Cooper Energy Limited
ASX:COE.AX
0.17 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 113.183 | 105.864 | 95.651 | 101.294 | 107.666 | 96.184 | 82.607 | 49.033 | 40.885 | 38.259 | 39.368 | 36.175 | 36.202 | 31.25 | 0 | 7.781 | 9.566 | 10.691 | 13.248 | 20.262 | 35.337 | 36.966 | 30.029 | 23.368 | 15.096 | 0 | 15.096 | 15.096 | 9.78 | 0 | 9.78 | 9.78 | 10.008 | 0 | 10.008 | 10.008 | 10.412 | 0 | 10.412 | 10.412 | 11.254 | 0 | 11.254 | 11.254 | 5.307 | 0 | 5.307 | 5.307 | 8.142 | 0 | 8.142 | 8.142 | 6.324 | 0 | 6.324 | 6.324 | 1.447 | 0 | 1.447 | 1.447 | 0.272 | 0 | 0.272 | 0.272 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 92.454 | 93.847 | 97.463 | 88.207 | 79.01 | 86.298 | 77.463 | 46.657 | 32.561 | 27.978 | 24.591 | 19.569 | 20.922 | 17.542 | 0 | 4.634 | 5.578 | 6.602 | 9.037 | 10.552 | 13.465 | 12.591 | 12.673 | 10.868 | 3.277 | 0 | 3.277 | 3.277 | 2.033 | 0 | 2.033 | 2.033 | 2.073 | 0 | 2.073 | 2.073 | 2.122 | 0 | 2.122 | 2.122 | 1.828 | 0 | 1.828 | 1.828 | 1.213 | 0 | 1.213 | 1.213 | 1.691 | 0 | 1.691 | 1.691 | 1.977 | 0 | 1.977 | 1.977 | 0.874 | 0 | 0.874 | 0.874 | 0.17 | 0 | 0.17 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 20.729 | 12.017 | -1.812 | 13.087 | 28.656 | 9.886 | 5.144 | 2.376 | 8.324 | 10.281 | 14.777 | 16.606 | 15.28 | 13.708 | 0 | 3.147 | 3.988 | 4.089 | 4.211 | 9.71 | 21.872 | 24.375 | 17.356 | 12.5 | 11.819 | 0 | 11.819 | 11.819 | 7.747 | 0 | 7.747 | 7.747 | 7.934 | 0 | 7.934 | 7.934 | 8.29 | 0 | 8.29 | 8.29 | 9.426 | 0 | 9.426 | 9.426 | 4.094 | 0 | 4.094 | 4.094 | 6.451 | 0 | 6.451 | 6.451 | 4.347 | 0 | 4.347 | 4.347 | 0.573 | 0 | 0.573 | 0.573 | 0.101 | 0 | 0.101 | 0.101 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.183 | 0.114 | -0.019 | 0.129 | 0.266 | 0.103 | 0.062 | 0.048 | 0.204 | 0.269 | 0.375 | 0.459 | 0.422 | 0.439 | 0 | 0.404 | 0.417 | 0.382 | 0.318 | 0.479 | 0.619 | 0.659 | 0.578 | 0.535 | 0.783 | 0 | 0.783 | 0.783 | 0.792 | 0 | 0.792 | 0.792 | 0.793 | 0 | 0.793 | 0.793 | 0.796 | 0 | 0.796 | 0.796 | 0.838 | 0 | 0.838 | 0.838 | 0.771 | 0 | 0.771 | 0.771 | 0.792 | 0 | 0.792 | 0.792 | 0.687 | 0 | 0.687 | 0.687 | 0.396 | 0 | 0.396 | 0.396 | 0.373 | 0 | 0.373 | 0.373 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.626 | 2.629 | 2.686 | 2.686 | 2.704 | 1.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.121 | 0 | 0.121 | 0.121 | 0.137 | 0 | 0.137 | 0.137 | 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 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 26.802 | 6.712 | 2.785 | 6.076 | 3.562 | 7.13 | 2.802 | 5.804 | 4.242 | 7.377 | 1.126 | 7.385 | 6.863 | 7.462 | 0 | 0 | 0 | 0 | 0 | 0 | 7.323 | 5.836 | 4.91 | 6.626 | 3.381 | 0 | 3.381 | 3.381 | 2.445 | 0 | 2.445 | 2.445 | 1.588 | 0 | 1.588 | 1.588 | 0.807 | 0 | 0.807 | 0.807 | 0.832 | 0 | 0.832 | 0.832 | 0.48 | 0 | 0.48 | 0.48 | 0.369 | 0 | 0.369 | 0.369 | 0.193 | 0 | 0.193 | 0.193 | 0.185 | 0 | 0.185 | 0.185 | 0.142 | 0 | 0.142 | 0.142 | 0.051 | 0.051 | 0.051 | 0.051 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0.508 | 0.592 | 0.272 | 0.13 | 0.348 | 0.289 | 0.139 | 0.539 | 0.505 | 0.188 | 0.592 | 0.17 | 1.343 | 2.138 | 0 | 0 | 0 | 0 | 0 | 0 | -0.041 | 0.14 | 0.589 | -2.607 | -2.921 | 0 | -2.921 | -2.921 | 2.392 | 0 | 2.392 | 2.392 | 1.77 | 0 | 1.77 | 1.77 | 0.029 | 0 | 0.029 | 0.029 | 0.047 | 0 | 0.047 | 0.047 | 0.053 | 0 | 0.053 | 0.053 | 0.09 | 0 | 0.09 | 0.09 | 0.096 | 0 | 0.096 | 0.096 | 0.05 | 0 | 0.05 | 0.05 | 0.393 | 0 | 0.393 | 0.393 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 29.276 | 10.806 | 12.321 | 9.756 | 7.506 | 10.668 | 7.064 | 9.038 | 9.566 | 9.847 | 3.509 | 9.186 | 8.206 | 9.6 | 0 | 1.741 | 0.971 | 1.241 | 1.03 | 0.925 | 7.282 | 5.976 | 5.499 | 6.865 | 0.46 | 0 | 0.46 | 0.46 | 4.836 | 0 | 4.836 | 4.836 | 3.357 | 0 | 3.357 | 3.357 | 0.836 | 0 | 0.836 | 0.836 | 0.879 | 0 | 0.879 | 0.879 | 0.533 | 0 | 0.533 | 0.533 | 0.459 | 0 | 0.459 | 0.459 | 0.289 | 0 | 0.289 | 0.289 | 0.235 | 0 | 0.235 | 0.235 | 0.535 | 0 | 0.535 | 0.535 | 0.059 | 0.059 | 0.059 | 0.059 | 0 | 0 | 0 | 0 |
Overige kosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.465 | 0 | 4.465 | 4.465 | 2.158 | 0 | 2.158 | 2.158 | 0.128 | 0 | 0.128 | 0.128 | 1.271 | 0 | 1.271 | 1.271 | 0.16 | 0 | 0.16 | 0.16 | 1.154 | 0 | 1.154 | 1.154 | 0 | 0 | 0 | 0 | -0.046 | -0.046 | -0.046 | -0.046 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 29.276 | 10.806 | 12.321 | 9.756 | 7.506 | 10.668 | 7.064 | 9.038 | 9.566 | 9.847 | 19.171 | 28.837 | 7.855 | 5.837 | 0 | 8.972 | 7.073 | 27.776 | 34.08 | 67.451 | 9.849 | 6.548 | 6.603 | 6.91 | 0.46 | 0 | 0.46 | 0.46 | 4.836 | 0 | 4.836 | 4.836 | 3.357 | 0 | 3.357 | 3.357 | 5.421 | 0 | 5.421 | 5.421 | 3.173 | 0 | 3.173 | 3.173 | 0.66 | 0 | 0.66 | 0.66 | 1.73 | 0 | 1.73 | 1.73 | 0.45 | 0 | 0.45 | 0.45 | 1.389 | 0 | 1.389 | 1.389 | 0.535 | 0 | 0.535 | 0.535 | 0.013 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| -8.547 | 1.211 | -14.133 | 3.331 | 21.15 | -0.782 | -1.92 | -6.662 | -1.242 | 0.434 | -5.522 | -13.094 | 6.724 | -2.839 | 0 | -5.695 | -2.798 | -23.825 | 35.276 | -52.148 | 15.126 | 17.827 | 10.753 | 5.59 | 5.547 | 0 | 5.547 | 5.547 | -0.618 | 0 | -0.618 | -0.618 | 1.751 | 0 | 1.751 | 1.751 | 1.014 | 0 | 1.014 | 1.014 | 4.301 | 0 | 4.301 | 4.301 | 2.351 | 0 | 2.351 | 2.351 | 3.449 | 0 | 3.449 | 3.449 | 3.191 | 0 | 3.191 | 3.191 | -1.054 | 0 | -1.054 | -1.054 | -0.577 | 0 | -0.577 | -0.577 | -0.043 | -0.043 | -0.043 | -0.043 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat ratio
| -0.076 | 0.011 | -0.148 | 0.033 | 0.196 | -0.008 | -0.023 | -0.136 | -0.03 | 0.011 | -0.14 | -0.362 | 0.186 | -0.091 | 0 | -0.732 | -0.292 | -2.229 | 2.663 | -2.574 | 0.428 | 0.482 | 0.358 | 0.239 | 0.367 | 0 | 0.367 | 0.367 | -0.063 | 0 | -0.063 | -0.063 | 0.175 | 0 | 0.175 | 0.175 | 0.097 | 0 | 0.097 | 0.097 | 0.382 | 0 | 0.382 | 0.382 | 0.443 | 0 | 0.443 | 0.443 | 0.424 | 0 | 0.424 | 0.424 | 0.505 | 0 | 0.505 | 0.505 | -0.728 | 0 | -0.728 | -0.728 | -2.126 | 0 | -2.126 | -2.126 | -1.436 | -1.436 | -1.436 | -1.436 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -21.462 | -96.296 | -79.498 | -14.393 | -37.618 | -5.477 | -4.424 | -20.465 | -118.071 | 8.921 | 2.645 | 2.744 | 2.952 | 24.182 | 0 | 0.398 | 0.053 | 0.575 | 3.541 | -4.894 | -2.429 | 0.686 | 0.82 | 1.14 | -0.295 | 0 | -0.295 | -0.295 | -0.754 | 0 | -0.754 | -0.754 | 0.054 | 0 | 0.054 | 0.054 | 0.247 | 0 | 0.247 | 0.247 | -0.46 | 0 | -0.46 | -0.46 | -0.342 | 0 | -0.342 | -0.342 | -0.095 | 0 | -0.095 | -0.095 | 0.177 | 0 | 0.177 | 0.177 | -0.061 | 0 | -0.061 | -0.061 | 0.068 | 0 | 0.068 | 0.068 | -0.008 | -0.008 | -0.008 | -0.008 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| -30.009 | -95.085 | -93.631 | -11.062 | -16.468 | -6.259 | -6.344 | -27.127 | -119.313 | 9.355 | -2.877 | -10.35 | 9.676 | 21.343 | 0 | -5.297 | -2.745 | -23.25 | 38.817 | -57.042 | 12.697 | 18.513 | 11.573 | 6.73 | 5.252 | 0 | 5.252 | 5.252 | -1.372 | 0 | -1.372 | -1.372 | 1.805 | 0 | 