Centaur Media (CAU)

Sector:

Media

Index:

FTSE Fledgling

27.00p
   
  • Change Today:
    -0.50p
  • 52 Week High: 53.00
  • 52 Week Low: 22.00
  • Currency: UK Pounds
  • Shares Issued: 151.41m
  • Volume: 37,361
  • Market Cap: £40.88m
  • RiskGrade: 212

Dividend Data

  31-Dec-2431-Dec-2331-Dec-2231-Dec-2131-Dec-20
Interim Dividend0.60p0.60p0.50p0.50p1.50p
Final Dividend1.20p1.20p0.60p0.50p0.50p
Total Dividend1.80p1.80p1.10p0.50pn/a
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 35.12 37.33 38.38 39.08 32.42
Operating Profit/(Loss) (8.71) 6.11 3.56 1.62 (2.31)
Net Interest 0.17 0.02 (0.07) (0.26) (0.31)
Profit Before Tax (8.54) 6.13 3.48 1.36 (2.61)
Profit After Tax (9.59) 5.33 2.55 1.42 (1.72)
Discontinued Operations          
Profit After Tax n/a (0.48) 0.25 n/a (12.71)
PROFIT FOR THE PERIOD (9.59) 4.85 2.80 1.42 (14.43)
Attributable to:          
Equity Holders of Parent Company (9.59) 4.85 2.80 1.42 (14.43)
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic (6.60p) 3.70p 1.80p 1.00p (1.20p)
Earnings per Share - Diluted (6.60p) 3.50p 1.70p 1.00p (1.20p)
Earnings per Share - Adjusted 1.90p 4.40p 2.60p 2.00p 0.20p
Continuing and Discontinued EPS          
Earnings per Share - Basic (6.60p) 3.40p 1.90p 1.00p (10.00p)
Earnings per Share - Diluted (6.60p) 3.20p 1.80p 1.00p (10.00p)
Earnings per Share - Adjusted 1.90p 4.20p 2.70p 2.00p 0.30p
           
Dividend per Share 1.80p 1.80p 1.10p 1.00p 0.50p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 1.16 2.23 0.39 2.48 3.26
Intangible Assets 32.63 44.68 43.77 44.26 46.07
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 n/a n/a n/a n/a n/a
Other Non-Current Assets 1.26 2.34 1.70 2.81 2.96
  35.05 49.25 45.86 49.56 52.29
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 4.65 5.09 5.36 6.06 5.78
Cash at Bank & in Hand 0.93 2.00 7.50 13.06 8.30
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 8.04 7.88 8.66 0.19 0.18
  13.62 14.96 21.52 19.32 14.26
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 48.67 64.22 67.38 68.87 66.56
           
Liabilities          
Current Liabilities          
Borrowings 1.02 0.95 n/a 1.88 1.98
Other Current Liabilities 14.88 16.94 18.54 19.25 15.77
  15.91 17.89 18.54 21.14 17.74
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings n/a 1.02 n/a 0.50 1.41
Provisions 0.26 0.23 0.02 0.13 0.24
Other Non-Current Liabilities n/a n/a n/a n/a n/a
  0.26 1.26 0.02 0.63 1.65
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 16.17 19.15 18.56 21.77 19.39
           
Net Assets 32.50 45.07 48.83 47.11 47.17
           
Capital & Reserves          
Share Capital 15.14 15.14 15.14 15.14 15.14
Share Premium Account 1.10 1.10 1.10 1.10 1.10
Other Reserves (3.25) (3.03) (4.51) (4.78) (5.05)
Retained Earnings 19.51 31.86 37.10 35.64 35.98
Shareholders Funds 32.50 45.07 48.83 47.11 47.17
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 32.50 45.07 48.83 47.11 47.17
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 4.14 5.78 8.37 9.52 2.06
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 (1.36) (0.83) (9.79) (0.76) (0.76)
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 (3.85) (10.40) (4.28) (3.98) (2.28)
Net Increase/Decrease In Cash (1.06) (5.46) (5.70) 4.78 (0.98)
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 12.1 10.6 14.8 28.0 150.0
PEG - Adjusted n/a 0.2 0.5 0.0 n/a
Earnings per Share Growth - Adjusted -57% 69% 30% 900% n/a
Dividend Cover 1.06 2.44 2.36 2.00 0.40
Revenue per Share 23.19p 24.65p 25.35p 0.26p 21.41p
Pre-Tax Profit per Share (5.64p) 4.05p 2.30p 0.009p (1.73p)
Operating Margin (24.80%) 16.38% 9.26% 4.15% (7.11%)
Return on Capital Employed n/a 235.84% 70.08% 0.31% n/a
Continuing & Discontinued Operations          
PE Ratio - Adjusted 12.1 11.1 14.3 2,773.9 100.0
PEG - Adjusted n/a 0.2 0.0 n/a n/a
Earnings per Share Growth - Adjusted -55% 56% 13,274% -93% -77%
Dividend Cover 1.06 2.33 2.45 0.02 0.60
           
Dividend Yield 7.8% 3.9% 2.9% 1.8% 1.7%
Dividend per Share Growth n/a 63.64% 10.00% 100.00% (66.67%)
Operating Cash Flow per Share 2.74p 3.82p 5.53p 6.29p 1.36p
Cash Incr/Decr per Share (0.70p) (3.60p) (3.76p) 0.032p (0.65p)
Net Asset Value per Share (exc. Intangibles) (0.090p) 0.25p 3.34p 1.88p 0.72p
Net Gearing 0.30% -0.04% n/a -22.67% -10.43%

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