Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-16.39%
-18.69%
-24.75%
-35.92%
-61.05%
-178.07%
Sector average
6.4%
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
ROA
-10.12%
-14.37%
-17.67%
-19.76%
-19.73%
-19.82%
Sector average
1.26%
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
Gross Margin
-43.47%
-43.47%
-43.47%
Amounts in MYR; 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 G3 Global Berhad? It covers the balance sheet, income statement and Equlion model projections.
-43.47%
-43.47%
-43.47%
Sector average
34.73%
36.77%
36.77%
36.77%
36.77%
36.59%
Net Margin
-71.17%
-71.21%
-71.44%
-71.67%
-71.85%
-72.05%
Sector average
-8.24%
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
Total Assets
MYR 51,281,497.00
MYR 44,587,782.06
MYR 38,712,075.37
MYR 41,591,962.43
MYR 44,322,740.18
MYR 47,368,525.66
Sector average
MYR 1,427,917,455.94
MYR 1,442,109,116.50
MYR 1,524,332,985.20
MYR 1,609,009,791.03
MYR 1,707,959,118.55
MYR 1,856,509,508.93
Net Income
-MYR 6,765,287.00
-MYR 6,890,267.22
-MYR 7,359,499.47
-MYR 7,933,959.98
-MYR 8,477,365.06
-MYR 9,086,606.62
Sector average
MYR 54,146,564.80
MYR 53,614,356.99
MYR 58,268,210.06
MYR 59,665,217.27
MYR 63,394,809.29
MYR 73,194,424.07
Valuation
MYR 83,018,730.96
MYR 84,552,398.29
MYR 90,310,478.52
MYR 97,359,844.26
MYR 104,028,120.21
MYR 111,504,293.98
Sector average
MYR 176,755,921.98
MYR 1,670,798,116.04
MYR 1,730,468,553.92
MYR 1,800,516,512.32
MYR 1,875,098,113.88
MYR 2,001,159,349.56
Stock Price
MYR 0.02
MYR 0.02
MYR 0.02
MYR 0.02
MYR 0.03
MYR 0.03
Sector average
MYR 0.52
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
G3 Global Berhad (7184.KL) Financial Forecast | Equlion
