Communication Services / PublishingKuala Lumpur
$0.17
+0.01 (+6.45%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $7.0M · quality 66.0/100
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
37/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$70M
P/E
8.3x
↓EV/EBITDA
2.1x
↓ROE
N/A
•Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF $15.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | $90.1M | $96.1M | $69.0M | $62.9M |
| Net Income | — | — | $2.2M | $10.2M | $841000.00 | $-9.3M |
| EBITDA | $20.8M | $20.8M | $7.9M | $17.7M | $6.4M | — |
| EPS | 0.03 | 0.03 | 0.01 | 0.02 | 0.00 | — |
| Gross Margin | — | — | 32.3% | 38.0% | 33.4% | — |
| Operating Margin | — | — | 4.0% | 13.8% | 2.8% | — |
| Net Margin | — | — | 2.5% | 10.6% | 1.2% | -14.7% |
| Balance Sheet | ||||||
| Debt/Equity | — | — | 0.06 | 0.06 | 0.09 | 0.14 |
| Current Ratio | 3.05 | 3.05 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $15.8M | $15.8M | $6.7M | $7.0M | $7.9M | — |
| Returns | ||||||
| ROE | — | — | 1.4% | 6.6% | 0.6% | -6.7% |
| Valuation | ||||||
| P/E | 8.25 | 8.25 | 29.41 | 8.65 | 52.50 | — |
| EV/EBITDA | 2.11 | 2.11 | 8.13 | 4.86 | 7.53 | — |
| P/B | — | — | 0.43 | 0.57 | 0.32 | 0.66 |
| Growth & Yield | ||||||
| Revenue Growth | — | — | -6.3% | 39.3% | 9.7% | — |
| EPS Growth | 403.9% | 403.9% | -78.5% | 1085.0% | — | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-17.1%
EPS terminal req.
$0.01
Spread vs growth
421.0%
5Y implied EPS CAGR
-7.2%
EPS terminal req.
$0.02
Spread vs growth
411.1%
10Y implied EPS CAGR
1.1%
EPS terminal req.
$0.03
Spread vs growth
402.9%
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
+7.7%
Start / end P/E
31.4x → 6.4x
EPS bridge
0.01 → 0.03
Residual
-321.3%
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.