$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | |
Continuing Operations | ||||
Revenue | 234.64 | 167.49 | 91.59 | 26.72 |
EBITDA | 98.25 | 65.56 | 39.03 | (2.15) |
Depreciation & Amortisation | (18.46) | (18.80) | (20.95) | (12.87) |
Operating Profit/(Loss) | 79.80 | 46.76 | 18.07 | (15.02) |
Interest Payable | (28.71) | (31.75) | (31.02) | (15.53) |
Interest Receivable/Investment Income | 1.71 | 3.33 | 1.52 | 0.20 |
Group Profit after Interest | 52.79 | 18.34 | (11.43) | (30.35) |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a |
Profit Before Tax | 52.79 | 18.34 | (11.43) | (30.35) |
Tax | (3.30) | 5.48 | n/a | n/a |
Profit After Tax | 49.49 | 23.82 | (11.43) | (30.35) |
Discontinued Operations | ||||
Profit After Tax | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | 49.49 | 23.82 | (11.43) | (30.35) |
Attributable to: | ||||
Equity Holders of Parent Company | 49.49 | 23.82 | (11.43) | (30.35) |
Minority Interests | n/a | n/a | n/a | n/a |
Equity Dividends | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c49.49 | c23.82 | c(11.43) | c(30.35) |
Per Share Record - Normalised | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 |
Continuing EPS | ||||
Earnings per Share - Basic | 2.01¢ | 0.99¢ | (0.56¢) | (3.59¢) |
Earnings per Share - Diluted | 2.00¢ | 0.98¢ | (0.56¢) | (3.59¢) |
Earnings per Share - Adjusted | 402.00¢ | 198.00¢ | (160.00¢) | (648.78¢) |
Continuing and Discontinued EPS | ||||
Earnings per Share - Basic | 2.01¢ | 0.99¢ | (0.56¢) | (3.59¢) |
Earnings per Share - Diluted | 2.00¢ | 0.98¢ | (0.56¢) | (3.59¢) |
Earnings per Share - Adjusted | 402.00¢ | 198.00¢ | (160.00¢) | (648.78¢) |
Dividend per Share | n/a | n/a | n/a | n/a |
Key Financals | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 |
Shares in Issue (millions) | ||||
Shares in Issue - Year End | 2,531.14 | 2,409.73 | 2,403.64 | 906.10 |
Weighted Average | 2,462.60 | 2,404.28 | 2,029.90 | 844.31 |
Diluted | 2,472.58 | 2,424.07 | 2,029.90 | 844.31 |
Performance Ratios | ||||
Continuing Operations | ||||
Operating Margin | 34.01% | 27.92% | 19.73% | (56.21%) |
Return on Capital Employed | 8.48% | 5.62% | 2.22% | n/a |
Continuing Operations & Discontinued Operations | ||||
Return on Equity | 8.05% | 4.74% | (2.42%) | (13.40%) |
Financial Status | ||||
Continuing Operations | ||||
Interest Cover - Continuing | 2.84 | 1.58 | 0.63 | (0.95) |
Revenue per Share | 9.53¢ | 6.97¢ | 4.51¢ | 3.17¢ |
Pre-Tax Profit Per Share - Continuing | 2.14¢ | 0.76¢ | (0.56¢) | (3.59¢) |
Market Data | ||||
Continuing Operations | ||||
Earnings Per Share Growth - Basic | 103% | n/a | n/a | n/a |
Earnings Per Share Growth - Diluted | 104% | n/a | n/a | n/a |
PE Ratio - Company Adjusted | 3,937.2 | 11,812.8 | n/a | n/a |
PEG - Company Adjusted | 38.2 | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | ||||
Earnings per Share - Company Adjusted | 103% | n/a | n/a | n/a |
Earnings per Share - Diluted | 104% | n/a | n/a | n/a |
PE Ratio - Company Adjusted | 3,937.2 | 11,812.8 | n/a | n/a |
PEG - Company Adjusted | 38.2 | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Market Capitalisation $ (Millions) | 157,436.83 | 221,695.20 | 157,197.77 | 36,024.61 |
Dividend per Share | n/a | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% |
Dividend per Share Growth | 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