financial analysis paladin energy ltd - paladin energy limited primarily explores for uranium in...
DESCRIPTION
TRANSCRIPT
20.02.2013
Ticker: Paladin Energy Ltd Benchmark:
Currency: ASE: PDN, Currency: AUD S&P/ASX 200 INDEX (AS51)
Sector: Energy Industry: Oil, Gas & Consumable Fuels Year:
Telephone 61-8-9381-4366 Revenue (M) Business Segments in AUD Sales (M) Geographic Segments in AUD Sales (M)
Website www.paladinresources.com.au No of Employees Uranium Mining 355 Namibia 232
Address Level 4 502 Hay Street Subiaco, WA 6008 Australia Reconciliation Malawi 123
Share Price Performance in AUD Australia
Price 1.24 1M Return 3.3% Reconciliation
52 Week High 2.01 6M Return -11.4% Namibia
52 Week Low 0.74 52 Wk Return -29.9%
52 Wk Beta 2.47 YTD Return 20.4%
Credit Ratings
Bloomberg -
S&P - Date - Outlook -
Moody's - Date - Outlook -
Fitch - Date - Outlook -
Valuation Ratios
6/09 6/10 6/11 6/12 6/13E 6/14E 6/15E
P/E - - - - - 30.4x 14.8x
EV/EBIT - 13'176.3x - - - - -
EV/EBITDA - 124.9x - - 100.0x 12.5x 8.6x
P/S 22.0x 10.5x 7.5x 2.9x 2.6x 2.2x 1.9x
P/B 4.4x 2.4x 1.7x 0.9x 1.0x 1.0x 0.9x
Div Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1%
Profitability Ratios %
6/09 6/10 6/11 6/12 6/13E 6/14E 6/15E
Gross Margin 40.6 24.1 16.7 17.5 - - -
EBITDA Margin -670.9 10.4 -1.1 -37.3 4.4 29.6 37.5
Operating Margin -679.7 0.1 -15.0 -51.3 -23.8 10.9 22.2
Profit Margin -429.5 -22.6 -30.8 -47.2 -18.4 4.6 13.1
Return on Assets -23.9 -2.7 -3.8 -7.3 -1.7 2.1 5.3
Return on Equity -53.8 -6.2 -7.6 -14.3 -6.1 1.6 6.3
Leverage and Coverage Ratios
6/09 6/10 6/11 6/12
Current Ratio 2.0 4.2 2.8 1.5 Current Capitalization in AUD
Quick Ratio 0.9 3.0 1.0 0.6 Common Shares Outstanding (M) 835.6
EBIT/Interest -55.9 0.1 -1.1 -5.2 Market Capitalization (M) 1037.8
Tot Debt/Capital 0.5 0.4 0.3 0.4 Cash and ST Investments (M) 138.9
Tot Debt/Equity 0.9 0.8 0.5 0.7 Total Debt (M) 802.6
Eff Tax Rate % - - - - Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0
Investments (M) 46.9
Enterprise Value (M) 1748.4
#N/A N/A
Paladin Energy Limited primarily explores for uranium in Australia and Southern Africa.
PDN AU
355
Company Analysis - Overview
100%
RoUkfrj Ifkfkd
65%
35%
JUjfVfU IUiUtf
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Paladin Energy Ltd
Target price in AUD
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date
0. GWk .0 2/% 0-% .4% /- CbY .0 .!/1 .!31 AbrqpZeb 8Wkg M7RI A ULRKD elha .!0- .2 CbY .00. AbZ ./ 24% /3% .4% .6 CbY .0 .!/. .!31 GMJlodWk J7NH 8RORPPFI kbrqoWh .!5- .2 CbY .00- Kls ./ 22% 0/% .1% .5 CbY .0 .!/- .!31 NWuilka GWibp A7SFA O7ALTOHF lrqmbocloi .!60 .2 CbY .00. LZq ./ 3.% 0-% 6% .2 CbY .0 .!/. .!30 Arkabb ObZrofqfbp 9lom A7SFA 7 P7I8LP Yru /!0. .2 CbY .0/5 Obm ./ 3.% /3% .0% .1 CbY .0 .!// .!35 9loiWog ObZrofqfbp FkZ! JFHB HLV7H pmbZrhWqfsb Yru /!1. .2 CbY .00. 7rd ./ 3.% /3% .0% .0 CbY .0 .!.2 .!35 9liilktbWhqe 8Wkg 7KANBT HKR9HBU rkabotbfdeq -!62 .2 CbY .00. Grh ./ 2-% 12% 2% ./ CbY .0 .!./ .!31 8JL 9WmfqWh JWogbqp BAT7NA OPBN9H iWogbq mbocloi .!12 .1 CbY .0/6 Grk ./ 2/% 05% .-% .. CbY .0 .!.0 .!31 JlodWk OqWkhbu OPBC7K E7KOBK BnrWhtq%Fk Ifkb .!02 .1 CbY .00. JWu ./ 22% 03% 6% 5 CbY .0 .!-6 .!31 N89 9WmfqWh JWogbqp 7A7J O9E7PVHBN lrqmbocloi .!02 .1 CbY .00- 7mo ./ 2-% /6% /.% 4 CbY .0 .!-5 .!31 9obafq Orfppb N7IME J MNLCFPF lrqmbocloi .!60 .1 CbY .00- JWo ./ 3.% //% .4% 3 CbY .0 .!.- .!31 9F89 Tloha JWogbqp J7PPEBT DF8OLK pbZqlo lrqmbocloi 0!05 .1 CbY .0/6 CbY ./ 3.% //% .4% 2 CbY .0 .!.. .!32 9WkWZZloa Dbkrfqu 9lom LNBOP TLTHLA7T Yru .!36 .1 CbY .0
1 CbY .0 .!.1 .!32 EWutlla ObZrofqfbp FkZ! 9LIFK EB7IBU pbZqlo lrqmbocloi .!60 .0 CbY .0. CbY .0 .!.0 .!32 MWqboplk ObZrofqfbp OFJLK PLKHFK elha .!/- .. CbY .0
0. GWk .0 .!.1 .!32 BS7 Afibkpflkp 9N7FD OPBNIFKD rkabotbfdeq /0 GWk .00- GWk .0 .!.2 .!32 JWZnrWofb JF9E7BI 8LDROV kbrqoWh .!02 .5 GWk .0/6 GWk .0 .!.3 .!32 7odlkWrq ObZrofqfbp Mqu Iqa PNLU FNSFK pmbZrhWqfsb Yru .!42 .4 GWk .0/5 GWk .0 .!./ .!32 LZqW Mefhhfm ObZrofqfbp Iqa 7KANBT OEB7NBN Yru .!1- .2 Kls .//2 GWk .0 .!./ .!32 7iYofWk MWoqkbop Iqa 7A7J HFIBU elha .!36 ./ 7mo .//1 GWk .0 .!.1 .!32 MWoWafdi 9WmfqWh FkZ A7SFA A7SFAOLK elha 1!43 .3 Kls .-/0 GWk .0 .!.5 .!33// GWk .0 .!.4 .!33/. GWk .0 .!.6 .!33.5 GWk .0 .!/- .!33.4 GWk .0 .!.5 .!33.3 GWk .0 .!.3 .!34.2 GWk .0 .!./ .!30.1 GWk .0 .!-4 .!30.. GWk .0 .!-2 .!3/.- GWk .0 .!-0 .!3/
Company Analysis - Analysts Ratings
7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa
3%% 3%%2!% 22% 2'% 2!%
3%% 3%% 3%% 22% 24% 2'%
''% ''%'6%
03% 05% 12% '3% '3% 0!%0'% '3% 0!%
%4% %4% '%%6% %!% 2%
%0% %0% 6% %1% %4% %4%
!%
.!%
1!%
3!%
4!%
%!!%
cxso %. jUop %. Uso %. jUf %. grfk %. grfi %. Ulyq %. pbmq %. lWq %. kls %. axW %. gUks %0
6ol
hbo N
bWlj
jbk
aUqfl
k
!
%
%
.
.
0
0
1
1 MofW
b
6rv Elia Obii MofWb PUodbq MofWb
7mleamn PRmcao 8mdSa
!%%..001122
Abr
qpWe
b 6
Ukh
GMI
lodU
k
NUv
jlk
aGU
jbp
Ark
abb
ObW
rofqf
bp 8
lom
8lo
jUo
hO
bWro
fqfbp
FkW
8lj
jlk
tbU
iqe6
Ukh
6I
L 8
UmfqU
iI
Uohb
qpI
lodU
kO
qUki
bvN
68
8Um
fqUi
IUo
hbqp
8ob
afq O
rfpp
b
8F6
8 T
loia
IUo
hbqp
8Uk
UWWl
oaD
bkrf
qv 8
lom
EUv
tll
aO
bWro
fqfbp
FkW
MUq
bopl
kO
bWro
fqfbp
BS
5A
fjbk
pflk
p
IUW
nrUo
fb
5od
lkUr
qO
bWro
fqfbp
Mqv
LWq
U M
efiif
mO
bWro
fqfbp
Hqa
5j
VofU
kM
Uoqk
bop
Hqa
MUo
Uafd
j8
UmfqU
i FkW
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
20.02.2013
Paladin Energy Ltd
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 835.6 United States 31.40%
Float 84.8% Australia 30.14%
Short Interest (M) 108.3 Singapore 13.89%
Short Interest as % of Float 15.28% Switzerland 10.87%
Days to Cover Shorts 6.84 Unknown Country 6.39%
Institutional Ownership 34.93% Canada 4.83%
Retail Ownership 62.26% Luxembourg 1.05%
Insider Ownership 2.81% Others 1.44%
Institutional Ownership Distribution
Investment Advisor 32.59%
Mutual Fund Manager 21.03%
Corporation 14.16%
Government 13.85%
Pricing data is in AUD Others 18.37%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
L1 CAPITAL PTY LTD 63'119'387 9'584'967 78'268'040 7.54% 24.08.2012 EXCH AUSTRALIA
NEWMONT MINING CORP 52'097'937 0 64'601'442 6.22% 16.09.2011 Co File UNITED STATES
GOVT OF SINGAPORE IN 50'957'433 8'651'860 63'187'217 6.09% 05.12.2012 ULT-AGG SINGAPORE
NATIONAL AUSTRALIA B 41'932'448 21'028 51'996'236 5.01% 14.02.2012 EXCH AUSTRALIA
UBS 39'980'126 -2'257'895 49'575'356 4.78% 07.05.2012 ULT-AGG
GLOBAL X MANAGEMENT 17'558'695 -416'532 21'772'782 2.10% 28.01.2013 MF-AGG UNITED STATES
BORSHOFF JOHN 15'877'394 0 19'687'969 1.90% 29.01.2013 EXCH n/a
FMR LLC 14'406'619 273'415 17'864'208 1.72% 31.12.2012 ULT-AGG UNITED STATES
VANGUARD GROUP INC 8'621'660 219'813 10'690'858 1.03% 31.12.2012 MF-AGG UNITED STATES
DIMENSIONAL FUND ADV 8'040'918 0 9'970'738 0.96% 31.07.2012 MF-AGG UNITED STATES
IG INVESTMENT MANAGE 6'537'500 0 8'106'500 0.78% 28.09.2012 MF-AGG CANADA
INVESCO LTD 5'784'204 0 7'172'413 0.69% 19.02.2013 MF-AGG UNITED STATES
CRABB RICK WAYNE 5'181'528 300'000 6'425'095 0.62% 15.11.2012 PROXY n/a
VANGUARD INVESTMENTS 4'004'702 -31'839 4'965'830 0.48% 30.09.2012 MF-AGG AUSTRALIA
VAN ECK ASSOCIATES C 3'879'233 0 4'810'249 0.46% 15.02.2013 MF-AGG UNITED STATES
TD ASSET MANAGEMENT 3'757'200 913'037 4'658'928 0.45% 31.12.2011 MF-AGG CANADA
MANNING & NAPIER ADV 2'564'930 463'070 3'180'513 0.31% 31.12.2012 MF-AGG UNITED STATES
