25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

COG Financial Services Ltd
Buy, Hold or Sell?

Let's analyze COG Financial Services Ltd together

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

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

Get notifications about COG Financial Services Ltd

I send you an email if I find something interesting about COG Financial Services Ltd.

1. Quick Overview

1.1. Quick analysis of COG Financial Services Ltd (30 sec.)










1.2. What can you expect buying and holding a share of COG Financial Services Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.23
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
A$1.02
Expected worth in 1 year
A$0.80
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
A$0.12
Return On Investment
12.1%

For what price can you sell your share?

Current Price per Share
A$0.98
Expected price per share
A$0.965 - A$1.1353428571429
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of COG Financial Services Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.98
Intrinsic Value Per Share
A$-8.11 - A$4.38
Total Value Per Share
A$-7.09 - A$5.40

2.2. Growth of COG Financial Services Ltd (5 min.)




Is COG Financial Services Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$137.5m$144.8m-$7.3m-5.3%

How much money is COG Financial Services Ltd making?

Current yearPrevious yearGrowGrow %
Making money$8.6m$5.4m$3.2m37.3%
Net Profit Margin2.6%2.2%--

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

2.3. Financial Health of COG Financial Services Ltd (5 min.)




2.4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  


Richest
#181 / 365

Most Revenue
#65 / 365

Most Profit
#131 / 365

Most Efficient
#230 / 365
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of COG Financial Services Ltd?

Welcome investor! COG Financial Services Ltd's management wants to use your money to grow the business. In return you get a share of COG Financial Services Ltd.

First you should know what it really means to hold a share of COG Financial Services Ltd. And how you can make/lose money.

Speculation

The Price per Share of COG Financial Services Ltd is A$0.975. 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 COG Financial Services Ltd.
  • 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 COG Financial Services Ltd, 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$1.02. Based on the TTM, the Book Value Change Per Share is A$-0.05 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.03 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$0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of COG Financial Services Ltd.

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 Eps0.044.5%0.044.5%0.032.8%0.000.3%0.011.1%
Usd Book Value Change Per Share-0.04-3.8%-0.04-3.8%0.022.4%0.000.3%0.065.8%
Usd Dividend Per Share0.065.8%0.065.8%0.088.5%0.065.9%0.033.3%
Usd Total Gains Per Share0.022.0%0.022.0%0.1110.9%0.066.3%0.099.1%
Usd Price Per Share0.76-0.76-0.93-0.58-0.33-
Price to Earnings Ratio17.43-17.43-34.12-13.08-6.44-
Price-to-Total Gains Ratio38.15-38.15-8.74-9.16-5.39-
Price to Book Ratio1.10-1.10-1.28-0.82-0.51-
Price-to-Total Gains Ratio38.15-38.15-8.74-9.16-5.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.6584175
Number of shares1518
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.06
Usd Book Value Change Per Share-0.040.00
Usd Total Gains Per Share0.020.06
Gains per Quarter (1518 shares)30.2392.83
Gains per Year (1518 shares)120.92371.33
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1344-22311135219361
2688-44623270438732
31032-6693531056581103
41376-8934741409771474
51720-11165951761961845
62064-133971621131152216
72408-156283724651342587
82752-178595828171532958
93096-2008107931691733329
103440-2231120035211923700

