Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.12
+0.00 (+4.35%)
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
11/100
F
Piotroski
2/9
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
$62M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.5%
↓Gross Margin
-12.3%
↓Debt/Equity
0.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.9%
FCF CAGR
—
FCF margin
-62.4%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $39.7M · net income $-19.9M · FCF $-24.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $39.7M | $39.7M | $34.5M | $117.6M | $71.8M |
| Net Income | $-19.9M | $-19.9M | $6.5M | $-21.8M | $-346.6M |
| EBITDA | $-8.2M | $-8.2M | $32.3M | $11.3M | $-333.4M |
| EPS | -0.05 | -0.05 | 0.02 | -0.06 | -1.27 |
| Gross Margin | -12.3% | -12.3% | -34.4% | 12.2% | -42.3% |
| Operating Margin | -32.9% | -32.9% | 62.8% | 3.0% | -483.1% |
| Net Margin | -50.1% | -50.1% | 18.7% | -18.5% | -482.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.78 | 0.78 | 0.67 | 0.72 | 0.68 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-24.8M | $-24.8M | $-20.1M | $9.7M | $-48.2M |
| Returns | |||||
| ROE | -7.5% | -7.5% | 2.3% | -8.3% | -121.9% |
| Valuation | |||||
| P/E | — | — | 25.00 | — | — |
| EV/EBITDA | — | — | 10.56 | 29.57 | — |
| P/B | 0.20 | 0.20 | 0.57 | 0.58 | 0.38 |
| Growth & Yield | |||||
| Revenue Growth | 15.2% | 15.2% | -70.7% | 63.9% | — |
| EPS Growth | -386.4% | -386.4% | 127.0% | 95.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.05
Residual
-35.1%
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.