WSI.ASX
Weststar Industrial Ltd
https://www.marketindex.com.au/asx/wsi/financials

Annual Financial Summary

06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
Profitability
NPAT ($) 1,758,966 4,310,468 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 0.26% 1.95% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals ($) 970,698 763,825 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals ($) 788,268 3,546,643 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 3.08% 15.00% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 1.75% 6.30% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 30.28 4.52 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 181.7% 39.4% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 0.93 0.70 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 5.81 2.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 110.77 110.77 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $23.81 $16.61 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $9.63 $-1.06 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 50.0% 22.2% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market 35.2% 29.7% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings (EPS Adjusted) 1.59 4.04 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Earnings (with Abnormals) 0.71 3.32 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow (4.70) 6.60 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.15 0.18 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 0.19 0.17 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 0.23 0.21 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $0.21 $0.15 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 1.24 1.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 1.25 1.27 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 3.93 2.88 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover 571.20 266.88 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover (119.47) (19.80) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
INCOME
Trading Revenue 304,275,242 181,798,560 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 1,090,067 997,713 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 305,365,309 182,796,273 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income 305,365,309 182,796,273 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (300,538,557) (174,987,595) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 4,826,752 7,808,678 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (2,411,883) (1,943,633) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (2,411,883) (1,943,633) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 2,414,869 5,865,045 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 55,223 8,874 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (804,121) (607,295) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expenses Incl. Capital (804,121) (607,295) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (748,898) (598,421) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 1,665,971 5,266,624 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit Pre-Cap 1,665,971 5,266,624 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (877,703) (1,719,981) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 788,268 3,546,643 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals 970,698 763,825 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 970,698 763,825 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 1,758,966 4,310,468 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital 1,758,966 4,310,468 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 110,765,239 110,765,239 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 110,765,329 106,694,752 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends - - 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
EPS Adjusted 7,100 33,200 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 15,880 40,400 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
Current Assets
Cash 16,114,782 20,308,635 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 22,792,963 20,029,328 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments 45,866 42,746 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories 532,695 681,211 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 23,201,751 6,650,627 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 62,688,057 47,712,547 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables 1,927,188 3,093,786 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PP&E 6,041,898 7,023,430 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 283,075 283,075 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 4,508,116 4,508,116 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 1,922,792 441,349 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 14,683,069 15,349,756 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 77,371,126 63,062,303 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 37,460,260 29,259,457 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 11,050,416 5,156,572 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 960,588 1,012,142 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 609,447 2,168,504 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 50,080,711 37,596,675 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 973,391 1,621,903 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 726,491 194,571 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Liabilities 1,699,882 1,816,474 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 51,780,593 39,413,149 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 24,455,791 24,455,791 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium 755,117 860,394 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Retained Profits 379,625 (1,667,031) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 25,590,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 25,590,533 23,649,154 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 1,933,979 2,634,045 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
06/2014
OPERATING ACTIVITIES
Receipts 310,554,978 191,074,314 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments (316,270,094) (184,631,033) Membership required 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 Membership required
Interest Received 55,223 8,874 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (659,106) (461,964) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 1,090,066 997,713 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow (5,228,933) 6,987,904 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (1,032,513) (1,625,567) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment (604,386) (2,600,598) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E 6,818 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments 2,665,161 814,553 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries - - Membership required 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 Membership required
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow 1,035,080 (3,411,612) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF (4,193,853) 3,576,292 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
FINANCING ACTIVITIES
Proceeds from Issues - 4,150,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Borrowings - 165,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings - (525,527) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities - (209,388) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow - 3,580,085 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow (4,193,853) 7,156,377 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 20,308,635 13,152,258 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 16,114,782 20,308,635 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo