CTP
Click for more information
1.96% 5.2¢ central petroleum limited

TJ/day| | 90| 90| 90| 90| 160| 160| 160| 160| 160| 160| 160|...

ANNOUNCEMENT SPONSORED BY PLUS500
ANNOUNCEMENT SPONSORED BY PLUS500
CFD TRADING PLATFORM
CFD Service. Your Capital is at risk
CFD TRADING PLATFORM CFD Service. Your Capital is at risk
TRADE NOW
TRADE NOW
ANNOUNCEMENT SPONSORED BY PLUS500
CFD TRADING PLATFORM CFD Service. Your Capital is at risk
TRADE NOW
  1. justinmetals
    1,934 Posts.
    lightbulb Created with Sketch. 54
    clock Created with Sketch.
    11/04/18
    14:59
    Post #: 32379994
    Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 Column 10 Column 11 Column 12 Column 13 Column 14 Column 15 Column 16 Column 17 Column 18 Column 19 Column 20 Column 21 Column 22 Column 23 Column 24
    0 TJ/day   90 90 90 90 160 160 160 160 160 160 160 160 160 160 160 160 160 160 160 160 160  
    1 profit/PJ   3 3 3 3 3 3 3 3 3 3 2 2 2 2 2 2 2 2 2 2 2  
    2 DR   8%                                          
    3   2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037  
    4 Year   1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21  
    5 TJ sales/day (100% to CTP)   12 12 54 54 89 89 89 89 89 89 89 89 89 89 89 89 89 89 89 89 89 PJ
    6 PJ sales/yr   4.38 4.38 19.71 19.71 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 32.485 600.425
    7 profit   13.14 13.14 59.13 59.13 97.455 97.455 97.455 97.455 97.455 97.455 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97  
    8 debt increases   -26 -20 -20 -20 -20                                  
    9 debt -90 -116 -122.86 -129.72 -90.59 -51.46                                  
    10 debt paydown   13.14 13.14 59.13 59.13 51.46                                  
    11                                                
    12 cashflow after debt payment           45.995 97.455 97.455 97.455 97.455 97.455 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97  
    13 cashflow                                              
    14 interest   -5.8 -6.143 -6.486 -4.5295 -2.573                                  
    15                                                
    16 Cashflow   -5.8 -6.143 -6.486 -4.5295 43.422 97.455 97.455 97.455 97.455 97.455 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97 64.97  
    17 cumulative cashflow   -5.8 -11.943 -18.429 -22.9585 20.4635 117.9185 215.3735 312.8285 410.2835 507.7385 572.7085 637.6785 702.6485 767.6185 832.5885 897.5585 962.5285 1027.499 1092.469 1157.439 1222.409  
    18                                                
    19 DF   1 0.925926 0.857339 0.793832 0.73503 0.680583 0.63017 0.58349 0.540269 0.500249 0.463193 0.428883 0.397114 0.367698 0.340461 0.315242 0.29189 0.270269 0.250249 0.231712 0.214548  
    20                                                
    21 PV   -5.8 -5.68796 -5.5607 -3.59566 31.91647 66.32624 61.41318 56.86406 52.6519 48.75176 30.09368 27.86452 25.80048 23.88933 22.11975 20.48125 18.96412 17.55937 16.25868 15.05433 13.9392  
    22 cumulative NPV   -5.8 -11.488 -17.0487 -20.6443 11.27214 77.59838 139.0116 195.8756 248.5275 297.2793 327.373 355.2375 381.038 404.9273 427.047 447.5283 466.4924 484.0518 500.3105 515.3648 529.304  
    23 NPV   529                                          
    24 IRR   90%   SP @ 100% NPV 0.66                                  


    NPV = 0.66
    CTP Price at posting: 15.5¢ Sentiment: Buy Disclosure: Held
    Likes Created with Sketch. 10  Upvote
    lightbulb Created with Sketch. 4  Great analysis
    Stroke 3 Created with Sketch. Comments Created with Sketch. Reply

  2. Top Stories

 
watchlist Created with Sketch. Add CTP (ASX) to my watchlist
(20min delay)
Last
5.2¢ 		Change
0.001(1.96%) 		Mkt cap ! $37.74M
Open High Low Value Volume
5.1¢ 5.2¢ 5.1¢ $26.20K 512.1K

Buyers (Bids)

No. Vol. Price($)
3 325000 5.0¢
 

Sellers (Offers)

Price($) Vol. No.
5.2¢ 54161 1
View Market Depth
Last trade - 13.57pm 28/11/2024 (20 minute delay) ?
CTP (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.