Juke, just throwing some numbers around - albeit based on very old BFS data -
The numbers will need to be re-cast on the future P&L and B/S because of the time lapse from the BFS production.Looking back on my notes, for A Nth, based on a simple division of 25 (the BFS numbers were based on 25 years production), sale price per tonne was $35-$53 - using $52, COGS at $30, other expenses of $1.2m, giving an EBITDA of circa $45m. Interest cost will be around $2-4m (est), Dep'n - $2m, leaving about $40m. Then After tax profit of $28m.
$28m available for dividends - usually 40% of profit is distributed. This would be circa 2c per share (based on 550m shares). To me, that would be the best scenario possible
I suspect that there won't be any dividends paid for at least 3-5 years as the cash generated will need to be sunk back into the business for capex at Muchea, A central etc.. The cream will be when Muchae comes on stream and that is anyone's guess.
So IMHO, I doubt that anyone will see any dividends until Muchae is on line and firing. There simply won't be the cash available to set up multiple plants based on cost blowouts. I think the BFS used $12.5m for capex per site - that has now more than trippled.
I'd be interested to see anyone's views on this as I'm happy for the numbers to be attacked.
DYOR
- Forums
- ASX - By Stock
- VRX
- Ann: Quarterly Activities/Appendix 5B Cash Flow Report
Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-37
-
-
- There are more pages in this discussion • 35 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add VRX (ASX) to my watchlist
(20min delay)
|
|||||
Last
3.9¢ |
Change
-0.001(2.50%) |
Mkt cap ! $24.50M |
Open | High | Low | Value | Volume |
4.1¢ | 4.1¢ | 3.6¢ | $4.395K | 116.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 15000 | 3.6¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
3.4¢ | 118 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 85291 | 0.036 |
3 | 347718 | 0.035 |
1 | 100000 | 0.034 |
1 | 50000 | 0.033 |
2 | 4922 | 0.032 |
Price($) | Vol. | No. |
---|---|---|
0.040 | 223437 | 1 |
0.041 | 313234 | 3 |
0.042 | 328937 | 3 |
0.043 | 9523 | 1 |
0.044 | 200000 | 1 |
Last trade - 11.43am 08/10/2024 (20 minute delay) ? |
Featured News
VRX (ASX) Chart |