http://infopub.sgx.com/Apps?A=COW_Corpo ... 3Q2013.pdf
Sing Holdings 3Q2013 Balance Sheet
Trade Receivables $161m
Cash and Cash Equivalent $100m
Devt Properties $388m (The robin plot and Waterwoods together should be around $360m so I guess maybe another $20-30m from The Laurels.....Let's take $20m)
Trade and other payables $30m
Interest bearing bank loan $116m
Loan from non-controlling shareholders plus provn for taxation $31m( $27+$5m)
So if company takes the cash and near cash plus remaining Laurels' proceed and payoff the current liablilties - $281m(161m+$100m+$20m) -$177m =$104m
Take Sing Holdings 70% stake .......$70m or $0.175 per share.
The Trading properties is worth $28m valued at cost $535psf.......latest selling price is $905psf or 70% above cost.....let's take $750psf (40% above $535psf) which equates to around $40m or $0.10 per share.
Development Properties $368m ($388m - $20m(The Laurels))
Long term loans and loans from controlling shareholders $234m ($217m +$17m)
The long term loans are pegged to TOP of the development properties......Net Devt Properties over Long term loans $134m ($368m -$234m) or $0.335 per share
Bear in mind the development properties($368m) are at cost and does not include any profits......
As of 27/01/2014.....151 units of Waterwoods are sold.....or 40% sold....Waterwoods gross floor area is around 500,000 sq feet and if average price is $800psf......Gross total proceeds from project if all sold is around $400m......now it is 40% sold meaning....gross proceeds of $160m at present......
Compare it with long term debt......basically company already covers the short term debt and a big portion of the long term debt........basically not much risk since debts are covered....
The significant shareholder should delist it and reap the profit from Waterwoods, Robin and office units.......
(there might be some errors here or there in my calculation but the big picture is there....)