0 XP   0   0   0

Alterra Ltd
Buy, Hold or Sell?

Let's analyse Alterra together

PenkeI guess you are interested in Alterra Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Alterra Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Alterra Ltd

I send you an email if I find something interesting about Alterra Ltd.

Quick analysis of Alterra (30 sec.)










1. Valuation of Alterra (5 min.)




Live pricePrice per share (EOD)

A$0.01

2. Growth of Alterra (5 min.)




Is Alterra growing?

Current yearPrevious yearGrowGrow %
How rich?$8.3m$4m$1.6m28.2%

How much money is Alterra making?

Current yearPrevious yearGrowGrow %
Making money-$372.9k-$554k$181k?
Net Profit Margin-170.4%-174.8%--

How much money comes from the company's main activities?

3. Financial Health of Alterra (5 min.)




4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#735 / 839

Most Revenue
#506 / 839

Most Profit
#538 / 839

Most Efficient
#801 / 839


Fundamentals of Alterra

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Alterra Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Alterra earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alterra to the Asset Management industry mean.
  • A Net Profit Margin of -99.7% means that $-1.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alterra Ltd:

  • The MRQ is -99.7%. The company is making a huge loss. -2
  • The TTM is -170.4%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-99.7%TTM-170.4%+70.7%
TTM-170.4%YOY-174.8%+4.4%
TTM-170.4%5Y-89.1%-81.3%
5Y-89.1%10Y-52.2%-36.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-99.7%73.2%-172.9%
TTM-170.4%71.9%-242.3%
YOY-174.8%77.8%-252.6%
5Y-89.1%66.5%-155.6%
10Y-52.2%62.6%-114.8%
1.1.2. Return on Assets

Shows how efficient Alterra is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alterra to the Asset Management industry mean.
  • -0.3% Return on Assets means that Alterra generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alterra Ltd:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-2.5%+2.2%
TTM-2.5%YOY-6.8%+4.3%
TTM-2.5%5Y-2.4%-0.1%
5Y-2.4%10Y-1.5%-0.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%0.5%-0.8%
TTM-2.5%0.3%-2.8%
YOY-6.8%4.4%-11.2%
5Y-2.4%1.6%-4.0%
10Y-1.5%2.4%-3.9%
1.1.3. Return on Equity

Shows how efficient Alterra is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alterra to the Asset Management industry mean.
  • -0.7% Return on Equity means Alterra generated $-0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alterra Ltd:

  • The MRQ is -0.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -7.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-7.7%+7.0%
TTM-7.7%YOY-15.4%+7.7%
TTM-7.7%5Y-5.9%-1.8%
5Y-5.9%10Y-3.3%-2.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.7%1.3%-2.0%
TTM-7.7%1.0%-8.7%
YOY-15.4%7.5%-22.9%
5Y-5.9%2.7%-8.6%
10Y-3.3%3.7%-7.0%

1.2. Operating Efficiency of Alterra Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Alterra is operating .

  • Measures how much profit Alterra makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Alterra to the Asset Management industry mean.
  • An Operating Margin of -35.4% means the company generated $-0.35  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alterra Ltd:

  • The MRQ is -35.4%. The company is operating very inefficient. -2
  • The TTM is -81.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-35.4%TTM-81.1%+45.8%
TTM-81.1%YOY-68.0%-13.1%
TTM-81.1%5Y-43.1%-38.1%
5Y-43.1%10Y-72.2%+29.1%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-35.4%46.5%-81.9%
TTM-81.1%37.9%-119.0%
YOY-68.0%62.2%-130.2%
5Y-43.1%44.1%-87.2%
10Y-72.2%42.8%-115.0%
1.2.2. Operating Ratio

Measures how efficient Alterra is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alterra Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.709-0.709
5Y0.70910Y1.398-0.689
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.330-0.330
TTM-0.301-0.301
YOY-0.240-0.240
5Y0.7090.398+0.311
10Y1.3980.474+0.924

1.3. Liquidity of Alterra Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Alterra is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 4.12 means the company has $4.12 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alterra Ltd:

  • The MRQ is 4.123. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.235. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.123TTM3.235+0.888
TTM3.235YOY5.910-2.675
TTM3.2355Y5.634-2.400
5Y5.63410Y4.057+1.578
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1233.636+0.487
TTM3.2353.720-0.485
YOY5.9103.313+2.597
5Y5.6345.187+0.447
10Y4.0575.500-1.443
1.3.2. Quick Ratio

Measures if Alterra is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Alterra to the Asset Management industry mean.
  • A Quick Ratio of 3.94 means the company can pay off $3.94 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alterra Ltd:

  • The MRQ is 3.936. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.020. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.936TTM2.020+1.916
TTM2.020YOY3.099-1.079
TTM2.0205Y3.221-1.201
5Y3.22110Y2.823+0.398
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9363.523+0.413
TTM2.0203.656-1.636
YOY3.0993.153-0.054
5Y3.2215.051-1.830
10Y2.8234.756-1.933

1.4. Solvency of Alterra Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Alterra assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alterra to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.55 means that Alterra assets are financed with 55.1% credit (debt) and the remaining percentage (100% - 55.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alterra Ltd:

  • The MRQ is 0.551. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.643. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.551TTM0.643-0.092
TTM0.643YOY0.573+0.069
TTM0.6435Y0.389+0.254
5Y0.38910Y0.295+0.094
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5510.200+0.351
TTM0.6430.201+0.442
YOY0.5730.190+0.383
5Y0.3890.205+0.184
10Y0.2950.206+0.089
1.4.2. Debt to Equity Ratio

Measures if Alterra is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alterra to the Asset Management industry mean.
  • A Debt to Equity ratio of 122.8% means that company has $1.23 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alterra Ltd:

  • The MRQ is 1.228. The company is able to pay all its debts with equity. +1
  • The TTM is 1.863. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.228TTM1.863-0.635
TTM1.863YOY1.369+0.494
TTM1.8635Y0.857+1.006
5Y0.85710Y0.561+0.296
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2280.236+0.992
TTM1.8630.236+1.627
YOY1.3690.227+1.142
5Y0.8570.258+0.599
10Y0.5610.273+0.288

2. Market Valuation of Alterra Ltd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Alterra generates.

  • Above 15 is considered overpriced but always compare Alterra to the Asset Management industry mean.
  • A PE ratio of -175.11 means the investor is paying $-175.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alterra Ltd:

  • The EOD is -191.024. Company is losing money. -2
  • The MRQ is -175.105. Company is losing money. -2
  • The TTM is -124.050. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-191.024MRQ-175.105-15.919
MRQ-175.105TTM-124.050-51.055
TTM-124.050YOY-198.885+74.835
TTM-124.0505Y663.899-787.949
5Y663.89910Y352.834+311.065
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-191.0244.058-195.082
MRQ-175.1054.432-179.537
TTM-124.0502.527-126.577
YOY-198.8857.934-206.819
5Y663.8997.729+656.170
10Y352.83410.650+342.184
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Alterra.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Alterra Ltd:

  • The MRQ is -175.105. Very Bad. -2
  • The TTM is -83.114. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-175.105TTM-83.114-91.991
TTM-83.114YOY-129.508+46.394
TTM-83.1145Y122,627.912-122,711.027
5Y122,627.91210Y94,348.042+28,279.871
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-175.10511.250-186.355
TTM-83.11412.813-95.927
YOY-129.5087.209-136.717
5Y122,627.91250.446+122,577.466
10Y94,348.04278.450+94,269.592

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Alterra is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.61 means the investor is paying $0.61 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alterra Ltd:

  • The EOD is 0.667. Very good. +2
  • The MRQ is 0.611. Very good. +2
  • The TTM is 1.769. Good. +1
Trends
Current periodCompared to+/- 
EOD0.667MRQ0.611+0.056
MRQ0.611TTM1.769-1.157
TTM1.769YOY5.541-3.772
TTM1.7695Y3.622-1.854
5Y3.62210Y2.864+0.758
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.6670.925-0.258
MRQ0.6110.958-0.347
TTM1.7690.958+0.811
YOY5.5411.056+4.485
5Y3.6221.060+2.562
10Y2.8641.169+1.695
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Alterra Ltd.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Alterra Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0080.002+426%0.000+1596%0.000+7403%0.000+102%
Book Value Growth--1.8431.169+58%1.101+67%1.035+78%1.009+83%
Book Value Per Share--0.0180.012+46%0.009+104%0.011+60%0.015+20%
Book Value Per Share Growth--1.8431.169+58%1.101+67%1.035+78%1.009+83%
Current Ratio--4.1233.235+27%5.910-30%5.634-27%4.057+2%
Debt To Asset Ratio--0.5510.643-14%0.573-4%0.389+42%0.295+87%
Debt To Equity Ratio--1.2281.863-34%1.369-10%0.857+43%0.561+119%
Dividend Per Share----0%-0%-0%-0%
Eps--0.000-0.001+754%-0.001+1169%0.000+223%0.000+145%
Eps Growth--1.000-0.778+178%0.731+37%9.159-89%6.397-84%
Free Cash Flow Per Share---0.003-0.002-22%-0.001-71%0.000-83%0.000-81%
Free Cash Flow Per Share Growth--1.000-0.197+120%0.964+4%0.851+17%0.784+28%
Free Cash Flow To Equity Per Share--0.0020.000+1196%0.000+1944%0.000+1214%0.000+1765%
Free Cash Flow To Equity Per Share Growth--1.0001.130-12%0.182+448%0.996+0%0.961+4%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.751+33%
Intrinsic Value_10Y_max--0.867--------
Intrinsic Value_10Y_min---0.497--------
Intrinsic Value_1Y_max--0.011--------
Intrinsic Value_1Y_min---0.015--------
Intrinsic Value_3Y_max--0.091--------
Intrinsic Value_3Y_min---0.076--------
Intrinsic Value_5Y_max--0.240--------
Intrinsic Value_5Y_min---0.169--------
Net Profit Margin---0.997-1.704+71%-1.748+75%-0.891-11%-0.522-48%
Operating Margin---0.354-0.811+129%-0.680+92%-0.431+22%-0.722+104%
Operating Ratio----0%-0%0.709-100%1.398-100%
Pb Ratio0.667+8%0.6111.769-65%5.541-89%3.622-83%2.864-79%
Pe Ratio-191.024-9%-175.105-124.050-29%-198.885+14%663.899-126%352.834-150%
Peg Ratio---175.105-83.114-53%-129.508-26%122627.912-100%94348.042-100%
Price Per Share0.012+8%0.0110.020-44%0.046-76%0.037-70%0.038-71%
Price To Total Gains Ratio1.458+8%1.337-4.899+466%-4.168+412%1890566.465-100%864207.538-100%
Profit Growth--0.000-0.139+151894%0.820-100%9.139-100%6.204-100%
Quick Ratio--3.9362.020+95%3.099+27%3.221+22%2.823+39%
Return On Assets---0.003-0.025+700%-0.068+2082%-0.024+670%-0.015+394%
Return On Equity---0.007-0.077+997%-0.154+2103%-0.059+746%-0.033+379%
Total Gains Per Share--0.0080.002+426%0.000+1596%0.000+7403%0.000+102%
Usd Book Value--8338469.0245707721.302+46%4097518.665+104%5202293.324+60%6968265.295+20%
Usd Book Value Change Per Share--0.0050.001+426%0.000+1596%0.000+7403%0.000+102%
Usd Book Value Per Share--0.0120.008+46%0.006+104%0.007+60%0.010+20%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000+754%-0.001+1169%0.000+223%0.000+145%
Usd Free Cash Flow---1181822.953-922895.178-22%-337254.209-71%-203926.259-83%-206139.646-83%
Usd Free Cash Flow Per Share---0.002-0.001-22%0.000-71%0.000-83%0.000-81%
Usd Free Cash Flow To Equity Per Share--0.0010.000+1196%0.000+1944%0.000+1214%0.000+1765%
Usd Price Per Share0.008+8%0.0070.013-44%0.031-76%0.025-70%0.025-71%
Usd Profit---58220.403-372991.796+541%-554076.477+852%-213127.591+266%-130924.420+125%
Usd Revenue--58413.34054834.026+7%106715.783-45%237378.541-75%372009.165-84%
Usd Total Gains Per Share--0.0050.001+426%0.000+1596%0.000+7403%0.000+102%
 EOD+3 -2MRQTTM+31 -5YOY+28 -85Y+25 -1210Y+27 -11

