Judges Scientific (JDG)

Sector:

Engineering

Index:

FTSE AIM 100

11,150.00p
   
  • Change Today:
    250.00p
  • 52 Week High: 11,800.00
  • 52 Week Low: 7,400.00
  • Currency: UK Pounds
  • Shares Issued: 6.62m
  • Volume: 1,183
  • Market Cap: £737.99m
  • RiskGrade: 163

Key Financials

  £ (Millions) £ (Millions)
Growth Metrics 31-Dec-10 31-Dec-09
Annualisation Factor 1.0 1.0
Dividend Yield 2.0% 4.2%
     
Continuing Operations    
PE Ratio - Adjusted 8.2 4.3
PE Ratio - Diluted 47.1
9.3		 5.9
5.9
PEG - Adjusted 0.1 n/a
PEG - Diluted n/a
0.1		 n/a
n/a
Return on Capital Employed 24.57%
81.15%		 34.52%
34.60%
Operating Margin 4.99%
16.49%		 11.22%
11.24%
     
Continuing & Discontinued Operations    
PE Ratio - Adjusted 8.2 4.3
PE Ratio - Diluted 47.1
9.3		 5.9
5.9
PEG - Adjusted 0.1 n/a
PEG - Diluted n/a
0.1		 n/a
n/a

  £ (Millions) £ (Millions)
Gearing 31-Dec-10 31-Dec-09
Net Gearing 14.64% 13.54%

  £ (Millions) £ (Millions)
Value Metrics 31-Dec-10 31-Dec-09
Price/Book Value (194.7) 19.9
Price/Tangible Book Value (46.4) 62.7
Price/ Cash Flow 10.5 3.2
Price/Revenue 0.95 0.43
Price/R&D n/a n/a
Net Asset Value per Share (exc. Intangibles) (1.89p) 5.99p
Net Cash per Share n/a n/a

  £ (Millions) £ (Millions)
Annualised Fundamentals 31-Dec-10 31-Dec-09
Continuing Operations    
Revenue 16.00 11.30
EBITDA 1.20
3.04		 1.79
1.79
Depreciation (0.41)
(0.41)		 (0.52)
(0.52)
Net Interest (0.13)
(0.13)		 (0.11)
(0.11)
Profit Before Tax 0.67
2.51		 1.16
1.16
     
Revenue per Share 387.38p 279.69p
Pre-Tax Profit per Share 16.19p
60.73p		 28.72p
28.80p
Market Capitalisation £ (Millions) 15.36 4.83
Enterprise Value (EV) £ (Millions) 18.69 8.07
EBITDA/EV 6.44%
16.28%		 22.17%
22.21%
Operating Margin 4.99%
16.49%		 11.22%
11.24%
Capital Employed £ (Millions) 3.25 3.67
Return on Capital Employed 24.57%
81.15%		 34.52%
34.60%
Invested Equity Capital £ (Millions) 5.38 5.36
     
Earnings per Share - Basic 8.10p
40.86p		 20.60p
20.68p
Earnings per Share - Diluted 7.80p
39.57p		 20.10p
20.14p
Earnings per Share - Adjusted 45.00p 28.00p
Earnings per Share Growth - Basic -61%
98%		 n/a
n/a
Earnings per Share Growth - Diluted -61%
96%		 n/a
n/a
Earnings per Share Growth - Adjusted 61% n/a
PE Ratio - Diluted 47.1
9.3		 5.9
5.9
PEG - Diluted n/a
0.1		 n/a
n/a
Tax Rate 25.26% 28.02%
Dividend Cover 6.00
5.45		 5.60
4.14
Interest Cover 5.88
19.31		 11.55
11.57
     
Continuing & Discontinued Operations    
Earnings per Share - Basic 8.10p
40.86p		 20.60p
20.68p
Earnings per Share - Diluted 7.80p
39.57p		 20.10p
20.14p
Earnings per Share - Adjusted 45.00p 28.00p
Earnings per Share Growth - Basic -61%
98%		 n/a
n/a
Earnings per Share Growth - Diluted -61%
96%		 n/a
n/a
Earnings per Share Growth - Adjusted 61% n/a
PE Ratio - Diluted 47.1
9.3		 5.9
5.9
PEG - Diluted n/a
0.1		 n/a
n/a
Dividend Cover 6.00
5.45		 5.60
4.14
Return on Equity (ROE) 6.19%
31.36%		 15.53%
15.59%
Operating Cash Flow per Share 34.90p 37.07p
Gross Cash Flow per Share cn/a cn/a
Cash Incr/Decr per Share n/a 22.76p
Capital Expenditure per Share n/a n/a
Dividend per Share 7.50p 5.00p
Dividend per Share Growth 50.00% n/a
Dividend Yield 2.0% 4.2%
Shareholders Funds 5.38 5.17
Net Borrowings £ (Millions) 0.79 0.70
Net Asset Value per Share (inc. Intangibles) (7.92p) 1.91p

  £ (Millions) £ (Millions)
Gearing - inc Intangibles 31-Dec-10 31-Dec-09
Shareholders' Funds inc Intangibles 5.38 5.17
Net Borrowings £ (Millions) 0.79 0.70
Net Gearing 14.64% 13.54%
Cash & Near Cash 2.54 2.54
Cash 47.23% 49.15%
Gross Borrowings 3.33 3.24
Gross Gearing 61.87% 62.69%
Borrowings Under 5 years 3.33 3.24
Under 5 years 61.87% 62.69%
Borrowings Under 1 year n/a n/a
Under 1 year n/a n/a

  £ (Millions) £ (Millions)
Gearing - exc Intangibles 31-Dec-10 31-Dec-09
Shareholders' Funds exc Intangibles (0.33) 0.08
Net Borrowings £ (Millions) 0.79 0.70
Net Gearing n/a 909.09%
Cash & Near Cash 2.54 2.54
Cash (777.37%) 3,298.70%
Gross Borrowings 3.33 3.24
Gross Gearing 1,018.35% 4,207.78%
Borrowings Under 5 years 3.33 3.24
Under 5 years (1,018.35%) 4,207.78%
Borrowings Under 1 year n/a n/a
Under 1 year n/a n/a

  £ (Millions) £ (Millions)
Cover 31-Dec-10 31-Dec-09
Quick Ratio 0.87 1.25
Current Ratio 1.20 1.60

Key

* GAAP

a. Includes discontinued activities

b. Based on operating cash flow before tax

c. Not disclosed under IFRS

d. Includes non-current assets

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: Normalised ratios are shown in blue text

Note 6: Forecast figures based on normalised accounts.

 

Top of Page