Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Mar '21 | 31 Mar '20 | 30 Mar '20 | 31 Mar '19 | 31 Mar '18 |
---|
Revenue | 100.20 | 96.33 | 98.48 | 52.58 | 31.24 |
Operating Profit / Loss | 3.13 | 7.55 | 26.22 | 15.25 | 8.80 |
Net Interest | (1.20) | (1.19) | (1.22) | (0.03) | (0.08) |
Pre Tax Profit | 1.96 | 6.22 | 23.20 | 0.97 | 6.38 |
Post Tax Profit | 1.27 | 4.69 | 21.66 | 0.76 | 6.35 |
Profit for the Period | 0.35 | 4.96 | 21.80 | 0.76 | 6.35 |
Equity Holders of Parent Company | 0.33 | 4.95 | 4.95 | (8.55) | 0.13 |
Minority Interests | 0.02 | 0.01 | 16.84 | 9.31 | 6.22 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 0.48p | 11.78p | 11.78p | (28.56p) | 0.55p |
Earnings per Share (Diluted) | 0.46p | 11.42p | 11.42p | (28.00p) | 0.55p |
Earnings per Share (Adjusted) | 15.35p | 15.39p | 15.39p | 19.08p | 10.46p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 0.48p | 11.78p | 11.78p | (28.56p) | 0.55p |
Earnings per Share (Diluted) | 0.46p | 11.42p | 11.42p | (28.00p) | 0.55p |
Earnings per Share (Adjusted) | 15.35p | 15.39p | 15.39p | 19.08p | 10.46p |
| | | | | |
Dividend per Share | n/a | n/a | n/a | 6.00p | 4.00p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Mar '21 | 31 Mar '20 | 30 Mar '20 | 31 Mar '19 | 31 Mar '18 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 79.61 | 80.83 | 80.83 | 74.44 | 27.04 |
Property, Plant and Equipment | 13.38 | 21.20 | 21.20 | 1.18 | 0.37 |
Investments | n/a | 0.47 | 0.47 | 0.38 | 0.27 |
Investment Properties | 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 | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 92.99 | 102.50 | 102.50 | 76.00 | 27.68 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 46.13 | 44.41 | 44.41 | 31.96 | 18.41 |
Cash at Bank and in Hand | 8.31 | 5.25 | 5.25 | 4.76 | 8.95 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Current Assets | 54.44 | 49.66 | 49.66 | 36.72 | 27.36 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 147.43 | 152.16 | 152.16 | 112.72 | 55.04 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 6.67 | 9.38 | 9.38 | 2.37 | 0.37 |
Other Current Liabilities | 60.23 | 52.14 | 43.10 | 36.15 | 13.82 |
Total Current Liabilities | 66.90 | 61.52 | 52.48 | 38.52 | 14.19 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 20.87 | 23.68 | 23.68 | 5.24 | 0.16 |
Provisions | 2.38 | 2.19 | 2.19 | 2.05 | n/a |
Other Non-Current Liabilities | 14.54 | 22.45 | 22.45 | 35.43 | 11.90 |
Total Non-Current Liabilities | 37.78 | 48.33 | 48.33 | 42.72 | 12.05 |
| | | | | |
Net Assets | 42.74 | 42.31 | 51.35 | 31.48 | 28.80 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.69 | 0.69 | 0.69 | 0.37 | 0.29 |
Share Premium Account | 24.13 | 24.13 | 24.13 | 11.19 | 0.23 |
Other Reserves | (23.97) | (24.05) | (24.05) | (24.68) | (24.72) |
Retained Earnings | 41.85 | 41.53 | 41.53 | 38.79 | 48.49 |
Shareholders Funds | 42.69 | 42.28 | 42.28 | 25.67 | 24.28 |
| | | | | |
Minority Interests / Other Equity | 0.05 | 0.03 | 9.06 | 5.81 | 4.51 |
Total Equity | 42.74 | 42.31 | 51.35 | 31.48 | 28.80 |
| | | | | |
| 31 Mar '21 | 31 Mar '20 | 30 Mar '20 | 31 Mar '19 | 31 Mar '18 |
---|
Operating Margin | 3.13% | 7.84% | 26.62% | 29.00% | 28.17% |
Return on Capital Employed | (45.29%) | (227.53%) | 422.73% | (3.00%) | 283.45% |
Dividend Cover | n/a | n/a | n/a | 3.19 | 2.62 |
Dividend Yield | n/a | n/a | n/a | 4.80 | 2.70 |
PE Ratio | 4.80 | 1.20 | 1.20 | 6.50 | 14.10 |
PEG | n/a | n/a | n/a | 0.30 | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | (33.10%) |
Net Asset Value per Share | (53.79p) | (56.19p) | (43.01p) | (62.68p) | 2.56p |