Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-19.67%
-22%
-26.19%
-37.68%
-67.82%
-244.4%
170.94%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
-10.18%
-11.72%
-13.57%
-16.22%
-20.33%
-25.79%
-34.66%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 Revenue IF Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
7.49%
10.1%
10.1%
10.1%
10.1%
10.1%
10.1%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
-7.17%
-8.58%
-8.39%
-8.39%
-8.39%
-8.38%
-8.38%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 171,652.94K
MYR 146,973.00K
MYR 130,010.71K
MYR 113,686.68K
MYR 98,416.48K
MYR 80,806.12K
MYR 61,687.69K
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 19,315.99K
-MYR 18,672.71K
-MYR 18,786.56K
-MYR 19,767.21K
-MYR 21,560.47K
-MYR 23,108.90K
-MYR 24,691.84K
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 45,382.27K
MYR 45,658.97K
MYR 48,042.34K
MYR 52,400.71K
MYR 56,164.01K
MYR 60,011.19K
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 0.07
MYR 0.08
MYR 0.08
MYR 0.09
MYR 0.09
MYR 0.10
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Revenue IF Berhad (0200.KL) Financial Forecast | Equlion
