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.


HRN HORNBY PLC ORD 1P

HORNBY  Currency  GBX  Premium Equity Commercial Companies


Income Statement  (£ m) 31-Mar-13 31-Mar-12 31-Mar-11 31-Mar-10 31-Mar-09
Continuing Operations
Revenue  57.40 64.45 63.37 63.86 61.57
Operating Profit/(Loss)  -2.84 4.74 4.89 6.00 6.90
Net Interest  0.56 0.78 0.83 0.81 0.81
Profit Before Tax  -3.39 3.99 4.13 5.22 6.12
Profit After Tax  -2.50 3.16 2.86 3.69 4.21
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  -2.50 3.16 2.86 3.69 4.21
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 0.00
Equity Holders of Parent Company  -2.50 3.16 2.86 3.69 4.21
 
Continuing EPS
Earnings per Share - Basic  -6.39p 8.19p 7.50p 9.76p 11.17p
Earnings per Share - Diluted  -6.39p 8.12p 7.43p 9.60p 10.98p
Earnings per Share - Adjusted  0.47p 9.48p 8.34p 10.99p 11.92p
Continuing and Discontinued EPS
Earnings per Share - Basic  -6.39p 8.19p 7.50p 9.76p 11.17p
Earnings per Share - Diluted  -6.39p 8.12p 7.43p 9.60p 10.98p
Earnings per Share - Adjusted  0.47p 9.48p 8.34p 10.99p 11.92p
 
Dividend per Share  2.00p 5.00p 6.70p 0.00p 8.50p

Balance Sheet  (£ m) 31-Mar-13 31-Mar-12 31-Mar-11 31-Mar-10 31-Mar-09
Assets
Non-Current Assets
Property, Plant & Equipment  10.05 10.02 10.21 10.02 10.52
Intangible Assets  14.58 17.41 18.19 18.64 19.31
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  1.71 0.54 0.11 0.14 0.07
  26.34 27.97 28.51 28.80 29.90
Current Assets
Inventories  13.64 17.87 16.21 12.27 14.37
Trade & Other Receivables  10.12 13.23 13.93 13.47 13.24
Cash at Bank & in Hand  3.55 1.95 4.95 9.00 0.43
Current Asset Investments  0.37 0.10 0.09 0.75 0.00
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  27.67 33.15 35.19 35.49 28.04
 
Total Assets  54.01 61.12 63.70 64.29 57.94
 
Liabilities
Current Liabilities
Borrowings  -3.91 -3.47 -3.14 -1.72 -5.24
Other Current Liabilities  -11.73 -13.01 -15.43 -15.12 -13.67
  -15.64 -16.48 -18.57 -16.83 -18.91
 
Net Current Assets  12.04 16.67 16.62 18.65 9.13
 
Non-Current Liabilities
Borrowings  -1.82 -4.89 -8.03 -10.55 -7.18
Provisions  -0.16 -0.57 -0.34 -0.28 -0.30
Other Non-Current Liabilities  0.00 0.00 0.00 0.00 0.00
  -1.97 -5.46 -8.36 -10.83 -7.48
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -17.61 -21.94 -26.93 -27.66 -26.39
 
Net Assets  36.40 39.18 36.77 36.63 31.55
 
Capital & Reserves
Share Capital  0.39 0.39 0.39 0.38 0.38
Share Premium Account  6.18 6.18 5.64 5.34 5.28
Other Reserves  1.41 1.01 0.73 1.40 0.53
Retained Earnings  28.42 31.60 30.01 29.51 25.37
Shareholders Funds  36.40 39.18 36.77 36.63 31.55
 
Minority Interests/Other Equity  0.00 0.00 0.00 0.00 0.00
Total Equity  36.40 39.18 36.77 36.63 31.55

Ratios - based on IFRS 31-Mar-13 31-Mar-12 31-Mar-11 31-Mar-10 31-Mar-09
Continuing Operations
PE Ratio - Adjusted  171.81 10.02 12.95 11.49 5.73
PEG - Adjusted  -1.81 0.73 -0.54 -1.47 -0.27
Earnings per Share Growth - Adjusted  -95.04% 13.67% -24.11% -7.80% -21.22%
Dividend Cover  0.24 1.90 1.24 n/a 1.40
Revenue Per Share  146.60p 166.85p 166.46p 169.07p 163.21p
Pre-Tax Profit per Share  -8.65p 10.33p 10.85p 13.81p 16.23p
Operating Margin  -4.85% 7.33% 7.72% 9.40% 11.21%
Return on Capital Employed  -10.20% 15.53% 16.47% 19.73% 27.75%
 
Continuing & Discontinued Operations
Dividend Yield  2.48% 5.26% 6.20% 0.00% 12.45%
Dividend per Share Growth  -60.00% -25.37% n/a -100.00% 2.41%
Net Asset Value per Share (exc. Intangibles)  55.73p 55.59p 48.30p 47.34p 32.22p
Net Gearing  5.96% 16.36% 16.89% 8.92% 38.00%

Data is provided by Morningstar


HORNBY 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