£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Growth Metrics | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Annualisation Factor | 1.0 | 1.0 | 1.0 | 1.0 |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% |
Continuing Operations | ||||
PE Ratio - Adjusted | n/a | 5.9 | n/a | 2.8 |
PE Ratio - Diluted | n/a n/a |
6.0 42.2 |
n/a n/a |
2.8 n/a |
PEG - Adjusted | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Return on Capital Employed | n/a n/a |
21.88% 3.29% |
n/a n/a |
41.07% n/a |
Operating Margin | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Continuing & Discontinued Operations | ||||
PE Ratio - Adjusted | n/a | 5.9 | n/a | 2.8 |
PE Ratio - Diluted | n/a n/a |
6.0 42.2 |
n/a n/a |
2.8 n/a |
PEG - Adjusted | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Gearing | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Net Gearing | (4.42%) | (2.24%) | 6.31% | 5.39% |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Value Metrics | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Price/Book Value | 3.6 | 1.4 | 0.2 | 1.2 |
Price/Tangible Book Value | 3.6 | 1.4 | 0.2 | 1.2 |
Price/ Cash Flow | (249.0) | (972.3) | (74.1) | (67.6) |
Price/Revenue | n/a | n/a | n/a | n/a |
Price/R&D | n/a | n/a | n/a | n/a |
Net Asset Value per Share (exc. Intangibles) | 23.40p | 23.51p | 16.72p | 15.74p |
Net Cash per Share | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Annualised Fundamentals | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Continuing Operations | ||||
Revenue | n/a | n/a | n/a | n/a |
EBITDA | (0.22) (0.22) |
6.80 (0.26) |
0.20 (0.50) |
10.19 (0.54) |
Depreciation | (0.02) (0.02) |
(0.02) (0.02) |
n/a n/a |
n/a n/a |
Net Interest | (0.10) (0.10) |
(0.10) (0.10) |
(0.08) (0.08) |
(0.05) (0.05) |
Profit Before Tax | (1.45) (1.45) |
8.20 1.15 |
(0.57) (1.27) |
10.15 (0.58) |
Revenue per Share | n/a | n/a | n/a | n/a |
Pre-Tax Profit per Share | (0.94p) (0.94p) |
5.37p 0.75p |
(0.38p) (0.83p) |
6.84p (0.39p) |
Market Capitalisation £ (Millions) | 132.06 | 48.63 | 5.92 | 28.60 |
Enterprise Value (EV) £ (Millions) | 134.14 | 50.59 | 7.68 | 30.08 |
EBITDA/EV | (0.16%) (0.16%) |
13.43% (0.51%) |
2.63% (6.46%) |
33.87% (1.81%) |
Operating Margin | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Capital Employed £ (Millions) | 38.20 | 37.94 | 27.31 | 24.83 |
Return on Capital Employed | n/a n/a |
21.88% 3.29% |
n/a n/a |
41.07% n/a |
Invested Equity Capital £ (Millions) | 36.08 | 35.94 | 25.55 | 23.36 |
Earnings per Share - Basic | (0.90p) (0.94p) |
5.40p 0.75p |
(0.40p) (0.83p) |
6.80p (0.39p) |
Earnings per Share - Diluted | (0.90p) (0.94p) |
5.30p 0.75p |
(0.40p) (0.83p) |
6.70p (0.38p) |
Earnings per Share - Adjusted | (0.90)p | 5.40p | (0.40)p | 6.80p |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
6.0 42.2 |
n/a n/a |
2.8 n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Tax Rate | n/a | n/a | n/a | n/a |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Interest Cover | (11.36) (11.36) |
83.04 12.49 |
(5.74) (13.96) |
152.53 (7.62) |
Continuing & Discontinued Operations | ||||
Earnings per Share - Basic | (0.90p) (0.94p) |
5.40p 0.75p |
(0.40p) (0.54p) |
6.80p (0.39p) |
Earnings per Share - Diluted | (0.90p) (0.94p) |
5.30p 0.75p |
(0.40p) (0.54p) |
6.70p (0.38p) |
Earnings per Share - Adjusted | (0.90p) | 5.40p | (0.40p) | 6.80p |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
6.0 42.2 |
n/a n/a |
2.8 n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Return on Equity (ROE) | (4.01%) (4.01%) |
22.83% 3.20% |
(0.50%) (3.24%) |
43.47% (2.47%) |
Operating Cash Flow per Share | (0.34p) | (0.033p) | (0.052p) | (0.28p) |
Gross Cash Flow per Share | cn/a | cn/a | cn/a | cn/a |
Cash Incr/Decr per Share | 0.63p | 1.71p | (0.044p) | 0.12p |
Capital Expenditure per Share | n/a | n/a | n/a | n/a |
Dividend per Share | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% |
Shareholders Funds | 36.08 | 35.94 | 25.50 | 23.36 |
Net Borrowings £ (Millions) | (1.59) | (0.81) | 1.61 | 1.26 |
Net Asset Value per Share (inc. Intangibles) | 23.40p | 23.51p | 16.72p | 15.74p |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Gearing - inc Intangibles | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Shareholders' Funds inc Intangibles | 36.08 | 35.94 | 25.50 | 23.36 |
Net Borrowings £ (Millions) | (1.59) | (0.81) | 1.61 | 1.26 |
Net Gearing | (4.42%) | (2.24%) | 6.31% | 5.39% |
Cash & Near Cash | 3.67 | 2.77 | 0.15 | 0.22 |
Cash | 10.17% | 7.70% | 0.59% | 0.93% |
Gross Borrowings | 2.08 | 1.96 | 1.76 | 1.48 |
Gross Gearing | 5.76% | 5.45% | 6.90% | 6.32% |
Borrowings Under 5 years | 2.08 | 1.96 | 1.76 | 1.48 |
Under 5 years | 5.76% | 5.45% | 6.90% | 6.32% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Gearing - exc Intangibles | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Shareholders' Funds exc Intangibles | 36.08 | 35.94 | 25.50 | 23.36 |
Net Borrowings £ (Millions) | (1.59) | (0.81) | 1.61 | 1.26 |
Net Gearing | (4.42%) | (2.24%) | 6.31% | 5.39% |
Cash & Near Cash | 3.67 | 2.77 | 0.15 | 0.22 |
Cash | 10.17% | 7.70% | 0.59% | 0.93% |
Gross Borrowings | 2.08 | 1.96 | 1.76 | 1.48 |
Gross Gearing | 5.76% | 5.45% | 6.90% | 6.32% |
Borrowings Under 5 years | 2.08 | 1.96 | 1.76 | 1.48 |
Under 5 years | 5.76% | 5.45% | 6.90% | 6.32% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Cover | 31-Mar-11 | 31-Mar-10 | 31-Mar-09 | 31-Mar-08 |
Quick Ratio | n/a | n/a | n/a | n/a |
Current Ratio | 4.67 | 3.39 | 0.25 | 3.41 |
* GAAP
a. Includes discontinued activities
b. Based on operating cash flow before tax
c. Not disclosed under IFRS
d. Includes non-current assets
You are here: research