Faramir
Very New Investor
- Joined
- 24 March 2014
- Posts
- 657
- Reactions
- 685
Thank you skc, luutzu and shouldaindex for yoir comments. Another big drop today. Definitely staying away.
I had a good read through financials today and came to the conclusion that MRM is most likely finished.
I will be surprised if they do not breach covenants soon. In the event of a liquidation less than 20% of book value is much more realistic (i.e debt wont even be paid off)
stop, you're scaring me
You read the 2015 Annual report right?
If you have time, could you do a valuation of MRM using your DangInvestor service... both now and 2 years ago?
I am interested to see what the calculator shows.
In a controlled sale and especially a firesale, tangible assets would unlikely be realised at the perceived value. Valuers are a sketchy lot.The NTA at $2.10 ps is post the $120M impairment charge; add that back and it'd be $2.40 ps.
But let's assume there will be further impairment in FY16, bringing it down to $1.00 ps... 4 times current price?
In a controlled sale and especially a firesale, tangible assets would unlikely be realised at the perceived value. Valuers are a sketchy lot.
First, 2015 saw final payment of $112M towards the newbuilds;
If we look at the notes and were to redefine liabilities under Unearned revenue of $38M and deposits received $5.9M, bringing this $44M into current assets or remove it from liability will show very healthy Solvency ratios.
While this mean that 45% of MRM's capital is currently funded by debt, note that this figure is post the $120M non-cash impairment on its long term assets, and is only 3% to 4% higher than the debt ratio back in 2012-2013 years where the banks and lenders would use to determine the 3.3% interests on the loan they made to MRM.
If we were to add back the $120M non-cash impairment, debt ratio would then be 43%. So the bankers could be convinced to not call on a fire sale of assets.
As Graham and Meredith advised, industrial companies should have its EBIT covering interests expense by at least 2.5 to 3 times. Looking at the ICC chart (tab 2.2) we can see that while Net Operating CF coverage has improved from 5.44 times in 2014 to 10.03 times in 2015, EBIT coverage declines from 8.8 to a less comfortable 3.8 times.
At first glance this decline in EBIT coverage of interests indicate a bleak future, one that will be much darker given the downturn in Australian Oil and Gas exploration and construction activities. However, this figure is misleading.
EBIT in 2015 includes the non-cash impairment of $120M, also include some $112M in final payments for the new build to be delivered at end of calendar 2015 and March 2016... the coverage next year, with the expected headwinds, would still be comfortable.
Visibility regarding customer expenditure plans remains poor as a low oil prices put pressure on day rates and margins are squeezed, Morgans observes. The broker believes, as a number of high volume contracts roll off in the second half, the balance sheet is coming under renewed stress.
These contracts include services to Technip for the Wheatstone LNG project and the high-revenue Silja Europa accommodation vessel for Gorgon. While the company has been awarded a new contract by Woodside Petroleum ((WPL)) for three vessels to support production at the North West Shelf, Pluto and AusOil assets, Morgans does not believe this will be enough to lift the company's domestic utilisation rates meaningfully from the current 61%.
Some thoughts on MRM's financial position and why I believe it would do alright despite the expected decline in offshore Exploration and Construction.
Must have missed the additional $130M capex for FY16. Probably thought the $120M investment Weber was on about in his June 2015 Morgan Stanley prez with the "final" payments of $112M in the 2015AR... So good call there skc... but I am still right though - margin of safety and the new work these goes into.Thanks for the analysis luutzu... a few comments:
According to MRM's investor presentation on 18/8/2015, there is a further $130m capex remaining for newbuilds in FY16. FY15 balance sheet showed cash ~$125m, so all of that would be used in FY16 for the committed capex.
Their cash position now (outside of unpaid but committed capex) should be only whatever operating cashflow they can earn since end of FY15, plus any improvement in working capital management they might have achieved.
http://worldmaritimenews.com/archives/91252/jaya-wins-charter-contract-for-mpmav-jaya-privilege-in-mexico/Leading offshore energy services provider, Jaya Holdings Limited, announced the long term charter of its first high-specification Multi-Purpose Maintenance and Accommodation Vessel (MPMAV) “Jaya Privilege”...
Jaya Privilege will commence her charter on delivery and is expected to operate in Mexico for a period of up to three years. She will be the first vessel of her kind in that market and the third from Jaya in Latin America...
That's not the correct interpretation. The $44m in prepayments and deposits are ALREADY in current assets as cash. That's the tenents of double entry accounting. As work demanded by those prepayment is carried out, the amount of the prepayment is reduced... but so is the cash as MRM need to spend cash to carryout the work. Prepayment helps with liquidity but usually not solvency.
The banks are forward looking as much as the market. Back in 2012-13 they were looking at earning growth and healthy cashflow. So just because they were comfortable with the debt ratio back then doesn't mean they are comfortable with the same debt ratio now. The trajectory of the debt ratio is totally opposite.
What figure are you using for EBIT? Per management presentation, FY15 EBIT was $87m before impairment. Payment for newbuild is also NOT included in EBIT (it simply gets capitalised into PPE on the balance sheet).
The newly announced EBITDA for FY16 (the full year) is only $75-85m, with low visibility for the second half. This means that MRM will report an EBIT loss for FY16, which throws your EBIT coverage guideline out of the water. Let's say they hit their EBITDA target (a big IF), we are looking at a net debt / EBITDA ratio of some 3.9x for FY16. How does that compare to Graham's guideline?
