Upcoming half year results, page-11

Well 900m would be a massive step up!
Last year they did 0.175 first half and then 0.71m for the year or 0.535m for the second half or 25%/75% split.
These were my quick estimates- I must say I haven't spent too long on them, SRH is (still) a small position and had multiple reports to look through last 2 days.

	2013	2014	2015	2016	2017	DH18	2018	DH19	2019E
Rev	24.324	16.273	13.761	16.269	16.936	8.092	19.193	10.329	24.9509
EBITDA			0.814	0.504	0.8	0.488	1.371	0.668
PBT	-1.918	-1.283	-0.09	-0.157	0.154	0.174	0.71	0.288
OCF			0.098	1.022	1.033	0.431	1.47	0.775
Debt	-5.6	-5	-3	-2.496	-1.992		-1.379	-1.479
COGS				10.219	11.493	5.902	12.896	6.684	16.96661
Change inventories				-0.103	0.183	0.651	0.239	0.158	0.2
GP				5.947	5.626	2.841	6.536	3.803	8.184288
other income				0.113	0.102	0.076	0.124	0.023	0.04
Salary				3.23	3.277	1.704	3.591	2.081	4.2
MV costs				0.144	0.134	0.058	0.129	0.094	0.18
Occupancy				0.353	0.362	0.169	0.338	0.191	0.38
IT costs				0.156	0.16	0.071	0.151	0.07	0.15
Travel				0.308	0.183	0.063	0.173	0.167	0.33
Other				1.366	0.813	0.363	0.907	0.554	1
EBITDA				0.503	0.799	0.489	1.371	0.669	1.984288
D&A				0.451	0.459	0.241	0.515	0.296	0.673674
EBIT				0.052	0.34	0.248	0.856	0.373	1.310614
Finance costs				0.21	0.187	0.073	0.143	0.084	0.1
PBT				-0.158	0.153	0.175	0.713	0.289	1.210614
Tax				0.041	-0.035	0	-0.003	0	0
NPAT				-0.117	0.118	0.175	0.71	0.289	1.210614
ROE					1.75%		9.51%		13.96%