Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Revenue | 80.97 | 63.11 | 59.77 | 43.45 | 45.20 |
Operating Profit / Loss | 27.48 | 14.41 | 18.00 | 4.30 | 11.34 |
Net Interest | (1.75) | (1.57) | (1.05) | (1.12) | (1.95) |
Pre Tax Profit | 28.04 | 12.60 | 16.96 | 3.04 | 9.33 |
Post Tax Profit | 20.26 | 9.01 | 12.43 | 2.52 | 7.07 |
Profit for the Period | 20.26 | 9.01 | 12.43 | 2.52 | 7.07 |
Equity Holders of Parent Company | 20.26 | 9.01 | 12.43 | 2.52 | 7.07 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 23.25USX | 9.17USX | 11.30USX | 2.29USX | 6.42USX |
Earnings per Share (Diluted) | 22.60USX | 9.17USX | 11.30USX | 2.29USX | 6.42USX |
Earnings per Share (Adjusted) | 23.25USX | 9.17USX | 11.30USX | 2.29USX | 6.42USX |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 23.25USX | 9.17USX | 11.30USX | 2.29USX | 6.42USX |
Earnings per Share (Diluted) | 22.60USX | 9.17USX | 11.30USX | 2.29USX | 6.42USX |
Earnings per Share (Adjusted) | 23.25USX | 9.17USX | 11.30USX | 2.29USX | 6.42USX |
| | | | | |
Dividend per Share | $0.08 | $0.05 | $0.07 | $0.06 | $0.05 |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 6.38 | 3.87 | n/a | 0.50 | 2.11 |
Property, Plant and Equipment | 77.04 | 83.24 | 91.12 | 84.12 | 76.89 |
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 | n/a | n/a | n/a | n/a | (0.01) |
Other Non-Current Assets | n/a | 1.37 | 2.65 | 1.17 | 3.70 |
Total Non-Current Assets | 83.42 | 88.48 | 93.77 | 85.79 | 82.69 |
| | | | | |
Current Assets | | | | | |
Inventories | 16.16 | 15.36 | 11.92 | 12.88 | 7.49 |
Trade and Other Receivables | 5.06 | 3.29 | 2.23 | 2.77 | 1.59 |
Cash at Bank and in Hand | 22.40 | 8.70 | 9.72 | 7.49 | 13.10 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | 1.50 | n/a | n/a | n/a |
Total Current Assets | 43.62 | 28.84 | 23.88 | 23.14 | 22.18 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 127.05 | 117.32 | 117.65 | 108.93 | 104.86 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 8.30 | 9.78 | 6.52 | 5.03 | 8.76 |
Other Current Liabilities | 7.38 | 5.98 | 6.00 | 5.73 | 4.03 |
Total Current Liabilities | 15.68 | 15.76 | 12.52 | 10.76 | 12.79 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 7.50 | 15.33 | 10.57 | 14.80 | 8.00 |
Provisions | 12.78 | 7.98 | 7.37 | 5.36 | 4.57 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 20.28 | 23.32 | 17.94 | 20.16 | 12.57 |
| | | | | |
Net Assets | 91.08 | 78.24 | 87.19 | 78.02 | 79.51 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 18.99 | 18.99 | 18.99 | 18.99 | 18.99 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | (7.88) | (9.44) | n/a | n/a | n/a |
Retained Earnings | 79.98 | 68.69 | 68.20 | 59.03 | 60.52 |
Shareholders Funds | 91.08 | 78.24 | 87.19 | 78.02 | 79.51 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 91.08 | 78.24 | 87.19 | 78.02 | 79.51 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 33.94% | 22.83% | 30.12% | 9.89% | 25.09% |
Return on Capital Employed | 26.30% | 13.19% | 16.13% | 4.05% | 11.43% |
Dividend Cover | 2.91 | 1.99 | 5.55 | 0.40 | n/a |
Dividend Yield | 4.40 | 4.20 | 4.00 | 9.20 | n/a |
PE Ratio | 7.80 | 11.80 | 4.50 | 27.20 | 8.90 |
PEG | n/a | n/a | 0.20 | n/a | n/a |
Dividend per Share Growth | n/a | (42.50%) | (55.74%) | 179.96% | n/a |
Net Asset Value per Share | $0.92 | $0.81 | $0.95 | $0.84 | $0.84 |