Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksEIH.L Regulatory News (EIH)

  • There is currently no data for EIH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

22 May 2012 07:01

RNS Number : 7990D
EIH PLC
22 May 2012
 



22 May 2012

 

EIH plc (the "Company")

 

Final Results

 

EIH plc reports its results for the financial year ended 31 December 2011. A copy of this announcement will shortly be available for inspection at http://www.eihplc.co.uk/regnews.aspx.

 

Printed copies of the Annual Report together with the Notice of 2012 Annual General Meeting will be posted to shareholders in due course.

 

For further information, please contact:

 

EIH plc

Rhys Davies

Tel: +41 (0)79 620 0215

 

Singer Capital Markets (Nominated Adviser)

James Maxwell / Nick Donovan

+44 (0)20 3205 7500

 

Chairman's Statement

At 31 December 2011, the net asset value of EIH plc ("the Company") was US$0.794 per share as compared with US$1.136 per share a year earlier, representing a decrease of 30.1%. Based on the weighted average number of ordinary shares, the loss per share for the year was US$0.1631 (2010: profit per share US$0.1742).

 

It is noted that during the year in review the Company distributed 18 cents per share, equivalent to approximately US$11.7m, to shareholders and repurchased 500,000 shares for cancellation (US$0.3m). The Company today separately reported that it will distribute a further 3 cents per share with a payment date of 8 June 2012.

 

During the year in review, the Company received distributions of US$2.5m from the Evolvence India Fund PCC ("EIF"), and invested a further US$2.5m in EIF.

 

Total operating costs during the year were US$0.5m. This figure represents approximately 1% of the Company's Financial Assets at fair value. In addition, the Company paid certain annual management fees and expenses to EIF in respect of its commitment. These costs are embedded in the capital accounts for those two funds and do not appear in the Company's statement of comprehensive income.

 

The Company's portfolio now comprises the following (based on year end Fair Values):

 

 

Table 1. Investments

Capital Commitment

Capital invested

Capital Distribution

Fair value adjustment

Fair Value

US$

US$

US$

US$

US$

Fund Investments (equity)

Evolvence India Fund PCC

45,120,000

41,579,573

(12,967,996)

798,741

29,410,318

Direct Investments (equity)

EIF Co Invest VII (RSB Group)

6,969,600

6,969,600

(29,235)

49,825

6,990,190

EIF Co Invest X (Gland Pharma Limited)

4,510,000

4,510,000

-

5,692,644

10,202,644

56,599,600

53,059,173

(12,997,231)

6,541,210

46,603,152

 

 

EIF

At the year end the Company had US$28.6m invested in EIF (capital called less refund capital contributions), equivalent to 44.4 cents per share. At the reporting date the fair value of the Company's investment in EIF was US$29.4m, equivalent to 45.6 cents per share, representing a 1.03 times multiple over cost.

 

On 9 February 2012, the Company reported that, following a cash call of US$3.5m, 100% of EIF's committed capital had been drawn down and EIH had no outstanding commitment to EIF.

 

The Company today separately reported that it has received a distribution from EIF of US$1.8m. Approximately US$0.5m represents a partial return of the capital drawn down by EIF in February 2012, such that EIF now has technically only drawn down 98.85% of its committed capital, with 1.15% remaining undrawn. However, EIF's managers have informed us that this unfunded commitment will likely be adjusted against future distributions, such that no further cash calls are likely to be made by EIF.

 

During the year in review the BSE SENSEX and BSE MIDCAP Indian stock market indices declined by 24.6% and 34.2% respectively in local currency. It is also noted that the Indian Rupee ("INR") declined by 16.4% against the US Dollar during the year in review.

 

Against this challenging environment EIF's underlying private equity funds performed relatively well. On the basis of beginning and end period fair values, and adjusting for drawdowns and distributions made during the period, the fair value of EIF's underlying funds declined by approximately 17% in US Dollar terms, while in INR terms this decline was approximately 1%. On the same basis of measurement, EIF's direct investments moderately outperformed its underlying funds although there was a wide dispersion of performance.

 

Both EIF's underlying funds and its direct investments hold exposure to listed equities and EIF's overall weighting was approximately 9% at the year end.

 

EIF's sector exposure is weighted towards Infrastructure (28%) and Real Estate (19%). Investments in the Infrastructure sector, and to a lesser extent in Real Estate, tend to be structured in such a way as to afford mid-to-high teens expected returns. EIF's next highest sector weightings are to Healthcare and Pharmaceuticals (16%), Manufacturing (13%), and Information Technology (7%). EIF's investments in these sectors may be broadly understood as classic "growth capital" investments where expected returns are largely a function of the underlying growth in investee cash flow and profitability, and to a lesser extent by exit multiples.

 

The majority of EIF's ten underlying private equity funds have fully drawn down their committed capital from EIF, and EIF's remaining commitments are concentrated in two funds (HI-REF International LLC Fund and NYLIM Jacob Ballas India Fund III). During the year in review, EIF received net distributions from most of its mature funds while its drawdowns were concentrated in the two aforementioned funds.

 

At the period end the fair value of the Company's interest in EIF's ten underlying private equity funds was US$15.8m, equivalent to 24.5 cents per share, while EIF's direct investments had a fair value of US$12.6m, equivalent to 19.6 cents per share (see Table 2, below).

 

The Directors have reviewed certain underlying financial information provided to us by EIF's Investment Manager and we remain confident that as EIF's underlying portfolio matures and further realizations are achieved, further cash distributions will be received by the Company.

 

From the period end until 30 April 2012, the BSE SENSEX and BSE MIDCAP Indian stock market indices had advanced by 12.1% and 23.0% respectively in INR terms. It is also noted that in the same period the INR strengthened by 2.5% against the US Dollar.

 

EILSF

The Company's interest in EILSF was disposed of in June 2011.

Gland Pharma Limited ("Gland")

Gland is a specialized generic pharmaceuticals company based in Hyderabad. Gland has delivered strong compound revenue growth and stable EBITDA margins over the past three years. Moreover, it has a portfolio of US Food and Drugs Administration ("FDA") approved products and a promising pipeline. The Company's direct investment in Gland is held through EIF Co Invest X. The shareholders in EIF Co Invest X are the Company and EIF, which invested US$4.5m and US$12.5m respectively, for a total investment of US$17.0m. No fees are payable on the Company's investment in EIF Co Invest X, while the Company's indirect investments in Gland (through its interest in EIF) attract standard management and carried interest fee arrangements. Through the above arrangements, and on a look-through basis, the Company has a total of US$6.8m invested in Gland (at cost) compared to the US$4.5m invested in Gland through EIF Co Invest X.

 

Through the above arrangements, and on a look-through basis, the fair value of Company's interest in Gland is 23.7 cents per share; while the fair value of the Company's interest in Gland held through EIF Co Invest X is valued at 15.8 cents per share (see Table 2, below). These values represent a 2.3 times multiple over cost. The Directors have reviewed certain underlying financial information pertaining to Gland and the valuation basis employed in the fair valuation calculation thereof.

 

 

RSB Group ("RSB")

RSB is a large automotive components group based in Pune with a multi-product portfolio comprising of propeller shafts, gears, axles, machined engine components, trailers and construction equipment parts. The Company's direct investment in RSB is held through EIF Co Invest VII. The shareholders in EIF Co Invest VII are the Company and EIF, which invested US$7.0m and US$10.0m respectively, for a total investment of US$17.0m. No fees are payable on the Company's investment in EIF Co Invest VII, while the Company's indirect investment in RSB (through its interest in EIF) attracts standard management and carried interest fee arrangements. Through the above arrangements, and on a look-through basis, the Company has a total of US$8.7m invested in RSB (at cost) compared to the US$7.0m invested in RSB through EIF Co Invest VII.

 

Through the above arrangements, and on a look-through basis, the fair value of Company's interest in RSB is 13.6 cents per share; while the fair value of the Company's interest in RSB held through EIF Co Invest VII is 10.8 cents per share (see Table 2, below). These values represent a 1.0 times multiple over cost. The Directors have reviewed certain underlying financial information pertaining to RSB and the valuation basis employed in the fair valuation calculation thereof.

 

The decline in the fair value of the Company's interest in RSB from 1.6 times multiple over cost at the prior period end is largely due to the decline in trading multiples of the comparable group as well as currency effects. In INR terms, RSB was valued at 1.4 times multiple over cost at the year end.

 

 

Table 2. Investments (Fair Values)

As per LP reports

RSB

(EIF)

Gland

(EIF)

Pro-forma

US$

US$

US$

US$

Fund Investments

EIF (PE funds)

15,821,884

15,821,884

EIF (direct investments)

12,662,328

(1,806,984)

(5,113,950)

5,741,394

EIF (other)

926,106

926,106

Direct Investments

RSB Group

6,990,190

1,806,984

8,797,174

Gland Pharma Limited

10,202,644

5,113,950

15,316,594

46,603,152

-

-

46,603,152

 

 

Table 2 extracts the Company's "look through" interests in the Gland and RSB (from EIF) and adds them to the Company's direct interests in Gland and RSB (held by EIF Co Invest X and EIF Co Invest VII respectively). On this basis, 51.7% of the Company's Financial Assets at Fair Value (US$24.1m, equivalent to 37.4 cents per share), is accounted for by its interests in Gland and RSB on an underlying pro-forma basis.

 

The table also shows that a further 33.9% of the Company's Financial Assets at Fair Value is accounted for by its interests in EIF's ten PE fund investments, a further 12.3% by its interests in EIF's direct investments (excluding Gland and RSB).

Other matters

The Company repurchased 500,000 shares for cancellation (US$0.3 million) during the year.

 

At the date of this report the Company holds US$3.0m in net cash balances, equivalent to 4.7 cents per share.

 

As a Board we will continue to manage operating costs carefully. Our objective is to realize assets at the appropriate time and value, and to return the proceeds less expenses to our shareholders.

 

 

Respectfully yours,

Rhys Cathan Davies21 May 2012

 

 

Statement of Comprehensive Income

for the year ended 31 December 2011

 

Note

 31 December 2011

31 December 2010

US$

US$

Income

Interest income on cash balances

9,795

48,847

Fair value movement on investments at fair value through profit or loss

 

7

 

(11,169,830)

 

12,441,576

Profit on disposal of investments at fair value through profit or loss

 

7

 

1,133,000

 

-

Other income

1,798

1,763

Net investment (expense)/income

(10,025,237)

12,492,186

Expenses

Administrative expenses

 9.2

(281,010)

(274,230)

Legal and other professional fees

(220,045)

(991,543)

Audit fees

(52,018)

(40,396)

Value Added Tax recovered

-

134,993

Total operating expenses

(553,073)

(1,171,176)

(Loss)/profit before tax

(10,578,310)

11,321,010

Income tax expense

 16 

-

-

(Loss)/profit for the year

(10,578,310)

11,321,010

Other comprehensive income

-

-

Total comprehensive (expense)/income for the year

(10,578,310)

11,321,010

Basic and fully diluted (loss)/earnings per share (cents)

 

14

 

(16.31)

 17.42

 

The Directors consider that all results derive from continuing activities.

The accompanying notes form an integral part of these financial statements.

 

 

Statement of Financial Positionas at 31 December 2011

 

Note

31 December 2011

31 December 2010

US$

US$

Non-current assets

Financial assets at fair value through profit or loss

7

46,603,152

61,669,218

Total non-current assets

46,603,152

61,669,218

Current assets

Trade and other receivables

11

42,085

88,237

Cash and cash equivalents

 10

4,652,483

12,319,933

Total current assets

4,694,568

12,408,170

Total assets

51,297,720

74,077,388

Issued share capital

13

1,264,706

1,274,510

Share premium

46,589,924

58,580,120

Retained earnings

3,372,616

13,950,926

Total equity

51,227,246

73,805,556

Trade and other payables

12

70,474

271,832

Total current liabilities

70,474

271,832

Total liabilities

70,474

271,832

Total equity and liabilities

51,297,720

74,077,388

 

The financial statements were approved by the Board of Directors on 21 May 2012 and signed on their behalf by:

 

Rhys Davies Brett Miller

Director Director

 

The accompanying notes form an integral part of these financial statements

 

Statement of Changes in Equity

for the year ended 31 December 2011

 

Share Capital

Share Premium

Retained Earnings

Total

US$

US$

US$

US$

Balance at 1 January 2010

1,274,510

58,580,120

2,629,916

62,484,546

Total comprehensive income

Profit for the year

-

-

11,321,010

11,321,010

Total comprehensive income

-

-

11,321,010

11,321,010

Balance at 31 December 2010

1,274,510

58,580,120

13,950,926

73,805,556

Balance at 1 January 2011

1,274,510

58,580,120

13,950,926

73,805,556

Total comprehensive income

Loss for the year

-

-

(10,578,310)

(10,578,310)

Other comprehensive income

-

-

-

-

Total comprehensive income

-

-

(10,578,310)

(10,578,310)

Transactions with shareholders

Share buy-backs

(9,804)

(290,196)

-

(300,000)

Return of capital to shareholders

-

(11,700,000)

-

(11,700,000)

Total transactions with shareholders

 

(9,804)

 

(11,990,196)

 

-

 

(12,000,000)

Balance at 31 December 2011

1,264,706

46,589,924

3,372,616

51,227,246

 

The accompanying notes form an integral part of these financial statements

 

Statement of Cash Flows

for the year ended 31 December 2011

 

Note

31 December 2011

31 December 2010 

US$

US$

Cash flows from operating activities

(Loss)/profit before tax

(10,578,310)

11,321,010

Adjustments:

Interest income on cash balances

(9,795)

(48,847)

Fair value movement on investments at fair value through profit or loss

11,169,830

(12,441,576)

Profit on disposal of investments at fair value through profit or loss

(1,133,000)

-

Operating loss before working capital changes

(551,275)

(1,169,413)

Decrease in trade and other receivables

37,153

26,306

(Decrease)/Increase in trade and other payables

(201,358)

58,370

Cash used in operations

(715,480)

(1,084,737)

Interest received

18,794

54,398

Net cash used by operating activities

(696,686)

(1,030,339)

Cash flows from investing activities

Proceeds from sale of investment

7

5,000,000

-

Capital calls

7

(2,482,067)

(4,447,505)

Repayment of short term loan

-

2,500,000

Capital distribution received

7

2,511,303

4,806,305

Net cash generated from investing activities

5,029,236

2,858,800

Cash flows from financing activities

Share buy-backs

(300,000)

-

Return of capital to shareholders

(11,700,000)

-

Net cash used by financing activities

(12,000,000)

-

Net (decrease)/increase in cash and cash equivalents

(7,667,450)

1,828,461

Cash and cash equivalents at beginning of the year

12,319,933

10,491,472

Cash and cash equivalents at end of year

 10

4,652,483

12,319,933

 

The accompanying notes form an integral part of these financial statements

 

Notes to the Financial Statements

for the year ended 31 December 2011

 

1 The Company

EIH plc was incorporated and registered in the Isle of Man under the Isle of Man Companies Act 1931-2004 on 10 November 2006 as a public company with registration number 118297C. The company re-registered under the Isle of Man Companies Act 2006 on 28 March 2011 with registration number 006738V.

 

Pursuant to a prospectus dated 19 March 2007 there was a placing of up to 65,000,000 Ordinary Shares of £0.01 each. The number of Ordinary Shares in issue immediately following the placing was 65,000,002. The shares of the Company were admitted to trading on AIM, a market of that name operated by the London Stock Exchange plc following the closing of the placing on 23 March 2007. The Company purchased 500,000 of its own shares for US$ 0.60 each on 30 September 2011.

 

The Company's agents perform all significant functions. Accordingly, the Company itself has no employees.

 

The Company currently does not have a fixed life but the Board considers it desirable that Shareholders should have the opportunity to review the future of the Company at appropriate intervals. Accordingly, at the annual general meeting of the Company in 2012 a resolution will be proposed that the Company ceases to continue as presently constituted. Shareholders holding at least fifty per cent of the shares must vote in favour of this resolution for it to be passed. If the resolution is not passed, a similar resolution will be proposed at every third annual general meeting of the Company thereafter. If the resolution is passed, the Directors will be required, within 3 months of the resolution, to formulate proposals to be put to Shareholders to reorganise, unitise or reconstruct the Company or for the Company to be wound up.

 

2 Basis of preparation

 

2.1 Statement of compliance

These financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRSs").

 

The financial statements were authorised for issue by the Board of Directors on 21 May 2012.

 

2.2 Basis of measurement

The financial statements have been prepared on the historical cost basis except for financial assets at fair value through profit or loss that are measured at fair value in the statement of financial position.

 

2.3 Functional and presentation currency

These financial statements are presented in US Dollars, which is the Company's functional currency. All financial information presented in US Dollars has been rounded to the nearest Dollar.

 

2.4 Use of estimates and judgements

The preparation of financial statements in conformity with IFRSs requires the Directors to make judgements, estimates and assumptions that affect the application of policies and the reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities which are not readily apparent from other sources. Actual results may differ from these estimates.

 

Judgements made by the Directors in the application of IFRSs that have a significant impact on the financial statements and estimates with a significant risk of material adjustment in the next financial year relate to valuation of financial assets at fair value through profit or loss - see note 4.

 

3 Significant accounting policies

The accounting policies set out below have been applied consistently to all periods presented in these financial statements.

 

3.1 Investments at fair value through profit or loss

Investments are designated as financial assets at fair value through profit or loss. They are measured at fair value with gains and losses recognised through the profit or loss

 

The fair value of investments at fair value through profit or loss in unlisted equity investments is estimated by the Directors, with input from Evolvence India Advisors Inc. In estimating the fair value of the Company's investments in private equity funds consideration is taken of the valuations of underlying investments performed by the directors and managers of those funds. The valuation of the unlisted holdings in the co-investments and underlying funds investments are performed by using the most appropriate valuation techniques, including the use of recent arms' length market transactions, use of market comparables, use of discounted cash flows or any other valuation technique that provides a reliable estimate. Under the discounted cash flow method, free cash flows have been discounted using an appropriate weighted cost of capital.

 

Listed holdings in the co-investments and underlying funds are valued based upon prevailing market prices as of the date of valuation. The exited investments have been valued using the respective exited multiples.

 

3.2 Foreign currency translation

The US dollar is the functional currency and the presentation currency. Transactions in foreign currencies are translated to the functional currency of the Company at exchange rates at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the date of these financial statements are translated to US dollars at exchange rates prevailing on that date. All resulting exchange differences are recognised in the profit or loss.

 

3.3 Interest income and dividend income

Interest income is recognised on a time-proportionate basis using the effective interest rate method. Dividend income is recognised when the right to receive payment is established.

 

3.4 Cash and cash equivalents

Cash comprises current deposits with banks. Cash equivalents are short-term highly liquid investments that are readily convertible to known amounts of cash, are subject to an insignificant risk of changes in value, and are held for the purpose of meeting short-term cash commitments rather than for investment or other purposes.

 

3.5 Earnings per share

The Company presents basic and diluted earnings per share (EPS) data for its ordinary shares. Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders of the Company by the weighted average number of ordinary shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to ordinary shareholders and the weighted average number of ordinary shares outstanding, adjusted for the effects of all dilutive potential ordinary shares.

 

3.6 Segment reporting

The Company has one segment focusing on maximising total returns through investing in an Indian private equity portfolio of investments. No additional disclosure is included in relation to segment reporting, as the Company's activities are limited to one business and geographic segment.

 

3.7 Future changes in accounting policies

IASB (International Accounting Standards Board) and IFRIC (International Financial Reporting Interpretations Committee) have issued the following standards and interpretations with an effective date after the date of these financial statements:

 

New/Revised International Financial Reporting Standards (IAS/IFRS)

Effective date

(accounting periods

commencing on or after)

IAS 1 Presentation of Financial Statements - Amendments to revise the way other comprehensive income is presented (June 2011)

1 July 2012

IAS 12 Income Taxes - Limited scope amendment (recovery of underlying assets) (December 2010)

1 January 2012

IAS 19 Employee Benefits - Amendment resulting from Post-Employment Benefits and Termination Benefits projects (as amended in June 2011)

1 January 2013

IAS 27 Consolidated and Separate Financial Statements - Reissued as IAS 27 Separate Financial Statements (as amended in May 2011)

IAS 28 Investments in Associates - Reissued as IAS 28 Investments in Associates and Joint Ventures (as amended in May 2011)

IAS 32 Financial Instruments Presentation - Amendments to application guidance on the offsetting of financial assets and financial liabilities (December 2011)

1 January 2013

 

1 January 2013

 

1 January 2013

IFRS 7 Financial Instruments: Disclosures - Amendments enhancing disclosures about transfers of financial assets (October 2010)

1 July 2011

IFRS 7 Financial Instruments: Disclosures - Amendments enhancing disclosures about offsetting of financial assets and financial liabilities (December 2011)

1 January 2013

IFRS 7 Financial Instruments: Disclosures - Amendments requiring disclosures about initial applicability of IFRS 9 (December 2011)

IFRS 9 Financial Instruments - Classification and measurement of financial assets (as amended in December 2011)

IFRS 9 Financial Instruments - Accounting for financial liabilities and derecognition (as amended in December 2011)

IFRS 10 Consolidated Financial Statements (May 2011)

IFRS 11 Joint Arrangements (May 2011)

IFRS 12 Disclosure of Interests in Other Entities (May 2011)

1 January 2015

 

1 January 2015

 

1 January 2015

 

1 January 2013

1 January 2013

1 January 2013

IFRS 13 Fair Value Measurement (May 2011)

1 January 2013

IFRIC Interpretation

IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments

1 January 2013

 

The Directors do not expect the adoption of the standards and interpretations to have a material impact on the Company's financial statements in the period of initial application. However, IFRS 9 Financial Instruments will change classification of financial assets.

 

IFRS 9 deals with the classification and measurement of financial assets and its requirements represent a significant change from the existing IAS 39 in respect of financial assets. The standard contains two primary measurement categories for financial assets: at amortised cost and fair value.

 

A financial asset would be measured at amortised cost if it is held within a business model whose objective is to hold assets in order to collect contractual cash flows, and the asset's contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal outstanding. All other financial assets would be measured at fair value. The standard eliminates the existing IAS 39 categories of held to maturity, available for sale and loans and receivables.

 

For an investment in an equity instrument that is not held for trading, the standard permits an irrevocable election, on initial recognition, on an individual share-by-share basis, to present all fair value changes from the investment in other comprehensive income. No amount recognised in other comprehensive income would ever be reclassified to profit or loss. However, dividends on such investments are recognised in profit or loss, rather than other comprehensive income unless they clearly represent a partial recovery of the cost of the investment. Investments in equity instruments in respect of which the entity does not expect to present fair value changes in other comprehensive income would be measured at fair value with changes in fair value recognised in profit or loss.

 

The standard is not expected to have an impact on the measurement basis of the financial assets since the majority of the Company's financial assets are measured at fair value through profit or loss.

 

4 Use of estimates and judgements

These disclosures supplement the commentary on financial risk management (see note 17).

 

Key sources of estimation uncertainty

Determining fair values

The determination of fair values for financial assets for which there is no observable market prices requires the use of valuation techniques as described in accounting policy 3.1. For financial instruments that trade infrequently and have little price transparency, fair value is less objective, and requires varying degrees of judgement depending on liquidity, concentration, uncertainty of market factors, pricing assumptions and other risks affecting the specific instrument. See also "Valuation of financial instruments" below.

 

Critical judgements in applying the Company's accounting policies

Valuation of financial instruments

The Company's accounting policy on fair value measurements is discussed in accounting policy 3.1. The Company measures fair value using the following hierarchy that reflects the significant of inputs used in making the measurements:

 

·; Level 1: Quoted market price (unadjusted) in an active market for an identical instrument.

