Maintel Holdings (MAI)

Sector:

Telecom Operators

Index:

FTSE AIM All-Share

 250.00p
   
  • Change Today:
      0.000p
  • 52 Week High: 278.00
  • 52 Week Low: 150.00
  • Currency: UK Pounds
  • Shares Issued: 14.36m
  • Volume: 1,149
  • Market Cap: £35.90m
  • RiskGrade: 237

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions)
31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations      
Revenue 22.01 19.39 19.42
       
EBITDA 3.08 2.78 2.07
Depreciation & Amortisation (0.44) (0.38) (0.38)
       
Operating Profit/(Loss) 2.64 2.40 1.69
Interest Payable n/a n/a n/a
Interest Receivable/Investment Income 0.03 0.01 0.07
       
Group Profit after Interest 2.67 2.41 1.76
Share of Assoc Cos/JV Profits n/a n/a n/a
       
Profit Before Tax 2.67 2.41 1.76
Tax (0.76) (0.69) (0.54)
       
Profit After Tax 1.91 1.72 1.22
       
Discontinued Operations      
Profit After Tax n/a n/a n/a
       
PROFIT FOR PERIOD 1.91 1.72 1.22
       
Attributable to:      
Equity Holders of Parent Company 1.91 1.72 1.22
Minority Interests n/a n/a n/a
       
Equity Dividends cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c1.91 c1.72 c1.22


Per Share Record - Normalised 31-Dec-10 31-Dec-09 31-Dec-08
Continuing EPS      
Earnings per Share - Basic 17.84p 15.93p 10.31p
Earnings per Share - Diluted 17.80p 15.92p 10.31p
Earnings per Share - Adjusted 20.30p 17.70p 12.10p
Continuing and Discontinued EPS      
Earnings per Share - Basic 17.84p 15.93p 10.31p
Earnings per Share - Diluted 17.80p 15.92p 10.31p
Earnings per Share - Adjusted 20.30p 17.70p 12.10p
       
Dividend per Share 8.50p 7.20p 5.60p


Key Financals 31-Dec-10 31-Dec-09 31-Dec-08
Shares in Issue (millions)      
Shares in Issue - Year End 10.49 10.78 10.82
Weighted Average 10.69 10.79 11.83
Diluted 10.72 10.80 11.83
       
Performance Ratios      
Continuing Operations      
Operating Margin 12.01% 12.37% 8.71%
Return on Capital Employed n/a 260.02% n/a
Continuing Operations & Discontinued Operations      
Return on Equity 90.13% 89.86% 128.15%
       
Financial Status      
Continuing Operations      
Interest Cover - Continuing n/a n/a n/a
Revenue per Share 205.82p 179.74p 164.09p
Pre-Tax Profit Per Share - Continuing 25.00p 22.35p 14.88p
       
Market Data      
Continuing Operations      
Earnings Per Share Growth - Basic 12% 54% n/a
Earnings Per Share Growth - Diluted 12% 54% n/a
PE Ratio - Company Adjusted 14.0 9.1 8.1
PEG - Company Adjusted 1.2 0.2 n/a
Dividend Cover 2.10 2.21 1.84
Continuing Operations & Discontinued Operations      
Earnings per Share - Company Adjusted 12% 54% n/a
Earnings per Share - Diluted 12% 54% n/a
PE Ratio - Company Adjusted 14.0 9.1 8.1
PEG - Company Adjusted 1.2 0.2 n/a
Dividend Cover 2.10 2.21 1.84
       
Market Capitalisation £ (Millions) 26.22 15.63 9.04
Dividend per Share 8.50p 7.20p 5.60p
Dividend Yield 3.4% 5.0% 6.7%
Dividend per Share Growth 18.06% 28.57% 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