Excerpts from KGI Securities report

Analyst: Marc Tan


Share price: 
0.5 c

2.0 c

♦ 1Q19 net losses declined to $2.3mn from $2.5mn in 1Q18 as growth in technology business continues.

♦ We re-iterate our BUY recommendation and maintain our fair value of $0.02 based on DCF valuation.

Growth in technology business continues. YoY, total revenue grew 110% to $99,000, driven by revenue from the sale of codes, which grew 200% to $87,000, making up 88% of total revenue.

EddieChng Disa9.18aEddie Chng, CEO of DISA, presenting at a KGI event.
NextInsight file photo.
Total cost and expenses of the period declined 3.5% to $2.2mn as net losses improved to $2.3mn from S2.45mn in 1Q18.

While net losses declined, employee benefits expenses rose 11.3% to $1.3mn due to a higher number of outstanding share options.

As highlighted in our earlier reports, we believe this is an area where prudence should be warranted, especially if operating activities remains cash flow negative.

Net cash positions improved but cash burn continues. Net cash position grew to $19.1mn but high operating expenses continued to be a drag on performance. YoY, negative net operating cash flows improved to $1.5mn from $1.7mn.

Prior to the completion of proof-of-concept trials with other US retailers, we believe operating expenses will continue to be a drag on earnings.

Additional retailers’ endorsements remain key to the company’s growth prospects. In the coming quarters, we expect suppliers to continue adding more categories and new SKUs for DISA but more importantly, we will be expecting more updates’ surrounding the endorsement of large US retailers other than Walmart as this is the primary assumption to our investment thesis.

Valuation & Action: We maintain our BUY recommendation with an unchanged TP of $0.02. Our target price implies a 9.7x 2021F EPS and is based on a DCF model assuming 14.4% WACC and terminal growth rate at 0%.

Risks: Failure to obtain the endorsement of additional US retailers, slow user adoption and a breach in DISA’s encryption could lead to reputational damages and a decline in revenue. Going concern could become a problem if DISA fails to scale and cover its burn rate.

Full report here.

Counter NameLastChange
AEM Holdings3.310-0.040
Avi-Tech Electronics0.255-
Best World1.660-0.010
Broadway Ind0.075-
China Sunsine0.4050.005
Delfi Limited1.240-0.030
Food Empire1.1000.040
Fortress Minerals0.335-
Geo Energy Res0.225-
GSS Energy0.033-
Hong Leong Finance2.490-0.010
Hongkong Land (USD)3.410-0.090
ISDN Holdings0.380-0.010
IX Biopharma0.045-0.005
Jiutian Chemical0.031-0.001
KSH Holdings0.315-
Leader Env0.070-0.002
Medtecs Intl0.142-0.006
Nordic Group0.415-
Oxley Holdings0.105-0.002
REX International0.187-0.013
Sinostar PEC0.140-
Southern Alliance Mining0.6900.020
Straco Corp.0.440-
Sunpower Group0.295-
The Trendlines0.095-
Totm Technologies0.047-0.001
Uni-Asia Group0.950-
Wilmar Intl3.690-0.040
Yangzijiang Shipbldg1.7400.070