Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.01
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
18/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$15M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.8%
↓Gross Margin
20.7%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-24.6%
FCF CAGR
—
FCF margin
-28.4%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.6M · net income $-64.8M · FCF $-6.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $22.6M | $22.6M | $32.7M | $84.0M | $70.0M |
| Net Income | $-64.8M | $-64.8M | $7.8M | $-98.2M | $3.9M |
| EBITDA | $-78.3M | $-78.3M | $3.9M | $-106.7M | $13.7M |
| EPS | — | — | 0.01 | -0.10 | 0.01 |
| Gross Margin | 20.7% | 20.7% | -3.5% | -45.9% | 26.6% |
| Operating Margin | -350.2% | -350.2% | 9.0% | -129.3% | 16.3% |
| Net Margin | -286.6% | -286.6% | 23.9% | -117.0% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.10 | 0.13 |
| Current Ratio | 8.23 | 8.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.4M | $-6.4M | $24.8M | $-22.8M | $2.5M |
| Returns | |||||
| ROE | -15.8% | -15.8% | 1.7% | -22.4% | 0.7% |
| Valuation | |||||
| P/E | — | — | 8.75 | — | 88.60 |
| EV/EBITDA | — | — | 18.56 | — | 27.47 |
| P/B | 0.04 | 0.04 | 0.15 | 0.14 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | -30.8% | -30.8% | -61.1% | 19.9% | — |
| EPS Growth | — | — | 107.8% | -1910.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-72.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-72.7%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.