These are my numbers. You were right, ROE is indeed 7% as I forgot to double the revenue and net profit numbers (given they were half-yearly reports). I've taken numbers straight from the most recent half-yearly report (and converted to yearly figures):
- Normalised Adjusted EBITDA = $24,830,000 * 2 = $49,660,000
- Depreciation & Amortisation = $3,872,000 * 2 = $7,744,000
- Finance Costs = $5,151,000 * 2 = $10,302,000
- EBIT = $49,660,000 - $7,744,000 - $10,302,000 = $31,614,000
- Income Tax (assumed 30%) = $10,302,000 * 0.3 = $9,484,200
- Profit (Normalised and Adjusted) = $31,614,000 - $9,484,200 = $22,129,800
- Revenue = $137,258,000 * 2 = $274,516,000
- Net Profit Margin = $22,129,800 / $274,516,000 = 0.08
- Revenue = $137,258,000 * 2 = $274,516,000
- Average Total Assets = $484,416,000
- Asset Turnover = 0.57
- Average Total Assets = $484,416,000
- Average Shareholder Equity = $317,865,000
- Equity Multiplier = 1.52
ROE = Net Profit Margin * Asset Turnover * Equity Multiplier = 0.08 * 0.57 * 1.52 = 7%
- Forums
- ASX - By Stock
- At these depths, where is the downside?
These are my numbers. You were right, ROE is indeed 7% as I...
-
- There are more pages in this discussion • 69 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 CCV (ASX) to my watchlist
(20min delay)
|
|||||
Last
21.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $131.7M |
Open | High | Low | Value | Volume |
21.0¢ | 21.5¢ | 21.0¢ | $58.97K | 275.7K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 383731 | 21.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
21.5¢ | 42929 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 383731 | 0.210 |
3 | 114298 | 0.205 |
11 | 437251 | 0.200 |
10 | 724426 | 0.195 |
9 | 1086472 | 0.190 |
Price($) | Vol. | No. |
---|---|---|
0.215 | 42929 | 2 |
0.220 | 355443 | 7 |
0.225 | 237084 | 7 |
0.230 | 432021 | 5 |
0.235 | 164987 | 4 |
Last trade - 14.54pm 08/08/2024 (20 minute delay) ? |
Featured News
CCV (ASX) Chart |