Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
7.39%
7.08%
6.9%
6.8%
6.79%
6.84%
Sector average
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
4.89%
4.81%
4.79%
4.8%
4.87%
4.97%
Sector average
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
Gross Margin
100%
100%
100%
100%
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 REDtone Digital Berhad? It covers the balance sheet, income statement and Equlion model projections.
100%
100%
Sector average
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
9.08%
8.97%
9.03%
9.04%
9.11%
9.19%
Sector average
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 370,981.00K
MYR 388,454.50K
MYR 408,700.35K
MYR 430,650.85K
MYR 454,225.81K
MYR 479,916.98K
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 18,946.00K
MYR 18,254.02K
MYR 19,076.78K
MYR 20,155.40K
MYR 21,538.24K
MYR 23,209.05K
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 214,303.09K
MYR 222,805.40K
MYR 231,694.35K
MYR 240,975.71K
MYR 250,653.57K
MYR 260,733.81K
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 0.28
MYR 0.29
MYR 0.30
MYR 0.32
MYR 0.33
MYR 0.34
Sector average
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
REDtone Digital Berhad (0032.KL) Financial Forecast | Equlion