1.805 | 1.805 | 1.26 | 0 | 1.26 | 1.26 | 3.841 | 0 | 3.841 | 3.841 | 2.009 | 0 | 2.009 | 2.009 | 3.354 | 0 | 3.354 | 3.354 | 3.368 | 0 | 3.368 | 3.368 | -1.115 | 0 | -1.115 | -1.115 | -0.51 | 0 | -0.51 | -0.51 | -0.051 | -0.051 | -0.051 | -0.051 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.265 | -0.898 | -0.979 | -0.109 | -0.153 | -0.065 | -0.077 | -0.553 | -2.918 | 0.245 | -0.073 | -0.286 | 0.267 | 0.683 | 0 | -0.681 | -0.287 | -2.175 | 2.93 | -2.815 | 0.359 | 0.501 | 0.385 | 0.288 | 0.348 | 0 | 0.348 | 0.348 | -0.14 | 0 | -0.14 | -0.14 | 0.18 | 0 | 0.18 | 0.18 | 0.121 | 0 | 0.121 | 0.121 | 0.341 | 0 | 0.341 | 0.341 | 0.379 | 0 | 0.379 | 0.379 | 0.412 | 0 | 0.412 | 0.412 | 0.533 | 0 | 0.533 | 0.533 | -0.77 | 0 | -0.77 | -0.77 | -1.876 | 0 | -1.876 | -1.876 | -1.712 | -1.712 | -1.712 | -1.712 | 0 | 0 | 0 | 0 |
Belastingkosten
| 6.657 | -4.328 | -31.42 | -4.81 | -11.839 | -0.33 | 0.635 | -4.069 | -26.95 | 3.021 | 3.453 | 2.277 | 2.496 | 1.512 | 0 | 1.578 | 7.665 | 0.242 | 3.692 | 0.603 | 4.179 | 4.849 | 14.748 | 1.84 | -1.314 | 0 | -1.314 | -1.314 | 1.215 | 0 | 1.215 | 1.215 | 1.494 | 0 | 1.494 | 1.494 | 1.964 | 0 | 1.964 | 1.964 | 2.24 | 0 | 2.24 | 2.24 | 0.625 | 0 | 0.625 | 0.625 | 1.009 | 0 | 1.009 | 1.009 | 3.368 | 0 | 3.368 | 3.368 | -1.115 | 0 | -1.115 | -1.115 | -0.51 | 0 | -0.51 | -0.51 | -0.051 | -0.051 | -0.051 | -0.051 | 0 | 0 | 0 | 0 |
Nettowinst
| -23.352 | -90.757 | -62.211 | -6.252 | -4.629 | -5.929 | -6.979 | -23.058 | -92.363 | 6.334 | 0.576 | -12.627 | 7.18 | 19.831 | 0 | -3.719 | 4.92 | -23.008 | 42.509 | -57.645 | 8.518 | 13.664 | -3.175 | 4.89 | 2.095 | 0 | 2.095 | 2.095 | -2.587 | 0 | -2.587 | -2.587 | 0.312 | 0 | 0.312 | 0.312 | -0.704 | 0 | -0.704 | -0.704 | 1.602 | 0 | 1.602 | 1.602 | 1.384 | 0 | 1.384 | 1.384 | 2.345 | 0 | 2.345 | 2.345 | 2.865 | 0 | 2.865 | 2.865 | -1.115 | 0 | -1.115 | -1.115 | 0 | 0 | 0 | 0 | -0.051 | -0.051 | -0.051 | -0.051 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -0.206 | -0.857 | -0.65 | -0.062 | -0.043 | -0.062 | -0.084 | -0.47 | -2.259 | 0.166 | 0.015 | -0.349 | 0.198 | 0.635 | 0 | -0.478 | 0.514 | -2.152 | 3.209 | -2.845 | 0.241 | 0.37 | -0.106 | 0.209 | 0.139 | 0 | 0.139 | 0.139 | -0.265 | 0 | -0.265 | -0.265 | 0.031 | 0 | 0.031 | 0.031 | -0.068 | 0 | -0.068 | -0.068 | 0.142 | 0 | 0.142 | 