Excel – http://1drv.ms/1mlU82u

My View:-

- Fair Values:
  – Absolute EY%:
    – Trailing:   
      – FY13 (EPS: 0.128) – Fair value 2.56 (Fair Value Uncertainty: LOW)
      – R4Q (EPS: 0.126) – Fair value 2.51 (Fair Value Uncertainty: LOW)
    – Forward:   
      – FY14 (EPS: 0.114) – Fair value 2.27 (Fair Value Uncertainty: LOW)
      – FY15 (EPS: 0.126) – Fair value 2.51 (Fair Value Uncertainty: LOW)
    – EPS applied to reach the current stock price (1.55): 0.078   
- COCOLND is currently undervalued, and the fair value ranges from 2.27 to 2.51.
- I think the recent price decline of COCOLND is caused by withdrawal of foreign funds.
- I will keep this stock in the Watch List.

Latest Financial – Q2 2014 Financial Report (25 Aug 2014) http://www.bursamalaysia.com/market/listed-companies/company-announcements/1719025

At the time of writing, I did not own shares of COCOLND.