Gotyou, some people are doubting the information provided by the unknown individual. Why are you so confident that the information provided to you is genuine?
Just88, I know sharing the snapshots will be more convincing but I was told that even though all the BOT power plants in Vietnam are having the same pattern of capacity charges but the rates varies slightly according to the investment capital. Therefore, it is very easy for insiders to know the origin of these information by looking at the rates. I must protect their identities or else no one will ever share anything to me in the future. Leave it to the readers to believe. After all, I have nothing to gain or lose whether they believe or not.
Repost: Your JHDP cash flow projection based on Q1 2023 30% profit sharing amounts to RM28m per quarter. 100% profit on full year projection = 28 x 4 x 100/30 = RM373m Cash inflow = profit + depreciation + interest expense Cash inflow = 373 + 318 + 265 = RM956m
Is wrong because the interest expense is based on 2022 figure and not the current quarter figure.
Summarised adjusted statements of profit or loss and other comprehensive income JPP Group 2022 2021 RM RM Adjusted profit for the financial year, representing total comprehensive income for the financial year 520,633,162 469,043,075
Included in total comprehensive income are: Revenue 2,553,073,558 3,011,637,528 Amortisation/Depreciation (317,750,163) (296,585,635) Interest income 3,493,288 1,736,511 Interest expense (265,209,747) (275,461,575) Taxation (17,199) (1,530,307)
Cash inflow 2021= 469.04+296.59+275.46=1041.09 million 2022: 520.63+317.75+265.21= 1,103.59 million
Project IRR of 12 % for period of 25 year base on USD 1,870 million ZERO = - 1,870 + A1/(1+0.12) +A2/(1+0.12)^2+……………till A25/(1+0.12)^25
USD 1,870= 7.8431A thus A= USD 238.425 million
Project payback period of 1870/238.425= 7.8 years 21/07/2023 9:01 AM
Yes, I m aware that 2022 interest expense was used in the computation. The projection itself was based on rough estimation using the most recent figures made available. Thank you for pointing it out.
Post a Comment
People who like this
New Topic
You should check in on some of those fields below.
Title
Category
Comment
Confirmation
Click Confirm to delete this Forum Thread and all the associated comments.
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....
Just88
464 posts
Posted by Just88 > 2023-07-19 22:04 | Report Abuse
Yes, sharing is caring. Thank you for this very important information.