Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.6x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.4x - 1.1x | 0.7x |
| Fair Value | RM0.019 - RM0.021 | RM0.020 |
| Upside | 88.8% - 108.7% | 98.8% |
| Benchmarks | - | Full Ticker |
| Scope Industries Berhad | - | KLSE:SCOPE |
| Artroniq Berhad | - | KLSE:ARTRONIQ |
| GUH Holdings Berhad | - | KLSE:GUH |
| Waja Konsortium Berhad | - | KLSE:WAJA |
| Salutica Berhad | - | KLSE:SALUTE |
| Xox Networks Berhad | - | KLSE:XOXNET |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SCOPE | ARTRONIQ | GUH | WAJA | SALUTE | XOXNET | |||
| KLSE:SCOPE | KLSE:ARTRONIQ | KLSE:GUH | KLSE:WAJA | KLSE:SALUTE | KLSE:XOXNET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -1929.9% | -193.3% | -33.9% | NM | -18.1% | -18.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -23.0% | -7.9% | -5.0% | -15.9% | -40.2% | -44.7% | ||
| Prior Fiscal Year | 0.5% | -8.2% | -7.1% | -43.7% | -36.4% | -44.4% | ||
| Latest Fiscal Year | -23.2% | -93.7% | -6.8% | 1.9% | -107.9% | -85.9% | ||
| Latest Twelve Months | -58.2% | -93.7% | -7.8% | -1.3% | -132.9% | -92.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -7.0% | -5.5% | -2.5% | -11.1% | -19.8% | -16.7% | ||
| Prior Fiscal Year | 0.4% | -18.3% | -3.4% | -44.6% | -21.6% | -21.8% | ||
| Latest Twelve Months | -22.0% | -46.2% | -4.2% | -0.7% | -59.8% | -21.9% | ||
| Next Fiscal Year | #NUM! | #NUM! | 2.2% | -1.8% | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | -25.4% | -49.2% | 2.2% | 1.8% | -80.9% | -19.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 1.4x | 0.3x | 2.7x | 2.5x | 1.1x | ||
| Price / LTM EPS | -2.4x | -1.5x | -4.4x | -207.2x | -1.9x | -1.2x | ||
| Price / Book | 0.6x | 0.6x | 0.2x | 1.5x | 1.6x | 0.3x | ||
| Price / Fwd Book | 0.6x | 0.6x | 0.2x | 1.5x | 1.1x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.6x | 1.6x | |||||
| Historical P/B Ratio | 0.4x | 0.7x | 1.1x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 38 | 38 | 38 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SCOPE | ARTRONIQ | GUH | WAJA | SALUTE | XOXNET | |
| Value of Common Equity | 98 | 36 | 84 | 61 | 85 | 11 | |
| (/) Shares Outstanding | 1,155.0 | 448.8 | 283.2 | 1,115.1 | 425.8 | 1,135.7 | |
| Implied Stock Price | 0.09 | 0.08 | 0.30 | 0.06 | 0.20 | 0.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.09 | 0.08 | 0.30 | 0.06 | 0.20 | 0.01 | |
| Trading Currency | MYR | MYR | MYR | MYR | MYR | MYR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |