25 XP   0   0   10

Alternative Investment Trust
Buy, Hold or Sell?

Let's analyse Alternative Investment Trust together

PenkeI guess you are interested in Alternative Investment Trust. 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 Alternative Investment Trust. 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 Alternative Investment Trust

I send you an email if I find something interesting about Alternative Investment Trust.

Quick analysis of Alternative Investment Trust (30 sec.)










What can you expect buying and holding a share of Alternative Investment Trust? (30 sec.)

How much money do you get?

How much money do you get?
A$0.03
When do you have the money?
1 year
How often do you get paid?
60.0%

What is your share worth?

Current worth
A$0.39
Expected worth in 1 year
A$0.57
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
A$0.23
Return On Investment
17.6%

For what price can you sell your share?

Current Price per Share
A$1.30
Expected price per share
A$1.265 - A$1.38
How sure are you?
50%

1. Valuation of Alternative Investment Trust (5 min.)




Live pricePrice per Share (EOD)

A$1.30

Intrinsic Value Per Share

A$-0.09 - A$0.04

Total Value Per Share

A$0.30 - A$0.43

2. Growth of Alternative Investment Trust (5 min.)




Is Alternative Investment Trust growing?

Current yearPrevious yearGrowGrow %
How rich?$31.2m$27.6m$3.5m11.5%

How much money is Alternative Investment Trust making?

Current yearPrevious yearGrowGrow %
Making money$1.9m$3.4m-$1.5m-83.5%
Net Profit Margin54.9%73.7%--

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

3. Financial Health of Alternative Investment Trust (5 min.)




What can you expect buying and holding a share of Alternative Investment Trust? (5 min.)

Welcome investor! Alternative Investment Trust's management wants to use your money to grow the business. In return you get a share of Alternative Investment Trust.

What can you expect buying and holding a share of Alternative Investment Trust?

First you should know what it really means to hold a share of Alternative Investment Trust. And how you can make/lose money.

Speculation

The Price per Share of Alternative Investment Trust is A$1.3. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Alternative Investment Trust.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Alternative Investment Trust, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.39. Based on the TTM, the Book Value Change Per Share is A$0.04 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.05 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alternative Investment Trust.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.021.2%0.021.2%0.032.2%0.021.5%0.010.9%
Usd Book Value Change Per Share0.032.2%0.032.2%0.032.3%0.042.9%0.031.9%
Usd Dividend Per Share0.010.6%0.010.6%0.010.6%0.010.5%0.000.3%
Usd Total Gains Per Share0.042.9%0.042.9%0.042.9%0.043.4%0.032.2%
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio0.00-0.00-0.00-0.00-0.01-
Price-to-Total Gains Ratio0.00-0.00-0.00-
Price to Book Ratio0.00-0.00-0.00-0.00-0.00-
Price-to-Total Gains Ratio0.00-0.00-0.00-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.84136
Number of shares1188
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.030.04
Usd Total Gains Per Share0.040.04
Gains per Quarter (1188 shares)44.0953.08
Gains per Year (1188 shares)176.35212.32
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13913816631181202
27827534262362414
311741351893544626
4155550694124725838
51946888701559061050
6233825104618710871262
7272963122221812691474
83111100139824914501686
93501238157428016311898
103891375175031118122110

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%12.05.01.066.7%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%6.03.01.060.0%7.05.06.038.9%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%6.00.04.060.0%9.00.09.050.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%6.03.01.060.0%9.04.05.050.0%

Fundamentals of Alternative Investment Trust

About Alternative Investment Trust

Alternative Investment Trust is a balanced mutual fund launched by RE The Trust Company (RE Services) Limited. The fund is co-managed by Laxey Partners (UK) Limited and Laxey Partners Ltd. It invests in the equity and fixed income markets of Australia. The fund also invests in absolute return funds. It seeks to invest in stocks of companies that are operating across diversified sectors. The fund was formerly known as Everest Babcock & Brown Alternative Investment Trust. Alternative Investment Trust was formed on April 7, 2005 and is domiciled in Australia.

Fundamental data was last updated by Penke on 2024-03-31 00:23:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry

1.1. Profitability of Alternative Investment Trust.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Alternative Investment Trust earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alternative Investment Trust to the  industry mean.
  • A Net Profit Margin of 54.9% means that $0.55 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alternative Investment Trust:

  • The MRQ is 54.9%. The company is making a huge profit. +2
  • The TTM is 54.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ54.9%TTM54.9%0.0%
TTM54.9%YOY73.7%-18.9%
TTM54.9%5Y67.6%-12.8%
5Y67.6%10Y111.1%-43.4%
1.1.2. Return on Assets

Shows how efficient Alternative Investment Trust is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alternative Investment Trust to the  industry mean.
  • 6.1% Return on Assets means that Alternative Investment Trust generated $0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alternative Investment Trust:

  • The MRQ is 6.1%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.1%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM6.1%0.0%
TTM6.1%YOY12.6%-6.5%
TTM6.1%5Y10.6%-4.5%
5Y10.6%10Y5.2%+5.4%
1.1.3. Return on Equity

Shows how efficient Alternative Investment Trust is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alternative Investment Trust to the  industry mean.
  • 6.1% Return on Equity means Alternative Investment Trust generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alternative Investment Trust:

  • The MRQ is 6.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.1%TTM6.1%0.0%
TTM6.1%YOY12.7%-6.6%
TTM6.1%5Y11.0%-4.9%
5Y11.0%10Y5.4%+5.6%

1.2. Operating Efficiency of Alternative Investment Trust.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Alternative Investment Trust is operating .

  • Measures how much profit Alternative Investment Trust 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 Alternative Investment Trust to the  industry mean.
  • An Operating Margin of 54.9% means the company generated $0.55  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alternative Investment Trust:

  • The MRQ is 54.9%. The company is operating very efficient. +2
  • The TTM is 54.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ54.9%TTM54.9%0.0%
TTM54.9%YOY73.7%-18.9%
TTM54.9%5Y62.9%-8.1%
5Y62.9%10Y49.7%+13.2%
1.2.2. Operating Ratio

Measures how efficient Alternative Investment Trust is keeping operating costs low.

  • Below 1 is considered healthy (always compare to  industry mean).
  • An Operation Ratio of 0.46 means that the operating costs are $0.46 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alternative Investment Trust:

  • The MRQ is 0.457. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.457. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.457TTM0.4570.000
TTM0.457YOY0.279+0.178
TTM0.4575Y0.370+0.087
5Y0.37010Y0.216+0.154

1.3. Liquidity of Alternative Investment Trust.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Alternative Investment Trust is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to  industry mean).
  • A Current Ratio of 320.41 means the company has $320.41 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alternative Investment Trust:

  • The MRQ is 320.411. The company is very able to pay all its short-term debts. +2
  • The TTM is 320.411. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ320.411TTM320.4110.000
TTM320.411YOY308.036+12.375
TTM320.4115Y184.055+136.355
5Y184.05510Y116.738+67.318
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alternative Investment Trust to the  industry mean.
  • A Quick Ratio of 616.23 means the company can pay off $616.23 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alternative Investment Trust:

  • The MRQ is 616.225. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 616.225. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ616.225TTM616.2250.000
TTM616.225YOY595.791+20.434
TTM616.2255Y320.400+295.825
5Y320.40010Y219.773+100.627

1.4. Solvency of Alternative Investment Trust.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Alternative Investment Trust assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alternative Investment Trust to industry mean.
  • A Debt to Asset Ratio of 0.00 means that Alternative Investment Trust assets are financed with 0.3% credit (debt) and the remaining percentage (100% - 0.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alternative Investment Trust:

  • The MRQ is 0.003. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.003. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.003TTM0.0030.000
TTM0.003YOY0.0030.000
TTM0.0035Y0.025-0.022
5Y0.02510Y0.118-0.093
1.4.2. Debt to Equity Ratio

Measures if Alternative Investment Trust is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alternative Investment Trust to the  industry mean.
  • A Debt to Equity ratio of 0.3% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alternative Investment Trust:

  • The MRQ is 0.003. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.003. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.003TTM0.0030.000
TTM0.003YOY0.0030.000
TTM0.0035Y0.027-0.024
5Y0.02710Y0.120-0.093

2. Market Valuation of Alternative Investment Trust

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Alternative Investment Trust to the  industry mean.
  • A PE ratio of 0.00 means the investor is paying $0.00 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alternative Investment Trust:

  • The EOD is 54.827. Based on the earnings, the company is expensive. -2
  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
EOD54.827MRQ-+54.827
MRQ-TTM-0.000
TTM-YOY0.002-0.002
TTM-5Y0.001-0.001
5Y0.00110Y0.006-0.005
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Alternative Investment Trust:

  • The EOD is -1,922.220. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
EOD-1,922.220MRQ--1,922.220
MRQ-TTM-0.000
TTM-YOY0.057-0.057
TTM-5Y0.008-0.008
5Y0.00810Y-0.002+0.010
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to industry mean).
  • A PB ratio of 0.00 means the investor is paying $0.00 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alternative Investment Trust:

  • The EOD is 3.348. Based on the equity, the company is fair priced.
  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
EOD3.348MRQ-+3.348
MRQ-TTM-0.000
TTM-YOY0.0000.000
TTM-5Y0.0000.000
5Y0.00010Y0.0000.000
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Alternative Investment Trust 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--0.0450.0450%0.046-3%0.059-24%0.039+15%
Book Value Per Share--0.3880.3880%0.344+13%0.269+44%0.186+109%
Current Ratio--320.411320.4110%308.036+4%184.055+74%116.738+174%
Debt To Asset Ratio--0.0030.0030%0.003-4%0.025-88%0.118-97%
Debt To Equity Ratio--0.0030.0030%0.003-4%0.027-89%0.120-97%
Dividend Per Share--0.0130.0130%0.012+6%0.010+25%0.006+114%
Eps--0.0240.0240%0.044-46%0.030-21%0.018+33%
Free Cash Flow Per Share---0.001-0.0010%0.002-139%-0.002+136%-0.004+533%
Free Cash Flow To Equity Per Share--0.0020.0020%-0.010+595%0.017-88%-0.043+2184%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.042--------
Intrinsic Value_10Y_min---0.091--------
Intrinsic Value_1Y_max--0.000--------
Intrinsic Value_1Y_min---0.006--------
Intrinsic Value_3Y_max--0.002--------
Intrinsic Value_3Y_min---0.020--------
Intrinsic Value_5Y_max--0.009--------
Intrinsic Value_5Y_min---0.038--------
Market Cap161466500.000+100%--0%12420.500-100%4968.200-100%7711.780-100%
Net Profit Margin--0.5490.5490%0.737-26%0.676-19%1.111-51%
Operating Margin--0.5490.5490%0.737-26%0.629-13%0.497+10%
Operating Ratio--0.4570.4570%0.279+64%0.370+23%0.216+112%
Pb Ratio3.348+100%--0%0.000-100%0.000-100%0.000-100%
Pe Ratio54.827+100%--0%0.002-100%0.001-100%0.006-100%
Price Per Share1.300+100%--0%0.000-100%0.000-100%0.000-100%
Price To Free Cash Flow Ratio-1922.2200%--0%0.057-100%0.008-100%-0.0020%
Quick Ratio--616.225616.2250%595.791+3%320.400+92%219.773+180%
Return On Assets--0.0610.0610%0.126-52%0.106-42%0.052+17%
Return On Equity--0.0610.0610%0.127-52%0.110-44%0.054+14%
Total Gains Per Share--0.0570.0570%0.058-1%0.069-17%0.045+28%
Usd Book Value--31215103.20031215103.2000%27621201.600+13%21725339.040+44%15227904.080+105%
Usd Book Value Change Per Share--0.0290.0290%0.030-3%0.038-24%0.025+15%
Usd Book Value Per Share--0.2510.2510%0.222+13%0.174+44%0.121+109%
Usd Dividend Per Share--0.0080.0080%0.008+6%0.007+25%0.004+114%
Usd Eps--0.0150.0150%0.028-46%0.020-21%0.012+33%
Usd Free Cash Flow---54364.800-54364.8000%141089.600-139%-135135.360+149%-362302.560+566%
Usd Free Cash Flow Per Share--0.0000.0000%0.001-139%-0.001+136%-0.003+533%
Usd Free Cash Flow To Equity Per Share--0.0010.0010%-0.007+595%0.011-88%-0.028+2184%
Usd Market Cap104501118.800+100%--0%8038.548-100%3215.419-100%4991.064-100%
Usd Price Per Share0.841+100%--0%0.000-100%0.000-100%0.000-100%
Usd Profit--1906004.0001906004.0000%3497468.800-46%2433601.440-22%1552891.680+23%
Usd Revenue--3474169.6003474169.6000%4742681.600-27%3603997.920-4%2335680.080+49%
Usd Total Gains Per Share--0.0370.0370%0.038-1%0.045-17%0.029+28%
 EOD+3 -3MRQTTM+0 -0YOY+15 -195Y+16 -1810Y+28 -5

