investorscraft@gmail.com

Intrinsic ValueAsia Television Holdings Limited (0707.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asia Television Holdings Limited operates as a diversified investment holding company with a core legacy in the textile manufacturing sector, primarily processing, printing, and selling finished fabrics across China, Hong Kong, and Malaysia. Its revenue model is multifaceted, extending beyond its industrial roots into financial services, including money lending, margin finance, and securities brokerage, alongside media and entertainment ventures. This complex structure positions the company as a niche conglomerate without a singular market leadership role, navigating multiple competitive landscapes from consumer cyclical goods to financial intermediation. Its strategic pivot from its former identity as Co-Prosperity Holdings reflects an ongoing transformation, though its current market standing remains that of a smaller, diversified entity with a broad but unfocused operational scope across several distinct and challenging industries.

Revenue Profitability And Efficiency

The company reported revenue of HKD 79.5 million for the period, indicating a very modest operational scale. Profitability was severely challenged, with a substantial net loss of HKD 120.1 million. This significant loss, relative to revenue, points to major inefficiencies, high costs, or potential impairments within its diverse portfolio of businesses, resulting in deeply negative operating cash flow of HKD 85.3 million.

Earnings Power And Capital Efficiency

Earnings power is currently non-existent, as evidenced by a diluted EPS of -HKD 0.0882 and deeply negative cash flow from operations. The minimal capital expenditure of HKD 59,000 suggests a lack of investment in productive assets, indicating poor capital allocation and an inability to generate positive returns from its invested capital across its various business segments.

Balance Sheet And Financial Health

The balance sheet shows significant strain, with a high total debt of HKD 363.6 million vastly overshadowing a minimal cash position of HKD 4.6 million. This substantial debt burden, coupled with consistent operating losses and cash burn, indicates severe financial distress and a potentially precarious liquidity position that threatens the company's ongoing viability.

Growth Trends And Dividend Policy

There are no indications of positive growth from the provided financials, which show losses and contracting operations. The company maintains a dividend per share of HKD 0, a prudent policy given its substantial net losses and critical need to preserve all available cash to support its operations and manage its significant debt obligations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 133.7 million, the market is valuing the company at a significant premium to its revenue, suggesting speculation on its assets or turnaround potential rather than its current earnings power. The high beta of 1.633 indicates the stock is considered significantly more volatile than the broader market.

Strategic Advantages And Outlook

The company's primary advantage is its diversified structure, though this also presents a challenge due to a lack of focus. The outlook is highly uncertain, contingent on its ability to stabilize its core operations, manage its substantial debt load, and potentially streamline its portfolio to achieve profitability and positive cash flow in a competitive environment.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount