Market Price

1.17 

0.00 0.0%

as of Aug 21 '19

52 Week Range:

0.96 1.43


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Southern Cross Media Group Limited, together with its subsidiaries, engages in the creation and broadcasting of content on free-to-air commercial radio, television (TV), and online media platforms. The company operates through two segments, Regional and Metro. The company owns 78 radio stations and 6 digital radio stations across metropolitan and regional Australia, as well as 34 regional radio stations; and broadcasts 86 free to air TV signals in regional Australia primarily under the Nine Network brand. It also provides audio and visual services, including social media, live events, video, online, and mobile assets 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 Limited is a subsidiary of Southern Cross Austereo Services Pty. Ltd.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Jun '08 Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18
Equity (BVPS) 3.37
3.31
2.52
2.12
2.23
2.19
2.24
1.66
1.26
1.30
0.86
growth rate -1.8% -23.9% -15.9% 5.2% -1.8% 2.3% -25.9% -24.1% 3.2% -33.9%
Earnings BIT 260.31
-121.65
-78.39
76.55
126.28
175.00
152.21
134.55
135.85
142.45
121.72
growth rate -100.0% 0.0% 100.0% 65.0% 38.6% -13.0% -11.6% 1.0% 4.9% -14.6%
Avg.PE 2.28
19.30
28.50
13.44
8.92
10.48
-2.16
-2.16
13.86
2,830,000.00
10.12
growth rate 746.5% 47.7% -52.8% -33.6% 17.5% -100.0% 0.0% 100.0% 20,418,370.4% -100.0%
ROA 12.96
-4.04
-4.85
2.81
3.90
3.89
-13.22
-15.19
4.51
6.60
0.09
growth rate -100.0% 0.0% 100.0% 38.8% -0.3% -100.0% 0.0% 100.0% 46.3% -98.6%
ROE 32.15
-9.35
-8.82
4.21
6.27
6.20
-21.30
-26.51
8.06
13.32
0.23
growth rate -100.0% 0.0% 100.0% 48.9% -1.1% -100.0% 0.0% 100.0% 65.3% -98.3%
ROIC 17.37
-1.46
-2.00
5.00
6.60
5.91
-12.57
-14.39
6.15
10.09
1.20
growth rate -100.0% 0.0% 100.0% 32.0% -10.5% -100.0% 0.0% 100.0% 64.1% -88.1%
Cur. Ratio 4.51
1.56
1.80
1.17
1.08
1.19
1.29
1.92
1.45
1.79
2.01
growth rate -65.4% 15.4% -35.0% -7.7% 10.2% 8.4% 48.8% -24.5% 23.5% 12.3%
Quick Ratio 4.47
1.53
1.72
1.13
1.06
1.16
1.25
1.85
1.37
1.68
1.92
growth rate -65.8% 12.4% -34.3% -6.2% 9.4% 7.8% 48.0% -26.0% 22.6% 14.3%
Leverage 2.25
2.38
1.35
1.60
1.61
1.57
1.66
1.86
1.72
2.46
2.49
growth rate 5.8% -43.3% 18.5% 0.6% -2.5% 5.7% 12.1% -7.5% 43.0% 1.2%
Balance Sheet Jun '08 Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18
Acct.Receivable 88.41
1.30
0.50
133.00
128.00
124.00
110.57
112.00
129.48
145.22
128.17
growth rate -98.5% -61.5% 26,500.0% -3.8% -3.1% -10.8% 1.3% 15.6% 12.2% -11.7%
Acct.Payable 11.00
20.00
8.00
10.15
8.76
15.60
11.52
12.73
growth rate 81.8% -60.0% 26.9% -13.7% 78.0% -26.1% 10.5%
Cur.Assets 559.90
443.70
122.40
170.00
230.00
233.00
177.59
265.09
236.78
206.99
192.77
growth rate -20.8% -72.4% 38.9% 35.3% 1.3% -23.8% 49.3% -10.7% -12.6% -6.9%
Total Assets 2,171.80
2,010.20
1,395.80
2,406.00
2,475.00
2,463.00
2,013.66
1,738.32
1,677.87
1,600.25
1,477.47
growth rate -7.4% -30.6% 72.4% 2.9% -0.5% -18.2% -13.7% -3.5% -4.6% -7.7%
