EGO 0.00% 12.0¢ empire oil & gas nl

Empire

  1. 4,751 Posts.
    lightbulb Created with Sketch. 358
    Can anyone pick any positives out of these and predict the future.


    {caption}Company Historicals{/caption}
    1 Per Share Statistics 2006/06 2007/06 2008/06 2009/06 2010/06 2011/06 2012/06 2013/06 2014/06 2015/06
    2 Sales ($) 0.15 0.02 0.00 0.00 0.00 0.00 0.00 0.01 0.19 0.26
    3 Cash Flow (cents) -2.9 -6.3 -2.2 -1.3 -1.3 -2.6 -2.5 -2.4 -9.0 -3.5
    4 Earnings (cents) -12.2 -15.5 -15.6 -10.5 -6.2 -5.7 -2.0 -10.9 -3.5 10.5
    5 Dividends (cents) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
    6 Franking (%) -- -- -- -- -- -- -- -- -- --
    7 Capital Spending (cents) -8.3 -3.8 -13.5 -4.6 -19.6 -19.2 -13.7 -41.4 -6.2 -5.3
    8 Book Value ($) 0.33 0.25 0.31 0.31 0.39 0.46 0.56 0.53 0.56 0.62
    9 Shares Outstanding (m) 15.1 20.6 27.1 29.7 41.4 47.1 50.3 65.1 65.1 102.0
    10 Avge Annual PE Ratio(%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 5.8
    11 Relative P/E (%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 36.9
    12 Total Return (%) -25.0 16.7 214.3 -54.6 0.0 134.2 -34.8 -24.9 -27.2 -48.5
    13 +/- Market (%) -49.2 -13.6 226.4 -32.4 -13.8 122.0 -27.8 -45.6 -44.8 -54.2
    14 +/- ASX sector (%) -- -- -- -- -- -- -- -- -- --
    15 Net Interest Cover 89.88 53.69 12.04 9.03 9.91 12.10 4.79 17.37 -20.53 8.61
    16 Net Gearing (%) -9.0 -29.7 -46.4 -61.7 -37.3 -15.0 -15.9 -24.6 1.0 5.7
    17 Debt/Equity (%) 12.2 8.6 3.8 1.6 0.2 0.1 1.1 1.4 6.0 23.9
    18 NTA 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01
    19 Market Cap (m) 8 13 55 28 38 102 71 69 50 41
    20 Dividend Yield (%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
    {caption}Historical Financials{/caption}
    1   2006/06 2007/06 2008/06 2009/06 2010/06 2011/06 2012/06 2013/06 2014/06 2015/06
    2 Revenues (m) 2.1 0.3 0.1 0.1 0.0 0.0 0.0 0.7 12.4 19.1
    3 Operating margin (%) -51.8 -714.0 -3,437.3 -6,243.6 -- -- -7,973.4 -960.9 15.1 51.1
    4 Depreciation (m) -0.7 -0.7 -0.7 -0.2 -0.1 -0.1 -0.0 -0.1 -1.4 -2.5
    5 Amortisation (m)                 -3 -5
    6 Income tax rate (%) 0.0 0.0 0.0 0.0 0.0 4.8 86.6 4.3 0.0 -225.9
    7 Net Profit Before Abnormals (m) -1.7 -2.8 -3.9 -3.1 -2.2 -2.5 -1.0 -6.1 -2.3 7.7
    8 Net Profit (m) -1.7 -2.8 -3.9 -3.1 -2.2 -2.5 -0.1 -8.0 -2.3 7.6
    9 Employees (thousands) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
    10 Long term debt (m) 0.4 0.2 0.1 0.0 0.0 0.0 0.0 0.5 0.0 0.0
    11 Shareholders Equity (m) 5.0 5.1 8.4 9.3 16.1 21.5 28.0 34.3 36.6 63.1
    12 Return on capital (%) -32 -53 -45 -33 -14 -12 -3 -17 -6 13
    13 Return on Equity (%) -34.7 -56.0 -45.8 -33.5 -13.9 -11.6 -3.4 -17.8 -6.2 12.2
    14 Payout Ratio (%)                    
    15 Return on Investments(%) -34.7 -56.0 -45.8 -33.5 -13.9 -11.6 -3.4 -17.8 -6.2 12.2
    16 EBITDA (m) -1.09 -2.19 -3.49 -3.34 -2.36 -2.77 -1.75 -6.75 1.88 9.76
    17 EBIT (m) -1.76 -2.90 -4.20 -3.50 -2.49 -2.87 -1.79 -6.83 -2.17 2.74
    {caption}Capital Structure ($ 000s){/caption}
    1      
    2 Total Debt 15,071 Interest: $381.3
    3 Long Term Debt 0.00 (0% of capital)
    4 Preferred Stock 0.00  
    5 Shareholders equity 63,141 (0.00 of capital)
    {caption}Balance Sheet ($ 000s){/caption}
    1   2013 2014 2015
    2 Cash Assets 8,894 1,858 11,487
    3 Receivables 2,606.9 557.5 826.8
    4 Inventory 161.0 53.2 28.1
    5 Others 87.0 185.8 110.8
    6 Total Current Assets 11,749 2,654 12,453
    7 Account Payable 6,024 2,724 2,318
    8 Debt Due 4.87 2,203.84 15,070.79
    9 Others 13,904 10,664 1,184
    10 Total Current Liabilities 19,932 15,592 18,573
 
watchlist Created with Sketch. Add EGO (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.