Excerpts from NRA Capital's report

Analyst: Liu Jinshu

Recommendation
Overall, we make three observations about Trendlines:

Trendlines Group

Share price: 
12 c

Fair value: 
22.5 c

Source: NRA Capital

1) The group has delivered on its promised cost reductions. Operating, general and administrative expenses fell by 32% from US$2.2m in 1Q17 to US$1.5m in 1Q18, proving effective implementation of its Expense Reduction Plan first announced in October 2017.

2) Trendlines compares favourably in terms of transparency and timeliness of disclosures. It provides regular updates on corporate developments and Portfolio Companies, supplementing its regulatory disclosures with reports such as “10 Companies to Watch” and monthly updates.

3) The group continues to value its portfolio conservatively, with the average Portfolio Company, outside of the top ten most valuable ones, valued at US$0.78m on average, despite a number of small portfolio companies reporting various forms of progress over the last six months.

In this update, we have focused on Stimatix, Leviticus Cardio, BioFishency and mentioned EdenShield.

Other companies such as CorAlert, LiberDi have also made progress. However, we leave detailed updates to a later time as the group will report its second half results in July.



What’s the downside?
showcase1.16Trendlines actively showcases its portfolio companies to investors. Photo: CompanyOne downside is that Trendlines still suffered from negative operating cash flows in 1Q18.

The prospective receipt of royalties from B. Braun for Stimatix and reduced expenses at Trendlines mitigate this risk.

However, the absence of any exit year-to-date is a cause for concern. Should the group fail to achieve a meaningful exit each year, it probably will have to raise funds again two to three years down the road.

One key obstacle towards the exit companies is that some Portfolio Companies, though revenue generating, may not be growing at exponential rates that would attract buyers to come in at a premium.

On the other hand, some of the faster growing Portfolio Companies such as BioFishency and EdenShield are probably still too small to be sold at high quantums of e.g. US$50m.

Recommendation
tantockseng6.18Trendlines Group was in Singapore last month to participate in the Centre of Medtech Innovation retreat, an initiative of Singapore's National Healthcare Group. Photo: CompanyTrendlines’ Portfolio Companies, its cash and short-term investments and its multi-country incubator platform have value.

Based on its current market capitalisation of S$72.4m (US$55.8m), the market values each of the 48 Portfolio Companies at US$0.8m each.

This is almost equivalent to Trendlines’ investment cost in each Portfolio Company and does not factor in upside from demonstrated/reported growth.

Hence, we continue to see Trendlines as undervalued. Potential catalysts include exits or more Portfolio Companies achieving material annual revenues.

In this report, we moderated our forecasts in view of the 1Q18 results. However, the update of our valuation will require a detailed company-by-company review of Trendlines’ portfolio.

As the focus of this report is to update on Trendlines’ event on 27 June and report on some recent developments, we defer the updating of our valuation to the report on Trendlines’ 1H 2018 results.


Full report here

Counter NameLastChange
AEM Holdings2.3700.030
Best World2.460-
Boustead Singapore0.945-0.015
Broadway Ind0.133-
China Aviation Oil (S)0.920-0.005
China Sunsine0.4200.005
ComfortDelGro1.480-
Delfi Limited0.895-
Food Empire1.260-
Fortress Minerals0.300-0.005
Geo Energy Res0.305-0.005
Hong Leong Finance2.500-
Hongkong Land (USD)3.1400.020
InnoTek0.5500.030
ISDN Holdings0.305-0.005
ISOTeam0.0440.001
IX Biopharma0.0420.001
KSH Holdings0.250-
Leader Env0.047-0.004
Ley Choon0.045-
Marco Polo Marine0.067-
Mermaid Maritime0.139-0.001
Nordic Group0.305-0.005
Oxley Holdings0.088-0.001
REX International0.133-0.003
Riverstone0.795-0.020
Southern Alliance Mining0.430-
Straco Corp.0.485-0.025
Sunpower Group0.2100.005
The Trendlines0.067-
Totm Technologies0.022-
Uni-Asia Group0.820-0.005
Wilmar Intl3.470-0.030
Yangzijiang Shipbldg1.740-0.010