Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-0.68%
-1.73%
-1.17%
-1.35%
-1.47%
-1.31%
-1.46%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
-0.48%
-1.28%
-0.9%
-1.03%
-1.12%
-0.99%
-1.09%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
Amounts in MYR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Daythree Digital Berhad? It covers the balance sheet, income statement and Equlion model projections.
-2.42%
-4.02%
Gross Margin
17.17%
16.48%
16.48%
16.48%
16.48%
16.48%
16.48%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
-0.52%
-1.61%
-1.04%
-1.15%
-1.17%
-0.97%
-1%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 102,284.77K
MYR 89,868.00K
MYR 89,124.32K
MYR 88,399.22K
MYR 87,729.24K
MYR 87,206.89K
MYR 86,686.19K
Sector average
-
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
-MYR 465.94K
-MYR 1,227.13K
-MYR 803.90K
-MYR 917.08K
-MYR 986.44K
-MYR 868.93K
-MYR 950.21K
Sector average
-
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
-
MYR 105,199.89K
MYR 68,916.70K
MYR 78,620.15K
MYR 84,566.09K
MYR 74,492.11K
MYR 81,460.02K
Sector average
-
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
-
MYR 0.16
MYR 0.10
MYR 0.12
MYR 0.13
MYR 0.11
MYR 0.12
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Daythree Digital Berhad (0281.KL) Financial Forecast | Equlion
