Blue Star Helium Limited (BNL)

 NULL
   
  • 52 Week High: NULL
  • 52 Week Low: $0.00
  • Currency: Australian Dollars
  • Shares Issued: 166.00m

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Continuing Operations          
Revenue 3.86 3.37 8.10 3.76 1.88
Operating Profit/(Loss) (3.03) (1.11) 2.89 (35.41) (2.26)
Profit Before Tax (4.40) (3.19) 0.60 (37.74) (2.90)
Profit After Tax (4.40) (3.19) 0.60 (37.39) (2.90)
           
Earnings per Share - Basic (22.50¢) (24.00¢) 6.00¢ (354.00¢) (27.00¢)
Earnings per Share - Adjusted (22.50¢) (24.00¢) 6.00¢ (354.00¢) (27.00¢)
           
Dividend per Share n/a n/a n/a n/a n/a
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Assets          
Non-Current Assets          
Property, Plant & Equipment 2.09 10.06 6.26 2.94 0.54
Intangible Assets 0.21 12.15 7.33 3.68 17.23
Other Non-Current Assets n/a n/a n/a n/a n/a
  2.30 22.21 13.60 6.62 17.77
Current Assets          
Inventories n/a n/a n/a n/a n/a
Cash at Bank & in Hand 77.44 1.66 5.59 9.04 18.30
Other Current Assets 58.76 2.17 2.92 2.82 10.82
  136.20 3.83 8.51 11.86 29.12
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 138.50 26.04 22.11 18.48 46.89
Current Liabilities          
Borrowings n/a n/a 18.63 n/a n/a
Other Current Liabilities 2.92 0.86 0.82 3.01 2.71
           
Current Liabilities 2.92 0.86 19.45 3.01 2.71
           
Net Current Assets c133.28 c2.98 c(10.94) c8.85 c26.41
           
Borrowings 14.92 14.89 n/a 20.30 9.36
Other Non-Current Liabilities 17.97 0.13 0.14 0.14 n/a
Non-Current Liabilities 32.89 15.01 0.14 20.45 9.36
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 35.81 15.87 19.59 23.45 12.07
           
Net Assets 102.70 10.17 2.52 (4.97) 34.81
           
Shareholders Funds 102.70 10.17 2.52 (4.97) 34.81
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 102.70 10.17 2.52 (4.97) 34.81
Cash Flow 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Net Cash Flow From Operating Activities 2.05 0.63 3.27 (2.64) (0.02)
Net Cash Flow from Investing Activities 47.48 (15.15) (9.27) (17.09) (13.99)
Net Cash Flow from Financing Activities 26.28 11.47 1.49 10.97 (0.08)
Net Increase/Decrease In Cash 75.81 (3.06) (4.51) (8.76) (14.10)
Ratios - based on IFRS 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Continuing Operations          
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
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
Revenue per Share 2.33¢ 2.03¢ 4.88¢ 2.27¢ 2.24¢
Pre-Tax Profit per Share (2.65¢) (1.93¢) 0.36¢ (22.74¢) (3.46¢)
Operating Margin (78.44%) (33.03%) 35.64% (940.92%) (120.48%)
Return on Capital Employed n/a n/a 4.35% 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
Operating Cash Flow per Share 1.24¢ 0.38¢ 1.97¢ (1.59¢) (0.014¢)
Cash Incr/Decr per Share 45.67¢ (1.84¢) (2.72¢) (5.28¢) (16.85¢)
Net Asset Value per Share (exc. Intangibles) 61.74¢ (1.19¢) (2.90¢) (5.21¢) 10.59¢
Net Gearing -60.88% 130.01% 518.64% n/a -25.66%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are end of day values only.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page