Safety Teamwork Prosperity Integrity Environment

Statistical/Ratio Summary

1Calculated based on underlying profit and balance sheet which excludes the write-down of equity-accounted profit in RGP5 project and wet weather impact in 2011 and the sale of Allplant in 2007.

       2011      2010      2009      2008      2007
People & Safety                                                                           
Number of employees 3,536 3,021 3,098 3,628 3,037
LTIFR 0.2  0.4 0.8 2.0 1.9
TRIFR 3.5  4.6 7.4 12.9 12.7
           
Order Book          
Work in hand ($m) 2,013  2,215 1,412 2,138 2,005
New contracts & extensions ($m) 1,052  2,057 1,108 1,377 1,753
           
Profit & Loss Ratios          
Revenue growth (%) - (15.6) 19.4 28.8 11.8
Reported NPAT / Total revenue (%) 0.1 3.0 1.2 3.9 4.6
Underlying NPAT / Total revenue (%)1 3.1 3.0 1.2 3.9 3.5
EBITDA / Total revenue (%)       9.2 10.0
EBIT / Total revenue (%)       6.0 6.2
EV / EBITDA       8.0 7.6
Reported net interest cover (x) 0.7 9.5 3.4 9.9 5.4
Reported basic EPS (cents) 0.14 5.17 3.07 9.20 8.54
Underlying basic EPS (cents) 1 5.29 5.17 3.07 9.20 6.41
Diluted EPS (cents) 0.14 5.08 3.06 9.06 6.29
           
Balance Sheet Ratios          
Gearing (Net debt/Equity) (%) (12.2) (12.9) 0.6 11.6 26.0
Reported ROC (%) 1.9  13.1 6.8 17.4 14.9
Underlying ROC (%) 1 11.8 13.1 6.8 17.4 12.3
Reported ROE (%) 0.3 11.3 5.6 19.6 21.2
Underlying ROE (%) 1 10.7 11.3 5.6 19.6 16.8
Reported ROA (%) 0.1 6.6 2.7 7.8 8.0
Underlying ROA (%) 1 5.2 6.6 2.7 7.8 6.1
NTA per share ($) 0.39  0.41 0.37 0.41 0.36
           
Cashflow Ratios          
Operating cashflow per share (cents) 12.6  16.0 7.3 16.6 13.1
EBITDA per share (cents)       21.4 18.4
           
Shareholders          
Shares on issue (m) @ 30 June 733.7  733.7 733.7 535.3 524.5
Share price @ 30 June (cents) 56.0  54.5 34.0 166.5 129.0
Dividend Declared (cents) -  3.0 1.5 5.5 3.0
Percentage franked (%)  n/a - 100.0 100.0 100.0
Market capitalisation ($m) 410.9  399.9 249.5 891.0 677.0
Enterprise Value (EV) 371.4  356.1 251.3 920.5 731.5
Price/NTA 1.4  1.3 0.9 4.1 3.5