We are conducting system maintenance, which may temporarily affect some services and our ability to answer phone calls. For urgent queries, please contact us via email using the addresses on our contact page. We appreciate your patience and are working to restore full services promptly. Thank you for your cooperation!
0
Signin
countryflagUS

18889881171

MSFT 409.6999 -1.5286% AAPL 222.71 -1.8034% NVDA 128.3057 2.7103% GOOGL 163.14 -2.3465% GOOG 164.6592 -2.3142% AMZN 180.47 -3.2384% META 585.16 -1.8089% AVGO 175.79 -0.4812% TSLA 241.6955 -3.3527% TSM 183.57 1.3303% LLY 899.35 1.374% V 273.29 -1.6695% JPM 209.74 -0.7007% UNH 584.575 -1.1206% NVO 117.48 2.05% WMT 79.45 -1.8409% LVMUY 148.82 1.4451% XOM 125.47 0.5127% LVMHF 745.0 1.5609% MA 491.24 -1.298%

Southern Cross Media Group Ltd

Communication Services AU SXL

0.475AUD
-(-%)

Last update at 2024-10-07T05:10:00Z

Day Range

0.470.48
LowHigh

52 Week Range

0.461.06
LowHigh

Fundamentals

  • Previous Close 0.47
  • Market Cap113.95M
  • Volume166612
  • P/E Ratio-
  • Dividend Yield4.21%
  • EBITDA41.74M
  • Revenue TTM499.40M
  • Revenue Per Share TTM2.08
  • Gross Profit TTM 149.77M
  • Diluted EPS TTM-0.94

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 27.25M -214.06800M 71.28M 38.29M -129.47500M
Minority interest - - - 0.30M 0.30M
Net income 19.11M -153.72200M 48.10M 25.10M -91.39500M
Selling general administrative 224.27M 221.59M 167.74M 235.86M 286.04M
Selling and marketing expenses 14.86M 20.06M 16.37M 79.07M 95.60M
Gross profit 377.82M 392.10M 369.90M 420.90M 532.73M
Reconciled depreciation 29.16M 31.85M 32.77M 36.59M 30.64M
Ebit 38.60M 47.60M 87.61M 72.32M 117.59M
Ebitda 67.75M 79.45M 120.38M 108.91M 148.23M
Depreciation and amortization 29.16M 31.85M 32.77M 36.59M 30.64M
Non operating income net other - - - - -
Operating income 42.09M 51.24M 51.49M 54.31M 117.59M
Other operating expenses 248.26M -14.91677M 298.04M -123.07600M 535.89M
Interest expense 11.34M 9.95M 16.33M 27.89M 20.18M
Tax provision 8.14M -60.34600M 23.19M 13.19M -38.08000M
Interest income 16.10M 0.14M 1.32M 26.58M 18.61M
Net interest income -16.80000M -16.07900M -15.01000M -27.88800M -19.33100M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 8.14M -60.34600M 23.19M 13.19M -38.08000M
Total revenue 503.95M 519.40M 528.30M 539.17M 656.33M
Total operating expenses 336.07M 339.43M 278.30M 351.51M 412.29M
Cost of revenue 126.13M 127.30M 158.40M 118.27M 123.60M
Total other income expense net 2.30M -250.65700M 1.57M -3.87700M -247.06200M
Discontinued operations - - - - -
Net income from continuing ops 19.11M -153.72200M 48.10M 25.10M -91.39500M
Net income applicable to common shares 19.11M -153.72200M 48.10M 25.10M -91.39500M
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 692.32M 1029.55M 1071.32M 1326.84M 1547.74M
Intangible assets - 712.12M 703.80M 937.94M 938.09M
Earning assets - - - - -
Other current assets 13.71M 0.00000M 14.38M 9.81M 14.01M
Total liab 489.48M 594.40M 610.92M 684.32M 959.35M
Total stockholder equity 202.84M 435.15M 460.41M 642.52M 588.10M
Deferred long term liab - - - - -
Other current liab 46.88M 47.08M 59.61M 69.39M 45.28M
Common stock 1516.11M 1516.11M 1537.40M 1542.88M 1540.57M
Capital stock - 1516.11M 1537.40M 1542.88M 1540.57M
Retained earnings -1319.22700M -1086.94600M -1082.74600M -826.51800M -874.61400M
Other liab - 277.51M 280.86M 355.39M 360.80M
Good will - 0.00000M 0.00000M 9.96M 9.96M
Other assets - 11.18M 11.93M 12.97M 13.72M
Cash 10.54M 12.96M 49.46M 75.42M 271.43M
Cash and equivalents - - - - -
Total current liabilities 74.89M 76.71M 82.79M 97.34M 90.64M
Current deferred revenue 4.93M 5.53M 6.74M 7.31M 8.74M
Net debt 235.28M 234.32M 204.30M 164.77M 263.22M
Short term debt 7.75M 7.11M 6.50M 9.87M 31.37M
Short long term debt - - - - 25.00M
Short long term debt total 245.82M 247.28M 253.76M 240.19M 534.65M
Other stockholder equity - -429.15900M -454.65800M -716.36600M -665.95500M
Property plant equipment - 186.54M 195.31M 185.89M 219.72M
Total current assets 116.85M 112.91M 153.82M 174.11M 360.93M
Long term investments - 6.33M 6.46M 5.97M 5.32M
Net tangible assets - -276.97100M -243.38900M -305.38400M -359.94800M
Short term investments - - 0.79M - 150.00M
Net receivables 92.61M 85.53M 89.97M 88.87M 75.48M
Long term debt - 117.24M 126.94M 127.22M 376.70M
Inventory - - - - -
Accounts payable 15.33M 16.99M 9.94M 10.78M 5.25M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 5.96M 5.99M 5.75M -73.84700M -77.85600M
Additional paid in capital - - - - -
Common stock total equity - - - - 1540.57M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 400.92M -904.98200M -905.57400M -1139.76000M -1173.09100M
Deferred long term asset charges - - - - -
Non current assets total 575.47M 916.64M 917.51M 1152.73M 1186.82M
Capital lease obligations - 130.04M 126.82M 112.97M 132.95M
Long term debt total - 240.18M 247.26M 230.33M 503.28M
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 -20.45800M -0.53300M 0.06M -2.17200M 0.54M
Change to liabilities -12.02300M -84.26300M 12.93M -15.24400M -73.46800M
Total cashflows from investing activities -20.45800M -30.34800M -11.40300M -42.91300M -26.31100M
Net borrowings -16.50100M -7.98700M -281.20400M 70.48M -35.01900M
Total cash from financing activities -72.87100M -49.82000M -300.76800M 178.57M -108.49600M
Change to operating activities -1.03400M 2.80M 4.07M -7.02900M 0.09M
Net income 19.11M -153.72200M 48.10M 25.10M -91.39500M
Change in cash -36.49900M -25.95800M -196.01100M 239.04M -23.66500M
Begin period cash flow 49.46M 75.42M 271.43M 32.39M 56.05M
End period cash flow 12.96M 49.46M 75.42M 271.43M 32.39M
Total cash from operating activities 56.83M 54.21M 116.16M 103.39M 111.14M
Issuance of capital stock - - - 168.58M -
Depreciation 29.16M 31.85M 32.77M 36.59M 30.64M
Other cashflows from investing activities 4.33M -0.45300M 2.54M -25.70800M 2.09M
Dividends paid -23.30900M -25.10000M 25.10M -30.76100M 59.60M
Change to inventory - - - - -
Change to account receivables 3.83M -1.68700M -14.87600M 36.14M -4.41200M
Sale purchase of stock -21.29900M -5.48000M -5.48000M -7.74500M -7.74500M
Other cashflows from financing activities -6.50100M -19.24000M -25.76800M 106.41M -174.73000M
Change to netincome 16.24M 266.74M 21.69M 29.36M 252.77M
Capital expenditures 24.78M 29.89M 13.94M 17.20M 28.40M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 3.83M -1.68700M -14.87600M 36.14M 0.85M
Stock based compensation 0.28M 0.53M 0.23M -1.32900M -
Other non cash items 8.57M 176.08M 35.29M 41.70M 60.75M
Free cash flow 32.05M 24.32M 102.22M 86.18M -28.39800M

Peer Comparison

Sector: Communication Services Industry: Entertainment

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)
SXL
Southern Cross Media Group Ltd		 - -% 0.47 - 7.42 0.23 0.56 0.70 7.60
NWSLV
News Corp DRC B		 - -% 38.27 57.09 27.40 1.50 1.85 1.72 12.71
NWS
News Corp B DRC		 - -% 40.81 60.85 28.90 2.18 1.95 1.72 12.71
NEC
Nine Entertainment Co Holdings		 -0.01 0.81% 1.23 17.71 11.42 0.75 1.25 1.13 7.32
EVT
Event Hospitality and Entertainment Ltd		 - -% 10.68 348.67 26.25 1.39 1.78 2.47 10.14

Reports Covered

Stock Research & News

View All

Profile

Southern Cross Media Group Limited, together with its subsidiaries, creates audio content for distribution on broadcast and digital networks in Australia. It operates in three segments: Broadcast Radio, Digital Audio, and Television. The company owns 99 radio stations in FM, AM, and DAB+ radio, as well as 34 regional radio stations; broadcasts 93 free to air TV signals in regional Australia; operates LiSTNR, an audio destination for consumers housing radio, podcasts, music, and news; and offers sales representation for open audio platform SoundCloud and Sonos Radio. It also provides radio, digital, and television advertising services; and social media, live events, and digital platforms that deliver national and local entertainment, and news content. The company was formerly known as Macquarie Media Group. Southern Cross Media Group Limited was incorporated in 2005 and is based in South Melbourne, Australia.

Southern Cross Media Group Ltd

101 Moray Street, South Melbourne, VIC, Australia, 3205

Key Executives

Name Title Year Born
Mr. Grant Blackley CEO, MD & Exec. Director 1966
Mr. John Kelly BEc, ACA Chief Operating Officer NA
Mr. Stephen Haddad Chief Technology Officer NA
Ms. Nikki Clarkson Chief Marketing & Communication Officer NA
Mr. Brian Gallagher Chief Sales Officer NA
Mr. Dave Cameron Chief Content Officer NA
Mr. Anthony John Hudson Gen. Counsel & Company Sec. NA
Rochelle Burbury Mang. of Corp. Communications NA
Mr. John Kelly ACA, BEc CEO, MD, COO & Director NA
Mr. Tim Young Chief Financial Officer NA

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.