2025 | 2024 | ||
Notes | US$’000 | US$’000 | |
Continuing operations | |||
Revenue | 5 | ||
Cost of sales | 6 | ( | ( |
Gross profit/(loss) | ( | ||
Other income | 7 | ||
Administrative expenses | 11 | ( | ( |
Other operating expenses | 11 | ( | ( |
Foreign exchange gain | 8 | ||
Operating profit/(loss) | ( | ||
Finance income | |||
Finance costs | ( | ( | |
Net finance costs | 10 | ( | ( |
Net profit/(loss) before taxation | 11 | ( | |
Taxation | 12 | ( | ( |
Profit/(loss) for the year | ( | ||
Other comprehensive loss, net of tax | |||
Items that are or may be reclassified subsequently to profit or loss | |||
Foreign currency translation differences | |||
for foreign operations | 13 | ( | ( |
Total other comprehensive | |||
loss for the year | 13 | ( | ( |
Total comprehensive income/(loss) for the year | ( | ||
Profit/(loss) attributable to: | |||
Equity holders of the parent company | 14 | ( | |
Non-controlling interests | 15 | ( | ( |
Profit/(loss) for the year | ( | ||
Total comprehensive income/(loss) | |||
attributable to: | |||
Equity holders of the parent company | ( | ||
Non-controlling interests | |||
Total comprehensive income/(loss) for the year | ( | ||
Profit/(loss) per share | |||
Basic and diluted (US cents) | 14 | ( |
2025 | 2024 | ||
Notes | US$’000 | US$’000 | |
Non-current assets | |||
Property, plant and equipment | 16 | ||
Intangible assets | 17 | ||
Total non-current assets | |||
Current assets | |||
Property, plant and equipment | 16 | ||
Intangible assets | 17 | ||
Inventories | 20 | ||
Trade and other receivables | 21 | ||
Prepayments | |||
Current tax assets | |||
Cash and cash equivalents | 22 | ||
Total current assets | |||
TOTAL ASSETS | |||
Equity | |||
Share capital | 23 | ||
Share premium | 24 | ||
Capital redemption reserve | 25 | ||
Translation reserve | 26 | ( | ( |
Accumulated losses | ( | ( | |
Shareholders’ equity | |||
Non-controlling interests | 15 | ||
Total equity | |||
Non-current liabilities | |||
Loans and borrowings | 29 | ||
Total non-current liabilities | |||
Current liabilities | |||
Trade and other payables | 27 | ||
Amount due to non-controlling interests | 28 | ||
Loans and borrowings | 29 | ||
Medium term notes | 30 | ||
Current tax liabilities | |||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
Total Equity | |||||||||
Redeemable | Capital | Attributable to | Non- | ||||||
Ordinary | Management | Share | Redemption | Translation | Accumulated | Equity Holders | Controlling | ||
Shares | Shares | Premium | Reserve | Reserve | Losses | of the Parent | Interests | Total Equity | |
Consolidated | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 |
Balance at 1 January 2024 | - | ( | ( | ( | |||||
Loss for the year | ( | ( | ( | ( | |||||
Total other comprehensive (loss)/income for the year | ( | ( | ( | ||||||
Total comprehensive loss for the year | ( | ( | ( | ( | |||||
Settlement with ICB and share cancellation | ( | ( | ( | ( | ( | ||||
As at 31 December 2024/ 1 January 2025 | - | ( | ( | ||||||
Profit for the year | ( | ||||||||
Total other comprehensive (loss)/income for the year | ( | ( | ( | ||||||
Total comprehensive (loss)/income for the year | ( | ||||||||
Increase of share capital | |||||||||
Disposal of treasury shares | |||||||||
Shareholders’ equity at 31 December 2025 | - | ( | ( |
2025 | 2024 | |
US$’000 | US$’000 | |
Cash Flows from Operating Activities | ||
Net profit/(loss) before taxation | ( | |
Impairment of amount due from a related party | ||
Impairment of goodwill | ||
Impairment of receivables from third parties | ||
Write down of inventories | ||
Finance income | ( | ( |
Finance costs | ||
Unrealised foreign exchange (gain)/loss | ( | ( |
Depreciation of property, plant and equipment and right-of-use asset | ||
Operating profit/(loss) before changes in working capital | ( | |
Changes in working capital: | ||
Decrease/(Increase) in inventories | ( | |
Decrease/(Increase) in trade and other receivables | ||
and prepayments | ( | |
(Decrease)/Increase in trade and other payables | ( | |
Cash (used in)/generated from operations | ( | |
Interest paid | ( | ( |
Tax paid | ( | ( |
Net cash (used in)/generated from operating | ||
activities | ( | |
Cash Flows from Investing Activities | ||
Purchase of property, plant and equipment | ( | ( |
Finance income received | ||
Net cash used in investing activities | ( | ( |
2025 | 2024 | |
US$’000 | US$’000 | |
Cash Flows from Financing Activities | ||
Proceeds from issuance of share capital | ||
Proceeds from sale of treasury shares | ||
Drawdown of loan and borrowings | ||
Addition of finance lease liabilities | ||
Payment of finance lease liabilities | ( | |
Repayment of loans and borrowings | ( | ( |
Net cash used in financing activities | ( | ( |
Net changes in cash and cash equivalents during the year | ( | |
Effect of changes in exchange rates | ||
Cash and cash equivalents at the beginning of the year | ||
Cash and cash equivalents at the end of the year (i) |
New accounting standards or amendments | Effective date |
(annual periods | |
beginning on | |
or after) | |
Sale or Contribution of Assets between an Investor and its Associate | To be determined |
or Joint Venture – Amendments to IFRS 10 and IAS 28 | |
Amendments to the Classification and Measurement of Financial | 1 January 2026 |
Instruments – Amendments to IFRS 9 and IFRS 7 | |
Contracts Referencing Nature-dependent Electricity – Amendments to IFRS 9 and IFRS 7 | 1 January 2026 |
Annual Improvements to IFRS Accounting Standards – Volume 11 | 1 January 2026 |
IFRS 18 Presentation and Disclosure in Financial Statements | 1 January 2027 |
IFRS 19 Subsidiaries without Public Accountability: Disclosures | 1 January 2027 |
2025 | 2024 | |
Company | US$’000 | US$’000 |
Financial guarantees with banking institutions | ||
for bank facilities granted to its subsidiaries | 18,036 | 26,963 |
Carrying | Contractual | Contractual | Under | More than | |||
amount | interest rate | cash flows | 1 year | 1 - 2 years | 2 - 5 years | 5 years | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | ||
At 31 December 2025 | |||||||
Finance lease liabilities | 47 | 2.24% | 47 | 10 | 10 | 27 | - |
Interest bearing loans and borrowings | 19,336 | 5.17-15.00% | 24,524 | 2,596 | 2,215 | 6,877 | 12,836 |
Trade and other payables | 50,972 | - | 50,972 | 50,972 | - | - | - |
Amount due to non-controlling interests | 1,221 | - | 1,221 | 1,221 | - | - | - |
71,576 | - | 76,764 | 54,799 | 2,225 | 6,904 | 12,836 | |
At 31 December 2024 | |||||||
Interest bearing loans and borrowings | 28,113 | 9.00-15.00% | 30,986 | 30,986 | - | - | - |
Trade and other payables | 58,908 | - | 58,908 | 58,908 | - | - | - |
Amount due to non-controlling interests | 1,108 | - | 1,108 | 1,108 | - | - | - |
88,129 | - | 91,002 | 91,002 | - | - | - |
2025 | 2024 | |
US$’000 | US$’000 | |
Ringgit Malaysia | 4,143 | 7,451 |
2025 | 2024 | |
US$’000 | US$’000 | |
Fixed rate instruments: | ||
Financial assets | 164 | 2,141 |
Financial liabilities | 1,815 | 28,113 |
Floating rate instruments | ||
