Minox International Group Berhad (KLSE:MINOX)
Malaysia · Delayed Price · Currency is MYR 0.1550
0.00 (0.00%)
At close: Jun 3, 2026
KLSE:MINOX Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 42.56 | 44.66 | 47.88 | 49.22 | 45.02 | 34.36 | |
Revenue Growth (YoY) | -16.34% | -6.74% | -2.71% | 9.32% | 31.03% | -11.46% |
Cost of Revenue | 18.99 | 20.29 | 20.44 | 21.8 | 18.42 | 11.82 |
Gross Profit | 23.57 | 24.36 | 27.44 | 27.42 | 26.6 | 22.54 |
Selling, General & Admin | 19.35 | 19.35 | 21.62 | 20.59 | 16.16 | 12.58 |
Other Operating Expenses | -1.7 | -1.78 | -2.04 | -1.83 | -4.11 | -0.55 |
Operating Expenses | 17.72 | 17.63 | 19.59 | 18.77 | 12.08 | 12.03 |
Operating Income | 5.85 | 6.73 | 7.85 | 8.65 | 14.52 | 10.51 |
Interest Expense | -0.73 | -0.8 | -1.06 | -1.28 | -1.1 | -0.99 |
Interest & Investment Income | 0.56 | 0.53 | 0.57 | 0.24 | 0.08 | 0.02 |
Currency Exchange Gain (Loss) | - | - | - | - | - | 0.51 |
EBT Excluding Unusual Items | 5.68 | 6.46 | 7.36 | 7.62 | 13.49 | 10.05 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.6 |
Other Unusual Items | - | - | - | - | - | 0.11 |
Pretax Income | 5.68 | 6.46 | 7.36 | 7.62 | 13.49 | 10.76 |
Income Tax Expense | 1.11 | 1.24 | 2.29 | 3.28 | 2.94 | 2.42 |
Earnings From Continuing Operations | 4.57 | 5.22 | 5.07 | 4.34 | 10.55 | 8.34 |
Minority Interest in Earnings | -0.01 | -0.08 | -0.04 | -0.24 | -0.24 | -0.42 |
Net Income | 4.56 | 5.14 | 5.03 | 4.1 | 10.3 | 7.92 |
Net Income to Common | 4.56 | 5.14 | 5.03 | 4.1 | 10.3 | 7.92 |
Net Income Growth | -20.64% | 2.15% | 22.81% | -60.22% | 30.19% | 122.85% |
Shares Outstanding (Basic) | 360 | 360 | 360 | 134 | 2 | 270 |
Shares Outstanding (Diluted) | 360 | 360 | 360 | 134 | 2 | 270 |
Shares Change (YoY) | - | - | 169.58% | 5612.43% | -99.13% | - |
EPS (Basic) | 0.01 | 0.01 | 0.01 | 0.03 | 4.41 | 0.03 |
EPS (Diluted) | 0.01 | 0.01 | 0.01 | 0.03 | 4.41 | 0.03 |
EPS Growth | -20.65% | 2.15% | -54.44% | -99.30% | 14935.89% | 122.86% |
Free Cash Flow | 8.99 | 8.19 | 2.44 | 1.17 | 2.97 | 7.2 |
Free Cash Flow Per Share | 0.03 | 0.02 | 0.01 | 0.01 | 1.27 | 0.03 |
Dividend Per Share | 0.003 | 0.003 | 0.003 | 0.005 | - | - |
Dividend Growth | - | - | -50.00% | - | - | - |
Gross Margin | 55.38% | 54.55% | 57.30% | 55.72% | 59.08% | 65.60% |
Operating Margin | 13.75% | 15.07% | 16.40% | 17.59% | 32.24% | 30.59% |
Profit Margin | 10.72% | 11.52% | 10.51% | 8.33% | 22.89% | 23.04% |
Free Cash Flow Margin | 21.13% | 18.34% | 5.10% | 2.37% | 6.60% | 20.95% |
EBITDA | 6.53 | 7.42 | 8.79 | 9.69 | 15.5 | 11.59 |
EBITDA Margin | 15.34% | 16.61% | 18.35% | 19.69% | 34.44% | 33.73% |
D&A For EBITDA | 0.68 | 0.69 | 0.93 | 1.04 | 0.99 | 1.08 |
EBIT | 5.85 | 6.73 | 7.85 | 8.65 | 14.52 | 10.51 |
EBIT Margin | 13.75% | 15.07% | 16.40% | 17.59% | 32.24% | 30.59% |
Effective Tax Rate | 19.53% | 19.18% | 31.08% | 43.04% | 21.82% | 22.48% |