MAI.ASX
Mainstream Group Holdings Ltd
https://www.marketindex.com.au/asx/mai/financials
Annual Financial Summary
Print Financials
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
12/2014
N/A
N/A
Profitability
NPAT ($)
(11,256,184)
545,761
-
-
-
NPAT Margin
-18.69%
1.09%
-
-
-
Abnormals ($)
-
-
-
-
-
NPAT before Abnormals ($)
(11,256,184)
545,761
-
-
-
Return on Equity (ROE)
-34.93%
1.48%
-
-
-
Return on Assets (ROA)
-17.78%
1.50%
-
-
-
Valuation
PE Ratio
(33.21)
142.50
-
-
-
PE Relative to Market
--
--
-
-
-
Price to Book
11.74
2.03
-
-
-
Price to Cash Flow
(144.47)
14.26
-
-
-
Shares Outstanding (M)
138.09
131.84
-
-
-
Market Cap ($M)
$378.37
$75.15
-
-
-
Enterprise Value ($M)
$377.34
$72.06
-
-
-
Performance
Total Shareholder Return
--
--
-
-
-
Relative to Market
--
--
-
-
-
Per Share
Earnings (EPS Adjusted)
-8.25
0.40
-
-
-
Earnings (with Abnormals)
-8.25
0.40
-
-
-
Cash Flow
0.00
0.00
-
-
-
Cash
0.09
0.11
-
-
-
Net Tangible Assets
0.10
0.12
-
-
-
Book Value
0.23
0.28
-
-
-
Share Price
$2.74
$0.57
-
-
-
Liquidity
Quick Ratio
1.17
2.29
-
-
-
Current Ratio
1.17
2.29
-
-
-
Efficiency
Asset Turnover
0.98
0.84
-
-
-
Inventory Turnover
-
-
-
-
-
Working Capital Turnover
755.23
21.42
-
-
-
Dividends
DPS (c)
-
1.00
-
-
-
Dividend yield
-
1.75%
-
-
-
Franking
-
50%
-
-
-
Gross DPS (c)
-
1.21
-
-
-
Gross Dividend Yield
-
2.13%
-
-
-
Payout Ratio
-
250%
-
-
-
Member Content
Source:
Annual Financial Income Statement
Print Financials
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
12/2014
N/A
N/A
Revenue from Operations
Investment Income
1,554,755
2,263,824
-
-
-
Other Income
63,999,050
53,088,790
-
-
-
Expenses
(76,518,965)
(53,771,618)
-
-
-
Profit / Loss before income tax
(10,965,160)
1,580,996
-
-
-
Tax Expense
(291,024)
(1,035,235)
-
-
-
NPAT before Abnormals
(11,256,184)
545,761
-
-
-
Abnormals
-
-
-
-
-
Abnormals Tax
-
-
-
-
-
Net Abnormals
-
-
-
-
-
Outside Equity
-
-
-
-
-
Preference Dividends
-
-
-
-
-
Reported NPAT after Abnormals
(11,256,184)
545,761
-
-
-
EQUITY
Share End
138,089,440
131,841,912
-
-
-
Share Weighted
136,467,049
136,440,250
-
-
-
Ordinary Dividends
-
-
-
-
-
EPS Adjusted
(82,500)
4,000
-
-
-
EPS after Abs
(82,483)
4,000
-
-
-
Equity Profit / Loss
-
-
-
-
-
Member Content
Source:
Annual Financial Balance Sheet
Print Financials
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
12/2014
N/A
N/A
CURRENT ASSETS
Cash and Cash Equivalents
13.02
14.74
-
-
-
Receivables
10.91
8.38
-
-
-
Investments
-
-
-
-
-
Other Current Assets
4.09
2.63
-
-
-
Total Current Assets
28.02
25.75
-
-
-
NON-CURRENT ASSETS
Investments
-
-
-
-
-
Property
-
-
-
-
-
Other Non-Current Assets
33.44
34.18
-
-
-
Total Non-Current Assets
33.44
34.18
-
-
-
TOTAL ASSETS
61.46
59.93
-
-
-
CURRENT LIABILITIES
Creditors
8.18
4.84
-
-
-
Provisions
3.56
2.25
-
-
-
Other Liabilities
12.14
4.18
-
-
-
TOTAL CURRENT LIABILITIES
23.88
11.26
-
-
-
NON-CURRENT LIABILITIES
Borrowings
3.04
9.05
-
-
-
Deferred Tax
2.14
2.57
-
-
-
Other Non-Current Liabilities
0.18
0.11
-
-
-
TOTAL NON-CURRENT LIABILITIES
5.36
11.73
-
-
-
TOTAL LIABILITIES
29.24
22.99
-
-
-
NET ASSETS
90.7
82.92
-
-
-
Total Equity Attr. to Holders
32.23
36.93
-
-
-
Outside Equity
-
-
-
-
-
TOTAL EQUITY
32.23
36.93
-
-
-
Member Content
Source:
Annual Financial Cash Flow
Print Financials
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
12/2014
N/A
N/A
CASH FLOWS FROM OPERATING ACTIVITIES
Receipts
61.47
52.99
-
-
-
Payments
(54.87)
(44.02)
-
-
-
Funds from Operations
-
-
-
-
-
Dividends Received
-
-
-
-
-
Interest Received
1.55
2.26
-
-
-
Interest Paid
(0.36)
(0.41)
-
-
-
Tax Paid
(1.36)
(0.83)
-
-
-
Other Operating Cash
-
-
-
-
-
NET CASH FROM OPERATING ACTIVITIES
6.43
9.99
-
-
-
CASH FLOWS FROM INVESTING ACTIVITIES
Receipts
-
-
-
-
-
Payments
-
-
-
-
-
PP&E
(2.32)
(2.53)
-
-
-
Proceeds PP&E
0.01
-
-
-
-
Purchase Subsidiary
-
-
-
-
-
Proceeds Subsidiary
-
-
-
-
-
Loans Granted
-
-
-
-
-
Loans Repaid
-
-
-
-
-
Other Investing Cash
-
(0.4)
-
-
-
NET CASH FROM INVESTING ACTIVITIES
(2.32)
(2.92)
-
-
-
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Issue
-
-
-
-
-
Proceeds from Borrowings
4.89
0.53
-
-
-
Borrowings
(6.13)
(3.45)
-
-
-
Dividends Paid
(1.32)
(0.54)
-
-
-
Other Financing Cash
(2.88)
(0.58)
-
-
-
NET CASH FROM FINANCING ACTIVITIES
(5.44)
(4.05)
-
-
-
NET CHANGE IN CASH
(1.33)
3.01
-
-
-
CASH AT START
14.74
11.68
-
-
-
Exchange Rate Adjustment
(0.39)
0.05
-
-
-
Other Cash Adjustment
-
-
-
-
-
CASH AT END
13.02
14.74
-
-
-
Member Content
Source: