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

Donaco International Ltd
Buy, Hold or Sell?

Let's analyze Donaco International Ltd together

I guess you are interested in Donaco International 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 Donaco International 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 Donaco International Ltd

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

1. Quick Overview

1.1. Quick analysis of Donaco International Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Donaco International Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
60.0%

What is your share worth?

Current worth
A$0.12
Expected worth in 1 year
A$0.23
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
A$0.11
Return On Investment
339.2%

For what price can you sell your share?

Current Price per Share
A$0.03
Expected price per share
A$0.028 - A$0.039
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Donaco International Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.03
Intrinsic Value Per Share
A$-0.02 - A$0.33
Total Value Per Share
A$0.11 - A$0.45

2.2. Growth of Donaco International Ltd (5 min.)




Is Donaco International Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$95.8m$75.4m$20.3m21.2%

How much money is Donaco International Ltd making?

Current yearPrevious yearGrowGrow %
Making money$23.1m-$22.9m$46.1m199.2%
Net Profit Margin93.8%-151.1%--

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

2.3. Financial Health of Donaco International Ltd (5 min.)




2.4. Comparing to competitors in the Resorts & Casinos industry (5 min.)




  Industry Rankings (Resorts & Casinos)  


Richest
#44 / 71

Most Revenue
#51 / 71

Most Profit
#21 / 71
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Donaco International Ltd?

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

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

Speculation

The Price per Share of Donaco International Ltd is A$0.031. 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 Donaco International 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 Donaco International 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$0.12. Based on the TTM, the Book Value Change Per Share is A$0.03 per quarter. Based on the YOY, the Book Value Change Per Share is A$-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$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Donaco International 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 Eps0.0260.5%0.0260.5%-0.02-60.1%-0.01-16.3%-0.01-43.4%
Usd Book Value Change Per Share0.0253.0%0.0253.0%-0.02-54.3%0.00-13.9%0.000.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.004.9%0.005.8%
Usd Total Gains Per Share0.0253.0%0.0253.0%-0.02-54.3%0.00-9.0%0.006.4%
Usd Price Per Share0.02-0.02-0.03-0.02-0.14-
Price to Earnings Ratio1.07-1.07--1.34--0.37--29.09-
Price-to-Total Gains Ratio1.22-1.22--1.49--0.92-4.97-
Price to Book Ratio0.26-0.26-0.41-0.32-0.89-
Price-to-Total Gains Ratio1.22-1.22--1.49--0.92-4.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0193936
Number of shares51563
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.00
Usd Total Gains Per Share0.020.00
Gains per Quarter (51563 shares)847.91-143.89
Gains per Year (51563 shares)3,391.65-575.55
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1033923382313-888-586
2067836774625-1777-1162
301017510166938-2665-1738
4013567135581251-3553-2314
5016958169501564-4441-2890
6020350203421876-5330-3466
7023742237342189-6218-4042
8027133271262502-7106-4618
9030525305182815-7995-5194
10033917339103127-8883-5770

