xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns="http://www.w3.org/TR/REC-html40">style='border-collapse:collapse;table-layout:fixed;width:571pt'>
Shares on
Issue 16/2/05
Shareprice 16/2/05
Shareprice
18/3/06
Marketcap 16/2/05
Marketcap
18/3/06
Asset Backing
EPS
Earing Yield 16/2/05
Earnings
Yield 18/3/05
PE 16/2/05
P/E 18/3/06
Dividend
AAA
Aaaaaaaa
x:num="34567876">34,567,876
x:num="0.15">$0.150
x:num="0.21">$0.210
x:num="5185181.4" x:fmla="=C2*D2">########
x:num="7259253.96" x:fmla="=E2*C2">$7,259,254
x:num="0">$0.0000
x:num="-1.7999999999999999E-2">-$0.0180
x:num="0">0.00%
x:num="0">0.00%
x:num="0">0.0
x:num="0">0.0
No
BBB
Bbbbbbbb
x:num="345678987">345,678,987
x:num="3.5999999999999997E-2">$0.036
x:num="0.05">$0.050
x:num="12444443.532" x:fmla="=C3*D3">########
x:num="17283949.350000001" x:fmla="=E3*C3">$17,283,949
x:num="8.0000000000000002E-3">$0.0080
x:num="2E-3">$0.0020
x:num="5.5599999999999997E-2">5.56%
x:num="0.04" x:fmla="=100/M3/100">4.00%
x:num="18.8">18.8
x:num="25" x:fmla="=E3/I3">25.0
No
CCC
Cccccccc
x:num="34765876">34,765,876
x:num="1.6">$1.600
x:num="0.98699999999999999">$0.987
x:num="55625401.600000001" x:fmla="=C4*D4">########
x:num="34313919.611999996" x:fmla="=E4*C4">$34,313,920
x:num="0.76">$0.7600
x:num="3.5999999999999997E-2">$0.0360
x:num="2.2499999999999999E-2">2.25%
x:num="3.64741641337386E-2" x:fmla="=100/M4/100">3.65%
x:num="44.4">44.4
x:num="27.416666666666668" x:fmla="=E4/I4">27.4
No
DDD
Dddddddd
x:num="1234545">1,234,545
x:num="0.14499999999999999">$0.145
x:num="1.23">$1.230
x:num="179009.02499999999" x:fmla="=C5*D5">$179,009
x:num="1518490.35" x:fmla="=E5*C5">$1,518,490
x:num="0.05">$0.0500
x:num="2.5999999999999999E-3">$0.0026
x:num="1.7899999999999999E-2">1.79%
x:num="2.1138211382113821E-3" x:fmla="=100/M5/100">0.21%
x:num="55.8">55.8
x:num="473.07692307692309" x:fmla="=E5/I5">473.1
No
EEE
Eeeeeee
x:num="2123456789">2,123,456,789
x:num="0.03">$0.030
x:num="2E-3">$0.002
x:num="63703703.669999994" x:fmla="=C6*D6">########
x:num="4246913.5779999997" x:fmla="=E6*C6">$4,246,914
x:num="0.01">$0.0100
x:num="-0.01">-$0.0100
x:num="0">0.00%
x:num="0">0.00%
x:num="0">0.0
x:num="0">0.0
No
FFF
Ffffffffff
x:num="5467890">5,467,890
x:num="0.35499999999999998">$0.355
x:num="0.37">$0.370
x:num="1941100.95" x:fmla="=C7*D7">########
x:num="2023119.3" x:fmla="=E7*C7">$2,023,119
x:num="0.03">$0.0300
x:num="8.9999999999999993E-3">$0.0090
x:num="2.5399999999999999E-2">2.54%
x:num="2.4324324324324326E-2" x:fmla="=100/M7/100">2.43%
x:num="39.4">39.4
x:num="41.111111111111114" x:fmla="=E7/I7">41.1
No
GGG
Ggggggg
x:num="203456789">203,456,789
x:num="0.185">$0.185
x:num="0.17">$0.170
x:num="37639505.964999996" x:fmla="=C8*D8">########
x:num="34587654.130000003" x:fmla="=E8*C8">$34,587,654
