The Mission Group (TMG)

Sector:

Media

Index:

FTSE AIM All-Share

 22.70p
   
  • Change Today:
      0.000p
  • 52 Week High: 51.00
  • 52 Week Low: 10.50
  • Currency: UK Pounds
  • Shares Issued: 92.24m
  • Volume: 83,698
  • Market Cap: £20.94m
  • RiskGrade: 230

Income Statement - Normalised

  £ (Millions) £ (Millions)
31-Dec-10 31-Dec-09
Continuing Operations    
Revenue 90.36 85.98
     
EBITDA 5.54 6.97
Depreciation & Amortisation (0.73) (0.73)
     
Operating Profit/(Loss) 4.82 6.24
Interest Payable (2.15) (1.80)
Interest Receivable/Investment Income 0.01 0.01
     
Group Profit after Interest 2.68 4.45
Share of Assoc Cos/JV Profits n/a n/a
     
Profit Before Tax 2.68 4.45
Tax (1.11) (1.42)
     
Profit After Tax 1.57 3.03
     
Discontinued Operations    
Profit After Tax n/a n/a
     
PROFIT FOR PERIOD 1.57 3.03
     
Attributable to:    
Equity Holders of Parent Company 1.57 3.03
Minority Interests n/a n/a
     
Equity Dividends cn/a cn/a
Retained Profit/(Loss) for the Financial Year c1.57 c3.03


Per Share Record - Normalised 31-Dec-10 31-Dec-09
Continuing EPS    
Earnings per Share - Basic 2.80p 8.55p
Earnings per Share - Diluted 2.66p 8.55p
Earnings per Share - Adjusted 3.16p 7.96p
Continuing and Discontinued EPS    
Earnings per Share - Basic 2.80p 8.55p
Earnings per Share - Diluted 2.66p 8.55p
Earnings per Share - Adjusted 3.16p 7.96p
     
Dividend per Share n/a n/a


Key Financals 31-Dec-10 31-Dec-09
Shares in Issue (millions)    
Shares in Issue - Year End 72.46 39.59
Weighted Average 56.02 35.41
Diluted 59.04 35.41
     
Performance Ratios    
Continuing Operations    
Operating Margin 5.33% 7.26%
Return on Capital Employed 74.83% 304.39%
Continuing Operations & Discontinued Operations    
Return on Equity 2.87% 6.12%
     
Financial Status    
Continuing Operations    
Interest Cover - Continuing 2.25 3.47
Revenue per Share 161.29p 242.81p
Pre-Tax Profit Per Share - Continuing 4.78p 12.57p
     
Market Data    
Continuing Operations    
Earnings Per Share Growth - Basic -67% n/a
Earnings Per Share Growth - Diluted -69% n/a
PE Ratio - Company Adjusted 5.0 2.9
PEG - Company Adjusted n/a n/a
Dividend Cover n/a n/a
Continuing Operations & Discontinued Operations    
Earnings per Share - Company Adjusted -67% n/a
Earnings per Share - Diluted -69% n/a
PE Ratio - Company Adjusted 5.0 2.9
PEG - Company Adjusted n/a n/a
Dividend Cover n/a n/a
     
Market Capitalisation £ (Millions) 10.14 9.90
Dividend per Share n/a n/a
Dividend Yield 0.0% 0.0%
Dividend per Share Growth 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