I thought I would add my 2cts worth - agree the dividend doesn't make sense however I think it's the Directors of MSG signaling to the market it's view on maintainable earnings
Current Div 650,000 As announced
Pro-rata 975,000 Grossed up for only 8 months trading
Est. NPAT 1,218,750 Assumed payout ratio of 80%
Est. EBITDA 1,891,071 Grossed up for 30% tax - assume $150k for D&A
This figure is not far off the current annualised EBITDA calculated from the quarterlies (sorry for the poor format - focus on the last couple of lines)
31/03/2016 30/06/2016 30/09/2016
Receipts 4,801 5,169 4,156
Pmts
Staff -3,344 -3,827 -3,842
Adv & Mkt -6 -43
R&D - -
Leased assets -21 -25 -22
Other WC -537 -133 -325
Interest 5 5 4
Tax -85 -86 -
GST/BAS -364 -392 -407
Other -473
Operating cash flows -18 705 -479
Cash 390 1,070 835
NWC
Cash & Net receivables 1,890 2,180 2,800
Recievables 1,500 1,110 1,970
Invoiced not receivables 2,230 1,920 2,680
Accured revenue 5,105 4,779 5,016
Annualised Rev 20,420 19,116 20,064
Annualised EBITDA 1,548 1,708 1,768
Expand