Restated	Actual			Unauidted
Financial Year Ended 31 December		2017	2018	2019	2020	2021
No. of Months		12	12	12	12	9
KEY FINANCIALS
STATEMENT OF COMPREHENSIVE INCOME
Revenue	RM'000	577,357	597,925	607,122	589,577	632,372
Gross Profit (GP)	RM'000	95,827	82,463	61,270	77,639	167,601
Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA)	RM'000	114,208	58,125	41,061	61,638	153,975
Profit Before Taxation (PBT)	RM'000	94,733	35,533	10,977	33,364	134,237
Profit After Taxation (PAT)	RM'000	79,814	25,965	5,533	28,474	106,889
STATEMENT OF FINANCIAL POSITION
Current Assets	RM'000	486,879	464,627	475,199	513,802	737,864
Current Liabilities	RM'000	281,685	263,740	268,615	283,277	429,610
Total Equity	RM'000	331,029	352,348	351,428	379,901	506,312
Total Borrowings	RM'000	236,548	268,285	282,371	291,869	436,536
RATIO ANALYSIS
PER SHARE DATA
Basic Earnings Per Share (Basic EPS) #	sen	25.76	8.42	1.81	9.18	32.71
PROFITABILITY MARGINS
GP Margin	%	16.60	13.79	10.09	13.17	26.50
PBT Margin	%	16.41	5.94	1.81	5.66	21.23
PAT Margin	%	13.82	4.34	0.91	4.83	16.90
GEARING
Gearing Ratio	times	0.71	0.76	0.80	0.77	0.86
LIQUIDITY
Current Ratio	times	1.73	1.76	1.77	1.81	1.72
Number of Shares in issue ('000) ##	shares	310,000	310,000	310,000	310,000	341,000

# Based on the weighted average number of ordinary shares in issue.
## Number of Shares in issue after the Acquisitions and after the Public Issue.

Please read this section in conjunction with Leon Fuat Berhad's Prospectus dated 13 May 2013, Annual Reports and the latest Quarterly Report.