0 XP   0   0   0

Astral Resources NL
Buy, Hold or Sell?

Let's analyse Astral Resources NL together

PenkeI guess you are interested in Astral Resources NL. 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 Astral Resources NL. 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 Astral Resources NL

I send you an email if I find something interesting about Astral Resources NL.

Quick analysis of Astral Resources NL (30 sec.)










1. Valuation of Astral Resources NL (5 min.)




Live pricePrice per share (EOD)

A$0.07

2. Growth of Astral Resources NL (5 min.)




Is Astral Resources NL growing?

Current yearPrevious yearGrowGrow %
How rich?$15.9m$15m-$309.3k-2.1%

How much money is Astral Resources NL making?

Current yearPrevious yearGrowGrow %
Making money-$814.7k-$894.1k$79.3k?
Net Profit Margin0.0%0.0%--

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

3. Financial Health of Astral Resources NL (5 min.)




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




  Industry Rankings (Gold)  



Fundamentals of Astral Resources NL

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
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
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Astral Resources NL.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Astral Resources NL earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Astral Resources NL to the Gold industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Astral Resources NL:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-10,466.0%+10,466.0%
5Y-10,466.0%10Y-5,098.8%-5,367.2%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ--3.0%+3.0%
TTM--8.6%+8.6%
YOY--5.0%+5.0%
5Y-10,466.0%-16.8%-10,449.2%
10Y-5,098.8%-29.1%-5,069.7%
1.1.2. Return on Assets

Shows how efficient Astral Resources NL is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Astral Resources NL to the Gold industry mean.
  • -8.3% Return on Assets means that Astral Resources NL generated $-0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Astral Resources NL:

  • The MRQ is -8.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -5.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-8.3%TTM-5.1%-3.2%
TTM-5.1%YOY-5.7%+0.6%
TTM-5.1%5Y-5.4%+0.3%
5Y-5.4%10Y-10.6%+5.2%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.3%-4.6%-3.7%
TTM-5.1%-5.3%+0.2%
YOY-5.7%-4.8%-0.9%
5Y-5.4%-7.4%+2.0%
10Y-10.6%-9.7%-0.9%
1.1.3. Return on Equity

Shows how efficient Astral Resources NL is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Astral Resources NL to the Gold industry mean.
  • -8.6% Return on Equity means Astral Resources NL generated $-0.09 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Astral Resources NL:

  • The MRQ is -8.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-8.6%TTM-5.4%-3.2%
TTM-5.4%YOY-6.0%+0.5%
TTM-5.4%5Y-5.9%+0.4%
5Y-5.9%10Y-14.1%+8.2%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.6%-4.7%-3.9%
TTM-5.4%-5.7%+0.3%
YOY-6.0%-5.3%-0.7%
5Y-5.9%-8.7%+2.8%
10Y-14.1%-11.1%-3.0%

1.2. Operating Efficiency of Astral Resources NL.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Astral Resources NL is operating .

  • Measures how much profit Astral Resources NL 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 Astral Resources NL to the Gold 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 Astral Resources NL:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-10,464.2%+10,464.2%
5Y-10,464.2%10Y-5,098.0%-5,366.3%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ--22.4%+22.4%
TTM-0.1%-0.1%
YOY-2.7%-2.7%
5Y-10,464.2%-11.4%-10,452.8%
10Y-5,098.0%-28.5%-5,069.5%
1.2.2. Operating Ratio

Measures how efficient Astral Resources NL is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gold 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 Astral Resources NL:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y80.699-80.699
5Y80.69910Y39.315+41.384
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.507-1.507
TTM-1.538-1.538
YOY-1.417-1.417
5Y80.6991.460+79.239
10Y39.3151.422+37.893

1.3. Liquidity of Astral Resources NL.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Astral Resources NL is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gold industry mean).
  • A Current Ratio of 4.74 means the company has $4.74 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Astral Resources NL:

  • The MRQ is 4.735. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.763. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ4.735TTM2.763+1.973
TTM2.763YOY11.231-8.468
TTM2.7635Y5.890-3.127
5Y5.89010Y3.200+2.690
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7352.663+2.072
TTM2.7633.021-0.258
YOY11.2314.121+7.110
5Y5.8904.425+1.465
10Y3.2004.848-1.648
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Astral Resources NL to the Gold industry mean.
  • A Quick Ratio of 4.51 means the company can pay off $4.51 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Astral Resources NL:

  • The MRQ is 4.510. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.117. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.510TTM2.117+2.393
TTM2.117YOY5.664-3.548
TTM2.1175Y3.099-0.983
5Y3.09910Y1.603+1.497
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5100.617+3.893
TTM2.1170.639+1.478
YOY5.6640.821+4.843
5Y3.0991.026+2.073
10Y1.6030.973+0.630

1.4. Solvency of Astral Resources NL.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Astral Resources NL assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Astral Resources NL to Gold industry mean.
  • A Debt to Asset Ratio of 0.04 means that Astral Resources NL assets are financed with 3.5% credit (debt) and the remaining percentage (100% - 3.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Astral Resources NL:

  • The MRQ is 0.035. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.060. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.035TTM0.060-0.025
TTM0.060YOY0.039+0.022
TTM0.0605Y0.076-0.016
5Y0.07610Y0.134-0.058
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0350.187-0.152
TTM0.0600.178-0.118
YOY0.0390.151-0.112
5Y0.0760.232-0.156
10Y0.1340.237-0.103
1.4.2. Debt to Equity Ratio

Measures if Astral Resources NL is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Astral Resources NL to the Gold industry mean.
  • A Debt to Equity ratio of 3.7% means that company has $0.04 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Astral Resources NL:

  • The MRQ is 0.037. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.064. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.037TTM0.064-0.028
TTM0.064YOY0.040+0.024
TTM0.0645Y0.084-0.019
5Y0.08410Y0.171-0.087
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0370.191-0.154
TTM0.0640.200-0.136
YOY0.0400.171-0.131
5Y0.0840.259-0.175
10Y0.1710.272-0.101

2. Market Valuation of Astral Resources NL

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Astral Resources NL to the Gold industry mean.
  • A PE ratio of -25.05 means the investor is paying $-25.05 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Astral Resources NL:

  • The EOD is -25.051. Company is losing money. -2
  • The MRQ is -25.051. Company is losing money. -2
  • The TTM is -86.547. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-25.051MRQ-25.0510.000
MRQ-25.051TTM-86.547+61.496
TTM-86.547YOY-81.852-4.695
TTM-86.5475Y-140.328+53.781
5Y-140.32810Y-114.349-25.980
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD-25.051-8.790-16.261
MRQ-25.051-10.193-14.858
TTM-86.547-11.993-74.554
YOY-81.852-17.769-64.083
5Y-140.328-18.129-122.199
10Y-114.349-17.608-96.741
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Astral Resources NL.

  • 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 Astral Resources NL:

  • The MRQ is 13.520. Seems overpriced? -1
  • The TTM is -67.113. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ13.520TTM-67.113+80.633
TTM-67.113YOY-108.133+41.020
TTM-67.1135Y-474,229.604+474,162.492
5Y-474,229.60410Y-237,163.072-237,066.532
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ13.520-2.717+16.237
TTM-67.113-3.730-63.383
YOY-108.133-1.560-106.573
5Y-474,229.604-2.303-474,227.301
10Y-237,163.072-2.490-237,160.582

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

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

  • At or below 1 is considered healthy (always compare to Gold industry mean).
  • A PB ratio of 2.16 means the investor is paying $2.16 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Astral Resources NL:

  • The EOD is 2.165. Good. +1
  • The MRQ is 2.165. Good. +1
  • The TTM is 2.689. Good. +1
Trends
Current periodCompared to+/- 
EOD2.165MRQ2.1650.000
MRQ2.165TTM2.689-0.525
TTM2.689YOY2.974-0.285
TTM2.6895Y7.435-4.745
5Y7.43510Y6.853+0.581
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD2.1651.313+0.852
MRQ2.1651.450+0.715
TTM2.6891.573+1.116
YOY2.9742.534+0.440
5Y7.4352.287+5.148
10Y6.8532.416+4.437
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Astral Resources NL.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Astral Resources NL 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--0.0040.001+309%-0.001+116%0.001+197%0.001+552%
Book Value Growth--1.1481.037+11%0.979+17%1.123+2%1.085+6%
Book Value Per Share--0.0330.031+8%0.031+6%0.019+79%0.011+195%
Book Value Per Share Growth--1.1481.037+11%0.979+17%1.123+2%1.085+6%
Current Ratio--4.7352.763+71%11.231-58%5.890-20%3.200+48%
Debt To Asset Ratio--0.0350.060-41%0.039-9%0.076-54%0.134-74%
Debt To Equity Ratio--0.0370.064-43%0.040-9%0.084-56%0.171-79%
Dividend Per Share----0%-0%-0%-0%
Eps---0.003-0.001-49%-0.001-57%-0.001-68%-0.001-75%
Eps Growth---1.8530.103-1892%0.940-297%0.704-363%0.664-379%
Free Cash Flow Per Share---0.005-0.003-41%-0.002-55%-0.002-66%-0.001-81%
Free Cash Flow Per Share Growth---0.5960.535-211%0.996-160%0.834-171%0.871-168%
Free Cash Flow To Equity Per Share--0.000-0.001+387%-0.002+656%-0.001+341%-0.001+250%
Free Cash Flow To Equity Per Share Growth--2.2081.469+50%0.622+255%0.380+482%0.717+208%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.859--------
Intrinsic Value_10Y_min---0.002--------
Intrinsic Value_1Y_max--0.009--------
Intrinsic Value_1Y_min---0.010--------
Intrinsic Value_3Y_max--0.086--------
Intrinsic Value_3Y_min---0.023--------
Intrinsic Value_5Y_max--0.234--------
Intrinsic Value_5Y_min---0.025--------
Net Profit Margin----0%-0%-104.6600%-50.9880%
Operating Margin----0%-0%-104.6420%-50.9800%
Operating Ratio----0%-0%80.699-100%39.315-100%
Pb Ratio2.1650%2.1652.689-20%2.974-27%7.435-71%6.853-68%
Pe Ratio-25.0510%-25.051-86.547+245%-81.852+227%-140.328+460%-114.349+356%
Peg Ratio--13.520-67.113+596%-108.133+900%-474229.604+3507660%-237163.072+1754237%
Price Per Share0.0720%0.0720.082-13%0.093-23%0.095-24%0.060+21%
Price To Total Gains Ratio16.7590%16.759-22.152+232%-72.717+534%-6076225.663+36255622%-2679051.319+15985419%
Profit Growth--0.0740.552-87%0.720-90%0.655-89%0.671-89%
Quick Ratio--4.5102.117+113%5.664-20%3.099+46%1.603+181%
Return On Assets---0.083-0.051-39%-0.057-31%-0.054-35%-0.106+27%
Return On Equity---0.086-0.054-37%-0.060-31%-0.059-32%-0.141+63%
Total Gains Per Share--0.0040.001+309%-0.001+116%0.001+197%0.001+552%
Total Gains Per Share Growth--5.7483.874+48%1.000+475%1.375+318%664.597-99%
Usd Book Value--15904907.96114718176.647+8%15027537.598+6%8891768.886+79%5385687.072+195%
Usd Book Value Change Per Share--0.0030.001+309%0.000+116%0.001+197%0.000+552%
Usd Book Value Per Share--0.0220.020+8%0.021+6%0.012+79%0.007+195%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.002-0.001-49%-0.001-57%-0.001-68%0.000-75%
Usd Free Cash Flow---2528392.814-1492199.596-41%-1131824.993-55%-851145.086-66%-481167.299-81%
Usd Free Cash Flow Per Share---0.004-0.002-41%-0.002-55%-0.001-66%-0.001-81%
Usd Free Cash Flow To Equity Per Share--0.000-0.001+387%-0.002+656%-0.001+341%0.000+250%
Usd Price Per Share0.0480%0.0480.055-13%0.062-23%0.063-24%0.040+21%
Usd Profit---1374263.639-814775.390-41%-894102.990-35%-524410.662-62%-383420.958-72%
Usd Revenue----0%-0%273.123-100%133.060-100%
Usd Total Gains Per Share--0.0030.001+309%0.000+116%0.001+197%0.000+552%
 EOD+0 -0MRQTTM+20 -14YOY+18 -165Y+20 -1610Y+22 -14

4.2. Fundamental Score

Let's check the fundamental score of Astral Resources NL based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-25.051
Price to Book Ratio (EOD)Between0-12.165
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than14.510
Current Ratio (MRQ)Greater than14.735
Debt to Asset Ratio (MRQ)Less than10.035
Debt to Equity Ratio (MRQ)Less than10.037
Return on Equity (MRQ)Greater than0.15-0.086
Return on Assets (MRQ)Greater than0.05-0.083
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of Astral Resources NL based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.072
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets24,779
Total Liabilities873
Total Stockholder Equity23,906
 As reported
Total Liabilities 873
Total Stockholder Equity+ 23,906
Total Assets = 24,779

Assets

Total Assets24,779
Total Current Assets3,668
Long-term Assets3,668
Total Current Assets
Cash And Cash Equivalents 3,494
Other Current Assets 12
Total Current Assets  (as reported)3,668
Total Current Assets  (calculated)3,505
+/- 163
Long-term Assets
Property Plant Equipment 21,054
Long-term Assets  (as reported)0
Long-term Assets  (calculated)21,054
+/- 21,054

Liabilities & Shareholders' Equity

Total Current Liabilities775
Long-term Liabilities-
Total Stockholder Equity23,906
Total Current Liabilities
Total Current Liabilities  (as reported)775
Total Current Liabilities  (calculated)0
+/- 775
Long-term Liabilities
Long term Debt Total 11
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)11
+/- 11
Total Stockholder Equity
Common Stock62,494
Retained Earnings -38,588
Total Stockholder Equity (as reported)23,906
Total Stockholder Equity (calculated)23,906
+/- 0
Other
Cash and Short Term Investments 3,494
Common Stock Shares Outstanding 672,581
Liabilities and Stockholders Equity 24,779



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,583
0
0
0
2,757
0
0
0
1,265
0
0
0
950
0
0
889
889
959
959
624
624
741
741
831
831
1,561
1,561
2,992
2,991
1,692
1,692
2,578
2,578
2,324
2,324
5,614
5,614
8,471
8,471
12,314
12,314
12,785
12,785
12,195
12,195
11,644
11,644
11,133
11,133
10,568
10,568
10,595
10,595
11,851
11,851
11,902
11,902
12,282
12,282
5,526
5,526
6,043
6,043
5,286
5,286
5,515
5,515
5,651
5,651
5,537
5,537
1,747
1,747
1,522
1,522
1,998
1,998
1,925
1,925
2,475
2,475
4,515
4,515
5,562
5,562
5,167
5,167
6,481
6,481
7,498
7,498
0
12,153
0
24,501
0
23,252
0
22,959
0
22,818
24,779
24,77922,818022,959023,252024,501012,15307,4987,4986,4816,4815,1675,1675,5625,5624,5154,5152,4752,4751,9251,9251,9981,9981,5221,5221,7471,7475,5375,5375,6515,6515,5155,5155,2865,2866,0436,0435,5265,52612,28212,28211,90211,90211,85111,85110,59510,59510,56810,56811,13311,13311,64411,64412,19512,19512,78512,78512,31412,3148,4718,4715,6145,6142,3242,3242,5782,5781,6921,6922,9912,9921,5611,561831831741741624624959959889889009500001,2650002,7570004,5830000000000000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
343
0
0
0
66
0
0
0
34
0
0
0
140
0
0
0
38
0
0
0
53
0
0
0
138
0
0
0
849
0
0
0
876
0
0
0
3,124
0
0
0
9,019
0
0
0
6,602
0
0
0
2,806
0
0
0
579
0
0
0
354
0
0
0
53
0
0
0
62
0
0
0
79
0
0
0
256
0
0
0
288
35
35
206
206
1,463
1,463
1,691
1,691
315
315
608
608
420
420
3,710
3,710
12,898
12,898
9,883
9,883
6,369
6,369
3,326
3,326
3,668
3,6683,3263,3266,3696,3699,8839,88312,89812,8983,7103,7104204206086083153151,6911,6911,4631,46320620635352880002560007900062000530003540005790002,8060006,6020009,0190003,124000876000849000138000530003800014000034000660003430000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
341
0
0
0
66
0
0
0
34
0
0
0
140
0
0
0
13
0
0
0
41
0
0
0
136
0
0
0
753
0
0
0
867
0
0
0
2,999
0
0
0
3,478
0
0
0
6,074
0
0
0
2,391
0
0
0
57
0
0
0
7
0
0
0
11
0
0
0
3
0
0
0
7
0
0
0
241
0
0
0
279
6
6
179
179
1,320
1,320
1,624
1,624
272
272
449
449
253
253
0
3,402
0
12,698
0
9,807
0
6,118
0
3,177
3,494
3,4943,17706,11809,807012,69803,40202532534494492722721,6241,6241,3201,3201791796627900024100070003000110007000570002,3910006,0740003,4780002,999000867000753000136000410001300014000034000660003410000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43
0
0
0
0
0
0
0
0
0
0
0
00000000000430000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25
25
31
31
11
11
12
12
2
2
26
26
97
97
21
21
9
8
13
13
125
125
842
842
949
1,243
492
492
179
528
532
532
67
416
447
447
173
522
417
417
81
347
16
16
42
42
66
66
59
59
92
92
72
72
23
23
15
14
11
11
9
9
30
30
28
28
143
143
67
67
43
43
148
148
122
122
288
300
163
163
52
63
203
203
128
140
0
0140128203203635216316330028812212214814843436767143143282830309911111415232372729292595966664242161634781417417522173447447416675325325281794924921,2439498428421251251313892121979726262212121111313125250000000000000020000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
295
295
0
0
349
349
0
0
349
349
0
0
349
349
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
29
29
11
8
11
11
11
13
11
11
12
0
12
12012111113111111811292911000000000000000000000000000000000003493490034934900349349002952950000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,240
0
0
0
2,691
0
0
0
1,231
0
0
0
810
0
0
0
851
0
0
0
571
0
0
0
693
0
0
0
2,142
0
0
0
1,703
0
0
0
2,490
0
0
0
3,295
0
0
0
5,593
0
0
0
8,326
0
0
0
10,016
0
0
0
11,548
0
0
0
5,474
0
0
0
5,224
0
0
0
5,572
0
0
0
1,492
0
0
0
1,710
0
0
0
2,269
0
0
0
3,871
0
0
0
5,873
0
0
0
8,443
0
0
0
13,368
0
0
0
19,492
0
019,49200013,3680008,4430005,8730003,8710002,2690001,7100001,4920005,5720005,2240005,47400011,54800010,0160008,3260005,5930003,2950002,4900001,7030002,1420006930005710008510008100001,2310002,6910004,2400000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,189
0
0
0
2,678
0
0
0
1,231
0
0
0
810
0
0
851
851
893
893
572
571
692
692
693
693
1,276
1,276
2,142
2,142
1,376
1,376
1,703
1,703
1,910
1,910
2,490
2,490
4,946
4,946
3,295
3,295
3,922
3,922
5,593
5,593
8,011
8,011
8,326
8,326
8,862
8,862
10,017
10,016
10,839
10,839
11,548
11,548
11,811
11,811
5,255
5,255
5,636
5,636
5,002
5,002
5,139
5,139
5,350
5,350
5,475
5,475
1,454
1,454
1,453
1,453
1,672
1,672
1,852
1,852
2,231
2,231
3,052
3,052
3,871
3,871
4,852
4,852
5,873
5,873
7,078
7,078
8,443
8,443
11,603
11,603
13,368
13,368
16,590
16,590
19,402
19,402
21,054
21,05419,40219,40216,59016,59013,36813,36811,60311,6038,4438,4437,0787,0785,8735,8734,8524,8523,8713,8713,0523,0522,2312,2311,8521,8521,6721,6721,4531,4531,4541,4545,4755,4755,3505,3505,1395,1395,0025,0025,6365,6365,2555,25511,81111,81111,54811,54810,83910,83910,01610,0178,8628,8628,3268,3268,0118,0115,5935,5933,9223,9223,2953,2954,9464,9462,4902,4901,9101,9101,7031,7031,3761,3762,1422,1421,2761,276693693692692571572893893851851008100001,2310002,6780004,1890000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90
0
09000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
267
267
267
267
219
219
219
219
222
222
222
222
222
222
38
38
38
38
38
38
38
38
38
38
38
38
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000003838383838383838383838382222222222222222222192192192192672672672670000000000000000000000000000000000001010000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
0
0
0
138
0
0
0
197
0
0
0
236
0
0
300
300
275
275
104
104
239
239
157
157
165
165
127
127
140
140
102
102
111
111
399
398
1,181
1,181
1,031
1,031
827
827
877
877
830
830
605
605
464
464
843
843
226
226
578
578
241
241
334
334
597
597
443
443
468
468
845
845
509
509
626
626
451
451
587
587
427
427
590
590
338
338
504
504
418
418
738
738
983
983
0
664
0
909
0
694
0
1,316
0
2,000
873
8732,00001,31606940909066409839837387384184185045043383385905904274275875874514516266265095098458454684684434435975973343342412415785782262268438434644646056058308308778778278271,0311,0311,1811,181398399111111102102140140127127165165157157239239104104275275300300002360001970001380002000000000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
0
0
0
138
0
0
0
68
0
0
0
96
0
0
153
153
259
259
104
104
239
239
157
157
165
165
127
127
140
140
102
102
111
111
399
398
1,181
1,181
1,031
1,031
827
827
877
877
830
830
605
605
464
464
843
843
226
226
578
578
241
241
334
334
597
597
443
443
468
468
845
845
509
509
550
626
451
451
522
522
427
427
525
525
273
273
439
439
353
353
652
652
898
898
527
527
798
798
576
576
1,201
1,201
1,873
1,873
775
7751,8731,8731,2011,2015765767987985275278988986526523533534394392732735255254274275225224514516265505095098458454684684434435975973343342412415785782262268438434644646056058308308778778278271,0311,0311,1811,1813983991111111021021401401271271651651571572392391041042592591531530096000680001380002000000000000000000000000000000000000
       Short-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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
73
0
0
0
172
0
0
0
157
0
0
0
103
1
1
3
3
0
0
0
0
0
0
0
0
0
0
0
57
0
0
0
45
0
0
0
77
0
07700045000570000000000033111030001570001720007300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
1
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000003311000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31
0
0
111
111
243
243
84
84
222
222
153
153
157
157
123
123
135
135
94
94
103
103
391
391
1,108
1,108
959
959
755
755
784
784
737
737
512
512
430
430
810
810
194
194
546
546
204
204
310
310
472
472
346
346
341
341
649
649
407
407
394
394
321
321
330
330
361
361
283
283
273
273
324
324
353
353
540
540
417
417
316
316
483
483
289
289
848
848
721
716
0
07167218488482892894834833163164174175405403533533243242732732832833613613303303213213943944074076496493413413463464724723103102042045465461941948108104304305125127377377847847557559599591,1081,1083913911031039494135135123123157157153153222222848424324311111100310000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
64
0
0
0
58
0
0
0
37
0
0
0
65
0
0
7
42
9
9
0
20
0
0
5
5
9
9
5
5
5
5
8
8
8
8
8
8
73
73
73
73
73
73
93
93
93
93
93
93
33
33
33
33
32
32
32
32
37
37
24
24
24
24
24
24
24
24
24
24
24
24
0
75
75
75
90
90
65
65
239
239
0
0
16
115
0
0
62
113
453
453
105
153
128
128
109
242
145
145
918
1,079
0
01,079918145145242109128128153105453453113620011516002392396565909075757502424242424242424242424243737323232323333333393939393939373737373737388888855559955002009942700650003700058000640000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
