Cropper (James) (CRPR)

Sector:

Paper and Other Forestry Products

Index:

FTSE AIM All-Share

 225.00p
   
  • Change Today:
      0.000p
  • 52 Week High: 800.00p
  • 52 Week Low: 200.00p
  • Currency: UK Pounds
  • Shares Issued: 9.55m
  • Volume: 12,035
  • Market Cap: £21.50m
  • RiskGrade: 258

Dividend Data

  30-Mar-2401-Apr-2326-Mar-2227-Mar-2128-Mar-20
Total Dividend3.00p6.00p10.00pn/a2.50p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20
Continuing Operations          
Revenue 102.97 129.66 104.92 78.77 104.67
Operating Profit/(Loss) (3.03) 3.34 3.68 2.44 6.57
Net Interest (2.23) (1.70) (0.91) (0.73) (1.11)
Profit Before Tax (5.26) 1.31 2.78 1.72 5.46
Profit After Tax (4.00) 0.52 1.36 1.57 4.83
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD (4.00) 0.52 1.36 1.57 4.83
Attributable to:          
Equity Holders of Parent Company (4.00) 0.52 1.36 1.57 4.83
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic (41.80p) 5.40p 14.20p 16.40p 50.60p
Earnings per Share - Diluted (41.80p) 5.40p 14.20p 16.40p 50.60p
Earnings per Share - Adjusted (41.80p) 5.40p 14.20p 16.40p 50.60p
Continuing and Discontinued EPS          
Earnings per Share - Basic (41.80p) 5.40p 14.20p 16.40p 50.60p
Earnings per Share - Diluted (41.80p) 5.40p 14.20p 16.40p 50.60p
Earnings per Share - Adjusted (41.80p) 5.40p 14.20p 16.40p 50.60p
           
Dividend per Share 3.00p 6.00p 10.00p n/a 2.50p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 33.69 39.48 37.91 34.86 36.79
Intangible Assets 2.47 2.79 2.85 3.21 0.49
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 0.34 0.65 n/a n/a n/a
Other Non-Current Assets 5.40 4.20 3.53 3.73 1.92
  41.91 47.12 44.29 41.79 39.21
Current Assets          
Inventories 15.80 18.30 17.59 15.47 13.96
Trade & Other Receivables 17.72 24.76 21.91 16.05 19.36
Cash at Bank & in Hand 9.21 7.68 7.75 6.76 8.96
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 1.31 0.60 1.06 0.96 1.34
  44.04 51.35 48.31 39.25 43.63
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 85.95 98.47 92.60 81.05 82.83
           
Liabilities          
Current Liabilities          
Borrowings 1.61 1.76 1.60 8.30 3.76
Other Current Liabilities 15.57 21.16 20.94 15.80 16.82
  17.18 22.92 22.54 24.10 20.58
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 23.14 22.51 18.45 5.97 16.26
Provisions 2.77 3.40 3.39 2.25 2.21
Other Non-Current Liabilities 17.29 17.56 13.71 18.84 9.38
  43.20 43.48 35.55 27.05 27.86
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 60.38 66.40 58.09 51.15 48.43
           
Net Assets 25.57 32.06 34.51 29.90 34.40
           
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 (0.29) 0.05 (0.85) (0.15) (0.67)
Retained Earnings 21.88 28.03 31.39 26.07 31.09
Shareholders Funds 25.57 32.06 34.51 29.90 34.40
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 25.57 32.06 34.51 29.90 34.40
Cash Flow 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20
Net Cash Flow From Operating Activities 7.17 5.55 4.03 7.94 13.06
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 (4.32) (6.64) (6.60) (4.49) (9.19)
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 (1.48) 0.62 3.44 (4.99) 2.65
Net Increase/Decrease In Cash 1.37 (0.47) 0.87 (1.54) 6.52
Ratios - based on IFRS 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21 28-Mar-20
Continuing Operations          
PE Ratio - Adjusted n/a 113.4 84.5 67.1 14.3
PEG - Adjusted n/a n/a n/a n/a 0.1
Earnings per Share Growth - Adjusted n/a -62% -13% -68% 108%
Dividend Cover (13.93) 0.90 1.42 n/a 20.24
Revenue per Share 1,077.66p 1,357.06p 1,098.11p 8.32p 1,095.47p
Pre-Tax Profit per Share (55.06p) 13.74p 29.06p 0.18p 57.14p
Operating Margin (2.94%) 2.58% 3.51% 3.10% 6.28%
Return on Capital Employed n/a 5.28% 6.69% 0.06% 11.70%
Continuing & Discontinued Operations          
PE Ratio - Adjusted n/a 113.4 84.5 6,645.0 14.3
PEG - Adjusted n/a n/a 0.0 n/a 0.1
Earnings per Share Growth - Adjusted n/a -62% 8,478% -100% 108%
Dividend Cover (13.93) 0.90 1.42 n/a 20.24
           
Dividend Yield 1.2% 1.0% 0.8% 0.0% 0.3%
Dividend per Share Growth (50.00%) (40.00%) n/a n/a (81.48%)
Operating Cash Flow per Share 75.05p 58.09p 42.17p 83.09p 136.74p
Cash Incr/Decr per Share 14.36p (4.93p) 9.07p (0.16p) 68.23p
Net Asset Value per Share (exc. Intangibles) 241.69p 306.41p 331.41p 279.35p 354.82p
Net Gearing 60.77% 51.75% 35.62% 25.09% 32.14%

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