Value of 32.9% stake in Kianjoo held by Canone = RM482,232,965.26
Canone's debt as of 30 September 2013 = RM467,818
Canone will be in net cash post disposal of Kianjoo
Assume the sale proceeds to be utilised to fully settle the debt => zero finance cost
Annualise the 9M results, operating profit= RM78.384m
Ignore interest income and apply zero financial expenses assuming all the debts are fully settled, PBT is RM78.384
Assuming 25% tax rate, net profit = RM58.788m
Assuming minority interest 10%, PATAMI = RM52.9092m
Canone total number of oustanding shares = 152.4m
EPS = 34.7sen
No comments:
Post a Comment