Johnson Service Group (JSG)

Sector:

Support

Index:

FTSE AIM 50

167.60p
   
  • Change Today:
      3.20p
  • 52 Week High: 167.60
  • 52 Week Low: 101.00
  • Currency: UK Pounds
  • Shares Issued: 414.42m
  • Volume: 573,687
  • Market Cap: £694.56m
  • RiskGrade: 232

Income Statement - Unadjusted

  £ (Millions) £ (Millions) £ (Millions)
31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations      
Revenue 235.10 236.40 252.30
       
EBITDA 32.10 50.40 29.60
Depreciation & Amortisation (24.10) (24.10) (24.60)
       
Operating Profit/(Loss) 8.00 26.30 5.00
Interest Payable (3.80) (5.90) (12.70)
Interest Receivable/Investment Income n/a 0.20 0.90
       
Group Profit after Interest 4.20 20.60 (6.80)
Share of Assoc Cos/JV Profits n/a n/a n/a
       
Profit Before Tax 4.20 20.60 (6.80)
Tax (1.00) (5.70) 1.80
       
Profit After Tax 3.20 14.90 (5.00)
       
Discontinued Operations      
Profit After Tax n/a (3.50) (1.10)
       
PROFIT FOR THE PERIOD 3.20 11.40 (6.10)
       
Attributable to:      
Equity Shareholders' Earnings 3.20 11.40 (6.10)
Minority interests n/a n/a n/a
       
Equity Dividends cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a


Per Share Record - Unadjusted 31-Dec-10 31-Dec-09 31-Dec-08
Continuing EPS      
Earnings per Share - Basic 1.30p 6.10p (3.40p)
Earnings per Share - Diluted 1.20p 5.80p (3.40p)
Continuing and Discontinued EPS      
Earnings per Share - Basic 1.30p 4.70p (4.20p)
Earnings per Share - Diluted 1.20p 4.40p (4.20p)
       
Dividend per Share 0.82p 0.75p n/a


Key Financals 31-Dec-10 31-Dec-09 31-Dec-08
Shares in Issue (millions)      
Shares in Issue - Year End 250.00 249.30 249.30
Weighted Average 248.17 248.21 143.56
Diluted 261.68 259.01 143.56
       
Performance Ratios      
Continuing Operations      
Operating Margin 3.40% 11.13% 1.98%
Tax Rate 23.81% 27.67% 26.47%
Return on Capital Employed 18.87% 49.91% 8.06%
Continuing Operations & Discontinued Operations      
Return on Equity (ROE) 3.97% 14.41% (7.68%)
       
Financial Status      
Continuing Operations      
Interest Cover 2.11 4.49 0.46
Revenue per Share 94.73p 95.24p 175.74p
Pre-Tax Profit per Share 1.69p 8.30p (4.74p)
       
Market Data      
Continuing Operations      
Earnings per Share Growth - Basic -79% n/a n/a
Earnings per Share Growth - Adjusted 19% 29% n/a
Earnings per Share Growth - Diluted -79% n/a n/a
PE Ratio - Adjusted 7.2 6.4 3.6
PEG - Adjusted 0.4 0.2 n/a
Dividend Cover 5.24 4.80 n/a
Continuing Operations & Discontinued Operations      
Earnings per Share Growth - Basic -72% n/a n/a
Earnings per Share Growth - Adjusted 30% n/a n/a
Earnings per Share Growth - Diluted -73% n/a n/a
PE Ratio - Adjusted 7.2 7.0 3.0
PEG - Adjusted 0.2 n/a n/a
Dividend Cover 5.24 4.40 n/a
       
Market Capitalisation £ (Millions) 77.50 57.34 24.93
Dividend per Share 0.82p 0.75p n/a
Dividend Yield 2.6% 3.3% 0.0%
Dividend per Share Growth 9.33% 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