Cobus Loots, CEO of Pan African Resources, on delivering sector-leading returns for shareholders. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCropper (J) Regulatory News (CRPR)

Share Price Information for Cropper (J) (CRPR)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 355.00
Bid: 340.00
Ask: 370.00
Change: 0.00 (0.00%)
Spread: 30.00 (8.824%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 355.00
CRPR Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

16 Nov 2010 07:00

RNS Number : 2213W
Cropper(James) PLC
16 November 2010
 



 

James Cropper PLC

 

 

James Cropper plc the niche specialist paper and materials group, is pleased to announce its

Half-year results to 25 September 2010

 

 

Half-year to

25 September 2010

 

Half-year to

26 September 2009

 

Full-year to

27 March

2010

·; Turnover

£43.5m

£35.9m

£76.2m

·; EBITDA (before net IAS19 pension adjustment)

£2.8m

£3.7m

£6.7m

·; Group profit before tax

Before net IAS 19 pension adjustments

After net IAS 19 pension adjustments

 

£1.4m

£1.2m

 

£2.0m

£1.7m

 

£3.3m

£2.4m

·; Earnings per share - diluted

14.8p

14.1p

21.1p

·; Dividend per share declared

2.2p

2.2p

7.5p

·; Gearing (after IAS 19 pension deficit)

0%

6%

0%

·; Strong performances from Technical Fibre Products and James Cropper Converting in the first half

·; Small loss in James Cropper Speciality Papers in the period

·; The future of the Group's two defined benefit pension schemes are currently under review

·; Three under performing retail outlets were closed in the first half

 

"I anticipate that TFP's sales to the aerospace, defence, security and consumer electronics sectors will continue to build strongly over the remainder of the financial year with profits well ahead of last year".

 

"Given the uncertainties surrounding energy and pulp costs and the time lag associated with implementing price increases, it is likely that Speciality Papers will only record a small profit in the current financial year".

 

"Converting's improved product mix, together with efficiency gains due from planned investment, should lead to a significant increase in this subsidiary's profitability in the current financial year compared to recent years".

 

"Overall, we are taking steps on many fronts to strengthen our position as the world economy improves. We are reducing exposure to factors outside our control wherever we can.Demand for our products is strong and we continue to strengthen our commercial teams and strategies to improve market share and product mix. Significant investment is required, but gearing is nil and our banks are supportive. As such I am confident that we can begin to transform the profitability of the Group in the next few years".

 

 

Enquiries:

Alun Lewis, Chief Executive

Neil Baldwin, Director - Corporate Finance

John Denman, Group Finance Director

Corporate Advisory & Broking

James Cropper PLC (AIM:CRPR.L)

Brewin Dolphin

Telephone: +44 (0) 1539 722002

Telephone: +44 (0)113 241 0126

www.cropper.com

 

Summary of Results

Half-year to

Half-year to

Full-year to

25 September

26 September

27 March

2010

2009

2010

Profit and Loss Summary £'000

Group turnover £'000

43,509

35,892

76,230

Trading profit before interest

1,294

2,113

3,568

Add back: Depreciation

1,532

1,582

3,138

EBITDA (before IAS 19 pension adjustment)

2,826

3,695

6,706

Trading profit before interest

1,294

2,113

3,568

Net interest

128

(80)

(271)

Trading profit before tax

1,422

2,033

3,297

(After future service pension contributions paid)

Net IAS 19 pension adjustments to

Operating profit

(224)

(68)

(255)

Net interest

(6)

(310)

(626)

Net pension adjustment before tax

(230)

(378)

(881)

Overall Group after pension adjustments

Profit before interest

1,070

2,045

3,313

Net interest

122

(390)

(897)

Profit before tax

1,192

1,655

2,416

Earnings per Share - diluted

14.8p

14.1p

21.1p

Dividends per share

2.2p

2.2p

7.5p

 

Balance Sheet Summary £'000

Non-pension assets - excluding cash

43,010

41,431

43,852

Non-pension liabilities - excluding borrowings

(14,338)

(12,840)

(15,800)

28,672

28,591

28,052

Net IAS 19 pension deficit (after deferred tax)

(11,965)

(9,298)

(10,210)

16,707

19,293

17,842

Net cash/(borrowings)

131

(1,026)

(31)

Equity shareholders' funds

16,838

18,267

17,811

Gearing % - before IAS 19 pension deficit

0

4

0

Gearing % - after IAS 19 pension deficit

0

6

0

Capital Expenditure £'000

695

581

1,228

 

 

 

 

 

 

 

 

 

 

 

STATEMENT BY THE CHAIRMAN, M A J CROPPER

 

I am pleased to report that the Group recorded a profit before tax of £1,192,000 for the period (£1,422,000 prior to net IFRS pension adjustments). This compares with a profit before tax of £1,655,000 for the same period last year (£2,033,000 prior to net IFRS pension adjustments).

 

Group turnover was £43.5 million against £35.9 million for the comparable period, an increase of 21%.

 

Strong performances from Technical Fibre Products ("TFP") and James Cropper Converting ("Converting") in the first half more than offset the small loss in James Cropper Speciality Papers ("Speciality Papers") in the period.

 

The Board has decided to maintain the interim dividend at 2.2p pence per share.

 

Technical Fibre Products ("TFP")

TFP's order book has increased significantly indicating that the impact of the recession on down stream customers is easing. Overall sales were up 42% against the comparable period.

 

Sales to the US market increased by 44% over the same period last year in £Sterling terms, despite a 6% weakening in the US$ over the course of the first six months of the current financial year. Sales to the US market accounted for 58% of TFP's sales.

 

Sales outside of the USA were up by 40%.

 

James Cropper Speciality Papers ("Speciality Papers")

It was reported at the AGM on 28 July 2010 that the upward movement in pulp prices would adversely impact the profitability of Speciality Papers in the short term. In addition energy costs to date had also been higher than anticipated. These factors have led to Speciality Papers recording a small loss in the six months to 25 September 2010 in spite of turnover being 21% higher.

 

Northern Bleached Softwood Kraft ("NBSK") pulp has risen by 70% since April 2009, driven by supply constraints and continuing demand from China. By the end of September 2009 the price was US$730/tonne. The current financial year opened with the price at US$880/tonne. Further increases took the price to US$980/tonne by June 2010. Since then the price has remained at this level. Market forecasters believe that the price of pulp has reached a plateau and that the price may start to fall in the last quarter of the current financial year.

 

Speciality Papers continues to agree further price rises with customers in order to pass on these cost increases.

 

James Cropper Converting ("Converting")

Converting's turnover and volume increased by 30% and 9% respectively, whilst the average selling price was up 20% against the comparable period. This improvement mainly stems from a step change in supply into the US retailing sector.

 

The Paper Mill Shop ("TPMS")

TPMS traded at a loss in the opening six months. 3 under performing outlets were closed in the first half year reducing the number of outlets to 18 at September 2010, compared to 24 twelve months earlier.

 

Pensions and International Accounting Standard 19 ("IAS 19")

Further tightening of the underlying actuarial assumptions over the past six months has led to the gross IAS19 deficit increasing by £2,437,000 to £16,617,000 as at 25th September 2010. The net charge against profit in the half year was £230,000 compared with £378,000 in the same period last year and £626,000 for the full year to 27th March 2010.

 

 

 

Cash and borrowings

At 25th September 2010 gross drawn down loans and leases totalled £4.3 million, with £4.4 million held as cash at bank. In addition the Group had un-drawn overdraft facilities of £3.4 million, US$1.0 million and €1.0 million.

 

Gearing at the half year end, after deduction of the IAS 19 pension deficit, was nil%.

 

Working capital has and will remain under tight control. In the second half borrowing will ease upward as a consequence of increased capital expenditure. Investment will continue to be focused on energy and operating efficiencies. 

 

Outlook

I anticipate that TFP's sales to the aerospace, defence, security and consumer electronics sectors will continue to build strongly over the remainder of the financial year with profits well ahead of last year.

 

Given the uncertainties surrounding energy and pulp costs and the time lag associated with implementing price increases, it is likely that Speciality Papers will only record a small profit in the current financial year.

 

Converting's improved product mix, together with efficiency gains due from planned investment, should lead to a significant increase in this subsidiary's profitability in the current financial year compared to recent years.

 

Further steps are planned to reduce TPMS's losses in the current year.

 

The future of the Group's two defined benefit pension schemes are also currently under review.

 

Overall, we are taking steps on many fronts to strengthen our position as the world economy improves. We are reducing exposure to factors outside our control wherever we can.Demand for our products is strong and we continue to strengthen our commercial teams and strategies to improve market share and product mix. Significant investment is required, but gearing is nil and our banks are supportive. As such I am confident that we can begin to transform the profitability of the Group in the next few years.

 

 

 

Mark Cropper

Chairman

16 November 2010

 

 

Un-audited Statement of Comprehensive Income for the period

Half-year to

Half-year to

Full-year to

25 September 2010

26 September 2009

27 March 2010

£'000

£'000

£'000

Continuing operations

Revenue

43,509

35,892

76,230

Operating profit

1,070

2,045

3,313

Finance Costs

Interest payable and similar charges

(56)

(393)

(910)

Interest receivable and similar income

178

3

13

Profit before taxation

1,192

1,655

2,416

Taxation

90

(463)

(608)

Profit for the period

1,282

1,192

1,808

Other comprehensive income:

Foreign currency translation

(4)

(280)

(267)

Retirement benefit liabilities - actuarial losses

(2,622)

(3,505)

(4,849)

Deferred tax on actuarial losses on retirement benefit liabilities

734

981

1,358

Total comprehensive income for the period attributable to equity holders of the Company

(610)

(1,612)

(1,950)

Earnings per share - basic

15.1p

14.1p

21.3p

Earnings per share -diluted

14.8p

14.1p

21.1p

 Dividend declared in the period - pence per share

2.2p

2.2p

7.5p

 

 

 

Un -audited Statement of Financial Position as at the end of the period.

As at

As at

As at

25 September

 2010

26 September 2009

27 March 2010

£'000

£'000

£'000

Assets

Intangible assets

1,237

1,452

2,096

Property, plant and equipment

16,172

17,964

16,863

Deferred tax assets

1,040

-

189

Total non- current assets

18,449

19,416

19,148

Inventories

11,425

9,997

10,195

Trade and other receivables

14,176

12,018

14,509

Cash and cash equivalents

4,404

5,011

5,050

Total current assets

30,005

27,026

29,754

Total assets

48,454

46,442

48,902

Liabilities

Trade and other payables

10,418

7,876

11,081

Loans and borrowings

1,236

1,232

3,195

Current tax liabilities

308

833

749

Total current liabilities

11,962

9,941

15,025

Long-term borrowings

3,037

4,805

1,886

Retirement benefit liabilities

16,617

12,914

14,180

Deferred tax liabilities

-

515

-

Total non-current liabilities

19,654

18,234

16,066

Total liabilities

31,616

28,175

31,091

Equity

Ordinary share capital

2,118

2,118

2,118

Share premium

573

573

573

Translation reserve

261

126

265

Retained earnings

13,886

15,450

14,855

Total shareholders' equity

16,838

18,267

17,811

Total equity and liabilities

48,454

46,442

48,902

 

 

Un-audited Consolidated Statement of Changes in Equity for the period

Half-year to

Half-year to

Full-year to

25 September

 2010

26 September 2009

27 March 2010

£'000

£'000

£'000

Opening shareholders' funds

17,811

20,174

20,174

Profit for the period

1,282

1,192

1,808

Exchange differences

(4)

(280)

(267)

Actuarial losses on retirement

(1,888)

(2,524)

(3,491)

Share-based payments

78

44

102

Dividends paid

(441)

(339)

(515)

Closing shareholders' funds

16,838

18,267

17,811

 

 

Consolidated cash flow statement for the half-year to 25 September 2010

 

Unaudited

Half-year to

Half-year to

Full-year to

25 September 2010

26 September 2009

27 March 2010

£'000

£'000

£'000

Cash flows from operating activities

Net profit

1,282

1,655

1,808

Adjustments for:

Tax

(90)

-

608

Depreciation

1,532

1,582

3,138

Net IAS 19 pension adjustments within Statement of

224

378

881

Comprehensive Income

Past service pension deficit payments

(415)

(45)

(626)

Foreign exchange gains on currency borrowings

(89)

(188)

(96)

(Profit)/loss on disposal of property, plant and equipment

(4)

-

28

Net bank interest (income) and expense

(122)

80

270

Share based payments

78

44

102

Changes in working capital:

(Increase)/decrease in inventories

(1,261)

426

227

(Increase)/decrease in trade and other receivables

(271)

316

(1,673)

Increase in trade and other payables

634

723

2,832

Interest received

13

3

14

Interest paid

(42)

(81)

(136)

Tax paid

(437)

(517)

(1,089)

Net cash generated from operating activities

1,032

4,376

6,288

Cash flows from investing activities

Purchase of intangible assets

-

(5)

(15)

Purchase of property, plant and equipment

(695)

(576)

(1,213)

Proceeds from sale of property, plant and equipment

4

-

2

Net cash used in investing activities

(691)

(581)

(1,226)

Cash flows from financing activities

Proceeds from issue of new loans

98

329

329

Repayment of borrowings

(816)

(1,191)

(2,240)

Dividends paid to shareholders

(441)

(339)

(515)

Net cash used in financing activities

(1,159)

(1,201)

(2,426)

Net (decrease)/increase in cash and cash equivalents

Effects of exchange rate changes

(818)

2,594

2,636

172

(219)

(222)

Net (decrease)/increase in cash and cash equivalents

(646)

2,375

2,414

Cash and cash equivalents at the start of the period

5,050

2,636

2,636

Cash and cash equivalents at the end of the period

4,404

5,011

5,050

Cash and cash equivalents consists of:

Cash at bank and in hand

4,404

5,011

5,050

 

 

Notes to the Unaudited Interim Results

 

1 Basis of the preparation of IFRS financial information

 

a) These interim results have been prepared in accordance with the historical cost convention, as modified by the revaluation of land and buildings, and derivative financial instruments, and in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union (with the exception of IAS 34, Interim Financial Reporting) and International Financial Reporting Interpretations Committee ("IFRIC") interpretations and with those parts of the Companies Act 1985 applicable to companies reporting under IFRS.

 

b) All references to:

1. "Trading Operating Profit" refers to profits prior to income from joint ventures, other income and expenditure, interest on borrowings and "Net IAS 19 pension adjustment"

2. "Trading Profit before Tax" refers to profits prior to "Net IAS 19 pension adjustment".

3. "Net IAS 19 pension adjustment" refers to the net impact on profit of the pension schemes' operating costs and finance costs.

4. "Profit and Loss Account" refers to the Statement of Comprehensive Income.

5. "Balance Sheet" refers to the Statement of Financial Position.

6. "Reserves" refers to the Statement of changes in Equity.

 

c) The Group's policy is to maintain the ability to continue as a going concern, in order to provide returns to the shareholders and benefits to other stakeholders. Accordingly the going concern basis has been adopted in preparing these interim results.

 

2 Interim Statement

 

a) The summarised results for the half-year to 25 September 2010, which have not been audited or reviewed, have been prepared in accordance with the accounting policies adopted in the accounts for the year ended 27 March 2010.

 

b) The financial information set out above does not constitute statutory accounts within the meaning of the Companies Act 1985. The figures for the year to 27 March 2010 are an extract of the full accounts for that year, which have been filed with the Registrar of Companies and on which the auditors gave an unqualified opinion.

 

c) A copy of the interim statement is being sent to all shareholders and is available from the Company's registered office or from our website (www.cropper.com).

 

3 Earnings per share

Basic and diluted earnings per share for the half year to 25 September 2010 have been calculated by dividing the profits attributable to ordinary shareholders by 8,472,368 (2009: 8,472,368) Ordinary Shares, being the weighted average number of Ordinary Shares during the period.

 

4 Dividend

An interim dividend of 2.2p per Ordinary Share (2009: 2.2p per share) is proposed and will be paid on 14 January 2011 to holders on the register at the close of business on 17 December 2010. The dividend relating to the year ended 27 March 2010 was made up of an interim payment of £183,000 (2.2p per share) and a final dividend payment of £441,000 (5.3p per share).

 

5 Pensions

IAS 19 regards a sponsoring company and its pension schemes as a single accounting entity rather than two or more separate legal entities. The actuarial valuation is the starting point for the creation of the IAS 19 accounting entity. The valuation determines the net position of a pension scheme, i.e. the difference between its assets and liabilities. The net position, surplus or deficit, is brought onto the sponsoring company's Balance Sheet such that Reserves are immediately adjusted by the net position reduced by deferred tax. This obviously results in either an increase or decrease in the net asset value of the sponsoring company. At subsequent period-ends the movement in value from the previous valuation is expressed in the following component parts:

Income Statement

Operating costs

Current service charge, being the cost of benefits earned in the current period shown net of employees' contributions.

 

·; Past service costs, being the costs of benefit improvements.

·; Curtailment and settlement costs.

 

Finance costs, being the net of

 

·; Expected return on pension scheme assets.

·; Interest cost on the accrued pension scheme liabilities.

 

Statement of Recognised Income and Expense

Actuarial gains and losses arising from variances against previous actuarial assumptions.

The above items are offset by actual contributions paid by the employer in the period.

IAS19 deficits are shown below at the corresponding Balance Sheet dates.

