| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| YONGTAI | GMUTUAL | TELADAN | JIANKUN | GOB | | PH0 | |
| KLSE:YONGTAI | KLSE:GMUTUAL | KLSE:TELADAN | KLSE:JIANKUN | KLSE:GOB | | Catalist:PH0 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -19.2% | -2.6% | 6.6% | -39.2% | 5.8% | | -19.0% | |
| 3Y CAGR | -32.9% | -1.2% | 17.7% | -61.8% | -22.2% | | -4.2% | |
| Latest Twelve Months | -19.0% | -34.4% | 17.1% | NM | -23.4% | | 137.8% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -77.3% | 25.3% | 18.2% | -249.7% | 4.3% | | 69.0% | |
| Prior Fiscal Year | 3.0% | 29.6% | 14.6% | -56.3% | 8.9% | | -37.2% | |
| Latest Fiscal Year | 48.1% | 24.2% | 13.8% | -1326.1% | 6.4% | | 0.5% | |
| Latest Twelve Months | 40.2% | 24.2% | 13.8% | 483.0% | 11.2% | | -3.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 6.40x | 2.55x | 3.45x | -1.71x | 0.94x | | 4.13x | |
| EV / LTM EBIT | 15.9x | 10.5x | 25.0x | -0.4x | 8.4x | | -134.1x | |
| Price / LTM Sales | 1.67x | 1.85x | 2.48x | -1.56x | 0.31x | | 0.62x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -1.71x | 2.55x | 6.40x | | | | | |
| Historical EV / LTM Revenue | -13.74x | 2.60x | 143.58x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.90x | 4.10x | 4.31x | | | | | |
| (x) LTM Revenue | 112 | 112 | 112 | | | | | |
| (=) Implied Enterprise Value | 438 | 461 | 484 | | | | | |
| (-) Non-shareholder Claims * | (418) | (418) | (418) | | | | | |
| (=) Equity Value | 20 | 43 | 66 | | | | | |
| (/) Shares Outstanding | 1,857.1 | 1,857.1 | 1,857.1 | | | | | |
| Implied Value Range | 0.01 | 0.02 | 0.04 | | | | | |
| FX Rate: MYR/SGD | 3.3 | 3.3 | 3.3 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.00 | 0.01 | 0.01 | | 0.01 | | | |
| Upside / (Downside) | -70.1% | -35.9% | -1.8% | | | | | |