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%3.02.00.060.0%7.03.00.070.0%14.08.00.063.6%
Book Value Change Per Share0.01.00.00.0%2.01.00.066.7%2.03.00.040.0%7.03.00.070.0%16.06.00.072.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.00.02.080.0%12.00.010.054.5%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%9.01.00.090.0%18.04.00.081.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.054-0.0540%0.034-258%0.005-1263%0.084-165%
Book Value Per Share--1.0221.0220%1.077-5%1.012+1%0.869+18%
Current Ratio----0%0.752-100%0.692-100%3.059-100%
Debt To Asset Ratio--0.7040.7040%0.638+10%0.591+19%0.407+73%
Debt To Equity Ratio--3.1873.1870%2.309+38%1.993+60%1.187+169%
Dividend Per Share--0.0840.0840%0.123-32%0.086-2%0.048+76%
Eps--0.0650.0650%0.040+60%0.004+1442%0.016+294%
Free Cash Flow Per Share--0.2040.2040%0.101+102%0.306-33%0.129+58%
Free Cash Flow To Equity Per Share--0.5290.5290%0.252+110%0.324+63%0.220+141%
Gross Profit Margin--1.0001.0000%-15.485+1649%-1.359+236%-1.348+235%
Intrinsic Value_10Y_max--4.380--------
Intrinsic Value_10Y_min---8.115--------
Intrinsic Value_1Y_max--0.336--------
Intrinsic Value_1Y_min---0.110--------
Intrinsic Value_3Y_max--1.087--------
Intrinsic Value_3Y_min---0.941--------
Intrinsic Value_5Y_max--1.933--------
Intrinsic Value_5Y_min---2.435--------
Market Cap194175150.000-15%224048250.000224048250.0000%274832520.000-18%170316500.800+32%96131635.800+133%
Net Profit Margin--0.0260.0260%0.022+17%-0.007+128%0.174-85%
Operating Margin--0.1130.1130%0.131-13%0.116-2%0.262-57%
Operating Ratio--0.4350.4350%0.869-50%0.794-45%0.699-38%
Pb Ratio0.954-15%1.1001.1000%1.281-14%0.819+34%0.507+117%
Pe Ratio15.110-15%17.43417.4340%34.119-49%13.082+33%6.441+171%
Price Per Share0.975-15%1.1251.1250%1.380-18%0.855+32%0.483+133%
Price To Free Cash Flow Ratio4.773-15%5.5085.5080%13.632-60%6.254-12%-3.980+172%
Price To Total Gains Ratio33.062-15%38.14938.1490%8.744+336%9.160+316%5.394+607%
Quick Ratio--2.2612.2610%1.561+45%1.880+20%4.230-47%
Return On Assets--0.0190.0190%0.014+38%-0.003+117%0.029-36%
Return On Equity--0.0850.0850%0.049+72%0.004+2229%0.035+141%
Total Gains Per Share--0.0290.0290%0.158-81%0.091-67%0.131-78%
Usd Book Value--137513364.900137513364.9000%144831591.000-5%136108876.095+1%116905719.328+18%
Usd Book Value Change Per Share---0.037-0.0370%0.023-258%0.003-1263%0.057-165%
Usd Book Value Per Share--0.6900.6900%0.727-5%0.683+1%0.587+18%
Usd Dividend Per Share--0.0570.0570%0.083-32%0.058-2%0.032+76%
Usd Eps--0.0440.0440%0.027+60%0.003+1442%0.011+294%
Usd Free Cash Flow--27470528.70027470528.7000%13614723.300+102%41174526.660-33%17342914.003+58%
Usd Free Cash Flow Per Share--0.1380.1380%0.068+102%0.207-33%0.087+58%
Usd Free Cash Flow To Equity Per Share--0.3570.3570%0.171+110%0.219+63%0.149+141%
Usd Market Cap131126478.795-15%151299783.225151299783.2250%185594400.756-18%115014732.990+32%64917693.656+133%
Usd Price Per Share0.658-15%0.7600.7600%0.932-18%0.578+32%0.326+133%
Usd Profit--8678280.3008678280.3000%5439541.500+60%562795.020+1442%2199823.718+294%
Usd Revenue--336959168.100336959168.1000%247165877.700+36%225467138.100+49%145785658.081+131%
Usd Total Gains Per Share--0.0200.0200%0.107-81%0.061-67%0.089-78%
 EOD+4 -4MRQTTM+0 -0YOY+20 -165Y+20 -1610Y+21 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.110
Price to Book Ratio (EOD)Between0-10.954
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.113
Quick Ratio (MRQ)Greater than12.261
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.704
Debt to Equity Ratio (MRQ)Less than13.187
Return on Equity (MRQ)Greater than0.150.085
Return on Assets (MRQ)Greater than0.050.019
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.700
Ma 20Greater thanMa 500.954
Ma 50Greater thanMa 1000.986
Ma 100Greater thanMa 2001.022
OpenGreater thanClose0.945
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About COG Financial Services Ltd

COG Financial Services Limited, together with its subsidiaries, engages in equipment financing and broking, aggregation, insurance broking, and novated leasing activities for small to medium-sized enterprises in Australia. The company operates through four segments: Finance Broking & Aggregation; Novated Leasing; Asset Management & Lending; and All Other/Intersegment. It provides management of investment funds, as well as offers financing arrangements to commercial customers for essential business assets; and salary packaging services to government and private sector customers. The company was formerly known as Consolidated Operations Group Limited and changed its name to COG Financial Services Limited in November 2020. COG Financial Services Limited was incorporated in 2002 and is based in Chatswood, Australia.

Fundamental data was last updated by Penke on 2024-10-05 08:03:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less 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 less 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 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 unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit COG Financial Services Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare COG Financial Services Ltd to the Capital Markets industry mean.
  • A Net Profit Margin of 2.6% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of COG Financial Services Ltd:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is 2.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.6%0.0%
TTM2.6%YOY2.2%+0.4%
TTM2.6%5Y-0.7%+3.3%
5Y-0.7%10Y17.4%-18.2%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%10.3%-7.7%
TTM2.6%9.8%-7.2%
YOY2.2%11.5%-9.3%
5Y-0.7%12.7%-13.4%
10Y17.4%13.5%+3.9%
4.3.1.2. Return on Assets

Shows how efficient COG Financial Services Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare COG Financial Services Ltd to the Capital Markets industry mean.
  • 1.9% Return on Assets means that COG Financial Services Ltd generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of COG Financial Services Ltd:

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.9%0.0%
TTM1.9%YOY1.4%+0.5%
TTM1.9%5Y-0.3%+2.2%
5Y-0.3%10Y2.9%-3.2%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%0.4%+1.5%
TTM1.9%0.3%+1.6%
YOY1.4%0.3%+1.1%
5Y-0.3%0.4%-0.7%
10Y2.9%0.4%+2.5%
4.3.1.3. Return on Equity

Shows how efficient COG Financial Services Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare COG Financial Services Ltd to the Capital Markets industry mean.
  • 8.5% Return on Equity means COG Financial Services Ltd generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of COG Financial Services Ltd:

  • The MRQ is 8.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.5%TTM8.5%0.0%
TTM8.5%YOY4.9%+3.6%
TTM8.5%5Y0.4%+8.1%
5Y0.4%10Y3.5%-3.2%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%1.9%+6.6%
TTM8.5%1.6%+6.9%
YOY4.9%1.5%+3.4%
5Y0.4%2.0%-1.6%
10Y3.5%2.0%+1.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of COG Financial Services Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient COG Financial Services Ltd is operating .

  • Measures how much profit COG Financial Services Ltd 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 COG Financial Services Ltd to the Capital Markets industry mean.
  • An Operating Margin of 11.3% means the company generated $0.11  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of COG Financial Services Ltd:

  • The MRQ is 11.3%. The company is operating less efficient.
  • The TTM is 11.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.3%TTM11.3%0.0%
TTM11.3%YOY13.1%-1.7%
TTM11.3%5Y11.6%-0.2%
5Y11.6%10Y26.2%-14.7%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ11.3%8.3%+3.0%
TTM11.3%9.7%+1.6%
YOY13.1%8.4%+4.7%
5Y11.6%2.2%+9.4%
10Y26.2%5.3%+20.9%
4.3.2.2. Operating Ratio

