Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.04
+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
22/100
D
Piotroski
1/9
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
$150M
P/E
N/A
•EV/EBITDA
19.5x
↑ROE
-0.3%
↓Gross Margin
17.6%
↓Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.9%
FCF CAGR
—
FCF margin
-7.9%
FCF / Net income
15.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $184.9M · net income $-944601.0 · FCF $-14.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $184.9M | $184.9M | $94.6M | $146.9M | $208.4M |
| Net Income | $-944601.00 | $-944601.00 | $4.8M | $-17.8M | $-8.0M |
| EBITDA | $18.0M | $18.0M | $15.4M | $-9.4M | $12.4M |
| EPS | — | — | 0.00 | -0.01 | -0.01 |
| Gross Margin | 17.6% | 17.6% | 25.1% | 4.2% | 11.8% |
| Operating Margin | 9.2% | 9.2% | 15.6% | -8.0% | 5.1% |
| Net Margin | -0.5% | -0.5% | 5.0% | -12.1% | -3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.74 | 0.74 | 0.65 | 0.81 | 0.75 |
| Current Ratio | 1.71 | 1.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.7M | $-14.7M | $-56.5M | $70.0M | $-58.0M |
| Returns | |||||
| ROE | -0.3% | -0.3% | 1.7% | -9.1% | -4.4% |
| Valuation | |||||
| P/E | — | — | 18.42 | — | — |
| EV/EBITDA | 19.47 | 19.47 | 19.01 | — | 17.90 |
| P/B | 0.52 | 0.52 | 0.41 | 0.58 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | 95.5% | 95.5% | -35.6% | -29.5% | — |
| EPS Growth | — | — | 117.3% | -40.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+28.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+28.6%
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.