Extracted some data from Sino Grandness ("SG") annual report as follows:-
EPS RMB0.425 = S$0.0935
NAV/sh RMB2.364 = S$0.52
At 40cts share price, trading at 4.3x trailing PE and 0.77x book value
Rev increased 24.6%
COS increased 22%
GP increased 29% with margin at 40% (FY13: 39%)
All increases in tandem
∆ rev : RMB 558.4m
∆ Distribution costs: RMB 161.6m
∆ rev / ∆ Distrib costs : 3.456x
Overall, FY14 results are good but dampened by FV ∆ in liab of CB
SG is in expansion mode powering ahead with its beverage segment which everyone knows, significant increase in distribution costs to open new channels and promoting sales.
Just like all entities in growth phase, expansion weighs on working capital needs. Refer to SCF on pg 48, additional working requirements (excl ∆ in fixed deposits pldeged) approx. RMB 428.4m (FY13: RMB 352.6 m).
Trade recevables (ref NTFS12) increased RMB 476.76m appx 75%
Trade receivables days (trd rcv/rev*365) at 143.7 days (FY102.25 days)
credit terms range 60~90 days & those overdue almost all within 0~3mths band.
long period to settle them but settled them with no doubtful rcv issues
trade payables days (ref NTFS18 & NTFS11) (trad pay/pur*365) at 30 days (FY13: 16.5 days)
inventory days (inv/pur*365) at 11 days (Fy13: 12.2 days)
seems production to sales cycle being fast. no issues on stock obsolescence also noted.
noted NTFS 2, if no IPO, max redemption for CB at RMB652.3m (appx S$143.5m)
also as disclosed, negotiation with banks for loans appx RMB305.9m (S$67.3m) & at 31/3/15 untapped bank facility at RMB242.8m (S$53.4m). If really no ipo and worst case redemption at RMB652.3m with these 2 sources tapped, remaining appx 103.6m should be able to be met with its cash & cash equivalents without much issue.
noted audit opinion being clean unqualified with no going concern issue flagged by its auditors, Foo Kon Tan LLP ("FKT") in its audit report dated 31/3/15.
noted they should have done lotsa work & follow up on SG financing needs as the disclosures as above disclosed events up till date of report.
noted pg 32, audit fees for the year to FKT @ $298,750 & services rendered for proposed listing of subsidiary at $142,000. quite substantial fees
now share price back up near 40cts, the price the Mahagitsiri bought in
http://infopub.sgx.com/Apps?A=COW_CorpAn...202014.pdf