Financials Oppstar

Stocks

Delayed BURSA MALAYSIA 21:37:56 2026-09-03 EDT			5-day change	1st Jan Change
0.6850 ^MYR	+1.48%		-11.04%	+120.97%

08-26	Oppstar Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-21	Malaysian Shares End Week Lower, Shrugging Off Regional Gains; Oppstar's Shares Rally 8%	MT

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	-	57.9	56.95	63.98	34.54	70.9	83.9
Change	-	-	-1.65%	12.34%	-46.02%	105.29%	18.34%
EBITDA	-	27.57	22.02	-9.549	-	-	-
Change	-	-	-20.15%	-143.37%	-	-	-
EBIT ¹	-	26.46	20.79	-10.57	-16.04	13.9	14.8
Change	-	-	-21.41%	-150.84%	-51.73%	186.66%	6.47%
Interest Paid	-	-0.03	0.185	-	-	-	-
Earnings before Tax (EBT) ¹	-	26.42	20.76	-10.69	-16.16	13.8	14.8
Change	-	-	-21.44%	-151.49%	-51.16%	185.41%	7.25%
Net income ¹	16.63	20.35	15.54	-12.22	-16.03	13.7	14.9
Change	-	22.39%	-23.63%	-178.61%	-31.21%	185.45%	8.76%
Announcement Date	8/1/22	5/29/23	5/30/24	5/23/25	5/26/26	-	-

¹MYR in Million

Estimates

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-6.9	-12.5	-	-	-	-
Change	-	-	-81.16%	-	-	-	-
Announcement Date	8/1/22	5/29/23	5/30/24	5/23/25	5/26/26	-	-

Estimates

Fiscal Period: March	2021	2022	2023	2024	2025	2026
CAPEX ¹	0.8524	0.8059	0.9094	0.6401	2.554	0.7749
Change	-	-5.45%	12.83%	-29.61%	298.98%	-69.66%
Free Cash Flow (FCF) ¹	13.41	8.153	1.781	7.587	-6.529	4.017
Change	-	-39.22%	-78.16%	326.13%	-186.06%	161.52%
Announcement Date	8/1/22	8/1/22	7/28/23	7/29/24	7/25/25	7/27/26

¹MYR in Million

Estimates

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	47.62%	38.66%	-14.93%	-	-	-
EBIT Margin (%)	-	-	45.69%	36.51%	-16.52%	-46.44%	19.61%	17.64%
EBT Margin (%)	-	-	45.64%	36.45%	-16.71%	-46.78%	19.46%	17.64%
Net margin (%)	-	-	35.15%	27.3%	-19.1%	-46.42%	19.32%	17.76%
FCF margin (%)	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-
Profitability
ROA	62.69%	79.06%	21.14%	8.72%	-4.45%	-7.52%	-	-
ROE	353.93%	189.72%	26.84%	10.89%	-8.7%	-12.61%	-	-
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	-	0.008	0.008	-	-	-	-
Change	-	-	-	0%	-	-	-	-
Book Value Per Share ¹	-	-	0.2143	0.2318	0.2118	0.1878	0.2	0.2
Change	-	-	-	8.17%	-8.63%	-11.33%	6.5%	0%
EPS ¹	-	0.0261	0.0411	0.024	-0.0188	-0.025	0.021	0.023
Change	-	-	57.47%	-41.61%	-178.33%	-32.98%	184%	9.52%
Nbr of stocks (in thousands)	-	-	636,200	639,896	640,644	641,374	645,444	645,444
Announcement Date	-	8/1/22	5/29/23	5/30/24	5/23/25	5/26/26	-	-