Measures how efficient COG Financial Services Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 0.44 means that the operating costs are $0.44 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of COG Financial Services Ltd:

  • The MRQ is 0.435. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.435. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.435TTM0.4350.000
TTM0.435YOY0.869-0.434
TTM0.4355Y0.794-0.359
5Y0.79410Y0.699+0.095
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4350.963-0.528
TTM0.4350.975-0.540
YOY0.8690.943-0.074
5Y0.7940.896-0.102
10Y0.6990.898-0.199
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of COG Financial Services Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if COG Financial Services Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of COG Financial Services Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.752-0.752
TTM-5Y0.692-0.692
5Y0.69210Y3.059-2.367
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.356-2.356
TTM-2.466-2.466
YOY0.7522.064-1.312
5Y0.6922.240-1.548
10Y3.0592.572+0.487
4.4.3.2. Quick Ratio

Measures if COG Financial Services Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare COG Financial Services Ltd to the Capital Markets industry mean.
  • A Quick Ratio of 2.26 means the company can pay off $2.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of COG Financial Services Ltd:

  • The MRQ is 2.261. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.261. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.261TTM2.2610.000
TTM2.261YOY1.561+0.700
TTM2.2615Y1.880+0.381
5Y1.88010Y4.230-2.350
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2611.684+0.577
TTM2.2611.678+0.583
YOY1.5611.683-0.122
5Y1.8801.991-0.111
10Y4.2302.192+2.038
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of COG Financial Services Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of COG Financial Services Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare COG Financial Services Ltd to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.70 means that COG Financial Services Ltd assets are financed with 70.4% credit (debt) and the remaining percentage (100% - 70.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of COG Financial Services Ltd:

  • The MRQ is 0.704. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.704. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.704TTM0.7040.000
TTM0.704YOY0.638+0.065
TTM0.7045Y0.591+0.113
5Y0.59110Y0.407+0.184
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7040.636+0.068
TTM0.7040.623+0.081
YOY0.6380.622+0.016
5Y0.5910.602-0.011
10Y0.4070.595-0.188
4.5.4.2. Debt to Equity Ratio

Measures if COG Financial Services Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare COG Financial Services Ltd to the Capital Markets industry mean.
  • A Debt to Equity ratio of 318.7% means that company has $3.19 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of COG Financial Services Ltd:

  • The MRQ is 3.187. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.187. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.187TTM3.1870.000
TTM3.187YOY2.309+0.878
TTM3.1875Y1.993+1.194
5Y1.99310Y1.187+0.806
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1871.615+1.572
TTM3.1871.630+1.557
YOY2.3091.525+0.784
5Y1.9931.533+0.460
10Y1.1871.786-0.599
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings COG Financial Services Ltd generates.

  • Above 15 is considered overpriced but always compare COG Financial Services Ltd to the Capital Markets industry mean.
  • A PE ratio of 17.43 means the investor is paying $17.43 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of COG Financial Services Ltd:

  • The EOD is 15.110. Based on the earnings, the company is fair priced.
  • The MRQ is 17.434. Based on the earnings, the company is fair priced.
  • The TTM is 17.434. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD15.110MRQ17.434-2.325
MRQ17.434TTM17.4340.000
TTM17.434YOY34.119-16.685
TTM17.4345Y13.082+4.352
5Y13.08210Y6.441+6.641
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD15.11010.683+4.427
MRQ17.4349.031+8.403
TTM17.4349.142+8.292
YOY34.1197.828+26.291
5Y13.0829.594+3.488
10Y6.44111.823-5.382
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of COG Financial Services Ltd:

  • The EOD is 4.773. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.508. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.508. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.773MRQ5.508-0.734
MRQ5.508TTM5.5080.000
TTM5.508YOY13.632-8.124
TTM5.5085Y6.254-0.746
5Y6.25410Y-3.980+10.234
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD4.7730.603+4.170
MRQ5.5080.511+4.997
TTM5.5080.471+5.037
YOY13.632-0.465+14.097
5Y6.254-0.279+6.533
10Y-3.980-0.207-3.773
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of COG Financial Services Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 1.10 means the investor is paying $1.10 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of COG Financial Services Ltd:

  • The EOD is 0.954. Based on the equity, the company is cheap. +2
  • The MRQ is 1.100. Based on the equity, the company is underpriced. +1
  • The TTM is 1.100. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.954MRQ1.100-0.147
MRQ1.100TTM1.1000.000
TTM1.100YOY1.281-0.181
TTM1.1005Y0.819+0.281
5Y0.81910Y0.507+0.313
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD0.9541.166-0.212
MRQ1.1001.000+0.100
TTM1.1001.015+0.085
YOY1.2810.988+0.293
5Y0.8191.254-0.435
10Y0.5071.423-0.916
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Other Current Liabilities  24,1578,73432,8911,68334,57414034,714-260,889-226,175
Accumulated Other Comprehensive Income  24,419-1,60222,817-9,59013,227-10,9882,239-17,762-15,523
Long-term Assets Other  4,171-2,8371,3345011,83511,90613,741-539,703-525,962
Net Interest Income  -8,5771,645-6,9322,149-4,783-2,234-7,0177,966949
Total Operating Expenses  56,102-80555,2978,79364,09020,55084,640-197,360-112,720



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets687,118
Total Liabilities483,485
Total Stockholder Equity151,685
 As reported
Total Liabilities 483,485
Total Stockholder Equity+ 151,685
Total Assets = 687,118

Assets

Total Assets687,118
Total Current Assets0
Long-term Assets532,669
Total Current Assets
Cash And Cash Equivalents 125,680
Short-term Investments 87,546
Net Receivables 298,194
Other Current Assets -423,874
Total Current Assets  (as reported)0
Total Current Assets  (calculated)87,546
+/- 87,546
Long-term Assets
Property Plant Equipment 18,586
Goodwill 135,436
Long Term Investments 330,268
Intangible Assets 41,672
Long-term Assets Other -525,962
Long-term Assets  (as reported)532,669
Long-term Assets  (calculated)0
+/- 532,669

Liabilities & Shareholders' Equity

Total Current Liabilities226,175
Long-term Liabilities253,609
Total Stockholder Equity151,685
Total Current Liabilities
Short-term Debt 226,175
Short Long Term Debt 226,175
Accounts payable 28,970
Other Current Liabilities -226,175
Total Current Liabilities  (as reported)226,175
Total Current Liabilities  (calculated)255,145
+/- 28,970
Long-term Liabilities
Long term Debt 150,573
Long-term Liabilities  (as reported)253,609
Long-term Liabilities  (calculated)150,573
+/- 103,036
Total Stockholder Equity
Common Stock285,001
Retained Earnings -117,793
Accumulated Other Comprehensive Income -15,523
Other Stockholders Equity 0
Total Stockholder Equity (as reported)151,685
Total Stockholder Equity (calculated)151,685
+/-0
Other
Capital Stock285,001
Cash and Short Term Investments 125,680
Common Stock Shares Outstanding 192,598
Current Deferred Revenue197,205
Liabilities and Stockholders Equity 687,118
Net Debt 251,068
Net Invested Capital 528,433
Property Plant and Equipment Gross 24,838
Short Long Term Debt Total 376,748



