Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-11.41%
-9.6%
-11.28%
-13.32%
-16.65%
-21.26%
Sector average
6.4%
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
ROA
-7.17%
-6.55%
-7.38%
-8.22%
-9.51%
-10.95%
Sector average
1.26%
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
Gross Margin
30.99%
30.99%
30.99%
30.99%
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 Nova MSC Berhad? It covers the balance sheet, income statement and Equlion model projections.
30.99%
30.99%
Sector average
34.73%
36.77%
36.77%
36.77%
36.77%
36.59%
Net Margin
-13.37%
-13.54%
-13.43%
-13.02%
-13.02%
-12.89%
Sector average
-8.24%
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
Total Assets
MYR 81,397,000.00
MYR 76,475,125.45
MYR 71,884,879.17
MYR 67,239,513.50
MYR 62,242,674.31
MYR 56,835,129.61
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 5,004,000.00
-MYR 5,167,219.26
-MYR 5,474,399.10
-MYR 5,716,246.83
-MYR 6,158,180.79
-MYR 6,517,201.75
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 139,960,517.97
MYR 144,525,716.13
MYR 153,117,452.72
MYR 159,881,867.85
MYR 172,242,640.56
MYR 182,284,358.94
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 0.07
MYR 0.07
MYR 0.07
MYR 0.07
MYR 0.08
MYR 0.08
Sector average
MYR 0.52
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
Nova MSC Berhad (0026.KL) Financial Forecast | Equlion
