ABCDEFGHIJ
1
Dear valued members,
2
3
You should be realistic about your goals. 
4
5
"In this business if you're good, you're right six times out of ten. You're never going to be right nine times out of ten." Peter 
6
Lynch 
7
8
Disclaimer: Please be informed that the following mentioned stocks / symbols are solely for the purpose of education only; it is 
9
neither a trading advice nor an invitation to trade. For trading advice, please speak to your dealer representative or remisier or 
10
financial adviser. Please buy at your own risk. Final decision is yours
11
12
Homeriz
13
14
My trading plan
15
I like the technical chart of this stock because there is a gap up on 29/10/2013.
16
Major resistance is 0.61.
17
Major support is 0.50 and 0.465. 
18
Target price = 1.20 
19
Margin of safety = 52% (0.57)
20
Potential profit gain = 110% (0.57)
21
Cut loss at 0.465 = 16% 
22
Risk reward ratio at 0.465 cut loss = 1 : 7.2 
23
24
Feng Shui element = Wood
25
26
Buy Homeriz at 0.555 (5/12/2013).
27
28
Homeriz IV Calculation
29
Fundamental Rating
30
Total Net Profit Years3/391.67%
31
Total Positive Operating Cash flow Years
3/3
32
Total Dividend Payout Years3/3
Current Price
33
Total Positive free Cash flow Year2/30.57
34
11/12
35
Growth%
36
10 Years Average Turn Over101014
37
Latest 4 quarters11290511.77%
38
39
10 Years Average Net Profit15189
40
Latest 4 quarters15118-0.47%
41
Proj
42
201120122013
Growth%
2014
Growth%
43
EPS (Cent)5.407.357.562.86%14.085.19%
44
PER10.567.767.542.78%4.0746.00%
45
NTA0.310.360.4113.89%0.5021.95%
46
Net Profit1081214700151182.84%2780083.89%
47
Equity 62886727858140311.84%9104111.84%
48
ROE19.19%20.20%18.57%-8.06%30.54%64.42%
49
Dividend0.631-66.67%
50
Free cash flow-442719083
51
52
Price CAGR % (Buy and Hold)
53
Average Return History-3.84%
54
3 yrs Return5.22%
55
Proj
56
Method 120132014
57
EPS0.080.14
58
g10.0010.00
59
Y7.07.0
60
IV= (EPS*(8.5+1.5g)*4.4)/Y1.122.07
61
Current price0.570.57
62
Margin of Safety48.96%72.44%
63
Potential gain95.92%262.81%
64
65
Method 2
66
Discounted Cash Flows Calculator
67
Discount rate 12.00%12.00%
68
EPS0.080.14
69
Earning expected to grow (annually)10.010.0
70
for the next (? Years)3.03.0
71
before leveling off to an annual growth
3.003.00
72
Calculate Stock Value per share1.101.92
73
Current price0.570.57
74
Margin of Safety48.18%70.31%
75
Potential gain92.98%236.84%
76
77
78
Method 3
79
ROE18.57%30.54%
80
Rr8.00%8.00%
81
NTA0.410.50
82
IV= ROE/ Rr*NTA0.951.91
83
Current Price0.570.57
84
Margin of Safety40.11%70.13%
85
Potential gain66.98%234.82%
86
87
Method 4
88
(22.5*EPS*Book value per share)^0.5
89
EPS0.080.14
90
Total equity8140391041
91
Number of shares200000200000
92
(22.5*EPS*Total Equity/share)^0.50.831.20
Target price
93
Current price0.570.57
94
Margin of Safety31.50%52.40%
95
Potential gain45.98%110.08%
96
97
Thank you.
98
Ooi Teik Bee
99
100