The London Stock Exchange uses cookies to improve its website. The cookies for analytical purposes have already been set. For more details and how to manage cookies, please see our privacy and cookies policy.


JSG JOHNSON SERVICE GROUP PLC ORD 10P

JOHNSON SERV.  Currency  GBX 


Income Statement  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
Revenue  193.60 198.70 228.60 235.10 236.40
Operating Profit/(Loss)  15.80 -10.70 17.30 8.00 26.30
Net Interest  2.30 3.00 3.50 3.70 4.20
Profit Before Tax  12.20 -15.30 13.50 4.20 20.60
Profit After Tax  9.80 -11.70 10.20 3.20 14.90
Discontinued Operations
Profit After Tax  -1.20 4.00 0.10 0.00 -3.40
PROFIT FOR THE PERIOD  8.60 -7.70 10.30 3.20 11.50
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 0.00
Equity Holders of Parent Company  8.60 -7.70 10.30 3.20 11.50
 
Continuing EPS
Earnings per Share - Basic  3.80p -4.60p 4.10p 1.30p 6.10p
Earnings per Share - Diluted  0.20p -4.60p 3.80p 1.20p 5.80p
Earnings per Share - Adjusted  4.00p 3.40p 9.00p 4.30p 3.60p
Continuing and Discontinued EPS
Earnings per Share - Basic  0.20p -4.60p 4.10p 1.30p 4.70p
Earnings per Share - Diluted  -3.40p -4.60p 3.80p 1.20p 4.40p
Earnings per Share - Adjusted  4.60p 3.40p 9.00p 4.30p 3.30p
 
Dividend per Share  1.14p 1.03p 0.88p 0.77p 0.25p

Balance Sheet  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Assets
Non-Current Assets
Property, Plant & Equipment  36.00 38.30 42.80 44.40 44.90
Intangible Assets  55.40 94.30 95.40 98.10 96.80
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.00 0.00 0.00 0.00 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  32.30 37.00 30.80 26.80 27.60
  123.70 169.60 169.00 169.30 169.30
Current Assets
Inventories  2.00 2.30 4.30 3.70 3.40
Trade & Other Receivables  30.40 43.20 38.60 35.40 35.80
Cash at Bank & in Hand  3.40 1.50 5.70 2.20 2.70
Current Asset Investments  0.00 0.00 0.00 0.00 0.00
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  35.80 47.00 48.60 41.30 41.90
 
Total Assets  159.50 216.60 217.60 210.60 211.20
 
Liabilities
Current Liabilities
Borrowings  -0.80 -10.00 -2.70 -6.40 -10.50
Other Current Liabilities  -42.10 -59.50 -56.50 -49.60 -39.90
  -42.90 -69.50 -59.20 -56.00 -50.40
 
Net Current Assets  -7.10 -22.50 -10.60 -14.70 -8.50
 
Non-Current Liabilities
Borrowings  -27.10 -48.70 -51.40 -53.50 -59.90
Provisions  -13.50 -15.70 -9.60 -10.10 -8.30
Other Non-Current Liabilities  -5.50 -21.70 -23.70 -20.50 -21.80
  -46.10 -86.10 -84.70 -84.10 -90.00
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -89.00 -155.60 -143.90 -140.10 -140.40
 
Net Assets  70.50 61.00 73.70 70.50 70.80
 
Capital & Reserves
Share Capital  26.20 25.60 25.40 25.00 24.90
Share Premium Account  14.10 13.90 13.80 13.70 13.70
Other Reserves  1.90 1.10 1.10 1.10 2.40
Retained Earnings  28.30 20.40 33.40 30.70 29.80
Shareholders Funds  70.50 61.00 73.70 70.50 70.80
 
Minority Interests/Other Equity  0.00 0.00 0.00 0.00 0.00
Total Equity  70.50 61.00 73.70 70.50 70.80

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  13.41 10.51 2.96 7.21 6.39
PEG - Adjusted  0.76 -0.17 0.03 0.37 0.22
Earnings per Share Growth - Adjusted  17.65% -62.22% 109.30% 19.44% 28.57%
Dividend Cover  3.51 3.30 10.23 5.58 14.40
Revenue Per Share  75.03p 78.22p 91.50p 94.73p 95.24p
Pre-Tax Profit per Share  4.73p -6.02p 5.40p 1.69p 8.30p
Operating Margin  7.49% -6.19% 6.30% 2.34% 9.52%
Return on Capital Employed  23.85% -20.74% 27.33% 13.34% 33.93%
 
Continuing & Discontinued Operations
Dividend Yield  2.13% 2.88% 3.31% 2.48% 1.09%
Dividend per Share Growth  10.68% 17.05% 14.29% 208.00% n/a
Net Asset Value per Share (exc. Intangibles)  5.76p -13.02p -8.54p -11.04p -10.43p
Net Gearing  34.75% 93.77% 65.67% 81.84% 95.62%

Data is provided by Morningstar


JOHNSON SERV. share - fundamentals

The Exchange accepts no responsibility for the content of the website you are now accessing or for any reliance placed by you or any person on the information contained on it.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds.

You are accessing the London Stock Exchange Annual Report Service powered by PrecisionIR.

The Exchange accepts no responsibility for the content of the reports you are now accessing or for any reliance placed by you or any person on the information contained therein.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds