看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.4x - 0.4x | 0.4x |
| Historical Pb Multiple | 0.4x - 1.1x | 0.7x |
| Fair Value | RM0.014 - RM0.015 | RM0.014 |
| Upside | 36.6% - 50.9% | 43.7% |
| Benchmarks | - | Full Ticker |
| Waja Konsortium Berhad | - | KLSE:WAJA |
| Scope Industries Berhad | - | KLSE:SCOPE |
| Solution Group Berhad | - | KLSE:SOLUTN |
| JHM Consolidation Berhad | - | KLSE:JHM |
| Salutica Berhad | - | KLSE:SALUTE |
| Xox Networks Berhad | - | KLSE:XOXNET |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WAJA | SCOPE | SOLUTN | JHM | SALUTE | XOXNET | |||
| KLSE:WAJA | KLSE:SCOPE | KLSE:SOLUTN | KLSE:JHM | 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 | 22.6% | -1929.9% | -942.4% | -347.5% | -18.1% | -18.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -14.0% | -23.0% | -13.2% | 4.4% | -40.2% | -44.7% | ||
| Prior Fiscal Year | -43.7% | 0.5% | 0.1% | 4.7% | -36.4% | -44.4% | ||
| Latest Fiscal Year | 1.9% | -23.2% | -5.8% | -10.2% | -107.9% | -85.9% | ||
| Latest Twelve Months | -1.3% | -58.2% | -11.1% | -8.4% | -132.9% | -92.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -10.2% | -7.0% | -3.7% | 6.7% | -19.8% | -16.7% | ||
| Prior Fiscal Year | 1.8% | 0.4% | 0.2% | 4.6% | -21.6% | -21.8% | ||
| Latest Twelve Months | 2.1% | -22.0% | -11.3% | -6.5% | -59.8% | -21.9% | ||
| Next Fiscal Year | -1.8% | #NUM! | #NUM! | 2.3% | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 1.7% | -25.4% | -9.6% | 4.5% | -80.9% | -19.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.9x | 1.6x | 0.5x | 0.8x | 2.4x | 1.1x | ||
| Price / LTM EPS | 77.1x | -2.7x | -4.5x | -9.7x | -1.8x | -1.2x | ||
| Price / Book | 1.6x | 0.7x | 0.5x | 0.7x | 1.6x | 0.3x | ||
| Price / Fwd Book | 1.7x | 0.7x | 0.5x | 0.6x | 1.1x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 1.6x | |||||
| Historical P/B Ratio | 0.4x | 0.7x | 1.1x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) Book Value | 38 | 38 | 38 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WAJA | SCOPE | SOLUTN | JHM | SALUTE | XOXNET | |
| Value of Common Equity | 67 | 110 | 39 | 194 | 81 | 11 | |
| (/) Shares Outstanding | 1,115.1 | 1,155.0 | 484.0 | 606.0 | 425.8 | 1,135.7 | |
| Implied Stock Price | 0.06 | 0.10 | 0.08 | 0.32 | 0.19 | 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) | 0.06 | 0.10 | 0.08 | 0.32 | 0.19 | 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 | |