Financials Oppstar

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:55:13 29/07/2026 +03			5-day change	1st Jan Change
0.5450 ^MYR	+0.93%		-12.80%	+75.81%

07-06	Malaysian Shares Extend Winning Streak on Monday; Rohas Tecnic's Shares Drop 5%	MT
07-06	Tokyo Artisan Intelligence, Oppstar Finalize Sting Ray Test Chip Evaluation	MT

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	-	57.9	56.95	63.98	34.54	60	80
Change	-	-	-1.65%	12.34%	-46.02%	73.73%	33.33%
EBITDA ¹	-	27.57	22.02	-9.549	-	3	14
Change	-	-	-20.15%	-143.37%	-	-	366.67%
EBIT ¹	-	26.46	20.79	-10.57	-16.04	-	10
Change	-	-	-21.41%	-150.84%	-51.73%	-	-
Interest Paid	-	-0.03	0.185	-	-	-	-
Earnings before Tax (EBT) ¹	-	26.42	20.76	-10.69	-16.16	-	10
Change	-	-	-21.44%	-151.49%	-51.16%	-	-
Net income ¹	16.63	20.35	15.54	-12.22	-16.03	8	14
Change	-	22.39%	-23.63%	-178.61%	-31.21%	149.9%	75%
Announcement Date	8/1/22 A	5/29/23 A	5/30/24 A	5/23/25 A	5/26/26 A	-	-

¹MYR in Million

Estimates

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	-	-6.9	-12.5	-	-	69	68
Change	-	-	-81.16%	-	-	-	-1.45%
Announcement Date	8/1/22 A	5/29/23 A	5/30/24 A	5/23/25 A	5/26/26 A	-	-

¹MYR in Million

Estimates

Fiscal Period: March	2021	2022	2023	2024	2025	2026
CAPEX ¹	0.8524	0.8059	0.9094	0.6401	2.554	0.7749
Change	-	-5.45%	12.83%	-29.61%	298.98%	-69.66%
Free Cash Flow (FCF) ¹	13.41	8.153	1.781	7.587	-6.529	4.017
Change	-	-39.22%	-78.16%	326.13%	-186.06%	161.52%
Announcement Date	8/1/22 A	8/1/22 A	7/28/23 A	7/29/24 A	7/25/25 A	7/27/26 A

¹MYR in Million

Estimates

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	47.62%	38.66%	-14.93%	-	5%	17.5%
EBIT Margin (%)	-	45.69%	36.51%	-16.52%	-46.44%	-	12.5%
EBT Margin (%)	-	45.64%	36.45%	-16.71%	-46.78%	-	12.5%
Net margin (%)	-	35.15%	27.3%	-19.1%	-46.42%	13.33%	17.5%
FCF margin (%)	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-
Profitability
ROA	-	25.13%	10.43%	-	-	-	6%
ROE	-	27.08%	10.91%	-8.6%	-	6.1%	8.8%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	23x	4.86x
Debt / Free cash flow	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-
Dividend per Share ¹	-	0.008	0.008	-	-	-	-
Change	-	-	0%	-	-	-	-
Book Value Per Share ¹	-	0.2143	0.2318	0.2118	0.1878	0.2	0.22
Change	-	-	8.17%	-8.63%	-11.33%	6.5%	10%
EPS ¹	0.0261	0.0411	0.024	-0.0188	-0.025	0.012	0.02
Change	-	57.47%	-41.61%	-178.33%	-32.98%	148%	66.67%
Nbr of stocks (in thousands)	-	636,200	639,896	640,644	641,374	645,444	645,444
Announcement Date	8/1/22 A	5/29/23 A	5/30/24 A	5/23/25 A	5/26/26 A	-	-