This was my forecast before today. Just wow.
Period 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 (f) 1 Sales 122,315 117,575 91,732 88,740 84,473 84,173 104,007 137,761 150,822 140,484 147,726 159,143 151,772 180,000 2 COGS -60,558 -63,520 -48,168 -47,868 -44,975 -47,007 -55,770 -74,191 -83,983 -76,075 -77,161 -85,678 -81,379 -92,700 3 GP 61,757 54,055 43,564 40,872 39,498 37,166 48,237 63,570 66,839 64,409 70,565 73,465 70,393 87,300 4 GP% 50.5% 46.0% 47.5% 46.1% 46.8% 44.2% 46.4% 46.1% 44.3% 45.8% 47.8% 46.2% 46.4% 48.5% 5 SGA -41,197 -39,819 -25,056 -23,584 -23,737 -26,373 -28,533 -37,141 -38,843 -36,591 -39,476 -40,995 -41,592 -47160 6 Wages -19,061 -18574 -13,006 -14,136 -13,968 -15,433 -17,247 -20,184 -21,206 -21,683 -21,422 -23,292 -20,924 -23400 7 EBITDA 1,499 -4,338 5,502 3,152 1,793 -4,640 2,457 6,245 6,790 6,135 9,667 9,178 7,877 16,740 8 D&A -1,704 -1,480 -1,350 -1,163 -1,089 -1,107 -845 -698 -614 -722 -1,061 -1,118 -4,129 -4,129 9 EBIT -205 -5,818 4,152 1,989 704 -5,747 1,612 5,547 6,176 5,413 8,606 8,060 3,748 12,611 10 EBIT % -0.2% -4.9% 4.5% 2.2% 0.8% -6.8% 1.5% 4.0% 4.1% 3.9% 5.8% 5.1% 2.5% 7.0% 11 Interest -98 -92 -138 -14 -2 -33 -160 -190 -284 -231 -151 -284 -897 -897 12 Tax -3,655 -2,958 -1,919 -687 -640 990 3,301 -1,699 -1,152 -101 -15 421 -332 -2,522 13 NPAT -3,958 -8,868 2,095 1,288 62 -4,790 4,753 3,658 4,740 5,081 8,440 8,197 2,519 9,192 14 One-offs -20,639 -831 -199 -1,169 -17,055 3,632 15 16 Equity 58,592 51,875 51,098 46,897 44,998 39,074 26,429 31,277 33,012 35,234 41,046 44,532 44,781 44,781 17 18 ROE -7% -17% 4% 3% 0% -12% 18% 12% 14% 14% 21% 18% 6% 21%
- Forums
- ASX - By Stock
- Ann: TRADING UPDATE - H1 FY2021
This was my forecast before today. Just wow....
-
- There are more pages in this discussion • 14 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 GLB (ASX) to my watchlist
|
|||||
Last
$3.75 |
Change
0.100(2.74%) |
Mkt cap ! $155.4M |
Open | High | Low | Value | Volume |
$3.65 | $3.75 | $3.65 | $6.268K | 1.712K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 3834 | $3.65 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$3.75 | 807 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 3834 | 3.650 |
1 | 14 | 3.640 |
1 | 650 | 3.170 |
1 | 315 | 3.150 |
1 | 76 | 3.050 |
Price($) | Vol. | No. |
---|---|---|
3.750 | 807 | 1 |
3.890 | 250 | 1 |
3.900 | 2942 | 3 |
3.940 | 7000 | 1 |
4.000 | 7000 | 2 |
Last trade - 15.59pm 03/09/2024 (20 minute delay) ? |
Featured News
GLB (ASX) Chart |