Financial liabilities | 17,568 | - |
2025 | 2024 | |
US$’000 | US$’000 | |
Cash and cash equivalents | 6,187 | 7,462 |
Loans and borrowings and finance lease liabilities | (18,915) | (2,602) |
Medium term notes | (468) | (25,511) |
Equity attributable to equity holders of the parent | (55,873) | (41,647) |
Total capital | (69,069) | (62,298) |
2025 | 2024 | |
US$’000 | US$’000 | |
Total borrowings and finance lease liabilities | 19,383 | 28,113 |
Less: Cash and cash equivalents (Note 22) | (6,187) | (7,462) |
Net debt | 13,196 | 20,651 |
Total equity | 55,918 | 41,687 |
Net debt-to-equity ratio | 0.24 | 0.50 |
2025 | 2024 | |
US$’000 | US$’000 | |
Sale of completed units | 14,415 | 2,875 |
14,415 | 2,875 |
2025 | 2024 | |
Timing of revenue recognition | US$’000 | US$’000 |
Properties transferred at a point in time | 14,415 | 2,875 |
14,415 | 2,875 |
Investment | ICSD | Amatir | The RuMa | Urban | |||
Holding | Ireka Land | Ventures | Resources | Hotel KL | DNA | ||
Companies | Sdn. Bhd. | Sdn. Bhd. | Sdn. Bhd. | Sdn. Bhd. | Sdn. Bhd. | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Segment (loss)/profit before taxation | (1,218) | (6) | (929) | 2,813 | 3,314 | (758) | 3,216 |
Included in the measure of segment (loss)/profit are: | |||||||
Revenue | - | - | - | - | - | 14,415 | 14,415 |
Cost of sales | - | - | - | - | - | (12,459) | (12,459) |
Other income from hotel operations | - | - | 20 | - | 15,340 | - | 15,360 |
Other income from mall operations | - | - | 2,321 | - | - | - | 2,321 |
Expenses from hotel operations | - | - | (970) | - | (11,869) | - | (12,839) |
Expenses from mall operations | - | - | (1,356) | - | - | - | (1,356) |
Depreciation of property, plant and equipment | - | - | (80) | - | (72) | - | (152) |
Finance costs | (150) | - | (796) | (170) | - | (460) | (1,576) |
Finance income | - | 1 | - | 1 | - | - | 2 |
Segment assets | 2,193 | 65 | 44,915 | 169 | 2,770 | 72,781 | 122,893 |
Segment liabilities | 1,797 | 4 | 12,170 | (189) | 3,436 | 53,342 | 70,560 |
Profit or loss | US$’000 |
Total profit for reportable segments | 3,216 |
Other non-reportable segments | 10,328 |
Finance income | 21 |
Finance costs | - |
Consolidated profit before taxation | 13,565 |
Additions to | |||||||
Finance | Segment | Segment | non-current | ||||
US$’000 | Revenue | Depreciation | Finance costs | income | assets | liabilities | assets |
Total reportable segment | 14,415 | (152) | (1,576) | 2 | 122,893 | 70,560 | 1,446 |
Other non-reportable | |||||||
segments | - | - | - | 21 | 5,618 | 2,033 | - |
Consolidated total | 14,415 | (152) | (1,576) | 23 | 128,511 | 72,593 | 1,446 |
Investment | ICSD | Amatir | The RuMa | Urban | |||
Holding | Ireka Land | Ventures | Resources | Hotel KL | DNA | ||
Companies | Sdn. Bhd. | Sdn. Bhd. | Sdn. Bhd. | Sdn. Bhd. | Sdn. Bhd. | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Segment (loss)/profit before taxation | (5,874) | (891) | (421) | (1,009) | 2,629 | (1,687) | (7,253) |
Included in the measure of segment (loss)/profit are: | |||||||
Revenue | - | - | - | - | - | 2,875 | 2,875 |
Cost of sales | - | - | - | - | - | (4,116) | (4,116) |
Other income from hotel operations | - | - | - | - | 13,092 | - | 13,092 |
Other income from mall operations | - | - | 2,296 | - | - | - | 2,296 |
Expenses from hotel operations | - | - | (275) | - | (10,363) | - | (10,638) |
Expenses from mall operations | - | - | (1,223) | - | - | - | (1,223) |
Depreciation of property, plant and equipment | - | - | (28) | - | (30) | - | (58) |