3.2. Fundamental Score

Let's check the fundamental score of Alternative Investment Trust based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1554.827
Price to Book Ratio (EOD)Between0-13.348
Net Profit Margin (MRQ)Greater than00.549
Operating Margin (MRQ)Greater than00.549
Quick Ratio (MRQ)Greater than1616.225
Current Ratio (MRQ)Greater than1320.411
Debt to Asset Ratio (MRQ)Less than10.003
Debt to Equity Ratio (MRQ)Less than10.003
Return on Equity (MRQ)Greater than0.150.061
Return on Assets (MRQ)Greater than0.050.061
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Alternative Investment Trust based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5017.780
Ma 20Greater thanMa 501.376
Ma 50Greater thanMa 1001.348
Ma 100Greater thanMa 2001.347
OpenGreater thanClose1.300
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets48,382
Total Liabilities151
Total Stockholder Equity48,231
 As reported
Total Liabilities 151
Total Stockholder Equity+ 48,231
Total Assets = 48,382

Assets

Total Assets48,382
Total Current Assets48,382
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 3,069
Short-term Investments 44,822
Net Receivables 337
Inventory -44,822
Other Current Assets 44,976
Total Current Assets  (as reported)48,382
Total Current Assets  (calculated)48,382
+/-0
Long-term Assets
Long-term Assets  (as reported)0
Long-term Assets  (calculated)0
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities151
Long-term Liabilities0
Total Stockholder Equity48,231
Total Current Liabilities
Other Current Liabilities 151
Total Current Liabilities  (as reported)151
Total Current Liabilities  (calculated)151
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock48,231
Total Stockholder Equity (as reported)48,231
Total Stockholder Equity (calculated)48,231
+/-0
Other
Cash and Short Term Investments 47,891
Common Stock Shares Outstanding 29,803
Liabilities and Stockholders Equity 48,382
Net Debt -3,069
Net Tangible Assets 48,231
Net Working Capital 48,231



