| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| PERMAJU | LOTUSCIR | KHJB | TOMEI | MSTGOLF | | ICTZONE | |
| KLSE:PERMAJU | KLSE:LOTUSCIR | KLSE:KHJB | KLSE:TOMEI | KLSE:MSTGOLF | | KLSE:ICTZONE | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -13.4% | 0.0% | -1.8% | 14.4% | 13.2% | | 26.8% | |
| 3Y CAGR | 7.1% | 11.1% | 3.8% | 12.5% | 16.6% | | 34.9% | |
| Latest Twelve Months | -22.5% | 12.3% | -3.4% | 15.2% | 0.7% | | 11.7% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -90.5% | 8.9% | 5.6% | 8.1% | 10.9% | | 14.3% | |
| Prior Fiscal Year | -44.6% | 11.6% | -0.3% | 8.5% | 9.7% | | 11.1% | |
| Latest Fiscal Year | -63.9% | 10.6% | -3.1% | 9.6% | 4.8% | | 15.1% | |
| Latest Twelve Months | -63.9% | 8.5% | -3.1% | 9.6% | 4.8% | | 15.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.76x | 0.22x | 0.28x | 0.55x | 0.69x | | 2.23x | |
| EV / LTM EBIT | -2.8x | 2.6x | -9.3x | 5.7x | 14.3x | | 14.8x | |
| Price / LTM Sales | 1.85x | 0.28x | 0.53x | 0.23x | 0.55x | | 1.45x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.22x | 0.55x | 1.76x | | | | | |
| Historical EV / LTM Revenue | 1.75x | 2.23x | 3.07x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.90x | 2.00x | 2.10x | | | | | |
| (x) LTM Revenue | 128 | 128 | 128 | | | | | |
| (=) Implied Enterprise Value | 243 | 256 | 269 | | | | | |
| (-) Non-shareholder Claims * | (99) | (99) | (99) | | | | | |
| (=) Equity Value | 144 | 157 | 170 | | | | | |
| (/) Shares Outstanding | 662.5 | 662.5 | 662.5 | | | | | |
| Implied Value Range | 0.22 | 0.24 | 0.26 | | | | | |
| FX Rate: MYR/MYR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.22 | 0.24 | 0.26 | | 0.28 | | | |
| Upside / (Downside) | -22.2% | -15.3% | -8.4% | | | | | |