$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 | 31-Dec-07 | |
Continuing Operations | |||||
Revenue | 306.14 | 266.38 | 243.34 | 296.88 | 152.71 |
EBITDA | 223.64 | 109.98 | 97.43 | 5.27 | 70.02 |
Depreciation & Amortisation | (70.29) | (57.78) | (58.13) | (74.78) | (20.58) |
Operating Profit/(Loss) | 153.35 | 52.20 | 39.31 | (69.50) | 49.44 |
Interest Payable | (1.96) | (1.63) | (3.08) | (3.91) | (3.28) |
Interest Receivable/Investment Income | 3.79 | 4.10 | 2.85 | 3.84 | 23.36 |
Group Profit after Interest | 152.08 | 54.67 | 39.08 | (69.58) | 69.52 |
Share of Assoc Cos/JV Profits | 0.31 | (0.26) | n/a | n/a | (1.03) |
Profit Before Tax | 152.39 | 54.41 | 39.08 | (69.58) | 68.49 |
Tax | (52.95) | (18.21) | (10.21) | (5.25) | (27.94) |
Profit After Tax | 99.44 | 36.20 | 28.87 | (74.83) | 40.55 |
Discontinued Operations | |||||
Profit After Tax | 6.23 | (0.09) | (3.67) | 72.18 | n/a |
PROFIT FOR PERIOD | 105.67 | 36.11 | 25.20 | (2.65) | 40.55 |
Attributable to: | |||||
Equity Holders of Parent Company | 67.42 | 20.12 | 15.36 | (3.30) | 23.28 |
Minority Interests | (38.25) | (16.00) | (9.84) | (0.65) | (17.27) |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c67.42 | c20.12 | c15.36 | c(3.30) | c23.28 |
Per Share Record - Normalised | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 | 31-Dec-07 |
Continuing EPS | |||||
Earnings per Share - Basic | 44.29¢ | 14.63¢ | 16.56¢ | (120.65¢) | 40.55¢ |
Earnings per Share - Diluted | 43.61¢ | 14.51¢ | 16.56¢ | (120.65¢) | 40.55¢ |
Earnings per Share - Adjusted | 72.15¢ | 15.00¢ | 17.00¢ | (597.00¢) | 40.00¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 48.80¢ | 14.56¢ | 13.37¢ | (5.28¢) | 40.55¢ |
Earnings per Share - Diluted | 48.05¢ | 14.45¢ | 13.37¢ | (5.28¢) | 40.55¢ |
Earnings per Share - Adjusted | 49.00¢ | 15.00¢ | 17.00¢ | (884.00¢) | 40.00¢ |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
Key Financals | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 | 31-Dec-07 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 138.27 | 138.27 | 138.27 | 62.67 | 62.40 |
Weighted Average | 138.17 | 138.15 | 114.91 | 62.56 | 57.40 |
Diluted | 140.32 | 139.25 | 114.91 | 62.56 | 57.40 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 50.09% | 19.60% | 16.15% | (23.41%) | 32.37% |
Return on Capital Employed | 26.44% | 9.33% | 8.15% | n/a | 4.86% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 12.77% | 4.00% | 3.48% | (1.21%) | 2.36% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 78.91 | 34.34 | 13.71 | (16.78) | 21.89 |
Revenue per Share | 221.57¢ | 192.81¢ | 211.76¢ | 474.53¢ | 266.04¢ |
Pre-Tax Profit Per Share - Continuing | 110.29¢ | 39.39¢ | 34.01¢ | (111.21¢) | 119.32¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | 203% | -12% | n/a | n/a | n/a |
Earnings Per Share Growth - Diluted | 200% | -12% | n/a | n/a | n/a |
PE Ratio - Company Adjusted | 5.5 | 21.6 | 17.2 | n/a | 30.0 |
PEG - Company Adjusted | 0.0 | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | 235% | 9% | n/a | n/a | n/a |
Earnings per Share - Diluted | 233% | 8% | n/a | n/a | n/a |
PE Ratio - Company Adjusted | 5.0 | 21.7 | 21.3 | n/a | 30.0 |
PEG - Company Adjusted | 0.0 | 2.4 | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a | n/a |
Market Capitalisation $ (Millions) | 268.51 | 348.78 | 313.87 | 160.28 | 605.27 |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research