0060.KLSE Vortex Consolidated Bhd
- Market cap
- MYR 278M
- P/E
- -
- P/B
- 0.61x
- ROE
- 2.6%
- Dividend yield
- -
- Fundamental score
- 2.1/5
Ratios use the latest price and the current fiscal year annualized from 1 quarter up to Jun 2026.
Is 0060.KLSE undervalued?
Graham numberThe Graham number of Vortex Consolidated Bhd cannot be estimated reliably (it needs positive earnings and book value).
Graham number = √(22.5 × EPS × book value per share): the most a defensive investor should pay according to Benjamin Graham. An estimate, not a recommendation to buy or sell. How is it calculated?
Vortex Consolidated Bhd fundamental analysis
10 of 22 checks passedROE 0/2
Low return on equity (2.6%), below 10%.
ROA 1/1
Return on assets (2.2%) is above the industry median (1.1%).
Profit Consistency 1/2
Profitable for 3 consecutive years.
Earnings Growth 5Y 1/1
Earnings per share grew over the past 5 years.
Earnings Acceleration 0/1
Not enough positive earnings history to compare last year's growth with the 5-year average.
Earnings Growth vs Industry 0/1
Last year's EPS growth (-21.1%) is below the industry median (13.6%).
Revenue Growth 2/2
Revenue grew 26.4% a year over the past 3 years.
Short-term Liquidity 1/1
Current assets cover short-term liabilities.
Long-term Liabilities 1/1
Current assets cover long-term liabilities.
Debt to Equity 2/2
Low debt to equity (6.8%), 40% or less.
Debt Trend 0/1
Debt to equity has risen over the past 5 years.
Debt Coverage 1/1
Operating cash flow covers 20% of total debt.
Interest Coverage 1/1
EBIT is 6.8x against interest expense, well covered.
PE vs Market 0/1
PE is negative or not available.
PE vs Industry 0/1
PE is negative or not available.
PBV 1/1
Price to book (0.6x) is below the industry median (0.9x).
Graham Number 0/1
Graham number needs positive earnings and book value.
PEG 0/1
PEG needs positive PE and positive 5-year earnings growth.
Dividend Yield 0/2
No dividend paid in the last reported year.
Dividend Stability 0/2
Dividends were not paid steadily for the past 5 years.
Dividend Growth 0/1
Dividends paid did not grow over the past 5 years.
Payout Ratio 0/1
No dividend, or no profit to pay it from.
Each check is worth 1 or 2 points by how much it says about the quality of the company. The score is the share of points earned, out of 5. Ask AI to explain this score
About Vortex Consolidated Bhd
Harvest Miracle Capital Berhad, an investment holding company, engages in the trading of information technology (IT) and information communication technology (ICT) related products and services. It operates through IT and ICT Division; Property Investment Division; Money Lending Business Division; Manufacturing Division; Investment Holding Division; Trading Division; Plantation Division; and All Other Divisions segments. The company is involved in the trading of software, ha…
Full company profileVortex Consolidated Bhd financial statements
2026 annualized: Fiscal year 2026 is not finished. Income statement and cash flow are annualized from 1 quarter up to Jun 30, 2026, the balance sheet is the latest quarter. Figures change when the annual report is published.
Vortex Consolidated Bhd annual financial statements (MYR; K = thousand, M = million, B = billion, T = trillion)
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2026 Anlz |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | 137M | 155M | 156M | 143M | 186M | 168M | 133M | 90.5M | 124M | 268M | 257M |
| Gross Profit | 16.3M | 16.2M | 17.0M | 16.0M | 24.1M | 19.3M | 12.1M | 14.3M | 18.9M | 36.7M | 55.0M |
| Operating Income | 1.91M | 1.78M | 1.20M | -3.89M | -2.28M | 11.3M | -5.88M | 712K | 5.37M | -3.60M | 18.9M |
| EBITDA | - | 2.91M | 2.43M | -272K | 1.00M | 14.5M | -20.8K | 7.43M | 11.9M | 15.0M | 25.2M |
| Net Income | 1.55M | 771K | 287K | -12.2M | -11.4M | 5.63M | -8.30M | 2.39M | 7.78M | 7.66M | 11.9M |
| EPS | 0.02 | 0.01 | 0.00 | -0.10 | -0.03 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.01 |
| Balance Sheet | |||||||||||
| Total Assets | 88.0M | 101M | 102M | 266M | 318M | 372M | 412M | 340M | 478M | 537M | 540M |
| Total Liabilities | 21.9M | 29.5M | 30.8M | 145M | 139M | 95.6M | 125M | 28.3M | 60.3M | 74.1M | 73.3M |
| Shareholders' Equity | 66.1M | 71.2M | 71.5M | 121M | 178M | 276M | 286M | 299M | 405M | 454M | 457M |
| Cash & Short-term Investments | 25.2M | 21.8M | 16.4M | 44.9M | 50.5M | 62.4M | 32.2M | 15.5M | 35.4M | 35.6M | 26.4M |
| Total Debt | 87.3K | 57.9K | 226K | 5.17M | 3.44M | - | - | - | - | - | - |
| Cash Flow | |||||||||||
| Operating Cash Flow | -2.57M | 46.4K | 12.2M | -4.58M | -32.2M | 6.90M | 66.7M | 47.2M | 13.8M | -23.8M | 29.0M |
| Capital Expenditure | 1.28M | 11.2K | 1.46M | 1.33M | 280K | 139K | 27.7M | 7.35M | 484K | 12.2M | 3.16M |
| Free Cash Flow | - | 35.2K | 10.5M | -24.9M | -48.4M | -11.4M | 39.0M | 39.9M | 13.3M | -36.0M | 25.8M |
| Ratios | |||||||||||
| ROE | 2.3% | 1.1% | 0.4% | -10.1% | -6.4% | 2.0% | -2.9% | 0.8% | 1.9% | 1.7% | 2.6% |
| ROA | 1.8% | 0.8% | 0.3% | -4.6% | -3.6% | 1.5% | -2.0% | 0.7% | 1.6% | 1.4% | 2.2% |
| Net Profit Margin | 1.1% | 0.5% | 0.2% | -8.5% | -6.1% | 3.3% | -6.2% | 2.6% | 6.3% | 2.9% | 4.7% |
| Debt to Equity | 0.00x | 0.00x | 0.00x | 0.04x | 0.02x | - | - | - | - | - | - |
What these items mean
- Revenue
- Total sales of goods and services in the period.
- Gross Profit
- Revenue minus the direct cost of producing what was sold.
- Operating Income
- Profit from the core business after operating expenses.
- EBITDA
- Earnings before interest, taxes, depreciation and amortization.
- Net Income
- Profit left for shareholders after all expenses, interest and taxes.
- EPS
- Net income divided by shares outstanding.
- Total Assets
- Everything the company owns.
- Total Liabilities
- Everything the company owes.
- Shareholders' Equity
- Assets minus liabilities: the book value that belongs to shareholders.
- Cash & Short-term Investments
- Cash and investments that can be turned into cash quickly.
- Total Debt
- Short and long-term borrowings.
- Operating Cash Flow
- Cash generated by the core business.
- Capital Expenditure
- Cash spent on property, plant and equipment.
- Free Cash Flow
- Operating cash flow minus capital expenditure: cash left for dividends, buybacks or debt repayment.
- ROE
- Return on equity: net income divided by shareholders' equity.
- ROA
- Return on assets: net income divided by total assets.
- Net Profit Margin
- Net income as a share of revenue.
- Debt to Equity
- Total debt divided by shareholders' equity.
Vortex Consolidated Bhd dividends
Vortex Consolidated Bhd has not paid dividends in the last 9 fiscal years.
Last stock split: 1:3 on Nov 19, 2024.
Who owns Vortex Consolidated Bhd
- Insiders 76.87%
- Institutions 0.00%
- Public & others 23.13%
- Shares outstanding 2.06B
- Free float 738M
Vortex Consolidated Bhd company profile
- Company name
- Vortex Consolidated Bhd
- Ticker
- 0060.KLSE
- ISIN
- MYQ0060OO002
- Exchange
- Kuala Lumpur Exchange
- Sector
- Technology
- Industry
- IT Services
- Employees
- 208
- Fiscal year end
- March
- Address
- Wisma Teras Eco, Johor Bahru, Malaysia, 81200
- Phone
- 60 1 1130 15521
- Website
- hmcap.my
About Vortex Consolidated Bhd
Harvest Miracle Capital Berhad, an investment holding company, engages in the trading of information technology (IT) and information communication technology (ICT) related products and services. It operates through IT and ICT Division; Property Investment Division; Money Lending Business Division; Manufacturing Division; Investment Holding Division; Trading Division; Plantation Division; and All Other Divisions segments. The company is involved in the trading of software, hardware, and accessories, as well as construction and building materials and related products; properties development, investment, and construction; management of real estate; manufacturing and sale of clay bricks and burnt clay products, decorative bricks, and customised solution; and operates oil palm plantations. It also provides money lending solutions, such as personal and small business loans. The company operates in Malaysia, Australia, Japan, Singapore, the United Kingdom, and internationally. The company was formerly known as Vortex Consolidated Berhad and changed its name to Harvest Miracle Capital Berhad in September 2022. Harvest Miracle Capital Berhad was incorporated in 1996 and is based in Johor Bahru, Malaysia.
Vortex Consolidated Bhd management
5- Mr. Han Ming LiuExecutive Chairman · born 1977
- Ms. Mong-Ee LeeExecutive Director · born 1988
- Mr. Kar Fong SiewGroup Financial Controller · born 1984
- Mr. Kim Moon PangChief Executive Officer of IT & ICT Division · born 1975
- Sue Ching LeongCompany Secretary