I just used used x * .72 = $y thus x= $y/.72
thus Group Revenue = $528m/.72 etc.
I have also recalculated IF Revenue and using $24, $27 and $25.5 so you have a range of ranges. Let's see how accurate we are as RandomK has been ahead of the analysts estimates who don't seem capable of understanding that this is a growth stock with plenty of upside. I would think also that milk sales should grow but lets see as the margins are in the IF.
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 0 Synlait 2018 production MT 80% production to a2m # tins per MT Revenue per tin NZD $24 IF Revenue NZD Total Revenue NZD (assume IF is 72% of Group Revenue) 1 30,000.00 24000 1100 $24.0 $ 633,600,000 $ 880,000,000.00 2 32,500.00 26000 1100 $24.0 $ 686,400,000 $ 953,333,333.33 3 35,000.00 28000 1100 $24.0 $ 739,200,000 $ 1,026,666,666.67 4 5 6 Synlait 2018 production MT 80% production to a2m # tins per MT Revenue per tin NZD $25.5 IF Revenue NZD Total Revenue NZD (assume IF is 72% of Group Revenue) 7 30,000.00 24000 1100 $25.5 $ 673,200,000 $ 935,000,000.00 8 32,500.00 26000 1100 $25.5 $ 729,300,000 $ 1,012,916,666.67 9 35,000.00 28000 1100 $25.5 $ 785,400,000 $ 1,090,833,333.33 10 11 12 Synlait 2018 production MT 80% production to a2m # tins per MT Revenue per tin NZD $27 IF Revenue NZD Total Revenue NZD (assume IF is 72% of Group Revenue) 13 30,000.00 24000 1100 $27.0 $ 712,800,000 $ 990,000,000.00 14 32,500.00 26000 1100 $27.0 $ 772,200,000 $ 1,072,500,000.00 15 35,000.00 28000 1100 $27.0 $ 831,600,000 $ 1,155,000,000.00
- Forums
- ASX - By Stock
- A2M
- next week annoucement
next week annoucement, page-99
-
- There are more pages in this discussion • 48 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 A2M (ASX) to my watchlist
(20min delay)
|
|||||
Last
$6.48 |
Change
-0.110(1.67%) |
Mkt cap ! $4.684B |
Open | High | Low | Value | Volume |
$6.59 | $6.64 | $6.41 | $25.96M | 4.015M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
6 | 103592 | $6.47 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$6.48 | 48180 | 4 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 1555 | 6.430 |
2 | 226 | 6.420 |
6 | 41053 | 6.400 |
8 | 24528 | 6.390 |
1 | 5813 | 6.380 |
Price($) | Vol. | No. |
---|---|---|
6.490 | 2230 | 1 |
6.500 | 32060 | 5 |
6.510 | 16081 | 1 |
6.530 | 152 | 1 |
6.550 | 559 | 2 |
Last trade - 16.10pm 21/06/2024 (20 minute delay) ? |
Featured News
A2M (ASX) Chart |
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
SPONSORED BY The Market Online