Real Estate / Real Estate - DevelopmentKuala Lumpur
$0.05
+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
29/100
D
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.8%
↓Gross Margin
11.4%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-40.7%
FCF CAGR
—
FCF margin
-43.3%
FCF / Net income
0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.4M · net income $-6.4M · FCF $-3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.4M | $7.4M | $23.6M | $8.2M | $59.9M |
| Net Income | $-6.4M | $-6.4M | $-13.3M | $-17.3M | $2.2M |
| EBITDA | $-6.0M | $-6.0M | $-13.0M | $-19.2M | $4.8M |
| EPS | -0.01 | -0.01 | -0.04 | -0.07 | 0.01 |
| Gross Margin | 11.4% | 11.4% | 4.7% | -5.8% | 34.0% |
| Operating Margin | -84.1% | -84.1% | -56.3% | -238.2% | 14.7% |
| Net Margin | -85.9% | -85.9% | -56.5% | -211.9% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.04 | — |
| Current Ratio | 1.00 | 1.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.2M | $-3.2M | $-40.7M | $-15.6M | $-29.3M |
| Returns | |||||
| ROE | -7.8% | -7.8% | -12.0% | -18.4% | 2.7% |
| Valuation | |||||
| P/E | — | — | — | — | 21.31 |
| EV/EBITDA | — | — | — | — | 9.08 |
| P/B | 0.34 | 0.34 | 0.70 | 0.63 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | -68.6% | -68.6% | 189.2% | -86.4% | — |
| EPS Growth | 69.5% | 69.5% | 45.9% | -665.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.01
Residual
+66.7%
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.