Sunright 1h2014 Balance sheet
Non Current Assets = $63.3m
Current Assets = $28.3m
Non Current Liabilities = $5.8m
Current Liablities = $14.6m
Total Equity = $71.2m
Number of shares = 122.806m
NAV = 58 cents
Non Current Assets consist of $57m worth of associates of which it includes KESM Industries Berhad (Traded in KLSE) , KESM Test, KESP Sdn Bhd and KESM Industries (Tianjin).
As of 31 July 2013, fair value of investment in associates for which there is a published price quotation is $15.025m (KESM)
NTA of KESM as of 31 July 2013 is RM$5.4732. Sunright owns 48% or 20.8m shares of KESM. Taking a currency exchange rate of 1 Sing Dollar for 2.58 Malaysian Ringgit. The value on book is $44.1m which meant the other unquoted associates are worth around $13m at cost.....
One reason why Sunright is trading at a discount because the fair value of KESM is less than book.
At today share price of RM$3.10 for KESM, Sunright's stake in KESM would be worth around $25m. Let's give a nil value for the other associates so at today valuation, Sunright would have to write down $32m ($57m-$25m)
That meant total equity = $39.2m ($71.2m - $32m)
or NAV = 32 cents.