3 Jun 2008 07:00
ο»Ώ
3 June 2008
The Conygar Investment Company PLC
InterimΒ Results for theΒ six monthsΒ ended 31 March 2008
The Conygar Investment Company PLC, theΒ propertyΒ company, announces its interim results for the six months to 31 March 2008.
Highlights
ProΒ formaΒ NAVΒ increased byΒ 2.9% toΒ 175p per shareΒ fromΒ 170p at 30 September 2007
Planning applicationΒ approvedΒ forΒ the Β£100 million Pembroke DockΒ WaterfrontΒ marina developmentΒ
Group has Β£41.16 million of cash at 31 March 2008 representing 99p per share
Entered into a joint venture with Stena Line Ports in order to develop Holyhead Waterfront
Β Β
The Conygar Investment Company PLC
Interim ResultsΒ
for the six months ended 31 March 2007
Chairman's and Chief Executive's Statement
Progress and Results
We are pleased to report another excellent period for the Group notwithstanding turmoil in bothΒ financialΒ and property markets. Net asset value per share on aΒ pro formaΒ basis is 175p as at 31 March 2008 compared withΒ 167pΒ atΒ 31Β March 2007 and 170p at 30 September 2007, an increase of 2.9% over the period andΒ 4.8% over the past year. Net asset value per share increased 2.5% to 166p as at 31 March 2008 from 162p as at 30 September 2007. Profit before tax for the six months ended 31Β March 2008 amounted to Β£0.58Β million compared with Β£4.95Β million in the previous period reflecting a reduction in property sales. As at 31 March 2008, the Group had cash ofΒ Β£41.16 million with no indebtedness, whichΒ representsΒ 99p of our net asset value. As for the property market, the credit squeeze continues to bite with yields moving out rapidly whilst the deteriorating economic environment merely adds to the bad news. Here in theΒ UKΒ we have significant inflationary pressure, a sluggish economy and a government whose failings are eventually being recognised. The consensus, led by the Bank of England,Β seems to beΒ thatΒ there is still more pain to comeΒ althoughΒ to dateΒ the bargain buying opportunities are still not appearing. We will sit tight unless obvious opportunities arise.Β
In February 2008, we obtained approval for our planning application in respect of the Pembroke Dock Waterfront development which is the successful culmination of many years hard work by the team. Following this, the Group acquired the minority interests in Martello Quays Limited so that we now own 100% of the development. The project is now moving towards the detailed legalΒ agreementΒ and planning phase, which will take several months to complete. This waterfront development is expected to create a 260 berth marina, 146 houses, 304 apartments with associated leisure and retail facilities. The end value of the completed development will exceed Β£100 million.
In October 2007, we were pleased to announce the creation of a joint venture with Stena Line Ports Limited to develop some half a mile of water frontageΒ at Holyhead,Β Anglesey. This exciting regeneration scheme is potentially larger than Pembroke Dock and continues our strategy of expansion into waterfront projects.
It is intended that the land will be redeveloped as a mixed use scheme incorporating residential, leisure, tourist and retail facilities together with an expanded marina development with associated commercial and marine engineering elements. Site accumulation is complete and work is progressing on our designs and planning application and it is anticipated that this will be submitted within the next twelve months. It is an ambitious project which will require considerable work and patience for which our experience on Pembroke Dock will prove invaluable. We have been extremely encouraged by the support offered by the local government bodies.
We have initially committed Β£7 million to the joint venture company although further funding will be made available as the scheme dictates.
Turning to property trading, we are pleased to announce that theΒ last Bedford SquareΒ property was sold at 43% over cost and more importantly some 13% overΒ theΒ September 2007 valuation. In the light of the general downturn in the property market and the associated gloom of valuers, this represents aΒ significantΒ achievement. The profit after finance to the Group from the Bedford Square portfolio now exceeds Β£9 million with anΒ internalΒ rate ofΒ return exceeding 61%Β making it a very satisfactory transaction for us albeitΒ aΒ difficultΒ oneΒ to replicate, at least in the short term.
Despite the understandable caution of our valuers, our remaining portfolio atΒ Buckingham Street,Β LondonΒ WC2Β still continues to attract good interest. Whilst there is no doubt we are currently selling into a very difficult market, smaller lot sizes in London'sΒ GreaterΒ West End still seem to attract good interest and indeed we have just completed the disposal of a property for Β£2 million being 11% ahead ofΒ theΒ September 2007 valuation. That said, we anticipate the rest of 2008 to be extremely quiet on the property trading front.
Financing
As at 31 March 2008, the Group had cash of Β£41.16 million or 99p per share and no indebtednessΒ which puts us in a good position to fund our existing commitments and to take advantage of the opportunities which will undoubtedly arise.Β
In March 2008, we issued 1,500,000 ordinary shares at 171.5p per share as part of the consideration to acquire the minority interests in Martello Quays Limited, the developer of Pembroke Dock Waterfront.Β
Pro formaΒ Net Asset Value
As a trading Group, properties are carried at the lower of cost and net realisable value. In order to show a clearer position of our value we have calculated aΒ pro formaΒ net asset value using a Knight Frank LLP valuation of the portfolio.Β Β Knight Frank LLP have valued the remaining trading properties at Β£25.4 million and the land held for development at Β£11.1 million.
|
NAV Β£'000 |
Pence per Share |
||
|
Net asset value per accounts at 31 March 2008 |
68,450 |
164.3 |
|
|
Group share of increase after tax in property valuation |
4,436 |
10.7 |
|
|
Pro forma net asset value at 31 March 2008 |
72,886 |
175.0 |
|
Strategy and The Future
Notwithstanding general market turmoil, our strategy for the next year remains clear and on course:
Having successfully obtained planning permission at Pembroke Dock, we move towardsΒ the commencement of development;Β
To complete the realisation of theΒ Buckingham StreetΒ trading assets;
To seek further opportunities in the port and marina sectors together with general property opportunities; and
To raise additional finance as necessary.
Β Β
Prospects
The Board remains confident about the future prospects of the Group. Whilst no-one is immune from the impact of the various financial and economic crises, the Group is well equipped to weather the storm, emerge with an exciting pipeline of profitable future opportunities and even collect the odd bargainΒ en route. As ever, we shall keep shareholders informed of progress and in particular through our website www.conygar.com.Β
N J Hamway R T E Ware
Chairman Β Chief Executive
2Β JuneΒ 2008
Β Β The Conygar Investment Company PLC
ConsolidatedΒ Income Statement
For the six months endedΒ 31 March 2008
|
Six months ended |
YearΒ Ended |
|||
|
31 March 2008 |
31 March 2007 |
30 Sept 2007 |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Sales of properties |
6,150 |
42,203 |
70,603 |
|
|
Rental income |
663 |
2,392 |
3,492 |
|
|
Revenue |
6,813 |
44,595 |
74,095 |
|
|
Direct costs of: |
||||
|
Sales of properties |
4,289 |
35,313 |
60,747 |
|
|
Rental income |
225 |
586 |
517 |
|
|
Direct Costs |
4,514 |
35,899 |
61,264 |
|
|
GrossΒ Profit |
2,299 |
8,696 |
12,831 |
|
|
Income from trading investments |
- |
- |
233 |
|
|
Share of results of joint ventures |
(13) |
4 |
12 |
|
|
Other gains and losses |
(97) |
- |
137 |
|
|
Administrative expenses |
(2,689) |
(1,981) |
(3,149) |
|
|
OperatingΒ (Loss) / Profit |
(500) |
6,719 |
10,064 |
|
|
Finance costs |
- |
(2,513) |
(3,613) |
|
|
Finance income |
1,076 |
746 |
1,722 |
|
|
Profit Before Taxation |
576 |
4,952 |
8,173 |
|
|
Taxation |
(208) |
(1,541) |
(2,557) |
|
|
Profit for the Period |
368 |
3,411 |
5,616 |
|
|
Attributable to: |
||||
|
- equity shareholders |
368 |
3,411 |
5,616 |
|
|
- minority interests |
- |
- |
- |
|
|
Basic earnings per share |
0.92p |
13.06p |
16.94p |
|
|
Diluted earnings per share |
0.88p |
12.28p |
14.36p |
|
Β Β The Conygar Investment Company PLC
ConsolidatedΒ Balance Sheet
As at 31Β March 2008
|
Six months ended |
YearΒ Ended |
||
|
31 March 2008 |
31 March 2007 |
30 Sept 2007 |
|
|
Note |
Β£'000 |
Β£'000 |
Β£'000 |
|
Non-Current Assets |
|||
|
Property,Β plant and equipment |
10 |
8 |
11 |
|
Investment in joint ventures 3 |
7,444 |
285 |
91 |
|
Deferred tax assets |
392 |
- |
243 |
|
7,846 |
293 |
345 |
|
|
Current Assets |
|||
|
Development and tradingΒ properties |
26,573 |
49,794 |
30,848 |
|
TradingΒ investments |
- |
333 |
- |
|
Trade and other receivables |
361 |
2,870 |
2,850 |
|
Derivative financial instruments |
40 |
- |
137 |
|
Cash and cash equivalents |
41,163 |
37,332 |
38,123 |
|
68,137 |
90,329 |
71,958 |
|
|
Total Assets |
75,983 |
90,622 |
72,303 |
|
Current Liabilities |
|||
|
Trade payables and other payables |
6,020 |
6,712 |
5,535 |
|
Tax liabilities |
1,513 |
1,897 |
1,800 |
|
7,533 |
8,609 |
7,335 |
|
|
Non-Current Liabilities |
|||
|
Borrowings |
- |
19,693 |
- |
|
- |
19,693 |
- |
|
|
Total Liabilities |
7,533 |
28,302 |
7,335 |
|
Net Assets |
68,450 |
62,320 |
64,968 |
|
Equity |
|||
|
Called up share capital |
2,082 |
2,007 |
2,007 |
|
Share premium account |
57,990 |
55,492 |
55,492 |
|
Retained earnings |
8,373 |
4,816 |
7,464 |
|
Equity Attributable to Equity Holders |
68,445 |
62,315 |
64,963 |
|
Minority interests |
5 |
5 |
5 |
|
Total Equity |
68,450 |
62,320 |
64,968 |
|
Net Assets Per Share |
164p |
155p |
162p |
Β Β The Conygar Investment CompanyΒ PLC
ConsolidatedΒ Statement of Changes in EquityΒ
For the six months ended 31 March 2008
|
Share Capital |
Share Premium |
Retained Earnings |
Total |
Minority Interests |
TotalΒ Equity |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
At 1 October 2006 |
932 |
14,294 |
1,138 |
16,364 |
5 |
16,369 |
|
ProfitΒ for the period |
- |
- |
3,411 |
3,411 |
- |
3,411 |
|
Share based payment charge |
- |
- |
267 |
267 |
- |
267 |
|
Issue of share capital |
1,075 |
41,322 |
- |
42,397 |
- |
42,397 |
|
Share issue costs |
- |
(124) |
- |
(124) |
- |
(124) |
|
At 31 March 2007 |
2,007 |
55,492 |
4,816 |
62,315 |
5 |
62,320 |
|
At 1 October 2006 |
932 |
14,294 |
1,138 |
16,364 |
5 |
16,369 |
|
Profit for the period |
- |
- |
5,616 |
5,616 |
- |
5,616 |
|
Share based payment charge |
- |
- |
710 |
710 |
- |
710 |
|
Issue of share capital |
1,075 |
41,322 |
- |
42,397 |
- |
42,397 |
|
Share issue costs |
- |
(124) |
- |
(124) |
- |
(124) |
|
At 30 September 2007 |
2,007 |
55,492 |
7,464 |
64,963 |
5 |
64,968 |
|
At 1 October 2007 |
2,007 |
55,492 |
7,464 |
64,963 |
5 |
64,968 |
|
Profit for the period |
- |
- |
368 |
368 |
- |
368 |
|
Share based payment charge |
- |
- |
533 |
533 |
- |
533 |
|
Issue of share capital |
75 |
2,498 |
- |
2,573 |
- |
2,573 |
|
Other movement |
- |
- |
8 |
8 |
- |
8 |
|
At 31 March 2008 |
2,082 |
57,990 |
8,373 |
68,445 |
5 |
68,450 |
Β Β The Conygar Investment CompanyΒ PLC
ConsolidatedΒ Cash FlowΒ Statement
For the six months ended 31 March 2008
|
Six months ended |
Year Ended |
|||
|
31 March 2008 |
31 March 2007 |
30 Sept 2007 |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Cash Flows From Operating Activities |
||||
|
OperatingΒ (loss) / profit |
(500) |
6,719 |
9,927 |
|
|
Depreciation |
2 |
6 |
5 |
|
|
Share of results of joint ventures |
13 |
(4) |
(12) |
|
|
Share based payment charge |
