Market Price

0.50 

0.00 0.0%

as of Feb 18 '19

52 Week Range:

0.30 0.51


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

Cooper Energy Limited, an upstream oil and gas exploration and production company, engages in the discovery, commercialization, and sale of gas to south-east Australia. The company's principal project is the Sole gas project, which is under development in the offshore Gippsland Basin. It operates offshore gas production and exploration projects in the Otway Basin; and offshore gas exploration and development projects in the Gippsland Basin, as well as an onshore oil production and exploration project from the western flank of the Cooper Basin. As of June 30, 2018, the company had proved and probable reserves of approximately 52.4 million barrels of oil equivalent, and contingent resources of approximately 23.6 million barrels of oil equivalent. Cooper Energy Limited is headquartered in Adelaide, Australia.

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) 0.38
0.35
0.35
0.33
0.28
0.38
0.40
0.27
0.14
0.12
0.27
growth rate -7.9% 0.0% -5.7% -15.2% 35.7% 5.3% -32.5% -48.2% -14.3% 125.0%
Earnings BIT 15.36
5.04
7.22
-5.49
21.01
16.00
32.95
-16.87
-26.62
-7.35
4.42
growth rate -67.2% 43.3% -100.0% 100.0% -23.9% 106.0% -100.0% 0.0% 0.0% 100.0%
Avg.PE 16.03
-32.70
86.96
-11.50
5.00
74.07
6.33
3.59
3.59
-16.53
31.00
growth rate -100.0% 100.0% -100.0% 100.0% 1,381.4% -91.5% -43.3% 0.0% -100.0% 100.0%
ROA 6.96
-2.12
0.91
-7.83
5.80
0.82
10.70
-30.06
-19.89
-3.68
4.13
growth rate -100.0% 100.0% -100.0% 100.0% -85.9% 1,204.9% -100.0% 0.0% 0.0% 100.0%
ROE 7.79
-2.36
1.00
-8.63
6.66
0.96
14.39
-46.73
-35.66
-6.54
7.41
growth rate -100.0% 100.0% -100.0% 100.0% -85.6% 1,399.0% -100.0% 0.0% 0.0% 100.0%
ROIC 4.94
-4.65
-1.38
-11.46
4.46
-0.04
13.54
-45.98
-34.15
-6.05
6.10
growth rate -100.0% 0.0% 0.0% 100.0% -100.0% 100.0% -100.0% 0.0% 0.0% 100.0%
Cur. Ratio 8.22
11.68
16.49
11.11
4.45
7.04
5.12
4.96
4.16
1.81
2.15
growth rate 42.1% 41.2% -32.6% -60.0% 58.2% -27.3% -3.1% -16.1% -56.5% 18.8%
Quick Ratio 8.21
11.67
16.48
11.07
4.43
5.04
2.81
4.74
3.79
1.53
1.98
growth rate 42.1% 41.2% -32.8% -60.0% 13.8% -44.3% 68.7% -20.0% -59.6% 29.4%
Leverage 1.12
1.10
1.09
1.11
1.18
1.18
1.48
1.68
1.93
1.73
1.84
growth rate -1.8% -0.9% 1.8% 6.3% 0.0% 25.4% 13.5% 14.9% -10.4% 6.4%
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 13.89
0.00
0.00
16.00
12.00
19.00
11.15
12.86
3.28
10.88
27.33
growth rate -100.0% -25.0% 58.3% -41.3% 15.4% -74.5% 232.2% 151.2%
Acct.Payable 1.00
1.00
5.00
4.95
1.40
0.49
5.11
14.16
growth rate 0.0% 400.0% -1.0% -71.7% -65.1% 945.0% 177.1%
Cur.Assets 83.80
105.50
101.60
87.00
71.00
87.00
106.25
53.81
58.21
187.30
287.64
growth rate 25.9% -3.7% -14.4% -18.4% 22.5% 22.1% -49.4% 8.2% 221.8% 53.6%
Total Assets 129.90
136.20
136.40
128.00