·; Level 2: Valuation techniques based on observable inputs, either directly (i.e., as prices) or indirectly (i.e., derived from prices). This category included instruments valued using: quoted market prices in active markets for similar instruments: quoted market prices for identical or similar instruments in markets that are considered less than active; or other valuation techniques where all significant inputs are directly or indirectly observable from market data.

·; Level 3: Valuation techniques using significant unobservable inputs. This category includes all instruments where the valuation technique includes inputs not based on observable data and the unobservable inputs have a significant effect on the instrument's valuation. This category includes instruments that are valued based on quoted prices for similar instruments where significant unobservable adjustments or assumptions are required to reflect differences between the instruments. For all financial instruments, the Company determines fair values using valuation techniques as described in accounting policy note 3.1 and note 7 "Financial assets at fair value through profit or loss".

The table below analyses financial instruments measured at fair value at the end of the reporting period, by the level in the fair value hierarchy into which the fair value measurements are categorised:

 

Level 1

Level 2

Level 3

US$

US$

US$

Financial assets at fair value through profit or loss (note 7)

Evolvence India Fund PCC

-

-

29,410,318

EIF Co Invest VII (RSB Group)

-

6,990,190

EIF Co Invest X (Gland Pharma Limited)

-

-

10,202,644

-

-

46,603,152

The table in note 7 shows a reconciliation from the beginning balances to the ending balances for investments, all of which are categorised as level 3 in the fair value hierarchy.

 

5 Net asset value per share

The net asset value per share as at 31 December 2011 is US$0.794 per share based on 64,500,002 ordinary shares in issue as at that date (2010: US$1.136 per share based on 65,000,002 ordinary shares).

6 Dividends

The Directors do not propose to declare a dividend for the year ended 31 December 2011 (2010: US$Nil).

 

7 Financial assets at fair value through profit or loss

The objective of the Company is to make indirect investments in Indian private equity funds and companies via Mauritian based investment funds and to also co-invest directly in certain portfolio companies of the underlying funds. As at 31 December 2011, the investment portfolio comprised the following assets:

 

Investments (unlisted)

Capital Commitment

Capital Invested

Capital Distribution

Fair value Adjustment

Fair Value

US$

US$

US$

US$

US$

Fund Investments (equity)

Evolvence India Fund PCC

45,120,000

41,579,573

(12,967,996)

798,741

29,410,318

Direct Investments (equity)

EIF Co Invest VII (RSB Group)

6,969,600

6,969,600

(29,235)

49,825

6,990,190

EIF Co Invest X (Gland Pharma Limited)

4,510,000

4,510,000

-

5,692,644

10,202,644

56,599,600

53,059,173

(12,997,231)

6,541,210

46,603,152

 

The fair value of the Company's investments has been estimated by the Directors with advice from Evolvence India Advisors Inc. The movement in investments in the year was as follows:

31 December 2011

31 December 2010

US$

US$

Fair value brought forward

61,669,218

49,586,442

Disposal of investment at cost

(3,867,000)

-

Capital calls

2,482,067

4,447,505

Capital distributions

(2,511,303)

(4,806,305)

Movement in fair value

(11,169,830)

12,441,576

Fair value at year end

46,603,152

61,669,218

 

The outstanding capital commitments as at 31 December 2011 were US$3,540,427 (2010: US$8,155,494). The Company sold its investment in Evolvence India Life Sciences Fund ("EILSF") on 27 June 2011. At this date the outstanding capital commitment to EILSF was US$2,133,000.

 

Evolvence India Fund PCC (EIF)

Evolvence India Fund PCC, a protected cell company formed under the laws of Mauritius having limited liability, is a private equity fund of funds with a co-investment pool, focusing primarily on investments in India. The fund size of EIF is US$250 million, of which approximately two-thirds have been invested in different private equity funds (including growth capital, mezzanine and real estate funds) with significant focus on India and the balance has been invested in co-investment opportunities, primarily in Indian companies or companies with significant operations in India. The fund investments of EIF include Baring India Private Equity Fund II, IDFC Private Equity Fund II, India Value Fund II (Formerly GW Capital), Leverage India Fund, New York Life Investment Management India Fund II, Ascent India Fund, JM Financial India Fund I, HI-REF International LLC Fund, NYLIM Jacob Ballas India Fund III and IDFC Private Equity Fund III.

 

Valuation basis

Audited financial statements for EIF for the year ended 31 December 2011 are not yet available. The investment in EIF has been fair valued based on a valuation performed by its investment manager of the portfolio at 31 December 2011, as adjusted for EIF and underlying funds' expenses. Underlying listed investments have been valued as per the closing market prices of the respective companies listed on the Bombay Stock Exchange. For unlisted underlying investments, the following valuation methodologies have been used depending on the nature of the investment:

 

·; comparables methodology - valuation of comparable listed companies was used as a benchmark to arrive at the valuation of portfolio companies.

·; comparable transactions were utilised to arrive at the valuation where listed comparables were

not available.

·; discounted cash flows (DCF) methodology - free cash flows of portfolio companies were discounted by the weighted average cost of capital for the portfolio companies. The Capital Asset Pricing Model was used to calculate the cost of equity.

·; where DCF could not be performed, the investment was valued at cost.

 

After the equity valuation of the portfolio companies calculated using the above valuation techniques, a set of discounts/premium factors were applied to arrive at the final valuation. These factors may include: company premium discount, scale discount and illiquidity discount.

 

·; For some unlisted investments, where the lead investor provided a detailed valuation report as at the valuation date certified by an independent third party, the investment in that portfolio company was valued on the basis of such detailed valuation report.

 

Evolvence India Life Sciences Fund (EILSF)

On 27 June 2011, the Company sold its investment in EILSF for consideration of US$5.0m, realising a gain of U$1.1m against cost. At this date the outstanding capital commitment to EILSF was US$2,133,000.

 

EIF Co Invest VII

EIH has invested US$6,969,600 in RSB Group through a special purpose vehicle (SPV), EIF Co Invest VII. RSB Group is a leading manufacturer of automotive components and construction aggregates. The valuation in RSB Group which is unlisted, is based on a valuation performed by EIF's investment manager and is based on an average valuation multiple of comparable companies giving a fair valuation gain of US$49,825 (2010: US$4,155,126).

 

EIF Co Invest X

EIH has invested US$4,510,000 in Gland Pharma Limited through an SPV, EIF Co Invest X. Gland Pharma Limited is a Hyderabad based pharmaceutical company. The investment in Gland Pharma has been fair valued as at 31 December 2011 based on the value included in the audited financial statements of EILSF as described above.

 

8 Related parties and related party transactions

Parties are considered to be related if one party has the ability to control the other party or to exercise significant influence over the other party in making financial or operational decisions.

 

Mr Rhys Davies and Mr Brett Miller are Directors of Damille Investments Limited which holds 11,450,000 ordinary shares, representing 17.75% of the issued share capital of the Company.

 

Save as disclosed above, none of the Directors had any interest during the period in any material contract for the provision of services which was significant to the business of the Company.

 

9 Charges and Fees

 

9.1 Nominated Adviser's fees

With effect from 14 May 2010 Singer Capital Markets Limited replaced Seymour Pierce as the nominated adviser. As nominated adviser to the Company for the purposes of the AIM Rules, Singer Capital Markets Limited is entitled to receive an annual fee of £45,000 in addition to reasonable costs and expenses incurred in carrying out its obligations under the nominated adviser agreement.

 

Advisory fees paid to the Nominated Adviser for the year amounted to US$71,707 (2010: US$79,124) of which US$nil (2010: US$17,401) was prepaid as at 31 December 2011.

 

9.2 Administrator's and Registrar's fees

By a deed dated 28 December 2006 between the Company and Cains Fiduciaries Limited (CFL), CFL agreed to provide general secretarial services to the Company for which it receives a fixed annual charge of £15,000; fees incurred on a time spent basis in accordance with the charging rates of CFL in force from time to time; and all disbursements and expenses incurred by CFL in connection with the provision by it of services to the Company. The fees are subject to Value Added Tax (VAT).

 

The Company and Cains Fiduciaries Limited may terminate the deed on the giving of thirty days' prior written notice, or earlier in the event of, inter alia, material breach of the terms of the deed or commencement of winding up. The governing law of the deed is that of the Isle of Man.

 

Cains Fiduciaries Limited may utilise the services of a CREST accredited registrar for the purpose of settling share transactions through CREST. The cost of this service will be borne by the Company. The Company pays the CREST Service Provider an annual fee of £5,195 plus a fee for each holding and transfer registered.

 

Administration fees for the year amounted to US$38,792 (2010: US$118,488) of which US$1,419 was outstanding at 31 December 2011 (2010: US$3,190).

 

CREST fees were US$15,795 (2010: US$ 15,229) of which US$3,472 was outstanding at 31 December 2011 (2010: US$3,388).

 

10 Cash and cash equivalents

31 December 2011

31 December 2010

US$

US$

Bank balances

4,652,483

1,319,933

Short-term deposits

-

11,000,000

Cash and cash equivalents

4,652,483

12,319,933

 

11 Trade and other receivables

31 December 2011

31 December 2010

US$

US$

Interest receivable on short-term deposits

-

8,999

Prepaid expenses

24,433

52,531

Trade debtors and other receivables

12,365

16,580

VAT receivable

5,287

10,127

Total

42,085

88,237

 

12 Trade and other payables

31 December 2011

31 December 2010

US$

US$

Other creditors

11,123

31,986

Accruals

59,351

239,846

Total

70,474

271,832

 

13 Issued share capital

 

Ordinary Shares of 1p each

Number

US$

In issue at the start of the year

65,000,002

1,274,510

Reduction in issued share capital

(500,000)

(9,804)

In issue at 31 December 2011

64,500,002

1,264,706

 

The authorised share capital of the Company is £700,000 divided into 70 million Ordinary Shares of £0.01 each. The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company. All shares rank equally with regards to the Company's assets.

 

During the year 500,000 shares were bought back at US$0.60 per share. The shares were cancelled.

 

Capital management

The Board's policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of the business. The Board manages the Company's affairs to achieve shareholder returns through capital growth rather than income, and monitors the achievement of this through growth in net asset value per share.

 

The Directors have prepared a schematic cash flow model, based on input from the managers of EIF, that incorporates various exit scenarios for the private equity holdings and direct co-investments. The Directors have also considered scenarios for Gland and RSB, which are direct holdings of the Company through SPVs managed by the manager of EIF. Finally, the Directors have examined various scenarios for the likely timing and magnitude of any further drawdowns.

 

The preparation and analysis of this cash flow model, while subject to the uncertainties described above, has given the Directors satisfaction that the Company will continue to be able to meet its investment objective, notwithstanding that its outstanding capital commitments will exceed its net cash balances.

 

At Annual General Meeting (AGM) held on 29 June 2010 the Company's new investment policy was unanimously approved by shareholders:

 

 "The Company shall not make any new investments, save for commitments already entered into. The Company will actively manage its investments and seek to realise such investments in a managed way at an appropriate time, returning proceeds to Shareholders as soon as practicable.

 

Shareholder returns are expected to be delivered by way of return of capital on their shares, whether by dividend, repurchase, tender or otherwise."

 

The Company's capital comprises share capital, share premium and reserves. The Company is not subject to externally imposed capital requirements.

 

14 Earnings per share

Basic and fully diluted earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year:

 

2011

2010

(Loss)/profit attributable to equity holders of the Company (US$)

(10,578,310)

11,321,010

Weighted average number of ordinary shares in issue

64,875,000

65,000,002

Basic (loss)/earnings per share (cents per share)

(16.31)

17.42

 

There is no difference between the basic and fully diluted (loss)/earnings per share for the year.

 

15 Directors' remuneration

The maximum amount of remuneration payable to the Directors permitted under the Articles of Association is £200,000 per annum. The Directors are each entitled to receive reimbursement of any expenses incurred in relation to their appointment. Total fees and expenses paid to the Directors for the year amounted to US$214,630 (year ended 31 December 2010: US$161,508) and insurance expenses of US$30,801 (year ended 31 December 2010: US$34,625).

 

Director

31 December 2011

31 December 2010

US$

US$

Michael Gerald Maloney

-

18,542

Christopher William Knight

-

26,244

Alexander Anderson Whammond

-

19,664

Rhys Cathan Davies

72,037

26,824

Brett Lance Miller

72,037

26,824

Ramanan Raghavendran

70,556

43,410

Total

214,630

161,508

 

The fees for Rhys Davies and Brett Miller are paid to Damille Investments Limited, a related party as detailed in note 8.

 

16 Taxation

The Company is resident for taxation purposes in the Isle of Man by virtue of being incorporated in the Isle of Man and is subject to taxation on its income but the rate of tax is zero.

 

The Company invests in a number of Mauritian incorporated companies and funds, which in turn invest in India. The Company is therefore exposed to Mauritian tax on the investee companies and to Indian tax on underlying investments of those companies. However, pursuant to the Double Taxation Treaty between India and Mauritius, the Mauritian incorporated companies and funds are entitled to significant tax benefits.

 

There is no Mauritian tax payable on distributions paid to the Company from Mauritian investee companies.

 

17 Financial risk management

The Company's activities expose it to a variety of financial risks: equity market risks, foreign exchange risk, credit risk, liquidity risk and interest rate risk.

 

Equity market risks

The Company's investments are subject to equity market risks. The investments are concentrated in India. The Company's strategy on the management of investment risk is driven by the Company's investment objective. The main objective of the Company is to maximise the total returns to investors by making investments in Indian private equity funds and direct investments in a wide range of industry sectors in India. Investments in India may be difficult, slow or impossible to realise.

 

The Company is subject to general risks incidental to equity investments in the relevant market sectors, including general economic conditions, poor management of the target company, increasingly competitive market conditions, changing sentiments and increasing costs, amongst others. The marketability and value of any investment will depend on many factors beyond the control of the Company and therefore the Company can give no assurance that an exit from any investment will be achieved.

 

The investment portfolio is subject to market price sensitivity related to the Indian equity market.

 

A substantial portion of the Company's investments are or will be in unlisted companies, whose securities are considered to be illiquid. Illiquidity may affect the ability of the primary and underlying funds to acquire and dispose of such investments.

 

Foreign exchange risk

A significant portion of the investments of the Company, the primary funds and the underlying funds are made in securities of companies in India and the income and capital realisations received from such investments as well as the income and capital realisations received from any direct investments will be denominated in Indian Rupees, whereas the capital contributions by the Company are in US Dollars. The Company's other operations are also conducted in other jurisdictions which generate revenue, expenses, assets and liabilities in currencies other than the US Dollars. As a result, the Company is subject to the effects of exchange rate fluctuations with respect to these currencies. The currency giving rise to this risk is primarily the Indian Rupee.

 

The Company's policy is not to enter into any currency hedging transactions.

 

At the reporting date the Company had the following exposure:

31 December 2011

31 December 2010

%

%

Pounds Sterling

0.22

0.13

Indian Rupee

90.80

83.55

US Dollar

8.98

16.32

Total

100.00

100.00

 

The following table sets out the Company's total exposure to foreign currency risk and the net exposure to foreign currencies of the monetary assets and liabilities:

 

Monetary Assets

 

US$

Monetary Liabilities

 

US$

Net Exposure

 

US$

31 December 2011

Pound Sterling

110,091

(64,526)

45,565

Indian Rupee

46,603,152

-

46,603,152

US Dollar

4,584,477

(5,948)

4,578,529

51,297,720

(70,474)

51,227,246

 

Monetary Assets

 

US$

Monetary Liabilities

 

US$

Net Exposure

 

US$

31 December 2010

Pound Sterling

190,909

(97,432)

93,477

Indian Rupee

61,669,218

-

61,669,218

US Dollar

12,217,261

(174,400)

12,042,861

74,077,388

(271,832)

73,805,556

 

At 31 December 2011, had the Indian Rupee strengthened or weakened by 5% in relation to all currencies, with all other variables held constant, net assets attributable to equity holders of the Company and the profit per the statement of comprehensive income would have increased or decreased by US$2,330,158 (2010: US$3,083,461).

 

Credit risk

Credit risk is the risk that a counterparty to a financial instrument will fail to discharge an obligation or commitment that it has entered into with the Company.

 

The carrying amounts of financial assets best represent the maximum credit risk exposure at the balance sheet date. This relates also to financial assets carried at amortised cost, as they have a short term maturity.

 

At the reporting date, the Company's financial assets exposed to credit risk amounted to the following:

 

31 December 2011

31 December 2010

US$

US$

Financial assets at fair value through profit or loss

46,603,152

61,669,218

Trade and other receivables

42,085

88,237

Cash and cash equivalents

4,652,483

12,319,933

Total

51,297,720

74,077,388

 

The maximum exposure to credit risk is represented by the carrying amount of each financial asset in the balance sheet. The Directors do not expect any counterparty to fail to meet its obligations.

 

Liquidity risk

Liquidity risk is the risk that the Company will encounter difficulty in meeting obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Company manages its liquidity risk by maintaining sufficient cash balances to meet its obligations. The Company's liquidity position is monitored by the Investment Manager and the Board of Directors.

 

Residual undiscounted contractual maturities of financial liabilities:

 

31 December 2011

 

Less than

1 month

1-3

months

3 months to 1 year

1-5 years

Over 5 years

No stated maturity

US$

US$

US$

US$

US$

US$

Financial liabilities

Trade and other payables

70,474

-

-

-

-

-

70,474

-

-

-

-

-

 

31 December 2010

 

Less than

1 month

1-3

months

3 months to 1 year

1-5 years

Over 5 years

No stated maturity

US$

US$

US$

US$

US$

US$

Financial liabilities

Trade and other payables

271,832

-

-

-

-

-

271,832

-

-

-

-

-

 

Capital commitments outstanding to private equity funds as at 31 December 2011 amounted to US$3,540,427 (2010: US$8,155,494). These are payable when called by the respective funds.