x:num="0">$0.0000
x:num="-7.0000000000000001E-3">-$0.0070
x:num="0">0.00%
x:num="0">0.00%
x:num="0">0.0
x:num="0">0.0
No
HHH
Hhhhhh
x:num="32456789">32,456,789
x:num="0.29">$0.290
x:num="0.255">$0.255
x:num="9412468.8099999987" x:fmla="=C9*D9">########
x:num="8276481.1950000003" x:fmla="=E9*C9">$8,276,481
x:num="0.05">$0.0500
x:num="6.0000000000000001E-3">$0.0060
x:num="2.07E-2">2.07%
x:num="2.3529411764705882E-2" x:fmla="=100/M9/100">2.35%
x:num="48.3">48.3
x:num="42.5" x:fmla="=E9/I9">42.5
x:num="5.0000000000000001E-3">$0.005
Sales $mill
FY June 02
FY June 03
FY June 04
HY Dec 04
AAA
$5.01
$7.74
$10.12
$8.99
BBB
$2.78
$4.75
$8.70
$8.18
CCC
$14.23
$12.39
$17.28
$8.25
DDD
$8.59
$11.54
$12.21
$10.94
EEE
$5.01
$7.74
$10.12
$8.99
FFF
$2.78
$4.75
$8.70
$8.18
GGG
$14.23
$12.39
$17.28
$8.25
HHH
$8.59
$11.54
$12.21
$10.94
Net Profit $mill
FY June 02
FY June 03
FY June 04
HY Dec 04
AAA
color="#FF0000" style='mso-ignore:color'>-$2.40
style='mso-ignore:color'>-$1.37
color="#FF0000" style='mso-ignore:color'>-$0.07
$0.62
BBB
style='mso-ignore:color'>-$0.73
$0.13
$0.40
$0.29
CCC
color="#FF0000" style='mso-ignore:color'>-$4.16
style='mso-ignore:color'>-$2.92
$0.72
$0.81
DDD
style='mso-ignore:color'>-$1.63
style='mso-ignore:color'>-$0.74
$0.47
$0.61
EEE
color="#FF0000" style='mso-ignore:color'>-$2.40
style='mso-ignore:color'>-$1.37
color="#FF0000" style='mso-ignore:color'>-$0.07
$0.62
FFF
style='mso-ignore:color'>-$0.73
$0.13
$0.40
$0.29
GGG
color="#FF0000" style='mso-ignore:color'>-$4.16
style='mso-ignore:color'>-$2.92
$0.72
$0.81
HHH
style='mso-ignore:color'>-$1.63
style='mso-ignore:color'>-$0.74
$0.47
$0.61
EBITDA $mill
FY June 02
FY June 03
FY June 04
HY Dec 04
AAA
color="#FF0000" style='mso-ignore:color'>-$2.93
color="#FF0000" style='mso-ignore:color'>-$1.04
style='mso-ignore:color'>-$0.34
$0.73
BBB
color="#FF0000" style='mso-ignore:color'>-$0.49
$0.14
$0.40
$0.30
CCC
x:fmla="=B26-0.514--0.097--0.466--0.622"> style='mso-ignore:color'>-$3.49
x:fmla="=C26--1.04-0.367--0.085">-$2.16
$1.70
$0.89
DDD
color="#FF0000" style='mso-ignore:color'>-$2.34
$2.60
$3.20
$1.84
EEE
x:fmla="=B28-0.172--0.962">-$1.61
x:fmla="=C28--0.256-0.005--0.888">-$0.23
x:fmla="=E28--0.166-0.18--0.861">$0.78
x:fmla="=F28--0.071">$0.07
x:fmla="=G28--0.071--0.692">$1.39
FFF
x:fmla="=B29-0.112--0.078--0.133">-$0.63
color="#FF0000" style='mso-ignore:color'>-$2.75
$1.70
$0.39
GGG
x:fmla="=B30--0.071-0.1">-$4.19
x:fmla="=C30--0.08-0.054">-$2.89
x:fmla="=E30--0.043-0.038">$0.73
$0.43
HHH
x:fmla="=B31--0.009-0.365--0.122">-$1.86
x:fmla="=C31--0.141-0.378">-$0.98
x:fmla="=E31--0.107-0.42--0.026">$0.18
x:fmla="=G31--0.05-0.236">$0.42
- Forums
- General
- test only
test only
- There are more pages in this discussion • 4 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)