COG Financial Services Ltd (cog) Logo

COG Financial Services Ltd (COG)

___:___ · Financial Services
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
Profitability
NPAT ($) (26,378,000) (10,046,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 6.23% 3.49% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals ($) (42,786,000) (17,511,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals ($) 25,391,000 12,140,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 10.77% 4.29% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 5.02% 4.37% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 13.37 10.98 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 71.0% 79.8% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 1.18 0.46 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 5.58 3.48 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 1,663.46 1,571.74 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $224.57 $88.02 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $355.99 $150.38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 149.8% -41.2% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market 119.5% -34.0% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings (EPS Adjusted) -16.26 -6.83 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Earnings (with Abnormals) 10.11 5.08 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 53.70 42.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.06 0.02 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 0.02 0.02 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 0.09 0.11 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $0.14 $0.06 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 0.88 1.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 0.88 1.14 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.55 0.66 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover 3,656.24 4,189.16 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover 4.21 9.29 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) 6.12 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield 45.35% 2.71% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking 100% 100% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) 8.75 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield 64.78% 3.88% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio 606% 30% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
Revenue from Operations
Investment Income 1,871,000 212,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 269,809,000 218,336,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Expenses (281,394,000) (222,542,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Profit / Loss before income tax 34,295,000 14,159,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Tax Expense (8,904,000) (2,019,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 25,391,000 12,140,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals (42,786,000) (17,511,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals (42,786,000) (17,511,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Outside Equity (8,983,000) (4,675,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals (26,378,000) (10,046,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Share End 166,346,100 157,173,600 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Weighted 162,271,800 147,074,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends (11,988,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS Adjusted 101,100 50,800 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abs (162,554) (68,306) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Equity Profit / Loss 1,223,000 642,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
CURRENT ASSETS
Cash and Cash Equivalents 94.51 34.69 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 18.18 12.72 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 90.17 35.86 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Current Assets 2.86 2.6 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 205.72 85.88 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NON-CURRENT ASSETS
Investments 133.27 85.41 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Property - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Non-Current Assets 137.7 154.87 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 270.97 240.28 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TOTAL ASSETS 476.69 326.16 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CURRENT LIABILITIES
Creditors 27.42 14.56 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 14.07 7.59 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Liabilities 192.09 52.94 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TOTAL CURRENT LIABILITIES 233.58 75.09 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NON-CURRENT LIABILITIES
Borrowings 43.89 51.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Deferred Tax 8.44 6.88 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Non-Current Liabilities 1.12 0.65 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TOTAL NON-CURRENT LIABILITIES 53.45 58.68 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TOTAL LIABILITIES 287.03 133.77 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NET ASSETS 763.72 459.93 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Equity Attr. to Holders 152.34 174.18 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Outside Equity 37.32 18.2 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TOTAL EQUITY 189.66 192.38 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
06/2013
06/2012
N/A
CASH FLOWS FROM OPERATING ACTIVITIES
Receipts 284.63 278.18 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments (209.87) (210.89) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Funds from Operations - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Paid (8.66) (9.17) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Tax Paid (3.28) (4.53) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Operating Cash - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NET CASH FROM OPERATING ACTIVITIES 62.82 53.59 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
CASH FLOWS FROM INVESTING ACTIVITIES
Receipts - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments (23.54) (26.64) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
PP&E (33.09) (53.91) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds PP&E - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Purchase Subsidiary - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds Subsidiary - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Investing Cash (0.1) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NET CASH FROM INVESTING ACTIVITIES (56.73) (80.55) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Issue 20.2 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Borrowings 42.54 65.77 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Borrowings (54.43) (47.89) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends Paid (5.56) (4.28) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Financing Cash (0.18) 3.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NET CASH FROM FINANCING ACTIVITIES 2.57 16.76 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NET CHANGE IN CASH 8.65 (10.21) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
CASH AT START 26.04 36.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Exchange Rate Adjustment - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Cash Adjustment - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
CASH AT END 34.69 26.04 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo