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

Mirrabooka Investments Ltd
Buy, Hold or Sell?

Let's analyze Mirra together

I guess you are interested in Mirrabooka Investments 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 Mirrabooka Investments 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 Mirrabooka Investments Ltd

I send you an email if I find something interesting about Mirrabooka Investments Ltd.

1. Quick Overview

1.1. Quick analysis of Mirra (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.10
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$3.00
Expected worth in 1 year
A$3.39
How sure are you?
59.0%

+ What do you gain per year?

Total Gains per Share
A$0.56
Return On Investment
16.3%

For what price can you sell your share?

Current Price per Share
A$3.45
Expected price per share
A$3.2963307462687 - A$3.55
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Mirra (5 min.)




Live pricePrice per Share (EOD)
A$3.45
Intrinsic Value Per Share
A$0.12 - A$0.38
Total Value Per Share
A$3.12 - A$3.37

2.2. Growth of Mirra (5 min.)




Is Mirra growing?

Current yearPrevious yearGrowGrow %
How rich?$365.9m$341.8m$23.6m6.5%

How much money is Mirra making?

Current yearPrevious yearGrowGrow %
Making money$2.8m$61.1m-$58.2m-2,024.4%
Net Profit Margin66.1%1,333.5%--

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

2.3. Financial Health of Mirra (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#295 / 708

Most Revenue
#489 / 708

Most Profit
#408 / 708

Most Efficient
#313 / 708
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Mirra?

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

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

Speculation

The Price per Share of Mirra is A$3.45. 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 Mirra.
  • 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 Mirra, 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$3.00. Based on the TTM, the Book Value Change Per Share is A$0.10 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.07 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$0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Mirra.

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 Eps0.010.4%0.010.4%0.164.8%0.041.2%0.020.7%
Usd Book Value Change Per Share0.113.2%0.061.8%0.041.3%0.030.9%0.020.6%
Usd Dividend Per Share0.051.3%0.030.7%0.030.8%0.020.6%0.020.7%
Usd Total Gains Per Share0.164.6%0.092.6%0.072.1%0.051.5%0.051.3%
Usd Price Per Share2.12-2.07-1.78-1.92-1.79-
Price to Earnings Ratio35.59-37.98-33.14-70.18-59.52-
Price-to-Total Gains Ratio13.43-3.40--2.81-4.07-3.76-
Price to Book Ratio1.12-1.10-1.02-1.13-1.27-
Price-to-Total Gains Ratio13.43-3.40--2.81-4.07-3.76-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.168325
Number of shares461
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share0.060.03
Usd Total Gains Per Share0.090.05
Gains per Quarter (461 shares)40.6123.72
Gains per Year (461 shares)162.4594.88
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
147115152415485
29523031481108180
3142345476122162275
4189460638163217370
5237575800204271465
6284691962244325560
73328061124285379655
83799211286326433750
942610361448367487845
1047411511610407541940