4.2. Fundamental Score

Let's check the fundamental score of Alterra Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-191.024
Price to Book Ratio (EOD)Between0-10.667
Net Profit Margin (MRQ)Greater than0-0.997
Operating Margin (MRQ)Greater than0-0.354
Quick Ratio (MRQ)Greater than13.936
Current Ratio (MRQ)Greater than14.123
Debt to Asset Ratio (MRQ)Less than10.551
Debt to Equity Ratio (MRQ)Less than11.228
Return on Equity (MRQ)Greater than0.15-0.007
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of Alterra Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.012
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets27,924
Total Liabilities15,391
Total Stockholder Equity12,533
 As reported
Total Liabilities 15,391
Total Stockholder Equity+ 12,533
Total Assets = 27,924

Assets

Total Assets27,924
Total Current Assets3,844
Long-term Assets3,844
Total Current Assets
Cash And Cash Equivalents 2,346
Net Receivables 1,324
Other Current Assets 174
Total Current Assets  (as reported)3,844
Total Current Assets  (calculated)3,844
+/-0
Long-term Assets
Property Plant Equipment 22,752
Long Term Investments 1,218
Intangible Assets 101
Other Assets 9
Long-term Assets  (as reported)24,081
Long-term Assets  (calculated)24,081
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities932
Long-term Liabilities14,459
Total Stockholder Equity12,533
Total Current Liabilities
Short-term Debt 340
Accounts payable 309
Other Current Liabilities 283
Total Current Liabilities  (as reported)932
Total Current Liabilities  (calculated)932
+/-0
Long-term Liabilities
Long term Debt Total 14,459
Other Liabilities 410
Long-term Liabilities  (as reported)14,459
Long-term Liabilities  (calculated)14,869
+/- 410
Total Stockholder Equity
Common Stock19,715
Retained Earnings -8,725
Other Stockholders Equity 1,543
Total Stockholder Equity (as reported)12,533
Total Stockholder Equity (calculated)12,533
+/-0
Other
Capital Stock19,715
Cash And Equivalents2,346
Cash and Short Term Investments 2,346
Common Stock Shares Outstanding 695,553
Liabilities and Stockholders Equity 27,924
Net Debt 12,043
Net Invested Capital 12,533
Net Tangible Assets 12,432
Net Working Capital 2,912
Short Long Term Debt Total 14,389



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302007-12-31
> Total Assets 
642
6,847
5,835
5,835
4,970
4,970
8,978
8,978
8,941
8,941
11,527
11,527
15,881
15,881
31,577
31,577
25,466
25,466
24,311
24,311
21,210
21,210
20,276
19,023
19,023
16,770
16,770
16,226
16,226
14,756
14,756
14,952
14,952
12,983
12,983
15,930
15,930
13,041
13,041
13,184
13,184
13,275
13,275
9,661
9,661
8,556
8,556
0
8,078
0
14,535
0
10,955
0
22,885
0
21,855
0
27,924
27,924021,855022,885010,955014,53508,07808,5568,5569,6619,66113,27513,27513,18413,18413,04113,04115,93015,93012,98312,98314,95214,95214,75614,75616,22616,22616,77016,77019,02319,02320,27621,21021,21024,31124,31125,46625,46631,57731,57715,88115,88111,52711,5278,9418,9418,9788,9784,9704,9705,8355,8356,847642
   > Total Current Assets 
0
0
0
0
0
3,302
0
0
0
2,337
0
0
0
5,945
0
0
0
6,041
0
0
0
0
2,360
0
0
0
1,600
0
0
0
1,648
0
0
0
2,982
1,673
1,673
2,178
2,178
2,838
2,838
3,396
3,396
2,444
2,444
1,968
1,968
2,049
2,049
5,136
5,136
2,945
2,945
4,818
4,818
1,555
1,555
3,844
3,844
3,8443,8441,5551,5554,8184,8182,9452,9455,1365,1362,0492,0491,9681,9682,4442,4443,3963,3962,8382,8382,1782,1781,6731,6732,9820001,6480001,6000002,36000006,0410005,9450002,3370003,30200000
       Cash And Cash Equivalents 
0
0
0
0
0
2,854
0
0
0
272
0
0
0
1,255
0
0
0
559
0
0
0
513
309
0
0
0
313
0
0
0
387
0
0
0
1,887
588
588
843
843
1,496
1,496
2,396
2,396
2,263
2,263
1,677
1,677
0
1,286
0
3,283
0
2,548
0
4,347
0
0
0
2,346
2,3460004,34702,54803,28301,28601,6771,6772,2632,2632,3962,3961,4961,4968438435885881,8870003870003130003095130005590001,2550002720002,85400000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
20
0
0
0
10
0
0
0
0
0
0
0
0
12
0
0
0
14
0
0
0
20
0
0
0
29
29
29
183
183
152
152
103
103
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000103103152152183183292929000200001400012000000001000020000000000
       Net Receivables 
18
134
603
603
149
149
221
221
1,555
1,555
172
172
2,053
2,053
591
591
1,808
1,106
573
573
642
642
667
679
679
1,104
578
1,018
1,018
1,171
595
4,290
4,290
893
625
745
745
1,086
811
904
750
820
717
83
83
190
146
747
747
592
581
289
289
383
272
378
378
1,324
1,324
1,3241,32437837827238328928958159274774714619083837178207509048111,0867457456258934,2904,2905951,1711,0181,0185781,1046796796676426425735731,1061,8085915912,0532,0531721721,5551,55522122114914960360313418
       Other Current Assets 
0
0
0
0
250
250
160
160
207
207
111
111
172
172
298
298
315
1,017
362
362
257
200
1,372
115
115
169
695
100
100
76
646
24
24
65
333
311
311
66
341
20
20
76
179
98
98
145
145
0
581
1,185
11
194
194
199
199
0
239
0
174
17402390199199194194111,1855810145145989817976202034166311311333652424646761001006951691151151,3722002573623621,0173152982981721721111112072071601602502500000
   > Long-term Assets 
0
0
0
0
0
1,668
0
0
0
6,604
0
0
0
9,936
0
0
0
19,425
0
0
0
17,608
17,916
0
0
0
15,170
0
0
0
13,107
0
0
0
10,001
0
0
0
10,863
0
0
0
9,879
0
0
0
6,588
0
0
0
9,400
0
0
0
18,067
0
0
0
24,081
24,08100018,0670009,4000006,5880009,87900010,86300010,00100013,10700015,17000017,91617,60800019,4250009,9360006,6040001,66800000
       Property Plant Equipment 
0
33
160
160
1,106
1,668
2,412
2,412
6,244
6,604
8,345
8,345
9,936
9,936
18,666
18,666
19,366
19,366
19,784
19,784
17,333
17,333
11,890
11,931
11,931
9,873
9,873
10,077
10,077
8,506
8,506
6,326
6,326
5,783
5,783
4,075
4,075
440
148
145
145
68
68
57
57
73
73
305
305
5,935
6,248
5,560
5,560
16,840
16,840
