Posted by Jay > 2016-11-30 17:53 | Report Abuse
good attempt but too simplistic
1. number of shares not 653m, should factor in warrants 110m and 39.5m new shares to be issued for acquisition of unimap, diluted share based is 802m, so eps is 6c instead of 7c
2. unimap RM10m profit is based on valuer's estimation 2 years ago, no updated valuation this round and the company actually made losses in the construction period, so profitability may be doubtful.
3. unimap company has huge payables (>RM100m), after change in ownership, pesona may have to borrow to pay that, incurring interest
4. highway concession you don't get paid upfront, so have to borrow to finance the project. again will incur high interest cost. highway concession in initial years usually is ebitda positive but net profit negative to breakeven
all these add up can give you an illusion of very high ceiling when in reality, it may be much lower. have to be more careful in the calculations
No result.
3
5
7
save malaysia!
8
save malaysia!
#
Stock
Score
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock
Time
Signal
Duration
Stock
Time
Signal
Duration
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Biorider
101 posts
Posted by Biorider > 2016-11-30 12:13 | Report Abuse
Bro, not all the 2.2B is belongs to Pesona, please bear in mind that some contracts are secured under JV of two or three companies....good, simple and straight to point analysis... good job!!