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
|
|||||
Last
$6.83 |
Change
-0.040(0.58%) |
Mkt cap ! $4.973B |
Open | High | Low | Value | Volume |
$6.87 | $6.91 | $6.82 | $2.185M | 318.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
12 | 14671 | $6.82 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$6.84 | 12465 | 22 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 129 | 6.830 |
15 | 28019 | 6.820 |
11 | 18873 | 6.810 |
9 | 27356 | 6.800 |
9 | 80492 | 6.790 |
Price($) | Vol. | No. |
---|---|---|
6.840 | 8807 | 18 |
6.850 | 25350 | 19 |
6.860 | 30344 | 15 |
6.870 | 12646 | 11 |
6.880 | 27567 | 14 |
Last trade - 11.50am 25/07/2024 (20 minute delay) ? |
Featured News
A2M (ASX) Chart |
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
Previous Video
Next Video
SPONSORED BY The Market Online