CI INVESTMENTS INC 2'290'300 0 2'839'972 0.27% 30.06.2012 MF-AGG CANADA
NATIXIS INTERNATIONA 2'238'906 0 2'776'243 0.27% 31.12.2012 MF-AGG LUXEMBOURG
SWABY GILLIAN 2'081'655 -755'000 2'581'252 0.25% 12.09.2011 SEDI n/a
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
BORSHOFF JOHN 15'877'394 19'687'969 1.90% 29.01.2013 EXCH
CRABB RICK WAYNE 5'181'528 300'000 6'425'095 0.62% 15.11.2012 Proxy
SWABY GILLIAN 2'081'655 -755'000 2'581'252 0.25% 12.09.2011 SEDI
SHUMKA DONALD M 200'000 100'000 248'000 0.02% 16.11.2012 SEDI
LLEWELYN SEAN REVEILLE 100'000 124'000 0.01% 11.10.2012 Proxy
Company Analysis - Ownership
Ownership Type
35%
62%
3%
FkpqfqrqflkUi Ltkbopefm NbqUfi Ltkbopefm Fkpfabo Ltkbopefm
Geographic Ownership
32%
1%
14%
6%
11%
5% 1%
30%
Rkfqba OqUqbp 5rpqoUifU OfkdUmlobOtfqwboiUka Rkhkltk 8lrkqov 8UkUaUHrubjVlrod Lqebop
Institutional Ownership
33%
14%
18%
14%
21%
Fksbpqjbkq 5asfplo IrqrUi Crka IUkUdbo 8lomloUqflkDlsbokjbkq Lqebop
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Paladin Energy Ltd
Financial information is in AUD (M)
Periodicity: 6/02 6/03 6/04 6/05 6/06 6/07 6/08 6/09 6/10 6/11 6/12 6/13E 6/14E 6/15E
Income Statement
Revenue 0 0 0 4 105 152 229 271 355 397 475 544
- Cost of Goods Sold 15 74 90 174 225 293
Gross Income -11 31 62 55 45 62
- Selling, General & Admin Expenses 1 1 1 10 13 44 50 1'095 55 86 245
(Research & Dev Costs) 0 0 0 0 0 0 0 0 0
Operating Income -1 -1 -1 -10 -12 -55 -18 -1'033 0 -41 -182 -94 52 121
- Interest Expense 0 0 0 0 0 15 21 18 5 37 35
- Foreign Exchange Losses (Gains) 0 0 0 0 -1 1 4 -1 6 6 -1
- Net Non-Operating Losses (Gains) 1 -0 -1 -1 -4 -8 7 56 10 23 55
Pretax Income -2 -1 0 -10 -7 -63 -49 -1'106 -20 -107 -271 -96 37 103
- Income Tax Expense 0 0 0 0 0 -15 -8 -322 32 -17 -76
Income Before XO Items -2 -1 0 -10 -7 -48 -42 -784 -53 -90 -195
- Extraordinary Loss Net of Tax 0 0 0 -0 0 0 0 0 0 0 0
- Minority Interests 0 0 0 0 0 -1 -1 -131 -1 -6 -27
Diluted EPS Before XO Items 0.00 (0.03) (0.02) (0.09) (0.07) (1.06) (0.07) (0.11) (0.20)
Net Income Adjusted* -21 -38 -653 -54 -72 -31 -73 22 71
EPS Adjusted (0.04) (0.06) (1.06) (0.08) (0.10) (0.04) (0.08) 0.04 0.08
Dividends Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratio % 0.0 0.02 0.01
Total Shares Outstanding 227 266 334 401 454 602 613 624 717 778 836
Diluted Shares Outstanding 211 208 288 363 433 511 608 618 697 744 820
EBITDA -1 -0 -1 -10 -12 -52 -6 -1'020 24 -3 -132 18 140 204
*Net income excludes extraordinary gains and losses and one-time charges.
Equivalent Estimates
Company Analysis - Financials I/IV
Fiscal Year
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 6/02 6/03 6/04 6/05 6/06 6/07 6/08 6/09 6/10 6/11 6/12 6/13E 6/14E 6/15E
Balance Sheet
Total Current Assets 0.497 1.426 5.802 40.057 63.473 274.555935 468.073989 225.386997 609.30672 307.563025 382.608696
+ Cash & Near Cash Items 0 0 5 39 60 215 353 82 411 110 110
+ Short Term Investments 0 0 0 0 0 0 0 0 0 0 0
+ Accounts & Notes Receivable 0 0 0 0 0 4 30 16 17 0 51
+ Inventories 0 0 0 0 0 45 72 106 129 166 182
+ Other Current Assets 0 1 1 1 4 11 13 21 53 32 40
Total Long-Term Assets 5 4 5 5 97 2'147 2'210 1'587 1'725 1'937 1'911
+ Long Term Investments 1 1 1 0 0 71 0 86 42 39 15
Gross Fixed Assets 2 1 1 2 82 163 265 663 1'649 1'864 1'904
Accumulated Depreciation 1 1 0 1 1 4 12 28 48 77 220
+ Net Fixed Assets 2 0 0 1 80 159 253 634 1'601 1'788 1'684
+ Other Long Term Assets 3 3 4 4 16 1'917 1'958 867 82 110 212
Total Current Liabilities 0 1 1 1 12 36 57 113 143 111 248
+ Accounts Payable 0 0 1 1 11 16 43 83 75 65 66
+ Short Term Borrowings 0 1 1 1 0 7 11 18 57 41 179
+ Other Short Term Liabilities 0 0 0 0 1 13 2 12 12 5 3
Total Long Term Liabilities 1 0 0 0 24 847 1'128 918 1'045 868 878
+ Long Term Borrowings 1 0 0 0 19 315 597 708 806 631 640
+ Other Long Term Borrowings 0 0 0 0 5 532 531 209 239 237 238
Total Liabilities 1 1 1 1 36 882 1'185 1'031 1'188 979 1'126
+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0 0
+ Minority Interest 0 0 0 0 0 217 217 85 86 78 51
+ Share Capital & APIC 19 19 24 66 148 1'265 1'138 1'377 1'742 1'651 1'797
+ Retained Earnings & Other Equity -14 -15 -15 -22 -23 57 139 -680 -681 -464 -681
Total Shareholders Equity 5 4 9 44 125 1'539 1'494 782 1'147 1'265 1'167
Total Liabilities & Equity 6 6 11 45 160 2'421 2'679 1'812 2'335 2'244 2'294
Book Value Per Share 0.02 0.02 0.03 0.11 0.27 2.19 2.08 1.12 1.48 1.53 1.34 1.28 1.28 1.35
Tangible Book Value Per Share 0.02 0.02 0.03 0.11 0.27 2.16 2.05 1.07 1.44 1.50 1.31
Company Analysis - Financials II/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 6/02 6/03 6/04 6/05 6/06 6/07 6/08 6/09 6/10 6/11 6/12 6/13E 6/14E 6/15E
Cash Flows
Net Income -2 -1 0 -9 -7 -48 -40 -653 -52 -83 -168 -131 23 71
+ Depreciation & Amortization 0 0 0 0 0 3 12 13 24 38 50
+ Other Non-Cash Adjustments 2 0 -1 8 7 3 35 648 42 52 135
+ Changes in Non-Cash Capital -0 0 0 -0 1 -7 -28 -19 -53 -110 -140
Cash From Operating Activities -0 -0 -0 -1 1 -49 -21 -11 -39 -103 -122