This is a good article summarising MRM's situation in a forward looking manner, and I draw your attention to this
Best of luck. Looking at your analysis, I'd suggest a quick review to see if some of the figures (both historical and forward looking ones) are indeed correct and still supportive of your thesis. As I said... there is potential, and there is the danger of total loss (and there's a range of outcome in between). And I would size my investment accordingly (and certainly not involve my brother's girlfriend unless I hate her).
I know a bit about double entry accounting. Did you know... I spent an entire year re-reading the stuff then design the database architecture for data entry of these statements and wrote the algorithm that churn out all the financial ratios and measures? Pretty scary ha?
Your interpretation is correct, of course. But that's the accounting interpretation, not the business interpretation.
I think I said in the original that such liability can now be met at cheaper rates for MMA. Lower oil/fuel costs, nervous employees wanting to impress the boss while they're trying to figure out who to cut; idle ships put to use etc. So yes, it will cost MMA to deliver on those unearned revenues and deposits, but the margin can arguably be higher.
If the costs to MMA's deliverables has gone up, then yes it'd be stuffed. But here it's gone down and in business the smaller guys and the employees get the rawer deal. The buck doesn't just stop with MMA but rolls downhill.
Have their costs actually gone down or are you just speculating? I'm finding it hard to follow what you're saying. Do I understand you've reclassified a liability as an asset? If so have you removed the cash at bank asset that is the contra to the liability? If not you've really just created something out of thin air.
EBIT in 2015 includes the non-cash impairment of $120M, also include some $112M in final payments for the new build to be delivered at end of calendar 2015 and March 2016... the coverage next year, with the expected headwinds, would still be comfortable.
The figure I got is $90.98M EBIT. Close enough.
If we look at the notes and were to redefine liabilities under Unearned revenue of $38M and deposits received $5.9M, bringing this $44M into current assets or remove it from liability will show very healthy Solvency ratios.
I think I said in the original that such liability can now be met at cheaper rates for MMA. ...So yes, it will cost MMA to deliver on those unearned revenues and deposits, but the margin can arguably be higher.
If we use the same ratios on that EBITDA of $75-$85M, earnings for 2016 pre-impairment, again, would be around $25M. Let say that's its earnings for coming two years... that's 3.6 times earnings at $0.25 cents? We're not happy with that kind of bargain?
Thanks for your detailed response and robust discussion. My apologies in advance that I will not be able to spend enough time to give you another response of great detail. It just feels to me that you have either used some wrong numbers, or perhaps just confusion over the wording of your post vs the actually analysis.
One example is EBIT number used. First you said
Then you said
This $90.98M figure does NOT include non-cash impairment and does NOT include payment for new builds. So what you first said is not correct.
Another example regarding pre-payment. First you said
Then you said
It's one thing to assume that the prepaid work can be done at a higher margin (not guaranteed without knowing the contractual terms), it is completely wrong to say that you can just remove it from the liability or move it into the current asset. The balance sheet impact from slightly higher margin earned on $44m of work is much smaller.
Last example is on your earnings...
Last year, depreciation was = $131m. Even if you allow for some reduction (from assets divested/impaired), it's still a much larger number than the EBITDA forecasted. There is fair chance that MRM will report an EBIT loss, and almost guaranteed to report a negative earnings for the full year pre-impairment. You can't just use the same ratio for earnings / EBITDA in previous years to project this year's figure.
Anyhow, thanks again for the discussion. We have both presented enough for any interested observer to undertake their own further research.
Best of luck with your position.
I also forgot to mention the second LNG plant that is currently under construction in Darwin, and the assiociated 800km under sea gas pipline that has been built linking the browse basin (which MRM is also active in) to Darwin.
So in summary, we have two enormous oil and gas basins, that are very gas rich and under developed, linked to Darwin which has 1 operating LNG plant and a second under construction, and we also have a project under development that will link Darwin to the east coast cities (Brisbane, Sydney, Melbourne, Adelaide and various regional cities, mines and industries) and LNG plants in Gladstone.
looks like the future is bright for MRM's operations in the north / north west to me.
This MRM was quite an eye opener for me. That we could actually get a five to ten bagger without too much gambling
btw, how does the linking Darwin to the east coasts LNG plants benefit MRM?
They're mainly offshore right? Oh wait, linking it mean the need to drill offshore to supply the pipes?
---
Look into ANQ buddy. It could either go to zero or a lot a lot more.
Talking to yourself again VC?
There are two really big offshore gas basins near Darwin, the browse and the Bonaparte, both are gas rich and under developed, the reason they are under developed is because they are considered remote, there is not many gas markets easily available to them.
Linking up the APA's Northern territory gas pipeline to the APA's east coast grid, opens up markets for the gas in these fields, meaning gas can be produced at a higher rate and there fore more exploration, more construction, more drilling and more general platform servicing, MRM benefits by an increase in the available contracts for all of this activity.
The link has been a approved, they went with option 1, linking the NT to the east via mt isa, and incitec have already signed up to buy gas for their fertiliser plant.
Basically the more gas they can sell, the more activity on the fields and the more projects the better MRM will do. Before their market was limited to 1 lng plant and local NT industry, now they have a second LNG plant being built and a connection to the rest of Australia, which includes other LNG plants.
The gas companies will now be able to Gladstone, Brisbane, Sydney, Melbourne, Adelaide, Tasmania and anywhere in between.
View attachment 66554
I have a habit of it, you never know, maybe a lurker gets value from my posts.
Hello and welcome to Aussie Stock Forums!
To gain full access you must register. Registration is free and takes only a few seconds to complete.
Already a member? Log in here.