Finance costs | (150) | - | (1,425) | (211) | - | (1,940) | (3,726) |
Finance income | - | 1 | 43 | 1 | - | 1 | 46 |
Segment assets | 17 | 65 | 38,912 | 360 | 1,730 | 79,273 | 120,357 |
Segment liabilities | 1,655 | 3 | 2,120 | 1,480 | 4,863 | 47,796 | 57,917 |
Profit or loss | US$’000 |
Total loss for reportable segments | (7,255) |
Other non-reportable segments | 1,690 |
Finance income | 64 |
Finance costs | - |
Consolidated loss before taxation | (5,501) |
Additions to | |||||||
Finance | Segment | Segment | non-current | ||||
US$’000 | Revenue | Depreciation | Finance costs | income | assets | liabilities | assets |
Total reportable segment | 2,875 | (58) | (3,727) | 46 | 120,357 | 57,917 | 139 |
Other non-reportable segments | - | - | - | 65 | 9,459 | 30,212 | - |
Consolidated total | 2,875 | (58) | (3,727) | 111 | 129,816 | 88,129 | 139 |
Malaysia | Total | |
US$’000 | US$’000 | |
Revenue | 14,415 | 14,415 |
Non-current assets | 56,559 | 56,559 |
Malaysia | Total | |
US$’000 | US$’000 | |
Revenue | 2,875 | 2,875 |
Non-current assets | - | - |
2025 | 2024 | |
US$’000 | US$’000 | |
Direct costs attributable to: | ||
Completed units (Note 20) | 12,459 | 4,116 |
2025 | 2024 | |
US$’000 | US$’000 | |
Rental income | 43 | 40 |
Other income from hotel operations (a) | 15,360 | 13,092 |
Other income from mall operations (b) | 2,321 | 2,296 |
Sundry income | 241 | 174 |
17,965 | 15,602 |
2025 | 2024 | |
US$’000 | US$’000 | |
Foreign exchange gain/(loss) comprises: | ||
Realised foreign exchange gain/(loss) | (63) | 4 |
Unrealised foreign exchange gain/(loss) | 13,367 | 3,095 |
13,304 | 3,099 |
2025 | 2024 | |
US$’000 | US$’000 | |
Wages, salaries and others (including key management | ||
personnel) | 4,926 | 4,339 |
Employees’ provident fund, social security and other pension costs | 546 | 46 |
5,472 | 4,385 |
2025 | 2024 | |
US$’000 | US$’000 | |
Interest income from banks | 23 | 111 |
Interest on bank loans | (461) | (176) |
Interest on third party loans | (150) | (150) |
Interest on medium term notes | (965) | (3,401) |
(1,553) | (3,616) |
2025 | 2024 | |
US$’000 | US$’000 | |
Auditor’s remuneration | 180 | 129 |
Directors’ fees/emoluments | 271 | 180 |
Depreciation of property, plant and equipment | 152 | 58 |
Expenses of hotel operations | 12,839 | 10,638 |
Expenses of mall operations | 1,356 | 1,223 |
Unrealised foreign exchange gain | (13,367) | (3,095) |
Realised foreign exchange loss/(gain) | 63 | (4) |
Impairment of amount due from a related party | - | 4,145 |
Impairment of goodwill | - | 550 |
Write down of inventories | 510 | - |
2025 | 2024 | ||
US$’000 | US$’000 | ||
Current tax expense | – Current year | 1,357 | - |
– Prior year | - | (68) | |
Deferred tax charge | – Current year | - | 4,547 |
Total tax expense for the year | 1,357 | 4,479 |
2025 | 2024 | |
US$’000 | US$’000 | |
Net profit/(loss) before taxation | 13,565 | (5,501) |
Income tax at a rate of 24% (2024: 24%) | 3,256 | (1,320) |
Add: | ||
Tax effect of expenses not deductible in determining | ||
taxable profit | - | 2,697 |
Current year losses and other tax benefits for which no deferred tax asset was recognised | 423 | 9 |
Underprovision of deferred tax in respect of prior year | - | 4,547 |
Less: | ||
Tax effect of utilization of tax losses | (1,447) | (631) |
Tax effect of income not taxable in determining taxable | ||
profit | (875) | (755) |
Overprovision in respect of prior year | - | (68) |
Total tax expense for the year | 1,357 | 4,479 |
Items that are or may be reclassified subsequently to | 2025 | 2024 |
