-
Share
20/05/14
10:36
Share
rumbai12,
AGO does NOT have any debt to repay!
Last update : Cash = 372m - debt 291m = $81 CASH!
from my previous post...
FY15
Iron Ore Price *85% (grade discounts) = Graded Price
$100 * 85% =$85
Graded Price * 94% (moisture discount) = Sold At Price
$85 * 94% = $80
Sold at Price USD * 1/0.935 = AUD Sold for price
$80 * 1/0.935 = $aud $85
AUD Sold Price - Costs ($70) = Profit Per Tonne
$aud 85 - $70 = $15
Profit Per Tonne * 12 = EBITDA
$15 * 12 = $180
EBITDA - DA ($14 per tonne) = EBIT
'Expected FY15 Depreciation and Amortisation of $13 - $15/t'
$180 - ($14*12) = $12
EBIT - INTEREST = NPBT
$12 - $18 = (6)
NPAT = (6)
EPS = (0.005)
P/E = (118)
Not good in accounting terms!
Cash flow from Operations + interest = + $162
-