Excerpts from analyst's report

CIMB analyst: Lim Siew Khee

Scrapped value 
Swissco GSP FortunaSwissco's jack-up drilling oil rig, GSP Fortuna. Photo: Company ■ Swissco’s current share price implies that six of the nine rigs that it operates will be scrapped, with further impairment of c.US$170m. We believe this is too bearish. 

■ FY16 is a watershed year for Swissco and all eyes are on FY17, when its maiden liftboat contribution should start to fill the gap left by drilling. 


■ Cash flow is tight and we forecast that net gearing will inch up to 0.75x in FY16, with more revolving facilities to be drawn down. 


■ We cut EPS by 42-63% for FY16-17 and introduce FY18, incorporating lower utilisation and rates for OSV division, and deferral of liftboat revenue to FY17. 


■ Maintain Add with lower target price, based on 0.5x FY16 P/BV (previously 1x), in line with average ROE in FY16/17. Our target price implies impairment in FY16-17. 


Current share price implies that six drilling rigs will be scrapped
The current valuation of 0.35x FY16 P/BV implies that four of its Ensco-inherited rigs and two of the bare-boat charter rigs to GSP (in partnership with Ezion) will be scrapped. We believe that this is over bearish.

Technically, one of the Ensco rigs is bound by contract until Oct 16 and the bareboat charter to GSP is valid until 2019, albeit with slower payment. Management is still marketing the Ensco rigs and hopes to find work in the Middle East. We have assumed no contract extension for these rigs in FY16-18.


Accommodation rigs offer steady return, liftboat hope in FY17
Swissco has two other rigs for accommodation purposes (North Asia and Middle East) that are under four-year contracts (Apr 15 to Mar 19). These contracts generate steady cash flow of c.US$20m p.a. Construction of its maiden liftboat by Triyards is on track. However, we have conservatively assumed deferral of delivery from Jul 16 to 2017 due to stiff newbuild competition in the market. The delivery of the unit is likely to be tied with a firm charter. We forecast EBITDA of US$14m p.a. from the liftboat in FY17-18.

Maintain Add but lower target price to S$0.26
limsiewkhee cimb4.14"Our revised target price is now based on 0.5x FY16 P/BV, based on the estimated average ROE of c.5% in FY16-17. Our target price implies that there will be further provisions for impairment in FY16. Catalysts include resumption of off-hire rig contracts, on-time delivery of liftboat in FY16 and oil price recovery."

-- Lim Siew Khee (photo)

OSV faces common challenge of higher utilisation but lower rates
Offshore support vessels (OSV) chartering incurred a net loss of loss of US$6m in FY15, which included US$2m of impairment. Blended utilisation has picked up from 35% in 4Q15 to c.40% YTD at the expense of lower rates. We have factored in a further 10% yoy cut in rates in FY16 and assumed a slight recovery in FY17.


Net gearing to go up to 0.8x
Cash flow is tight in the short term. We estimate negative operating cash flow of c.US$4m in FY16 mainly due to lower revenue from drilling and OSV. The slower repayment from JV could put further pressure on cash flow. Net gearing is likely to inch up to 0.8x in FY16 as more short-term facilities are drawn down for working capital. The next major bullet repayment for its S$100m fixed-rate notes will be in FY18.


You may also be interested in:


Comments  

#1 Dave123 2016-09-07 08:22
This goes to show the value of analysis. Sometimes you can do an impressive analysis based on theories and formulas and end up losing tons of money. You don't need to this to lose money.
Share investment is highly risky contrary to others belief.you just need a few jokers like swissco to wipe out your portfolio. And you can see that coming using all the theories you learned in textbooks.
Perhaps you have a better chance of winning buying 4D.

You have no rights to post comments

Counter NameLastChange
AEM Holdings2.3500.030
Best World2.4600.010
Boustead Singapore0.9600.010
Broadway Ind0.1280.001
China Aviation Oil (S)0.905-0.005
China Sunsine0.410-
ComfortDelGro1.4900.010
Delfi Limited0.9000.005
Food Empire1.250-0.040
Fortress Minerals0.3100.005
Geo Energy Res0.310-
Hong Leong Finance2.5000.010
Hongkong Land (USD)3.0300.110
InnoTek0.525-
ISDN Holdings0.3050.010
ISOTeam0.0430.001
IX Biopharma0.043-
KSH Holdings0.250-
Leader Env0.050-
Ley Choon0.043-
Marco Polo Marine0.065-0.003
Mermaid Maritime0.138-0.001
Nordic Group0.3400.010
Oxley Holdings0.089-
REX International0.136-0.001
Riverstone0.800-0.005
Southern Alliance Mining0.430-0.020
Straco Corp.0.4900.005
Sunpower Group0.200-0.005
The Trendlines0.069-0.001
Totm Technologies0.022-
Uni-Asia Group0.835-
Wilmar Intl3.4500.040
Yangzijiang Shipbldg1.720-0.030
 

We have 635 guests and no members online

rss_2 NextInsight - Latest News