profit or loss, net of tax | US$’000 | US$’000 |
Foreign currency translation differences for foreign | ||
operations | ||
Losses arising during the year | (8,361) | (1,960) |
(8,361) | (1,960) |
2025 | 2024 | |
US$’000 | US$’000 | |
Profit/(loss) attributable to equity holders of the parent | 12,215 | (9,900) |
Weighted average number of shares (thousand shares) * | 228,200 | 172,587 |
Profit/(Loss) per share | ||
Basic and diluted (US cents) | 5.35 | (5.74) |
Other | ||||
The RuMa | individually | |||
Urban DNA | Hotel KL | immaterial | ||
Sdn. Bhd. | Sdn. Bhd. | subsidiaries | Total | |
2025 | US$’000 | US$’000 | US$’000 | US$’000 |
NCI percentage of ownership | ||||
interest and voting interest | - | - | ||
Carrying amount of NCI | - | - | 45 | 45 |
Profit allocated to NCI | - | - | 7 | 7 |
Other | ||||
The RuMa | individually | |||
Urban DNA | Hotel KL | immaterial | ||
Sdn. Bhd. | Sdn. Bhd. | subsidiaries | Total | |
2024 | US$’000 | US$’000 | US$’000 | US$’000 |
NCI percentage of ownership | ||||
interest and voting interest | - | - | ||
Carrying amount of NCI | - | - | 40 | 40 |
Profit/(Loss) allocated to NCI | 319 | (283) | 44 | 80 |
Furniture, | ||||
Fittings & | Motor | |||
Equipment | Vehicles | Building | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cost | ||||
At 1 January 2025 | 593 | 28 | - | 621 |
Exchange adjustments | 58 | 3 | - | 61 |
Addition | 1,402 | 44 | - | 1,446 |
Reclassification from inventories | 1,589 | - | 53,345 | 54,934 |
At 31 December 2025 | 3,642 | 75 | 53,345 | 57,062 |
Accumulated Depreciation | ||||
At 1 January 2025 | 310 | 28 | - | 338 |
Exchange adjustments | 39 | 2 | - | 41 |
Charge for the year | 152 | - | - | 152 |
At 31 December 2025 | 501 | 30 | - | 531 |
Net carrying amount at 31 December 2025 | 3,141 | 45 | 53,345 | 56,531 |
Cost | ||||
At 1 January 2024 | 439 | 27 | - | 466 |
Exchange adjustments | 11 | 1 | - | 12 |
Addition | 143 | - | - | 143 |
At 31 December 2024 | 593 | 28 | - | 621 |
Accumulated Depreciation | ||||
At 1 January 2024 | 243 | 25 | - | 268 |
Exchange adjustments | 10 | 2 | - | 12 |
Charge for the year | 57 | 1 | - | 58 |
At 31 December 2024 | 310 | 28 | - | 338 |
Net carrying amount at 31 December 2024 | 283 | - | - | 283 |
Projected average hotel room rates | RM225-265 |
Projected yearly occupancy rates | 38-68% |
Discount rate | 8% |
Terminal capitalisation rate | 6.35% |
Property value | RM72,000,000 |
2025 | 2024 | |
US$’000 | US$’000 | |
Buildings | 53,345 | - |
Furniture, Fittings & Equipment | 1,557 | - |
54,902 | - |
Goodwill | |
US$’000 | |
Cost | |
At 1 January 2024/ 31 December 2024/ | |
31 December 2025 | 6,479 |
Accumulated impairment | |
At 1 January 2024/ 31 December 2024/ | |
31 December 2025 | 6,451 |
Carrying amount | |
At 31 December 2024/31 December 2025 | 28 |
2025 | 2024 | |
US$’000 | US$’000 | |
Goodwill | ||
SENI Mont’ Kiara | 28 | 28 |
28 | 28 |
Cost | US$’000 |
At 1 January 2024/ 31 December 2024/ | |
31 December 2025 | 4,162 |
Depreciation charges | |
At 1 January 2024/ 31 December 2024/ | |
31 December 2025 | 4,162 |
Carrying amount | |
At 31 December 2024/31 December 2025 | - |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | - | 4,518 |
Exchange adjustments | - | 29 |
Deferred tax credit relating to origination of temporary differences during the year | - | (4,547) |
At 31 December | - | - |
2025 | 2024 | ||
US$’000 | US$’000 | ||
Unutilised tax losses | |||
- | Expires by 31 December 2028 | 20,070 | 20,070 |
