03-03-2019, 09:34 AM
(02-03-2019, 09:13 AM)AQ. Wrote: Hyflux has released affidavit, and for the first time, pro-forma restructured B/S + P&L for 1st 9mths 2018.
https://www.hyflux.com/wp-content/upload...h-2019.pdf
Nothing out of the blue really.
1. Total impairment expected ~ 916mio, spread across TS+ receivables for previously completed projects - i suppose this refers to the projects in Algeria.
2. TS reported loss of 70mio for 9m18 => full yr losses ~ 93mio. Av USEP for 9m18 is 105.
For FY17, TS losses = 82mio for ave USEP 81
For FY16, TS losses = 114mio for ave USEP 63
I will hv thought accounting losses for TS to narrow on higher USEP but it doesnt matter post restructuring - impairment to book means amortisation changes massively and a lot also depends on Maybank refinancing.
3. Post restructuring, Group Equity 1112mio, Debt 733mio (i.e. SM's 130mio and remaining Maybank), with total no shares 19632mio.
Group NTA 4.2c with gearing 70%
Given SM's 400mio for 60% equity, they are effectively paying 400/0.6*19632=3.4c/ share