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%1.02.00.033.3%2.03.00.040.0%4.06.00.040.0%6.015.03.025.0%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%2.03.00.040.0%5.05.00.050.0%11.013.00.045.8%
Dividend per Share0.00.01.00.0%1.00.02.033.3%3.00.02.060.0%6.00.04.060.0%10.00.014.041.7%
Total Gains per Share1.00.00.0100.0%1.02.00.033.3%2.03.00.040.0%5.05.00.050.0%11.013.00.045.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Donaco International 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--0.0260.0260%-0.027+202%-0.007+126%0.000+8255%
Book Value Per Share--0.1240.1240%0.098+27%0.118+5%0.205-40%
Current Ratio--0.7740.7740%0.344+125%0.367+111%1.679-54%
Debt To Asset Ratio--0.2370.2370%0.336-29%0.266-11%0.250-5%
Debt To Equity Ratio--0.3130.3130%0.506-38%0.377-17%0.347-10%
Dividend Per Share----0%-0%0.002-100%0.003-100%
Enterprise Value--21566698.22421566698.2240%5022338.360+329%7193866.755+200%239695340.722-91%
Eps--0.0300.0300%-0.030+199%-0.008+127%-0.022+172%
Ev To Ebitda Ratio--0.4740.4740%-0.190+140%0.071+569%83.407-99%
Ev To Sales Ratio--0.5460.5460%0.206+164%0.761-28%7.854-93%
Free Cash Flow Per Share--0.0120.0120%0.009+32%0.002+563%0.011+12%
Free Cash Flow To Equity Per Share--0.0100.0100%0.010+3%0.000+2143%0.020-52%
Gross Profit Margin--0.9820.9820%1.027-4%1.010-3%1.002-2%
Intrinsic Value_10Y_max--0.325--------
Intrinsic Value_10Y_min---0.019--------
Intrinsic Value_1Y_max--0.015--------
Intrinsic Value_1Y_min--0.001--------
Intrinsic Value_3Y_max--0.059--------
Intrinsic Value_3Y_min--0.000--------
Intrinsic Value_5Y_max--0.119--------
Intrinsic Value_5Y_min---0.003--------
Market Cap38276629.504-3%39532460.22439532460.2240%49389199.360-20%45689229.555-13%274112166.522-86%
Net Profit Margin--0.9380.9380%-1.511+261%-1.200+228%-0.899+196%
Operating Margin--0.9870.9870%-1.386+240%-0.865+188%-0.662+167%
Operating Ratio--0.4330.4330%1.275-66%2.181-80%1.495-71%
Pb Ratio0.250-3%0.2580.2580%0.409-37%0.319-19%0.887-71%
Pe Ratio1.033-3%1.0671.0670%-1.344+226%-0.375+135%-29.086+2827%
Price Per Share0.031-3%0.0320.0320%0.040-20%0.037-14%0.222-86%
Price To Free Cash Flow Ratio2.605-3%2.6892.6890%4.443-39%-4.373+263%-3.046+213%
Price To Total Gains Ratio1.179-3%1.2171.2170%-1.486+222%-0.917+175%4.973-76%
Quick Ratio--0.7530.7530%0.330+128%0.348+116%1.588-53%
Return On Assets--0.1850.1850%-0.202+210%-0.051+127%-0.106+157%
Return On Equity--0.2440.2440%-0.304+225%-0.089+137%-0.157+164%
Total Gains Per Share--0.0260.0260%-0.027+202%-0.004+117%0.003+723%
Usd Book Value--95843654.78995843654.7890%75488325.539+27%91141011.831+5%158688705.675-40%
Usd Book Value Change Per Share--0.0160.0160%-0.017+202%-0.004+126%0.000+8255%
Usd Book Value Per Share--0.0780.0780%0.061+27%0.074+5%0.129-40%
Usd Dividend Per Share----0%-0%0.002-100%0.002-100%
Usd Enterprise Value--13492126.40913492126.4090%3141974.878+329%4500483.042+200%149953405.155-91%
Usd Eps--0.0190.0190%-0.019+199%-0.005+127%-0.013+172%
Usd Free Cash Flow--9195634.3429195634.3420%6954165.846+32%1386573.084+563%8174157.415+12%
Usd Free Cash Flow Per Share--0.0070.0070%0.006+32%0.001+563%0.007+12%
Usd Free Cash Flow To Equity Per Share--0.0060.0060%0.006+3%0.000+2143%0.013-52%
Usd Market Cap23945859.418-3%24731507.11624731507.1160%30897883.120-20%28583182.010-13%171484571.376-86%
Usd Price Per Share0.019-3%0.0200.0200%0.025-20%0.023-14%0.139-86%
Usd Profit--23186209.28823186209.2880%-22990624.206+199%-6249356.503+127%-16369742.819+171%
Usd Revenue--24730004.91024730004.9100%15219026.878+62%16267158.745+52%37730097.217-34%
Usd Total Gains Per Share--0.0160.0160%-0.017+202%-0.003+117%0.002+723%
 EOD+4 -4MRQTTM+0 -0YOY+33 -55Y+31 -910Y+19 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151.033
Price to Book Ratio (EOD)Between0-10.250
Net Profit Margin (MRQ)Greater than00.938
Operating Margin (MRQ)Greater than00.987
Quick Ratio (MRQ)Greater than10.753
Current Ratio (MRQ)Greater than10.774
Debt to Asset Ratio (MRQ)Less than10.237
Debt to Equity Ratio (MRQ)Less than10.313
Return on Equity (MRQ)Greater than0.150.244
Return on Assets (MRQ)Greater than0.050.185
Total8/10 (80.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.031
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Donaco International Ltd

Donaco International Limited, together with its subsidiaries, engages in the hotel accommodation, gaming, and leisure businesses in Australia, Cambodia, Vietnam, Singapore, Malaysia, and Hong Kong. It operates Star Vegas Resort and Club, a casino and hotel complex in Poipet, Cambodia; and Aristo International Hotel, a boutique casino and resort complex in northern Vietnam. Donaco International Limited is based in Sydney, Australia.

Fundamental data was last updated by Penke on 2025-01-26 10:20:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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 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 just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able 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 cheap.
Based on the earnings, the company is cheap.
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 Donaco International Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Donaco International Ltd to the Resorts & Casinos industry mean.
  • A Net Profit Margin of 93.8% means that $0.94 for each $1 in revenue is generated as profit.

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

  • The MRQ is 93.8%. The company is making a huge profit. +2
  • The TTM is 93.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ93.8%TTM93.8%0.0%
TTM93.8%YOY-151.1%+244.8%
TTM93.8%5Y-120.0%+213.8%
5Y-120.0%10Y-89.9%-30.1%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ93.8%4.7%+89.1%
TTM93.8%4.7%+89.1%
YOY-151.1%-1.2%-149.9%
5Y-120.0%-14.1%-105.9%
10Y-89.9%-5.7%-84.2%
4.3.1.2. Return on Assets

Shows how efficient Donaco International Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Donaco International Ltd to the Resorts & Casinos industry mean.
  • 18.5% Return on Assets means that Donaco International Ltd generated $0.18 profit for each $1 in assets.

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

  • The MRQ is 18.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 18.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ18.5%TTM18.5%0.0%
TTM18.5%YOY-20.2%+38.7%
TTM18.5%5Y-5.1%+23.5%
5Y-5.1%10Y-10.6%+5.5%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ18.5%1.1%+17.4%
TTM18.5%1.2%+17.3%
YOY-20.2%0.1%-20.3%
5Y-5.1%-0.5%-4.6%
10Y-10.6%1.0%-11.6%
4.3.1.3. Return on Equity

Shows how efficient Donaco International Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Donaco International Ltd to the Resorts & Casinos industry mean.
  • 24.4% Return on Equity means Donaco International Ltd generated $0.24 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 24.4%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 24.4%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ24.4%TTM24.4%0.0%
TTM24.4%YOY-30.4%+54.8%
TTM24.4%5Y-8.9%+33.3%
5Y-8.9%10Y-15.7%+6.8%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ24.4%1.4%+23.0%
TTM24.4%2.0%+22.4%
YOY-30.4%0.4%-30.8%
5Y-8.9%-1.6%-7.3%
10Y-15.7%0.8%-16.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Donaco International Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Donaco International Ltd is operating .

  • Measures how much profit Donaco International 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 Donaco International Ltd to the Resorts & Casinos industry mean.
  • An Operating Margin of 98.7% means the company generated $0.99  for each $1 in revenue (before taxes).

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

  • The MRQ is 98.7%. The company is operating very efficient. +2
  • The TTM is 98.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ98.7%TTM98.7%0.0%
TTM98.7%YOY-138.6%+237.3%
TTM98.7%5Y-86.5%+185.2%
5Y-86.5%10Y-66.2%-20.2%
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ98.7%13.6%+85.1%
TTM98.7%15.2%+83.5%
YOY-138.6%8.6%-147.2%
5Y-86.5%-6.7%-79.8%
10Y-66.2%0.5%-66.7%
4.3.2.2. Operating Ratio

Measures how efficient Donaco International Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Resorts & Casinos industry mean).
  • An Operation Ratio of 0.43 means that the operating costs are $0.43 for each $1 in net sales.

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

  • The MRQ is 0.433. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.433. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.433TTM0.4330.000
TTM0.433YOY1.275-0.842
TTM0.4335Y2.181-1.748
5Y2.18110Y1.495+0.686
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4330.935-0.502
TTM0.4330.927-0.494
YOY1.2751.219+0.056
5Y2.1811.263+0.918
10Y1.4951.075+0.420
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Donaco International Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Donaco International Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Resorts & Casinos industry mean).
  • A Current Ratio of 0.77 means the company has $0.77 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.774. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.774. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.774TTM0.7740.000
TTM0.774YOY0.344+0.429
TTM0.7745Y0.367+0.406
5Y0.36710Y1.679-1.312
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7741.108-0.334
TTM0.7741.177-0.403
YOY0.3441.457-1.113
5Y0.3671.398-1.031
10Y1.6791.453+0.226
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Donaco International Ltd to the Resorts & Casinos industry mean.
  • A Quick Ratio of 0.75 means the company can pay off $0.75 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.753. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.753. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.753TTM0.7530.000
TTM0.753YOY0.330+0.423
TTM0.7535Y0.348+0.404
5Y0.34810Y1.588-1.239
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7530.7530.000
TTM0.7530.750+0.003
YOY0.3300.979-0.649
5Y0.3481.147-0.799
10Y1.5881.324+0.264
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Donaco International Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Donaco International Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Donaco International Ltd to Resorts & Casinos industry mean.
  • A Debt to Asset Ratio of 0.24 means that Donaco International Ltd assets are financed with 23.7% credit (debt) and the remaining percentage (100% - 23.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.237. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.237. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.237TTM0.2370.000
TTM0.237YOY0.336-0.099
TTM0.2375Y0.266-0.029
5Y0.26610Y0.250+0.016
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2370.616-0.379
TTM0.2370.610-0.373
YOY0.3360.618-0.282
5Y0.2660.601-0.335
10Y0.2500.540-0.290
4.5.4.2. Debt to Equity Ratio

