I worked through some calculations this morning. I can dig into each number separately if you're curious:
Net Debt 4th May: $43m
Monthly Rent: $2.5m
Monthly Wages: $7.1m (42.6/6)
Leave Provisions already paid before May 4th: $5m
(Leave amounts were questioned on a call, $5m was a rough number given. This was at the start of shutdown)
Total Jobkeeper payments to receive this FY: $10.3m [**]
(This changes based on assumptions of employed workforce, i.e. how many are stood down, for how long)
Rental backpay: $4m
(Might be high, but assumes ~75% of rent for two months to be paid after negotiations)
EBIT (excl. JK) for May/June: $10m
($5m per month is higher than 1H20, but factors in rental reductions)
$31.3m is the net debt figure I get at the end of FY20. Roughly $8m higher than yours.
Keep in mind the June JK payment won't have been received by June 30, so it's possible net debt sits closer to $37m.
(There will undoubtedly be a few additional expenses here [external accountants/lawyers], so I'd add $1-2m on top of that figure)
[**] Month by month JK estimates, assuming a 85% wage coverage ratio (that is, Adairs pay 15% of wages after JK):
April: $0.6m (only 10% of workforce paid, paying out leave provisions don't attract JK)
May: $4.02m (Assumes full employment half way through the month - may be too high)
June: $5.68m ($7.1m per month, by 85%)
July: $5.68m
August $5.68m
Sept: $5.68m
- Forums
- ASX - By Stock
- ADH
- Ann: ADH Trading Update and Stores Re-opening
Ann: ADH Trading Update and Stores Re-opening, page-76
-
- There are more pages in this discussion • 49 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 ADH (ASX) to my watchlist
|
|||||
Last
$2.20 |
Change
0.060(2.80%) |
Mkt cap ! $384.3M |
Open | High | Low | Value | Volume |
$2.15 | $2.22 | $2.14 | $1.453M | 664.4K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 5204 | $2.20 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$2.22 | 15796 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 2777 | 2.200 |
2 | 3474 | 2.160 |
3 | 3234 | 2.150 |
4 | 12960 | 2.140 |
3 | 6693 | 2.130 |
Price($) | Vol. | No. |
---|---|---|
2.220 | 4822 | 3 |
2.230 | 4826 | 2 |
2.240 | 7100 | 2 |
2.250 | 49769 | 8 |
2.260 | 1585 | 1 |
Last trade - 16.10pm 16/08/2024 (20 minute delay) ? |
Featured News
ADH (ASX) Chart |