57%
|
27
+261%
|
29
+7%
|
|
EPS (Diluted) |
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|