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 Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%39.00.00.0100.0%96.08.00.092.3%
Book Value Change Per Share2.01.00.066.7%5.06.00.045.5%8.09.02.042.1%16.016.07.041.0%37.028.039.035.6%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%39.00.00.0100.0%100.00.04.096.2%
Total Gains per Share2.01.00.066.7%5.06.00.045.5%10.09.00.052.6%23.016.00.059.0%72.028.04.069.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Mirrabooka Investments 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--0.1770.099+79%0.071+149%0.047+280%0.036+399%
Book Value Per Share--2.9972.994+0%2.800+7%2.722+10%2.294+31%
Current Ratio--3.4181.856+84%3.723-8%17.068-80%21.872-84%
Debt To Asset Ratio--0.1290.091+42%0.064+102%0.059+120%0.050+159%
Debt To Equity Ratio--0.1490.104+42%0.072+106%0.067+121%0.057+161%
Dividend Per Share--0.0740.041+80%0.044+67%0.035+110%0.037+101%
Enterprise Value--589752063.040594126503.680-1%539902107.280+9%581469455.617+1%551274102.714+7%
Eps--0.0240.024+0%0.262-91%0.065-64%0.039-40%
Ev To Ebitda Ratio--infinfnan%-2930.957nan%infnan%infnan%
Ev To Sales Ratio--20.76323.712-12%27.916-26%37.487-45%35.836-42%
Free Cash Flow Per Share--0.001-0.012+1058%0.024-95%0.001+26%0.008-84%
Free Cash Flow To Equity Per Share---0.073-0.052-28%-0.020-72%-0.001-98%-0.008-89%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.377--------
Intrinsic Value_10Y_min--0.121--------
Intrinsic Value_1Y_max--0.035--------
Intrinsic Value_1Y_min--0.027--------
Intrinsic Value_3Y_max--0.106--------
Intrinsic Value_3Y_min--0.069--------
Intrinsic Value_5Y_max--0.181--------
Intrinsic Value_5Y_min--0.097--------
Market Cap670186622.400+2%654646063.040639105503.680+2%551689857.280+19%594630876.564+10%551739666.765+19%
Net Profit Margin--0.6480.661-2%13.335-95%4.536-86%2.591-75%
Operating Margin---0.809-100%0.388-100%0.617-100%0.890-100%
Operating Ratio--0.2590.215+21%0.166+56%0.240+8%0.219+18%
Pb Ratio1.151+2%1.1241.100+2%1.018+11%1.1290%1.269-11%
Pe Ratio36.439+2%35.59437.981-6%33.138+7%70.179-49%59.516-40%
Price Per Share3.450+2%3.3703.290+2%2.840+19%3.061+10%2.840+19%
Price To Free Cash Flow Ratio712.964+2%696.432198.003+252%164.793+323%-433.597+162%-207.106+130%
Price To Total Gains Ratio13.744+2%13.4263.397+295%-2.809+121%4.067+230%3.755+258%
Quick Ratio--3.7802.072+82%4.560-17%18.713-80%23.744-84%
Return On Assets--0.0070.007-4%0.167-96%0.058-88%0.033-79%
Return On Equity--0.0080.008-4%0.189-96%0.065-88%0.037-79%
Total Gains Per Share--0.2510.140+79%0.115+118%0.082+207%0.072+248%
Usd Book Value--365923384.500365537485.500+0%341878074.375+7%332299031.514+10%280107639.994+31%
Usd Book Value Change Per Share--0.1110.062+79%0.045+149%0.029+280%0.022+399%
Usd Book Value Per Share--1.8841.882+0%1.760+7%1.711+10%1.442+31%
Usd Dividend Per Share--0.0460.026+80%0.028+67%0.022+110%0.023+101%
Usd Enterprise Value--370659171.621373408507.563-1%339328474.425+9%365453552.855+1%346475773.556+7%
Usd Eps--0.0150.015+0%0.164-91%0.041-64%0.025-40%
Usd Free Cash Flow--147697.500-1415486.750+1058%2900763.188-95%117115.947+26%919648.564-84%
Usd Free Cash Flow Per Share--0.001-0.007+1058%0.015-95%0.001+26%0.005-84%
Usd Free Cash Flow To Equity Per Share---0.046-0.033-28%-0.013-72%-0.001-98%-0.005-89%
Usd Market Cap421212292.178+2%411445050.621401677809.063+2%346737075.300+19%373725505.921+10%346768380.562+19%
Usd Price Per Share2.168+2%2.1182.068+2%1.785+19%1.924+10%1.785+19%
Usd Profit--2889843.0002878006.250+0%61140260.811-95%20486999.355-86%11031456.109-74%
Usd Revenue--4462978.5004356762.000+2%3499252.313+28%2995331.763+49%2869642.365+56%
Usd Total Gains Per Share--0.1580.088+79%0.072+118%0.051+207%0.045+248%
 EOD+4 -4MRQTTM+23 -15YOY+16 -225Y+21 -1710Y+18 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1536.439
Price to Book Ratio (EOD)Between0-11.151
Net Profit Margin (MRQ)Greater than00.648
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than13.780
Current Ratio (MRQ)Greater than13.418
Debt to Asset Ratio (MRQ)Less than10.129
Debt to Equity Ratio (MRQ)Less than10.149
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.225
Ma 20Greater thanMa 503.386
Ma 50Greater thanMa 1003.355
Ma 100Greater thanMa 2003.341
OpenGreater thanClose3.430
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Mirrabooka Investments Ltd

Mirrabooka Investments Limited is a publicly owned investment manager. It invests in the public equity markets of Australia and New Zealand. The firm primarily invests in value stocks of small-cap and mid-cap companies, targeting companies which fall outside the top 50 listed companies, by market capitalization, on the Australian Stock Exchange. It employs fundamental analysis with a bottom-up stock picking approach to create its portfolios. The firm obtains external research to complement its in-house research. It typically invests in companies from industrials, healthcare, bank and materials sectors. Mirrabooka Investments Limited was founded in April 1999 and is based in Melbourne, Australia.

Fundamental data was last updated by Penke on 2025-01-28 05:45:06.

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 inefficient in making profit.
Using its investors money, the company is inefficient 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 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.

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 overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Mirra earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Mirra to the Asset Management industry mean.
  • A Net Profit Margin of 64.8% means that $0.65 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Mirrabooka Investments Ltd:

  • The MRQ is 64.8%. The company is making a huge profit. +2
  • The TTM is 66.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ64.8%TTM66.1%-1.3%
TTM66.1%YOY1,333.5%-1,267.4%
TTM66.1%5Y453.6%-387.5%
5Y453.6%10Y259.1%+194.5%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ64.8%56.6%+8.2%
TTM66.1%55.2%+10.9%
YOY1,333.5%65.7%+1,267.8%
5Y453.6%61.9%+391.7%
10Y259.1%59.2%+199.9%
4.3.1.2. Return on Assets

Shows how efficient Mirra is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mirra to the Asset Management industry mean.
  • 0.7% Return on Assets means that Mirra generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Mirrabooka Investments Ltd:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.7%0.0%
TTM0.7%YOY16.7%-16.0%
TTM0.7%5Y5.8%-5.1%
5Y5.8%10Y3.3%+2.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%2.3%-1.6%
TTM0.7%2.1%-1.4%
YOY16.7%0.7%+16.0%
5Y5.8%1.9%+3.9%
10Y3.3%2.3%+1.0%
4.3.1.3. Return on Equity

Shows how efficient Mirra is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mirra to the Asset Management industry mean.
  • 0.8% Return on Equity means Mirra generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Mirrabooka Investments Ltd:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.8%0.0%
TTM0.8%YOY18.9%-18.1%
TTM0.8%5Y6.5%-5.7%
5Y6.5%10Y3.7%+2.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%3.7%-2.9%
TTM0.8%3.5%-2.7%
YOY18.9%1.6%+17.3%
5Y6.5%3.2%+3.3%
10Y3.7%3.6%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Mirrabooka Investments Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Mirra is operating .

  • Measures how much profit Mirra 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 Mirra to the Asset Management industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Mirrabooka Investments Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM80.9%-80.9%
TTM80.9%YOY38.8%+42.1%
TTM80.9%5Y61.7%+19.3%
5Y61.7%10Y89.0%-27.3%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-75.6%-75.6%
TTM80.9%70.8%+10.1%
YOY38.8%74.4%-35.6%
5Y61.7%64.4%-2.7%
10Y89.0%57.9%+31.1%
4.3.2.2. Operating Ratio

Measures how efficient Mirra is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.26 means that the operating costs are $0.26 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Mirrabooka Investments Ltd:

  • The MRQ is 0.259. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.215. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.259TTM0.215+0.045
TTM0.215YOY0.166+0.049
TTM0.2155Y0.240-0.025
5Y0.24010Y0.219+0.021
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2590.852-0.593
TTM0.2150.763-0.548
YOY0.1660.458-0.292
5Y0.2400.519-0.279
10Y0.2190.553-0.334
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Mirrabooka Investments Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Mirra is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 3.42 means the company has $3.42 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Mirrabooka Investments Ltd:

  • The MRQ is 3.418. The company is very able to pay all its short-term debts. +2
  • The TTM is 1.856. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.418TTM1.856+1.563
TTM1.856YOY3.723-1.867
TTM1.8565Y17.068-15.212
5Y17.06810Y21.872-4.805
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4182.669+0.749
TTM1.8563.027-1.171
YOY3.7233.506+0.217
5Y17.0685.135+11.933
10Y21.8727.156+14.716
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Mirra to the Asset Management industry mean.
  • A Quick Ratio of 3.78 means the company can pay off $3.78 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Mirrabooka Investments Ltd:

  • The MRQ is 3.780. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.072. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.780TTM2.072+1.708
TTM2.072YOY4.560-2.488
TTM2.0725Y18.713-16.641
5Y18.71310Y23.744-5.030
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7802.444+1.336
TTM2.0722.717-0.645
YOY4.5604.021+0.539
5Y18.7136.041+12.672
10Y23.7448.881+14.863
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Mirrabooka Investments Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Mirra assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mirra to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.13 means that Mirra assets are financed with 12.9% credit (debt) and the remaining percentage (100% - 12.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Mirrabooka Investments Ltd:

  • The MRQ is 0.129. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.091. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.129TTM0.091+0.038
TTM0.091YOY0.064+0.027
TTM0.0915Y0.059+0.032
5Y0.05910Y0.050+0.009
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1290.188-0.059
TTM0.0910.188-0.097
YOY0.0640.178-0.114
5Y0.0590.186-0.127
10Y0.0500.181-0.131
4.5.4.2. Debt to Equity Ratio

Measures if Mirra is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Mirra to the Asset Management industry mean.
  • A Debt to Equity ratio of 14.9% means that company has $0.15 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Mirrabooka Investments Ltd:

  • The MRQ is 0.149. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.104. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.149TTM0.104+0.044
TTM0.104YOY0.072+0.032
TTM0.1045Y0.067+0.037
5Y0.06710Y0.057+0.010
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1490.233-0.084
TTM0.1040.233-0.129
YOY0.0720.221-0.149
5Y0.0670.246-0.179
10Y0.0570.250-0.193
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 Mirra generates.

  • Above 15 is considered overpriced but always compare Mirra to the Asset Management industry mean.
  • A PE ratio of 35.59 means the investor is paying $35.59 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Mirrabooka Investments Ltd:

  • The EOD is 36.439. Based on the earnings, the company is overpriced. -1
  • The MRQ is 35.594. Based on the earnings, the company is overpriced. -1
  • The TTM is 37.981. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD36.439MRQ35.594+0.845
MRQ35.594TTM37.981-2.387
TTM37.981YOY33.138+4.844
TTM37.9815Y70.179-32.198
5Y70.17910Y59.516+10.663
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD36.4397.580+28.859
MRQ35.5947.021+28.573
TTM37.9817.021+30.960
YOY33.1384.965+28.173
5Y70.1795.606+64.573
10Y59.5167.644+51.872
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 Mirrabooka Investments Ltd:

  • The EOD is 712.964. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 696.432. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 198.003. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD712.964MRQ696.432+16.533
MRQ696.432TTM198.003+498.428
TTM198.003YOY164.793+33.211
TTM198.0035Y-433.597+631.601
5Y-433.59710Y-207.106-226.492
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD712.9644.723+708.241
MRQ696.4324.885+691.547
TTM198.0035.396+192.607
YOY164.7933.504+161.289
5Y-433.5973.289-436.886
10Y-207.1062.493-209.599
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 Mirra is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 1.12 means the investor is paying $1.12 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Mirrabooka Investments Ltd:

