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.

CEPS CEPS PLC ORD 10P



Income Statement 31-Dec-12
( £ m )
31-Dec-13
( £ m )
31-Dec-14
( £ m )
31-Dec-15
( £ m )
31-Dec-16
( £ m )
Continuing Operations
Revenue  15.07 15.62 16.98 18.23 24.32
Operating Profit/(Loss)  -2.27 0.35 0.24 0.49 -0.08
Net Interest  0.12 0.11 0.16 0.12 0.40
Profit Before Tax  -2.38 0.26 0.25 0.26 -0.47
Profit After Tax  -2.48 0.18 0.25 0.06 -0.91
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  -2.48 0.18 0.25 0.06 -0.91
Attributable to:
Minority Interests  0.43 -0.19 -0.42 -0.33 -0.22
Equity Holders of Parent Company  -2.05 -0.01 -0.17 -0.28 -1.13
 
Continuing EPS
Earnings per Share - Basic  -40.36p -0.15p -3.13p -3.65p -11.83p
Earnings per Share - Diluted  -40.36p -0.15p -3.13p -3.65p -11.83p
Earnings per Share - Adjusted  -40.36p -0.15p -3.13p -3.65p -11.83p
Continuing and Discontinued EPS
Earnings per Share - Basic  -40.36p -0.15p -3.13p -3.65p -11.83p
Earnings per Share - Diluted  -40.36p -0.15p -3.13p -3.65p -11.83p
Earnings per Share - Adjusted  -40.36p -0.15p -3.13p -3.65p -11.83p
 
Dividend per Share  0.00p 0.00p 0.00p 0.00p 0.00p

Balance Sheet 31-Dec-12
( £ m )
31-Dec-13
( £ m )
31-Dec-14
( £ m )
31-Dec-15
( £ m )
31-Dec-16
( £ m )
Assets
Non-Current Assets
Property, Plant & Equipment  1.05 1.00 2.00 2.12 2.42
Intangible Assets  2.23 2.24 3.29 4.65 5.74
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.52 0.55 0.57 0.00 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  0.51 0.45 0.49 0.44 0.22
  4.30 4.25 6.34 7.21 8.38
Current Assets
Inventories  1.94 1.71 1.91 2.03 2.02
Trade & Other Receivables  2.24 2.44 2.57 3.16 3.70
Cash at Bank & in Hand  0.06 0.15 0.35 0.85 0.84
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
  4.24 4.29 4.83 6.04 6.56
 
Total Assets  8.54 8.54 11.17 13.25 14.94
 
Liabilities
Current Liabilities
Borrowings  -1.43 -1.38 -2.88 -2.32 -3.84
Other Current Liabilities  -2.72 -2.70 -2.73 -3.47 -4.17
  -4.15 -4.08 -5.60 -5.79 -8.01
 
Net Current Assets  0.08 0.21 -0.77 0.25 -1.44
 
Non-Current Liabilities
Borrowings  -0.44 -0.51 -1.41 -2.28 -2.60
Provisions  -0.14 -0.09 -0.09 -0.13 -0.13
Other Non-Current Liabilities  0.00 0.00 0.00 0.00 0.00
  -0.57 -0.60 -1.50 -2.41 -2.73
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -4.72 -4.68 -7.10 -8.19 -10.74
 
Net Assets  3.81 3.87 4.07 5.06 4.20
 
Capital & Reserves
Share Capital  0.54 0.54 0.54 0.96 0.96
Share Premium Account  3.11 3.11 3.11 3.94 3.94
Other Reserves  0.00 0.00 0.00 0.00 0.00
Retained Earnings  0.07 -0.03 -0.28 -0.71 -1.92
Shareholders Funds  3.72 3.63 3.37 4.19 2.98
 
Minority Interests/Other Equity  0.09 0.24 0.69 0.87 1.23
Total Equity  3.81 3.87 4.07 5.06 4.20

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio - Adjusted   -0.34 -203.33 -12.14 -15.07 -3.30
PEG - Adjusted   n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted   n/a n/a n/a n/a n/a
Dividend Cover  n/a n/a n/a n/a n/a
Revenue Per Share  296.03p 288.96p 314.06p 242.08p 254.02p
Pre-Tax Profit per Share  -46.82p 4.83p 4.53p 3.40p -4.86p
Operating Margin  -15.16% 2.13% 2.28% 1.95% -0.26%
Return on Capital Employed  -63.21 % 10.25 % 7.82 % 7.34 % -1.25 %
 
Continuing & Discontinued Operations
Dividend Yield  0.00% 0.00% 0.00% 0.00% 0.00%
Dividend per Share Growth  n/a n/a n/a n/a n/a
Net Asset Value per Share (exc. Intangibles)  13.79p 25.69p 1.65p -4.85p -28.85p
Net Gearing  48.67% 48.07% 116.66% 89.30% 188.10%

Data provided by Morningstar



Market

Company Information
Updated Monthly
Company address 11 Laura Place, Bath, BA2 4BL, United Kingdom
Company website http://www.cepsplc.com
Market cap(in millions)* £ 6.80
Listing/Admission to trading 13 Feb 2007
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
24-Oct-17
FTSE index -
FTSE sector Support Services
FTSE sub-sector Business Support Services
Country of share register GB
Segment AIM
MiFID Status MTF
Exchange market size 2,000
SEDOL B86TNX0
ISIN number GB00B86TNX04



CEPS share fundamentals (CEPS)