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.

BJU BRAINJUICER GROUP PLC ORD 1P



Income Statement  (£ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
Revenue  16.36 20.71 20.82 24.46 24.65
Operating Profit/(Loss)  2.22 2.76 1.51 3.55 4.30
Net Interest  0.00 0.00 0.00 0.01 0.02
Profit Before Tax  2.22 2.76 1.52 3.56 4.29
Profit After Tax  1.48 1.85 1.04 2.44 2.90
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  1.48 1.85 1.04 2.44 2.90
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 0.00
Equity Holders of Parent Company  1.48 1.85 1.04 2.44 2.90
 
Continuing EPS
Earnings per Share - Basic  11.70p 14.80p 8.30p 19.40p 23.00p
Earnings per Share - Diluted  11.30p 14.10p 7.90p 18.70p 21.30p
Earnings per Share - Adjusted  11.70p 14.80p 8.30p 19.40p 23.00p
Continuing and Discontinued EPS
Earnings per Share - Basic  11.70p 14.80p 8.30p 19.40p 23.00p
Earnings per Share - Diluted  11.30p 14.10p 7.90p 18.70p 21.30p
Earnings per Share - Adjusted  11.70p 14.80p 8.30p 19.40p 23.00p
 
Dividend per Share  1.90p 2.55p 3.10p 3.15p 4.00p

Balance Sheet  (£ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Assets
Non-Current Assets
Property, Plant & Equipment  0.26 0.29 0.18 0.11 0.16
Intangible Assets  1.62 1.45 1.26 1.00 0.80
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.00 0.13 0.08 0.00 0.00
Other Financial Assets  0.13 0.00 0.00 0.00 0.00
Other Non-Current Assets  0.10 0.29 0.29 0.67 0.81
  2.11 2.16 1.81 1.78 1.77
Current Assets
Inventories  0.05 0.05 0.05 0.24 0.20
Trade & Other Receivables  4.72 6.09 5.83 7.34 6.72
Cash at Bank & in Hand  2.77 3.68 3.76 6.19 5.35
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
  7.54 9.82 9.63 13.77 12.27
 
Total Assets  9.65 11.98 11.45 15.55 14.04
 
Liabilities
Current Liabilities
Borrowings  0.00 0.00 0.00 0.00 0.00
Other Current Liabilities  -4.25 -4.84 -3.93 -7.05 -5.97
  -4.25 -4.84 -3.93 -7.05 -5.97
 
Net Current Assets  3.29 4.98 5.70 6.72 6.30
 
Non-Current Liabilities
Borrowings  0.00 0.00 0.00 0.00 0.00
Provisions  -0.08 -0.16 -0.17 -0.39 -0.37
Other Non-Current Liabilities  0.00 0.00 0.00 0.00 0.00
  -0.08 -0.16 -0.17 -0.39 -0.37
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -4.33 -4.99 -4.11 -7.44 -6.34
 
Net Assets  5.32 6.99 7.34 8.11 7.71
 
Capital & Reserves
Share Capital  0.13 0.13 0.13 0.13 0.13
Share Premium Account  1.55 1.58 1.58 1.58 1.58
Other Reserves  0.65 0.60 0.53 0.48 0.41
Retained Earnings  2.99 4.68 5.10 5.92 5.58
Shareholders Funds  5.32 6.99 7.34 8.11 7.71
 
Minority Interests/Other Equity  0.00 0.00 0.00 0.00 0.00
Total Equity  5.32 6.99 7.34 8.11 7.71

Ratios - based on IFRS 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
PE Ratio - Adjusted  17.39 20.03 26.20 17.11 16.72
PEG - Adjusted  0.64 0.76 -0.60 0.13 0.90
Earnings per Share Growth - Adjusted  27.17% 26.50% -43.92% 133.73% 18.56%
Dividend Cover  6.16 5.80 2.68 6.16 5.75
Revenue Per Share  129.80p 166.22p 166.31p 194.66p 195.39p
Pre-Tax Profit per Share  17.59p 22.15p 12.10p 28.30p 33.98p
Operating Margin  13.55% 13.32% 7.27% 14.57% 17.45%
Return on Capital Employed  58.74% 48.46% 24.23% 47.54% 59.11%
 
Continuing & Discontinued Operations
Dividend Yield  0.93% 0.86% 1.43% 0.95% 1.04%
Dividend per Share Growth  18.75% 34.21% 21.57% 1.61% 26.98%
Net Asset Value per Share (exc. Intangibles)  29.68p 44.39p 46.29p 56.58p 54.68p
Net Gearing  -52.08% -52.70% -51.16% -76.31% -69.40%

Data is provided by Morningstar

Market

Company Information
Updated Monthly
Company address Juicing Centre, 1 Cavendish Place, London, W1G 0QF, United Kingdom
Company website http://www.brainjuicer....
Market cap(in millions)* £ 51.35
Listing/Admission to trading 05 Dec 2006
Trading service SEAQ
Market AIM
Listing category -
*The market capitalisation of companies reflects the London listed element only. These figures are approximate and are updated monthly.

Trading Information
02-Sep-15
FTSE index FTSE AIM All-Share,FTSE AIM All-Share - Media
FTSE sector Media
FTSE sub-sector Media Agencies
Country of share register GB
Segment AIMI
MiFID Status MTF
Exchange market size 300
SEDOL B1GVQH2
ISIN number GB00B1GVQH21



BRAINJUICER share - fundamentals