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-30
> Total Assets 
17,211
55,691
61,382
30,447
50,759
194,683
80,901
5,834
3,252
16,367
38,453
32,929
38,010
57,523
93,218
250,395
313,120
338,467
326,159
476,690
518,224
592,996
687,118
687,118592,996518,224476,690326,159338,467313,120250,39593,21857,52338,01032,92938,45316,3673,2525,83480,901194,68350,75930,44761,38255,69117,211
   > Total Current Assets 
17,197
3,402
12,578
2,478
6,817
9,423
3,816
5,833
3,251
16,367
18,145
12,677
4,406
13,960
4,589
65,230
88,999
79,380
91,133
205,722
173,263
205,418
0
0205,418173,263205,72291,13379,38088,99965,2304,58913,9604,40612,67718,14516,3673,2515,8333,8169,4236,8172,47812,5783,40217,197
       Cash And Cash Equivalents 
16,960
967
4,364
1,045
3,183
2,071
471
5,799
1,376
2,676
6,428
2,476
770
10,835
11
39,837
36,246
26,037
31,858
94,514
76,107
101,796
125,680
125,680101,79676,10794,51431,85826,03736,24639,8371110,8357702,4766,4282,6761,3765,7994712,0713,1831,0454,36496716,960
       Short-term Investments 
0
0
0
1,000
11,614
0
0
0
1,555
11,278
2,853
2,408
3,593
6,503
4,071
732
1,205
37,449
35,865
90,174
75,126
77,761
87,546
87,54677,76175,12690,17435,86537,4491,2057324,0716,5033,5932,4082,85311,2781,55500011,6141,000000
       Net Receivables 
0
2,435
7,777
110
3,469
4,987
1,924
19
258
2,375
8,420
7,609
43
210
440
18,299
45,993
47,956
113,500
220,006
244,871
246,601
298,194
298,194246,601244,871220,006113,50047,95645,99318,299440210437,6098,4202,375258191,9244,9873,4691107,7772,4350
       Other Current Assets 
237
0
437
323
165
2,365
789
16
1,616
39
444
184
3,636
3,125
4,138
6,589
6,569
5,374
-145,409
-314,592
-321,266
-348,927
-423,874
-423,874-348,927-321,266-314,592-145,4095,3746,5696,5894,1383,1253,636184444391,616167892,3651653234370237
   > Long-term Assets 
14
52,202
48,805
27,969
43,943
185,261
77,086
2
1
0
20,308
20,253
25,596
33,105
69,361
146,207
154,810
178,823
176,579
160,764
187,893
212,772
532,669
532,669212,772187,893160,764176,579178,823154,810146,20769,36133,10525,59620,25320,30801277,086185,26143,94327,96948,80552,20214
       Property Plant Equipment 
14
10
42
31
20
16
8
2
1
0
4,009
5,558
21
35
27
2,337
1,383
1,155
6,618
12,889
13,983
14,564
18,586
18,58614,56413,98312,8896,6181,1551,3832,3372735215,5584,0090128162031421014
       Goodwill 
0
0
0
0
0
0
0
0
0
0
2,552
2,552
0
0
0
107,279
112,908
119,876
109,282
82,090
102,598
132,875
135,436
135,436132,875102,59882,090109,282119,876112,908107,2790002,5522,5520000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
14
32,719
92,700
3,994
57,933
129,687
121,278
223,440
250,056
258,397
330,268
330,268258,397250,056223,440121,278129,68757,9333,99492,70032,71914000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
7,030
3,420
579
386
221
35,842
32,499
39,253
141,698
117,728
148,151
184,086
41,672
41,672184,086148,151117,728141,69839,25332,49935,8422213865793,4207,0300000000000
       Long-term Assets Other 
0
-52,202
0
0
756
1,525
16
0
-1,555
-11,278
-2,853
-2,408
-25,596
-33,105
-69,361
-146,207
-154,810
-178,823
4,171
1,334
1,835
13,741
-525,962
-525,96213,7411,8351,3344,171-178,823-154,810-146,207-69,361-33,105-25,596-2,408-2,853-11,278-1,5550161,52575600-52,2020
> Total Liabilities 
136
38,393
36,499
1,326
15,521
103,634
