Cedar Woods Properties Limited
ASX:CWP.AX
5.29 (AUD) • At close January 23, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 333 | 300 | 261 | 375 | 239 | 221 | 174 | 177 | 213 | 166 | 166 | 128 | 109 | 108 | 82 | 90 | 81 | 75 | 57 | 36 | 26 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 237 | 208 | 186 | 261 | 138 | 120 | 78 | 100 | 133 | 96 | 94 | 69 | 59 | 62 | 33 | 43 | 42 | 44 | 31 | 19 | 15 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 96 | 92 | 75 | 115 | 101 | 102 | 96 | 77 | 80 | 70 | 71 | 58 | 50 | 47 | 49 | 47 | 38 | 31 | 26 | 17 | 11 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.29 | 0.31 | 0.29 | 0.31 | 0.42 | 0.46 | 0.55 | 0.43 | 0.38 | 0.42 | 0.43 | 0.46 | 0.46 | 0.43 | 0.6 | 0.52 | 0.47 | 0.42 | 0.46 | 0.46 | 0.42 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 24 | 21 | 20 | 21 | 18 | 17 | 15 | 14 | 14 | 12 | 11 | 9 | 8 | 8 | 8 | 6 | 5 | 4 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 24 | 21 | 20 | 21 | 18 | 17 | 15 | 14 | 14 | 12 | 11 | 9 | 8 | 8 | 8 | 6 | 5 | 4 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 23 | 26 | 27 | 26 | 3 | 0 | 0 | 20 | 0 | 4 | 2 | 1 | 0 | 1 | 1 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 6 | 6 | 8 | 3 | 2 | 3 | -3 |
Operating Expenses
| 47 | 47 | 47 | 47 | 41 | 36 | 31 | 33 | 28 | 25 | 24 | 20 | 23 | 23 | 18 | 16 | 12 | 12 | 10 | 6 | 5 | 4 | 5 | 6 | 6 | 8 | 3 | 2 | 3 | -3 |
Operating Income
| 54 | 50 | 32 | 72 | 60 | 66 | 65 | 44 | 52 | 46 | 47 | 38 | 25 | 21 | 30 | 31 | 26 | 19 | 16 | 11 | 6 | 4 | 5 | 6 | 6 | 8 | 3 | 2 | 3 | -3 |
Operating Income Ratio
| 0.16 | 0.17 | 0.12 | 0.19 | 0.25 | 0.3 | 0.37 | 0.25 | 0.25 | 0.28 | 0.28 | 0.3 | 0.23 | 0.2 | 0.36 | 0.35 | 0.32 | 0.25 | 0.28 | 0.3 | 0.22 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| 0 | -3 | -2 | -3 | 3 | -1 | -2 | 15 | 1 | 3 | 1 | 1 | -1 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 |
Income Before Tax
| 54 | 48 | 30 | 69 | 61 | 64 | 62 | 58 | 56 | 51 | 49 | 40 | 25 | 14 | 29 | 27 | 23 | 18 | 15 | 11 | 6 | 4 | 4 | 6 | 5 | 7 | 3 | 1 | 2 | -4 |
Income Before Tax Ratio
| 0.16 | 0.16 | 0.12 | 0.18 | 0.26 | 0.29 | 0.36 | 0.33 | 0.26 | 0.31 | 0.3 | 0.31 | 0.23 | 0.13 | 0.35 | 0.3 | 0.29 | 0.23 | 0.26 | 0.3 | 0.21 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 16 | 15 | 9 | 20 | 19 | 19 | 18 | 15 | 15 | 15 | 15 | 12 | 7 | 4 | 8 | 8 | 7 | 18 | 15 | 11 | 6 | 4 | 4 | 6 | 5 | 7 | 3 | 1 | 2 | -4 |
Net Income
| 32 | 37 | 21 | 49 | 43 | 45 | 44 | 43 | 40 | 36 | 34 | 28 | 17 | 9 | 21 | 19 | 16 | 12 | 10 | 7 | 3 | 2 | 2 | 3 | 3 | 4 | 3 | 1 | 2 | -4 |
Net Income Ratio
| 0.09 | 0.12 | 0.08 | 0.13 | 0.18 | 0.21 | 0.25 | 0.24 | 0.19 | 0.22 | 0.21 | 0.22 | 0.16 | 0.09 | 0.25 | 0.21 | 0.2 | 0.17 | 0.18 | 0.2 | 0.13 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.46 | 0.41 | 0.26 | 0.61 | 0.54 | 0.58 | 0.55 | 0.54 | 0.54 | 0.5 | 0.53 | 0.46 | 0.29 | 0.16 | 0.37 | 0.34 | 0.3 | 0.23 | 0.2 | 0.14 | 0.07 | 0.05 | 0.05 | 0.07 | 0.07 | 0.09 | 0.07 | 0.03 | 0.3 | -0.14 |
EPS Diluted
| 0.45 | 0.4 | 0.26 | 0.61 | 0.54 | 0.57 | 0.55 | 0.54 | 0.54 | 0.5 | 0.53 | 0.46 | 0.29 | 0.16 | 0.37 | 0.34 | 0.3 | 0.23 | 0.2 | 0.14 | 0.07 | 0.05 | 0.05 | 0.07 | 0.07 | 0.09 | 0.07 | 0.03 | 0.3 | -0.14 |
EBITDA
| 57 | 53 | 36 | 75 | 67 | 71 | 69 | 69 | 56 | 54 | 51 | 42 | 27 | 24 | 31 | 31 | 26 | 19 | 16 | 11 | 6 | 5 | 5 | 6 | 6 | 8 | 3 | 2 | 3 | -3 |
EBITDA Ratio
| 0.17 | 0.18 | 0.14 | 0.2 | 0.28 | 0.32 | 0.4 | 0.39 | 0.27 | 0.32 | 0.31 | 0.33 | 0.25 | 0.22 | 0.38 | 0.35 | 0.32 | 0.26 | 0.28 | 0.31 | 0.23 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |