W 
3.45
—
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 60.5m
FY2016FY2025
Net income
MYR 157,139
FY2016FY2025
Free cash flow
MYR 4.9m
FY2016FY2025
Shareholders' equity
MYR 70.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | MYR 60.5m | MYR 30.7m | MYR 30.3m | MYR 21.3m | MYR 21.1m | MYR 23.0m | MYR 29.5m | MYR 38.2m | MYR 33.6m | MYR 63.8m |
| Gross profit | MYR 18.0m | MYR 8.6m | MYR 6.9m | MYR 3.6m | MYR 4.7m | MYR 6.7m | MYR 7.6m | MYR 8.8m | MYR 10.4m | MYR 19.0m |
| Operating income | MYR 2.5m | MYR 356,000 | MYR 915,000 | −MYR 2.0m | −MYR 3.1m | −MYR 4.7m | −MYR 2.3m | −MYR 2.2m | MYR 663,000 | MYR 12.7m |
| Net income | MYR 157,139 | MYR 108,000 | MYR 88,000 | −MYR 1.9m | −MYR 4.9m | −MYR 4.4m | −MYR 2.6m | −MYR 3.1m | −MYR 1.1m | MYR 9.4m |
| Diluted earnings per share | 0.01 | 0.01 | 0.01 | -0.16 | -0.47 | -0.51 | -0.34 | -0.40 | -0.14 | 2.37 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | MYR 105.7m | MYR 50.6m | MYR 50.7m | MYR 79.9m | MYR 81.3m | MYR 46.2m | MYR 42.1m | MYR 47.9m | MYR 28.6m | MYR 40.0m |
| Cash and short-term investments | MYR 41.3m | MYR 28.2m | MYR 28.1m | MYR 45.3m | MYR 44.5m | MYR 22.8m | MYR 14.9m | MYR 21.1m | MYR 7.2m | MYR 7.7m |
| Total liabilities | MYR 35.4m | MYR 14.3m | MYR 15.5m | MYR 16.8m | MYR 16.9m | MYR 10.1m | MYR 6.6m | MYR 10.2m | MYR 10.1m | MYR 17.8m |
| Debt | MYR 7.0m | MYR 3.9m | MYR 4.3m | MYR 1.4m | MYR 1.5m | MYR 3.4m | — | — | MYR 583,000 | MYR 777,000 |
| Shareholders' equity | MYR 70.3m | MYR 36.3m | MYR 35.2m | MYR 63.1m | MYR 64.4m | MYR 36.1m | MYR 35.4m | MYR 37.7m | MYR 18.5m | MYR 22.2m |
| Shares outstanding | 16m | 16m | 14m | 12m | 10m | 9m | 8m | 8m | 8m | 4m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | MYR 12.4m | −MYR 441,000 | MYR 3.5m | −MYR 845,000 | MYR 233,792 | MYR 437,000 | MYR 65,000 | −MYR 5.3m | −MYR 2.3m | MYR 3.8m |
| Capital spending | −MYR 7.5m | −MYR 560,000 | −MYR 297,000 | −MYR 193,000 | −MYR 3.3m | −MYR 331,000 | −MYR 1.3m | −MYR 1.8m | −MYR 754,000 | −MYR 599,811 |
| Free cash flow | MYR 4.9m | −MYR 1.0m | MYR 3.2m | −MYR 1.0m | −MYR 3.1m | MYR 106,000 | −MYR 1.3m | −MYR 7.1m | −MYR 3.0m | MYR 3.2m |
| Dividends paid | — | — | — | — | — | — | — | — | −MYR 2.0m | — |
Latest quarters
By quarter end
| Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | Aug 2024 | May 2024 | Feb 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | MYR 18.1m | MYR 18.1m | MYR 15.4m | MYR 15.4m | MYR 7.7m | MYR 14.8m | MYR 7.7m | MYR 14.7m |
| Gross profit | MYR 5.2m | MYR 5.2m | MYR 4.9m | MYR 4.9m | MYR 2.2m | MYR 4.1m | MYR 2.2m | MYR 4.2m |
| Operating income | MYR 1.5m | MYR 1.5m | MYR 411,053 | MYR 411,053 | MYR 448,000 | MYR 858,516 | −MYR 160,500 | −MYR 307,571 |
| Net income | MYR 755,992 | MYR 755,992 | −MYR 613,226 | −MYR 613,226 | MYR 361,000 | MYR 691,795 | −MYR 234,000 | −MYR 448,421 |
| Diluted earnings per share | 0.05 | 0.05 | -0.04 | -0.04 | 0.02 | 0.04 | -0.01 | -0.03 |
| Cash from operations | MYR 3.0m | MYR 3.0m | MYR 12.0m | — | — | −MYR 1.0m | — | — |
| Capital spending | −MYR 1.0m | −MYR 1.0m | −MYR 7.0m | — | −MYR 1.0m | −MYR 2.0m | — | — |
| Free cash flow | MYR 2.0m | MYR 2.0m | MYR 5.0m | — | — | −MYR 3.0m | — | — |
| Total assets | MYR 103.2m | MYR 103.2m | MYR 105.7m | MYR 105.7m | MYR 50.1m | MYR 96.1m | MYR 50.6m | MYR 97.0m |
| Cash and short-term investments | MYR 44.8m | MYR 42.5m | MYR 41.3m | MYR 41.3m | MYR 23.4m | MYR 44.9m | MYR 28.0m | MYR 53.7m |
| Debt | MYR 12.1m | MYR 686,046 | MYR 13.5m | MYR 1.5m | MYR 2.8m | MYR 4.7m | MYR 3.9m | MYR 7.4m |
| Shareholders' equity | MYR 71.5m | MYR 71.5m | MYR 70.3m | MYR 70.3m | MYR 37.8m | MYR 72.4m | MYR 36.3m | MYR 69.6m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 41.6% | 21.3% | 3.1% |
| Operating income | — | — | -12.8% |
| Net income | — | — | -31.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 29.1% | 25.9% | 25.9% | 27.4% |
| Operating margin | 3.2% | 1.3% | -3.2% | 3.3% |
| Net margin | 0.3% | -1.1% | -5.8% | -0.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.8 | 7.2 | 0.5 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
| Price to sales | 0.0 | 0.0 | — | — | — | — | — | — | — |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 10-to-1 reverse split · 6 Aug 2024
- 8-to-1 reverse split · 18 Aug 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.