Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-2.25%
-1.01%
-0.63%
-0.7%
-0.35%
-0.14%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-1.1%
-0.44%
-0.24%
-0.23%
-0.1%
-0.04%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 TSR Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
12.45%
12.45%
12.45%
12.45%
12.45%
12.45%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-2.03%
-0.83%
-0.43%
-0.4%
-0.18%
-0.07%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 330,848.00K
MYR 350,960.31K
MYR 406,294.92K
MYR 480,082.62K
MYR 533,329.55K
MYR 552,735.56K
Sector average
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
-MYR 3,363.00K
-MYR 1,487.99K
-MYR 916.82K
-MYR 1,011.68K
-MYR 500.67K
-MYR 201.21K
Sector average
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
MYR 40,123.50K
MYR 20,061.75K
MYR 12,361.01K
MYR 13,639.97K
MYR 6,819.99K
MYR 3,409.99K
Sector average
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
MYR 0.23
MYR 0.12
MYR 0.07
MYR 0.08
MYR 0.04
MYR 0.02
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
TSR Capital Berhad (5042.KL) Financial Forecast | Equlion