130
0
0
0
140
0
0
0
147
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65
0
0
0
65
0
0
0
65
0
0
0
86
0
0
0
137
0
0
0
118
0
0
0
127
0
01270001180001370008600065000650006500000000000000000000000000000000000000000000000000000000000147000140000130000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47
0
21
0
19
0
16
0
40
11
1140016019021047000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114
0
0
128
128
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75
75
0
0
65
65
0
0
65
65
65
65
65
65
65
65
86
86
86
86
90
90
90
90
99
99
99
99
87
87
0
087879999999990909090868686866565656565656565006565007575000000000000000000000000000000000000000000000000000000128128001140000000000000000000000000000000000000000000000
> Total Stockholder 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
4,382
0
0
0
2,619
0
0
0
1,068
0
0
0
714
714
0
588
588
684
684
520
520
503
503
674
674
1,395
1,395
2,864
2,864
1,552
1,552
2,476
2,476
2,213
2,213
5,215
5,215
7,290
7,290
11,283
11,283
11,958
11,958
11,318
11,318
10,815
10,815
10,528
10,528
10,104
10,104
9,752
9,752
11,625
11,625
11,324
11,324
12,041
12,041
5,192
5,192
5,447
5,447
4,843
4,843
5,047
5,047
4,806
4,806
5,027
5,027
1,122
1,122
1,071
1,071
1,411
1,411
1,498
1,498
1,885
1,885
4,177
4,177
5,058
5,058
4,749
4,749
5,743
5,743
6,515
6,515
0
11,490
0
23,592
0
22,558
0
21,643
0
20,819
23,906
23,90620,819021,643022,558023,592011,49006,5156,5155,7435,7434,7494,7495,0585,0584,1774,1771,8851,8851,4981,4981,4111,4111,0711,0711,1221,1225,0275,0274,8064,8065,0475,0474,8434,8435,4475,4475,1925,19212,04112,04111,32411,32411,62511,6259,7529,75210,10410,10410,52810,52810,81510,81511,31811,31811,95811,95811,28311,2837,2907,2905,2155,2152,2132,2132,4762,4761,5521,5522,8642,8641,3951,39567467450350352052068468458858807147140001,0680002,6190004,3820000000000000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,108
0
0
0
26,186
0
0
0
13,732
0
0
0
14,204
0
0
14,445
14,445
14,678
14,678
15,048
15,048
15,173
15,173
15,749
15,749
16,723
16,723
18,283
18,283
18,283
18,283
19,483
19,483
19,483
19,483
22,751
22,751
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
23,126
25,409
25,409
25,409
25,409
26,482
26,482
26,582
26,582
27,135
27,135
27,422
27,422
27,929
27,929
27,929
27,929
28,198
28,198
28,668
28,668
28,866
28,866
29,213
29,213
29,395
29,395
30,057
30,057
32,556
32,556
33,951
33,951
33,985
33,985
35,293
35,293
37,464
37,464
43,576
43,576
56,412
56,412
56,409
56,409
57,439
57,439
57,439
57,439
62,494
62,49457,43957,43957,43957,43956,40956,40956,41256,41243,57643,57637,46437,46435,29335,29333,98533,98533,95133,95132,55632,55630,05730,05729,39529,39529,21329,21328,86628,86628,66828,66828,19828,19827,92927,92927,92927,92927,42227,42227,13527,13526,58226,58226,48226,48225,40925,40925,40925,40923,12623,12623,12623,12623,12623,12623,12623,12623,12623,12623,12623,12623,12623,12623,12623,12622,75122,75119,48319,48319,48319,48318,28318,28318,28318,28316,72316,72315,74915,74915,17315,17315,04815,04814,67814,67814,44514,4450014,20400013,73200026,18600024,1080000000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-185
0
0
0
-116
0
0
0
-96
0
0
0
-85
0
0
0
-78
0
0
0
-87
0
0
0
-94
0
0
0
-74
0
0
0
-87
0
0
0
-97
0
0
0
-1,263
0
0
0
-111
0
0
0
-118
0
0
0
-151
0
0
0
-181
0
0
0
-81
0
0
0
115
0
0
0
175
0
0
0
432
0
0
0
570
0
0
0
718
0
0
0
917
0
0
0
917
0
0
0
1,090
0
0
0
2,994
0
0
0
2,579
0
02,5790002,9940001,090000917000917000718000570000432000175000115000-81000-181000-151000-118000-111000-1,263000-97000-87000-74000-94000-87000-78000-85000-96000-116000-1850000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
96
0
0
0
85
0
0
0
78
0
0
0
87
0
0
0
94
0
0
0
74
0
0
0
87
0
0
0
97
0
0
0
1,263
0
0
0
111
0
0
0
118
0
0
0
151
0
0
0
181
0
0
0
81
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
718
718
718
718
917
917
917
917
917
917
917
917
970
970
1,090
1,090
1,724
1,724
2,994
2,994
2,331
2,331
2,579
2,579
0
02,5792,5792,3312,3312,9942,9941,7241,7241,0901,0909709709179179179179179179179177187187187180000000000000000810001810001510001180001110001,2630009700087000740009400087000780008500096000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.