PART 2 – COMPANY RESEARCH / GRAPHS / INVESTOR INFORMATION
| Company name | Coca Cola Amatil Ltd | JB Hi Fi Ltd |
|
Products And Services Provided By The Company |
It is belongs to the beverage industry found in September1927. this firm is mainly operating the following business: Ø manufacture Ø Distribution Ø marketing of carbonated soft drinks Ø mineral waters Ø fruit juices Ø coffee Ø Other-alcohol-free beverages (source from: one source) |
It was Established in 1974, and primarily running items electronic products in Australia. Ø speakers, Ø computers, Ø Laptops Ø DVD and CD players Ø Video and digital cameras Ø mobile phones Ø Liquid-crystal display televisions |
|
Name Of Chief Executive Officer (CEO) [or Managing Director] |
Mr.Terry James Davis has been Chief Executive Officer, Group Managing Director and Executive Director from November 2001 till now( source from :Reuters） | Mr.Terry Smart first worked for an JB Hi-Fi in July 2000 as Operations and Finance Director and was appointed CEO in May 2010 (annual report -P11) |
|
Salary or Number of Shares held by Chief Executive Officer [or Managing Director] |
He is salary $2,343,383.0, but also have short term and long term compensation respectively $6,350,444.0 and $1,143,939.0 in the fascial year ending 31-12-2013. There the total compensation is $7956643.( source from :Reuters) |
He is salary $1,580,880.0, but also have bonus ,short term and long term compensation respectively,$1,160,088.0,$2,977,782.0and$25,000.0 in the fascial year ending 31-12-2013. There the total compensation is $3002782.0.(source from:Reuters) |
| Profit / Loss after Tax rom 2012 Annual Report for the full financial year | $300,598.5 (according to the appendix2, Coca-Cola Amatil Limited 2012 income statement as report ) | $104,641,000( JB Hi-Fi Annual Report 2012, P47-income statement) |
|
Latest Dividend Paid – Dividend Per Share and Date Paid |
|
|
| Size Of The Business By Total Assets | $4315724.6 in fascial year ending 2012 (source from：balance sheet） | $811149000(JB Hi-Fi Annual Report 2012, P-49-balance sheet ) |
| Number Of Employees | It have number of 15666 employee. (source from: one source) |
it have number of 1582 employee. (source from: one source) |
| Share Price – 52 week High And Low |
High:15.40 Low：11.70 |
High:21.69 Low：9.03 |
|
Coca-Cola Amatil Limited |
JB Hi Fi Ltd | |||
| Date | closing price（AUD) | closing price(AUD) | ||
| 9-Aug-13 | 12.61 | 18.52 | ||
| 12-Aug-13 | 12.65 | ↓ | 19.12 | ↑ |
| 13-Aug-13 | 12.73 | ↑ | 18.96 | ↓ |
| 14-Aug-13 | 12.78 | ↑ | 19.2 | ↓ |
| 15-Aug-13 | 12.8 | ↑ | 18.85 | ↓ |
| 16-Aug-13 | 12.75 | ↓ | 18.66 | ↓ |
| 19-Aug-13 | 12.71 | ↓ | 18.6 | ↓ |
| 20-Aug-13 | 12.02 | ↓ | 18.4 | ↓ |
| 21-Aug-13 | 12.36 | ↑ | 18.5 | ↑ |
| 22-Aug-13 | 12.32 | ↓ | 18.71 | ↑ |
| 23-Aug-13 | 12.14 | ↓ | 18.92 | ↑ |
| 26-Aug-13 | 12.16 | ↑ | 19.04 | ↑ |
| 27-Aug-13 | 12.28 | ↑ | 19.03 | ↑ |
| 28-Aug-13 | 12 | ↓ | 18.71 | ↓ |
| 29-Aug-13 | 12.21 | ↑ | 18.8 | ↑ |
| 30-Aug-13 | 12.28 | ↑ | 18.86 | ↑ |
| 2-Sept-13 | 12.4 | ↑ | 19.18 | ↑ |
| 3-Sept-13 | 12.42 | ↑ | 18.59 | ↓ |
| 4-Sept-13 | 12.2 | ↓ | 18.98 | ↑ |
| 5-Sept-13 | 12.17 | ↓ | 19.38 | ↑ |
| 6-Sept-13 | 12.17 | ↓ | 19.51 | ↑ |
|
Coca-Cola Amatil Limited |
JB Hi Fi Ltd |
Total |
|
|
Augest9,2013 Number of Share x Price Per Share |
250 X$12.64=$3160.00 |
350X$18.52=$6482.00 |
$9642 |
|
September 6,2013 Number of Share x Price Per Share |
250X$12.17=$3042.50 |
350X$19.51=$6828.50 |
$$9871 |
| Capital Gain or Loss | - $117.5 |
+$346.5 |
+$229.00 |
| Total Gain or Loss on Portfolio |
+$229.00 |
||
|
Coca-Cola Amatil Limited （$) |
JB Hi Fi Ltd($) |
|
| Revenue / Sales | 3,380,998.4 | 2,165,041.9 |
| Interest Expense | 96,889.3 | 21,747.3 |
| EBIT | ||
| Net Profit Before Tax | 424,078.5 | 109,974.6 |
| Net Profit After Tax | 300,598.5 | 76,325.0 |
| Current Assets | 1,881,853.7 | 342,820.7 |
| Total Assets | 4,315,724.6 | 512,908.7 |
| Current Liabilities | 1,123,038.6 | 269,060.8 |
| Total Liabilities | 2,984,539.9 | 364,903.1 |
| Total Equity | 1,331,184.7 | 148,005.7 |
|
Coca-Cola Amatil Limited |
JB Hi Fi Ltd |
|||
|
RETUREN ON TOTAL ASSET
NPAT
TOTAL ASSET |
300,598.5
4,315,724.6 |
=0.069 Therefore :6.9% |
76,325.0 |
=0.15 Therefore:15% |
|
Profit margin
NPAT
SALES |
300,598.5 |
=0.089 Therefore :8.9% |
76,325.0 |
=0.035 Therefore: 3.5% |
|
RETURN ON equity
NPAT
EQUITY |
300,598.5 |
=0.23 Therefor :23% |
76,325.0 |
=0.52 Therefore:52% |
|
Coca-Cola Amatil Limited |
JB Hi Fi Ltd |
|||
|
DEBT RARIO
TOTAL LIABILITY
TOTAL ASSET |
2,984,539.9 |
=0.69 Therefore:69% |
364,903.1 |
=0.71 Therefore: 71% |
|
EQUITY RATIO
TOTAL EQUITY
TOTAL ASSET |
1,331,184.7 |
=0.31 Therefore:31% |
148,005.7 |
=0.29 Therefore:29% |
|
INTEREST COVERAGE
EBIT
INTERSET EXPENSES |
EBIT |
|
EBIT |
|
Coca-Cola Amatil Limited |
JB Hi Fi Ltd |
|||
|
CURRENT RATIO
CURENT ASSET
CURRENTLIABILITY |
1,881,853.7
1,123,038.6 |
=1.68 |
269,060.8
364,903.1 |
=0.74 |
|
QUICK ASSET RATIO
CURRENTASSET-INVENTORY
CURENT LIABILITY |
1,881,853.7-228,434.2
1,123,038.6 |
=1.47 |
269,060.8-
259,098.9
364,903.1 |
=0.027 |