investorscraft@gmail.com

Intrinsic ValueImperial Pacific International Holdings Limited (1076.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 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Imperial Pacific International Holdings Limited operates as a gaming and resort investment holding company, focusing exclusively on the development and management of integrated casino resorts in the Commonwealth of the Northern Mariana Islands. Its core revenue model is derived from casino gaming operations, complemented by hotel accommodations and premium services, targeting the high-end tourism and VIP gaming segments. The company's primary asset is its resort on the Island of Saipan, positioning it within the niche, jurisdiction-specific gaming market of the Pacific. This geographic focus creates a unique but concentrated market position, heavily reliant on tourist inflows, particularly from key Asian markets, and subject to the specific regulatory framework of the CNMI. Its operations are supported by ancillary services including marketing, management consultancy, and the holding of luxury assets like aircraft and yachts to cater to its clientele. The company's market standing is defined by its singular operational focus, making its fortunes intrinsically tied to the economic and regulatory health of its sole operating jurisdiction, which presents both a specialized advantage and a significant concentration risk.

Revenue Profitability And Efficiency

The company reported zero revenue for the fiscal year, indicating a complete halt in its core gaming and resort operations. Consequently, net income was also nil, reflecting an absence of profitable activity and severe operational challenges. This lack of revenue generation points to critical inefficiencies and an inability to monetize its assets effectively during the period.

Earnings Power And Capital Efficiency

Earnings power was non-existent, with diluted EPS reported at zero. Both operating cash flow and capital expenditures were also nil, demonstrating a total lack of cash generation from operations and a cessation of investment into property and equipment. This signifies a complete breakdown in the company's ability to utilize its capital base to produce earnings or cash flow.

Balance Sheet And Financial Health

The reported financial position shows zero cash and cash equivalents alongside zero total debt. While this suggests a lack of leverage, the absence of cash raises immediate concerns over liquidity and the ability to meet ongoing obligations or restart operations. The balance sheet reflects a dormant state with minimal apparent financial activity.

Growth Trends And Dividend Policy

There are no positive growth trends evident, with all key financial metrics stagnating at zero. The company did not distribute a dividend, a prudent action given the complete lack of earnings and cash flow. The outlook is defined by an urgent need to resolve operational impediments before any growth or capital return can be contemplated.

Valuation And Market Expectations

The market capitalization of approximately HKD 682 million exists despite the absence of revenue and earnings, suggesting valuation is based on asset potential or speculative factors rather than current financial performance. The beta of 0.88 indicates the stock is perceived as slightly less volatile than the broader market, which may reflect its dormant status.

Strategic Advantages And Outlook

The company's primary strategic advantage is its exclusive gaming license in a specific jurisdiction, though this is currently not operational. The outlook is entirely contingent on resolving the significant operational, regulatory, and financial challenges that have led to this complete shutdown. Success hinges on a successful restructuring and revival of its Saipan resort operations to once again generate cash flow.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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