Johnson Service Group (JSG)

Sector:

Support

Index:

FTSE AIM 50

160.00p
   
  • Change Today:
      1.00p
  • 52 Week High: 160.60
  • 52 Week Low: 101.00
  • Currency: UK Pounds
  • Shares Issued: 414.42m
  • Volume: 1,300,995
  • Market Cap: £663.06m
  • RiskGrade: 232

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions)
31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations      
Revenue 235.10 236.40 252.30
       
EBITDA 39.60 38.40 29.80
Depreciation & Amortisation (24.10) (24.10) (24.60)
       
Operating Profit/(Loss) 15.50 14.30 5.20
Interest Payable (3.80) (5.50) (11.80)
Interest Receivable/Investment Income n/a 0.20 0.90
       
Group Profit after Interest 11.70 9.00 (5.70)
Share of Assoc Cos/JV Profits n/a n/a n/a
       
Profit Before Tax 11.70 9.00 (5.70)
Tax (3.10) (2.40) 1.60
       
Profit After Tax 8.60 6.60 (4.10)
       
Discontinued Operations      
Profit After Tax n/a n/a 0.20
       
PROFIT FOR PERIOD 8.60 6.60 (3.90)
       
Attributable to:      
Equity Holders of Parent Company 8.60 6.60 (3.90)
Minority Interests n/a n/a n/a
       
Equity Dividends cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c8.60 c6.60 c(3.90)


Per Share Record - Normalised 31-Dec-10 31-Dec-09 31-Dec-08
Continuing EPS      
Earnings per Share - Basic 3.46p 2.66p (2.86p)
Earnings per Share - Diluted 3.29p 2.55p (2.86p)
Earnings per Share - Adjusted 4.30p 3.60p 2.80p
Continuing and Discontinued EPS      
Earnings per Share - Basic 3.46p 2.66p (2.72p)
Earnings per Share - Diluted 3.29p 2.55p (2.72p)
Earnings per Share - Adjusted 4.30p 3.30p 3.30p
       
Dividend per Share 0.82p 0.75p n/a


Key Financals 31-Dec-10 31-Dec-09 31-Dec-08
Shares in Issue (millions)      
Shares in Issue - Year End 250.00 249.30 249.30
Weighted Average 248.17 248.21 143.56
Diluted 261.68 259.01 143.56
       
Performance Ratios      
Continuing Operations      
Operating Margin 6.59% 6.05% 2.06%
Return on Capital Employed 36.56% 27.13% 8.39%
Continuing Operations & Discontinued Operations      
Return on Equity 10.67% 8.34% (4.91%)
       
Financial Status      
Continuing Operations      
Interest Cover - Continuing 4.08 2.64 0.52
Revenue per Share 94.73p 95.24p 175.74p
Pre-Tax Profit Per Share - Continuing 4.71p 3.63p (3.97p)
       
Market Data      
Continuing Operations      
Earnings Per Share Growth - Basic 30% n/a n/a
Earnings Per Share Growth - Diluted 29% n/a n/a
PE Ratio - Company Adjusted 8.9 8.6 n/a
PEG - Company Adjusted 0.3 n/a n/a
Dividend Cover 4.23 3.55 n/a
Continuing Operations & Discontinued Operations      
Earnings per Share - Company Adjusted 30% n/a n/a
Earnings per Share - Diluted 29% n/a n/a
PE Ratio - Company Adjusted 8.9 8.6 n/a
PEG - Company Adjusted 0.3 n/a n/a
Dividend Cover 4.23 3.55 n/a
       
Market Capitalisation £ (Millions) 77.50 57.34 24.93
Dividend per Share 0.82p 0.75p n/a
Dividend Yield 2.6% 3.3% 0.0%
Dividend per Share Growth 9.33% n/a n/a

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page