Cash 453.76
347.10
38.10
32.00
97.00
103.00
62.09
143.05
94.78
48.98
56.05
growth rate -23.5% -89.0% -16.0% 203.1% 6.2% -39.7% 130.4% -33.8% -48.3% 14.4%
Inventory 2.63
2.40
0.00
0.00
0.00
growth rate -8.8% -100.0%
Cur.Liabilities 124.00
284.50
67.90
153.00
213.00
195.00
137.72
138.06
164.36
115.93
95.83
growth rate 129.4% -76.1% 125.3% 39.2% -8.5% -29.4% 0.3% 19.1% -29.5% -17.3%
Liabilities 1,206.30
1,167.30
363.70
896.00
940.00
897.00
800.05
801.54
1,081.32
949.16
882.91
growth rate -3.2% -68.8% 146.4% 4.9% -4.6% -10.8% 0.2% 34.9% -12.2% -7.0%
LT Debt 1,056.90
852.70
287.50
709.00
715.00
691.00
646.25
649.48
436.03
369.68
359.02
growth rate -19.3% -66.3% 146.6% 0.9% -3.4% -6.5% 0.5% -32.9% -15.2% -2.9%
Equity 965.50
842.80
1,032.10
1,498.70
1,534.10
1,565.80
1,213.31
936.47
596.25
650.80
594.26
growth rate -12.7% 22.5% 45.2% 2.4% 2.1% -22.5% -22.8% -36.3% 9.2% -8.7%
Common Shares 282.00
280.00
348.00
462.00
706.00
707.00
705.00
726.00
765.00
772.00
769.00
growth rate -0.7% 24.3% 32.8% 52.8% 0.1% -0.3% 3.0% 5.4% 0.9% -0.4%
Cash Flow Statement Jun '08 Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18
Capital Expenditures 36.89
23.00
9.90
21.00
21.00
25.00
27.31
28.23
23.26
30.09
24.83
growth rate -37.7% -57.0% 112.1% 0.0% 19.1% 9.2% 3.4% -17.6% 29.3% -17.5%
Cash Dividends 82.45
57.90
19.40
48.50
56.40
67.00
63.47
15.77
33.68
55.75
59.60
growth rate -29.8% -66.5% 150.0% 16.3% 18.8% -5.3% -75.2% 113.5% 65.5% 6.9%
Cash From OA 227.04
163.40
101.40
165.00
209.00
153.00
158.96
118.74
223.74
116.24
111.89
growth rate -28.0% -37.9% 62.7% 26.7% -26.8% 3.9% -25.3% 88.4% -48.1% -3.8%
FCF per Share 0.67
0.50
0.26
0.20
0.28
0.20
0.18
0.15
0.13
0.25
0.11
growth rate -25.4% -48.0% -23.1% 40.0% -28.6% -10.0% -16.7% -13.3% 92.3% -56.0%
Sale Purchase of Stock 15.77
15.77
growth rate 0.0%
FCF 190.00
139.00
90.00
144.00
188.00
128.00
132.00
90.00
200.00
79.00
87.00
growth rate -26.8% -35.3% 60.0% 30.6% -31.9% 3.1% -31.8% 122.2% -60.5% 10.1%
Income Statement Jun '08 Jun '09 Jun '10 Jun '11 Jun '12 Jun '13 Jun '14 Jun '15 Jun '16 Jun '17 Jun '18
Sales 427.30
524.30
404.70
493.00
687.00
643.00
640.83
611.12
639.56
687.24
653.01
growth rate 22.7% -22.8% 21.8% 39.4% -6.4% -0.3% -4.6% 4.7% 7.5% -5.0%
Op.Income -168.20
-90.30
-44.20
64.00
95.00
175.00
152.21
134.55
135.85
142.45
121.72
growth rate 0.0% 0.0% 100.0% 48.4% 84.2% -13.0% -11.6% 1.0% 4.9% -14.6%
IBT 23.25
-121.60
-78.40
76.50
126.30
133.30
-279.58
-265.22
114.18
127.74
4.43
growth rate -100.0% 0.0% 100.0% 65.1% 5.5% -100.0% 0.0% 100.0% 11.9% -96.5%
Net Income 273.80
-84.60
-82.70
64.00
95.00
96.00
-296.01
-284.95
77.24
108.56
1.42
growth rate -100.0% 0.0% 100.0% 48.4% 1.1% -100.0% 0.0% 100.0% 40.6% -98.7%
EPS 0.97
-0.30
-0.24
0.12
0.13
0.14
-0.42
-0.39
0.10
0.14
growth rate -100.0% 0.0% 100.0% 8.3% 7.7% -100.0% 0.0% 100.0% 40.0%
Gross Profit 318.20
385.20
300.40
375.00
572.00
538.00
520.39
503.36
527.93
555.85
526.61
growth rate 21.1% -22.0% 24.8% 52.5% -5.9% -3.3% -3.3% 4.9% 5.3% -5.3%

Quarterly Statements

Item Name Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Earnings BIT 31.30
29.57
29.57
33.45
33.45
growth rate -5.5% 0.0% 13.1% 0.0%
Balance Sheet Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Acct.Receivable 150.42
128.17
128.17
124.46
124.46
growth rate -14.8% 0.0% -2.9% 0.0%
Acct.Payable 12.73
12.73
growth rate 0.0%
Cur.Assets 185.72
192.77
192.77
174.34
174.34
growth rate 3.8% 0.0% -9.6% 0.0%
Total Assets 1,577.35
1,477.47
1,477.47
1,232.55
1,232.55
growth rate -6.3% 0.0% -16.6% 0.0%
Cash 35.30
56.05
56.05
49.88
49.88
growth rate 58.8% 0.0% -11.0% 0.0%
Cur.Liabilities 95.82
95.83
95.83
85.36
85.36
growth rate 0.0% 0.0% -10.9% 0.0%
Liabilities 917.39
882.91
882.91
793.63
793.63
growth rate -3.8% 0.0% -10.1% 0.0%
LT Debt 359.82
359.02
359.02
346.01
346.01
growth rate -0.2% 0.0% -3.6% 0.0%
Equity 659.66
594.26
594.26
438.62
438.62
growth rate -9.9% 0.0% -26.2% 0.0%
Common Shares 1,379.74
1,379.74
1,379.74
1,379.74
1,379.74
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Capital Expenditures 5.79
6.63
6.63
7.43
7.43
growth rate 14.5% 0.0% 12.1% 0.0%
Cash Dividends 15.38
14.42
14.42
15.38
15.38
growth rate -6.3% 0.0% 6.7% 0.0%
Cash From OA 25.19
30.75
30.75
30.80
30.80
growth rate 22.1% 0.0% 0.1% 0.0%
FCF 19.40
24.13
24.13
23.37
23.37
growth rate 24.4% 0.0% -3.2% 0.0%
Income Statement Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Sales 166.65
159.86
159.86
167.86
167.86
growth rate -4.1% 0.0% 5.0% 0.0%
Op.Income 31.30
29.57
29.57
33.45
33.45
growth rate -5.5% 0.0% 13.1% 0.0%
IBT 27.65
-25.44
-25.44
-84.79
-84.79
growth rate -100.0% 0.0% 0.0% 0.0%
Net Income 19.09
-18.38
-18.38
-59.64
-59.64
growth rate -100.0% 0.0% 0.0% 0.0%
Gross Profit 133.30
130.01
130.01
136.60
136.60
growth rate -2.5% 0.0% 5.1% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (0.00)

YOY Growth Grade:

F (8.55)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

Current EPS is negative, therefore value price cannot be calculated.

PE and EPS

Historical Current Forward
PE 560.00 -5.79 11.20
EPS / Growth -2.9% -0.20 -2.7%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 1.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 1.0% 1.0%
Future PE 2.00 6.60 6.60
Future EPS 0.00 0.00 0.00
Value Price
MOS %
0.00
-100.0%
0.00
-100.0%
0.00
-100.0%
MOS Price 0.00 0.00 0.00
IRT 99.00 99.00 99.00

Graham Number:

Current EPS is negative, therefore Graham Number cannot be calculated.
NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.