161.00
162.00
248.26
174.00
176.33
492.64
816.76
growth rate 4.9% 0.2% -6.2% 25.8% 0.6% 53.3% -29.9% 1.3% 179.4% 65.8%
Cash 68.39
93.40
92.50
52.00
59.00
43.00
47.18
39.37
49.72
147.43
236.91
growth rate 36.6% -1.0% -43.8% 13.5% -27.1% 9.7% -16.5% 26.3% 196.5% 60.7%
Inventory 0.00
0.00
0.00
0.30
0.20
1.00
0.29
0.94
2.00
0.47
growth rate -33.3% 400.0% -71.1% 225.3% 45.9% -76.7%
Cur.Liabilities 10.20
9.00
6.20
8.00
16.00
12.00
20.68
10.85
14.00
103.27
133.62
growth rate -11.8% -31.1% 29.0% 100.0% -25.0% 72.3% -47.5% 29.0% 637.8% 29.4%
Liabilities 14.40
12.90
11.30
13.00
24.00
25.00
80.47
70.13
84.78
207.60
372.88
growth rate -10.4% -12.4% 15.0% 84.6% 4.2% 221.9% -12.9% 20.9% 144.9% 79.6%
LT Debt 0.00
0.10
2.30
1.90
1.60
2.10
116.92
growth rate 2,200.0% -17.4% -15.8% 31.3% 123.4%
Equity 115.50
123.30
125.10
114.90
136.90
137.20
167.79
103.87
91.55
285.05
443.88
growth rate 6.8% 1.5% -8.2% 19.2% 0.2% 22.3% -38.1% -11.9% 211.4% 55.7%
Common Shares 265.00
331.00
350.00
350.00
353.00
405.00
411.00
396.00
412.00
715.00
1,507.00
growth rate 24.9% 5.7% 0.0% 0.9% 14.7% 1.5% -3.7% 4.0% 73.5% 110.8%
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 25.03
5.30
4.70
28.00
30.00
17.00
49.30
27.42
32.40
107.09
218.46
growth rate -78.8% -11.3% 495.7% 7.1% -43.3% 190.0% -44.4% 18.1% 230.6% 104.0%
Cash Dividends 0.00 0.00 0.00 0.00 0.00
growth rate
Cash From OA 26.74
24.60
21.20
11.00
39.00
12.00
50.26
2.04
7.94
4.08
22.22
growth rate -8.0% -13.8% -48.1% 254.6% -69.2% 318.8% -96.0% 289.9% -48.6% 444.8%
FCF per Share -0.03
0.04
-0.11
0.02
0.02
0.01
-0.02
-0.04
-0.06
-0.10
growth rate 100.0% -100.0% 100.0% 0.0% -50.0% -100.0% 0.0% 0.0% 0.0%
Sale Purchase of Stock 21.17
21.17
21.17
201.93
growth rate 0.0% 0.0% 853.8%
FCF -7.00
12.00
-1.00
-37.00
9.00
-1.00
7.00
-25.00
-24.00
-103.00
-176.00
growth rate 100.0% -100.0% 0.0% 100.0% -100.0% 100.0% -100.0% 0.0% 0.0% 0.0%
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 45.00
41.60
40.00
39.00
60.00
53.00
72.30
33.51
20.26
34.65
67.45
growth rate -7.6% -3.9% -2.5% 53.9% -11.7% 36.4% -53.7% -39.6% 71.0% 94.7%
Op.Income 11.50
0.80
2.90
-10.00
26.00
16.00
32.95
-16.87
-26.62
-7.35
4.42
growth rate -93.0% 262.5% -100.0% 100.0% -38.5% 106.0% -100.0% 0.0% 0.0% 100.0%
IBT 15.36
5.00
7.20
-5.50
21.00
18.30
31.21
-18.23
-26.00
-7.04
31.02
growth rate -67.5% 44.0% -100.0% 100.0% -12.9% 70.6% -100.0% 0.0% 0.0% 100.0%
Net Income 6.40
-2.80
1.20
-10.00
26.00
1.00
21.95
-63.47
-34.84
-12.31
27.01
growth rate -100.0% 100.0% -100.0% 100.0% -96.2% 2,095.0% -100.0% 0.0% 0.0% 100.0%
EPS 0.02
-0.01
0.00
-0.03
0.02
0.00
0.05
-0.16
-0.08
-0.02
0.01
growth rate -100.0% 0.0% 100.0% -100.0% -100.0% 0.0% 0.0% 100.0%
Gross Profit 37.70
30.30
27.70
23.00
32.00
30.00
46.25
13.92
8.08
14.59
28.99
growth rate -19.6% -8.6% -17.0% 39.1% -6.3% 54.2% -69.9% -42.0% 80.6% 98.7%

Quarterly Statements

Item Name Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Earnings BIT -1.21
3.42
3.42
-6.55
-6.55
growth rate 100.0% 0.0% -100.0% 0.0%
Balance Sheet Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Acct.Receivable 16.41
27.33
27.33
19.19
19.19
growth rate 66.6% 0.0% -29.8% 0.0%
Acct.Payable 50.70
14.16
14.16
32.21
32.21
growth rate -72.1% 0.0% 127.5% 0.0%
Cur.Assets 304.62
287.64
287.64
217.08
217.08
growth rate -5.6% 0.0% -24.5% 0.0%
Total Assets 701.30
816.76
816.76
918.91
918.91
growth rate 16.5% 0.0% 12.5% 0.0%
Cash 283.22
236.91
236.91
193.91
193.91
growth rate -16.4% 0.0% -18.2% 0.0%
Inventory 2.00
0.47
0.47
0.43
0.43
growth rate -76.7% 0.0% -8.8% 0.0%
Cur.Liabilities 73.90
133.62
133.62
34.24
34.24
growth rate 80.8% 0.0% -74.4% 0.0%
Liabilities 266.40
372.88
372.88
486.59
486.59
growth rate 40.0% 0.0% 30.5% 0.0%
LT Debt 79.38
116.92
116.92
179.72
179.72
growth rate 47.3% 0.0% 53.7% 0.0%
Equity 434.91
443.88
443.88
432.32
432.32
growth rate 2.1% 0.0% -2.6% 0.0%
Common Shares 472.51
471.84
471.84
474.40
474.40
growth rate -0.1% 0.0% 0.5% 0.0%
Cash Flow Statement Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Capital Expenditures 51.17
58.06
58.06
57.71
57.71
growth rate 13.5% 0.0% -0.6% 0.0%
Cash From OA 5.00
6.11
6.11
-0.81
-0.81
growth rate 22.3% 0.0% -100.0% 0.0%
Sale Purchase of Stock 63.65
growth rate
FCF -46.17
-51.95
-51.95
-58.52
-58.52
growth rate 0.0% 0.0% 0.0% 0.0%
Income Statement Dec '17 Mar '18 Jun '18 Sep '18 Dec '18
Sales 15.63
18.10
18.10
18.09
18.09
growth rate 15.9% 0.0% -0.1% 0.0%
Op.Income -1.21
3.42
3.42
-6.55
-6.55
growth rate 100.0% 0.0% -100.0% 0.0%
IBT 10.67
4.84
4.84
-5.18
-5.18
growth rate -54.7% 0.0% -100.0% 0.0%
Net Income 9.92
3.59
3.59
-6.31
-6.31
growth rate -63.8% 0.0% -100.0% 0.0%
Gross Profit 7.05
7.45
7.45
8.27
8.27
growth rate 5.7% 0.0% 11.0% 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:

D (37.44)

YOY Growth Grade:

F (5.19)

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 27.50 27.78 24.75
EPS / Growth 18.2% 0.00 -38.7%

Value Price & Investment Recovery Time

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

Equity Growth Rate: 38.2%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 19.1% 19.1%
Future PE 2.00 30.16 30.16
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.