Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.22
-0.00 (-2.22%)
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
13/100
F
Piotroski
4/9
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
$203M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.6%
↓Gross Margin
3.1%
↓Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.2%
FCF CAGR
—
FCF margin
30.0%
FCF / Net income
-0.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.4M · net income $-18.3M · FCF $13.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.4M | $43.4M | $101.8M | $104.7M | $92.4M |
| Net Income | $-18.3M | $-18.3M | $-19.4M | $-6.3M | $-32.2M |
| EBITDA | $-11.9M | $-11.9M | $-15.7M | $1.5M | $-767000.00 |
| EPS | — | — | -0.02 | -0.01 | -0.04 |
| Gross Margin | 3.1% | 3.1% | 0.5% | 13.3% | 11.0% |
| Operating Margin | -32.5% | -32.5% | -16.7% | 0.7% | -3.5% |
| Net Margin | -42.1% | -42.1% | -19.0% | -6.0% | -34.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 |
| Current Ratio | 1.43 | 1.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.0M | $13.0M | $40.2M | $19.8M | $-295000.00 |
| Returns | |||||
| ROE | -2.6% | -2.6% | -2.7% | -0.9% | -4.3% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 617.63 | — |
| P/B | 0.29 | 0.29 | 0.78 | 1.12 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | -57.3% | -57.3% | -2.8% | 13.4% | — |
| EPS Growth | — | — | -208.8% | 80.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
-38.0%
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.