Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-55.27%
-68.22%
-276.57%
162.03%
66.34%
40.68%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
-20.82%
-19.31%
-19.74%
-20.41%
-20.18%
-19.48%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
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 Magma Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
96.88%
96.88%
96.88%
96.88%
96.88%
96.88%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
-361.88%
-343.4%
-328%
-323.5%
-320.63%
-316.11%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 314,704.74K
MYR 333,881.37K
MYR 377,652.93K
MYR 435,473.18K
MYR 476,619.29K
MYR 491,833.85K
Sector average
MYR 1,914,603.10K
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
Net Income
-MYR 58,649.85K
-MYR 62,633.06K
-MYR 70,218.09K
-MYR 82,959.98K
-MYR 92,008.46K
-MYR 94,304.70K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 665,872.25K
MYR 711,095.05K
MYR 797,210.50K
MYR 941,873.62K
MYR 1,044,604.17K
MYR 1,070,674.24K
Sector average
MYR 507,220.52K
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
Stock Price
MYR 0.34
MYR 0.37
MYR 0.41
MYR 0.49
MYR 0.54
MYR 0.55
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
Magma Group Berhad (7243.KL) Financial Forecast | Equlion
