SC Estate Builder Berhad Income Statement

Financials in millions MYR. Fiscal year is August - July.

Millions MYR. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2024	FY 2023	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Aug '21 Aug 1, 2021
Revenue	29.81	24.79	6.15	2.66	1.65	3.35
Revenue Growth (YoY)	1707.41%	303.38%	130.84%	61.42%	-50.78%	-46.64%
Cost of Revenue	22.91	18.12	5.8	2.46	1.49	2.87
Gross Profit	6.9	6.67	0.35	0.2	0.16	0.48
Selling, General & Admin	2.46	2.77	8.67	1.33	2.55	2.25
Other Operating Expenses	-0.07	-0.37	-0.1	-	-0	-0.01
Operating Expenses	2.39	2.4	8.58	1.33	2.55	2.23
Operating Income	4.51	4.28	-8.23	-1.13	-2.4	-1.76
Interest Expense	-0.01	-0.01	-0	-	-	-0
Interest & Investment Income	-	-	0.07	-	0	0.03
EBT Excluding Unusual Items	4.5	4.27	-8.16	-1.13	-2.39	-1.73
Gain (Loss) on Sale of Assets	-	-	-	-	0.05	-
Pretax Income	4.5	4.27	-8.16	-1.13	-2.34	-1.73
Income Tax Expense	1.19	1.19	-0	0	0.32	0.01
Earnings From Continuing Operations	3.31	3.08	-8.16	-1.13	-2.66	-1.74
Net Income	3.31	3.08	-8.16	-1.13	-2.66	-1.74
Net Income to Common	3.31	3.08	-8.16	-1.13	-2.66	-1.74
Shares Outstanding (Basic)	4,112	4,092	1,904	1,074	1,074	973
Shares Outstanding (Diluted)	4,112	4,092	1,904	1,074	1,074	973
Shares Change (YoY)	282.92%	114.91%	77.28%	0.01%	10.40%	10.16%
EPS (Basic)	0.00	0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	0.00	0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	-7.5	-4.12	-2.88	-1.2	-3	-7.2
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-0.01
Gross Margin	23.16%	26.92%	5.65%	7.66%	9.45%	14.24%
Operating Margin	15.12%	17.25%	-133.93%	-42.34%	-145.36%	-52.44%
Profit Margin	11.09%	12.40%	-132.82%	-42.49%	-161.13%	-51.99%
Free Cash Flow Margin	-25.16%	-16.61%	-46.90%	-45.00%	-181.72%	-214.96%
EBITDA	4.59	4.32	-8.2	-1.1	-2.33	-1.65
EBITDA Margin	15.39%	17.41%	-133.36%	-41.25%	-141.59%	-49.13%
D&A For EBITDA	0.08	0.04	0.03	0.03	0.06	0.11
EBIT	4.51	4.28	-8.23	-1.13	-2.4	-1.76
EBIT Margin	15.12%	17.25%	-133.93%	-42.34%	-145.36%	-52.44%
Effective Tax Rate	26.49%	27.90%	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.