+ Disposal of Fixed Assets 0 0 0 1 0 0 2 0 0 12 0
+ Capital Expenditures -0 0 -0 -1 -71 -113 -111 -323 -202 -149 -80 -36 -28 -61
+ Increase in Investments -0 0 0 0 -1 -17 -20 -16 -2 0 0
+ Decrease in Investments 0 0 1 0 0 1 0 0 0 3 0
+ Other Investing Activities -0 -0 -1 -5 -5 -26 -40 -12 -1
Cash From Investing Activities -1 -0 -0 -5 -76 -155 -169 -351 -204 -134 -80
+ Dividends Paid 0 0 0 0 0 0 0 0 0 0 0
+ Change in Short Term Borrowings 0 0 0 0
+ Increase in Long Term Borrowings 0 0 0 1 23 382 368 0 165 316 402
+ Decrease in Long Term Borrowings -0 0 -0 -1 -1 0 -5 -17 -7 -309 -260
+ Increase in Capital Stocks 1 0 5 41 76 9 12 8 414 1 61
+ Decrease in Capital Stocks 0 0 0 0 0 0 0 0 0 0
+ Other Financing Activities 0 0 -0 0 -3 -9 -12 1 -7 -4 -6
Cash From Financing Activities 1 0 5 41 96 382 362 -8 564 4 197
Net Changes in Cash -0 -0 5 35 20 177 173 -369 321 -234 -5
Free Cash Flow (CFO-CAPEX) -1 -0 -0 -2 -71 -162 -132 -333 -241 -252 -202 33 85 76
Free Cash Flow To Firm -0
Free Cash Flow To Equity -1 -0 -0 -1 -48 219 233 -350 -84 -234 -59
Free Cash Flow per Share 0.00 0.00 0.00 -0.01 -0.16 -0.32 -0.22 -0.54 -0.35 -0.34 -0.25
Company Analysis - Financials III/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 6/02 6/03 6/04 6/05 6/06 6/07 6/08 6/09 6/10 6/11 6/12 6/13E 6/14E 6/15E
Ratio Analysis
Valuation Ratios
Price Earnings 192.9x 30.4x 14.8x
EV to EBIT 13'176.3x
EV to EBITDA 124.9x 100.0x 12.5x 8.6x
Price to Sales 1'087.7x 39.8x 22.0x 10.5x 7.5x 2.9x 2.6x 2.2x 1.9x
Price to Book 1.5x 0.7x 4.8x 10.7x 15.0x 3.8x 3.1x 4.4x 2.4x 1.7x 0.9x 1.0x 1.0x 0.9x
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1%
Profitability Ratios
Gross Margin -263.6% 29.2% 40.6% 24.1% 16.7% 17.5%
EBITDA Margin -1245.5% -5.5% -670.9% 10.4% -1.1% -37.3% 4.4% 29.6% 37.5%
Operating Margin -1309.1% -17.2% -679.7% 0.1% -15.0% -51.3% -23.8% 10.9% 22.2%
Profit Margin -1139.4% -38.4% -429.5% -22.6% -30.8% -47.2% -18.4% 4.6% 13.1%
Return on Assets -34.9% -10.0% 2.3% -33.5% -7.3% -3.5% -1.6% -23.9% -2.7% -3.8% -7.3% -1.7% 2.1% 5.3%
Return on Equity -41.3% -12.6% 2.7% -35.2% -8.9% -6.2% -3.1% -53.8% -6.2% -7.6% -14.3% -6.1% 1.6% 6.3%
Leverage & Coverage Ratios
Current Ratio 1.85 1.11 4.40 30.23 5.45 7.73 8.28 1.99 4.25 2.77 1.54
Quick Ratio 1.07 0.09 3.53 29.81 5.13 6.16 6.77 0.87 2.98 0.99 0.65
Interest Coverage Ratio (EBIT/I) -13.10 -8.87 -17.95 -27.88 -83.36 -3.63 -0.88 -55.88 0.05 -1.10 -5.16
Tot Debt/Capital 0.14 0.14 0.07 0.01 0.13 0.17 0.29 0.48 0.43 0.35 0.41
Tot Debt/Equity 0.16 0.17 0.08 0.01 0.16 0.21 0.41 0.93 0.75 0.53 0.70
Others
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.06 0.12 0.12 0.15
Accounts Receivable Turnover 0.00 0.00 0.00 2.00 5.86 5.34 14.74 37.58 14.07
Accounts Payable Turnover 4.54 3.53 1.54 2.71 4.37 4.54
Inventory Turnover 0.63 1.24 0.86 1.57 1.55 1.66
Effective Tax Rate 0.0%
Company Analysis - Financials IV/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
PALADIN ENERGY ENERGY RES AUST CAMECO CORPDENISON MINES
CO
URANIUM ONE
INCBHP BILLITON LTD ALUMINA LTD ILUKA RESOURCES
FORTESCUE
METALS
MOUNT GIBSON
IRO
06/2012 12/2012 12/2012 12/2011 12/2011 06/2012 12/2011 12/2011 06/2012 06/2012
2.01 1.83 26.43 1.74 3.45 39.34 1.41 18.40 6.18 1.32
14.03.2012 03.05.2012 22.02.2012 23.02.2012 29.02.2012 20.02.2013 14.02.2013 02.04.2012 22.03.2012 24.02.2012
0.74 1.09 16.50 1.04 1.78 30.09 0.63 7.36 2.81 0.62
16.11.2012 10.12.2012 16.11.2012 15.11.2012 07.12.2012 12.07.2012 18.07.2012 19.11.2012 06.09.2012 29.11.2012
10'509'581 1'865'307 466'924 46'713 153'732 13'806'043 20'974'288 6'222'607 25'745'397 12'356'513
1.24 1.41 22.94 1.34 2.73 38.65 1.25 10.35 4.92 0.82
-38.3% -23.0% -13.2% -23.1% -20.9% -1.8% -11.0% -43.8% -20.4% -37.9%
67.6% 29.5% 39.0% 28.8% 53.4% 28.4% 100.0% 40.6% 75.1% 33.3%
835.6 517.7 395.4 384.7 957.2 5'297.6 2'440.2 416.4 3'113.8 1'085.5
1'037.8 727.4 9'069.3 532.8 2'613.1 192'806.5 3'507.8 4'333.6 15'319.9 894.3
838.5 - 1'530.0 0.2 782.8 28'330.0 490.6 164.0 8'501.0 47.0
- - - - - - - - - -
52.4 - 0.6 - - 1'215.0 - - - -
112.1 467.3 799.4 53.5 619.0 4'781.0 19.0 320.7 2'343.0 40.7
1'804.3 260.1 9'800.6 483.7 2'975.7 229'982.0 4'210.9 4'450.8 26'490.6 900.6
LFY 365.8 422.8 2'321.5 96.8 530.4 72'226.0 0.0 1'536.7 6'681.0 637.0
LTM 324.1 422.8 2'321.5 67.3 493.2 66'950.0 - 1'629.3 6'625.1 671.4
CY+1 408.5 397.0 2'612.5 38.1 532.0 69'060.4 0.1 1'074.2 8'287.8 886.9
CY+2 489.1 345.7 2'830.4 17.2 657.2 75'838.5 0.2 1'004.6 11'721.2 719.8
LFY 5.0x 0.4x 3.7x 5.5x 5.1x 3.3x #DIV/0! 3.1x 3.9x 1.5x
LTM 5.6x 0.4x 3.7x 7.9x 5.5x 3.5x - 3.0x 3.9x 1.5x
CY+1 3.8x 0.9x 3.9x 12.9x 5.5x 3.3x 37093.8x 4.2x 3.1x 0.6x
CY+2 3.1x 1.0x 3.6x 25.2x 4.6x 3.0x 24272.7x 4.4x 2.2x 0.6x
LFY (136.4) 86.4 729.0 0.7 331.7 33'421.0 - 1'012.6 2'830.0 538.1
LTM (134.0) 86.4 729.0 13.7 200.4 22'246.0 - 1'235.2 2'304.2 538.1
CY+1 18.0 72.8 777.4 (1.9) 244.6 29'441.0 (22.1) 714.6 3'087.7 394.7
CY+2 144.6 63.3 901.9 (23.4) 361.5 34'978.0 10.7 492.6 4'429.2 324.3
