Corporate Travel Management Limited
ASX:CTD.AX
12.52 (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 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 348.931 | 358.765 | 360.869 | 289.527 | 219.251 | 157.185 | 117.568 | 55.076 | 94.19 | 221.05 | 233.927 | 210.193 | 199.485 | 172.751 | 175.405 | 150.469 | 145.149 | 119.69 | 114.118 | 83.807 | 67.037 | 43.44 | 39.939 | 37.618 | 16.165 | 16.165 | 16.165 | 11.477 | 11.477 | 11.477 | 11.477 | 7.887 | 7.887 | 7.887 | 7.887 |
Kosten van de omzet
| 207.579 | 275.52 | 272.113 | 248.623 | 194.542 | 159.448 | 139.233 | 104.376 | 138.45 | 158.184 | 148.778 | 110.166 | 95.618 | 90.596 | 92.321 | 82.854 | 78.797 | 68.342 | 65.144 | 48.405 | 37.676 | 26.312 | 23.336 | 23.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 141.352 | 83.245 | 88.756 | 40.904 | 24.709 | -2.263 | -21.665 | -49.3 | -44.26 | 62.866 | 85.149 | 100.027 | 103.867 | 82.155 | 83.084 | 67.615 | 66.352 | 51.348 | 48.974 | 35.402 | 29.361 | 17.128 | 16.603 | 13.95 | 16.165 | 16.165 | 16.165 | 11.477 | 11.477 | 11.477 | 11.477 | 7.887 | 7.887 | 7.887 | 7.887 |
Brutowinstmarge
| 0.405 | 0.232 | 0.246 | 0.141 | 0.113 | -0.014 | -0.184 | -0.895 | -0.47 | 0.284 | 0.364 | 0.476 | 0.521 | 0.476 | 0.474 | 0.449 | 0.457 | 0.429 | 0.429 | 0.422 | 0.438 | 0.394 | 0.416 | 0.371 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 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 |
Algemene en administratieve kosten
| 53.275 | 48.437 | 36.687 | 46.07 | 35.42 | 31.844 | 0 | 25.818 | 30.965 | 32.31 | 27.63 | 28.308 | 23.682 | 20.628 | 17.653 | 17.982 | 16.387 | 11.924 | 12.303 | 9.963 | 6.765 | 5.15 | 2.84 | 4.018 | 10.735 | 10.735 | 10.735 | 7.533 | 7.533 | 7.533 | 7.533 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 8.614 | -33.049 | -28.989 | -27.173 | -16.607 | -24.912 | 0 | -16.88 | -13.926 | -17.588 | 13.704 | 10.395 | 8.509 | 8.474 | 8.338 | 9.5 | 10.148 | 9.001 | 8.071 | 6.284 | 4.838 | 2.519 | -11.649 | -11.649 | -9.472 | -9.472 | -9.472 | -6.532 | -6.532 | -6.532 | -6.532 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 61.889 | 15.388 | 7.698 | 18.897 | 18.813 | 6.932 | 11.827 | 8.938 | 17.039 | 14.722 | 18.566 | 38.703 | 32.191 | 29.102 | 25.991 | 27.482 | 26.535 | 20.925 | 20.374 | 16.247 | 11.603 | 7.669 | 4.974 | 5.792 | 1.263 | 1.263 | 1.263 | 1.001 | 1.001 | 1.001 | 1.001 | 6.482 | 6.482 | 6.482 | 6.482 |
Overige kosten
| 28.213 | 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 |
Bedrijfskosten
| 90.102 | 15.388 | 7.698 | 18.897 | 18.813 | 6.932 | 11.827 | 8.938 | 17.039 | 14.722 | 18.566 | 46.262 | 40.89 | 38.236 | 35.263 | 34.367 | 32.183 | 25.839 | 24.801 | 19.134 | 13.773 | 9.053 | 7.141 | 6.718 | 1.263 | 1.263 | 1.263 | 1.001 | 1.001 | 1.001 | 1.001 | 6.482 | 6.482 | 6.482 | 6.482 |
Bedrijfsresultaat
| 51.25 | 67.857 | 81.058 | 22.007 | 5.896 | -9.195 | -33.492 | -58.238 | -61.299 | 48.144 | 66.583 | 51.758 | 62.977 | 43.919 | 47.821 | 33.248 | 34.169 | 25.509 | 23.963 | 16.252 | 15.551 | 8.075 | 10.476 | 7.232 | 3.817 | 3.817 | 3.817 | 2.729 | 2.729 | 2.729 | 2.729 | 1.405 | 1.405 | 1.405 | 1.405 |
Bedrijfsresultaat ratio
| 0.147 | 0.189 | 0.225 | 0.076 | 0.027 | -0.058 | -0.285 | -1.057 | -0.651 | 0.218 | 0.285 | 0.246 | 0.316 | 0.254 | 0.273 | 0.221 | 0.235 | 0.213 | 0.21 | 0.194 | 0.232 | 0.186 | 0.262 | 0.192 | 0.236 | 0.236 | 0.236 | 0.238 | 0.238 | 0.238 | 0.238 | 0.178 | 0.178 | 0.178 | 0.178 |
Totaal overige inkomsten en kosten netto
| -1.409 | -0.383 | 1.425 | -0.071 | 7.831 | -2.999 | 5.339 | 10.788 | 3.19 | -1.788 | 1.86 | 0.738 | -1.492 | -1.734 | -2.179 | -1.264 | -1.1 | -0.709 | -0.057 | -0.902 | -0.575 | -0.073 | -1.508 | -0.23 | 0.378 | 0.378 | 0.378 | 0.19 | 0.19 | 0.19 | 0.19 | -0.221 | -0.221 | -0.221 | -0.221 |
Inkomen voor belasting
| 49.841 | 67.474 | 82.483 | 21.936 | 13.727 | -12.194 | -28.153 | -47.45 | -58.109 | 46.356 | 68.443 | 52.496 | 61.485 | 42.185 | 45.642 | 31.984 | 33.069 | 24.8 | 23.906 | 15.35 | 14.976 | 8.002 | 8.968 | 7.002 | 4.195 | 4.195 | 4.195 | 2.919 | 2.919 | 2.919 | 2.919 | 1.184 | 1.184 | 1.184 | 1.184 |
Inkomen voor belasting ratio
| 0.143 | 0.188 | 0.229 | 0.076 | 0.063 | -0.078 | -0.239 | -0.862 | -0.617 | 0.21 | 0.293 | 0.25 | 0.308 | 0.244 | 0.26 | 0.213 | 0.228 | 0.207 | 0.209 | 0.183 | 0.223 | 0.184 | 0.225 | 0.186 | 0.26 | 0.26 | 0.26 | 0.254 | 0.254 | 0.254 | 0.254 | 0.15 | 0.15 | 0.15 | 0.15 |
Belastingkosten
| 13.855 | 17.075 | 19.383 | 6.266 | 2.92 | -2.149 | -8.595 | -10.423 | -12.415 | 11.286 | 19.609 | 11.857 | 13.239 | 9.849 | 11.647 | 8.141 | 6.479 | 5.647 | 5.869 | 4.293 | 4.006 | 2.393 | 2.735 | 1.967 | 1.246 | 1.246 | 1.246 | 0.852 | 0.852 | 0.852 | 0.852 | 0.355 | 0.355 | 0.355 | 0.355 |
Nettowinst
| 35.012 | 49.44 | 61.645 | 15.929 | 11.737 | -8.636 | -18.976 | -37.381 | -41.098 | 32.913 | 47.374 | 38.861 | 46.105 | 30.607 | 32.423 | 22.133 | 24.845 | 17.289 | 16.495 | 9.872 | 10.236 | 5.609 | 6.233 | 5.035 | 2.95 | 2.95 | 2.95 | 2.067 | 2.067 | 2.067 | 2.067 | 0.829 | 0.829 | 0.829 | 0.829 |
Nettowinstmarge
| 0.1 | 0.138 | 0.171 | 0.055 | 0.054 | -0.055 | -0.161 | -0.679 | -0.436 | 0.149 | 0.203 | 0.185 | 0.231 | 0.177 | 0.185 | 0.147 | 0.171 | 0.144 | 0.145 | 0.118 | 0.153 | 0.129 | 0.156 | 0.134 | 0.182 | 0.182 | 0.182 | 0.18 | 0.18 | 0.18 | 0.18 | 0.105 | 0.105 | 0.105 | 0.105 |
WPA (Winst Per Aandeel)
| 0.24 | 0.34 | 0.42 | 0.11 | 0.081 | -0.063 | -0.14 | -0.3 | -0.37 | 0.29 | 0.42 | 0.36 | 0.43 | 0.29 | 0.3 | 0.22 | 0.25 | 0.18 | 0.17 | 0.11 | 0.11 | 0.072 | 0.081 | 0.067 | 0.038 | 0.038 | 0.038 | 0.032 | 0.032 | 0.032 | 0.032 | 0.011 | 0.011 | 0.011 | 0.011 |
Verwaterde WPA
| 0.24 | 0.34 | 0.42 | 0.11 | 0.081 | -0.063 | -0.14 | -0.3 | -0.37 | 0.29 | 0.42 | 0.36 | 0.43 | 0.29 | 0.3 | 0.22 | 0.25 | 0.18 | 0.17 | 0.11 | 0.11 | 0.072 | 0.081 | 0.067 | 0.038 | 0.038 | 0.038 | 0.032 | 0.032 | 0.032 | 0.032 | 0.011 | 0.011 | 0.011 | 0.011 |
EBITDA
| 59.5 | 97.016 | 109.06 | 49.234 | 28.775 | 12.351 | -11.254 | -39.619 | -34.513 | 63.87 | 77.365 | 61.324 | 66.502 | 53.053 | 54.147 | 40.133 | 38.479 | 30.423 | 27.363 | 19.155 | 17.149 | 8.989 | 11.06 | 8.158 | 4.558 | 4.558 | 4.558 | 3.16 | 3.16 | 3.16 | 3.16 | 1.405 | 1.405 | 1.405 | 1.405 |
EBITDA ratio
| 0.171 | 0.27 | 0.302 | 0.17 | 0.131 | 0.079 | -0.096 | -0.719 | -0.366 | 0.289 | 0.331 | 0.292 | 0.333 | 0.307 | 0.309 | 0.267 | 0.265 | 0.254 | 0.24 | 0.229 | 0.256 | 0.207 | 0.277 | 0.217 | 0.282 | 0.282 | 0.282 | 0.275 | 0.275 | 0.275 | 0.275 | 0.178 | 0.178 | 0.178 | 0.178 |