Create Free Account

By creating account you will get access to hot stocks & personalised emails

Namoi Cotton Co-Operative Ltd

Consumer Defensive AU NAM

0.715AUD
0.005(0.70%)

Last update at 2024-05-20T03:11:00Z

Day Range

0.710.71
LowHigh

52 Week Range

0.330.77
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-02-28 2022-02-28 2021-02-28 2020-02-29 2019-02-28
Type yearly yearly yearly yearly yearly
Date 2023-02-28 2022-02-28 2021-02-28 2020-02-29 2019-02-28
Income before tax 3.97M -5.67600M -16.45800M -15.30000M 0.12M
Minority interest - - - - -
Net income 3.96M -4.40000M -14.41800M -10.99000M -0.55600M
Selling general administrative 35.98M 19.48M 11.03M 19.43M 28.61M
Selling and marketing expenses 47.92M 15.48M 3.39M 10.42M 22.89M
Gross profit 111.31M 46.16M 15.76M 42.49M 88.88M
Reconciled depreciation 11.09M 5.10M 3.25M 5.24M 9.28M
Ebit 7.09M -3.34100M -16.67200M -14.72500M 7.04M
Ebitda 18.19M 1.76M -13.42600M -9.48600M 16.32M
Depreciation and amortization 11.09M 5.10M 3.25M 5.24M 9.28M
Non operating income net other - - - - -
Operating income 7.09M -3.34100M -16.67200M -14.72500M 7.04M
Other operating expenses 251.34M 50.81M 26.08M 50.16M 76.56M
Interest expense 3.12M 2.25M 1.58M 2.05M 2.18M
Tax provision 0.01000M -1.27600M -2.04000M -4.31000M 0.68M
Interest income 1.63M 0.00600M 10.28M 14.72M 10.08M
Net interest income -3.23000M -2.33100M -1.57700M -1.95100M -2.13600M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.01000M -1.27600M -2.04000M -4.31000M 0.68M
Total revenue 254.19M 46.16M 15.76M 42.49M 88.88M
Total operating expenses 108.45M 50.81M 26.08M 50.16M 76.56M
Cost of revenue 142.89M 15.48M 3.39M 10.42M 22.89M
Total other income expense net -3.11900M -2.33500M 0.21M -0.57500M -6.92000M
Discontinued operations - - - - -
Net income from continuing ops 3.96M -4.40000M -14.41800M -10.99000M -0.55600M
Net income applicable to common shares 3.96M -4.40000M -14.41800M -10.99000M -0.55600M
Preferred stock and other adjustments - - - - -
Breakdown 2024-02-29 2023-02-28 2022-02-28 2021-02-28 2020-02-29
Type yearly yearly yearly yearly yearly
Date 2024-02-29 2023-02-28 2022-02-28 2021-02-28 2020-02-29
Total assets 217.87M 203.31M 233.81M 170.23M 179.30M
Intangible assets - - - 0.00000M -
Earning assets - - - - -
Other current assets 0.92M 1.32M 62.70M 9.09M 4.96M
Total liab 74.53M 69.63M 118.22M 63.47M 57.86M
Total stockholder equity 143.34M 133.67M 115.59M 106.76M 121.44M
Deferred long term liab - - - - -
Other current liab 4.71M 3.03M 64.31M 9.22M 4.64M
Common stock 61.14M 61.14M 47.98M 37.64M 37.64M
Capital stock - 61.14M 47.98M 37.64M 37.64M
Retained earnings 2.13M -3.80900M -5.38600M -0.95800M 13.47M
Other liab - - 0.17M 0.18M 2.64M
Good will - - - - 0.00000M
Other assets - - - - -
Cash 7.53M 4.88M 0.37M 0.50M 0.73M
Cash and equivalents - - - - -
Total current liabilities 13.61M 29.72M 72.62M 17.65M 10.44M
Current deferred revenue 0.66M - - - -
Net debt 23.68M 47.17M 48.65M 50.81M 45.76M
Short term debt 2.02M 13.72M 3.59M 5.66M 1.71M
Short long term debt - 13.54M 3.19M 5.23M 1.37M
Short long term debt total 31.21M 52.04M 49.02M 51.30M 46.49M
Other stockholder equity - - 72.99M 70.08M 70.33M
Property plant equipment - 158.15M 134.02M 129.70M 133.94M
Total current assets 29.43M 44.80M 78.29M 19.22M 16.48M
Long term investments - 0.36M 21.50M 21.30M 28.88M
Net tangible assets - - 115.59M 106.76M 121.44M
Short term investments - - - - -
Net receivables 6.88M 14.30M 4.20M 2.20M 3.53M
Long term debt - 34.92M 43.72M 43.17M 43.54M
Inventory 14.09M 24.30M 11.02M 7.45M 7.25M
Accounts payable 6.22M 12.97M 4.72M 2.76M 4.09M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 80.07M 76.34M 72.99M 70.08M 70.33M
Additional paid in capital - - - - -
Common stock total equity - - - 37.64M 37.64M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 4.01M - - - 162.82M
Deferred long term asset charges - - - - -
Non current assets total 188.44M 158.51M 155.52M 151.00M 162.82M
Capital lease obligations - 3.58M 2.11M 2.55M 0.81M
Long term debt total - 38.33M 45.42M 45.64M 44.78M
Breakdown 2023-02-28 2022-02-28 2021-02-28 2020-02-29 2019-02-28
Type yearly yearly yearly yearly yearly
Date 2023-02-28 2022-02-28 2021-02-28 2020-02-29 2019-02-28
Investments -9.79000M 0.47M 2.25M -1.48600M -6.94000M
Change to liabilities - 0.44M -3.15800M -7.86900M 0.66M
Total cashflows from investing activities -9.79000M -3.29400M 2.25M -1.48600M -6.94000M
Net borrowings - -5.13100M 2.91M -1.46900M -7.09900M
Total cash from financing activities 16.54M 5.21M 2.91M -1.46900M -9.73700M
Change to operating activities - 0.05M 1.14M -1.25000M 0.58M
Net income 3.96M -4.40000M -14.41800M -10.99000M -0.55600M
Change in cash 4.38M -2.26400M -0.46100M -5.09600M 4.35M
Begin period cash flow 0.49M 0.27M 0.73M 5.83M 1.48M
End period cash flow 4.88M -1.99400M 0.27M 0.73M 5.83M
Total cash from operating activities 3.96M 5.10M -5.61700M -2.14100M 21.03M
Issuance of capital stock 13.16M 10.35M - - -
Depreciation - 5.10M 3.25M 5.24M 9.28M
Other cashflows from investing activities 0.03M 0.89M -0.40000M -0.40000M -0.40000M
Dividends paid - - - 0.00000M 2.64M
Change to inventory - -3.79500M 0.41M 2.42M -0.52800M
Change to account receivables - -1.54200M 0.87M 0.43M 0.00400M
Sale purchase of stock 13.16M 10.35M - - -
Other cashflows from financing activities 31.80M 3.66M 8.27M 13.29M 4.45M
Change to netincome - -0.03300M 6.30M 9.89M 11.59M
Capital expenditures 9.82M 4.18M 0.17M 1.12M 7.61M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -622.44400M -234.03200M -53.70000M -255.75200M -553.85100M
Stock based compensation - - - - -
Other non cash items -3.96300M -0.69700M 11.17M 5.75M -8.72200M
Free cash flow -5.86000M 0.91M -0.17000M -1.12300M -7.61100M

Fundamentals

  • Previous Close 0.71
  • Market Cap146.92M
  • Volume88464
  • P/E Ratio23.67
  • Dividend Yield2.11%
  • EBITDA20.93M
  • Revenue TTM121.07M
  • Revenue Per Share TTM0.59
  • Gross Profit TTM 27.86M
  • Diluted EPS TTM0.03

Peer Comparison

Sector: Consumer Defensive Industry: Farm Products

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
NAM
Namoi Cotton Co-Operative Ltd		 0.005 0.70% 0.71 23.67 - 0.87 0.84 0.44 6.55
GNC
Graincorp Ltd		 0.11 1.29% 8.63 19.36 22.12 0.23 1.20 0.29 4.23
ING
Inghams Group Ltd		 0.05 1.32% 3.84 13.21 11.86 0.41 5.84 0.94 6.22
ELD
Elders Ltd		 0.21 2.56% 8.42 12.83 16.67 0.39 1.52 0.53 8.19
AAC
Australian Agricultural Company Ltd		 0.02 1.43% 1.42 - 64.94 2.70 0.59 4.13 -7.7838

Reports Covered

Stock Research & News

View All

Profile

Namoi Cotton Limited, together with its subsidiaries, engages in the ginning and supply chain and marketing of cotton in Australia, China, Japan, South Korea, and Thailand. It operates a network of cotton gins in New South Wales and southern Queensland. The company is also involved in the purchase and sale of lint cotton from growers. In addition, it provides warehousing and logistics services; cottonseeds and moss/mote; and cotton classing services. The company was formerly known as Namoi Cotton Co-operative Ltd and changed its name to Namoi Cotton Limited in October 2017. Namoi Cotton Limited was founded in 1962 and is headquartered in Toowoomba, Australia.

Namoi Cotton Co-Operative Ltd

259 Ruthven Street, Toowoomba, QLD, Australia, 4350

Key Executives

Name Title Year Born
Mr. John Stevenson F.C.A. CEO & Joint Company Sec. NA
Ms. Sonya Ryan Company Sec. & CFO NA
Mr. Shane McGregor M.B.A., MBA, MPM, USDA Exec. Gen. Mang. of Operations NA
Ms. Milena McKenzie Exec. Gen. Mang. of People, Culture & Safety NA
Mr. Neil Johns B.Com. Exec. Gen. Mang. of Strategy & Bus. Devel. NA
Mr. Michael C. Newbury B.Sc., M.SC., P.Eng. Group Financial Controller 1947
Mr. Timothy J. Watson Executive Chairman 1962
Mr. Andrew Baldwin Interim CFO & Joint Company Secretary NA
Mr. Shane McGregor M.B.A., MBA, MPM, USDA Executive General Manager of Operations NA
Ms. Milena McKenzie Executive General Manager of People, Culture & Safety NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.