| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 | 31 Mar '20 | 30 Mar '20 |
|---|
| Revenue | 260.30 | 195.96 | 195.96 | 191.00 | 191.00 |
| Operating Profit / Loss | 91.36 | 57.60 | 57.60 | 56.14 | 56.14 |
| Net Interest | (8.14) | (4.07) | (4.07) | (3.58) | (3.58) |
| Pre Tax Profit | 83.22 | 53.53 | 53.53 | 52.55 | 52.55 |
| Post Tax Profit | 74.54 | 48.94 | 48.94 | 45.02 | 45.02 |
| Profit for the Period | 74.54 | 48.94 | 48.94 | 45.02 | 45.02 |
| Equity Holders of Parent Company | 74.54 | 48.94 | 48.94 | 45.02 | 45.02 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 39.00USX | 26.00USX | 26.00USX | 24.00USX | 24.00USX |
| Earnings per Share (Diluted) | 39.00USX | 26.00USX | 26.00USX | 24.00USX | 24.00USX |
| Earnings per Share (Adjusted) | 39.00USX | 26.00USX | 26.00USX | 24.00USX | 24.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 39.00USX | 26.00USX | 26.00USX | 24.00USX | 24.00USX |
| Earnings per Share (Diluted) | 39.00USX | 26.00USX | 26.00USX | 24.00USX | 24.00USX |
| Earnings per Share (Adjusted) | 39.00USX | 26.00USX | 26.00USX | 24.00USX | 24.00USX |
| | | | | | |
| Dividend per Share | $0.27 | $0.88 | $0.78 | $0.19 | $0.17 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 | 31 Mar '20 | 30 Mar '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 115.32 | 114.82 | 114.82 | 114.81 | 114.81 |
| Property, Plant and Equipment | 26.26 | 11.33 | 11.33 | 12.45 | 12.45 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 4.97 | 3.31 | 3.31 | 3.35 | 3.35 |
| Other Non-Current Assets | 3.90 | 3.76 | 3.76 | 4.88 | 4.88 |
| Total Non-Current Assets | 150.45 | 133.22 | 133.22 | 135.49 | 135.49 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 40.84 | 33.89 | 33.89 | 32.04 | 32.04 |
| Cash at Bank and in Hand | 56.33 | 51.38 | 51.38 | 45.15 | 45.15 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 26.32 | 19.84 | 19.84 | 10.44 | 10.44 |
| Total Current Assets | 123.49 | 105.11 | 105.11 | 87.63 | 87.63 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 273.93 | 238.34 | 238.34 | 223.12 | 223.12 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 12.79 | 24.40 | 24.40 | 10.53 | 10.53 |
| Other Current Liabilities | 45.81 | 27.80 | 27.80 | 24.62 | 24.62 |
| Total Current Liabilities | 58.60 | 52.20 | 52.20 | 35.15 | 35.15 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 143.59 | 142.91 | 142.91 | 32.99 | 32.99 |
| Provisions | 8.08 | 8.93 | 8.93 | 9.72 | 9.72 |
| Other Non-Current Liabilities | 5.09 | 4.71 | 4.71 | 4.67 | 4.67 |
| Total Non-Current Liabilities | 156.76 | 156.55 | 156.55 | 47.38 | 47.38 |
| | | | | | |
| Net Assets | 58.57 | 29.59 | 29.59 | 140.60 | 140.60 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 3.78 | 3.78 | 3.78 | 3.78 | 3.78 |
| Share Premium Account | 15.45 | n/a | 15.45 | n/a | n/a |
| Other Reserves | (18.60) | (0.67) | (16.12) | (2.85) | (2.85) |
| Retained Earnings | 57.94 | 26.48 | 26.48 | 139.68 | 139.68 |
| Shareholders Funds | 58.57 | 29.59 | 29.59 | 140.60 | 140.60 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 58.57 | 29.59 | 29.59 | 140.60 | 140.60 |
| | | | | | |
| | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 | 31 Mar '20 | 30 Mar '20 |
|---|
| Operating Margin | 35.10% | 29.39% | 29.39% | 29.39% | 29.39% |
| Return on Capital Employed | 84.82% | 63.29% | 63.29% | 71.02% | 71.02% |
| Dividend Cover | 1.78 | 1.35 | 1.84 | 1.42 | 1.42 |
| Dividend Yield | 4.60 | 4.40 | 3.70 | 8.10 | 9.20 |
| PE Ratio | 12.30 | 16.80 | 14.80 | 8.70 | 7.70 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | (35.58%) | (11.98%) | 19.69% |
| Net Asset Value per Share | ($0.30) | ($0.45) | ($0.45) | $0.14 | $0.14 |