Fundamentals
CLA
CLARIDGE PUBLIC (CR)
Price and Valuation
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
P/E | N/A | N/A | 89.95 | 114.60 | 50.90 | 2.65 | 9.39 | 12.28 | 40.28 | 32.07 | N/A | 37.36 |
Price to Sales | 0.68 | 1.26 | 1.10 | 1.08 | 1.17 | 0.95 | 0.89 | 0.95 | 0.88 | 0.83 | 0.79 | 0.92 |
Price to Operating Cash Flow Per Share | N/A | N/A | 6.35 | 5.46 | 8.89 | 4.10 | 3.26 | 3.71 | 1.75 | 8.03 | 3.52 | 3.82 |
Price to Book value | 0.14 | 0.25 | 0.24 | 0.24 | 0.22 | 0.31 | 0.35 | 0.37 | 0.32 | 0.42 | 0.51 | 0.45 |
Dividend Policy
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Av. Dividend per share (cents) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Dividend Payout | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Dividend Cover | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Growth
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | -2.07 | -2.88 | 0.27 | 0.21 | 0.43 | 11.50 | 3.74 | 2.97 | 0.79 | 1.32 | -4.49 | 1.20 |
EPS Growth (1 Yr) | 29.14 | -1,178.57 | 27.27 | -57.69 | -94.69 | 255.07 | 30.19 | 231.25 | -21.95 | 135.96 | -425.71 | N/A |
Dividend Growth (1Yr) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Cashflow Growth (1yr) | -23.77 | -403.43 | -14.06 | 76.53 | -50.24 | -20.40 | 13.90 | -43.59 | 410.55 | -49.14 | 11.89 | N/A |
Profitability
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | 28.67 | 29.60 | 33.34 | 35.55 | 31.85 | 40.44 | 42.54 | 48.89 | 49.59 | 45.26 | 40.79 | 42.99 |
Net Profit Margin (%) | -5.11 | -11.46 | 4.57 | 6.09 | 8.91 | 25.35 | 21.29 | 18.99 | 21.00 | 23.83 | 16.44 | 22.02 |
Earnings Yield (%) | -15.24 | -11.63 | 1.11 | 0.87 | 1.96 | 37.68 | 10.65 | 8.14 | 2.48 | 3.12 | -8.79 | 2.68 |
Management Effectiveness
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROE (%) | -2.07 | -2.88 | 0.27 | 0.21 | 0.43 | 11.50 | 3.74 | 2.97 | 0.79 | 1.32 | -4.49 | 1.20 |
ROCE (%) | -0.64 | -1.67 | 0.82 | 1.13 | 1.37 | 6.16 | 5.46 | 5.25 | 4.67 | 5.44 | 4.15 | 4.54 |
Asset Turnover | 0.13 | 0.15 | 0.18 | 0.19 | 0.15 | 0.24 | 0.26 | 0.28 | 0.22 | 0.23 | 0.25 | 0.21 |
Efficiency
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | N/A | € 47,465.93 | € 54,275.55 | € 55,268.98 | € 48,768.81 | € 53,823.76 | € 56,310.82 | € 53,815.64 | € 48,493.32 | € 44,590.18 | N/A | N/A |
Staff cost per employee (€) | N/A | € 18,250.46 | € 17,976.79 | € 18,572.32 | € 18,265.02 | € 17,623.23 | € 17,450.75 | € 16,815.98 | € 15,378.80 | € 14,215.60 | N/A | N/A |
Number οf employees | N/A | 235 | 235 | 235 | 227 | 235 | 240 | 235 | 235 | 243 | N/A | N/A |
Financial Strength
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Ratio | 3.83 | 2.09 | 0.40 | 0.57 | 0.97 | 1.31 | 1.03 | 0.55 | 1.22 | 1.24 | 0.59 | 0.72 |
Quick Ratio | 0.53 | 0.21 | 0.34 | 0.46 | 0.83 | 1.19 | 0.91 | 0.50 | 1.07 | 1.09 | 0.46 | 0.56 |
Interest Coverage | -0.85 | -3.28 | 1.52 | 1.58 | 1.72 | 4.30 | 2.92 | 1.98 | 1.33 | 1.34 | 0.82 | 1.13 |
Stock Days | 1,118.76 | 788.72 | 14.99 | 27.06 | 32.13 | 27.61 | 25.75 | 29.43 | 33.81 | 31.36 | 35.46 | 41.75 |
Debtor Days | 38.54 | 22.50 | 32.05 | 28.37 | 38.96 | 38.43 | 32.22 | 34.60 | 36.11 | 30.44 | 31.66 | 47.37 |
Creditor Days | 65.29 | 80.95 | 41.58 | 51.18 | 40.38 | 32.98 | 28.52 | 37.15 | 45.23 | 32.14 | 27.64 | 33.32 |
Working Capital Days | 1,092.010 | 730.270 | 5.460 | 4.250 | 30.710 | 33.060 | 29.450 | 26.880 | 24.690 | 29.660 | 39.480 | 55.800 |
Gearing Ratio - Basis 1 (%) | 48.62 | 25.38 | 12.44 | 9.87 | 12.93 | 24.26 | 35.44 | 21.67 | 44.80 | 85.05 | 117.49 | 115.08 |
Gearing Ratio - Basis 2 (%) | 32.71 | 20.25 | 11.06 | 8.98 | 11.45 | 19.53 | 26.17 | 17.81 | 30.94 | 45.96 | 54.02 | 53.51 |
Long term Debt (€) | € 27,087,417 | € 14,429,441 | € 7,257,420 | € 5,826,112 | € 7,606,609 | € 9,556,740 | € 12,133,511 | € 7,115,326 | € 14,124,016 | € 18,105,436 | € 17,876,589 | € 19,393,116 |
Total Debt (€) | € 29,214,103 | € 17,052,196 | € 8,985,043 | € 7,906,261 | € 9,397,532 | € 11,371,160 | € 14,081,586 | € 14,402,161 | € 14,823,553 | € 18,972,586 | € 19,876,850 | € 20,751,316 |
Per share
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | -1.07 | -1.51 | 0.14 | 0.11 | 0.26 | 4.90 | 1.38 | 1.06 | 0.32 | 0.41 | -1.14 | 0.35 |
EPS -Tot. (cents) | -1.07 | -1.51 | 0.14 | 0.11 | 0.24 | 4.19 | 1.18 | 0.90 | 0.23 | 0.26 | -0.63 | 0.19 |
Net Oper. Cash Flow per share (cents) | -7.69 | -6.21 | 2.05 | 2.38 | 1.46 | 3.17 | 3.98 | 3.51 | 7.43 | 1.62 | 3.69 | 3.40 |
Book Value per Share (cents) | 51.51 | 52.56 | 53.96 | 54.60 | 58.98 | 42.60 | 37.03 | 35.58 | 40.87 | 30.70 | 25.43 | 29.02 |
Equity Per Share (cents) | 51.51 | 52.56 | 53.96 | 54.60 | 58.98 | 42.60 | 37.03 | 35.58 | 40.87 | 30.70 | 25.43 | 29.02 |
Average number of shares | 108,162,950 | 108,144,047 | 108,144,047 | 108,144,047 | 99,749,580 | 92,471,121 | 92,454,915 | 92,264,306 | 77,129,415 | 69,348,499 | 59,840,295 | 58,061,875 |
Total number of shares | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 | 108,162,950 |