Loading...
XASXCOE
Market cap304mUSD
Dec 08, Last price  
0.19AUD
Name

Cooper Energy Ltd

Chart & Performance

D1W1MN
XASX:COE chart
P/E
—
P/S
2.23
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
0.03%
Rev. gr., 5y
23.58%
Revenues
219m
+11.22%
25,297,01532,568,00021,228,00045,014,00041,647,00040,030,00039,121,00060,384,00053,743,00072,303,00039,084,00020,257,00034,648,00067,452,00076,004,00079,144,000131,639,999203,850,000196,945,000219,047,000
Net income
-114m
L+66.67%
11,460,5289,378,0005,536,0006,406,000-2,816,0001,247,000-10,349,0008,381,0001,318,00021,950,000-63,468,000-34,839,000-13,707,00027,011,000-12,051,000-86,029,000-30,037,000-10,558,000-68,463,000-114,109,000
CFO
-100m
L
13,536,02821,397,0003,183,00026,735,00024,628,00021,179,00010,875,00039,084,00012,454,00050,258,0002,035,0007,935,0004,078,00022,218,00020,504,00038,397,0008,058,99957,782,00062,764,000-99,763,000
Earnings
Feb 25, 2025

Profile

Cooper Energy Limited, an upstream gas and oil exploration and production company, engages in securing, finding, developing, producing, and selling of hydrocarbons to south-east Australia. It explores and evaluates oil and gas; and produces and sells crude oil in Cooper basin. The company also produces offshore gas from the Sole gas field in the Gippsland Basin, Victoria; offshore gas and gas liquids from the Casino, Henry, Netherby gas fields in the Otway Basin, Victoria; and onshore oil production and exploration in the Cooper Basin, South Australia. As of June 30, 2022, the company had proved and probable reserves of approximately 39.5 million barrels of oil equivalent, and contingent resources of approximately 36.9 million barrels of oil equivalent. The company was incorporated in 2001 and is based in Adelaide, Australia.
URL
https://cooperenergy.com.au/
IPO date
Mar 13, 2002
Employees
128
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
219,047
11.22%
196,945
-3.39%
203,850
54.85%
Cost of revenue
190,995
205,135
180,674
Unusual Expense (Income)
NOPBT
28,052
(8,190)
23,176
NOPBT Margin
12.81%
11.37%
Operating Taxes
(10,985)
(36,230)
(12,169)
Tax Rate
NOPAT
39,037
28,040
35,345
Net income
(114,109)
66.67%
(68,463)
548.45%
(10,558)
-64.85%
Dividends
Dividend yield
Proceeds from repurchase of equity
57,579
178,000
BB yield
-14.59%
-27.61%
Debt
Debt current
847
1,467
38,251
Long-term debt
255,848
162,320
130,612
Deferred revenue
9,182
9,612
Other long-term liabilities
436,550
439,624
450,947
Net debt
241,645
83,199
(80,695)
Cash flow
Cash from operating activities
(99,763)
62,764
57,782
CAPEX
(51,401)
(275,568)
(20,881)
Cash from investing activities
(66,480)
(274,918)
(20,444)
Cash from financing activities
105,543
41,175
116,859
FCF
(122,272)
(113,165)
(14,613)
Balance
Cash
14,332
77,134
247,012
Long term investments
718
3,454
2,546
Excess cash
4,098
70,741
239,366
Stockholders' equity
417,646
496,873
498,425
Invested Capital
1,105,019
1,020,361
878,870
ROIC
3.67%
2.95%
4.16%
ROCE
2.52%
1.90%
EV
Common stock shares outstanding
2,636,076
2,631,531
2,631,531
Price
0.23
50.00%
0.15
-38.78%
0.25
-5.77%
Market cap
593,117
50.26%
394,730
-38.78%
644,725
-5.77%
EV
834,762
477,929
564,030
EBITDA
130,772
108,608
81,641
EV/EBITDA
6.38
4.40
6.91
Interest
35,696
11,522
9,638
Interest/NOPBT
127.25%
41.59%