FTSE COMPANY REPORT Share price analysis relative to sector and index performance Data as at: 05 July 2016 Energy Assets Group EAS Support Services — GBP 7.201 at close 05 July 2016 Absolute Relative to FTSE UK All-Share Sector Relative to FTSE UK All-Share Index PERFORMANCE 05-Jul-2016 05-Jul-2016 05-Jul-2016 7.5 150 150 1D WTD MTD YTD Absolute -0.7 -0.3 -0.1 46.8 140 140 7 Rel.Sector 0.4 2.4 1.6 53.9 Rel.Market -0.5 0.9 -0.1 43.9 130 130 6.5 VALUATION 120 120 (local currency) (local 6 Trailing 110 110 Relative Price Relative Price 5.5 PE 25.5 Absolute Price Price Absolute 100 100 EV/EBITDA 13.1 5 90 90 PCF 12.1 PB 5.2 4.5 80 80 Price/Sales 5.3 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Div Yield 0.0 Absolute Price 4-wk mov.avg. 13-wk mov.avg. Relative Price 4-wk mov.avg. 13-wk mov.avg. Relative Price 4-wk mov.avg. 13-wk mov.avg. Div Payout 0.0 100 100 100 ROE 23.0 90 90 90 Net Debt/Equity 2.0 80 80 80 70 70 70 DESCRIPTION 60 60 60 50 50 Easyscreen Plc's principal activities of the group are 50 RSI (Absolute) RSI 40 40 the design and selling of dealing systems for features for futures and options markets. 40 30 30 30 20 20 RSI (Relative to FTSE UK All-Share Index) UK All-Share to FTSE (Relative RSI RSI (Relative to FTSE UK All-Share Sector) UK All-Share to FTSE (Relative RSI 20 10 10 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 See final page and http://www.londonstockexchange.com/prices-and-markets/stocks/services-stock/ftse-note.htm for further details. Past performance is no guarantee of future results. Please see the final page for important legal disclosures. 1 of 4 FTSE COMPANY REPORT: Energy Assets Group 05 July 2016 Valuation Metrics Price to Earnings (PE) EV to EBITDA Price to Book (PB) 31-May-2016 31-May-2016 31-May-2016 55 16 16 50 15 14 45 14 12 40 +1SD 13 10 +1SD 35 12 8 Avg 30 11 Avg 6 25 10 +1SD -1SD -1SD 20 9 4 Avg 15 8 2 -1SD Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Paysafe Group 120.0 Sanne Group 29.2 Connect Group 25.0 G4S 120.0 Paysafe Group 27.1 Sanne Group 25.0 Sanne Group 120.0 Electrocomponents 20.4 Intertek Group 16.2 AA 120.0 Bunzl 16.6 Rentokil Initial 15.4 Capita 120.0 DCC 15.9 Capita 10.4 Support Services 35.4 Energy Assets Group 13.1 Energy Assets Group 5.2 Energy Assets Group 25.5 Support Services 9.9 Support Services 4.4 Equiniti Group -11.6 Lavendon Group 3.9 Lakehouse 0.7 Intertek Group -14.0 Communisis 3.7 Communisis 0.6 Shanks Group -82.0 Northgate 3.6 AA 0.0 Worldpay Group -120.0 Lakehouse 2.4 De La Rue 0.0 PayPoint -120.0 Carillion 1.6 Hogg Robinson Group 0.0 -150 -100 -50 0 50 100 150 0 5 10 15 20 25 30 35 0 5 10 15 20 25 30 Price to Cash Flow (PCF) Dividend Yield % Price to Sales (PS) 31-May-2016 31-May-2016 31-May-2016 18 1 6.5 0.9 16 6 0.8 0.7 14 5.5 +1SD 0.6 +1SD 12 0.5 5 Avg 0.4 Avg 10 4.5 0.3 -1SD 0.2 8 4 -1SD 0.1 6 0 3.5 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Serco Group 64.1 Interserve 7.3 Sanne Group 10.9 Northgate 61.2 St.Ives 7.1 Energy Assets Group 5.3 Sanne Group 50.7 Carillion 6.6 Paysafe Group 4.9 Paysafe Group 45.3 Connect Group 5.7 Experian 4.1 Brammer 32.6 Brammer 5.7 PayPoint 2.9 Support Services 14.7 Support Services 2.4 Support Services 1.0 Energy Assets Group 12.1 Communisis 4.0 HSS Hire Group 1.1 Communisis 0.2 Lakehouse 3.4 Equiniti Group 0.4 Connect Group 0.2 HSS Hire Group -6.3 Worldpay Group 0.0 Lakehouse 0.2 Lavendon Group -10.0 Paysafe Group 0.0 Menzies (John) 0.2 Ashtead Group -100.0 Energy Assets Group 0.0 Interserve 0.2 -120 -100 -80 -60 -40 -20 0 20 40 60 80 012345678 024681012 Note: bar chart reflects the top and bottom five current values for the valuation ratio in question for FTSE All Shares stocks in the same sector as the stock concerned. All valuation metrics are trailing. 2 of 4 FTSE COMPANY REPORT: Energy Assets Group 05 July 2016 Valuation Metrics Net Debt to Equity Dividend Payout (DP) Return on Equity (RoE) 31-May-2016 31-May-2016 31-May-2016 7 1 50 ǁǁ 0.9 6 0.8 40 0.7 5 +1SD 0.6 30 +1SD 4 0.5 0.4 20 3 Avg Avg 0.3 0.2 10 2 -1SD 0.1 1 0 0 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Connect Group 17.9 G4S 100.0 Rentokil Initial 50.0 Rentokil Initial 5.6 AA 100.0 Atkins (WS) 50.0 Premier Farnell 3.9 Sanne Group 100.0 Howden Joinery Group 49.0 Capita 3.7 Capita 100.0 SThree 48.2 G4S 3.4 RPS Group 100.0 Premier Farnell 43.1 Energy Assets Group 2.0 Support Services 78.8 Energy Assets Group 23.0 Support Services 1.0 Energy Assets Group 0.0 Support Services 11.6 Lakehouse 0.0 Speedy Hire 0.0 HSS Hire Group -19.4 SThree 0.0 HSS Hire Group 0.0 Speedy Hire -25.6 PayPoint 0.0 Intertek Group 0.0 Intertek Group -50.0 Michael Page International 0.0 Shanks Group 0.0 Equiniti Group -50.0 Howden Joinery Group 0.0 PayPoint 0.0 Serco Group -50.0 0 2 4 6 8 10 12 14 16 18 20 0 20 40 60 80 100 120 -60 -40 -20 0 20 40 60 ROE vs. PB — sector Du Pont Analysis 18 4.5 25 16 ITRK 4 RTO 20 3.5 14 3 12 15 2.5 CPI 10 PB 2 WPG 10 8 HWDN EXPN PAY HASSTHR 1.5 BNZL ATK PFL 6 MPI EAS 1 HSV RGU 5 SRPGFS SupportMNZS ServicesDCC DPLM AHT 4 WOS RCDOBRSN ECM ESNT 0.5 PAYS AGK CTRRWAVP.MTO 2 MERBAB EQNSKS EXOTPKBRAMACL GFTU 0 0 HSSSDYRPS SIVSHI CLLNIRV NTG LAKELVD CMS 2012 2013 2014 2015 2016 0 0 102030405060 Net Margin Asset Turnover Gearing ROE (rhs) ǁ ROE Note: bar chart reflects the top and bottom five current values for the valuation ratio in question for FTSE All Shares stocks in the same sector as the stock concerned. All valuation metrics are trailing. 3 of 4 FTSE COMPANY REPORT: Energy Assets Group 05 July 2016 Brief description Brief description Price to Earnings Price to Earnings (PE) is price over earnings per share. Earnings are based on the latest Gearing Gearing is Total Assets divided by Common Equity. Total Assets and Common Equity are (PE) available fiscal year earnings. each averaged over two years, that is, t and (t-1). Price to Sales (PS) Price to Sales (PS) is price divided by sales per share. It is based on sales from continuing Asset Turnover Asset turnover is Sales divided by Total Assets. Total Assets is averaged over two years, operations for the fiscal year. that is, t and (t-1). Price to Book (PB) Price to Book (PB) is price at the indicated date divided by common equity per share. Dupont Breakdown Return on Equity (RoE) = Net Margin * Gearing * Asset Turnover Common/ordinary equity is generally as reported at the most recent fiscal year-end but is Analysis adjusted to exclude minority interest, preferred stock and selected items as appropriate. RoE vs PB Plot of RoE versus PB at last month end for all FTSE UK All Share stocks in the sector Price to Cash Flow Price to Cash Flow (PCF) is price at the indicated date divided by cash flow per share. relative to the stock in question. Data may be limited to the stock in question if there are (PCF) currently no stocks in the corresponding FTSE UK All Share sector. Net Debt Equity Net Debt Equity is Net Debt as a percentage of common equity. Not calculated if Absolute Absolute graphs reflect performance for the stock in question for up to 366 days adjusted denominator (common equity) is negative for intervening corporate actions. EV to EBITDA EV to EBITDA is Enterprise Value divided by EBITDA (Earnings before Interest and Taxes, Relative Relative charts reflect the performance for the stock in question relative to the depreciation and amortisation).