RE: Just imagine what would happen20 Aug 2020 15:49
Heads up ! I made a mistake in my estimates earlier today. I forgot the intra-group merger. I believe dividends to the minority interest was paid in Q2 (and prior to the merger which was approved in July). MNOK 140 in cash is based on the assumption that dividends have been paid.
******NORTH Q2/2020 estimates******
Figures MNOK / (MGBP)
Change in NAV
+ TXP 49,16 (4,11)
+ PLCS 1,46 (0,12)
+ IOX 1,05 (0,09)
+ REACH 11,99 (1,00)
- IOX bonds 0,54 (0,05)
- GE 4,69 (0,39)
= PL Q1/2020 58,43 (4,89)
= Equity Q1/2020 302,75 (25,31)
- Dividends to minority 21,4 (1,79)
+ Expected earnings Q2 58,43 (4,89)
= Equity Q2/2020 339,78 (28,41)
Shares 119 047 065
Each NOK 2,85 / GBP 0,24
******NORTH Q3 estimates based on closing values August 19th******
Figures MNOK / MGBP
Change in NAV
+ TXP 22,49 (2,09)
+ IOX 1,01 (0,09)
+ REACH 20,30 (1,74)
- IOX bonds 0,58 (0,05)
- GE 4,69 (0,40)
= PL Q3/2020 38,53 (3,46)
= Equity Q2/2020 339,78 (28,41)
+ Expected earnings Q3 38,53 (3,30)
= Equity Q3/2020 378,31 (31,71)
Shares 119 047 065
Each NOK 3,18 / GBP 0,27