Measures if Donaco International Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Donaco International Ltd to the Resorts & Casinos industry mean.
  • A Debt to Equity ratio of 31.3% means that company has $0.31 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.313. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.313. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.313TTM0.3130.000
TTM0.313YOY0.506-0.193
TTM0.3135Y0.377-0.063
5Y0.37710Y0.347+0.030
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3131.349-1.036
TTM0.3131.423-1.110
YOY0.5061.366-0.860
5Y0.3771.656-1.279
10Y0.3471.293-0.946
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 Donaco International Ltd generates.

  • Above 15 is considered overpriced but always compare Donaco International Ltd to the Resorts & Casinos industry mean.
  • A PE ratio of 1.07 means the investor is paying $1.07 for every $1 in earnings.

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

  • The EOD is 1.033. Based on the earnings, the company is cheap. +2
  • The MRQ is 1.067. Based on the earnings, the company is cheap. +2
  • The TTM is 1.067. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.033MRQ1.067-0.033
MRQ1.067TTM1.0670.000
TTM1.067YOY-1.344+2.411
TTM1.0675Y-0.375+1.441
5Y-0.37510Y-29.086+28.712
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
EOD1.03310.314-9.281
MRQ1.06711.162-10.095
TTM1.06713.535-12.468
YOY-1.344-1.021-0.323
5Y-0.3753.337-3.712
10Y-29.08610.190-39.276
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 Donaco International Ltd:

  • The EOD is 2.605. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.689. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.689. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.605MRQ2.689-0.084
MRQ2.689TTM2.6890.000
TTM2.689YOY4.443-1.754
TTM2.6895Y-4.373+7.062
5Y-4.37310Y-3.046-1.327
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
EOD2.6058.100-5.495
MRQ2.6898.955-6.266
TTM2.6898.732-6.043
YOY4.4434.131+0.312
5Y-4.3732.348-6.721
10Y-3.0462.331-5.377
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 Donaco International Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Resorts & Casinos industry mean).
  • A PB ratio of 0.26 means the investor is paying $0.26 for each $1 in book value.

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

  • The EOD is 0.250. Based on the equity, the company is cheap. +2
  • The MRQ is 0.258. Based on the equity, the company is cheap. +2
  • The TTM is 0.258. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.250MRQ0.258-0.008
MRQ0.258TTM0.2580.000
TTM0.258YOY0.409-0.151
TTM0.2585Y0.319-0.061
5Y0.31910Y0.887-0.569
Compared to industry (Resorts & Casinos)
PeriodCompanyIndustry (mean)+/- 
EOD0.2501.027-0.777
MRQ0.2581.207-0.949
TTM0.2581.139-0.881
YOY0.4091.502-1.093
5Y0.3192.121-1.802
10Y0.8872.191-1.304
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 Donaco International 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
Net Debt  15,602-3,12812,4736,94919,422-8,68210,740-16,825-6,085
Other Stockholders Equity  -88,222-39,389-127,61116,492-111,12036,750-74,37074,3700
Minority Interest  2,032-2301,802-1,6271751,4911,665-2,888-1,222
Tax Provision  2,486-1,2321,253-1,194592,2752,334-3,299-965
Income Tax Expense  2,486-1,2321,253-1,194592,2752,334-3,299-965



5.2. Latest Balance Sheet

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

Summary
Total Assets200,855
Total Liabilities47,652
Total Stockholder Equity152,019
 As reported
Total Liabilities 47,652
Total Stockholder Equity+ 152,019
Total Assets = 200,855

Assets

Total Assets200,855
Total Current Assets31,214
Long-term Assets169,641
Total Current Assets
Cash And Cash Equivalents 29,299
Short-term Investments 387
Net Receivables 297
Inventory 968
Other Current Assets 263
Total Current Assets  (as reported)31,214
Total Current Assets  (calculated)31,214
+/-0
Long-term Assets
Property Plant Equipment 155,104
Intangible Assets 13,667
Long-term Assets Other 751
Long-term Assets  (as reported)169,641
Long-term Assets  (calculated)169,522
+/- 119

Liabilities & Shareholders' Equity

Total Current Liabilities40,348
Long-term Liabilities7,304
Total Stockholder Equity152,019
Total Current Liabilities
Short-term Debt 15,934
Short Long Term Debt 15,918
Accounts payable 3,919
Other Current Liabilities 19,722
Total Current Liabilities  (as reported)40,348
Total Current Liabilities  (calculated)55,492
+/- 15,144
Long-term Liabilities
Capital Lease Obligations 7,297
Long-term Liabilities  (as reported)7,304
Long-term Liabilities  (calculated)7,297
+/- 7
Total Stockholder Equity
Common Stock372,584
Retained Earnings -257,783
Accumulated Other Comprehensive Income 37,218
Total Stockholder Equity (as reported)152,019
Total Stockholder Equity (calculated)152,019
+/-0
Other
Capital Stock372,584
Cash and Short Term Investments 29,686
Common Stock Shares Outstanding 1,235,389
Current Deferred Revenue-6,462
Liabilities and Stockholders Equity 200,855
Net Debt -6,085
Net Invested Capital 167,937
Net Working Capital -9,134
Property Plant and Equipment Gross 254,455
Short Long Term Debt Total 23,214



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-30
> Total Assets 
1,635
1,115
295
35,460
32,274
17,749
11,691
7,550
3,172
1,003
435
997
69,174
181,868
310,319
682,719
639,177
478,113
278,390
211,398
199,118
199,228
181,756
200,855
200,855181,756199,228199,118211,398278,390478,113639,177682,719310,319181,86869,1749974351,0033,1727,55011,69117,74932,27435,4602951,1151,635
   > Total Current Assets 
0
0
0
24,554
19,983
15,646
8,025
1,732
1,204
957
411
992
45,272
126,973
225,097
106,776
88,093
61,281
32,349
15,131
8,617
7,425
17,877
31,214
31,21417,8777,4258,61715,13132,34961,28188,093106,776225,097126,97345,2729924119571,2041,7328,02515,64619,98324,554000
       Cash And Cash Equivalents 
65
709
2
24,327
19,735
15,316
7,354
1,540
955
743
235
426
29,404
98,035
210,175
78,221
66,023
47,076
27,378
12,630
6,317
6,093
16,724
29,299
29,29916,7246,0936,31712,63027,37847,07666,02378,221210,17598,03529,4044262357439551,5407,35415,31619,73524,327270965
       Short-term Investments 
20
19
19
19
0
18
25
0
0
0
0
401
18
8
8
8
1,689
5
506
355
274
279
279
387
38727927927435550651,6898881840100002518019191920
       Net Receivables 
191
118
84
26
143
232
199
137
188
158
137
128
3,270
450
2,065
23,378
17,597
10,545
2,777
1,280
1,242
318
134
297
2971343181,2421,2802,77710,54517,59723,3782,0654503,2701281371581881371992321432684118191
       Other Current Assets 
0
0
0
201
105
80
472
54
61
54
39
36
12,373
27,074
12,156
3,120
3,239
2,263
1,045
550
346
314
407
263
2634073143465501,0452,2633,2393,12012,15627,07412,373363954615447280105201000
   > Long-term Assets 
0
0
0
10,906
12,291
2,103
3,667
5,818
1,968
46
24
6
23,902
54,895
85,222
575,944
551,084
416,832
246,041
196,266
190,502
191,803
163,879
169,641
169,641163,879191,803190,502196,266246,041416,832551,084575,94485,22254,89523,902624461,9685,8183,6672,10312,29110,906000
       Property Plant Equipment 
109
270
190
116
1,279
551
867
235
140
46
24
6
13,889
44,038
82,262
172,859
161,940
162,764
168,466
166,305
171,420
170,901
149,213
155,104
155,104149,213170,901171,420166,305168,466162,764161,940172,85982,26244,03813,889624461402358675511,279116190270109
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
9,797
9,797
2,426
2,426
2,426
2,426
2,426
2,426
2,426
2,426
2,426
0
02,4262,4262,4262,4262,4262,4262,4262,4262,4269,7979,797000000000000
       Intangible Assets 
1,250
0
0
10,790
11,012
1,551
642
0
0
0
0
0
9,797
9,797
2,426
403,006
386,714
251,638
75,147
27,515
16,623
17,668
13,814
13,667
13,66713,81417,66816,62327,51575,147251,638386,714403,0062,4269,7979,797000006421,55111,01210,790001,250
       Other Assets 
0
0
0
0
0
0
2,800
5,583
1,828
0
0
0
215
1,061
534
78
4
4
2
19
33
807
32,410
0
032,4108073319244785341,0612150001,8285,5832,800000000
> Total Liabilities 
3,535
695
1,142
35,460
651
770
914
694
635
482
412
425
17,172
32,632
32,948
203,409
153,073
108,366
82,768
73,464
36,384
45,336
61,091
47,652
47,65261,09145,33636,38473,46482,768108,366153,073203,40932,94832,63217,17242541248263569491477065135,4601,1426953,535
   > Total Current Liabilities 
3,535
695
1,142
1,132
651
750
893
667
581
409
370
387
17,139
22,003
19,722
91,699
99,487
62,517
63,209
69,756
28,721
36,750
51,935
40,348
40,34851,93536,75028,72169,75663,20962,51799,48791,69919,72222,00317,1393873704095816678937506511,1321,1426953,535
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
401
0
-3,476
2,535
65,676
54,909
24,595
16,564
28,138
11,139
16,940
18,329
15,934
15,93418,32916,94011,13928,13816,56424,59554,90965,6762,535-3,476040100000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
12,055
2,963
40,107
54,909
24,595
16,564
27,325
11,098
16,940
18,326
15,918
15,91818,32616,94011,09827,32516,56424,59554,90940,1072,96312,0550000000000000
       Accounts payable 
217
282
244
1,083
188
93
326
181
98
34
46
75
1,535
1,909
3,170
47,136
41,788
4,843
7,169
7,823
16,214
18,225
3,590
3,919
3,9193,59018,22516,2147,8237,1694,84341,78847,1363,1701,9091,53575463498181326931881,083244282217
       Other Current Liabilities 
1,420
110
589
49
464
657
567
486
483
374
324
312
15,604
13,725
13,162
-22,673
682
31,071
37,712
33,641
25,013
33,224
19,249
19,722
19,72219,24933,22425,01333,64137,71231,071682-22,67313,16213,72515,604312324374483486567657464495891101,420
   > Long-term Liabilities 
0
0
0
34,328
0
20
21
27
53
73
42
38
33
10,629
13,226
111,710
53,586
45,849
19,559
3,708
7,663
8,586
9,156
7,304
7,3049,1568,5867,6633,70819,55945,84953,586111,71013,22610,6293338427353272120034,328000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,217
111,694
53,554
45,807
19,379
907
7,651
8,575
9,135
0
09,1358,5757,65190719,37945,80753,554111,69413,21700000000000000
       Other Liabilities 
0
0
0
0
0
20
21
27
53
73
42
38
33
20
9
16
33
42
179
40
13
11
21
0
021111340179423316920333842735327212000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
1,828
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000001,82800000000
> Total Stockholder Equity
0
420
0
34,328
31,623
16,979
10,778
6,856
2,537
521
23
572
48,403
148,178
276,385
478,174
484,769
367,947
193,602
135,902
160,933
152,266
120,704
152,019
152,019120,704152,266160,933135,902193,602367,947484,769478,174276,385148,17848,403572235212,5376,85610,77816,97931,62334,32804200
   Retained Earnings 
0
0
0
-11,372
-13,516
-28,724
-35,059
-39,474
-44,790
-47,784
-48,772
-50,056
12,746
18,691
13,907
91,116
115,374
-13,250
-207,243
-270,210
-244,973
-261,465
-298,214
-257,783
-257,783-298,214-261,465-244,973-270,210-207,243-13,250115,37491,11613,90718,69112,746-50,056-48,772-47,784-44,790-39,474-35,059-28,724-13,516-11,372000
   Accumulated Other Comprehensive Income 
0
0
0
0
-7,675
-7,206
-7,072
-7,629
115
81
51
47
965
-478
15,758
-16,263
9,426
22,540
42,188
47,739
33,322
41,146
46,334
37,218
37,21846,33441,14633,32247,73942,18822,5409,426-16,26315,758-478965475181115-7,629-7,072-7,206-7,6750000
   Capital Surplus 000000000000000000000000
   Treasury Stock000000000000000000000000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.