Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Net Income: Breakdown by Business Segment

Geographical Revenue Distribution History

Breakdown by Business Segment (MYR)
Fiscal Period: June 2015 2016 2017 2018 2019 2020 2021 2023 2024 2025

Schools

          

Education and Training Services

- - - 16Cr 17Cr

Total Assets

- - - 52Cr 53Cr

Interest Expense

- - - -1.15Cr -1.02Cr

Income Tax Expense

- - - 15.39L 33.18L

CAPEX

- - - -1.45Cr -97.83L

EBT

- - - 1.17Cr 1.83Cr

Gross Profit

- - - 9.61Cr 10Cr

D&A

- - - 1.86Cr 2.09Cr

Operating Income

- - - 2.3Cr 2.8Cr

Net Income

- - - 1.02Cr 1.5Cr

International School

18.07L 19.24L 1L - -

Interest Expense

- - - - -

Income Tax Expense

3T - - - -

EBT

-30T 1T -29T - -

D&A

55T 33T 4T - -

Net Income

-33T 1T -29T - -

Colleges

1.16Cr 1.33Cr 3.09Cr - -

Interest Expense

-11.28L -11.03L -16.68L - -

Income Tax Expense

35T 35T 1L - -

EBT

-47T -3L 2L - -

D&A

21.99L 22.34L 53.32L - -

Net Income

-82T -4L 1L - -

Universities

7.53Cr 9.15Cr 15Cr - -

Interest Expense

-1.69Cr -1.06Cr -1.5Cr - -

Income Tax Expense

-18.2L 4L 21.52L - -

EBT

-1.04Cr 44.16L 59.83L - -

D&A

2.04Cr 1.76Cr 2.59Cr - -

Net Income

-85.8L 40.36L 38.31L - -

Elimination of Inter Segment Transactions

-87.87L -80.34L -1.63Cr - -

Corporate/Others

98.2L 93.02L 2.19Cr - -

Interest Expense

-2L -2L -29T - -

Income Tax Expense

-18T -15T 1L - -

EBT

-15.35L -2L 51.66L - -

D&A

3L 5L 2L - -

Net Income

-15.17L -2L 50.39L - -
Geographical breakdown of sales (MYR)
Fiscal Period: June 2015 2016 2017 2018 2019 2020 2021 2023 2024 2025

Malaysia

8.97Cr 11Cr 18Cr 16Cr 17Cr

Total Assets

44Cr 45Cr 50Cr 52Cr 53Cr

Interest Expense

-1.82Cr -1.19Cr -1.67Cr -1.15Cr -1.02Cr

Income Tax Expense

-18L 4L 23.96L 15.39L 33.18L

D&A

2.27Cr 1.98Cr 3.07Cr 1.86Cr 2.09Cr

CAPEX

-48.68L -11.44L -19Cr -1.45Cr -97.83L

Gross Profit

3.36Cr 5.97Cr 9.14Cr 9.61Cr 10Cr

Net Income

-1.02Cr 35.02L 90.36L 1.02Cr 1.5Cr

EBT

-1.2Cr 39.02L 1.14Cr 1.17Cr 1.83Cr

Operating Income

61.16L 1.57Cr 2.8Cr 2.3Cr 2.8Cr