|
http://www.andrewjohns.ca/pdf/energy/energy_october_11_2005.pdf InterOil Corp. (IOC:AMEX)Suitability: Speculative Rating: Strong Buy Current Price (10/07/05): $20.27 Target Price: $70.00 NAV/Share $72.15 EPS Q1 Q2 Q3 Q4 Full FY= Dec Mar Jun Sep Dec Year 2004A $(0.06) $(0.10) $(0.12) $(1.93) $(2.03) Old 2005E (0.36)A (0.69)A 0.15 0.28 (0.62) New 2005E (0.36)A (0.69)A 0.15 0.28 (0.62) Old 2006E 0.50 0.53 0.53 0.53 2.08 New 2006E 0.50 0.53 0.53 0.53 2.08 Rows may not add due to rounding. Revenues (mil.) EBITDA (mil.) Cash Flow/Share Old New Old New Old New 2004A $89 $89 2004A $(2) $(2) 2004A $(0.33) $(0.33) 2005E $622 $622 2005E $22 $22 2005E $(0.02) $(0.02) 2006E $915 $915 2006E $79 $79 2006E $2.34 $2.34 Our $70.00 target price is based on our NAV estimate of $72.15. | WKN: 121588 ISIN: CA4609511064 Symbol: IOC | |
|
Thread abonnieren
