Reach Energy Bhd
KLSE:REACH
Income Statement
Earnings Waterfall
Reach Energy Bhd
Revenue
|
208.7m
MYR
|
Cost of Revenue
|
-16.8m
MYR
|
Gross Profit
|
191.8m
MYR
|
Operating Expenses
|
-251.7m
MYR
|
Operating Income
|
-59.9m
MYR
|
Other Expenses
|
-137m
MYR
|
Net Income
|
-196.8m
MYR
|
Income Statement
Reach Energy Bhd
Jul-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 |
0
N/A
|
0
N/A
|
0
N/A
|
15
N/A
|
60
+298%
|
100
+68%
|
122
+22%
|
157
+28%
|
155
-1%
|
182
+17%
|
201
+10%
|
220
+10%
|
229
+4%
|
208
-9%
|
202
-3%
|
171
-16%
|
143
-16%
|
113
-21%
|
95
-16%
|
80
-16%
|
80
+0%
|
94
+18%
|
119
+26%
|
151
+27%
|
179
+19%
|
171
-4%
|
169
-2%
|
169
+0%
|
166
-2%
|
193
+16%
|
220
+14%
|
209
-5%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(7)
|
(5)
|
(9)
|
(12)
|
(20)
|
(19)
|
(18)
|
(18)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
8
N/A
|
40
+394%
|
77
+91%
|
95
+24%
|
138
+45%
|
136
-1%
|
164
+20%
|
183
+11%
|
206
+13%
|
214
+4%
|
194
-9%
|
189
-3%
|
157
-17%
|
128
-18%
|
98
-24%
|
80
-18%
|
66
-18%
|
68
+3%
|
83
+22%
|
108
+30%
|
140
+30%
|
167
+19%
|
159
-5%
|
156
-2%
|
155
0%
|
151
-3%
|
177
+17%
|
203
+15%
|
192
-6%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(13)
|
(15)
|
(48)
|
46
|
12
|
(15)
|
(188)
|
(195)
|
(206)
|
(226)
|
(203)
|
(194)
|
(183)
|
(176)
|
(202)
|
(194)
|
(179)
|
(185)
|
(144)
|
(132)
|
(139)
|
(134)
|
(181)
|
(201)
|
(224)
|
(222)
|
(252)
|
(314)
|
(306)
|
(329)
|
(252)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(17)
|
(31)
|
(63)
|
(84)
|
(115)
|
(113)
|
(118)
|
(127)
|
(140)
|
(141)
|
(136)
|
(133)
|
(116)
|
(110)
|
(93)
|
(92)
|
(84)
|
(73)
|
(81)
|
(75)
|
(103)
|
(115)
|
(132)
|
(131)
|
(169)
|
(158)
|
(151)
|
(171)
|
(127)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(3)
|
(8)
|
(17)
|
(24)
|
(64)
|
(76)
|
(87)
|
(98)
|
(60)
|
(55)
|
(49)
|
(43)
|
(91)
|
(93)
|
(93)
|
(98)
|
(62)
|
(55)
|
(57)
|
(58)
|
(77)
|
(87)
|
(93)
|
(92)
|
(79)
|
(81)
|
(79)
|
(87)
|
(121)
|
|
Other Operating Expenses |
(7)
|
(13)
|
(15)
|
(28)
|
85
|
91
|
93
|
(9)
|
(6)
|
(0)
|
(0)
|
(4)
|
3
|
2
|
(0)
|
5
|
9
|
6
|
5
|
2
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
(4)
|
(75)
|
(76)
|
(71)
|
(3)
|
|
Operating Income |
(7)
N/A
|
(13)
-81%
|
(15)
-11%
|
(40)
-171%
|
101
N/A
|
103
+2%
|
95
-8%
|
(50)
N/A
|
(58)
-16%
|
(42)
+28%
|
(43)
-2%
|
3
N/A
|
20
+615%
|
11
-47%
|
13
+22%
|
(46)
N/A
|
(65)
-43%
|
(81)
-24%
|
(104)
-28%
|
(79)
+25%
|
(64)
+18%
|
(56)
+13%
|
(26)
+53%
|
(41)
-55%
|
(34)
+17%
|
(65)
-93%
|
(66)
-2%
|
(97)
-46%
|
(164)
-69%
|
(129)
+21%
|
(125)
+3%
|
(60)
+52%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
(9)
|
(13)
|
9
|
(4)
|
(17)
|
(33)
|
(72)
|
(87)
|
(68)
|
(57)
|
(40)
|
(38)
|
(51)
|
(56)
|
(65)
|
(38)
|
(47)
|
(57)
|
(56)
|
(65)
|
(58)
|
(48)
|
(33)
|
(44)
|
(24)
|
1
|
(43)
|
(92)
|
(70)
|
(83)
|
22
|
|
Non-Reccuring Items |
0
|
0
|
0
|
144
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(80)
|
(86)
|
(145)
|
(145)
|
(110)
|
(103)
|
(44)
|
(44)
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(379)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(22)
-268%
|
(28)
-27%
|
114
N/A
|
97
-15%
|
86
-12%
|
62
-28%
|
(122)
N/A
|
(146)
-20%
|
(110)
+24%
|
(100)
+9%
|
(39)
+61%
|
(18)
+54%
|
(40)
-122%
|
(43)
-8%
|
(193)
-348%
|
(190)
+2%
|
(273)
-44%
|
(307)
-12%
|
(247)
+19%
|
(232)
+6%
|
(158)
+32%
|
(118)
+25%
|
(75)
+36%
|
(78)
-4%
|
(89)
-14%
|
(66)
+26%
|
(224)
-241%
|
(256)
-14%
|
(199)
+22%
|
(208)
-5%
|
(418)
-100%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(10)
|
(9)
|
(6)
|
(7)
|
(1)
|
2
|
(25)
|
(11)
|
(21)
|
(29)
|
(17)
|
(24)
|
(23)
|
(18)
|
13
|
15
|
62
|
75
|
50
|
46
|
8
|
(2)
|
(7)
|
(4)
|
4
|
4
|
(11)
|
(22)
|
(31)
|
(35)
|
73
|
|
Income from Continuing Operations |
(11)
|
(32)
|
(37)
|
108
|
90
|
85
|
64
|
(147)
|
(157)
|
(131)
|
(129)
|
(56)
|
(42)
|
(63)
|
(61)
|
(180)
|
(175)
|
(212)
|
(231)
|
(197)
|
(186)
|
(150)
|
(120)
|
(82)
|
(82)
|
(85)
|
(62)
|
(235)
|
(278)
|
(230)
|
(243)
|
(345)
|
|
Income to Minority Interest |
0
|
0
|
0
|
5
|
13
|
20
|
28
|
59
|
58
|
58
|
62
|
14
|
8
|
7
|
(1)
|
52
|
64
|
80
|
85
|
68
|
73
|
60
|
55
|
29
|
9
|
14
|
10
|
78
|
94
|
85
|
88
|
148
|
|
Net Income (Common) |
(11)
N/A
|
(32)
-193%
|
(37)
-16%
|
113
N/A
|
103
-9%
|
105
+1%
|
93
-12%
|
(88)
N/A
|
(99)
-13%
|
(73)
+26%
|
(66)
+10%
|
(42)
+37%
|
(34)
+20%
|
(56)
-67%
|
(63)
-11%
|
(128)
-105%
|
(111)
+14%
|
(132)
-19%
|
(146)
-10%
|
(129)
+12%
|
(113)
+12%
|
(90)
+21%
|
(65)
+27%
|
(53)
+18%
|
(73)
-37%
|
(70)
+4%
|
(52)
+25%
|
(157)
-200%
|
(184)
-17%
|
(146)
+21%
|
(156)
-7%
|
(197)
-26%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.12
-1 100%
|
-0.14
-17%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.08
-11%
|
-0.08
N/A
|
-0.09
-13%
|
-0.07
+22%
|
-0.06
+14%
|
-0.04
+33%
|
-0.02
+50%
|
-0.04
-100%
|
-0.05
-25%
|
-0.12
-140%
|
-0.1
+17%
|
-0.12
-20%
|
-0.13
-8%
|
-0.12
+8%
|
-0.1
+17%
|
-0.08
+20%
|
-0.06
+25%
|
-0.05
+17%
|
-0.07
-40%
|
-0.07
N/A
|
-0.05
+29%
|
-0.14
-180%
|
-0.16
-14%
|
-0.06
+63%
|
-0.07
-17%
|
-0.09
-29%
|