Notes:
| (1) | EBITDA is calculated as PAT plus: (i) tax expense; (ii) finance costs; (iii) depreciation of PPE and (iv) depreciation of right-of-use assets, less (v) share of profit of joint venture and (vi) interest income. |
| (2) | Computed based on PBT divided by revenue. |
| (3) | Computed based on PAT divided by revenue. |
* Please read this section in conjunction with Wasco Greenergy Berhad’s Prospectus dated 20 November 2025.