  • The EOD is 1.151. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.124. 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+/- 
EOD1.151MRQ1.124+0.027
MRQ1.124TTM1.100+0.024
TTM1.100YOY1.018+0.083
TTM1.1005Y1.129-0.028
5Y1.12910Y1.269-0.141
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD1.1510.967+0.184
MRQ1.1240.918+0.206
TTM1.1000.917+0.183
YOY1.0180.928+0.090
5Y1.1291.009+0.120
10Y1.2691.166+0.103
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 Mirrabooka Investments Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets668,723
Total Liabilities86,506
Total Stockholder Equity582,217
 As reported
Total Liabilities 86,506
Total Stockholder Equity+ 582,217
Total Assets = 668,723

Assets

Total Assets668,723
Total Current Assets21,967
Long-term Assets646,756
Total Current Assets
Cash And Cash Equivalents 19,287
Short-term Investments 2,325
Net Receivables 355
Total Current Assets  (as reported)21,967
Total Current Assets  (calculated)21,967
+/-0
Long-term Assets
Long-term Assets  (as reported)646,756
Long-term Assets  (calculated)0
+/- 646,756

Liabilities & Shareholders' Equity

Total Current Liabilities6,426
Long-term Liabilities80,080
Total Stockholder Equity582,217
Total Current Liabilities
Other Current Liabilities 6,426
Total Current Liabilities  (as reported)6,426
Total Current Liabilities  (calculated)6,426
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)80,080
Long-term Liabilities  (calculated)0
+/- 80,080
Total Stockholder Equity
Common Stock307,769
Retained Earnings 119,969
Accumulated Other Comprehensive Income 154,479
Other Stockholders Equity 0
Total Stockholder Equity (as reported)582,217
Total Stockholder Equity (calculated)582,217
+/-0
Other
Cash and Short Term Investments 21,612
Common Stock Shares Outstanding 194,020
Liabilities and Stockholders Equity 668,723
Net Debt -19,287
Net Working Capital 15,541



