Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-27.27%
-12.07%
-10.84%
-13.52%
-16.63%
-19.11%
-24.78%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
-11.3%
-5.03%
-4.33%
-4.49%
-4.42%
-4.06%
-4.11%
Sector average
-
2.5%
2.43%
2.29%
2.12%
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 Thriven Global Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
24.54%
42.37%
42.37%
42.37%
42.37%
42.37%
42.37%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
-103.78%
-32.22%
-25.34%
-25.59%
-25.55%
-23.63%
-24.12%
Total Assets
MYR 161,508.00K
MYR 151,906.00K
MYR 158,172.48K
MYR 172,617.59K
MYR 182,655.21K
MYR 189,745.11K
MYR 193,861.63K
Sector average
-
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
MYR 4,690,611.83K
Net Income
-MYR 20,468.00K
-MYR 7,882.23K
-MYR 6,715.82K
-MYR 7,422.60K
-MYR 7,858.34K
-MYR 7,557.44K
-MYR 7,887.89K
Sector average
-
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
MYR 184,126.05K
Valuation
-
MYR 38,286.09K
MYR 32,620.52K
MYR 36,053.57K
MYR 38,170.07K
MYR 36,708.50K
MYR 38,313.56K
Sector average
-
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
MYR 1,667,912.65K
Stock Price
-
MYR 0.07
MYR 0.06
MYR 0.07
MYR 0.07
MYR 0.07
MYR 0.07
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Thriven Global Berhad (7889.KL) Financial Forecast | Equlion
