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 |