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-31
> Total Assets 
537,300
610,885
551,640
1,308,930
1,002,803
240,017
184,511
108,922
71,252
34,303
23,339
18,388
14,177
12,468
12,844
27,468
41,048
42,817
48,382
48,38242,81741,04827,46812,84412,46814,17718,38823,33934,30371,252108,922184,511240,0171,002,8031,308,930551,640610,885537,300
   > Total Current Assets 
200
0
551,640
125,470
133,775
15,636
13,635
20,038
6,369
4,887
5,502
18,388
14,177
12,468
12,844
27,468
41,048
42,817
48,382
48,38242,81741,04827,46812,84412,46814,17718,3885,5024,8876,36920,03813,63515,636133,775125,470551,6400200
       Cash And Cash Equivalents 
200
26,670
22,187
10,831
81,977
14,161
12,653
19,983
6,319
4,857
5,469
3,759
3,418
5,573
4,338
10,354
7,303
2,466
3,069
3,0692,4667,30310,3544,3385,5733,4183,7595,4694,8576,31919,98312,65314,16181,97710,83122,18726,670200
       Short-term Investments 
0
545,354
507,274
13,079
2,446
0
0
0
0
29,416
17,837
14,602
10,731
6,859
0
16,852
33,470
40,113
44,822
44,82240,11333,47016,85206,85910,73114,60217,83729,41600002,44613,079507,274545,3540
       Net Receivables 
0
0
4,815
2,442
3,118
1,475
982
55
50
30
33
27
28
36
551
262
275
123
337
337123275262551362827333050559821,4753,1182,4424,81500
       Other Current Assets 
0
0
12,651
99,118
46,234
0
0
0
0
-29,416
-17,837
14,090
10,731
6,859
0
17,114
33,745
40,228
44,976
44,97640,22833,74517,11406,85910,73114,090-17,837-29,416000046,23499,11812,65100
   > Long-term Assets 
537,100
0
511,987
1,183,460
869,028
224,381
170,876
88,884
64,883
29,416
17,837
14,602
10,731
6,859
0
0
0
0
0
000006,85910,73114,60217,83729,41664,88388,884170,876224,381869,0281,183,460511,9870537,100
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
10,731
6,859
0
0
0
0
0
000006,85910,731000000000000
       Other Assets 
0
55
-511,987
1,834
0
0
0
0
0
28,892
17,208
-14,602
-10,731
-6,859
0
0
0
0
0
00000-6,859-10,731-14,60217,20828,892000001,834-511,987550
> Total Liabilities 
500,200
296,954
269,948
1,308,930
1,002,803
240,017
184,511
108,922
71,252
34,303
261
244
196
223
191
128
4,109
139
151
1511394,10912819122319624426134,30371,252108,922184,511240,0171,002,8031,308,930269,948296,954500,200
   > Total Current Liabilities 
0
0
269,948
6,045
15,142
42,942
1,491
534
493
218
261
244
196
223
191
128
4,109
139
151
1511394,1091281912231962442612184935341,49142,94215,1426,045269,94800
       Short-term Debt 
0
0
267,457
13,079
2,446
0
0
0
0
29,416
17,837
14,602
10,731
6,859
0
0
0
0
0
000006,85910,73114,60217,83729,41600002,44613,079267,45700
       Accounts payable 
0
0
1,904
4,808
3,787
917
897
167
142
92
133
86
87
31
0
0
3,931
0
0
003,93100318786133921421678979173,7874,8081,90400
       Other Current Liabilities 
0
0
587
1,237
11,355
42,025
594
367
351
126
128
158
109
192
127
128
178
139
151
15113917812812719210915812812635136759442,02511,3551,23758700
   > Long-term Liabilities 
500,200
0
269,361
1,302,885
987,661
197,075
183,020
108,388
70,759
34,085
133
86
87
31
0
0
0
0
0
0000031878613334,08570,759108,388183,020197,075987,6611,302,885269,3610500,200
       Other Liabilities 
0
296,954
269,948
526,161
580,684
42,942
1,491
534
493
218
261
244
196
223
0
0
0
0
0
000002231962442612184935341,49142,942580,684526,161269,948296,9540
> Total Stockholder Equity
37,100
313,931
281,692
742,969
422,119
-8,092
177,371
108,014
70,759
34,085
23,078
18,144
13,981
12,245
12,653
27,340
36,939
42,678
48,231
48,23142,67836,93927,34012,65312,24513,98118,14423,07834,08570,759108,014177,371-8,092422,119742,969281,692313,93137,100
   Common Stock
37,100
287,700
255,176
743,877
734,683
561,548
561,548
492,286
453,078
409,950
23,078
392,961
391,001
12,245
12,653
27,340
36,939
42,678
48,231
48,23142,67836,93927,34012,65312,245391,001392,96123,078409,950453,078492,286561,548561,548734,683743,877255,176287,70037,100
   Retained Earnings Total Equity0000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
23,078
0
0
0
0
0
0
0
0
0000000023,0780000000000
   Capital Surplus 0000000000000000000
   Treasury Stock0000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
-197,075
0
0
0
0
-23,078
0
0
12,245
12,653
27,340
36,939
42,678
48,231
48,23142,67836,93927,34012,65312,24500-23,0780000-197,07500000



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.