Estimate 2023Q4

Bauto MY sales?
Revenue:
RM1.005B -1.015B
PBT:
RM 95M- RM 100.5M

BautoPH(60.39%)?
Revenue:
RM 64M- RM 67M
PBT:
RM 13.5M- RM 14.5M
Bauto Gain
RM 8.15M - Rm 8.75M


Subsidiary
MMSB（30%）
PBT
RM 50M - RM 55M
BAUTO gain
RM 15M - RM 16.5M

INOKOM （29%）
PBT
RM 9M - RM 10M
BAUTO gain
RM 2.6 - RM 2.9M

Total PBT
Scenario A
RM 95M + RM 8.15M +
RM 15M + RM 2.6M
=RM 120.75M

Scenario B
RM 100.5M +RM 8.75M
+RM 16.5+RM 2.9M
=RM 128.65

Income Tax Expenses: 25K +-
Finance cost: 2.7K +-

Profit after Tax
Scenario:A RM 93.05M
Scenario:B RM 100.95M

Estimation exclude Foreign currency translation and other investment income .