XHKG8400
Market cap5mUSD
Dec 19, Last price
0.04HKD
1D
4.88%
1Q
59.26%
IPO
-85.90%
Name
Asia Pioneer Entertainment Holdings Ltd
Chart & Performance
P/E
—
P/S
1.45
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-22.99%
Revenues
30m
+182.55%
Net income
-2m
L-86.89%
CFO
1m
P
Earnings
May 09, 2025
Profile
Asia Pioneer Entertainment Holdings Limited, an investment holding company, procures, distributes, installs, and repairs electronic gaming equipment (EGE) and its spare parts for casino operators in Macau special administrative region, the Philippines, Vietnam, Korea, and internationally. The company provides regulatory, product design and content, localization, and on-site consultancy services to manufacturers of electronic gaming equipment, as well as technical services. It also sells refurbished EGEs, as well as leases EGEs. The company was founded in 2005 and is headquartered in Macau. Asia Pioneer Entertainment Holdings Limited is a subsidiary of APE HAT Holdings Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 29,693 182.55% | 10,509 37.67% | 7,633 -81.14% | ||||||
Cost of revenue | 18,805 | 10,648 | 6,861 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 10,888 | (139) | 772 | ||||||
NOPBT Margin | 36.67% | 10.12% | |||||||
Operating Taxes | (483) | (932) | 5,422 | ||||||
Tax Rate | 702.10% | ||||||||
NOPAT | 11,372 | 793 | (4,649) | ||||||
Net income | (1,933) -86.89% | (14,741) -48.27% | (28,498) -47.98% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 1,878 | 696 | 1,799 | ||||||
Long-term debt | 7,697 | 1,419 | 2,976 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (3,121) | (10,925) | (25,250) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 1,472 | (14,417) | (14,545) | ||||||
CAPEX | (91) | (942) | (2,533) | ||||||
Cash from investing activities | (51) | (895) | (2,504) | ||||||
Cash from financing activities | (2,022) | (1,717) | (1,285) | ||||||
FCF | 7,331 | 26 | (328) | ||||||
| Balance | |||||||||
Cash | 12,284 | 12,885 | 29,915 | ||||||
Long term investments | 412 | 155 | 110 | ||||||
Excess cash | 11,211 | 12,515 | 29,643 | ||||||
Stockholders' equity | (38,763) | (33,414) | 10,000 | ||||||
Invested Capital | 59,886 | 49,337 | 21,062 | ||||||
ROIC | 20.82% | 2.25% | |||||||
ROCE | 50.20% | 2.49% | |||||||
| EV | |||||||||
Common stock shares outstanding | 1,000,000 | 1,000,000 | 1,000,000 | ||||||
Price | 0.04 62.96% | 0.03 -37.21% | 0.04 -12.24% | ||||||
Market cap | 44,000 62.96% | 27,000 -37.21% | 43,000 -12.24% | ||||||
EV | 40,879 | 16,075 | 49,839 | ||||||
EBITDA | 13,228 | 944 | 3,121 | ||||||
EV/EBITDA | 3.09 | 17.03 | 15.97 | ||||||
Interest | 103 | 92 | 86 | ||||||
Interest/NOPBT | 0.94% | 11.09% | |||||||