Create Free Account

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

Terracom Ltd

Energy AU TER

0.23AUD
-(-%)

Last update at 2024-11-13T05:10:00Z

Day Range

0.230.24
LowHigh

52 Week Range

0.150.44
LowHigh

Fundamentals

  • Previous Close 0.23
  • Market Cap181.82M
  • Volume2988291
  • P/E Ratio7.57
  • Dividend Yield-%
  • EBITDA41.99M
  • Revenue TTM259.14M
  • Revenue Per Share TTM0.32
  • Gross Profit TTM 348.37M
  • Diluted EPS TTM0.03

Analyst Recommendations

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 361.01M 320.09M -99.16300M -46.54300M -18.20900M
Minority interest -0.39700M -45.09800M 52.90M 74.89M 4.39M
Net income 262.10M 170.56M -90.32500M -141.30800M -11.30500M
Selling general administrative 9.74M 28.33M 28.33M 26.28M 10.73M
Selling and marketing expenses - - - - -
Gross profit 348.37M 438.17M 74.44M 20.66M 111.70M
Reconciled depreciation 14.33M 27.56M 39.04M 24.53M 35.47M
Ebit 363.31M 357.80M -53.00900M -12.06300M 56.72M
Ebitda 377.64M 385.37M -13.96500M 12.46M 92.20M
Depreciation and amortization 14.33M 27.56M 39.04M 24.53M 35.47M
Non operating income net other - - - - -
Operating income 314.17M 345.64M -12.98500M -29.95400M 56.72M
Other operating expenses 321.01M 420.40M 612.31M 342.60M 279.86M
Interest expense 2.30M 37.71M 46.15M 34.48M 74.93M
Tax provision 98.52M 104.43M 1.67M -15.47700M -6.90400M
Interest income 4.94M 1.36M 1.26M 1.72M 1.45M
Net interest income 2.63M -36.34900M -44.89300M -34.48000M -73.48600M
Extraordinary items - - 0.00000M -116.03300M -36.61400M
Non recurring - - - - -
Other items - - - - -
Income tax expense 98.52M 104.43M 1.67M -15.63100M -6.90400M
Total revenue 660.64M 804.63M 549.01M 316.86M 338.32M
Total operating expenses 34.20M 107.65M 122.05M 51.66M 53.25M
Cost of revenue 312.27M 366.46M 474.56M 296.19M 226.62M
Total other income expense net 44.21M 25.93M -6.67000M 17.21M -74.93300M
Discontinued operations - - - -116.03300M -36.61400M
Net income from continuing ops 262.49M 215.66M -100.83400M -30.91200M -11.30500M
Net income applicable to common shares 262.10M 170.56M -84.05700M -141.27700M -11.23200M
Preferred stock and other adjustments - - - - -
Breakdown 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Total assets 314.42M 356.20M 422.21M 623.99M 630.31M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 10.48M 10.00M 22.50M 15.21M 3.32M
Total liab 146.57M 188.35M 276.58M 651.50M 566.99M
Total stockholder equity 168.26M 167.33M 135.35M -88.55400M -12.53800M
Deferred long term liab - - - - -
Other current liab 5.23M 74.69M -10.01300M 0.54M 1.03M
Common stock 376.01M 376.01M 365.46M 335.64M 342.39M
Capital stock - 376.01M 365.46M 335.66M 335.49M
Retained earnings -229.68400M -231.60500M -268.71800M -445.00800M -333.73700M
Other liab - 71.05M 85.14M 198.17M 186.09M
Good will - - - - -
Other assets 0.00000M 83.63M 90.28M 110.75M 85.70M
Cash 8.35M 44.03M 69.57M 11.19M 10.11M
Cash and equivalents - - - - -
Total current liabilities 79.44M 113.83M 168.81M 406.05M 331.25M
Current deferred revenue 38.35M -3.80300M 57.94M 32.84M 1.43M
Net debt -4.17500M -36.76000M -42.98000M 311.66M 254.19M
Short term debt 3.27M 3.80M 12.44M 247.98M 222.02M
Short long term debt - 2.78M 12.07M 245.18M 219.75M
Short long term debt total 4.18M 7.27M 26.59M 322.84M 264.29M
Other stockholder equity - 22.93M 11.92M -9.19200M -0.15500M
Property plant equipment - 105.34M 103.72M 408.70M 456.31M
Total current assets 51.32M 78.71M 141.17M 104.50M 88.26M
Long term investments - 82.59M 78.90M 12.43M 58.02M
Net tangible assets - 167.33M 123.43M -80.40600M -11.57100M
Short term investments - -2.06100M 13.88M -12.39600M -57.99000M
Net receivables 23.39M 19.11M 65.59M 71.60M 48.20M
Long term debt - 3.47M 0.05M 74.58M 39.60M
Inventory 9.10M 15.57M 6.00M 21.72M 26.63M
Accounts payable 32.59M 39.14M 108.46M 124.70M 106.77M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 21.93M 22.93M 26.69M 30.00M -21.04000M
Additional paid in capital - - - - -
Common stock total equity - - - - 335.49M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 26.65M 89.56M 61.70M 55.39M 2.65M
Deferred long term asset charges - - - - -
Non current assets total 263.10M 277.50M 281.04M 519.49M 542.05M
Capital lease obligations - 1.03M 14.47M 3.08M 4.94M
Long term debt total - 3.47M 24.90M 47.27M 42.27M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments 43.17M 8.35M -8.90500M -1.08400M -1.08400M
Change to liabilities -70.95400M 55.63M 16.16M -88.03500M 20.50M
Total cashflows from investing activities 43.17M -14.56000M -43.80500M -44.50600M -31.41200M
Net borrowings -27.26500M -239.93400M 42.15M 10.36M -21.78200M
Total cash from financing activities -270.69100M -243.09200M 41.62M 5.55M 10.04M
Change to operating activities -5.53200M -0.49000M -0.49000M 44.62M 6.46M
Net income 262.10M 196.13M -84.05700M -150.85200M -11.30500M
Change in cash -25.54000M 58.39M 1.08M -49.09300M 45.33M
Begin period cash flow 69.57M 11.19M 10.11M 59.20M 13.87M
End period cash flow 44.03M 69.57M 11.19M 10.11M 59.20M
Total cash from operating activities 201.62M 315.65M 5.79M 2.77M 67.01M
Issuance of capital stock 0.58M 1.11M - - 35.34M
Depreciation 14.33M 27.56M 42.93M 29.01M 35.47M
Other cashflows from investing activities 53.90M 3.46M -15.70200M 0.87M -1.06300M
Dividends paid -244.00900M -3.90300M -2.88000M -4.67200M 4.67M
Change to inventory -9.56400M 4.23M 8.04M 69.45M -0.70700M
Change to account receivables 34.28M -89.02700M -14.92700M 2.36M -7.04200M
Sale purchase of stock 0.58M 2.99M -1.11000M -1.23300M -3.52300M
Other cashflows from financing activities -0.64200M -3.05700M 57.04M -11.37700M 4.67M
Change to netincome -23.03400M 115.47M 4.07M 72.70M -3.94700M
Capital expenditures 10.73M 7.82M 28.84M 16.47M 30.35M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 24.71M -84.79600M -6.88700M 71.81M 3.88M
Stock based compensation 2.03M - 0.06M 0.24M -
Other non cash items -74.80700M 176.75M 46.92M 124.61M -24.24400M
Free cash flow 190.89M 307.83M -23.05300M -13.69200M 36.66M

Peer Comparison

Sector: Energy Industry: Thermal Coal

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)
TER
Terracom Ltd		 - -% 0.23 7.57 - 0.66 1.00 0.63 2.98
YAL
Yancoal Australia Ltd		 0.07 1.13% 6.26 7.00 6.93 1.25 1.02 1.07 2.69
WHC
Whitehaven Coal Ltd		 - -% 6.69 15.75 3.95 1.51 1.10 1.90 8.30
NHC
New Hope Corporation Ltd		 0.11 2.38% 4.73 8.55 7.37 2.25 1.61 2.06 4.17
AQC
Australian Pacific Coal Ltd		 0.01 7.41% 0.14 - - 305.35 4.53 - -27.0668

Reports Covered

Stock Research & News

View All

Profile

TerraCom Limited develops and operates coal mines in Australia and South Africa. The company explores thermal coal. Its flagship property is the Blair Athol coal mine located in Clermont, Queensland. The company also exports its products. The company was formerly known as Guildford Coal Limited and changed its name to TerraCom Limited in November 2015. TerraCom Limited was founded in 2009 and is based in Clermont, Australia.

Terracom Ltd

Blair Athol Mine Access Road, Clermont, QLD, Australia, 4721

Key Executives

Name Title Year Born
Mr. Danny McCarthy MD & Director NA
Ms. Megan Etcell CFO & Company Sec. NA
Mr. Nathan Boom B.Com., C.A. Chief Commercial Officer NA
Dr. Wallace MacArthur King A.O., AO, BE, CPEng, FAIC, Hon DSc, Hon FIE Aust Advisor 1944
Mr. Izak Zirk Van Der Bank Chief Operating Officer of South Africa 1972
Mr. Reece Henry Exploration Mang. - Mongolia NA
Ms. Megan Etcell CFO & Company Secretary NA
Dr. Wallace MacArthur King A.O., BE, CPEng, FAIC, Hon DSc, Hon FIE Aust, MEng Advisor 1944
Ms. Megan Etcell CFO & Company Secretary NA
Dr. Wallace MacArthur King A.O., BE, CPEng, FAIC, Hon DSc, Hon FIE Aust, MEng Advisor 1944

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

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.