Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
32.03%
22.3%
19.4%
17.52%
15.9%
14.65%
Sector average
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
14.39%
11.9%
11.02%
10.5%
9.95%
9.51%
Sector average
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
Gross Margin
20.18%
20.18%
20.18%
20.18%
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 OGX Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
20.18%
20.18%
Sector average
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
8.13%
8.27%
8.32%
8.32%
8.35%
8.38%
Sector average
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 207,606.00K
MYR 244,613.95K
MYR 278,597.32K
MYR 317,354.02K
MYR 357,266.92K
MYR 400,153.17K
Sector average
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
MYR 2,264,393.14K
Net Income
MYR 23,151.00K
MYR 26,917.50K
MYR 28,816.26K
MYR 31,300.87K
MYR 33,549.74K
MYR 36,014.61K
Sector average
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
MYR 322,500.00K
MYR 335,372.79K
MYR 348,795.08K
MYR 362,765.73K
MYR 377,327.87K
MYR 392,502.42K
Sector average
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
MYR 2,231,873.27K
Stock Price
MYR 0.43
MYR 0.45
MYR 0.47
MYR 0.48
MYR 0.50
MYR 0.52
Sector average
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
OGX Group Berhad (0395.KL) Financial Forecast | Equlion