LFY -13.3x 2.2x 11.6x 722.8x 8.1x 7.1x - 4.8x 9.1x 1.7x
LTM - 2.2x 11.6x 38.9x 13.4x 10.6x - 3.9x 11.2x 1.7x
CY+1 85.8x 5.0x 13.1x - 12.1x 7.7x - 6.3x 8.4x 1.4x
CY+2 10.5x 5.5x 11.3x - 8.4x 6.4x 357.1x 8.9x 5.7x 1.3x
LFY -0.05 - 0.99 -0.10 0.11 3.61 - 1.24 0.50 0.16
LTM -0.11 -0.42 0.99 -0.19 0.05 1.83 0.02 1.61 0.40 0.08
CY+1 (0.08) (0.27) 1.18 (0.05) 0.04 2.56 (0.02) 0.91 0.48 0.15
CY+2 0.04 (0.24) 1.33 (0.05) 0.12 3.03 (0.01) 0.55 0.71 0.13
LFY - - 23.2x - 53.7x 21.8x 71.4x 6.4x 12.7x 10.0x
LTM - - 23.2x - 53.7x 12.7x - - - -
CY+1 - - 19.4x - 61.0x 15.5x - 11.3x 10.6x 5.6x
CY+2 30.4x - 17.3x - 22.2x 13.1x - 19.0x 7.2x 6.2x
1 Year 37.1% (35.1%) (2.6%) (24.6%) 62.3% 0.7% - 73.3% 22.8% (1.6%)
5 Year 33.8% 5.0% 15.5% 58.9% 178.8% 6.8% - 26.1% - 20.4%
1 Year (4603.4%) - (9.3%) (98.3%) 162.0% (12.1%) - 242.7% 2.1% 3.2%
5 Year - (11.1%) (4.1%) - - 8.0% - 30.8% - 38.7%
LTM (41.3%) 20.4% 31.4% 20.3% 40.6% 33.2% - 75.8% 34.8% 84.5%
CY+1 4.4% 18.3% 29.8% (5.0%) 46.0% 42.6% (19248.7%) 66.5% 37.3% 44.5%
CY+2 29.6% 18.3% 31.9% (135.7%) 55.0% 46.1% 6797.5% 49.0% 37.8% 45.1%
Total Debt / Equity % 73.4% 0.0% 30.9% 0.0% 39.3% 43.0% 17.2% 10.7% 226.0% 3.7% FALSE FALSE FALSE FALSE
Total Debt / Capital % 41.2% 0.0% 23.6% 0.0% 28.2% 29.7% 14.7% 9.7% 69.3% 3.6% FALSE FALSE FALSE FALSE
Total Debt / EBITDA - 0.000x 2.099x 0.020x 4.231x 1.595x - 0.120x 5.541x 0.087x FALSE FALSE FALSE FALSE
Net Debt / EBITDA - -5.411x 1.002x -2.959x 2.023x 1.366x - 0.095x 4.655x 0.012x FALSE FALSE FALSE FALSE
EBITDA / Int. Expense -3.747x 2.931x 9.073x 19.316x 6.728x 44.266x - 83.686x 3.871x 85.257x FALSE FALSE FALSE FALSE
S&P LT Credit Rating - - BBB+ - BB- A+ BBB- - BB- - FALSE FALSE FALSE FALSE
S&P LT Credit Rating Date - - 19.12.2003 - 11.11.2011 15.11.2010 29.08.2012 - 28.09.2012 - FALSE FALSE FALSE FALSE
Moody's LT Credit Rating - - WR - - (P)A1 - - - - FALSE FALSE FALSE FALSE
Moody's LT Credit Rating Date - - 17.01.2006 - - 15.11.2010 - - - - FALSE FALSE FALSE FALSE
EBITDA Growth
EBITDA Margin
Credit Ratings
Leverage/Coverage Ratios
P/E
Revenue Growth
Total Revenue
EV/Total Revenue
EPS
Cash and Equivalents
EBITDA
EV/EBITDA
Enterprise Value
Valuation
Preferred Stock
52-Week Low Date
Minority Interest
Total Common Shares (M)
Total Debt
Market Capitalization
Daily Volume
52-Week Low % Change
Current Price (2/dd/yy)
52-Week High % Change
52-Week High Date
52-Week Low
Latest Fiscal Year:
52-Week High
Company Analysis - Peers Comparision
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |