I just used used x * .72 = $y thus x= $y/.72
thus Group Revenue = $528m/.72 etc.
I have also recalculated IF Revenue and using $24, $27 and $25.5 so you have a range of ranges. Let's see how accurate we are as RandomK has been ahead of the analysts estimates who don't seem capable of understanding that this is a growth stock with plenty of upside. I would think also that milk sales should grow but lets see as the margins are in the IF.
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 0 Synlait 2018 production MT 80% production to a2m # tins per MT Revenue per tin NZD $24 IF Revenue NZD Total Revenue NZD (assume IF is 72% of Group Revenue) 1 30,000.00 24000 1100 $24.0 $ 633,600,000 $ 880,000,000.00 2 32,500.00 26000 1100 $24.0 $ 686,400,000 $ 953,333,333.33 3 35,000.00 28000 1100 $24.0 $ 739,200,000 $ 1,026,666,666.67 4 5 6 Synlait 2018 production MT 80% production to a2m # tins per MT Revenue per tin NZD $25.5 IF Revenue NZD Total Revenue NZD (assume IF is 72% of Group Revenue) 7 30,000.00 24000 1100 $25.5 $ 673,200,000 $ 935,000,000.00 8 32,500.00 26000 1100 $25.5 $ 729,300,000 $ 1,012,916,666.67 9 35,000.00 28000 1100 $25.5 $ 785,400,000 $ 1,090,833,333.33 10 11 12 Synlait 2018 production MT 80% production to a2m # tins per MT Revenue per tin NZD $27 IF Revenue NZD Total Revenue NZD (assume IF is 72% of Group Revenue) 13 30,000.00 24000 1100 $27.0 $ 712,800,000 $ 990,000,000.00 14 32,500.00 26000 1100 $27.0 $ 772,200,000 $ 1,072,500,000.00 15 35,000.00 28000 1100 $27.0 $ 831,600,000 $ 1,155,000,000.00
- Forums
- ASX - By Stock
- A2M
- next week annoucement
next week annoucement, page-99
-
- There are more pages in this discussion • 48 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 A2M (ASX) to my watchlist
|
|||||
Last
$5.71 |
Change
0.000(0.00%) |
Mkt cap ! $4.127B |
Open | High | Low | Value | Volume |
$5.70 | $5.74 | $5.67 | $7.940M | 1.390M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
5 | 26884 | $5.69 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$5.74 | 1100 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 876 | 5.950 |
1 | 200 | 5.720 |
1 | 3750 | 5.710 |
5 | 4597 | 5.700 |
1 | 3750 | 5.690 |
Price($) | Vol. | No. |
---|---|---|
5.500 | 147 | 1 |
5.520 | 7637 | 1 |
5.690 | 1 | 1 |
5.700 | 3249 | 5 |
5.710 | 800 | 1 |
Last trade - 16.10pm 28/08/2024 (20 minute delay) ? |
Featured News
A2M (ASX) Chart |
The Watchlist
UNT
UNITH LTD
Idan Schmorak, CEO
Idan Schmorak
CEO
Previous Video
Next Video
SPONSORED BY The Market Online