Vianet Group (VNET)

Sector:

IT Services

Index:

FTSE AIM All-Share

100.60p
   
  • Change Today:
    -0.40p
  • 52 Week High: 118.50
  • 52 Week Low: 63.50
  • Currency: UK Pounds
  • Shares Issued: 29.42m
  • Volume: 5,000
  • Market Cap: £29.59m

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Mar-11 31-Mar-10 31-Mar-09 31-Mar-08
Continuing Operations        
Revenue 24.28 19.83 19.07 17.06
         
EBITDA 4.33 5.35 5.70 4.32
Depreciation & Amortisation (1.18) (0.85) (0.66) (0.33)
         
Operating Profit/(Loss) 3.15 4.50 5.05 3.99
Interest Payable (0.07) (0.09) (0.20) (0.07)
Interest Receivable/Investment Income 0.04 0.08 0.14 0.25
         
Group Profit after Interest 3.12 4.50 4.99 4.16
Share of Assoc Cos/JV Profits n/a n/a n/a n/a
         
Profit Before Tax 3.12 4.50 4.99 4.16
Tax (0.65) (0.97) (1.28) (1.30)
         
Profit After Tax 2.48 3.53 3.71 2.86
         
Discontinued Operations        
Profit After Tax n/a n/a n/a n/a
         
PROFIT FOR PERIOD 2.48 3.53 3.71 2.86
         
Attributable to:        
Equity Holders of Parent Company 2.48 3.53 3.71 2.86
Minority Interests n/a n/a n/a n/a
         
Equity Dividends cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c2.48 c3.53 c3.71 c2.86


Per Share Record - Normalised 31-Mar-11 31-Mar-10 31-Mar-09 31-Mar-08
Continuing EPS        
Earnings per Share - Basic 8.77p 12.54p 14.65p 11.84p
Earnings per Share - Diluted 8.32p 11.93p 13.86p 11.25p
Earnings per Share - Adjusted 9.06p 12.68p 13.59p 11.84p
Continuing and Discontinued EPS        
Earnings per Share - Basic 8.77p 12.54p 14.65p 11.84p
Earnings per Share - Diluted 8.32p 11.93p 13.86p 11.25p
Earnings per Share - Adjusted 9.06p 12.68p 13.59p 11.84p
         
Dividend per Share 5.65p 5.50p 5.35p 5.00p


Key Financals 31-Mar-11 31-Mar-10 31-Mar-09 31-Mar-08
Shares in Issue (millions)        
Shares in Issue - Year End 28.01 27.89 n/a n/a
Weighted Average 28.25 28.15 25.32 24.17
Diluted 29.77 29.59 26.77 25.45
         
Performance Ratios        
Continuing Operations        
Operating Margin 12.99% 22.71% 26.46% 23.37%
Return on Capital Employed 43.15% 45.08% 52.14% 98.03%
Continuing Operations & Discontinued Operations        
Return on Equity 10.86% 16.39% 17.98% 20.73%
         
Financial Status        
Continuing Operations        
Interest Cover - Continuing 48.33 53.31 26.31 58.85
Revenue per Share 85.96p 70.45p 75.31p 70.61p
Pre-Tax Profit Per Share - Continuing 11.06p 15.98p 19.70p 17.23p
         
Market Data        
Continuing Operations        
Earnings Per Share Growth - Basic -30% -14% 24% n/a
Earnings Per Share Growth - Diluted -30% -14% 23% n/a
PE Ratio - Company Adjusted 10.7 10.1 6.4 11.9
PEG - Company Adjusted n/a n/a 0.3 n/a
Dividend Cover 1.55 2.28 2.74 2.37
Continuing Operations & Discontinued Operations        
Earnings per Share - Company Adjusted -30% -14% 24% n/a
Earnings per Share - Diluted -30% -14% 23% n/a
PE Ratio - Company Adjusted 10.7 10.1 6.4 11.9
PEG - Company Adjusted n/a n/a 0.3 n/a
Dividend Cover 1.55 2.28 2.74 2.37
         
Market Capitalisation £ (Millions) 26.19 35.29 n/a n/a
Dividend per Share 5.65p 5.50p 5.35p 5.00p
Dividend Yield 6.0% 4.3% 5.7% 3.5%
Dividend per Share Growth 2.73% 2.80% 7.00% 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: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.

 

Top of Page