BOL 0.00% 14.0¢ boom logistics limited

OK, I was referring to a full receivership scenario, where I...

  1. 2,589 Posts.
    lightbulb Created with Sketch. 127
    OK, I was referring to a full receivership scenario, where I would have thought redundancy costs (per employee) would be less than under the current "right sizing" scenario, though obviously a lot more in absolute magnitude.

    And yes, I too have concerns about what, if anything, would be left over in a receivership. But I don't have your experience or knowledge on this. Apart from your stated concerns, the receivership scenario looks particularly tenuous because the ratio of possible realizable value on assets to the liabilities, is very close to 1. This means that it is hugely sensitive to the recovery rates on the elephant-in-the-room (rental equipment).

    To illustrate this point, below I am assuming three different recovery rates on rental equipment, each resulting in vastly different net liquidation values. Here I am ignoring lease liabilities, but I am putting in a plug for staff job losses to the tune of about 8 weeks pay (I assume that other entitlements, such as leave entitlements etc, will be covered by existing provisions on the balance sheet). Also, this is based on FY2015 accounts, which may make it additionally non-conservative (so I stress, this is just to illustrate the sensitivity to rental equipment recovery rates).

    Column 1 Column 2 Column 3 Column 4
    1  
    scenario A (recovery rate)value $m
    scenario B

    (recovery rate)
    value $m
    scenario C (recovery rate)value $m
    2 cash (100%)
    7.0
    (100%)
    7.0
    (100%)
    7.0
    3 receivables (75%)
    30.5
    (75%)
    30.5
    (75%)
    30.5
    4 AHFS (70%)
    6.2
    (70%)
    6.2
    (70%)
    6.2
    5 rental equipment (20%)
    47.1
    (35%)
    82.2
    (50%)
    117.4
    6 other PPE (15%)
    4.1
    (15%)
    4.1
    (15%)
    4.1
    7 total realizable asset value 94.7 129.9 165.1
    8 total liabilities (per book) 116.9 116.9 116.9
    9 employee assistance 16.2 16.2 16.2
    10 total liabilities 133.1 133.1 133.1
    11 Net liquidation value ($m) -38.4 -3.2 32.1
    12 Net liquidation value, per share (c) -8.1 -0.7 6.7
    Not too enticing!
    Last edited by MarsC: 04/12/15
 
watchlist Created with Sketch. Add BOL (ASX) to my watchlist
(20min delay)
Last
14.0¢
Change
0.000(0.00%)
Mkt cap ! $60.80M
Open High Low Value Volume
14.5¢ 14.5¢ 14.0¢ $18.98K 135.1K

Buyers (Bids)

No. Vol. Price($)
2 173364 14.0¢
 

Sellers (Offers)

Price($) Vol. No.
14.5¢ 278210 4
View Market Depth
Last trade - 16.10pm 22/11/2024 (20 minute delay) ?
BOL (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.