16,396
931
613
281
18,097
11,666
1,132
712
4,524
61,352
123,241
139,493
133,772
287,029
310,609
378,526
483,485
483,485378,526310,609287,029133,772139,493123,24161,3524,5247121,13211,66618,09728161393116,396103,63415,5211,32636,49938,393136
   > Total Current Liabilities 
0
38,369
36,499
1,326
15,521
100,079
16,049
931
613
281
8,395
3,449
1,126
643
4,406
37,918
59,699
67,863
80,344
233,583
249,280
273,011
226,175
226,175273,011249,280233,58380,34467,86359,69937,9184,4066431,1263,4498,39528161393116,049100,07915,5211,32636,49938,3690
       Short-term Debt 
0
33,889
27,060
0
11,593
53,573
13,316
0
0
11,278
4,571
886
64
64
4,071
16,658
37,511
44,566
46,899
184,968
197,504
205,837
226,175
226,175205,837197,504184,96846,89944,56637,51116,6584,07164648864,57111,2780013,31653,57311,593027,06033,8890
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
700
0
0
16,611
22,771
44,566
46,899
184,968
197,504
205,837
226,175
226,175205,837197,504184,96846,89944,56622,77116,61100700000000000000
       Accounts payable 
0
4,480
9,276
419
3,251
12,397
1,275
132
537
90
374
9
344
96
82
4,509
3,623
2,184
3,356
8,924
10,864
11,436
28,970
28,97011,43610,8648,9243,3562,1843,6234,50982963449374905371321,27512,3973,2514199,2764,4800
       Other Current Liabilities 
0
0
163
908
677
34,110
1,458
799
76
190
3,449
2,554
781
547
4,406
11,003
12,769
15,982
24,157
32,891
34,574
34,714
-226,175
-226,17534,71434,57432,89124,15715,98212,76911,0034,4065477812,5543,449190767991,45834,11067790816300
   > Long-term Liabilities 
0
0
0
0
0
3,555
348
0
0
0
9,703
8,217
7
69
118
12,557
36,866
27,627
10,759
35,618
41,179
73,564
253,609
253,60973,56441,17935,61810,75927,62736,86612,5571186978,2179,7030003483,55500000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,557
55,077
60,015
50,151
40,973
45,769
77,888
0
077,88845,76940,97350,15160,01555,07712,557000000000000000
> Total Stockholder Equity
17,211
17,298
24,884
29,121
35,238
91,049
64,505
4,904
2,639
16,087
23,581
24,811
36,878
56,811
88,694
174,550
174,673
178,100
174,183
152,339
170,946
163,916
151,685
151,685163,916170,946152,339174,183178,100174,673174,55088,69456,81136,87824,81123,58116,0872,6394,90464,50591,04935,23829,12124,88417,29817,211
   Common Stock
17,201
17,130
24,107
27,705
33,899
92,246
89,492
89,492
89,492
92,449
92,449
94,273
98,489
110,623
128,297
216,216
215,670
220,905
241,179
247,315
275,512
279,470
285,001
285,001279,470275,512247,315241,179220,905215,670216,216128,297110,62398,48994,27392,44992,44989,49289,49289,49292,24633,89927,70524,10717,13017,201
   Retained Earnings 
10
168
777
1,416
1,339
-1,197
-24,987
-84,588
-86,853
-76,455
-50,531
-51,125
-61,611
-53,812
-39,603
-41,666
-40,730
-36,480
-91,415
-117,793
-117,793
-117,793
-117,793
-117,793-117,793-117,793-117,793-91,415-36,480-40,730-41,666-39,603-53,812-61,611-51,125-50,531-76,455-86,853-84,588-24,987-1,1971,3391,41677716810
   Capital Surplus 00000000000000000000000
   Treasury Stock00000000000000000000000
   Other Stockholders Equity 
0
3
0
0
0
0
0
0
0
0
0
-18,336
-14,760
-22,560
-36,768
-36,437
-40,639
-44,889
-193,691
0
-192,631
-188,609
0
0-188,609-192,6310-193,691-44,889-40,639-36,437-36,768-22,560-14,760-18,33600000000030



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.