 

Interest rate risk

Cash held by the Company is invested at short-term market interest rates.

 

The table below summarises the Company's exposure to interest rate risks. It includes the Company's financial assets and liabilities at the earlier of contractual re-pricing or maturity date, measured by the carrying values of assets and liabilities:

 

31 December 2011

Less than 1month

1-3 months

3 months

to 1 year

1-5 years

Over 5

years

Non-interest

bearing

Total

US$

US$

US$

US$

US$

US$

US$

Financial Assets

Financial assets at fair value through profit or loss

 

-

 

-

 

-

 

-

 

-

 

46,603,152

 

46,603,152

Trade and other receivables

 

-

 

-

 

-

 

-

 

-

 

42,085

 

42,085

Cash and cash equivalents

4,652,483

-

-

-

-

-

4,652,483

Total financial assets

4,652,483

-

-

-

-

46,645,237

51,297,720

Financial Liabilities

Trade and other payables

-

-

-

-

-

(70,474)

(70,474)

Total financial liabilities

-

-

-

-

-

(70,474)

(70,474)

Total interest rate sensitivity gap

 

4,652,483

 

-

 

-

 

-

 

-

 

 

 

 

 

 

31 December 2010

Less than 1month

1-3 months

3 months

to 1 year

1-5 years

Over 5

years

Non-interest

bearing

Total

US$

US$

US$

US$

US$

US$

US$

Financial Assets

Financial assets at fair value through profit or loss

 

-

 

-

 

-

 

-

 

-

 

61,669,218

 

61,669,218

Trade and other receivables

 

-

 

-

 

-

 

-

 

-

 

88,237

 

88,237

Cash and cash equivalents

9,319,933

-

3,000,000

-

-

-

12,319,933

Total financial assets

9,319,933

-

3,000,000

-

-

61,757,455

74,077,388

Financial Liabilities

Trade and other payables

-

-

-

-

-

(271,832)

(271,832)

Total financial liabilities

-

-

-

-

-

(271,832)

(271,832)

 

Total interest rate

 

9,319,933

 

-

 

3,000,000

 

-

 

-

 

 

 

 

 sensitivity gap

 

No financial assets are subject to fair value interest rate risk. No sensitivity is provided with respect to variable interest rate movements as the effect is considered not significant.

 

18 Subsequent events 

 

On 9 February 2012, the Company reported that, following a cash call of US$3.5m, 100% of EIF's committed capital had been drawn down and EIH had no outstanding commitment to EIF.

 

The Company today separately reported that it has received a distribution from EIF of US$1.8m. Approximately US$0.5m represents a partial return of the capital drawn down by EIF in February 2012, such that EIF now has technically only drawn down 98.85% of its committed capital, with 1.15% remaining undrawn. However, EIF's managers have informed us that this unfunded commitment will likely be adjusted against future distributions, such that no further cash calls are likely to be made by EIF.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR ABMRTMBMTBAT
Date   Source Headline
7th May 202011:49 amRNSResult of EGM and Notice of Cancellation
7th Apr 20207:00 amRNSProposed AIM Cancellation and Notice of EGM
2nd Apr 20205:38 pmRNSReturn of Capital and COVID-19 Update
6th Dec 20197:00 amRNSReturn of Capital
29th Nov 20197:00 amRNSDelisting Update
21st Nov 20197:00 amRNSMarket Update
30th Sep 20194:30 pmRNSInterim Results
30th Jul 201911:15 amRNSResult of AGM
28th Jun 20197:00 amRNSPosting of 2018 Annual Results and Notice of AGM
24th May 20195:53 pmRNSHolding(s) in Company
1st May 20197:00 amRNSReturn of Capital
4th Apr 20195:00 pmRNSSale of RSB and Return of Capital
25th Jan 20197:00 amRNSHolding(s) in Company
21st Jan 20196:13 pmRNSHolding(s) in Company
18th Jan 201911:37 amRNSHolding(s) in Company
28th Sep 20187:00 amRNSInterim Results
26th Jul 201811:05 amRNSResult of AGM
28th Jun 20187:00 amRNSPosting of 2017 Annual Report and Notice of AGM
28th Jun 20187:00 amRNSReturn of Capital
20th Mar 20181:00 pmRNSReplacement: Return of Capital
20th Mar 20187:00 amRNSReturn of Capital
29th Sep 20175:17 pmRNSHalf-year Report
29th Sep 20175:13 pmRNSReturn of capital
24th Jul 201710:54 amRNSResults of Annual General Meeting
26th Jun 20176:01 pmRNSDirectorate Change
26th Jun 20176:00 pmRNSPosting of 2016 Annual Report and Notice of AGM
9th Feb 20178:05 amRNSReturn of Capital
26th Jan 20175:08 pmRNSHolding(s) in Company
25th Jan 20179:30 amRNSHolding(s) in Company
5th Jan 20177:00 amRNSUpdate re EIF
30th Sep 20167:00 amRNSHalf-year Report
25th Jul 20161:24 pmRNSResult of AGM
27th Jun 20165:37 pmRNSPosting of Annual Report & Notice of AGM
27th Jun 20167:00 amRNSFinal Results
27th Jun 20167:00 amRNSReturn of Capital
30th Nov 20155:57 pmRNSHolding(s) in Company
30th Sep 20157:00 amRNSInterim Results
30th Jun 201511:53 amRNSResult of AGM
9th Jun 20154:00 pmRNSNotice of AGM
5th Jun 20154:35 pmRNSFinal Results
30th Sep 20147:00 amRNSHalf Yearly Report
14th Jul 20143:19 pmRNSReturn of Capital
30th Jun 201411:57 amRNSResult of AGM
4th Jun 20147:00 amRNSNotice of AGM
3rd Jun 20147:00 amRNSFinal Results
3rd Dec 201311:16 amRNSHolding(s) in Company
2nd Dec 20134:09 pmRNSHolding(s) in Company
28th Nov 20135:14 pmRNSHolding(s) in Company
27th Nov 20133:14 pmRNSSale of Interest in Gland Pharma Limited
22nd Nov 20139:15 amRNSHolding(s) in Company

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.