Hi Madoff,
I just put together a quick spreadsheet to check the numbers based on the half yearly.
I agree with your income figures, but I have expenses at $25m for the year. Perhaps you didn't include property expenses?
Anyway that puts me at about 10c distributable per share. I have assumed the slightly lower debt cost of 8.5%.
Figures in millions..
lease income 33
rec out 5
other inc 0.8
legal 0.2
other expenses 1
(borrowings 171 x debt cost 8.5%) 14.535
prop exp 7.6
remun 1.8
net op income 13.665
shares on issue 135
c.p.s. earnings 10.12
While the s.p. should be higher for this sort of risk/return, the real problem is that the 50% gearing isn't getting very much bang for the buck. We have a property yield of 9.5% and a debt cost of 8.9%. We have all the risk with not much benefit. (Thankyou banks).
- Forums
- ASX - By Stock
- back of an envelope.
Hi Madoff,I just put together a quick spreadsheet to check the...
-
- There are more pages in this discussion • 3 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 CQE (ASX) to my watchlist
(20min delay)
|
|||||
Last
$2.74 |
Change
-0.010(0.36%) |
Mkt cap ! $1.023B |
Open | High | Low | Value | Volume |
$2.73 | $2.77 | $2.72 | $1.745M | 635.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
5 | 13688 | $2.74 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$2.75 | 1818 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
5 | 13688 | 2.740 |
2 | 12554 | 2.730 |
1 | 17500 | 2.720 |
1 | 5329 | 2.710 |
4 | 18808 | 2.700 |
Price($) | Vol. | No. |
---|---|---|
2.750 | 1818 | 1 |
2.760 | 1738 | 1 |
2.770 | 6292 | 2 |
2.780 | 8800 | 3 |
2.790 | 1480 | 1 |
Last trade - 16.10pm 09/09/2024 (20 minute delay) ? |
Featured News
CQE (ASX) Chart |