Chorus Limited
ASX:CNU.AX
8.35 (AUD) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2018 Q4 | 2017 Q4 | 2016 Q4 | 2015 Q4 | 2014 Q4 | 2013 Q4 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 463.191 | 466.648 | 454.049 | 453.737 | 435.673 | 455.198 | 441.167 | 441.338 | 445.06 | 463.556 | 456.541 | 0 | 0 | 0 | 0 | 0 | 532 | 525 | 153.25 | 153.25 | 153.25 | 153.25 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 311.535 | 311.717 | 310.374 | 302.802 | 289.244 | 292.156 | 298.765 | 298.58 | 298.265 | 295.601 | 299.575 | 0 | 0 | 0 | 0 | 0 | 259 | 130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 151.656 | 154.931 | 143.675 | 150.935 | 146.43 | 163.042 | 142.402 | 142.758 | 146.795 | 167.955 | 156.966 | 0 | 0 | 0 | 0 | 0 | 273 | 395 | 153.25 | 153.25 | 153.25 | 153.25 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.327 | 0.332 | 0.316 | 0.333 | 0.336 | 0.358 | 0.323 | 0.323 | 0.33 | 0.362 | 0.344 | 0 | 0 | 0 | 0 | 0 | 0.513 | 0.752 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 1.5 | 1.25 | 1.25 | 1.25 | 1.25 | 0 | 0 | 0 | 0 |
SG&A
| 39.284 | 39.892 | 43.287 | 33.541 | 37.059 | 34.87 | 36.299 | 32.657 | 39.27 | 35.511 | 37.327 | 0 | 0 | 0 | 0 | 0 | 11 | 16 | 9.25 | 9.25 | 9.25 | 9.25 | 0 | 0 | 0 | 0 |
Other Expenses
| -3.654 | -4.639 | -2.763 | -5.59 | -4.519 | -3.77 | -3.723 | -3.732 | -2.805 | -3.839 | -7.657 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 35 | 35 | 35 | 35 | 0 | 0 | 0 | 0 |
Operating Expenses
| 42.939 | 44.531 | 46.05 | 39.131 | 41.579 | 38.64 | 40.022 | 36.389 | 42.075 | 39.349 | 44.984 | 0 | 0 | 0 | 0 | 0 | 100 | 224 | 44.25 | 44.25 | 44.25 | 44.25 | 0 | 0 | 0 | 0 |
Operating Income
| 108.717 | 110.4 | 97.625 | 111.804 | 104.851 | 124.402 | 102.381 | 106.369 | 104.72 | 128.606 | 111.982 | 0 | 0 | 0 | 0 | 0 | 173 | 171 | 52.5 | 52.5 | 52.5 | 52.5 | 0 | 0 | 0 | 0 |
Operating Income Ratio
| 0.235 | 0.237 | 0.215 | 0.246 | 0.241 | 0.273 | 0.232 | 0.241 | 0.235 | 0.277 | 0.245 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.326 | 0.343 | 0.343 | 0.343 | 0.343 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| -100.495 | -99.267 | -84.731 | -95.965 | -64.176 | -66.913 | -69.805 | -71.846 | -79.475 | -84.457 | -78.483 | 0 | 0 | 0 | 0 | 0 | -54 | -54 | -17 | -17 | -17 | -17 | 0 | 0 | 0 | 0 |
Income Before Tax
| 8.222 | 11.133 | 12.894 | 15.839 | 40.675 | 57.489 | 32.576 | 34.523 | 25.245 | 44.148 | 33.499 | 0 | 0 | 0 | 0 | 0 | 119 | 117 | 35.5 | 35.5 | 35.5 | 35.5 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.018 | 0.024 | 0.028 | 0.035 | 0.093 | 0.126 | 0.074 | 0.078 | 0.057 | 0.095 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0.223 | 0.232 | 0.232 | 0.232 | 0.232 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 21.013 | 6.494 | -1.842 | 7.454 | 20.789 | 17.906 | 11.169 | 12.13 | 5.61 | 14.396 | 11.485 | 0 | 0 | 0 | 0 | 0 | 32 | 33 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 |
Net Income
| -12.79 | 4.639 | 14.736 | 8.385 | 19.886 | 39.582 | 21.407 | 22.393 | 19.635 | 29.752 | 22.013 | 0 | 0 | 0 | 0 | 0 | 87 | 84 | 25.5 | 25.5 | 25.5 | 25.5 | 0 | 0 | 0 | 0 |
Net Income Ratio
| -0.028 | 0.01 | 0.032 | 0.018 | 0.046 | 0.087 | 0.049 | 0.051 | 0.044 | 0.064 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0.16 | 0.166 | 0.166 | 0.166 | 0.166 | 0 | 0 | 0 | 0 |
EPS
| -0.03 | 0.011 | 0.034 | 0.019 | 0.045 | 0.088 | 0.048 | 0.05 | 0.044 | 0.067 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.21 | 0.066 | 0.066 | 0.066 | 0.066 | 0 | 0 | 0 | 0 |
EPS Diluted
| -0.03 | 0.011 | 0.023 | 0.019 | 0.037 | 0.066 | 0.038 | 0.037 | 0.034 | 0.058 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.21 | 0.066 | 0.066 | 0.066 | 0.066 | 0 | 0 | 0 | 0 |
EBITDA
| 322.498 | 321.922 | 303.927 | 318.641 | 296.475 | 327.026 | 303.419 | 301.379 | 295.46 | 318.635 | 300.532 | 0 | 0 | 0 | 0 | 0 | 306 | 301 | 100.75 | 100.75 | 100.75 | 100.75 | 0 | 0 | 0 | 0 |
EBITDA Ratio
| 0.696 | 0.69 | 0.669 | 0.702 | 0.68 | 0.718 | 0.688 | 0.683 | 0.664 | 0.687 | 0.658 | 0 | 0 | 0 | 0 | 0 | 0.575 | 0.573 | 0.657 | 0.657 | 0.657 | 0.657 | 0 | 0 | 0 | 0 |