19,047
19,047
22,752
22,752
22,75222,75219,04719,04716,84016,8405,5605,5606,2485,9353053057373575768681451451484404,0754,0755,7835,7836,3266,3268,5068,50610,07710,0779,8739,87311,93111,93111,89017,33317,33319,78419,78419,36619,36618,66618,6669,9369,9368,3458,3456,6046,2442,4122,4121,6681,106160160330
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,063
1,063
1,077
5,519
0
0
0
3,048
0
0
0
1,132
0
0
0
1,218
1,2180001,1320003,0480005,5191,0771,0631,0630000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
275
275
3,567
3,442
3,442
3,688
3,688
3,556
3,556
4,302
4,302
3,868
3,868
3,923
3,923
4,313
4,313
5,437
5,437
4,797
5,095
4,752
4,752
178
178
0
0
0
89
0
86
0
83
0
80
0
85
0
101
1010850800830860890001781784,7524,7525,0954,7975,4375,4374,3134,3133,9233,9233,8683,8684,3024,3023,5563,5563,6883,6883,4423,4423,56727527500000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,994
0
0
0
379
0
0
0
299
0
0
0
295
0
0
0
549
0
0
0
362
0
0
0
996
0
0
0
8
0
0
0
14
0
0
0
9
90001400080009960003620005490002950002990003790001,9940000000000000000000000
> Total Liabilities 
105
348
362
362
736
736
5,653
5,653
3,982
3,982
5,553
5,553
7,467
7,467
19,923
19,923
10,506
10,506
8,050
8,050
6,968
6,968
5,993
4,498
4,498
4,330
4,330
3,266
3,266
2,563
2,563
2,393
2,393
429
429
2,397
2,397
2,036
2,036
2,023
2,023
2,102
2,102
2,162
2,162
2,085
2,085
0
2,312
0
7,709
0
6,139
0
14,706
0
15,053
0
15,391
15,391015,053014,70606,13907,70902,31202,0852,0852,1622,1622,1022,1022,0232,0232,0362,0362,3972,3974294292,3932,3932,5632,5633,2663,2664,3304,3304,4984,4985,9936,9686,9688,0508,05010,50610,50619,92319,9237,4677,4675,5535,5533,9823,9825,6535,653736736362362348105
   > Total Current Liabilities 
105
348
339
339
736
736
5,653
5,653
3,923
3,923
4,631
4,631
7,304
7,304
16,270
16,270
5,554
5,554
3,071
3,071
4,124
4,124
3,356
2,275
2,275
2,387
2,387
1,878
1,878
1,284
1,284
1,386
1,386
204
203
231
231
245
245
252
252
316
316
412
412
289
289
2,117
2,117
2,195
2,195
562
562
732
732
663
663
932
932
9329326636637327325625622,1952,1952,1172,1172892894124123163162522522452452312312032041,3861,3861,2841,2841,8781,8782,3872,3872,2752,2753,3564,1244,1243,0713,0715,5545,55416,27016,2707,3047,3044,6314,6313,9233,9235,6535,653736736339339348105
       Short-term Debt 
0
0
0
0
0
0
0
0
0
1,046
0
0
0
5,450
0
0
0
533
0
0
0
2,583
2,559
0
0
0
1,891
0
0
0
814
0
0
0
43
2,196
2,196
1,831
41
1,816
1,816
0
103
0
0
0
0
0
1,750
0
1,478
0
0
0
92
0
0
0
340
340000920001,47801,7500000010301,8161,816411,8312,1962,196430008140001,8910002,5592,5830005330005,4500001,046000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,196
2,196
1,831
1,831
1,816
1,816
0
0
0
0
0
0
0
0
0
1,400
0
0
0
0
0
0
0
0
000000001,4000000000001,8161,8161,8311,8312,1962,19600000000000000000000000000000000000
       Accounts payable 
105
187
330
330
137
137
942
942
489
489
258
258
995
995
1,293
1,293
1,349
1,349
235
235
139
139
255
43
43
113
113
48
48
73
73
439
439
10
10
25
25
41
41
5
5
48
48
142
142
181
181
328
328
364
364
206
206
342
622
363
363
309
309
3093093633636223422062063643643283281811811421424848554141252510104394397373484811311343432551391392352351,3491,3491,2931,293995995258258489489942942137137330330187105
       Other Current Liabilities 
0
161
0
0
562
599
4,712
4,712
2,387
2,387
4,164
4,164
859
859
14,539
14,539
3,671
3,671
322
322
1,403
1,403
542
279
279
383
382
446
446
397
397
333
333
150
150
175
175
164
164
202
202
139
269
111
111
28
107
0
0
