Evidence and analysis
Research evidence pack
Source-backed valuation visuals
2. Company Fundamentals
2.3 Management
| Role | Metric |
|---|---|
| Consensus Rating | N/A |
2.4 Return
| Metric | Value |
|---|---|
| Expected Return (Ann.) | N/A |
| Risk / Std Dev (Ann.) | N/A |
Price Snapshot:
| Metric | Value |
|---|---|
| Last Price | 0.121 HKD |
| Day Change | +0.019 (+15.70%) |
DuPont Model Analysis
The DuPont model decomposes return on equity (ROE) into three operating and capital-structure drivers:
ROE = Net Margin × Asset Turnover × Equity Multiplier
The comparison uses the latest two comparable annual periods available for the issuer, with reported statement amounts shown in HK$. Revenue and net income are income-statement flows; total assets and shareholders’ equity are year-end balance-sheet figures. This is a simplified year-end-balance DuPont comparison rather than an average-balance ROE calculation.
| DuPont component | Calculation | FY2025 | FY2024 |
|---|---|---|---|
| Revenue | Reported revenue | HK$34.04M | HK$31.27M |
| Net income | Reported net income | HK$33.61M | HK$-70.77M |
| Total assets | Year-end reported balance | HK$555.73M | HK$501.15M |
| Shareholders’ equity | Year-end reported balance | HK$490.03M | HK$434.04M |
| Net margin | Net income ÷ revenue | 98.75% | -226.35% |
| Asset turnover | Revenue ÷ total assets | 0.0612x | 0.0624x |
| Equity multiplier | Total assets ÷ shareholders’ equity | 1.1341x | 1.1546x |
| ROE | Net margin × asset turnover × equity multiplier | 6.86% | -16.31% |
Source: Yahoo Finance annual statements. Values are based on the two latest comparable annual periods returned by the source; fiscal period labels use the statement period-end year.
2.5 FCFF DCF Valuation
FCFF DCF exception: WACC is outside the permitted 5.00%–30.00% model range. This post deliberately does not publish a mechanical enterprise value or implied per-share value on an unsuitable basis.
| Available valuation input | Value |
|---|---|
| Last market price | HK$0.13 |
| Market capitalisation | HK$65.92M |
| Revenue | HK$34.04M |
| EBIT | HK$33.16M |
| Reported free cash flow | -HK$9.53M |
| FCF yield | -14.45% |
| Net debt / EBITDA | -6.90x |
2.6 Investor-Style Research Screen
| Educational screen | Result |
|---|---|
| Buffett-inspired cash-quality checks | not rated — FCFF DCF suitability or data-integrity condition not met |
| Lynch-inspired balance-and-growth checks | not rated — FCFF DCF suitability or data-integrity condition not met |
Data lineage: Yahoo Finance public market and reported-statement data; retrieval timestamp: 2026-08-18 16:27:04.065918 UTC; latest reported fiscal period: 2025-06-30 00:00:00. Financial institutions and REITs require sector-specific methods rather than a mechanical FCFF DCF. This is research and analysis only, not personalized financial advice.
2.7 Quantitative Factor Diagnostics
Model basis: Daily issuer USD excess returns are regressed in-sample using ordinary least squares on matching regional Fama–French factors. FF3 estimates market, size, and value loadings; FF5 adds profitability and investment. Coefficients are descriptive historical exposures, not predictions.
| Estimation input | Value |
|---|---|
| Regional factor set | Asia Pacific ex Japan |
| Factor-return currency | USD |
| Issuer-return basis | USD adjusted total return |
| Estimation window | 2025-08-20 to 2026-06-30 |
| Aligned daily observations | 210 |
| Minimum observation requirement | 120 |
| Currency conversion for HK listings | HKD adjusted close divided by daily USD/HKD close before simple daily return calculation |
Fama–French Three-Factor and Five-Factor Results
| Diagnostic | FF3 | FF5 |
|---|---|---|
| Annualised alpha | -10.71% | -12.11% |
| Adjusted R² | -0.01 | -0.02 |
| Annualised residual volatility | 93.32% | 93.15% |
| Factor loading (t-statistic) | FF3 | FF5 |
|---|---|---|
| Market excess return (Mkt-RF) | -0.50 (-0.94) | -0.60 (-1.04) |
| Size (SMB) | 0.14 (0.18) | -0.02 (-0.02) |
| Value (HML) | -0.10 (-0.14) | 0.21 (0.25) |
| Profitability (RMW) | NM | 0.73 (0.70) |
| Investment (CMA) | NM | -0.55 (-0.46) |