$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 | |
Continuing Operations | |||||
Revenue | 6,320.00 | 7,705.00 | 6,605.00 | 3,831.00 | 6,823.00 |
EBITDA | 1,446.00 | 3,402.00 | 3,122.00 | 1,711.00 | 4,120.00 |
Depreciation & Amortisation | (1,759.00) | (515.00) | (411.00) | (298.00) | (311.00) |
Operating Profit/(Loss) | (313.00) | 2,887.00 | 2,711.00 | 1,413.00 | 3,809.00 |
Interest Payable | (286.00) | (184.00) | (87.00) | (71.00) | (89.00) |
Interest Receivable/Investment Income | 49.00 | 52.00 | 42.00 | 66.00 | 119.00 |
Group Profit after Interest | (550.00) | 2,755.00 | 2,666.00 | 1,408.00 | 3,839.00 |
Share of Assoc Cos/JV Profits | n/a | n/a | 311.00 | 31.00 | (12.00) |
Profit Before Tax | (550.00) | 2,755.00 | 2,977.00 | 1,439.00 | 3,827.00 |
Tax | (302.00) | (769.00) | (780.00) | (377.00) | (1,143.00) |
Profit After Tax | (852.00) | 1,986.00 | 2,197.00 | 1,062.00 | 2,684.00 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR THE PERIOD | (852.00) | 1,986.00 | 2,197.00 | 1,062.00 | 2,684.00 |
Attributable to: | |||||
Equity Shareholders' Earnings | (804.00) | 1,974.00 | 2,185.00 | 1,045.00 | 2,642.00 |
Minority interests | (48.00) | 12.00 | 12.00 | 17.00 | 42.00 |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | cn/a | cn/a | cn/a | cn/a | cn/a |
Per Share Record - Unadjusted | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 |
Continuing EPS | |||||
Earnings per Share - Basic | (62.00¢) | 153.00¢ | 170.00¢ | 81.00¢ | 205.00¢ |
Earnings per Share - Diluted | (62.00¢) | 153.00¢ | 170.00¢ | 81.00¢ | 205.00¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (62.00¢) | 153.00¢ | 170.00¢ | 81.00¢ | 205.00¢ |
Earnings per Share - Diluted | (62.00¢) | 153.00¢ | 170.00¢ | 81.00¢ | 205.00¢ |
Dividend per Share | 6.50¢ | 27.00¢ | 30.50¢ | 12.00¢ | 31.00¢ |
Key Financals | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 |
Weighted Average | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 |
Diluted | 1,287.75 | 1,287.75 | 1,287.75 | 1,289.70 | 1,288.24 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (4.95%) | 37.47% | 41.04% | 36.88% | 55.83% |
Tax Rate | (54.91%) | 27.91% | 31.51% | 26.78% | 29.77% |
Return on Capital Employed | n/a | 22.67% | 26.44% | 16.96% | 44.05% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity (ROE) | (6.73%) | 16.21% | 20.04% | 12.79% | 31.62% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover | (0.92) | 15.97 | 35.22 | 21.27 | 44.00 |
Revenue per Share | 490.78¢ | 598.33¢ | 512.91¢ | 297.50¢ | 529.84¢ |
Pre-Tax Profit per Share | (42.71¢) | 213.94¢ | 231.18¢ | 111.75¢ | 297.19¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings per Share Growth - Basic | n/a | -10% | 110% | -60% | 160% |
Earnings per Share Growth - Adjusted | -74% | -9% | 110% | -60% | 111% |
Earnings per Share Growth - Diluted | n/a | -10% | 110% | -60% | 160% |
PE Ratio - Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 6.31 | 5.74 | 5.57 | 6.75 | 6.61 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share Growth - Basic | n/a | -10% | 110% | -60% | 160% |
Earnings per Share Growth - Adjusted | -74% | -9% | 110% | -60% | 111% |
Earnings per Share Growth - Diluted | n/a | -10% | 110% | -60% | 160% |
PE Ratio - Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 6.31 | 5.74 | 5.57 | 6.75 | 6.61 |
Market Capitalisation $ (Millions) | n/a | n/a | n/a | n/a | n/a |
Dividend per Share | 6.50¢ | 27.00¢ | 30.50¢ | 12.00¢ | 31.00¢ |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Dividend per Share Growth | (75.93%) | (11.48%) | 154.17% | (61.29%) | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research