- | Expires by 31 December 2029 | 1,370 | 3,817 |
- | Expires by 31 December 2030 | 4,831 | 5,877 |
- | Expires by 31 December 2031 | 4,159 | 4,159 |
- | Expires by 31 December 2032 | 2,433 | 2,433 |
- | Expires by 31 December 2033 | 1,511 | 1,511 |
- | Expires by 31 December 2034 | 4,318 | 4,318 |
- | Expires by 31 December 2035 | 1,671 | - |
Other deductible temporary differences | 295 | 2,738 | |
40,658 | 44,923 |
2025 | 2024 | ||
Notes | US$’000 | US$’000 | |
Land held for property development | (a) | 6,104 | 5,540 |
Stock of completed units, at cost | (b) | 56,980 | 113,437 |
Consumables | 80 | 88 | |
At 31 December | 63,164 | 119,065 | |
2025 | 2024 | ||
Notes | US$’000 | US$’000 | |
Carrying amount of inventories pledged as security for Loans and borrowings and Medium Term Notes | 25,136 | 112,459 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 5,540 | 5,401 |
Less: | ||
Exchange adjustments | 564 | 139 |
At 31 December | 6,104 | 5,540 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 113,437 | 112,862 |
Less: | ||
Exchange adjustments | 8,064 | 2,831 |
Write down Costs recognised as expenses in the consolidated statement of comprehensive | (510) | - |
income during the year | (9,109) | (2,256) |
Reclassification to property, plant and equipment | (54,902) | - |
At 31 December | 56,980 | 113,437 |
Projected average rental rate | RM36.99-49.75 |
Projected yearly occupancy rates | 92.1% - 99.6% |
Discount rate | 8% |
Terminal capitalisation rate | 6.25% |
Property value | RM113,000,000 |
2025 | 2024 | |
US$’000 | US$’000 | |
Trade receivables | 290 | 690 |
Other receivables | 534 | 1,489 |
Sundry deposits | 365 | 237 |
1,189 | 2,416 |
Trade | Contract | Loss | ||
receivable | asset | allowance | Total | |
31 December 2025 | US$’000 | US$’000 | US$’000 | US$’000 |
Current | 288 | - | - | 288 |
Past due | ||||
0 – 60 days | - | - | - | - |
61 –120 days | - | - | - | - |
More than 120 days | 2 | - | - | 2 |
290 | - | - | 290 | |
Trade | Contract | Loss | ||
receivable | asset | allowance | Total | |
31 December 2024 | US$’000 | US$’000 | US$’000 | US$’000 |
Current | 688 | - | - | 688 |
Past due | ||||
0 – 60 days | - | - | - | - |
61 –120 days | - | - | - | - |
More than 120 days | 2 | - | - | 2 |
690 | - | - | 690 |
2025 | 2024 | |
US$’000 | US$’000 | |
Cash and bank balances | 6,156 | 5,307 |
Short term bank deposits | 31 | 2,155 |
6,187 | 7,462 | |
Less: Deposits pledged | (902) | (2,141) |
Cash and cash equivalents | 5,285 | 5,321 |
Number | Number | ||||
of shares | Amount | of shares | Amount | ||
2025 | 2025 | 2024 | 2024 | ||
’000 | US$’000 | ’000 | US$’000 | ||
Authorised Share Capital | |||||
- | Ordinary shares of US$0.05 each | 2,000,000 | 100,000 | 2,000,000 | 100,000 |
- | Management shares of US$0.05 each | - * | - * | - * | - * |
2,000,000 | 100,000 | 2,000,000 | 100,000 | ||
Issued Share Capital | |||||
- | Ordinary shares of US$0.05 each | ||||
At 1 January | 173,187 | 8,659 | 212,025 | 10,601 | |
Shares cancellation | - | - | (38,838) | (1,942) | |
Issuance or ordinary shares | 116,465 | 5,823 | - | - | |
At 31 December | 289,652 | 14,482 | 173,187 | 8,659 | |
- | Management shares of US$0.05 each | - # | - # | - # | - # |
289,652 | 14,482 | 173,187 | 8,659 | ||
2025 | 2024 | |
US$’000 | US$’000 | |
Current | ||
Trade payables | 240 | 1,188 |
Other payables | 5,001 | 5,494 |
Amount due to contract buyers | 39,393 | 35,744 |
Deposits received | 2,438 | 7,749 |
Accruals | 3,900 | 8,733 |
50,972 | 58,908 |
2025 | 2024 | |
US$’000 | US$’000 | |
Minority Shareholder of Bumiraya Impian Sdn. Bhd.: | ||
- Global Evergroup Sdn. Bhd. | 1,221 | 1,108 |
2025 | 2024 | |
US$’000 | US$’000 | |
Non-current | ||
Bank loans | 17,340 | - |
Finance lease liabilities | 38 | - |
17,378 | - | |
Current | ||
Bank loans | 228 | 1,452 |
Third party loan | 1,300 | 1,150 |
Finance lease liabilities | 9 | - |
1,537 | 2,602 | |
18,915 | 2,602 |
As at 1 | Foreign | As at 31 | |||
January | Drawdown | Repayment | exchange | December | |
2025 | of loan | of loan | movements | 2025 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Bank loans | 1,452 | 17,568 | (1,600) | 148 | 17,568 |
Third party loan | 1,150 | 150 | - | - | 1,300 |
Finance lease | |||||
liabilities | - | 48 | (1) | - | 47 |
Total | 2,602 | 17,766 | (1,601) | 148 | 18,915 |
As at 1 | Foreign | As at 31 | |||
January | Drawdown | Repayment | exchange | December | |
2024 | of loan | of loan | movements | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Bank loans | 1,471 | - | - | (19) | 1,452 |
Third party loan | - | 1,150 | - | - | 1,150 |
Total | 1,471 | 1,150 | - | (19) | 2,602 |
2025 | 2024 | |
US$’000 | US$’000 | |
Outstanding medium term notes | 468 | 25,511 |
Less: | ||
Repayment due within twelve months | (468) | (25,511) |
Repayment due after twelve months | - | - |
As at 1 | Foreign | As at 31 | |||
January | Drawdown | Repayment | exchange | December | |
2025 | of loan | of loan | movements | 2025 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Medium Term | |||||
Notes | 25,511 | - | (26,228) | 1,185 | 468 |
As at 1 | Foreign | As at 31 | |||
January | Drawdown | Repayment | exchange | December | |
2024 | of loan | of loan | movements | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Medium Term | |||||
Notes | 29,263 | - | (4,418) | 666 | 25,511 |
As at 31 | |||
Interest rate % | December 2025 | ||
Maturity Dates | per annum | US$’000 | |
Tranches 261 | 16 January 2026 | 10.00% | 234 |
Tranches 288 | 30 January 2026 | 10.00% | 234 |
468 |
2025 | 2024 | |
US$’000 | US$’000 | |
Key management personnel | ||
Remuneration of key management personnel - Directors’ fees | 96 | 180 |
Remuneration of key management personnel - Employee benefits | 175 | - |
Remuneration of key management personnel - Consulting fees | - | 225 |
Remuneration of key management personnel - Sums paid to third parties * | - | 47 |
2025 | 2024 | |
US$’000 | US$’000 | |
Net amount due to other non-controlling interests (Note 28) | (1,221) | (1,108) |
Effective | ||||
Country of | ownership | |||
Name | incorporation | Principal activities | interest | |
2025 | 2024 | |||
Details of significant subsidiaries are as follows: | ||||
Ireka Land Sdn. Bhd. | Malaysia | Property development | 100% | 100% |
Amatir Resources Sdn. Bhd. | Malaysia | Property development | 100% | 100% |
Hotel and mall | ||||
ICSD Ventures Sdn. Bhd. | Malaysia | ownership and | 100% | 100% |
operation | ||||
Participating in the | ||||
transactions | ||||
Potensi Angkasa Sdn. Bhd | Malaysia | contemplated under | 100% | 100% |
the Guaranteed MTNs | ||||
Programme | ||||
Participating in the | ||||
transactions | ||||
Silver Sparrow Berhad | Malaysia | contemplated under | 100% | 100% |
the Guaranteed MTNs | ||||
Programme | ||||
Bumiraya Impian Sdn. Bhd. | Malaysia | Property development | 80% | 80% |
The RuMa Hotel KL Sdn. Bhd. | Malaysia | Investment holding | 100% | 70% |
Urban DNA Sdn. Bhd. | Malaysia | Property development | 100% | 70% |
Aseana-BDC Co Ltd | Vietnam | Investment holding | 65% | 65% |