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-12-312024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-31
> Total Assets 
0
0
0
0
0
107,630
107,630
112,532
112,532
112,471
112,471
98,439
98,439
99,908
99,908
95,295
95,295
103,588
103,600
144,544
144,544
159,383
159,383
192,059
192,059
206,116
206,115
221,423
221,423
233,568
233,568
270,500
270,500
323,715
323,715
294,746
294,746
259,931
259,931
185,308
185,308
190,077
190,077
237,139
237,139
219,055
219,055
264,901
264,901
259,475
259,475
245,823
245,823
256,885
256,885
283,339
283,339
300,080
300,080
339,442
339,442
348,757
348,757
320,690
320,690
334,570
334,570
379,525
379,525
377,935
377,935
373,540
373,540
381,933
381,933
394,079
394,079
412,300
412,300
359,826
359,826
394,951
394,951
416,600
416,600
393,217
393,217
512,307
512,307
618,442
618,442
668,451
668,451
513,414
513,414
513,422
513,422
567,949
567,949
594,271
594,271
626,354
626,354
668,723
668,723626,354626,354594,271594,271567,949567,949513,422513,422513,414513,414668,451668,451618,442618,442512,307512,307393,217393,217416,600416,600394,951394,951359,826359,826412,300412,300394,079394,079381,933381,933373,540373,540377,935377,935379,525379,525334,570334,570320,690320,690348,757348,757339,442339,442300,080300,080283,339283,339256,885256,885245,823245,823259,475259,475264,901264,901219,055219,055237,139237,139190,077190,077185,308185,308259,931259,931294,746294,746323,715323,715270,500270,500233,568233,568221,423221,423206,115206,116192,059192,059159,383159,383144,544144,544103,600103,58895,29595,29599,90899,90898,43998,439112,471112,471112,532112,532107,630107,63000000
   > Total Current Assets 
0
0
0
0
0
0
9,272
0
0
0
8,026
0
0
0
4,183
0
0
0
7,684
0
0
0
13,877
0
0
0
23,249
0
0
0
20,510
0
0
0
10,748
0
0
0
43,925
0
0
0
25,173
0
0
0
13,053
0
0
0
20,290
0
0
0
17,989
25,328
25,328
38,262
37,319
27,287
27,287
31,631
31,631
25,927
25,927
26,561
26,561
21,776
21,776
22,443
22,443
26,440
26,440
42,025
42,025
43,633
43,633
30,488
30,488
14,283
14,283
33,896
33,896
18,894
18,894
20,827
20,827
12,274
12,274
31,838
31,838
15,421
15,421
35,705
35,705
12,683
12,683
34,242
34,242
20,407
20,407
12,399
12,399
21,967
21,96712,39912,39920,40720,40734,24234,24212,68312,68335,70535,70515,42115,42131,83831,83812,27412,27420,82720,82718,89418,89433,89633,89614,28314,28330,48830,48843,63343,63342,02542,02526,44026,44022,44322,44321,77621,77626,56126,56125,92725,92731,63131,63127,28727,28737,31938,26225,32825,32817,98900020,29000013,05300025,17300043,92500010,74800020,51000023,24900013,8770007,6840004,1830008,0260009,272000000
       Cash And Cash Equivalents 
0
0
0
0
0
5,237
5,237
4,739
4,739
6,984
6,984
33
33
4,048
4,048
3,501
3,501
7,509
7,509
8,525
8,525
12,039
12,039
9,041
9,041
22,403
22,403
18,166
18,166
18,218
18,218
14,501
14,501
5,291
5,291
7,876
7,876
39,239
39,239
35,476
35,476
24,741
24,741
9,946
9,946
12,152
12,152
20,591
20,591
19,038
19,038
14,131
14,131
15,859
15,859
23,948
23,948
34,191
34,191
25,431
25,431
30,593
30,593
24,842
24,842
25,424
25,424
17,757
17,757
20,989
20,989
26,232
26,232
35,671
35,671
39,105
39,105
28,140
28,140
10,675
10,675
30,453
30,453
18,600
18,600
20,207
20,207
8,805
8,805
27,826
27,826
8,971
8,971
27,396
27,396
8,553
8,553
23,330
23,330
13,731
13,731
8,388
8,388
19,287
19,2878,3888,38813,73113,73123,33023,3308,5538,55327,39627,3968,9718,97127,82627,8268,8058,80520,20720,20718,60018,60030,45330,45310,67510,67528,14028,14039,10539,10535,67135,67126,23226,23220,98920,98917,75717,75725,42425,42424,84224,84230,59330,59325,43125,43134,19134,19123,94823,94815,85915,85914,13114,13119,03819,03820,59120,59112,15212,1529,9469,94624,74124,74135,47635,47639,23939,2397,8767,8765,2915,29114,50114,50118,21818,21818,16618,16622,40322,4039,0419,04112,03912,0398,5258,5257,5097,5093,5013,5014,0484,04833336,9846,9844,7394,7395,2375,23700000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
0
0
0
0
706
706
943
943
1,535
1,535
0
0
0
0
547
547
3,863
3,863
683
683
0
0
4,634
4,634
4,331
4,331
978
978
2,259
2,259
3,000
3,000
0
0
0
0
3,454
3,454
3,650
3,650
6,371
6,371
5,470
5,470
4,130
4,130
10,442
10,442
6,448
6,448
3,297
3,297
2,325
2,3253,2973,2976,4486,44810,44210,4424,1304,1305,4705,4706,3716,3713,6503,6503,4543,45400003,0003,0002,2592,2599789784,3314,3314,6344,634006836833,8633,86354754700001,5351,535943943706706000015000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
4,035
0
0
0
1,042
0
0
0
135
0
0
0
175
0
0
0
1,838
0
0
0
846
0
0
0
2,292
0
0
0
5,457
0
0
0
4,686
0
0
0
432
0
0
0
901
0
0
0
1,102
0
