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.


AGA AGA RANGEMASTER GROUP PLC ORD 46 7/8P

AGA RANGEMASTER  Currency  GBX  Premium Equity Commercial Companies


Income Statement  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
Revenue  250.40 244.60 250.90 259.10 245.00
Operating Profit/(Loss)  8.20 6.50 6.10 20.10 0.30
Net Interest  1.50 0.60 0.60 0.40 0.90
Profit Before Tax  1.10 1.70 7.50 19.90 0.50
Profit After Tax  0.70 1.50 12.90 14.10 0.50
Discontinued Operations
Profit After Tax  0.00 0.00 2.70 0.00 0.00
PROFIT FOR THE PERIOD  0.70 1.50 15.60 14.10 0.50
Attributable to:
Minority Interests  0.10 0.10 0.10 0.10 1.20
Equity Holders of Parent Company  0.80 1.60 15.70 14.20 1.70
 
Continuing EPS
Earnings per Share - Basic  1.20p 2.30p 18.80p 20.50p 2.50p
Earnings per Share - Diluted  1.10p 2.30p 18.80p 20.50p 2.50p
Earnings per Share - Adjusted  1.20p 2.30p 18.80p 20.50p 2.50p
Continuing and Discontinued EPS
Earnings per Share - Basic  1.20p 2.30p 22.70p 20.50p 2.50p
Earnings per Share - Diluted  1.10p 2.30p 22.70p 20.50p 2.50p
Earnings per Share - Adjusted  1.20p 2.30p 22.70p 20.50p 2.50p
 
Dividend per Share  0.00p 1.10p 1.80p 0.70p 0.00p

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  37.80 37.90 40.40 40.20 50.30
Intangible Assets  90.90 89.80 90.60 89.60 90.10
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  12.40 15.50 12.00 18.70 25.30
  141.10 143.20 143.00 148.50 165.70
Current Assets
Inventories  45.10 45.90 45.50 42.80 46.00
Trade & Other Receivables  35.20 32.00 31.80 31.60 32.60
Cash at Bank & in Hand  21.20 21.00 48.10 51.70 45.00
Current Asset Investments  0.00 0.00 0.00 0.00 0.00
Other Current Assets  2.20 2.20 2.60 10.20 0.90
  103.70 101.10 128.00 136.30 124.50
 
Total Assets  244.80 244.30 271.00 284.80 290.20
 
Liabilities
Current Liabilities
Borrowings  -1.00 -1.30 -1.40 -1.70 -1.30
Other Current Liabilities  -70.70 -67.90 -78.50 -90.00 -84.00
  -71.70 -69.20 -79.90 -91.70 -85.30
 
Net Current Assets  32.00 31.90 48.10 44.60 39.20
 
Non-Current Liabilities
Borrowings  -14.30 -14.20 -15.40 -15.40 -15.70
Provisions  -2.30 -2.30 -6.50 -13.90 -14.40
Other Non-Current Liabilities  -35.80 -38.70 -1.50 -1.50 -40.50
  -52.40 -55.20 -23.40 -30.80 -70.60
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -124.10 -124.40 -103.30 -122.50 -155.90
 
Net Assets  120.70 119.90 167.70 162.30 134.30
 
Capital & Reserves
Share Capital  32.50 32.50 32.50 32.50 32.50
Share Premium Account  29.60 29.60 29.60 29.60 29.60
Other Reserves  82.20 81.80 84.00 84.70 85.80
Retained Earnings  -23.60 -24.10 21.40 15.10 -14.10
Shareholders Funds  120.70 119.80 167.50 161.90 133.80
 
Minority Interests/Other Equity  0.00 0.10 0.20 0.40 0.50
Total Equity  120.70 119.90 167.70 162.30 134.30

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  140.83 31.30 3.78 4.94 48.00
PEG - Adjusted  -2.94 -0.36 -0.46 0.01 -0.58
Earnings per Share Growth - Adjusted  -47.83% -87.77% -8.29% 720.00% -82.64%
Dividend Cover  n/a 2.09 10.44 29.29 n/a
Revenue Per Share  361.33p 352.96p 362.05p 374.42p 354.05p
Pre-Tax Profit per Share  1.59p 2.45p 10.82p 28.76p 0.72p
Operating Margin  1.00% 0.78% 2.83% 7.80% 0.45%
Return on Capital Employed  3.13% 2.66% 7.95% 19.30% 1.21%
 
Continuing & Discontinued Operations
Dividend Yield  0.00% 1.53% 2.54% 0.69% 0.00%
Dividend per Share Growth  -100.00% -38.89% 157.14% n/a -100.00%
Net Asset Value per Share (exc. Intangibles)  43.02p 43.29p 111.02p 104.48p 63.15p
Net Gearing  -4.89% -4.59% -18.69% -21.37% -20.93%

Data is provided by Morningstar


AGA RANGEMASTER 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