Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
86.49%
62.08%
39.82%
30.23%
24.7%
21.03%
Sector average
6.4%
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
ROA
53.24%
43.16%
31.14%
25.03%
21.14%
18.4%
Sector average
1.26%
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
Gross Margin
59.4%
59.4%
59.4%
59.4%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Foodie Media Berhad? It covers the balance sheet, income statement and Equlion model projections.
59.4%
59.4%
Sector average
34.73%
36.77%
36.77%
36.77%
36.77%
36.59%
Net Margin
31.11%
31.1%
31.11%
31.1%
31.1%
31.1%
Sector average
-8.24%
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
Total Assets
MYR 13,996.00K
MYR 21,949.18K
MYR 30,329.39K
MYR 39,434.85K
MYR 49,207.21K
MYR 59,630.87K
Sector average
MYR 1,427,917.46K
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
Net Income
MYR 7,452.00K
MYR 7,757.25K
MYR 8,139.81K
MYR 8,731.04K
MYR 9,367.83K
MYR 10,015.17K
Sector average
MYR 54,146.56K
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
Valuation
MYR 328,560.00K
MYR 341,619.09K
MYR 355,265.70K
MYR 369,489.92K
MYR 384,314.39K
MYR 399,769.91K
Sector average
MYR 176,755.92K
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
Stock Price
MYR 0.37
MYR 0.38
MYR 0.40
MYR 0.42
MYR 0.43
MYR 0.45
Sector average
MYR 0.52
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
Foodie Media Berhad (0382.KL) Financial Forecast | Equlion
