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	2016 - 2020
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	2016 - 2020
Revenue	29.81	24.79	6.15	2.66	1.65	3.35	Upgrade
Revenue Growth (YoY)	1707.41%	303.38%	130.84%	61.42%	-50.78%	-46.64%	Upgrade
Cost of Revenue	22.91	18.12	5.8	2.46	1.49	2.87	Upgrade
Gross Profit	6.9	6.67	0.35	0.2	0.16	0.48	Upgrade
Selling, General & Admin	2.46	2.77	8.67	1.33	2.55	2.25	Upgrade
Other Operating Expenses	-0.07	-0.37	-0.1	-	-0	-0.01	Upgrade
Operating Expenses	2.39	2.4	8.58	1.33	2.55	2.23	Upgrade
Operating Income	4.51	4.28	-8.23	-1.13	-2.4	-1.76	Upgrade
Interest Expense	-0.01	-0.01	-0	-	-	-0	Upgrade
Interest & Investment Income	-	-	0.07	-	0	0.03	Upgrade
EBT Excluding Unusual Items	4.5	4.27	-8.16	-1.13	-2.39	-1.73	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-	0.05	-	Upgrade
Pretax Income	4.5	4.27	-8.16	-1.13	-2.34	-1.73	Upgrade
Income Tax Expense	1.19	1.19	-0	0	0.32	0.01	Upgrade
Earnings From Continuing Operations	3.31	3.08	-8.16	-1.13	-2.66	-1.74	Upgrade
Net Income	3.31	3.08	-8.16	-1.13	-2.66	-1.74	Upgrade
Net Income to Common	3.31	3.08	-8.16	-1.13	-2.66	-1.74	Upgrade
Shares Outstanding (Basic)	4,112	4,092	1,904	1,074	1,074	973	Upgrade
Shares Outstanding (Diluted)	4,112	4,092	1,904	1,074	1,074	973	Upgrade
Shares Change (YoY)	282.92%	114.91%	77.28%	0.01%	10.40%	10.16%	Upgrade
EPS (Basic)	0.00	0.00	-0.00	-0.00	-0.00	-0.00	Upgrade
EPS (Diluted)	0.00	0.00	-0.00	-0.00	-0.00	-0.00	Upgrade
Free Cash Flow	-7.5	-4.12	-2.88	-1.2	-3	-7.2	Upgrade
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-0.01	Upgrade
Gross Margin	23.16%	26.92%	5.65%	7.66%	9.45%	14.24%	Upgrade
Operating Margin	15.12%	17.25%	-133.93%	-42.34%	-145.36%	-52.44%	Upgrade
Profit Margin	11.09%	12.40%	-132.82%	-42.49%	-161.13%	-51.99%	Upgrade
Free Cash Flow Margin	-25.16%	-16.61%	-46.90%	-45.00%	-181.72%	-214.96%	Upgrade
EBITDA	4.59	4.32	-8.2	-1.1	-2.33	-1.65	Upgrade
EBITDA Margin	15.39%	17.41%	-133.36%	-41.25%	-141.59%	-49.13%	Upgrade
D&A For EBITDA	0.08	0.04	0.03	0.03	0.06	0.11	Upgrade
EBIT	4.51	4.28	-8.23	-1.13	-2.4	-1.76	Upgrade
EBIT Margin	15.12%	17.25%	-133.93%	-42.34%	-145.36%	-52.44%	Upgrade
Effective Tax Rate	26.49%	27.90%	-	-	-	-	Upgrade

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