KLSE (MYR): CRESNDO (6718)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.34
Today's Change
+0.02 (1.52%)
Day's Change
1.31 - 1.35
Trading Volume
951,000
2024-11-22
2024-11-21
2024-11-21
2024-11-20
2024-11-19
erkongseng
3,192 posts
Posted by erkongseng > 2014-06-01 10:36 | Report Abuse
公司的Net assets per share value是账面价值而不是market value. 而它大部分的资产lands是属于Iskandar特区一带的土地,他的market value最少是他账面价值的60%至100%以上(从它买进年份和现年价值作比较).
简单算;1)特区1663亩--每亩=43560平方英尺,几年前每方尺值10元,则1663*43560*10=7.24 亿
7.24亿/股数(2.2848亿股)=每股值RM 3.16
2)新山地不佬有865亩地,哥打丁宜526亩地,共1391亩,取每方尺5元算,则1391*43560*5=3.02亿
3.02亿/股数(2.2848亿股)=每股值Rm 1.32
因此共值RM 4.48
现在票数=22,8484 張,可转换债券(icls)有5,1978 張,在11-1-2016 到期.假如全部转换则,公司总共股数为22.8484+5.1978=28.0462張。
因此 a)7.24亿/股数(2.8046亿股)=每股值RM 2.58
b)3.02亿/股数(2.8046亿股)=每股值Rm 1.07
a) + b)= Rm 3.65
注--这里己发展掉的土地没有扣除,也沒加入发展后的净利,只是单单计算土地价值(实际上现在土地值己更高.)
个人推算,进出自负.
Company Net assets per share value is the book value instead of market value. While most of its assets lands are lands belonging to Iskandar, DC area, his market value is at least more than 60-100% of his book value (buy from it Year in and aged value for comparison).
Simple calculation; 1) DC 1663 acres - acre = 43,560 square feet, a few years ago the value of 10 yuan per cubic feet, then 1663 * 43 560 * 10 = 724000000
724,000,000 / D (2.2848 million shares) = RM 3.16 per share value
2) The new guy does not have 865 acres of mountain land, 526 acres of land in Kota Tinggi, a total of 1391 acres, take five yuan per count feet, then 1391 * 43 560 * 5 = 302 000 000
302 million / shares (2.2848 million shares) = value Rm 1.32 per share
Thus a total value of RM 4.48
Now the votes = 22,8484 Zhang, convertible bonds (icls) has 5,1978 Zhang, expires at 11-1-2016. Then if fully converted, the company total number of shares 22.8484 +5.1978 = 28.0462.
So a) 7.24 billion / $ number (2.8046 million shares) = value of RM 2.58 per share
b) 3.02 billion / $ number (2.8046 million shares) = value Rm 1.07 per share
a) + b) = Rm 3.65
Note - there has been no development of land swaps, net, did not join after net development, we simply calculate the value of the land (actually now have higher land values.)
Personal projection, out of conceit.