End-of-day quote
BURSA MALAYSIA
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
0.045
MYR
|
-10.00%
|
|
0.00%
|
0.00%
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,224
|
3,905
|
1,837
|
718.7
|
798.6
|
826.9
|
-
|
-
|
Enterprise Value (EV)
1 |
13,111
|
13,412
|
11,701
|
10,659
|
10,564
|
826.9
|
826.9
|
826.9
|
P/E ratio
|
7.98
x
|
-0.86
x
|
-11.4
x
|
-0.08
x
|
-0.25
x
|
-1.42
x
|
-1.78
x
|
-1.69
x
|
Yield
|
1.89%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.77
x
|
0.61
x
|
0.34
x
|
0.17
x
|
0.18
x
|
0.19
x
|
0.19
x
|
0.19
x
|
EV / Revenue
|
0.77
x
|
0.61
x
|
0.34
x
|
0.17
x
|
0.18
x
|
0.19
x
|
0.19
x
|
0.19
x
|
EV / EBITDA
|
5.27
x
|
-13
x
|
2.24
x
|
-0.32
x
|
1.13
x
|
-35.2
x
|
1.47
x
|
1.24
x
|
EV / FCF
|
1,259,179
x
|
-14,974,975
x
|
-2,482,117,986
x
|
2,125,020
x
|
5,205,352
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.3
x
|
0.43
x
|
0.21
x
|
2.81
x
|
-0.28
x
|
-0.2
x
|
-0.18
x
|
-0.16
x
|
Nbr of stocks (in thousands)
|
15,939,202
|
15,937,124
|
15,971,804
|
15,971,804
|
15,971,804
|
18,375,942
|
-
|
-
|
Reference price
2 |
0.2650
|
0.2450
|
0.1150
|
0.0450
|
0.0500
|
0.0450
|
0.0450
|
0.0450
|
Announcement Date
|
19-03-25
|
20-04-29
|
21-04-27
|
22-03-18
|
23-03-30
|
24-03-25
|
-
|
-
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,504
|
6,449
|
5,348
|
4,127
|
4,551
|
4,258
|
4,276
|
4,444
|
EBITDA
1 |
801.5
|
-301
|
818.3
|
-2,217
|
704.6
|
-23.49
|
562.3
|
666.7
|
EBIT
1 |
-123.2
|
-825.6
|
275.1
|
-2,739
|
155.8
|
-434
|
188
|
253
|
Operating Margin
|
-2.24%
|
-12.8%
|
5.14%
|
-66.37%
|
3.42%
|
-10.19%
|
4.4%
|
5.69%
|
Earnings before Tax (EBT)
1 |
-2,262
|
-4,552
|
-31.72
|
-3,192
|
-3,149
|
-412.8
|
-388.8
|
-306
|
Net income
1 |
207.5
|
-4,561
|
-160.9
|
-8,896
|
-3,204
|
-508.7
|
-501.5
|
-398.5
|
Net margin
|
3.77%
|
-70.72%
|
-3.01%
|
-215.57%
|
-70.39%
|
-11.95%
|
-11.73%
|
-8.97%
|
EPS
2 |
0.0332
|
-0.2860
|
-0.0101
|
-0.5570
|
-0.2005
|
-0.0317
|
-0.0253
|
-0.0267
|
Free Cash Flow
|
3,354
|
-260.7
|
-0.74
|
338.2
|
153.4
|
-
|
-
|
-
|
FCF margin
|
60.94%
|
-4.04%
|
-0.01%
|
8.2%
|
3.37%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
418.5%
|
-
|
-
|
-
|
21.78%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
1,616.24%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.005000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-03-25
|
20-04-29
|
21-04-27
|
22-03-18
|
23-03-30
|
24-03-25
|
-
|
-
|
Fiscal Period: Enero |
2024 Q2
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
42.81
|
Net margin
|
-
|
EPS
2 |
0.002700
|
Dividend per Share
|
-
|
Announcement Date
|
23-09-27
|
Fiscal Period: Enero |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
8,887
|
9,507
|
9,864
|
9,940
|
9,765
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
11.09
x
|
-31.59
x
|
12.05
x
|
-4.484
x
|
13.86
x
|
-
|
-
|
-
|
Free Cash Flow
|
3,354
|
-261
|
-0.74
|
338
|
153
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-8.14%
|
-11.1%
|
-1.77%
|
-193%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-2.99%
|
-4.52%
|
-0.71%
|
-16.7%
|
-4.15%
|
-7.33%
|
-
|
-
|
Assets
1 |
-6,947
|
100,942
|
22,658
|
53,165
|
77,236
|
6,937
|
-
|
-
|
Book Value Per Share
2 |
0.8700
|
0.5800
|
0.5600
|
0.0200
|
-0.1800
|
-0.2300
|
-0.2500
|
-0.2800
|
Cash Flow per Share
|
0.0600
|
0.0100
|
0.0100
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
591
|
344
|
170
|
154
|
235
|
198
|
50
|
50
|
Capex / Sales
|
10.73%
|
5.33%
|
3.18%
|
3.74%
|
5.17%
|
4.65%
|
1.17%
|
1.13%
|
Announcement Date
|
19-03-25
|
20-04-29
|
21-04-27
|
22-03-18
|
23-03-30
|
24-03-25
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
0.045
MYR Average target price
0.0338
MYR Spread / Average Target -25.00% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 174M | | +21.52% | 4.98B | | +5.39% | 4.26B | | +19.29% | 3.61B | | -1.67% | 1.84B | | -9.23% | 1.45B | | +20.69% | 941M | | +26.45% | 769M | | +15.15% | 712M | | +63.75% | 640M |
Oil Related Services
|