For compariosn I also did WHC qtr profit estimate (I should get...

For compariosn I also did WHC qtr profit estimate (I should get to bed!). So that one can compare with YAL. I own both. EPS for qtr very close to YAL at 48c. vs YAL 50c which could be estimate error. Interesting that YAL has much higher amortisation and capex cost vs WHC.

	WHC	Q3 21	Q4 21	Q1 22	H2 FY22 estimate	CY22 Forecast
1	Revenue	642.6	611.9	1102.5	2205	4410
2	Realised Price	189	211	315	315	315
3	Cost	340	290	353.5	707	1414
4	Ebidta	303	322	749	1,498	2,996
5	Shares	1000	1000	1000	950	900
6	EPS	0.15	0.16	0.48	1.01	2.13
7
8	Profit before tax	194	213	639	1,278	2,556
9	Tax	48	53	160	320	639
10	NPAT	145	160	479	959	1,917
11
12	Amort	60	60	60	120	240
13	Finance	14	14	0	0	0
14	Capex	35	35	50	100	200
15	Tax	25%	25%	25%	25%	25%
16
17	Equity Sales volume	3.4	2.9	3.5	7.00	14
18	Average Price	189	211	315	315	315
19	Cost	83	83	84	84	84
20	Royalties	17	17	17	17	17