0
0
2,130
674
674
3,128
3,128
321
321
1,038
1,038
1,085
1,085
590
590
156
156
771
771
208
208
1,720
1,720
197
197
1,370
1,370
1,349
1,349
443
443
294
294
620
620
15
15
362
362
79
79
2,839
2,839
0
0
470
470
228
228
714
714
355
355714714228228470470002,8392,839797936236215156206202942944434431,3491,3491,3701,3701971971,7201,7202082087717711561565905901,0851,0851,0381,0383213213,1283,1286746742,1300001,1020009010004320004,6860005,4570002,2920008460001,8380001750001350001,0420004,035000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
706
706
943
943
1,535
1,535
0
0
0
0
547
547
3,863
3,863
683
683
0
0
4,634
4,634
4,331
4,331
978
978
2,259
2,259
3,000
3,000
0
0
0
0
3,454
3,454
3,650
3,650
6,371
6,371
5,470
5,470
4,130
-8,553
10,442
10,442
6,448
-13,959
3,297
3,297
0
03,2973,297-13,9596,44810,44210,442-8,5534,1305,4705,4706,3716,3713,6503,6503,4543,45400003,0003,0002,2592,2599789784,3314,3314,6344,634006836833,8633,86354754700001,5351,5359439437067060000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
97,976
0
0
0
103,939
0
0
0
95,396
0
0
0
95,772
0
0
0
145,389
0
0
0
182,815
0
0
0
212,822
0
0
0
312,761
0
0
0
215,661
0
0
0
164,809
0
0
0
205,890
0
0
0
239,230
0
0
0
238,896
257,983
257,983
261,818
262,761
312,155
312,155
317,126
317,126
294,763
294,763
308,009
308,556
357,749
357,749
355,492
356,158
347,100
347,100
339,908
344,542
350,446
350,446
381,812
382,667
345,543
345,543
361,055
364,055
397,706
397,706
372,390
372,370
500,033
500,033
586,604
590,248
653,030
653,030
477,709
470,615
500,739
500,739
533,707
525,707
573,864
573,864
613,955
626,152
646,756
646,756626,152613,955573,864573,864525,707533,707500,739500,739470,615477,709653,030653,030590,248586,604500,033500,033372,370372,390397,706397,706364,055361,055345,543345,543382,667381,812350,446350,446344,542339,908347,100347,100356,158355,492357,749357,749308,556308,009294,763294,763317,126317,126312,155312,155262,761261,818257,983257,983238,896000239,230000205,890000164,809000215,661000312,761000212,822000182,815000145,38900095,77200095,396000103,93900097,976000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
347,016
347,016
335,808
335,808
349,523
349,523
375,289
375,289
345,326
345,326
353,155
364,055
397,594
397,594
0
372,370
0
0
0
590,248
0
0
0
483,085
0
0
0
544,149
0
0
0
617,252
0
0617,252000544,149000483,085000590,248000372,3700397,594397,594364,055353,155345,326345,326375,289375,289349,523349,523335,808335,808347,016347,01600000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
382
382
400
400
506
506
359
359
100
329
577
577
132
144
125
125
117
117
194
194
57
51
151
151
245
236
57
57
206
206
264
264
347
345
1,450
1,450
95
95
121
121
112
112
0
0
105
-45
186
186
0
256,885
28
28
0
300,080
0
0
0
348,757
88
88
3,700
-547
0
0
3,517
-666
84
84
4,100
-4,634
923
923
6,523
-855
217
217
7,900
-3,000
112
112
9,920
20
103
103
11,006
-3,644
180
180
7,094
7,094
0
0
8,000
8,000
0
0
0
-12,197
0
0-12,1970008,0008,000007,0947,094180180-3,64411,006103103209,920112112-3,0007,900217217-8556,523923923-4,6344,1008484-6663,51700-5473,7008888348,757000300,08002828256,8850186186-451050011211212112195951,4501,4503453472642642062065757236245151151515719419411711712512514413257757732910035935950650640040038238200000
> Total Liabilities 
0
0
0
0
0
14,048
14,048
14,553
14,553
14,004
14,004
2,644
2,644
3,854
3,854
683
683
779
791
1,149
1,149
1,830
1,830
2,208
2,208
28,996
5,829
30,606
30,606
35,401
35,401
41,611
41,611
59,180
59,180
44,676
44,676
32,414
32,414
1,933
1,933
3,931
3,931
17,483
17,483
12,059
12,059
22,123
22,123
20,986
20,986
17,479
17,479
21,413
21,413
5,595
5,595
9,274
35,488
14,587
14,587
12,063
47,322
7,593
7,593
11,036
40,960
3,953
3,953
9,050
43,724
4,099
4,099
7,011
39,882
1,735
1,735
3,154
50,647
7,853
7,853
10,545
49,903
6,790
6,790
1,835
44,121
8,014
8,014
10,687
100,672
12,744
12,744
16,103
53,189
977
44,415
10,128
63,530
5,020
69,927
11,531
78,585
86,506
86,50678,58511,53169,9275,02063,53010,12844,41597753,18916,10312,74412,744100,67210,6878,0148,01444,1211,8356,7906,79049,90310,5457,8537,85350,6473,1541,7351,73539,8827,0114,0994,09943,7249,0503,9533,95340,96011,0367,5937,59347,32212,06314,58714,58735,4889,2745,5955,59521,41321,41317,47917,47920,98620,98622,12322,12312,05912,05917,48317,4833,9313,9311,9331,93332,41432,41444,67644,67659,18059,18041,61141,61135,40135,40130,60630,6065,82928,9962,2082,2081,8301,8301,1491,1497917796836833,8543,8542,6442,64414,00414,00414,55314,55314,04814,04800000
   > Total Current Liabilities 
0
0
0
0
0
0
10,255
0
0
0
11,142
0
0
0
144
