Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-17.17%
-37.6%
-65.08%
-230.94%
177.58%
64.36%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-7.45%
-10.2%
-10.3%
-10.74%
-10.83%
-10.62%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 Focus Dynamics Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
58.41%
58.41%
58.41%
58.41%
58.41%
58.41%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-35.04%
-50.23%
-45.43%
-43.6%
-42.09%
-40.85%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 330,056.00K
MYR 340,454.32K
MYR 363,391.96K
MYR 386,547.68K
MYR 402,479.85K
MYR 409,290.37K
Sector average
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
-MYR 21,073.00K
-MYR 34,187.99K
-MYR 36,250.03K
-MYR 40,270.22K
-MYR 42,717.72K
-MYR 43,099.85K
Sector average
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
MYR 63,722.06K
MYR 103,380.10K
MYR 109,615.47K
MYR 121,772.02K
MYR 129,172.93K
MYR 130,328.46K
Sector average
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
MYR 0.01
MYR 0.02
MYR 0.02
MYR 0.02
MYR 0.02
MYR 0.02
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Focus Dynamics Group Berhad (0116.KL) Financial Forecast | Equlion
