Kip McGrath Education Centres Limited
ASX:KME.AX
0.415 (AUD) • At close November 5, 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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.397 | 6.43 | 9.149 | 6.77 | 7.625 | 8.536 | 10.571 | 11.823 | 12.179 | 5.235 | 7.053 | 5.477 | 5.916 | 5.093 | 4.932 | 2.948 | 3.53 | 2.754 | 3.337 | 2.772 | 2.4 | 1.524 | 0.97 | 0.738 | 0.806 | 0.512 | 0.731 | 0.823 | 0.722 | 2.197 | 1.733 | 1.735 | 2.652 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 5.397 | 6.43 | 9.149 | 6.77 | 7.625 | 8.536 | 10.571 | 11.823 | 12.179 | 5.235 | 7.053 | 5.477 | 5.916 | 5.093 | 4.932 | 2.948 | 3.53 | 2.754 | 3.337 | 2.772 | 2.4 | 1.524 | 0.97 | 0.738 | 0.806 | 0.512 | 0.731 | 0.823 | 0.722 | 2.197 | 1.733 | 1.735 | 2.652 |
Nettovorderingen
| 1.175 | 2.081 | 1.966 | 2.082 | 3.012 | 1.423 | 0.984 | 0.813 | 0.472 | 0.718 | 0.543 | 0.297 | 0.379 | 0.817 | 0.865 | 0.696 | 0.636 | 0.456 | 0.498 | 0.547 | 0.463 | 0.24 | 0.552 | 0.239 | 0.552 | 0.455 | 0.523 | 0.596 | 0.669 | 1.096 | 0.982 | 0.742 | 0.586 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.039 | 0.045 | 0.044 | 0.05 | 0.062 | 0.08 | 0.096 | 0.171 | 0.28 | 0.289 | 0.264 | 0.238 | 0.18 | 0.092 |
Overige vlottende activa
| 0.561 | 0.795 | 0.594 | 0.583 | 0.648 | 0.479 | 0.484 | 0.378 | 0.358 | 0.159 | 0.179 | 0.1 | 0.46 | 0.227 | 0.256 | 0.212 | 0.153 | 0.117 | 0.234 | 0.061 | 0.068 | 0.058 | 0.006 | 0.071 | 0.006 | 0.044 | 0.022 | 0.024 | 0.082 | 0.02 | 0.003 | 0.032 | 0.002 |
Totaal vlottende activa
| 7.133 | 9.306 | 11.709 | 9.435 | 11.285 | 10.438 | 12.039 | 13.014 | 13.009 | 6.112 | 7.775 | 5.874 | 6.755 | 6.137 | 6.053 | 3.856 | 4.319 | 3.327 | 4.105 | 3.419 | 2.976 | 1.866 | 1.604 | 1.11 | 1.544 | 1.181 | 1.544 | 1.911 | 2.13 | 3.793 | 2.993 | 2.688 | 3.347 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2.541 | 2.102 | 1.977 | 2.146 | 2.111 | 2.177 | 1.923 | 1.81 | 2.053 | 2.379 | 0.377 | 0.076 | 0.071 | 0.09 | 0.111 | 0.106 | 0.045 | 0.055 | 0.02 | 0.02 | 0.015 | 0.018 | 0.003 | 0.006 | 0.022 | 0.156 | 2.554 | 2.522 | 3.049 | 0.445 | 0.538 | 1.258 | 1.344 |
Goodwill
| 4.241 | 4.241 | 4.241 | 4.241 | 4.241 | 4.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.371 | 0.047 | 0 | 0 |
Immateriële activa
| 19.105 | 10.958 | 22.644 | 10.509 | 22.296 | 10.224 | 16.117 | 7.712 | 13.482 | 8.098 | 6.991 | 7.062 | 6.85 | 6.218 | 5.208 | 10.496 | 4.904 | 9.737 | 5.148 | 9.356 | 5.248 | 8.997 | 9.004 | 9.062 | 8.892 | 8.343 | 8.395 | 7.73 | 6.818 | 9.629 | 4.644 | 3.57 | 2.599 |
Goodwill en immateriële activa
| 23.346 | 15.199 | 26.885 | 14.75 | 26.537 | 14.425 | 16.117 | 7.712 | 13.482 | 8.098 | 6.991 | 7.062 | 6.85 | 6.218 | 5.208 | 10.496 | 4.904 | 9.737 | 5.148 | 9.356 | 5.248 | 8.997 | 9.004 | 9.062 | 8.892 | 8.343 | 8.395 | 7.73 | 6.818 | 13 | 4.69 | 3.57 | 2.599 |
Langetermijnbeleggingen
| 0.832 | -1.023 | 12.524 | 12.655 | 12.769 | 12.401 | 11.025 | 9.522 | 0.14 | 10.477 | 0.199 | 0 | 6.615 | 0 | 4.793 | 0 | 4.238 | 0 | 4.069 | 0 | 3.818 | 0 | 4.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0.132 | 0 | 0.031 | 0.082 |
Belastingvorderingen
| 1.023 | 1.023 | 0.784 | 0.701 | 0.686 | 0.743 | 0.649 | 0.663 | 0.736 | 0.738 | 0.631 | 0 | 0.306 | 0 | 0.526 | 0 | 0.711 | 0 | 1.099 | 0 | 1.445 | 0 | 1.808 | 0 | 1.917 | 1.815 | 1.839 | 1.771 | 1.141 | 0.082 | 0.118 | 0.039 | 0.034 |
Overige niet-vlottende activa
| 0 | 9.203 | -16.765 | -5.2 | -17.01 | -5.111 | -11.025 | -3.314 | 0 | -4.941 | -0.83 | 6.223 | -6.921 | 5.802 | -5.319 | 0.634 | -4.949 | 1.121 | -5.168 | 1.401 | -5.263 | 1.679 | -4.788 | -9.068 | 0.001 | 0.008 | 0.016 | 0.023 | 0.046 | 0.102 | 0 | 0.024 | 1.07 |
Totaal niet-vlottende activa
| 27.742 | 26.504 | 25.405 | 25.052 | 25.093 | 24.635 | 18.689 | 16.393 | 16.411 | 16.751 | 7.368 | 13.361 | 6.921 | 12.11 | 5.319 | 11.236 | 4.949 | 10.913 | 5.168 | 10.777 | 5.263 | 10.694 | 10.815 | 9.068 | 10.832 | 10.322 | 12.804 | 12.046 | 11.054 | 13.76 | 5.346 | 4.922 | 5.129 |
Totaal activa
| 34.875 | 35.81 | 37.114 | 34.487 | 36.378 | 35.073 | 30.728 | 29.407 | 29.42 | 22.863 | 21.338 | 19.235 | 19.714 | 18.247 | 17.013 | 15.092 | 15.124 | 14.24 | 14.802 | 14.196 | 13.814 | 12.56 | 12.419 | 12.148 | 12.376 | 11.503 | 14.348 | 13.957 | 13.183 | 17.553 | 8.339 | 7.61 | 8.476 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Crediteuren
| 0.533 | 0.753 | 0.629 | 0.509 | 0.742 | 0.615 | 0.397 | 0.227 | 0.277 | 0.251 | 0.596 | 0.339 | 1.034 | 0.283 | 0.444 | 0.667 | 0.435 | 2.743 | 0.442 | 2.296 | 0.772 | 1.436 | 0.462 | 0.91 | 0.687 | 0.738 | 0.425 | 0.192 | 0.358 | 0.147 | 0.099 | 0.043 | 0.045 |
Kortlopende schulden
| 2.33 | 2.891 | 2.558 | 2.754 | 1.918 | 1.153 | 0.949 | 1.105 | 1.958 | 1.783 | 0.45 | 0.525 | 0.6 | 0.675 | 0.75 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 2.015 | 3.811 | 0 | 0.499 | 3.38 | 0.824 | 0.77 | 3.906 | 2.806 | 0.056 | 0.047 | 0.237 |
Belastingschulden
| 0.181 | 0.039 | 0.559 | 0.405 | 0.459 | 0.496 | 0 | 0.075 | 0.326 | 0.14 | 0.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.237 | 0.29 | 0.345 | 0.4 | 0.416 | 0.412 | 0.476 | 0.535 | 0.576 | 0.74 | 0.813 | 0 | -0.6 | 0 | -0.75 | 0 | -0.35 | 0 | -0.35 | 0 | -0.35 | 0 | 0.865 | 0 | 0.753 | 0.582 | 0.313 | 0.347 | 0.389 | 0.233 | 0.461 | 0.383 | 0.356 |
Overige kortlopende verplichtingen
| 4.801 | 6.523 | 7.545 | 5.775 | 8.306 | 10.169 | 7.353 | 7.06 | 5.863 | 5.205 | 6.237 | 6.019 | 6.65 | 5.398 | 4.798 | 2.162 | 3.471 | 0.313 | 3.244 | 0.308 | 2.157 | 0.286 | 0.251 | 2.521 | 0.168 | 0.2 | 0.18 | 0.158 | 0.181 | 0.095 | 0.065 | 0.063 | 0.057 |
Totaal kortlopende verplichtingen
| 7.901 | 10.457 | 11.077 | 9.438 | 11.382 | 12.349 | 9.175 | 8.927 | 8.674 | 7.979 | 8.096 | 6.883 | 7.684 | 6.356 | 5.242 | 3.179 | 3.906 | 3.406 | 3.686 | 2.954 | 2.929 | 3.737 | 5.389 | 3.431 | 2.107 | 4.9 | 1.742 | 1.467 | 4.834 | 3.281 | 0.682 | 0.536 | 0.695 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.36 | 1.068 | 1.067 | 1.169 | 1.231 | 1.305 | 1.258 | 1.115 | 1.312 | 1.621 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.3 | 0.55 | 0.65 | 1.3 | 1.4 | 0 | 0 | 2.013 | 3.632 | 0.508 | 3.232 | 3.21 | 0.962 | 1.281 | 0.084 | 0.608 | 1.017 |
Uitgestelde opbrengsten niet-vlottend
| -1.36 | -1.963 | -1.888 | -1.848 | -1.841 | -1.749 | 0 | -1.703 | -1.583 | -1.449 | 0 | 0 | 0 | 0 | 0 | 0 | -1.039 | 0 | -0.636 | 0 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.263 | -1.44 | -0.107 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.915 | 1.963 | 1.888 | 1.848 | 1.841 | 1.749 | 1.836 | 1.703 | 1.583 | 1.449 | 1.475 | 0 | 1.412 | 0 | 1.522 | 0 | 1.339 | 0 | 1.286 | 0 | 1.214 | 0 | 1.266 | 0 | 1.233 | 1.081 | 0.989 | 0.749 | 2.22 | 2 | 0.413 | 0.282 | 0.387 |
Overige niet-vlottende verplichtingen
| 1.36 | 1.963 | 1.888 | 1.848 | 1.841 | 1.749 | -0 | 1.703 | 1.583 | 1.449 | -0 | 0 | 0 | 0 | 0 | 1.513 | -0.3 | 1.477 | -0.65 | 1.417 | -1.4 | 0 | 0 | -2.013 | 0.02 | 0.024 | 0.012 | 0.037 | 1.33 | 1.496 | 0.655 | 0.031 | 0.01 |
Totaal niet-vlottende verplichtingen
| 3.275 | 3.031 | 2.955 | 3.017 | 3.072 | 3.054 | 3.094 | 2.818 | 2.895 | 3.07 | 1.475 | 0 | 1.412 | 0 | 1.522 | 2.213 | 0.3 | 2.027 | 0.65 | 2.717 | 1.4 | 0 | 1.266 | 2.013 | 4.885 | 1.613 | 4.233 | 3.995 | 3.249 | 3.336 | 1.046 | 0.921 | 1.414 |
Totaal passiva
| 11.176 | 13.488 | 14.032 | 12.455 | 14.454 | 15.403 | 12.269 | 11.745 | 11.569 | 11.049 | 9.571 | 6.883 | 9.096 | 6.356 | 6.764 | 5.392 | 5.585 | 5.433 | 5.732 | 5.671 | 5.796 | 3.737 | 6.655 | 6.755 | 6.992 | 6.513 | 5.975 | 5.462 | 8.082 | 6.617 | 1.727 | 1.457 | 2.109 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 17.898 | 17.898 | 17.784 | 17.735 | 17.702 | 15.648 | 14.841 | 14.524 | 14.457 | 8.876 | 8.876 | 8.838 | 8.838 | 8.838 | 8.838 | 8.838 | 8.774 | 8.774 | 8.774 | 8.774 | 8.774 | 8.774 | 7.229 | 7.229 | 7.229 | 7.022 | 6.829 | 6.829 | 6.829 | 6.829 | 3.561 | 3.378 | 3.265 |
Ingehouden winsten
| 4.87 | 3.481 | 4.402 | 3.696 | 3.609 | 3.214 | 2.818 | 2.433 | 2.643 | 2.094 | 2.201 | 1.339 | 1.125 | 0.857 | 0.813 | 0.276 | 0.098 | -0.661 | -0.442 | -0.826 | -1.3 | -1.889 | -2.032 | -2.394 | -2.406 | -2.574 | 0.883 | 0.917 | -2.452 | 2.667 | 2.943 | 2.334 | 2.661 |
Overige gereserveerde algehele resultaten
| 0.931 | 0.943 | 0.896 | 0.601 | 0.613 | 0.808 | 0.8 | 0.705 | 0.751 | 0.844 | 0.69 | 0.702 | 0.655 | 0.645 | 0.598 | 0.586 | 0.667 | 0.694 | 0.738 | 0.577 | 0.544 | 0.717 | 0.567 | 0 | 0.561 | 0.542 | 0.661 | 0.749 | 0 | 0 | 0 | 0.441 | 0.441 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 23.699 | 22.322 | 23.082 | 22.032 | 21.924 | 19.67 | 18.459 | 17.662 | 17.851 | 11.814 | 11.767 | 10.879 | 10.618 | 10.34 | 10.249 | 9.7 | 9.539 | 8.807 | 9.07 | 8.525 | 8.018 | 7.602 | 5.764 | 5.393 | 5.384 | 4.99 | 8.373 | 8.495 | 4.378 | 9.496 | 6.504 | 6.153 | 6.367 |
Totaal eigen vermogen
| 23.699 | 22.322 | 23.082 | 22.032 | 21.924 | 19.67 | 18.459 | 17.662 | 17.851 | 11.814 | 11.767 | 10.879 | 10.618 | 10.34 | 10.249 | 9.7 | 9.539 | 8.807 | 9.07 | 8.525 | 8.018 | 7.602 | 5.764 | 5.393 | 5.384 | 4.99 | 8.373 | 8.495 | 5.101 | 10.936 | 6.612 | 6.153 | 6.367 |
Totaal passiva en aandeelhoudersvermogen
| 34.875 | 35.81 | 37.114 | 34.487 | 36.378 | 35.073 | 30.728 | 29.407 | 29.42 | 22.863 | 21.338 | 19.235 | 19.384 | 16.696 | 16.898 | 15.092 | 15.124 | 14.24 | 14.802 | 14.196 | 13.814 | 11.339 | 12.419 | 0 | 12.376 | 11.503 | 14.348 | 13.957 | 13.183 | 17.553 | 8.339 | 7.61 | 8.476 |