Xaar (XAR)

Sector:

Engineering

Index:

FTSE Small Cap

86.40p
   
  • Change Today:
      1.40p
  • 52 Week High: 179.00
  • 52 Week Low: 84.00
  • Currency: UK Pounds
  • Shares Issued: 79.46m
  • Volume: 13,702
  • Market Cap: £68.66m
  • RiskGrade: 326

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations          
Revenue 137.13 86.30 68.71 54.68 41.50
           
EBITDA 48.88 24.91 15.42 9.63 7.83
Depreciation & Amortisation (8.30) (7.39) (5.97) (4.80) (4.76)
           
Operating Profit/(Loss) 40.58 17.52 9.44 4.82 3.06
Interest Payable (0.06) (0.03) (0.06) (0.09) (0.04)
Interest Receivable/Investment Income 0.44 0.19 0.09 0.04 0.12
           
Group Profit after Interest 40.97 17.67 9.47 4.77 3.14
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 40.97 17.67 9.47 4.77 3.14
Tax (7.63) (3.35) (2.31) (1.14) (0.34)
           
Profit After Tax 33.34 14.32 7.17 3.63 2.80
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR PERIOD 33.34 14.32 7.17 3.63 2.80
           
Attributable to:          
Equity Holders of Parent Company 33.34 14.32 7.17 3.63 2.80
Minority Interests n/a n/a n/a n/a n/a
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c33.34 c14.32 c7.17 c3.63 c2.80


Per Share Record - Normalised 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing EPS          
Earnings per Share - Basic 45.27p 19.85p 10.11p 5.77p 4.53p
Earnings per Share - Diluted 43.50p 19.21p 9.70p 5.56p 4.52p
Earnings per Share - Adjusted 44.90p 20.70p 11.20p 6.50p 3.30p
Continuing and Discontinued EPS          
Earnings per Share - Basic 45.27p 19.85p 10.11p 5.77p 4.53p
Earnings per Share - Diluted 43.50p 19.21p 9.70p 5.56p 4.52p
Earnings per Share - Adjusted 44.90p 20.70p 11.20p 6.50p 3.30p
           
Dividend per Share 8.00p 4.00p 3.00p 2.50p 2.50p


Key Financals 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Shares in Issue (millions)          
Shares in Issue - Year End 74.46 73.25 71.09 72.37 63.51
Weighted Average 73.65 72.15 70.88 63.01 61.80
Diluted 76.64 74.57 73.89 65.32 61.93
           
Performance Ratios          
Continuing Operations          
Operating Margin 29.59% 20.30% 13.74% 8.82% 7.38%
Return on Capital Employed 38.19% 24.83% 16.40% 9.45% 9.62%
Continuing Operations & Discontinued Operations          
Return on Equity 30.21% 19.25% 11.59% 6.61% 7.52%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing n/a n/a n/a 52.86 88.33
Revenue per Share 186.18p 119.61p 96.94p 86.78p 67.15p
Pre-Tax Profit Per Share - Continuing 55.62p 24.49p 13.36p 7.57p 5.09p
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic 128% 96% 75% 27% -29%
Earnings Per Share Growth - Diluted 126% 98% 74% 23% -28%
PE Ratio - Company Adjusted n/a n/a n/a n/a n/a
PEG - Company Adjusted n/a n/a n/a n/a n/a
Dividend Cover 5.66 4.96 3.37 2.31 1.81
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted 128% 96% 75% 27% -29%
Earnings per Share - Diluted 126% 98% 74% 23% -28%
PE Ratio - Company Adjusted n/a n/a n/a n/a n/a
PEG - Company Adjusted n/a n/a n/a n/a n/a
Dividend Cover 5.66 4.96 3.37 2.31 1.81
           
Market Capitalisation £ (Millions) n/a n/a n/a n/a n/a
Dividend per Share 8.00p 4.00p 3.00p 2.50p 2.50p
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth 100.00% 33.33% 20.00% 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