XASXCUE
Market cap41mUSD
Jan 08, Last price
0.10AUD
1D
0.00%
1Q
-3.03%
Jan 2017
6.67%
Name
Cue Energy Resources Limited
Chart & Performance
Profile
Cue Energy Resources Limited, an oil and gas exploration and production company, explores for, develops, and produces petroleum. It has petroleum assets in Australia, New Zealand, and Indonesia. The company was founded in 1981 and is headquartered in Melbourne, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 49,659 -3.77% | 51,605 16.13% | 44,439 97.96% | |||||||
Cost of revenue | 22,978 | 32,829 | 24,141 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 26,681 | 18,776 | 20,298 | |||||||
NOPBT Margin | 53.73% | 36.38% | 45.68% | |||||||
Operating Taxes | 11,133 | 4,670 | 5,688 | |||||||
Tax Rate | 41.73% | 24.87% | 28.02% | |||||||
NOPAT | 15,548 | 14,106 | 14,610 | |||||||
Net income | 14,189 -6.72% | 15,211 -5.33% | 16,068 -226.09% | |||||||
Dividends | (13,967) | |||||||||
Dividend yield | 19.05% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 43 | 4,036 | 86 | |||||||
Long-term debt | 391 | 90 | 7,017 | |||||||
Deferred revenue | 4,000 | 4,332 | 5,207 | |||||||
Other long-term liabilities | 28,609 | 28,563 | 24,639 | |||||||
Net debt | (16,229) | (17,106) | (22,420) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 26,943 | 12,653 | 17,662 | |||||||
CAPEX | (7,510) | (11,266) | (6,593) | |||||||
Cash from investing activities | (7,735) | (17,630) | (19,115) | |||||||
Cash from financing activities | (18,051) | (3,081) | 6,847 | |||||||
FCF | 24,038 | (10,942) | (19,235) | |||||||
Balance | ||||||||||
Cash | 16,259 | 15,238 | 23,223 | |||||||
Long term investments | 404 | 5,994 | 6,300 | |||||||
Excess cash | 14,180 | 18,652 | 27,301 | |||||||
Stockholders' equity | 64,914 | 64,192 | 47,938 | |||||||
Invested Capital | 83,560 | 87,336 | 54,798 | |||||||
ROIC | 18.20% | 19.85% | 38.37% | |||||||
ROCE | 24.93% | 16.53% | 22.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 698,194 | 698,120 | 698,120 | |||||||
Price | 0.11 87.50% | 0.06 -13.85% | 0.07 3.17% | |||||||
Market cap | 73,310 87.52% | 39,095 -13.85% | 45,378 3.17% | |||||||
EV | 57,081 | 21,989 | 22,958 | |||||||
EBITDA | 33,081 | 24,875 | 25,795 | |||||||
EV/EBITDA | 1.73 | 0.88 | 0.89 | |||||||
Interest | 684 | 1,703 | 90 | |||||||
Interest/NOPBT | 2.56% | 9.07% | 0.44% |