ATC014

ATC014

Off Beat Adjusted Audited Intrinsic Value (logically derived MagicFormula Merits Scores Adjusted Audited ROIC methodology @ka PEROIC 1 methodology) @ FYE 2023 Audited Financial Report = 100×(18,345+115−1,898−5−4−90)÷(57,412+115−1,898−5−4−90+388+119+408+107)×(18,345+115−1,898−5−4−90)÷363,229 = RM 1.319

ATC014

HVWMA SEEMS LIKE UPTREND, not yet touching the red downtrend line.

ATC014

INDEX:KLSE -INFOTEC Integrated Magic PEG Formula Scores (IMPEGFS) @ Quoted Stock Price RM 0.81 (the higher the better) = √ = √ = 2.8400426922 Intrinsic Value (based on IMPEGFS) = IMPEGFS × Quoted Stock Price = 2.8400426922 × 0.81 = 2.8400426922 × 0.81 = RM 2.30 or = √ × EPS = √(58.85×32) × 0.053 = RM 2.30

ATC014

INDEX:KLSE -INFOTEC Enhanced Magic Formulas Scores (The higher the better) = ROIC * (E/P) = ROIC ÷ (P/E) Enhanced Magic Formulas Scores @ RM 0.81 @ P/E 15.28 @ FYE 2023 FR = 32 (ROIC, by Fintel dot io) ÷ 15.28 = 2.09

ATC014

INDEX:KLSE -INFOTEC EV/EBIT ÷ EBIT Growth Ratio @ RM0.81 @ FYE2023 FR Result EV @ RM0.81 = 0.81×363,229+389+119+407+107-10,780-8,445 = 276,012.49 EBIT = 25,792+38 = 25,830 EV/EBIT = 276,012.49÷25,830 = 10.6857332559 EBIT Growth = 100×(25,830÷16,683-1) = 54.8282682971% EV/EBIT ÷ EBIT Growth Ratio @ RM0.81 @ FYE2023 FR Result = 10.6857332559÷54.8282682971 =...

ATC014

INDEX:KLSE -INFOTEC youtu.be/GUV3GHUePRk?si=lHLAJSyDMlfbbbzb Joel Greenblatt has decrypted the secret of valuation, that there are 2 ultimate variables in determining the intrinsic value, namely ROIC (Return on Invested Capital) and E/P (the inverse is P/E). This insight is in line with the essences enshrined in Warren Buffett and Charlie Munger's valuation...

ATC014

INDEX:KLSE -INFOTEC Wishfully the Gross Profit per Employee could return, stage by stage, to RM 740k for FYE2024 & RM 848k for FYE 2025 with ever increasing Revenues. With RM 740k Gross Profit per Employee, that would translate to around RM 370k Net Profit per Employee. With RM 848k Gross Profit per Employee , that would translate to around RM 424k Net Profit...

ATC014

INDEX:KLSE -INFOTEC Profits Per Employee FYE 2022 Total number of employees = 31 Gross Profit per Employee = 26,275÷31 = RM 847.5806451613 Net Profit per Employee = 12,118÷31 = RM 390.9032258065

ATC014

INDEX:KLSE -INFOTEC Profits Per Employee FYE 2023 Total number of employees as of 31 May 2023 = 60 Gross Profit per Employee = 37,753,000÷60 = RM 629,216.67 Net Profit per Employee = 19,250,000÷60 = RM 320,833.33

ATC014

INDEX:KLSE -INFOTEC Number of workforce (Employees): 26 permanent + 5 contract = 31 employees in total (dated LPD 23 May 2022, reported in IPO Prospectus dated 20 June 2022, page 132) 60 employees in total (dated 31 May 2023, reported in NST News). The number of employees have been doubled in a year, indicating rapid and aggressive APAC regional expansions...

ATC014

INDEX:KLSE -INFOTEC FYE 2023 Segments' GPM Studies: IT Infrastructure Solutions Segment GPM = (19,142÷43,551)×(43,145÷43,551) = 43.54% Cybersecurity Solutions Segment GPM = (990÷2,994)×(2,990÷2,994) = 33.02% Managed IT Services and Other IT Services Segment GPM (Recurring) = (16,686÷22,378)×(20,563÷22,378) = 68.52% Trading of Ancillary Hardware and Software...

ATC014

INDEX:KLSE -INFOTEC 2023 Q4 quarter report's balance sheet has hinted that its acquired subsidiary Inline Technologies Pte Ltd (Singapore) may perform well to surpass the guaranteed profit. Finger Crossed.

ATC014

Cloud Based Data Management Services market | Exactitude Consultancy Reports CAGR 33.4% youtu.be/Xd-L9IGQmkM?si=wFDWeZGnGzoNjwBg

ATC014

INFOTEC@KLSE Apex Securities academy.apexetrade.com/filestore/research-pdf/20240226_Infotec_4QFY23_Results.pdf Revenue FYE 2024Forecast by Apex Securities = 120.5M Assuming the Net Profit Margin remains at 26.8%: Net Profit FYE 2024 Forecast = 120.5×0.268 = 32.294M

ATC014

INDEX:KLSE -INFOTEC EV/EBIT ÷ EBIT Growth Multiple EV@RM0.805 = 0.805×363,229+389+119+407+107-10,780-8,445 = 274,196.345 EBIT = 25,792+38 = 25,830 EV/EBIT = 274,196.345÷25,830 = 10.6154217964 EBIT Growth = 100×(25,830÷16,683-1) = 54.8282682971% EV/EBIT ÷ EBIT Growth Multiple = 10.6154217964÷54.8282682971 = 0.1936122027 Extremely Low, Extremely Undervalued

ATC014

INDEX:KLSE -INFOTEC ValuePlusGrowth Investing is all about looking into what are the Rational Drivers of EPS, DPS and P/E, and how to evaluate and valuate the Rational Drivers to outline the rational range of present intrinsic values and of futures.

ATC014

INFOLINE TEC GROUP@KLSE OCROICₘₒ𝒹 based Valuation OCROICₘₒ𝒹 = 100×(6,325+(7,419+29,115+2,105)-(1,836+6,312+3,312+5,216))÷(58,317+4,879+407+107+(7,419+29,115+2,105)-(1,836+6,312+3,312+5,216)) = 33.0185706115 OCPS = (6,325+(7,419+29,115+2,105)-(1,836+6,312+3,312+5,216))÷363,229 = RM 0.0778792442 OCROICₘₒ𝒹 based Intrinsic Value (min) with 3.5% inflation rate =...

ATC014

INFOTEC@KLSE PE(ROA) based Intrinsic Value FYE 2023 = 24.159785146×0.0529996228 = RM 1.2804595003