533 |
267 |
710 |
|
|
Cash Flows From Operations Before Changes In Working Capital |
48 |
6,988 |
10,630 |
|
|
Change in trade and other receivables |
2,489 |
950 |
549 |
|
|
Change in land, developments and trading properties |
6,848 |
194 |
19,140 |
|
|
Change inΒ tradingΒ investments |
- |
(333) |
- |
|
|
Change in trade and other payables |
485 |
4,445 |
3,398 |
|
|
Cash Used In / Generated From Operations |
9,870 |
12,244 |
33,717 |
|
|
Finance costs |
- |
(2,537) |
(2,897) |
|
|
Finance income |
1,076 |
667 |
1,709 |
|
|
Dividends from joint ventures |
- |
- |
200 |
|
|
Tax paid |
(644) |
- |
(1,352) |
|
|
Cash Flows From Operating Activities |
10,302 |
10,374 |
31,377 |
|
|
Cash Flows From Investing Activities |
||||
|
Investment in joint venture |
(7,261) |
(160) |
- |
|
|
Purchase of plant and equipment |
(1) |
(7) |
(9) |
|
|
Cash Flows From Investing Activities |
(7,262) |
(167) |
(9) |
|
|
Cash Flows From Financing Activities |
||||
|
Issue of shares |
- |
42,397 |
42,397 |
|
|
Issue costs of shares |
- |
(124) |
(124) |
|
|
Borrowings drawn down |
- |
29,000 |
29,000 |
|
|
Issue costs of borrowings |
- |
(205) |
(205) |
|
|
Borrowings repaid |
- |
(56,619) |
(76,428) |
|
|
Exit fees paid |
- |
(325) |
(886) |
|
|
Cash Flows From Financing Activities |
- |
14,124 |
(6,246) |
|
|
NetΒ increase in cash and cash equivalents |
3,040 |
24,331 |
25,122 |
|
|
Cash and cash equivalents at 1 October 2007 |
38,123 |
13,001 |
13,001 |
|
|
Cash and Cash Equivalents at 31 March 2008 |
41,163 |
37,332 |
38,123 |
|
Β Β The Conygar Investment CompanyΒ PLC
Notes toΒ the Interim Results
For the six months ended 31 March 2008
The interim results for the period ended 31 March 2008Β have been preparedΒ using the recognition and measurement principles of IFRSΒ including IAS 34 'Interim Financial Reporting' as adopted by the European UnionΒ and are unaudited. The accounting policies adopted are consistent with those in the financial statements for the year ended 30 September 2007, as described in those financial statements. The condensed half-yearly financial statements should be read in conjunction with those annual financial statements. The condensed half-yearly financial statementsΒ do not comprise full financial statements within the meaning of the Companies Act 1985.
The comparative figures forΒ the year ended 30 September 2007Β areΒ derived fromΒ the company's statutory accounts for that financial period. TheΒ accounts have been reported upon by the company's auditors and delivered to the Registrar of Companies. The report of the auditors was unqualified and did not contain a statement under Section 237(2) or (3) of the Companies Act 1985.
The board of directors approved the above results onΒ 2Β JuneΒ 2008.
Copies of theΒ interim reportΒ mayΒ be obtained from the Company Secretary,Β The Conygar InvestmentΒ CompanyΒ PLC,Β Fourth Floor, Bond House,Β 19-20 Woodstock Street,Β LondonΒ W1C 2AN
2. Earnings per Share
The calculation of earnings per ordinary share is based on theΒ profit after tax ofΒ Β£368,000Β (March 2007: Β£3,411,000; September 2007: Β£5,616,000)Β and on the number of shares in issue being theΒ weighted average number of shares in issue during the period ofΒ 40,147,906Β (March 2007: 26,118,700; September 2007: 33,152,521). The weighted average number of shares on a fully diluted basis wasΒ 41,793,515Β (March 2007: 27,780,348; September 2007: 39,108,698). NoΒ adjustment has been made in respect of the exercise of options which were anti-dilutive throughout the period.Β The total number of ordinary shares in issue at the date of this report wasΒ 41,647,906.
Β Β 3. Investment in Joint Ventures
The group has a 50% interest in a joint venture, ConygarΒ StenaΒ Line Limited, which is a property developmentΒ company. It also has a 50% interest in a joint venture, CM Sheffield Limited, which is a property trading company.
The following amounts represent the group's 50% share of the assets and liabilities, and results of the joint ventures. They are included in the balance sheet and income statement:
|
Six months ended |
Year Ended |
|||
|
31 March 2008 |
31 March 2007 |
30 Sept 2007 |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Assets |
||||
|
Current assets |
7,465 |
317 |
117 |
|
|
7,465 |
317 |
117 |
||
|
Liabilities |
||||
|
Current liabilities |
(21) |
(32) |
(26) |
|
|
(21) |
(32) |
(26) |
||
|
Net assets |
7,444 |
285 |
91 |
|
|
Operating loss |
(15) |
- |
(1) |
|
|
Finance income |
3 |
6 |
15 |
|
|
(Loss) / profitΒ before tax |
(12) |
6 |
14 |
|
|
Tax |
(1) |
(2) |
(2) |
|
|
(Loss) / profitΒ after tax |
(13) |
4 |
12 |
|
Β Β Independent Review Report to The Conygar Investment CompanyΒ PLC
Introduction
We have beenΒ engagedΒ by theΒ company to review theΒ condensed set ofΒ financialΒ statementsΒ inΒ the half-yearly financial report for the sixΒ months ended 31 March 2008Β which comprises the consolidated income statement, the consolidatedΒ statement of changes in equity,Β the consolidatedΒ balance sheet, the consolidated cashΒ flow statement and the related notesΒ . We have read theΒ other information contained in the half-yearly financial report and considered whether it contains anyΒ apparent misstatements or material inconsistencies with the information in the condensed setΒ of financialΒ statements.
Directors' Responsibilities
TheΒ half-yearly financialΒ reportΒ is the responsibility of, and has been approved by the directors. TheΒ directors are responsible for preparing the half-yearly financial report in accordance with the AIM Rules for Companies issued by the London Stock Exchange.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSΒ as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has beenΒ preparedΒ in accordance with International Accounting Standard 34, "Interim Financial Reporting," as adopted by the European Union.
Our Responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of Review
We conducted our review in accordance with International Standard on Review Engagements (UKΒ andΒ Ireland) 2410, "Review of Interim FinancialΒ InformationΒ Performed by theΒ IndependentΒ Auditor of the Entity" issued by the Auditing Practices Board for use in theΒ United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an auditΒ conductedΒ in accordance with International Standards on Auditing (UKΒ andΒ Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based onΒ our review, nothing has come to our attention that causes us to believe that the condensed set ofΒ financialΒ statements in the half-yearlyΒ financial report for the six months ended 31 March 2008 is not prepared, in all material aspects, in accordance with International Accounting Standard 34 as adopted by the European Union and AIM Rules for Companies issued by the London Stock Exchange.
Rees Pollock
Chartered AccountantsΒ and Registered Auditors
2Β JuneΒ 2008
Β Β Notes:
(a) The maintenance and integrity of The Conygar Investment Company PLC website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility forΒ anyΒ changes that may have occurred to the interim report since it was initially presented on the website.
(b) Legislation in theΒ UnitedΒ KingdomΒ governingΒ the presentation and dissemination of financial information may differ from legislation in other jurisdictions.
Enquiries:
The Conygar Investment Company PLC
RobertΒ Ware: 020 7408 2322
Peter Batchelor: 020 7408 2322
Oriel Securities Limited (Nominated Adviser)
Malcolm Strang: 020 7710 7600
Michael Shaw: 020 7710 7600
Follow the stocks