0
0
0
106
0
0
0
0
0
0
0
3,386
0
0
0
995
0
0
0
2,218
0
0
0
1,935
0
0
0
1,645
0
0
0
108
0
0
0
150
0
0
0
782
5,595
5,595
9,274
163
14,587
14,587
12,063
289
7,593
7,593
11,036
1,752
3,953
3,953
9,050
2,935
4,099
4,099
7,011
265
1,735
1,735
3,154
266
7,853
7,853
10,545
270
6,790
6,790
1,835
268
8,014
8,014
10,687
181
12,744
12,744
16,103
16,103
977
977
10,128
10,128
5,020
5,020
11,531
11,544
6,426
6,42611,54411,5315,0205,02010,12810,12897797716,10316,10312,74412,74418110,6878,0148,0142681,8356,7906,79027010,5457,8537,8532663,1541,7351,7352657,0114,0994,0992,9359,0503,9533,9531,75211,0367,5937,59328912,06314,58714,5871639,2745,5955,5957820001500001080001,6450001,9350002,2180009950003,386000000010600014400011,14200010,255000000
       Short-term Debt 
0
0
0
0
0
0
10,000
0
0
0
10,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
547
0
0
0
683
0
0
0
4,634
0
0
0
978
0
0
0
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000003,0000009780004,63400068300054700000000000000015000000000000000000000000000000000000000010,00000010,000000000
       Accounts payable 
0
0
0
0
0
0
255
0
0
0
1,142
0
0
0
144
0
0
0
106
0
0
0
0
0
0
2,675
3,386
0
0
995
995
717
717
2,218
2,218
629
629
1,665
1,935
278
278
1,645
1,645
341
341
108
108
0
0
0
150
0
0
782
782
0
0
0
163
0
0
0
289
0
0
0
1,752
0
0
0
2,935
0
0
0
265
0
0
0
266
0
0
0
270
0
0
0
268
0
0
0
181
0
0
2,185
2,185
0
0
0
2,562
0
0
0
13
0
0130002,5620002,1852,185001810002680002700002660002650002,9350001,752000289000163000782782001500001081083413411,6451,6452782781,9351,6656296292,2182,218717717995995003,3862,6750000001060001440001,142000255000000
       Other Current Liabilities 
0
0
0
0
0
0
-10,255
0
0
0
-11,142
0
0
0
-144
0
0
0
-106
0
0
0
0
0
0
0
-3,386
0
0
0
-995
0
0
0
-2,218
0
0
0
-1,935
0
0
0
-1,645
0
0
0
-108
0
0
0
-150
0
0
0
-782
5,595
5,595
9,274
-163
14,587
14,587
12,063
-289
7,593
7,593
11,036
-1,752
3,953
3,953
9,050
-2,935
4,099
4,099
7,011
-265
1,735
1,735
3,154
-266
7,853
7,853
10,545
-270
6,790
6,790
1,835
-268
8,014
8,014
10,687
-181
12,744
12,744
16,103
-2,185
977
977
10,128
-2,562
5,020
5,020
11,531
11,531
6,426
6,42611,53111,5315,0205,020-2,56210,128977977-2,18516,10312,74412,744-18110,6878,0148,014-2681,8356,7906,790-27010,5457,8537,853-2663,1541,7351,735-2657,0114,0994,099-2,9359,0503,9533,953-1,75211,0367,5937,593-28912,06314,58714,587-1639,2745,5955,595-782000-150000-108000-1,645000-1,935000-2,218000-995000-3,3860000000-106000-144000-11,142000-10,255000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
0
0
0
0
0
0
0
0
0
0
0
26,791
0
0
0
49,395
0
0
0
17,214
0
0
0
656
0
0
0
11,469
0
0
0
19,472
0
0
0
20,093
0
0
0
26,214
0
0
0
35,259
0
0
0
29,924
0
0
0
34,674
0
0
0
32,871
0
0
0
47,493
0
0
0
39,358
0
0
0
42,286
0
0
0
89,985
0
0
2,185
37,086
0
44,415
0
53,402
0
69,927
0
67,054
80,080
80,08067,054069,927053,402044,415037,0862,1850089,98500042,28600039,35800047,49300032,87100034,67400029,92400035,25900026,21400020,09300019,47200011,46900065600017,21400049,39500026,7910000000000012000000000000000000
       Other Liabilities 
0
0
0
0
0
4,048
4,048
4,553
4,553
4,004
4,004
2,644
2,644
3,854
3,854
683
683
779
791
1,149
1,149
1,830
1,830
2,208
2,208
26,321
5,829
30,606
30,606
34,406
34,406
40,894
40,894
56,962
56,962
44,047
44,047
30,749
30,749
1,655
1,655
2,286
2,286
17,142
17,142
11,951
11,951
22,123
22,123
20,986
20,986
17,479
17,479
20,631
20,631
30,437
30,437
35,488
35,488
49,484
49,484
47,322
47,322
35,659
35,659
40,960
40,960
42,708
42,708
43,724
43,724
39,889
39,889
39,882
39,882
46,065
46,065
47,493
47,493
27,369
27,369
39,358
39,358
44,414
44,414
42,286
42,286
73,838
73,838
89,985
89,985
98,205
98,205
37,086
37,086
43,438
43,438
0
0
0
0
0
0
0
000000043,43843,43837,08637,08698,20598,20589,98589,98573,83873,83842,28642,28644,41444,41439,35839,35827,36927,36947,49347,49346,06546,06539,88239,88239,88939,88943,72443,72442,70842,70840,96040,96035,65935,65947,32247,32249,48449,48435,48835,48830,43730,43720,63120,63117,47917,47920,98620,98622,12322,12311,95111,95117,14217,1422,2862,2861,6551,65530,74930,74944,04744,04756,96256,96240,89440,89434,40634,40630,60630,6065,82926,3212,2082,2081,8301,8301,1491,1497917796836833,8543,8542,6442,6444,0044,0044,5534,5534,0484,04800000
> Total Stockholder Equity
0
0
0
0
0
93,582
93,582
97,979
97,979
98,467
98,467
95,795
95,795
96,054
96,054
94,612
94,612
102,809
102,809
143,395
143,395
157,553
157,553
189,851
189,851
177,120
200,286
190,817
190,817
198,167
198,167
228,889
228,889
264,535
264,535
250,070
250,070
227,517
227,517
183,375
183,375
186,146
186,146
219,656
219,656
206,996
206,996
242,778
242,778
238,489
238,489
228,344
228,344
235,472
235,472
252,902
252,902
264,592
264,592
289,958
289,958
301,435
301,435
285,031
285,031
293,610
293,610
336,817
336,817
334,211
334,211
333,651
333,651
342,051
342,051
348,014
348,014
361,653
361,653
324,604
324,604
345,048
345,048
365,396
365,396
349,096
349,096
430,455
430,455
517,770
517,770
557,502
557,502
460,225
460,225
469,007
469,007
504,419
504,419
524,344
524,344
547,769
547,769
582,217
582,217547,769547,769524,344524,344504,419504,419469,007469,007460,225460,225557,502557,502517,770517,770430,455430,455349,096349,096365,396365,396345,048345,048324,604324,604361,653361,653348,014348,014342,051342,051333,651333,651334,211334,211336,817336,817293,610293,610285,031285,031301,435301,435289,958289,958264,592264,592252,902252,902235,472235,472228,344228,344238,489238,489242,778242,778206,996206,996219,656219,656186,146186,146183,375183,375227,517227,517250,070250,070264,535264,535228,889228,889198,167198,167190,817190,817200,286177,120189,851189,851157,553157,553143,395143,395102,809102,80994,61294,61296,05496,05495,79595,79598,46798,46797,97997,97993,58293,58200000
   Common Stock
0
0
0
0
0
84,095
84,095
84,095
84,095
84,095
84,095
84,095
84,095
84,095
84,095
84,095
84,095
86,625
86,625
108,424
108,424
115,845
115,845
115,845
115,845
115,845
115,845
115,843
115,843
115,838
115,838
116,493
116,493
117,339
117,339
118,719
118,719
131,198
131,198
131,198
131,198
131,965
131,965
133,325
133,325
134,074
134,074
149,737
149,737
149,737
149,737
151,045
151,045
152,033
152,033
153,274
153,274
154,045
154,045
156,621
156,621
157,456
157,456
161,579
161,579
162,517
162,517
192,055
192,055
192,939
192,939
196,081
196,081
197,062
197,062
199,958
199,958
200,911
200,911
203,170
203,170
206,602
206,602
208,514
208,514
209,466
209,466
211,181
211,181
250,948
250,948
253,242
253,242
296,309
296,309
298,971
298,971
300,148
300,148
303,618
303,618
304,894
304,894
307,769
307,769304,894304,894303,618303,618300,148300,148298,971298,971296,309296,309253,242253,242250,948250,948211,181211,181209,466209,466208,514208,514206,602206,602203,170203,170200,911200,911199,958199,958197,062197,062196,081196,081192,939192,939192,055192,055162,517162,517161,579161,579157,456157,456156,621156,621154,045154,045153,274153,274152,033152,033151,045151,045149,737149,737149,737149,737134,074134,074133,325133,325131,965131,965131,198131,198131,198131,198118,719118,719117,339117,339116,493116,493115,838115,838115,843115,843115,845115,845115,845115,845115,845115,845108,424108,42486,62586,62584,09584,09584,09584,09584,09584,09584,09584,09584,09584,09584,09584,09500000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
9,487
0
0
0
14,372
0
0
0
11,959
0
0
0
14,563
0
0
0
39,272
0
0
0
80,610
0
0
0
74,565
0
0
0
136,631
0
0
0
87,035
0
0
0
40,728
0
0
0
61,494
0
0
0
74,751
0
0
0
69,873
0
0
50,162
96,922
67,699
67,699
69,858
130,872
52,821
52,821
59,193
118,630
80,842
80,842
69,606
127,072
71,603
71,603
74,584
131,809
89,890
89,890
97,227
145,078
51,232
51,232
78,332
121,806
91,285
91,285
84,032
119,806
155,474
155,474
191,540
240,558
211,339
211,339
65,900
130,926
75,528
131,375
100,338
159,971
122,679
171,790
125,857
187,846
154,479
154,479187,846125,857171,790122,679159,971100,338131,37575,528130,92665,900211,339211,339240,558191,540155,474155,474119,80684,03291,28591,285121,80678,33251,23251,232145,07897,22789,89089,890131,80974,58471,60371,603127,07269,60680,84280,842118,63059,19352,82152,821130,87269,85867,69967,69996,92250,1620069,87300074,75100061,49400040,72800087,035000136,63100074,56500080,61000039,27200014,56300011,95900014,3720009,487000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
9,487
0
0
0
14,372
0
0
0
11,959
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
48,878
48,878
0
0
-222,259
-222,259
-231,577
0
-232,210
-232,210
-234,417
0
-255,975
-255,975
-264,605
0
-262,048
-262,048
0
74,584
-258,124
-258,124
-264,426
97,227
-273,372
-273,372
-266,716
78,332
0
0
-265,064
84,032
-274,981
-274,981
-326,230
191,540
-346,163
-346,163
0
65,900
75,528
75,528
0
-404,081
0
0
0
0
0
00000-404,081075,52875,52865,9000-346,163-346,163191,540-326,230-274,981-274,98184,032-265,0640078,332-266,716-273,372-273,37297,227-264,426-258,124-258,12474,5840-262,048-262,0480-264,605-255,975-255,9750-234,417-232,210-232,2100-231,577-222,259-222,2590048,87848,878000000000000000000000000000000000000000011,95900014,3720009,487000000



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.