V 
0.11
—
Close of 9 Nov 2026, in HKD
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in MYR, from our data supplier.
Revenue
MYR 224.2m
FY2016FY2025
Net income
−MYR 135.5m
FY2016FY2025
Free cash flow
−MYR 25.2m
FY2016FY2025
Shareholders' equity
MYR 115.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | MYR 224.2m | MYR 85.5m | MYR 223.0m | MYR 134.6m | MYR 88.9m | MYR 69.0m | MYR 64.3m | MYR 74.3m | MYR 96.4m | MYR 107.1m |
| Gross profit | MYR 23.5m | MYR 7.7m | MYR 14.6m | MYR 13.3m | MYR 10.4m | MYR 8.8m | MYR 11.6m | MYR 12.2m | MYR 15.1m | MYR 18.0m |
| Operating income | −MYR 17.3m | −MYR 8.9m | −MYR 24.2m | −MYR 16.6m | −MYR 7.8m | −MYR 6.3m | −MYR 3.7m | −MYR 2.7m | −MYR 551,000 | −MYR 88,000 |
| Net income | −MYR 135.5m | −MYR 6.2m | −MYR 39.1m | −MYR 12.6m | −MYR 11.6m | −MYR 1.6m | −MYR 4.5m | −MYR 3.9m | −MYR 2.2m | −MYR 7,000 |
| Diluted earnings per share | -0.15 | -0.01 | -0.06 | -0.02 | -0.02 | -0.02 | -0.06 | -0.05 | -0.03 | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | MYR 181.3m | MYR 47.3m | MYR 58.5m | MYR 82.3m | MYR 98.0m | MYR 62.8m | MYR 63.0m | MYR 69.1m | MYR 82.9m | MYR 94.2m |
| Cash and short-term investments | MYR 11.7m | MYR 7.9m | MYR 22.0m | MYR 27.9m | MYR 39.8m | MYR 19.0m | MYR 20.7m | MYR 23.5m | MYR 37.2m | MYR 33.3m |
| Total liabilities | MYR 66.2m | MYR 23.1m | MYR 22.0m | MYR 28.6m | MYR 31.1m | MYR 19.6m | MYR 22.1m | MYR 23.5m | MYR 33.7m | MYR 40.6m |
| Debt | MYR 22.2m | MYR 6.2m | MYR 7.2m | MYR 7.8m | MYR 15.8m | MYR 14.6m | MYR 16.6m | MYR 15.8m | MYR 23.2m | MYR 20.0m |
| Shareholders' equity | MYR 115.9m | MYR 25.1m | MYR 36.3m | MYR 53.1m | MYR 65.8m | MYR 43.2m | MYR 40.9m | MYR 45.6m | MYR 49.2m | MYR 53.6m |
| Shares outstanding | 886m | 634m | 634m | 634m | 634m | 100m | 80m | 80m | 80m | 79m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −MYR 19.4m | −MYR 8.7m | −MYR 12.4m | −MYR 11.3m | −MYR 1.7m | −MYR 4.0m | MYR 2.1m | −MYR 2.7m | MYR 5.7m | −MYR 10.6m |
| Capital spending | −MYR 5.8m | −MYR 820,000 | −MYR 4.2m | −MYR 1.0m | −MYR 3.2m | −MYR 117,000 | −MYR 1.1m | −MYR 1.7m | −MYR 1.3m | −MYR 1.8m |
| Free cash flow | −MYR 25.2m | −MYR 9.5m | −MYR 16.6m | −MYR 12.3m | −MYR 4.9m | −MYR 4.1m | MYR 1.0m | −MYR 4.4m | MYR 4.4m | −MYR 12.4m |
| Dividends paid | — | — | — | — | — | — | — | — | — | −MYR 12.0m |
Latest quarters
By quarter end
| Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | MYR 125.3m | MYR 64.6m | MYR 53.5m | MYR 53.5m | MYR 24.6m | MYR 47.2m | MYR 18.1m | MYR 34.7m |
| Gross profit | MYR 11.3m | MYR 9.2m | MYR 6.8m | MYR 6.8m | MYR 2.7m | MYR 5.2m | MYR 1.1m | MYR 2.1m |
| Operating income | −MYR 12.1m | MYR 555,190 | −MYR 2.9m | −MYR 2.9m | −MYR 994,500 | −MYR 1.9m | −MYR 3.5m | −MYR 6.7m |
| Net income | −MYR 133.6m | −MYR 68.8m | −MYR 2.5m | −MYR 2.5m | MYR 112,000 | MYR 214,629 | −MYR 3.2m | −MYR 6.1m |
| Diluted earnings per share | -0.15 | -0.08 | -0.00 | -0.00 | 0.00 | 0.00 | -0.01 | -0.01 |
| Cash from operations | −MYR 7.0m | −MYR 2.0m | −MYR 7.0m | −MYR 7.0m | −MYR 1.0m | −MYR 3.0m | −MYR 2.0m | −MYR 4.0m |
| Capital spending | −MYR 2.0m | −MYR 1.0m | −MYR 1.0m | −MYR 1.0m | — | — | — | −MYR 1.0m |
| Free cash flow | −MYR 9.0m | −MYR 3.0m | −MYR 8.0m | −MYR 8.0m | — | — | — | −MYR 5.0m |
| Total assets | MYR 181.3m | MYR 181.3m | MYR 98.6m | MYR 98.6m | MYR 47.3m | MYR 90.7m | MYR 48.5m | MYR 92.9m |
| Cash and short-term investments | MYR 11.7m | MYR 11.7m | MYR 44.1m | MYR 44.1m | MYR 7.9m | MYR 15.1m | MYR 14.1m | MYR 39.1m |
| Debt | MYR 22.2m | MYR 15.7m | MYR 8.2m | MYR 6.7m | MYR 6.2m | MYR 7.8m | MYR 5.8m | MYR 8.1m |
| Shareholders' equity | MYR 115.9m | MYR 115.9m | MYR 62.1m | MYR 62.1m | MYR 25.1m | MYR 48.1m | MYR 29.5m | MYR 56.6m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.5% | 26.6% | 3.5% |
| Operating income | 1.4% | 22.5% | — |
| Net income | 121.0% | 142.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.1% | 8.9% | 9.5% | 13.2% |
| Operating margin | -8.5% | -10.0% | -9.8% | -5.0% |
| Net margin | -45.7% | -29.0% | -25.0% | -15.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.0 | -0.0 | -0.1 | -0.1 | -0.0 | -0.0 | -0.1 | -1.5 | -119.6 |
| Price to sales | 0.0 | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | 0.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 10-to-1 reverse split · 20 Jan 2021
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.