0 XP   0   0   0

Australian Agri Projects
Buy, Hold or Sell?

Let's analyse Australian Agri Projects together

PenkeI guess you are interested in Australian Agri Projects. 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 Australian Agri Projects. 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 Australian Agri Projects

I send you an email if I find something interesting about Australian Agri Projects.

Quick analysis of Australian Agri Projects (30 sec.)










1. Valuation of Australian Agri Projects (5 min.)




Live pricePrice per share (EOD)

A$0.01

2. Growth of Australian Agri Projects (5 min.)




Is Australian Agri Projects growing?

Current yearPrevious yearGrowGrow %
How rich?$6m$4.9m$632.6k11.4%

How much money is Australian Agri Projects making?

Current yearPrevious yearGrowGrow %
Making money-$15.5k$144.1k-$159.7k?
Net Profit Margin3.2%3.0%--

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

3. Financial Health of Australian Agri Projects (5 min.)




4. Comparing to competitors in the Farm Products industry (5 min.)




  Industry Rankings (Farm Products)  


Richest
#242 / 264

Most Revenue
#235 / 264

Most Profit
#181 / 264

Most Efficient
#209 / 264


Fundamentals of Australian Agri Projects

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
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.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not 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 able to pay all its debts with equity.

1.1. Profitability of Australian Agri Projects.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Australian Agri Projects earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Australian Agri Projects to the Farm Products industry mean.
  • A Net Profit Margin of 19.3% means that $0.19 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Australian Agri Projects:

  • The MRQ is 19.3%. The company is making a huge profit. +2
  • The TTM is 3.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ19.3%TTM3.2%+16.1%
TTM3.2%YOY3.0%+0.2%
TTM3.2%5Y-65.6%+68.8%
5Y-65.6%10Y-26.6%-39.0%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ19.3%1.9%+17.4%
TTM3.2%3.3%-0.1%
YOY3.0%2.5%+0.5%
5Y-65.6%2.2%-67.8%
10Y-26.6%2.6%-29.2%
1.1.2. Return on Assets

Shows how efficient Australian Agri Projects is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Australian Agri Projects to the Farm Products industry mean.
  • 1.1% Return on Assets means that Australian Agri Projects generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Australian Agri Projects:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.1%TTM-0.2%+1.3%
TTM-0.2%YOY1.3%-1.5%
TTM-0.2%5Y-0.8%+0.6%
5Y-0.8%10Y0.0%-0.8%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.9%+0.2%
TTM-0.2%1.0%-1.2%
YOY1.3%0.8%+0.5%
5Y-0.8%0.7%-1.5%
10Y0.0%1.0%-1.0%
1.1.3. Return on Equity

Shows how efficient Australian Agri Projects is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Australian Agri Projects to the Farm Products industry mean.
  • 2.4% Return on Equity means Australian Agri Projects generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Australian Agri Projects:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ2.4%TTM-0.4%+2.7%
TTM-0.4%YOY3.1%-3.4%
TTM-0.4%5Y-2.2%+1.9%
5Y-2.2%10Y-0.1%-2.1%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.2%+0.2%
TTM-0.4%2.3%-2.7%
YOY3.1%1.8%+1.3%
5Y-2.2%1.5%-3.7%
10Y-0.1%1.7%-1.8%

1.2. Operating Efficiency of Australian Agri Projects.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Australian Agri Projects is operating .

  • Measures how much profit Australian Agri Projects 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 Australian Agri Projects to the Farm Products industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Australian Agri Projects:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-1.1%+1.1%
TTM-1.1%YOY0.4%-1.5%
TTM-1.1%5Y-58.7%+57.6%
5Y-58.7%10Y-24.8%-33.9%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%-4.6%
TTM-1.1%4.0%-5.1%
YOY0.4%4.3%-3.9%
5Y-58.7%4.0%-62.7%
10Y-24.8%3.2%-28.0%
1.2.2. Operating Ratio

Measures how efficient Australian Agri Projects is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm Products industry mean).
  • An Operation Ratio of 0.36 means that the operating costs are $0.36 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Australian Agri Projects:

  • The MRQ is 0.364. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.389. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.364TTM0.389-0.024
TTM0.389YOY0.267+0.122
TTM0.3895Y1.523-1.134
5Y1.52310Y1.301+0.222
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3641.589-1.225
TTM0.3891.587-1.198
YOY0.2671.558-1.291
5Y1.5231.570-0.047
10Y1.3011.297+0.004

1.3. Liquidity of Australian Agri Projects.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Australian Agri Projects is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 0.88 means the company has $0.88 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Australian Agri Projects:

  • The MRQ is 0.877. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.876. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.877TTM0.876+0.001
TTM0.876YOY0.830+0.046
TTM0.8765Y0.620+0.256
5Y0.62010Y0.476+0.144
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8771.585-0.708
TTM0.8761.677-0.801
YOY0.8301.635-0.805
5Y0.6201.645-1.025
10Y0.4761.439-0.963
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Australian Agri Projects to the Farm Products industry mean.
  • A Quick Ratio of 0.76 means the company can pay off $0.76 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Australian Agri Projects:

  • The MRQ is 0.760. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.746. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.760TTM0.746+0.014
TTM0.746YOY0.690+0.056
TTM0.7465Y0.514+0.232
5Y0.51410Y0.513+0.001
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7600.391+0.369
TTM0.7460.486+0.260
YOY0.6900.534+0.156
5Y0.5140.564-0.050
10Y0.5130.579-0.066

1.4. Solvency of Australian Agri Projects.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Australian Agri Projects assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Australian Agri Projects to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.53 means that Australian Agri Projects assets are financed with 52.5% credit (debt) and the remaining percentage (100% - 52.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Australian Agri Projects:

  • The MRQ is 0.525. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.543. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.525TTM0.543-0.017
TTM0.543YOY0.559-0.016
TTM0.5435Y0.598-0.056
5Y0.59810Y0.603-0.005
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5250.486+0.039
TTM0.5430.485+0.058
YOY0.5590.495+0.064
5Y0.5980.492+0.106
10Y0.6030.487+0.116
1.4.2. Debt to Equity Ratio

Measures if Australian Agri Projects is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Australian Agri Projects to the Farm Products industry mean.
  • A Debt to Equity ratio of 110.7% means that company has $1.11 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Australian Agri Projects:

  • The MRQ is 1.107. The company is able to pay all its debts with equity. +1
  • The TTM is 1.189. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.107TTM1.189-0.082
TTM1.189YOY1.266-0.078
TTM1.1895Y1.525-0.336
5Y1.52510Y1.550-0.025
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1070.915+0.192
TTM1.1890.967+0.222
YOY1.2661.008+0.258
5Y1.5251.008+0.517
10Y1.5501.042+0.508

2. Market Valuation of Australian Agri Projects

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Australian Agri Projects to the Farm Products industry mean.
  • A PE ratio of 28.60 means the investor is paying $28.60 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Australian Agri Projects:

  • The EOD is 15.728. Very good. +2
  • The MRQ is 28.595. Very good. +2
  • The TTM is -39.949. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD15.728MRQ28.595-12.868
MRQ28.595TTM-39.949+68.544
TTM-39.949YOY-149.336+109.387
TTM-39.9495Y-26.597-13.351
5Y-26.59710Y2.285-28.882
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD15.7287.817+7.911
MRQ28.5959.300+19.295
TTM-39.9499.080-49.029
YOY-149.33610.219-159.555
5Y-26.59710.425-37.022
10Y2.28517.687-15.402
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Australian Agri Projects.

  • 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 Australian Agri Projects:

  • The MRQ is 6.717. Seems overpriced? -1
  • The TTM is -5.212. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ6.717TTM-5.212+11.929
TTM-5.212YOY1,247.603-1,252.815
TTM-5.2125Y367.523-372.735
5Y367.52310Y213.889+153.634
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ6.71710.497-3.780
TTM-5.21219.332-24.544
YOY1,247.60325.708+1,221.895
5Y367.523102.892+264.631
10Y213.889133.620+80.269

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

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

  • At or below 1 is considered healthy (always compare to Farm Products industry mean).
  • A PB ratio of 0.68 means the investor is paying $0.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Australian Agri Projects:

  • The EOD is 0.372. Very good. +2
  • The MRQ is 0.676. Very good. +2
  • The TTM is 0.811. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.372MRQ0.676-0.304
MRQ0.676TTM0.811-0.135
TTM0.811YOY1.040-0.229
TTM0.8115Y0.720+0.091
5Y0.72010Y0.746-0.026
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.3721.398-1.026
MRQ0.6761.565-0.889
TTM0.8111.624-0.813
YOY1.0401.812-0.772
5Y0.7201.794-1.074
10Y0.7462.058-1.312
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Australian Agri Projects.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Australian Agri Projects 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--0.0030.001+83%0.001+216%0.001+357%0.000+904%
Book Value Growth--1.0951.053+4%1.036+6%1.027+7%1.013+8%
Book Value Per Share--0.0300.027+8%0.024+22%0.020+49%0.018+61%
Book Value Per Share Growth--1.0951.053+4%1.036+6%1.027+7%1.013+8%
Current Ratio--0.8770.876+0%0.830+6%0.620+41%0.476+84%
Debt To Asset Ratio--0.5250.543-3%0.559-6%0.598-12%0.603-13%
Debt To Equity Ratio--1.1071.189-7%1.266-13%1.525-27%1.550-29%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0010.000+2535%0.001+2%0.000+159%0.000+104%
Eps Growth--4.2571.323+222%3.029+41%1.405+203%1.204+254%
Free Cash Flow Per Share--0.001-0.001+157%0.000+124%0.000+132%0.000+109%
Free Cash Flow Per Share Growth--2.7390.939+192%0.181+1411%-0.290+111%0.574+377%
Free Cash Flow To Equity Per Share--0.0010.000+127%0.001+112%0.000+109%0.000+1935%
Free Cash Flow To Equity Per Share Growth--3.1070.914+240%1.879+65%0.647+380%0.875+255%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---0.012--------
Intrinsic Value_10Y_min---0.605--------
Intrinsic Value_1Y_max--0.000--------
Intrinsic Value_1Y_min---0.012--------
Intrinsic Value_3Y_max---0.002--------
Intrinsic Value_3Y_min---0.079--------
Intrinsic Value_5Y_max---0.004--------
Intrinsic Value_5Y_min---0.191--------
Net Profit Margin--0.1930.032+504%0.030+549%-0.656+439%-0.266+238%
Operating Margin----0.0110%0.004-100%-0.5870%-0.2480%
Operating Ratio--0.3640.389-6%0.267+36%1.523-76%1.301-72%
Pb Ratio0.372-82%0.6760.811-17%1.040-35%0.720-6%0.746-9%
Pe Ratio15.728-82%28.595-39.949+240%-149.336+622%-26.597+193%2.285+1151%
Peg Ratio--6.717-5.212+178%1247.603-99%367.523-98%213.889-97%
Price Per Share0.011-82%0.0200.022-9%0.025-21%0.015+31%0.014+39%
Price To Total Gains Ratio4.284-82%7.78911.170-30%23.666-67%-419503.477+5386053%-166236.330+2134388%
Profit Growth--3.1291.161+169%1.543+103%1.105+183%0.967+224%
Quick Ratio--0.7600.746+2%0.690+10%0.514+48%0.513+48%
Return On Assets--0.011-0.002+114%0.013-17%-0.008+169%0.000+100%
Return On Equity--0.024-0.004+116%0.031-23%-0.022+195%-0.001+104%
Revenue Growth--0.5680.284+100%-+100%0.978-42%0.975-42%
Total Gains Per Share--0.0030.001+83%0.001+216%0.001+357%0.000+904%
Total Gains Per Share Growth--1.5570.778+100%-+100%1477.653-100%857.384-100%
Usd Book Value--6000992.6945541918.618+8%4909247.369+22%4038747.420+49%3736556.154+61%
Usd Book Value Change Per Share--0.0020.001+83%0.001+216%0.000+357%0.000+904%
Usd Book Value Per Share--0.0200.018+8%0.016+22%0.013+49%0.012+61%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000+2535%0.000+2%0.000+159%0.000+104%
Usd Free Cash Flow--194068.010-110450.445+157%-46200.761+124%-62953.689+132%-18070.414+109%
Usd Free Cash Flow Per Share--0.0010.000+157%0.000+124%0.000+132%0.000+109%
Usd Free Cash Flow To Equity Per Share--0.0010.000+127%0.000+112%0.000+109%0.000+1935%
Usd Price Per Share0.007-82%0.0130.015-9%0.017-21%0.010+31%0.010+39%
Usd Profit--141968.367-15578.221+111%144132.588-2%-64113.543+145%3012.871+4612%
Usd Revenue--734444.629676111.125+9%589056.620+25%367683.893+100%382628.654+92%
Usd Total Gains Per Share--0.0020.001+83%0.001+216%0.000+357%0.000+904%
 EOD+3 -2MRQTTM+34 -4YOY+31 -85Y+34 -410Y+34 -4

4.2. Fundamental Score

Let's check the fundamental score of Australian Agri Projects based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.728
Price to Book Ratio (EOD)Between0-10.372
Net Profit Margin (MRQ)Greater than00.193
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.760
Current Ratio (MRQ)Greater than10.877
Debt to Asset Ratio (MRQ)Less than10.525
Debt to Equity Ratio (MRQ)Less than11.107
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.011
Total3/10 (30.0%)

4.3. Technical Score

Let's check the technical score of Australian Agri Projects based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.011
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-09-302021-12-312022-03-312022-06-302022-12-31
Net Income Applicable to Common Shares  -290-29-66-950-95308213



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets19,004
Total Liabilities9,984
Total Stockholder Equity9,020
 As reported
Total Liabilities 9,984
Total Stockholder Equity+ 9,020
Total Assets = 19,004

Assets

Total Assets19,004
Total Current Assets3,179
Long-term Assets3,179
Total Current Assets
Net Receivables 2,236
Inventory 55
Other Current Assets 371
Total Current Assets  (as reported)3,179
Total Current Assets  (calculated)2,662
+/- 518
Long-term Assets
Property Plant Equipment 13,783
Long-term Assets  (as reported)0
Long-term Assets  (calculated)13,783
+/- 13,783

Liabilities & Shareholders' Equity

Total Current Liabilities3,624
Long-term Liabilities-
Total Stockholder Equity9,020
Total Current Liabilities
Total Current Liabilities  (as reported)3,624
Total Current Liabilities  (calculated)0
+/- 3,624
Long-term Liabilities
Long term Debt Total 6,360
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)6,360
+/- 6,360
Total Stockholder Equity
Common Stock24,339
Retained Earnings -15,319
Total Stockholder Equity (as reported)9,020
Total Stockholder Equity (calculated)9,020
+/- 0
Other
Cash And Equivalents518
Cash and Short Term Investments 518
Common Stock Shares Outstanding 305,099
Liabilities and Stockholders Equity 19,004



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-09-302000-06-302000-03-311999-12-311999-09-30
> Total Assets 
629,957
629,957
800,539
800,539
507
1,834
1,801
1,801
2,091
2,091
3,586
3,586
5,839
5,839
9,295
9,295
5,181
5,181
23,206
23,206
22,934
22,934
21,859
21,859
22,255
22,255
22,279
22,279
21,775
21,775
21,551
21,551
22,722
22,722
18,364
18,364
18,166
18,166
16,899
16,899
14,171
14,171
13,646
13,646
13,133
13,133
12,674
12,674
13,616
13,616
12,854
12,854
13,338
13,338
12,793
12,793
13,205
13,205
12,849
12,849
12,387
12,387
12,920
12,920
14,260
14,260
13,794
13,794
0
13,436
0
15,145
0
17,188
0
17,383
0
18,211
19,004
19,00418,211017,383017,188015,145013,436013,79413,79414,26014,26012,92012,92012,38712,38712,84912,84913,20513,20512,79312,79313,33813,33812,85412,85413,61613,61612,67412,67413,13313,13313,64613,64614,17114,17116,89916,89918,16618,16618,36418,36422,72222,72221,55121,55121,77521,77522,27922,27922,25522,25521,85921,85922,93422,93423,20623,2065,1815,1819,2959,2955,8395,8393,5863,5862,0912,0911,8011,8011,834507800,539800,539629,957629,957
   > Total Current Assets 
160,364
160,364
175,096
175,096
0
0
0
0
0
1,665
0
0
0
5,281
0
0
0
4,667
0
0
0
5,315
0
0
0
5,247
0
0
0
5,318
0
0
0
5,682
0
0
0
6,163
0
0
0
3,867
0
0
0
2,762
0
0
0
3,684
0
0
0
3,351
2,764
2,764
3,227
3,227
2,571
2,571
2,025
2,025
2,166
2,166
2,733
2,733
2,110
2,110
1,420
1,420
1,754
1,754
3,696
3,696
3,476
3,476
2,861
2,861
3,179
3,1792,8612,8613,4763,4763,6963,6961,7541,7541,4201,4202,1102,1102,7332,7332,1662,1662,0252,0252,5712,5713,2273,2272,7642,7643,3510003,6840002,7620003,8670006,1630005,6820005,3180005,2470005,3150004,6670005,2810001,66500000175,096175,096160,364160,364
       Cash And Cash Equivalents 
15,342
15,342
18,599
18,599
0
0
0
0
0
436
0
0
0
1,557
0
0
0
316
0
0
0
182
0
0
0
109
0
0
0
21
0
0
0
16
0
0
0
80
0
0
0
140
0
0
0
170
0
0
0
64
0
0
0
37
181
181
192
192
225
225
198
198
216
216
156
156
194
194
0
101
0
191
0
135
0
730
0
68
0
0680730013501910101019419415615621621619819822522519219218118137000640001700001400008000016000210001090001820003160001,5570004360000018,59918,59915,34215,342
       Short-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
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
68
0
0
0
71
0
0
0
0
0
000007100068000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
124,405
124,405
135,674
135,674
71
75
435
435
461
461
875
875
1,232
1,232
1,570
1,570
1,510
1,510
2,524
2,524
1,640
1,640
2,339
2,339
3,077
3,077
3,106
3,106
3,512
3,013
3,586
3,586
2,861
2,461
4,277
4,277
3,333
3,121
4,518
4,518
3,234
3,234
2,590
2,590
2,246
2,246
1,991
1,991
3,191
3,191
2,304
2,304
2,890
2,889
2,185
2,185
2,642
2,642
2,004
2,004
1,660
1,660
1,435
1,435
2,291
2,291
1,578
1,578
1,120
1,120
1,169
1,169
3,051
3,051
2,197
2,197
2,381
2,381
2,236
2,2362,3812,3812,1972,1973,0513,0511,1691,1691,1201,1201,5781,5782,2912,2911,4351,4351,6601,6602,0042,0042,6422,6422,1852,1852,8892,8902,3042,3043,1913,1911,9911,9912,2462,2462,5902,5903,2343,2344,5184,5183,1213,3334,2774,2772,4612,8613,5863,5863,0133,5123,1063,1063,0773,0772,3392,3391,6401,6402,5242,5241,5101,5101,5701,5701,2321,2328758754614614354357571135,674135,674124,405124,405
       Inventory 
4,044
4,044
2,687
2,687
263
516
683
683
716
716
1,082
1,082
2,447
2,447
5,171
5,171
2,841
2,841
3,324
3,324
3,401
3,401
2,031
2,031
1,936
1,936
2,031
2,031
1,629
1,629
1,447
1,447
2,647
2,647
992
992
2,019
2,019
194
194
408
408
159
159
258
258
96
96
376
376
85
85
357
357
0
0
295
295
0
0
130
130
0
0
267
267
0
0
84
84
0
0
391
391
0
0
374
374
55
553743740039139100848400267267001301300029529500357357858537637696962582581591594084081941942,0192,0199929922,6472,6471,4471,4471,6291,6292,0312,0311,9361,9362,0312,0313,4013,4013,3243,3242,8412,8415,1715,1712,4472,4471,0821,0827167166836835162632,6872,6874,0444,044
       Other Current Assets 
15,134
15,134
14,659
14,659
37
18
40
40
52
52
56
56
45
45
477
477
0
0
83
83
91
91
112
112
125
125
228
228
156
655
248
248
158
558
346
346
731
943
905
905
85
85
397
397
88
88
367
367
55
54
454
454
67
67
399
399
98
98
342
342
37
37
0
516
18
18
338
338
68
47
394
394
71
48
549
549
3
38
371
371383549549487139439447683383381818516037373423429898399399676745445454553673678888397397858590590594373134634655815824824865515622822812512511211291918383004774774545565652524040183714,65914,65915,13415,134
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
426
0
0
0
558
0
0
0
513
0
0
0
17,620
0
0
0
17,007
0
0
0
16,457
0
0
0
17,041
0
0
0
12,003
0
0
0
10,304
0
0
0
10,371
0
0
0
9,932
0
0
0
9,988
0
0
0
9,978
0
0
0
10,362
0
0
0
11,527
0
0
0
12,016
0
0
0
13,492
0
0
0
15,350
0
015,35000013,49200012,01600011,52700010,3620009,9780009,9880009,93200010,37100010,30400012,00300017,04100016,45700017,00700017,620000513000558000426000000000
       Property Plant Equipment 
0
0
0
0
19
317
397
397
426
426
500
500
558
558
545
545
514
513
13,488
13,488
4,081
4,081
3,777
3,777
3,469
3,469
3,190
3,190
2,918
2,918
2,654
2,654
3,055
3,055
2,808
2,808
2,705
2,705
2,255
2,255
1,982
1,982
1,941
1,941
1,825
1,825
1,683
1,683
1,548
1,548
1,411
1,411
1,414
1,414
1,304
1,304
1,188
1,188
1,458
1,458
1,318
1,318
1,315
1,315
9,973
1,194
10,131
10,131
10,463
10,463
11,630
11,630
11,731
11,731
11,895
11,895
13,338
13,338
13,783
13,78313,33813,33811,89511,89511,73111,73111,63011,63010,46310,46310,13110,1311,1949,9731,3151,3151,3181,3181,4581,4581,1881,1881,3041,3041,4141,4141,4111,4111,5481,5481,6831,6831,8251,8251,9411,9411,9821,9822,2552,2552,7052,7052,8082,8083,0553,0552,6542,6542,9182,9183,1903,1903,4693,4693,7773,7774,0814,08113,48813,488513514545545558558500500426426397397317190000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,440
3,440
3,357
3,357
0
0
3,357
3,357
0
0
3,357
3,357
0
0
3,357
3,357
0
0
338
338
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
00000000000000000000000000000000000000000338338003,3573,357003,3573,357003,3573,357003,3573,3573,4403,440000000000000000000
       Long Term Investments 
0
0
6,804
6,804
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,332
0
0
0
1,554
0
0
0
1,761
0
0
0
2,012
0
02,0120001,7610001,55400010,33200000000000000000000000000000000000000000000000000000000000006,8046,80400
       Intangible Assets 
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
3,440
3,440
4,197
840
4,197
4,197
4,197
840
4,197
4,197
4,197
840
4,197
4,197
4,077
720
958
958
338
338
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
000000000000000000000000000000000000000003383389589587204,0774,1974,1978404,1974,1974,1978404,1974,1974,1978404,1973,4403,4400000000000000100000
       Other Assets 
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
3,441
3,441
13,538
13,538
13,538
13,538
13,538
13,538
13,538
13,538
13,538
13,538
13,538
13,538
13,986
13,986
9,919
9,919
9,299
9,299
8,961
8,961
8,323
8,323
8,424
8,424
8,546
8,546
8,385
8,385
8,384
8,384
8,456
8,456
8,574
8,574
8,725
8,725
8,790
8,790
8,821
8,821
9,045
9,045
9,438
9,438
1,554
1,554
1,554
1,554
1,554
1,554
1,761
1,761
1,761
1,761
2,012
2,012
2,012
2,012
0
02,0122,0122,0122,0121,7611,7611,7611,7611,5541,5541,5541,5541,5541,5549,4389,4389,0459,0458,8218,8218,7908,7908,7258,7258,5748,5748,4568,4568,3848,3848,3858,3858,5468,5468,4248,4248,3238,3238,9618,9619,2999,2999,9199,91913,98613,98613,53813,53813,53813,53813,53813,53813,53813,53813,53813,53813,53813,5383,4413,4410000000000000100000
> Total Liabilities 
326,073
326,073
453,417
453,417
676
535
1,027
1,027
1,585
1,585
2,598
2,598
3,353
3,353
3,614
3,614
3,135
3,135
13,370
13,370
14,862
14,862
13,987
13,987
14,121
14,121
14,029
14,029
13,064
13,064
12,772
12,772
13,957
13,957
14,136
14,136
15,031
15,031
10,921
10,921
9,220
9,220
8,560
8,560
8,642
8,642
8,276
8,276
8,556
8,556
7,742
7,742
7,898
7,898
7,131
7,131
7,322
7,322
7,085
7,085
7,356
7,356
8,174
8,174
9,323
9,323
9,205
9,205
0
7,987
0
8,403
0
9,667
0
9,650
0
9,975
9,984
9,9849,97509,65009,66708,40307,98709,2059,2059,3239,3238,1748,1747,3567,3567,0857,0857,3227,3227,1317,1317,8987,8987,7427,7428,5568,5568,2768,2768,6428,6428,5608,5609,2209,22010,92110,92115,03115,03114,13614,13613,95713,95712,77212,77213,06413,06414,02914,02914,12114,12113,98713,98714,86214,86213,37013,3703,1353,1353,6143,6143,3533,3532,5982,5981,5851,5851,0271,027535676453,417453,417326,073326,073
   > Total Current Liabilities 
125,568
125,568
120,877
120,877
676
535
850
850
1,404
1,404
2,401
2,401
3,200
3,200
3,421
3,421
2,916
2,916
6,405
6,405
7,791
7,791
7,910
7,910
7,814
7,814
6,677
6,677
6,288
6,288
6,540
6,540
10,128
10,128
10,601
10,601
11,203
11,203
6,986
6,986
5,638
5,638
7,302
7,302
7,263
7,263
4,898
4,898
5,487
5,487
4,945
4,945
4,745
4,745
3,993
3,993
4,176
4,176
3,633
3,633
3,962
3,962
4,136
4,136
4,609
4,609
4,528
4,528
2,529
2,529
6,665
6,665
2,991
2,991
8,176
8,176
3,269
3,269
3,624
3,6243,2693,2698,1768,1762,9912,9916,6656,6652,5292,5294,5284,5284,6094,6094,1364,1363,9623,9623,6333,6334,1764,1763,9933,9934,7454,7454,9454,9455,4875,4874,8984,8987,2637,2637,3027,3025,6385,6386,9866,98611,20311,20310,60110,60110,12810,1286,5406,5406,2886,2886,6776,6777,8147,8147,9107,9107,7917,7916,4056,4052,9162,9163,4213,4213,2003,2002,4012,4011,4041,404850850535676120,877120,877125,568125,568
       Short-term Debt 
118,201
118,201
240,144
240,144
0
0
0
0
0
806
0
0
0
727
0
0
0
1,045
0
0
0
3,731
0
0
0
4,548
0
0
0
2,724
0
0
0
5,443
0
0
0
5,563
0
0
0
2,205
0
0
0
3,947
0
0
0
1,954
0
0
0
1,602
4,177
4,177
4,635
1,489
1,059
155
920
1,518
1,064
488
1,395
2,092
1,368
455
0
152
0
317
0
271
0
0
0
31
0
0310002710317015204551,3682,0921,3954881,0641,5189201551,0591,4894,6354,1774,1771,6020001,9540003,9470002,2050005,5630005,4430002,7240004,5480003,7310001,04500072700080600000240,144240,144118,201118,201
       Short Long Term Debt 
118,201
118,201
240,144
240,144
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
0
0
0
0
0
0
0
4,177
4,177
4,635
4,635
1,059
1,059
920
920
1,064
1,064
1,395
1,890
1,368
1,368
0
152
0
0
0
271
0
0
0
18
0
01800027100015201,3681,3681,8901,3951,0641,0649209201,0591,0594,6354,6354,1774,17700000000000000000000000000000000000000000000000000240,144240,144118,201118,201
       Accounts payable 
119,041
119,041
113,857
113,857
98
443
0
0
278
278
1,188
1,188
1,699
1,699
2,226
2,226
1,097
1,097
2,860
2,860
2,392
2,392
2,638
2,638
2,376
2,376
3,400
3,400
2,499
2,499
2,578
2,578
3,536
3,536
4,262
4,262
4,876
4,876
4,644
4,644
2,842
2,842
3,121
3,121
2,710
2,710
3,188
3,188
2,654
2,654
3,113
3,113
2,303
2,303
2,661
2,661
1,825
1,825
2,148
2,148
1,589
1,589
2,298
2,298
1,622
1,622
2,388
2,388
1,662
2,061
2,245
2,245
2,004
2,004
2,673
2,673
2,407
2,926
0
02,9262,4072,6732,6732,0042,0042,2452,2452,0611,6622,3882,3881,6221,6222,2982,2981,5891,5892,1482,1481,8251,8252,6612,6612,3032,3033,1133,1132,6542,6543,1883,1882,7102,7103,1213,1212,8422,8424,6444,6444,8764,8764,2624,2623,5363,5362,5782,5782,4992,4993,4003,4002,3762,3762,6382,6382,3922,3922,8602,8601,0971,0972,2262,2261,6991,6991,1881,1882782780044398113,857113,857119,041119,041
       Other Current Liabilities 
6,338
6,338
6,876
6,876
2
93
795
795
320
320
92
92
774
774
86
86
774
774
1,810
1,810
1,668
779
1,601
1,601
890
323
967
967
1,065
506
585
585
1,150
1,150
272
272
764
610
229
229
592
592
371
371
606
606
357
357
879
878
330
330
839
839
292
292
862
862
270
270
576
856
0
0
593
895
318
318
399
315
285
285
441
716
0
0
519
312
0
031251900716441285285315399318318895593008565762702708628622922928398393303308788793573576066063713715925922292296107642722721,1501,1505855855061,0659679673238901,6011,6017791,6681,8101,810774774868677477492923203207957959326,8766,8766,3386,338
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
182
0
0
0
153
0
0
0
219
0
0
0
7,071
0
0
0
6,307
0
0
0
6,775
0
0
0
3,828
0
0
0
3,828
0
0
0
3,582
0
0
0
1,379
0
0
0
3,070
0
0
0
3,153
0
0
0
3,146
0
0
0
3,394
0
0
0
4,714
0
0
0
5,458
0
0
0
6,676
0
0
0
6,706
0
06,7060006,6760005,4580004,7140003,3940003,1460003,1530003,0700001,3790003,5820003,8280003,8280006,7750006,3070007,071000219000153000182000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,452
0
3,394
0
4,038
0
4,714
0
4,677
0
5,458
0
1,738
0
6,676
0
1,473
0
6,706
6,360
6,3606,70601,47306,67601,73805,45804,67704,71404,03803,39403,45200000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
516
0
0
0
478
0
0
0
39
0
0
0
61
0
0610003900047800051600000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,398
1,398
1,118
1,118
839
839
573
573
296
296
33
33
24
24
15
15
28
28
26
26
1
1
1
1
3
3
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
00000000000000000000000000000000000331111262628281515242433332962965735738398391,1181,1181,3981,398000000000000000000
> Total Stockholder Equity
0
0
0
0
0
1,225
741
741
486
506
936
936
2,394
2,485
5,590
5,590
1,954
2,046
9,836
9,836
8,073
8,073
7,872
7,872
8,133
8,133
8,250
8,250
8,711
8,711
8,779
8,779
8,766
8,765
4,228
4,228
3,135
3,135
5,979
5,979
4,951
4,951
5,086
5,086
4,491
4,491
4,399
4,399
5,060
5,060
5,112
5,112
5,441
5,441
5,662
5,662
5,883
5,883
5,765
5,765
5,031
5,031
4,746
4,746
4,937
4,937
4,590
4,590
0
5,449
0
6,742
0
7,521
0
7,733
0
8,237
9,020
9,0208,23707,73307,52106,74205,44904,5904,5904,9374,9374,7464,7465,0315,0315,7655,7655,8835,8835,6625,6625,4415,4415,1125,1125,0605,0604,3994,3994,4914,4915,0865,0864,9514,9515,9795,9793,1353,1354,2284,2288,7658,7668,7798,7798,7118,7118,2508,2508,1338,1337,8727,8728,0738,0739,8369,8362,0461,9545,5905,5902,4852,3949369365064867417411,22500000
   Retained Earnings 
-17,709
-17,709
11,730
11,730
0
0
0
0
0
-3,468
0
0
0
-6,244
0
0
0
-10,978
0
0
0
-15,402
0
0
0
-15,339
0
0
0
-14,729
0
0
0
-14,627
0
0
0
-20,110
0
0
0
-18,149
0
0
0
-18,609
0
0
0
-18,041
0
0
0
-17,660
-17,439
-17,439
-17,217
-17,217
-17,336
-17,076
-18,070
-18,070
-18,355
-18,095
-18,541
-18,541
-19,004
-19,004
-20,577
-20,577
-20,490
-20,490
-19,206
-19,206
-19,263
-19,263
-19,453
-19,453
-15,319
-15,319-19,453-19,453-19,263-19,263-19,206-19,206-20,490-20,490-20,577-20,577-19,004-19,004-18,541-18,541-18,095-18,355-18,070-18,070-17,076-17,336-17,217-17,217-17,439-17,439-17,660000-18,041000-18,609000-18,149000-20,110000-14,627000-14,729000-15,339000-15,402000-10,978000-6,244000-3,4680000011,73011,730-17,709-17,709
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
-75
0
0
0
69
0
0
0
520
0
0
0
525
0
0
0
523
0
0
0
491
0
0
0
443
0
0
0
296
0
0
0
260
0
0
0
260
0
0
0
260
0
0
0
260
0
0
0
260
0
0
0
260
0
0
0
637
0
0
0
1,690
0
0
0
2,387
0
0
0
3,350
0
03,3500002,3870001,69000063700026000026000026000026000026000026000029600044300049100052300052500052000069000-75000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.