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 | 1.9x - 2.1x | 2.0x |
| Historical Pb Multiple | 1.2x - 2.4x | 1.8x |
| Fair Value | RM0.054 - RM0.060 | RM0.057 |
| Upside | -2.1% - 8.2% | 3.0% |
| Benchmarks | - | Full Ticker |
| Watta Holding Berhad | - | KLSE:WATTA |
| XOX Berhad | - | KLSE:XOX |
| mTouche Technology Berhad | - | KLSE:MTOUCHE |
| Axiata Group Berhad | - | KLSE:AXIATA |
| Celcomdigi Berhad | - | KLSE:CDB |
| XOX Technology Berhad | - | KLSE:XOXTECH |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WATTA | XOX | MTOUCHE | AXIATA | CDB | XOXTECH | |||
| KLSE:WATTA | KLSE:XOX | KLSE:MTOUCHE | KLSE:AXIATA | KLSE:CDB | KLSE:XOXTECH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -8.3% | -0.8% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 5.8% | NM- | ||
| Latest Twelve Months | 29.8% | 81.9% | 76.1% | 856.3% | -11.3% | 958.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10.3% | -21.7% | -263.6% | 11.1% | 15.8% | -2.3% | ||
| Prior Fiscal Year | -22.9% | -24.7% | -448.5% | -0.6% | 12.1% | -1.3% | ||
| Latest Fiscal Year | -21.3% | -5.0% | -98.9% | 4.2% | 10.8% | 5.3% | ||
| Latest Twelve Months | -21.3% | -6.0% | -130.8% | 4.2% | 10.8% | 5.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -1.7% | -29.4% | -25.0% | -1.5% | 109.5% | -5.2% | ||
| Prior Fiscal Year | -3.7% | -34.5% | -56.9% | -0.5% | 9.5% | -6.3% | ||
| Latest Twelve Months | -2.7% | -10.8% | -20.2% | 4.4% | 8.5% | 49.2% | ||
| Next Fiscal Year | #NUM! | -2.6% | #NUM! | 4.5% | 11.7% | 57.1% | ||
| Two Fiscal Years Forward | -2.7% | -2.7% | -24.7% | 5.4% | 12.5% | 63.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.6x | 0.4x | 2.8x | 0.7x | 3.3x | 0.3x | ||
| Price / LTM EPS | -21.4x | -6.1x | -2.1x | 17.7x | 30.3x | 5.0x | ||
| Price / Book | 0.6x | 0.7x | 0.5x | 0.8x | 2.6x | 2.0x | ||
| Price / Fwd Book | 0.6x | 0.6x | 0.5x | 0.8x | 2.6x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 2.6x | |||||
| Historical P/B Ratio | 1.2x | 1.8x | 2.4x | |||||
| Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) Book Value | 25 | 25 | 25 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WATTA | XOX | MTOUCHE | AXIATA | CDB | XOXTECH | |
| Value of Common Equity | 30 | 92 | 32 | 16,713 | 41,764 | 49 | |
| (/) Shares Outstanding | 84.5 | 183.0 | 926.7 | 9,182.8 | 11,731.5 | 893.6 | |
| Implied Stock Price | 0.35 | 0.50 | 0.04 | 1.82 | 3.56 | 0.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.35 | 0.50 | 0.04 | 1.82 | 3.56 | 0.06 | |
| 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 | |