£ (Millions) | £ (Millions) | £ (Millions) | |
Growth Metrics | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Annualisation Factor | 1.0 | 0.8 | 1.0 |
Dividend Yield | 0.0% | 0.0% | 0.0% |
Continuing Operations | |||
PE Ratio - Adjusted | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
PEG - Adjusted | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
Return on Capital Employed | n/a n/a |
n/a n/a |
n/a n/a |
Operating Margin | (62.85%) (62.85%) |
(96.33%) (96.87%) |
n/a n/a |
Continuing & Discontinued Operations | |||
PE Ratio - Adjusted | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
PEG - Adjusted | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
£ (Millions) | £ (Millions) | £ (Millions) | |
Gearing | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Net Gearing | 70.06% | 55.21% | 117.38% |
£ (Millions) | £ (Millions) | £ (Millions) | |
Value Metrics | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Price/Book Value | 132.6 | 142.6 | 3,414.5 |
Price/Tangible Book Value | 139.0 | 150.7 | 3,414.5 |
Price/ Cash Flow | (288.2) | (438.0) | (6,840.1) |
Price/Revenue | 109.92 | 186.79 | n/a |
Price/R&D | n/a | n/a | n/a |
Net Asset Value per Share (exc. Intangibles) | 1.77p | 5.26p | 2.97p |
Net Cash per Share | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | |
Annualised Fundamentals | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Continuing Operations | |||
Revenue | 4.77 | 3.25 | n/a |
EBITDA | (2.92) (2.92) |
(3.08) (3.10) |
(31.70) (31.70) |
Depreciation | (0.08) (0.08) |
(0.05) (0.05) |
n/a n/a |
Net Interest | (0.50) (0.50) |
(0.42) (0.42) |
(0.20) (0.20) |
Profit Before Tax | (3.49) (3.49) |
(3.55) (3.56) |
(31.94) (31.94) |
Revenue per Share | 2.14p | 4.01p | n/a |
Pre-Tax Profit per Share | (1.56p) (1.56p) |
(4.39p) (4.41p) |
(51.10p) (51.10p) |
Market Capitalisation £ (Millions) | 779.63 | 909.33 | 6,361.50 |
Enterprise Value (EV) £ (Millions) | 778.96 | 909.27 | 6,363.71 |
EBITDA/EV | (0.37%) (0.37%) |
(0.34%) (0.34%) |
(0.50%) (0.50%) |
Operating Margin | (62.85%) (62.85%) |
(96.33%) (96.87%) |
n/a n/a |
Capital Employed £ (Millions) | 6.97 | 6.82 | 4.06 |
Return on Capital Employed | n/a n/a |
n/a n/a |
n/a n/a |
Invested Equity Capital £ (Millions) | 3.77 | 4.02 | 1.86 |
Earnings per Share - Basic | (304.00p) (1.52p) |
(1,102.00p) (5.54p) |
(8,130.64p) (51.00p) |
Earnings per Share - Diluted | (304.00p) (1.52p) |
(1,102.00p) (5.54p) |
(8,130.64p) (51.00p) |
Earnings per Share - Adjusted | (304.00)p | (1,102.00)p | (8,130.64)p |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
Tax Rate | n/a | n/a | 0.19% |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
Interest Cover | (6.03) (6.03) |
(7.19) (7.23) |
(144.20) (144.20) |
Continuing & Discontinued Operations | |||
Earnings per Share - Basic | (304.00p) (1.52p) |
(880.15p) (4.42p) |
(8,130.64p) (51.00p) |
Earnings per Share - Diluted | (304.00p) (1.52p) |
(880.15p) (4.42p) |
(8,130.64p) (51.00p) |
Earnings per Share - Adjusted | (304.00p) | (880.15p) | (8,130.64p) |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
Return on Equity (ROE) | (89.76%) (89.76%) |
(88.38%) (88.81%) |
(1,715.62%) (1,715.62%) |
Operating Cash Flow per Share | (0.81p) | (1.71p) | (1.19p) |
Gross Cash Flow per Share | cn/a | cn/a | cn/a |
Cash Incr/Decr per Share | (0.049p) | 0.28p | (1.98p) |
Capital Expenditure per Share | n/a | n/a | n/a |
Dividend per Share | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% |
Shareholders Funds | 3.77 | 4.02 | 1.86 |
Net Borrowings £ (Millions) | 2.64 | 2.22 | 2.18 |
Net Asset Value per Share (inc. Intangibles) | 1.69p | 4.98p | 2.97p |
£ (Millions) | £ (Millions) | £ (Millions) | |
Gearing - inc Intangibles | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Shareholders' Funds inc Intangibles | 3.77 | 4.02 | 1.86 |
Net Borrowings £ (Millions) | 2.64 | 2.22 | 2.18 |
Net Gearing | 70.06% | 55.21% | 117.38% |
Cash & Near Cash | 0.37 | 0.34 | 0.02 |
Cash | 9.93% | 8.55% | 1.34% |
Gross Borrowings | 3.02 | 2.57 | 2.21 |
Gross Gearing | 79.99% | 63.76% | 118.72% |
Borrowings Under 5 years | 3.02 | 2.57 | 2.21 |
Under 5 years | 80.00% | 63.76% | 118.70% |
Borrowings Under 1 year | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | |
Gearing - exc Intangibles | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Shareholders' Funds exc Intangibles | 3.77 | 4.02 | 1.86 |
Net Borrowings £ (Millions) | 2.64 | 2.22 | 2.18 |
Net Gearing | 70.06% | 55.21% | 117.38% |
Cash & Near Cash | 0.37 | 0.34 | 0.02 |
Cash | 9.93% | 8.55% | 1.34% |
Gross Borrowings | 3.02 | 2.57 | 2.21 |
Gross Gearing | 79.99% | 63.76% | 118.72% |
Borrowings Under 5 years | 3.02 | 2.57 | 2.21 |
Under 5 years | 80.00% | 63.76% | 118.70% |
Borrowings Under 1 year | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | |
Cover | 30-Sep-10 | 30-Sep-09 | 30-Jun-08 |
Quick Ratio | 2.09 | 3.04 | n/a |
Current Ratio | 2.23 | 3.39 | 0.31 |
* GAAP
a. Includes discontinued activities
b. Based on operating cash flow before tax
c. Not disclosed under IFRS
d. Includes non-current assets
You are here: research