Xaar (XAR)

Sector:

Engineering

Index:

FTSE Small Cap

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

Income Statement - Unadjusted

  £ (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 48.00 22.93 15.07 10.29 4.02
Depreciation & Amortisation (8.30) (7.39) (5.97) (4.80) (4.76)
           
Operating Profit/(Loss) 39.70 15.55 9.10 5.48 (0.74)
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 40.09 15.70 9.13 5.43 (0.66)
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 40.09 15.70 9.13 5.43 (0.66)
Tax (8.23) (3.07) (1.45) (1.44) 0.72
           
Profit After Tax 31.86 12.63 7.68 3.99 0.06
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR THE PERIOD 31.86 12.63 7.68 3.99 0.06
           
Attributable to:          
Equity Shareholders' Earnings 31.86 12.63 7.68 3.99 0.06
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 cn/a cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing EPS          
Earnings per Share - Basic 43.30p 17.50p 10.80p 6.30p 0.100p
Earnings per Share - Diluted 41.60p 16.90p 10.40p 6.10p 0.100p
Continuing and Discontinued EPS          
Earnings per Share - Basic 43.30p 17.50p 10.80p 6.30p 0.100p
Earnings per Share - Diluted 41.60p 16.90p 10.40p 6.10p 0.100p
           
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 28.95% 18.02% 13.24% 10.02% (1.79%)
Tax Rate 20.52% 19.57% 15.89% 26.55% 108.79%
Return on Capital Employed 37.36% 22.04% 15.79% 10.74% n/a
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) 28.87% 16.97% 12.41% 7.26% 0.16%
           
Financial Status          
Continuing Operations          
Interest Cover n/a n/a n/a 60.03 (17.33)
Revenue per Share 186.18p 119.61p 96.94p 86.78p 67.15p
Pre-Tax Profit per Share 54.43p 21.76p 12.88p 8.62p (1.07p)
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic 147% 62% 71% 6,200% -98%
Earnings per Share Growth - Adjusted 117% 85% 72% 97% -13%
Earnings per Share Growth - Diluted 146% 62% 70% 6,000% -98%
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Dividend Cover 5.61 5.18 3.73 2.60 1.32
Continuing Operations & Discontinued Operations          
Earnings per Share Growth - Basic 147% 62% 71% 6,200% -98%
Earnings per Share Growth - Adjusted 117% 85% 72% 97% -13%
Earnings per Share Growth - Diluted 146% 62% 70% 6,000% -98%
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Dividend Cover 5.61 5.18 3.73 2.60 1.32
           
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