0.142 | 0.261 | 0 | 0.261 | 0.261 | 0.288 | 0 | 0.288 | 0.288 | 0.453 | 0 | 0.453 | 0.453 | -0.77 | 0 | -0.77 | -0.77 | 0 | 0 | 0 | 0 | -1.712 | -1.712 | -1.712 | -1.712 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.009 | -0.034 | -0.024 | -0.002 | -0.003 | -0.003 | -0.004 | -0.013 | -0.053 | 0.004 | 0 | -0.008 | 0.004 | 0.014 | 0 | -0.005 | 0.003 | -0.069 | 0.024 | -0.17 | 0.005 | 0.04 | -0.002 | 0.015 | 0.006 | 0 | 0.006 | 0.001 | -0.007 | 0 | -0.007 | -0.002 | 0.001 | 0 | 0.001 | 0 | -0.002 | 0 | -0.002 | -0 | 0.006 | 0 | 0.006 | 0.001 | 0.008 | 0 | 0.008 | 0.001 | 0.014 | 0 | 0.014 | 0.001 | 0.017 | 0 | 0.017 | 0.002 | -0.01 | 0 | -0.01 | -0.001 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| -0.009 | -0.034 | -0.024 | -0.002 | -0.003 | -0.003 | -0.004 | -0.013 | -0.053 | 0.004 | 0 | -0.008 | 0.004 | 0.014 | 0 | -0.005 | 0.003 | -0.069 | 0.024 | -0.17 | 0.005 | 0.04 | -0.002 | 0.015 | 0.006 | 0 | 0.006 | 0.001 | -0.007 | 0 | -0.007 | -0.002 | 0.001 | 0 | 0.001 | 0 | -0.002 | 0 | -0.002 | -0 | 0.006 | 0 | 0.006 | 0.001 | 0.008 | 0 | 0.008 | 0.001 | 0.014 | 0 | 0.014 | 0.001 | 0.017 | 0 | 0.017 | 0.002 | -0.01 | 0 | -0.01 | -0.001 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 21.357 | 58.945 | 44.364 | 61.632 | 52.573 | 26.26 | 22.594 | 15.519 | 15.84 | 16.283 | 5.902 | -3.989 | 17.555 | 8.069 | 0 | -4.801 | -1.473 | -0.581 | 0.752 | 5.782 | 19.588 | 21.874 | 15.414 | 8.802 | 3.213 | 0 | 3.213 | 3.213 | -0.288 | 0 | -0.288 | -0.288 | 3.044 | 0 | 3.044 | 3.044 | 2.283 | 0 | 2.283 | 2.283 | 4.777 | 0 | 4.777 | 4.777 | 2.56 | 0 | 2.56 | 2.56 | 4.168 | 0 | 4.168 | 4.168 | 6.657 | 0 | 6.657 | 6.657 | -2.213 | 0 | -2.213 | -2.213 | -0.575 | 0 | -0.575 | -0.575 | -0.102 | -0.102 | -0.102 | -0.102 | 0 | 0 | 0 | 0 |
EBITDA ratio
| 0.189 | 0.557 | 0.464 | 0.608 | 0.488 | 0.273 | 0.274 | 0.317 | 0.387 | 0.426 | 0.15 | -0.11 | 0.485 | 0.258 | 0 | -0.617 | -0.154 | -0.054 | 0.057 | 0.285 | 0.554 | 0.592 | 0.513 | 0.377 | 0.213 | 0 | 0.213 | 0.213 | -0.029 | 0 | -0.029 | -0.029 | 0.304 | 0 | 0.304 | 0.304 | 0.219 | 0 | 0.219 | 0.219 | 0.424 | 0 | 0.424 | 0.424 | 0.482 | 0 | 0.482 | 0.482 | 0.512 | 0 | 0.512 | 0.512 | 1.053 | 0 | 1.053 | 1.053 | -1.529 | 0 | -1.529 | -1.529 | -2.119 | 0 | -2.119 | -2.119 | -3.412 | -3.412 | -3.412 | -3.412 | 0 | 0 | 0 | 0 |