0
Signin
countryflagUS

18889881171

MSFT 430.59 0.8407% AAPL 222.5 -0.1212% NVDA 119.1 -0.0336% GOOGL 157.46 1.7907% GOOG 158.37 1.8195% AMZN 186.49 -0.2727% META 524.62 -0.1865% AVGO 167.69 1.902% TSLA 230.29 0.2089% TSM 172.5 0.6242% LLY 923.71 -1.2096% V 287.35 0.6938% JPM 204.32 -1.1036% UNH 594.32 1.0027% NVO 137.0 0.2488% WMT 80.6 1.18% LVMUY 134.665 -0.226% XOM 111.15 -0.0719% LVMHF 675.14 0.1691% MA 493.36 0.254%

Cooper Energy Limited

Energy US COPJF

0.1USD
-(-%)

Last update at 2024-09-13T13:30:00Z

Day Range

0.100.10
LowHigh

52 Week Range

0.030.17
LowHigh

Fundamentals

  • Previous Close 0.10
  • Market Cap204.60M
  • Volume0
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA29.92M
  • Revenue TTM196.88M
  • Revenue Per Share TTM0.07
  • Gross Profit TTM 29.89M
  • Diluted EPS TTM-0.02

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 -104.69300M -22.72700M -33.47100M -109.95800M -13.22700M
Minority interest - - - - 0.00000M
Net income -68.46300M -10.55800M -30.03700M -86.02900M -12.05100M
Selling general administrative 19.46M 14.73M 12.67M 15.12M 16.55M
Selling and marketing expenses - 0.64M 0.68M 0.69M -
Gross profit 69.42M 47.77M 13.99M 24.98M 32.30M
Reconciled depreciation 40.17M 3.04M 2.66M 2.48M 0.99M
Ebit -86.47740M -9.17400M -20.01500M -103.00500M -8.25500M
Ebitda -35.52200M -4.58500M -17.35300M -100.52700M -7.26500M
Depreciation and amortization - 4.59M 2.66M 2.48M 0.99M
Non operating income net other - - - - 0.00000M
Operating income -52.03800M -9.17400M -20.01500M -103.00500M -8.25500M
Other operating expenses 75.95M 214.49M 157.67M 202.06M 89.39M
Interest expense 29.00M 13.55M 13.46M 6.95M 4.97M
Tax provision -36.23000M -12.16900M -3.43400M -23.92900M -1.17600M
Interest income 3.02M 0.47M 0.54M 1.73M 3.40M
Net interest income -26.47700M -13.63100M -13.51200M -5.85900M -1.57400M
Extraordinary items - - - - 0.00000M
Non recurring - - - - 0.00000M
Other items - - - - 0.00000M
Income tax expense -36.23000M -12.16900M -3.43400M -23.92900M -1.17600M
Total revenue 196.94M 203.85M 131.64M 79.14M 76.00M
Total operating expenses - 58.41M 40.02M 147.90M 45.69M
Cost of revenue 127.53M 156.08M 117.65M 54.17M 43.70M
Total other income expense net -26.17800M 1.54M 6.07M 18.82M 1.74M
Discontinued operations - - - - 0.00000M
Net income from continuing ops -68.46300M -10.55800M -30.03700M -86.02900M -0.22576M
Net income applicable to common shares -68.46300M -10.55800M -30.03700M -86.02900M -12.05100M
Preferred stock and other adjustments - - - - 0.00000M
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
Total assets 1344.37M 1199.97M 978.54M 1029.91M 1001.81M
Intangible assets 0.97M 1.36M 2.06M 1.88M 0.04M
Earning assets - - - - -
Other current assets 1.97M 12.85M 13.70M 6.11M 3.35M
Total liab 847.50M 701.55M 652.75M 678.83M 568.10M
Total stockholder equity 496.87M 498.43M 325.80M 351.08M 433.71M
Deferred long term liab - - - - 0.00000M
Other current liab 201.55M 52.11M 31.89M 26.24M 52.38M
Common stock 716.73M 478.26M 477.68M 475.86M 474.40M
Capital stock 716.73M 478.26M 477.68M 475.86M 474.40M
Retained earnings -245.92400M -177.46100M -165.99700M -135.96000M -49.93100M
Other liab 458.12M 469.16M 376.76M 395.26M 296.99M
Good will - - - - 0.00000M
Other assets 119.62M 78.39M 65.70M 67.80M 41.24M
Cash 77.13M 247.01M 91.31M 131.58M 164.29M
Cash and equivalents - - - - -
Total current liabilities 236.24M 100.87M 107.12M 68.13M 57.42M
Current deferred revenue - - 30.73M - -
Net debt 66.82M -78.14900M 138.70M 110.90M 49.39M
Short term debt - 38.25M 61.14M 27.05M 0.00000M
Short long term debt - 37.00M 60.00M 26.00M 0.00000M
Short long term debt total - 168.86M 230.00M 242.49M 213.68M
Other stockholder equity 26.05M 197.60M 14.09M 11.15M 9.22M
Property plant equipment 1108.23M 827.01M 771.46M 801.16M 770.05M
Total current assets 114.42M 291.17M 138.06M 158.51M 189.23M
Long term investments 1.13M 0.48M 10.96M 21.53M 1.25M
Net tangible assets 495.91M 497.06M 323.74M 349.20M 433.68M
Short term investments - - - - 0.00000M
Net receivables 28.80M 30.47M 32.10M 20.00M 21.17M
Long term debt 143.96M 121.00M 158.00M 203.44M 213.68M
Inventory 2.18M 0.84M 0.95M 0.82M 0.43M
Accounts payable 6.41M 10.51M 14.09M 14.84M 5.05M
Total permanent equity - - - - 0.00000M
Noncontrolling interest in consolidated entity - - - - 0.00000M
Temporary equity redeemable noncontrolling interests - - - - 0.00000M
Accumulated other comprehensive income - 197.62M 14.12M 11.18M 9.25M
Additional paid in capital - - - - 0.00000M
Common stock total equity - - - - 0.00000M
Preferred stock total equity - - - - 0.00000M
Retained earnings total equity - - - - 0.00000M
Treasury stock - - - - 0.00000M
Accumulated amortization - - - - 0.00000M
Non currrent assets other 2.32M 3.62M - - 20.49M
Deferred long term asset charges - - - - 0.00000M
Non current assets total 1229.96M 908.80M 840.48M 871.41M 812.58M
Capital lease obligations 10.65M 10.86M 12.00M 13.05M 0.00000M
Long term debt total - - - - 0.00000M
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 -274.91800M 0.44M 0.44M 0.44M 0.02M
Change to liabilities -43.88700M -3.24000M 17.45M -22.67400M -11.65500M
Total cashflows from investing activities -274.91800M -20.44400M -34.57600M -91.39000M -184.11300M
Net borrowings -1.26200M -61.14100M -12.48300M 10.59M 92.29M
Total cash from financing activities 41.17M 116.86M -12.48300M 10.33M 90.73M
Change to operating activities -16.70500M -8.04700M -13.70200M -5.47400M -14.21900M
Net income -68.46300M -10.55800M -30.03700M -86.02900M -12.05100M
Change in cash -169.87800M 155.70M -40.27500M -32.70600M -72.61800M
Begin period cash flow 247.01M 91.31M 131.58M 164.29M 236.91M
End period cash flow 77.13M 247.01M 91.31M 131.58M 164.29M
Total cash from operating activities 62.76M 57.78M 8.06M 48.06M 20.50M
Issuance of capital stock 57.58M 178.00M - - -
Depreciation 117.51M 53.05M 43.66M 139.35M 20.53M
Other cashflows from investing activities - - - -9.66500M 10.45M
Dividends paid - - - - 0.00000M
Change to inventory -1.34000M 0.11M -0.12800M -0.39600M 0.04M
Change to account receivables -1.40600M -0.72100M -12.10800M 1.17M 4.69M
Sale purchase of stock - - - - 0.00000M
Other cashflows from financing activities -15.14200M -61.14100M -12.48300M 10.33M 90.73M
Change to netincome 75.57M 26.00M 2.17M 21.93M 33.16M
Capital expenditures 274.48M 20.88M 34.58M 79.71M 194.58M
Change receivables - - - - 0.00000M
Cash flows other operating - - - - 0.00000M
Exchange rate changes - - - - 0.00000M
Cash and cash equivalents changes - - - - 0.00000M
Change in working capital - - - - -
Stock based compensation - - - - -
Other non cash items - - - - -
Free cash flow -212.80400M -20.88100M -34.57600M -79.70700M -194.57900M

Peer Comparison

Sector: Energy Industry: Oil & Gas E&P

Company Change (USD) Price (USD) 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)
COPJF
Cooper Energy Limited		 - -% 0.10 - 41.67 1.04 0.54 1.31 -7.251
COP
ConocoPhillips		 0.60 0.58% 103.50 12.82 11.12 2.24 2.90 2.47 5.63
CNQ
Canadian Natural Resources Ltd		 -0.2836 0.88% 31.97 15.51 14.24 2.37 2.92 2.26 5.34
EOG
EOG Resources Inc		 1.15 0.97% 119.37 9.09 8.98 3.01 2.57 2.97 5.16
PEXNY
PTT Exploration & Production		 0.31 1.91% 16.55 25.79 24.51 5.92 3.66 0.05 0.08

Reports Covered

Stock Research & News

View All

Profile

Cooper Energy Limited, an upstream gas and oil exploration and production company, engages in securing, finding, developing, producing, and selling of hydrocarbons in Australia. The company produces offshore gas liquids from the Sole gas field in the Gippsland Basin, Victoria; and Casino, Henry, Netherby gas fields in the Otway Basin, Victoria, as well as onshore oil production and exploration in the Cooper Basin, South Australia. It also operates Manta and Gummy gas and liquids fields in the Gippsland Basin. Cooper Energy Limited was incorporated in 2001 and is headquartered in Adelaide, Australia.

Cooper Energy Limited

70 Franklin Street, Adelaide, SA, Australia, 5000

Key Executives

Name Title Year Born
Mr. David P. Maxwell FAICD, M.Tech MD & Exec. Director 1954
Mr. Daniel Patrick Young Chief Financial Officer 1970
Mr. Michael Jacobsen B.E. Gen. Mang. of Projects & Operations NA
Mr. Iain MacDougall B.Sc., BSc (Hons) Gen. Mang. of HSEC & Technical Services NA
Ms. Amelia Jalleh B.A., L.L.B., L.L.M. Company Sec. & Gen. Counsel NA
Mr. Ashley R. Haren Gen. Mang. of People & Remuneration NA
Mr. Andrew D. Thomas B.Sc., BSc (Hons) Gen. Mang. of Exploration & Subsurface NA
Mr. Eddy Glavas B.Acc., C.P.A., CPA, M.B.A., MBA Gen. Mang. of Commercial & Bus. Devel. NA
Mr. Derek Piper Head of Investor Relations NA
Bindi Gove Head of External Affairs 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.