 

Half-year to

Half-year to

Full-year to

25 September

26 September

27 March

2010

2009

2010

IAS19 DEFICIT

£'000

£'000

£'000

Current Service Charge

(604)

(373)

(826)

Future service contributions paid

380

305

571

Net impact on Operating Profit

(224)

(68)

(255)

Finance costs

(6)

(310)

(626)

Net impact on Profit and Loss Account

(230)

(378)

(881)

Past service deficit contributions paid

415

45

626

Actuarial gains or losses

(2,622)

(3,505)

(4,849)

Opening deficit

(14,180)

(9,076)

(9,076)

Closing deficit

(16,617)

(12,914)

(14,180)

Deferred Taxation

4,652

3,616

3,970

Net - Deficit

(11,965)

(9,298)

(10,210)

 

It should be noted that the assumptions underlying the IAS 19 valuation are based on financial conditions at the Balance Sheet date. As market values of the scheme assets and the discount factors applied to the scheme liabilities will fluctuate, this method of valuation will often lead to large variations in the "pension balance" from period to period. Pension liabilities are discounted at the current rate of return on an AA rated quality corporate bond of equivalent currency and term. The actual contributions paid by the Group to its two final salary schemes are determined by the actuaries' "on-going" valuation.

 

Half-year to

Half-year to

Full-year to

25 September

26 September

27 March

2010

2009

2010

Profit before Tax

£'000

£'000

£'000

Trading profit

1,422

2,033

3,297

Net pension adjustment

Current Service Charge

(604)

(373)

(826)

Future service contributions paid

380

305

571

Net impact on Operating Profit

(224)

(68)

(255)

Finance costs

(6)

(310)

(626)

Net impact on Profit before Tax

(230)

(378)

(881)

As reported

1,192

1,655

2,416

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BRBDBUXBBGGU
Date   Source Headline
2nd Aug 20169:32 amRNSLTIP award and Directors' Shareholdings
27th Jul 20167:00 amRNSAGM Statement & Trading Update
26th Jul 20162:18 pmRNSDirector/PDMR Shareholding
22nd Jul 20162:26 pmRNSDirector/PDMR Shareholding
18th Jul 20164:13 pmRNSDirector/PDMR Shareholding
28th Jun 20167:00 amRNSFinal Results
13th Jun 20162:54 pmRNSHolding(s) in Company
3rd May 20165:07 pmRNSHolding(s) in Company
13th Apr 20163:25 pmRNSIssue of Equity
11th Apr 20163:39 pmRNSHolding(s) in Company
11th Apr 20167:00 amRNSTrading Update
31st Mar 20161:09 pmRNSDirector/PDMR Shareholding
20th Jan 20164:57 pmRNSDirector/PDMR Shareholding
19th Jan 20161:24 pmRNSDirector Dealing
7th Jan 20167:00 amRNSChange of name of Nominated Adviser and Broker
23rd Dec 20157:00 amRNSIssue of Equity
16th Dec 20158:35 amRNSIssue of Equity
16th Dec 20157:00 amRNSDirector Dealing
15th Dec 20158:58 amRNSUpdate re Storm Desmond
8th Dec 20157:00 amRNSImpact of Storm Desmond
1st Dec 20154:59 pmRNSDirector/PDMR Shareholding
1st Dec 20157:00 amRNSIssue of Equity
24th Nov 20152:55 pmRNSDirector/PDMR Shareholding
24th Nov 20157:00 amRNSIssue of Equity
16th Nov 201510:36 amRNSDirectors' Dealings and LTIP Award
10th Nov 20157:00 amRNSHalf Yearly Report
18th Sep 20153:04 pmRNSDirector/PDMR Shareholding
7th Sep 20152:25 pmRNSDirectors' Interests
21st Aug 20157:00 amRNSDirectors' Dealings and LTIP Award
4th Aug 20159:37 amRNSDirector/PDMR Shareholding
4th Aug 20157:01 amRNSHolding(s) in Company
3rd Aug 201511:48 amRNSDirectors' option interests
31st Jul 20154:35 pmRNSHolding(s) in Company
29th Jul 201511:00 amRNSAGM and Trading Update
28th Jul 20158:55 amRNSDirectors' interests
16th Jul 20158:24 amRNSDirector/PDMR Shareholding
14th Jul 20158:33 amRNSDirector Dealing
8th Jul 20154:42 pmRNSDirector/PDMR Shareholding
24th Jun 20157:00 amRNSFinal Dividend - ex-date correction
23rd Jun 20157:00 amRNSFinal Results
1st Jun 20159:16 amRNSDirectors' interests
19th May 20154:25 pmRNSDirector/PDMR Shareholding
8th May 20157:00 amRNSIssue of Equity
29th Apr 20157:00 amRNSIssue of Equity
31st Mar 201512:44 pmRNSDirectors' option interests
9th Mar 20152:31 pmRNSReplacement - Director/PDMR Shareholding
6th Feb 201510:28 amRNSDirector Shareholding
13th Jan 20159:46 amRNSHolding(s) in Company
8th Dec 20147:00 amRNSDirector/PDMR Shareholding
3rd Dec 20147:00 amRNSIssue of Equity

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.