| Financial Year Ended 31 December | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| 3 months (Unaudited) |
12 months (Audited) |
12 months (Audited) |
12 months (Audited) |
12 months (Audited) |
|
| Presented in RM'000 | |||||
| Revenue | 69,147 | 327,775 | 325,431 | 300,875 | 206,519 |
| Cost of sales | (42,032) | (193,820) | (182,502) | (171,680) | (122,488) |
| Gross profit | 27,115 | 133,955 | 142,929 | 129,195 | 84,031 |
| Other income | 479 | 3,454 | 3,071 | 2,933 | 5,235 |
| Net allowance of expected credit loss on receivables | - | (19) | - | - | 2 |
| Administrative and other expenses | (25,798) | (113,505) | (105,624) | (78,270) | (52,034) |
| Selling and distribution expenses | (1,715) | (8,104) | (7,757) | (10,851) | (8,106) |
| Profit from operation | 81 | 15,781 | 32,619 | 43,007 | 29,128 |
| Finance income | 234 | 1,101 | 933 | 7 | 172 |
| Finance costs | (1,846) | (7,444) | (6,292) | (4,173) | (2,820) |
| Negative goodwill | - | - | - | - | 6 |
| (Loss)/Profit before tax | (1,531) | 9,438 | 27,260 | 38,841 | 26,486 |
| Tax expense | (301) | (4,623) | (9,886) | (9,726) | (6,168) |
| (Loss)/Profit for the financial years/financial period to date | (1,832) | 4,815 | 17,374 | 29,115 | 20,318 |
| Other comprehensive (loss)/income: | |||||
| Items that will be reclassified subsequently to profit or loss | |||||
| Foreign currency translation | (1,305) | (7,017) | 1,938 | 2,277 | 405 |
| Other comprehensive (loss)/income for the financial years/financial period to date, net of tax | (1,305) | (7,017) | 1,938 | 2,277 | 405 |
| Total comprehensive (loss)/income for the financial years/financial period to date | (3,137) | (2,202) | 19,312 | 31,392 | 20,723 |
| (Loss)/Profit attributable to: | |||||
| Owners of the Company | (1,105) | 5,924 | 17,631 | 26,652 | 18,235 |
| Non-controlling interests | (727) | (1,109) | (257) | 2,463 | 2,083 |
| (Loss)/Profit for the financial years/financial period to date | (1,832) | 4,815 | 17,374 | 29,115 | 20,318 |
| Total comprehensive (loss)/income attributable to: | |||||
| Owners of the Company | (1,750) | 397 | 19,942 | 28,479 | 18,545 |
| Non-controlling interests | (1,387) | (2,599) | (630) | 2,913 | 2,178 |
| Total comprehensive (loss)/income for the financial years/financial period to date | (3,137) | (2,202) | 19,312 | 31,392 | 20,723 |
| Basic earnings per share (sen) | (0.13) | 0.72 | 2.15* | 3.25* | 2.22* |
Notes:
| * | The historical basic EPS computed would not be reflective of the Company's financial position after the IPO in FY2023. As such, the historical basic EPS from FY2021 to FY2023 are computed as PATAMI divided by the enlarged number of issued Shares of 820,868,600 Shares after the IPO as it provides a better reflection of the Group's current financial position. |
^ Please read this section in conjunction with MST Golf Group Berhad's 2023 Annual Report.