216
352
225
225
278
19
190
190
236
283
2832361901901927822522535221600107281111112691392022021641641751751501503333333973974464463823832792795421,4031,4033223223,6713,67114,53914,5398598594,1644,1642,3872,3874,7124,712599562001610
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
60
0
0
0
163
0
0
0
4,953
0
0
0
0
2,637
0
0
0
1,944
0
0
0
1,279
0
0
0
226
0
0
0
1,791
0
0
0
1,785
0
0
0
1,796
0
0
0
5,514
0
0
0
13,974
0
0
0
14,459
14,45900013,9740005,5140001,7960001,7850001,7910002260001,2790001,9440002,63700004,95300016300060000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,771
0
1,750
0
1,750
0
1,750
0
194
0
5,514
0
5,558
0
13,974
0
14,390
0
14,459
14,459014,390013,97405,55805,514019401,75001,75001,75001,7710000000000000000000000000000000000000000
       Other Liabilities 
0
0
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,900
1,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35
35
0
0
46
46
1
1
0
0
20
20
0
0
0
0
410
410
41041000002020001146460035350000000000000000000001,9001,900000000000000003300
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
297
297
0
0
178
178
0
0
0
0
313
313
1,287
1,287
2,471
2,471
0
0
0
0
00002,4712,4711,2871,287313313000017817800297297000000000000000000000000000000000000000
> Total Stockholder Equity
537
6,499
5,472
5,472
4,234
4,234
3,325
3,325
4,959
4,959
5,974
5,974
8,414
8,414
11,654
11,654
14,960
14,960
16,262
16,262
14,242
14,242
14,282
14,525
14,525
12,440
12,440
12,960
12,960
12,192
12,192
12,559
12,559
12,553
12,553
13,534
13,534
11,006
11,006
11,161
11,161
11,173
11,173
7,499
7,499
6,471
6,471
0
5,766
0
6,827
0
4,815
0
8,179
0
6,802
0
12,533
12,53306,80208,17904,81506,82705,76606,4716,4717,4997,49911,17311,17311,16111,16111,00611,00613,53413,53412,55312,55312,55912,55912,19212,19212,96012,96012,44012,44014,52514,52514,28214,24214,24216,26216,26214,96014,96011,65411,6548,4148,4145,9745,9744,9594,9593,3253,3254,2344,2345,4725,4726,499537
   Common Stock
602
7,316
7,316
7,316
7,316
7,316
7,316
7,316
7,512
7,512
9,044
9,044
9,839
9,839
12,092
12,092
12,169
12,169
12,644
12,644
13,358
13,358
13,358
13,380
13,380
13,393
13,393
13,393
13,393
13,984
13,984
13,984
13,984
13,984
13,984
14,254
14,254
14,254
14,254
14,254
14,254
14,254
14,254
8,579
8,579
8,626
8,626
8,716
8,716
10,404
10,404
10,404
10,404
13,947
13,947
13,947
13,947
19,715
19,715
19,71519,71513,94713,94713,94713,94710,40410,40410,40410,4048,7168,7168,6268,6268,5798,57914,25414,25414,25414,25414,25414,25414,25414,25413,98413,98413,98413,98413,98413,98413,39313,39313,39313,39313,38013,38013,35813,35813,35812,64412,64412,16912,16912,09212,0929,8399,8399,0449,0447,5127,5127,3167,3167,3167,3167,3167,3167,316602
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
415
0
0
0
627
0
0
0
900
0
0
0
923
0
0
0
1,107
1,220
0
0
0
1,189
0
0
0
1,263
0
0
0
1,321
0
0
0
1,543
0
0
0
1,368
0
0
0
1,362
0
0
0
1,447
0
0
0
1,476
0
0
0
1,543
1,5430001,4760001,4470001,3620001,3680001,5430001,3210001,2630001,1890001,2201,10700092300090000062700041500000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,424
1,424
1,543
1,543
1,360
1,360
1,368
1,368
1,319
1,319
1,362
1,362
1,385
1,385
1,447
1,447
1,501
1,501
1,476
1,476
1,507
1,507
1,543
1,543
1,5431,5431,5071,5071,4761,4761,5011,5011,4471,4471,3851,3851,3621,3621,3191,3191,3681,3681,3601,3601,5431,5431,4241,42400000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.




Income Statement

Currency in AUD. All numbers in thousands.