Cropper (James) (CRPR)

Sector:

Paper and Other Forestry Products

Index:

FTSE AIM All-Share

348.00p
   
  • Change Today:
      3.00p
  • 52 Week High: 930.00
  • 52 Week Low: 230.00
  • Currency: UK Pounds
  • Shares Issued: 9.55m
  • Volume: 3,575
  • Market Cap: £33.25m
  • RiskGrade: 258

Dividend Data

  01-Apr-2326-Mar-2227-Mar-2128-Mar-2030-Mar-19
Interim Dividend2.00p2.50pn/a2.50p2.50p
Final Dividend4.00p7.50pn/an/a11.00p
Total Dividend6.00p10.00pn/a2.50p13.50p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20 30-Mar-19
Continuing Operations          
Revenue 129.66 104.92 78.77 104.67 101.09
Operating Profit/(Loss) 3.34 3.68 2.44 6.57 3.41
Net Interest (1.70) (0.91) (0.73) (1.11) (0.83)
Profit Before Tax 1.31 2.78 1.72 5.46 2.58
Profit After Tax 0.52 1.36 1.57 4.83 2.31
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 0.52 1.36 1.57 4.83 2.31
Attributable to:          
Equity Holders of Parent Company 0.52 1.36 1.57 4.83 2.31
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 5.40p 14.20p 16.40p 50.60p 24.30p
Earnings per Share - Diluted 5.40p 14.20p 16.40p 50.60p 24.30p
Earnings per Share - Adjusted 5.40p 14.20p 16.40p 50.60p 24.30p
Continuing and Discontinued EPS          
Earnings per Share - Basic 5.40p 14.20p 16.40p 50.60p 24.30p
Earnings per Share - Diluted 5.40p 14.20p 16.40p 50.60p 24.30p
Earnings per Share - Adjusted 5.40p 14.20p 16.40p 50.60p 24.30p
           
Dividend per Share 6.00p 10.00p n/a 2.50p 13.50p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20 30-Mar-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 39.48 37.91 34.86 36.79 27.64
Intangible Assets 2.79 2.85 3.21 0.49 0.37
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets 0.65 n/a n/a n/a n/a
Other Non-Current Assets 4.20 3.53 3.73 1.92 2.23
  47.12 44.29 41.79 39.21 30.24
Current Assets          
Inventories 18.30 17.59 15.47 13.96 16.41
Trade & Other Receivables 24.76 21.91 16.05 19.36 19.23
Cash at Bank & in Hand 7.68 7.75 6.76 8.96 2.35
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 0.60 1.06 0.96 1.34 1.22
  51.35 48.31 39.25 43.63 39.21
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 98.47 92.60 81.05 82.83 69.46
           
Liabilities          
Current Liabilities          
Borrowings 1.76 1.60 8.30 3.76 1.54
Other Current Liabilities 21.16 20.94 15.80 16.82 14.62
  22.92 22.54 24.10 20.58 16.16
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 22.51 18.45 5.97 16.26 9.37
Provisions 3.40 3.39 2.25 2.21 n/a
Other Non-Current Liabilities 17.56 13.71 18.84 9.38 22.65
  43.48 35.55 27.05 27.86 32.02
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 66.40 58.09 51.15 48.43 48.18
           
Net Assets 32.06 34.51 29.90 34.40 21.28
           
Capital & Reserves          
Share Capital 2.39 2.39 2.39 2.39 2.39
Share Premium Account 1.59 1.59 1.59 1.59 1.59
Other Reserves 0.05 (0.85) (0.15) (0.67) (0.85)
Retained Earnings 28.03 31.39 26.07 31.09 18.15
Shareholders Funds 32.06 34.51 29.90 34.40 21.28
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 32.06 34.51 29.90 34.40 21.28
Cash Flow 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20 30-Mar-19
Net Cash Flow From Operating Activities 5.55 4.03 7.94 13.06 3.37
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (6.64) (6.60) (4.49) (9.19) (5.22)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities 0.62 3.44 (4.99) 2.65 (1.31)
Net Increase/Decrease In Cash (0.47) 0.87 (1.54) 6.52 (3.17)
Ratios - based on IFRS 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20 30-Mar-19
Continuing Operations          
PE Ratio - Adjusted 113.4 84.5 67.1 14.3 40.9
PEG - Adjusted n/a n/a n/a 0.1 n/a
Earnings per Share Growth - Adjusted -62% -13% -68% 108% -44%
Dividend Cover 0.90 1.42 n/a 20.24 1.80
Revenue per Share 1,357.06p 1,098.11p 8.32p 1,095.47p 1,058.00p
Pre-Tax Profit per Share 13.74p 29.06p 0.18p 57.14p 27.00p
Operating Margin 2.58% 3.51% 3.10% 6.28% 3.37%
Return on Capital Employed 5.28% 6.69% 0.06% 11.70% 10.72%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 113.4 84.5 6,645.0 14.3 40.9
PEG - Adjusted n/a 0.0 n/a 0.1 n/a
Earnings per Share Growth - Adjusted -62% 8,478% -100% 108% -44%
Dividend Cover 0.90 1.42 n/a 20.24 1.80
           
Dividend Yield 1.0% 0.8% 0.0% 0.3% 1.4%
Dividend per Share Growth (40.00%) n/a n/a (81.48%) n/a
Operating Cash Flow per Share 58.09p 42.17p 83.09p 136.74p 35.27p
Cash Incr/Decr per Share (4.93p) 9.07p (0.16p) 68.23p (33.18p)
Net Asset Value per Share (exc. Intangibles) 306.41p 331.41p 279.35p 354.82p 218.85p
Net Gearing 51.75% 35.62% 25.09% 32.14% 40.23%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

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