Scancell founder says the company is ready to commercialise novel medicines to counteract cancer. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksENTU UK Regulatory News (ENTU)

  • There is currently no data for ENTU

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

20 Jul 2015 15:11

RNS Number : 5488T
entu (UK) plc
20 July 2015
 

Entu (UK) plc

 

Results for the six months ended 30 April 2015

  

Entu (UK) plc '(Entu'), the home improvement Group providing energy efficiency products and services to homeowners in the UK, announces its results for the six months ended 30 April 2015.

 

· Performance in line with management expectations against unusually high prior year comparators

 

· Improved margins in core Home Improvements business, and recently signed agreement with national DIY retailer

 

· Reorganisation and reinvigoration in Energy Generation & Saving to improve second half performance, and new solar PV supply and installation agreement won

 

· Acquisition of Astley Facades Limited

 

· Group orderbook increased from £10 million to £30 million

 

· Pursuing further acquisition opportunities

 

· Recruitment of Group Marketing Director

 

· Interim dividend declared of 2.67 pence per share, payable 28 August 2015

 

 

 

Unaudited

Unaudited

 

£000

Half year to 30 April 2015

Half year to 30 April 2014

Change %

Continuing Operations

 

 

 

Revenue

52,943

56,131

(6%)

Operating profit

3,831

5,561

(31%)

Profit before taxation

3,831

5,561

(31%)

Basic earnings per share (pence)

4.1

6.5

(37%)

Interim dividend per share (pence)

2.7

-

-

Net cash

3,025

1,656

83%

 

 

Chief Executive Ian Blackhurst commented:

 

"Entu continues to benefit from its market leading positions, strong brands and comprehensive product offering.

 

Our primary strategy is to focus on driving organic growth from our integrated product portfolio, supplemented by the agreement of corporate contracts both through the existing Group and through complementary acquisitions, with the aim of broadening the Group's ultimate customer base.

 

The total future orderbook across the Group has now grown to approximately £30 million from around £10 million at the same time last year. This will benefit both the current year and beyond as the Group steps up its operational activities.

 

We have seen and continue to see increased activity levels in the second half, and we remain on track to meet market expectations for the full year."

 

 

 

20 July 2015

 

 

 

For further information, please contact:

 

Entu

020 7457 2020

Ian Blackhurst, Chief Executive Officer

 

Geoff Stevens, Chief Financial Officer

 

 

 

Grant Thornton UK LLP (Nominated Adviser)

020 7383 5100

Philip Secrett

Salmaan Khawaja

Jen Clarke

Jamie Barklem

 

 

 

Zeus Capital Limited (Broker)

020 7533 7727

John Goold

Dominic King

Andrew Jones

 

 

 

Instinctif Partners (Public Relations)

020 7457 2020

Helen Tarbet

 

James Gray

 

 

 

 

 

NOTES TO EDITORS

 

Entu (UK) plc (AIM: ENTU) is a leading home improvement group providing energy efficiency products and services to homeowners in the UK.

 

Headquartered in Manchester, Entu has national presence through a network of strong regional brands such as Weatherseal, Penicuik, Zenith and Staybrite Solar. The Group operates four business segments: home improvement products, energy generation and energy saving products, repairs and renewals services and insulation products.

 

With around 27 million residential homes in the UK, Entu operates in a growing marketplace with myriad opportunities. Entu's primary strategy is to focus on driving organic growth from its diversified, fully integrated product portfolio, and also, over time, through the development of new product and service offerings, in particular, energy efficiency products and services. Additionally the Group continues to pursue an acquisitive strategy in the highly fragmented existing, and complementary, product lines and market areas.

The Group was admitted to AIM in October 2014.

 

 

Business Review

 

Entu has performed in line with management expectations at the time of the IPO and is on track to meet market forecasts for the full year. The Group is benefitting from the enhanced profile it gained through its admission to AIM in October 2014, and from bringing all of its leading regional brands together under the Entu umbrella. This enables greater back office efficiency and represents a single platform from which to generate further marketing and cross selling opportunities.

 

As we expected, both revenue and operating profit were lower than the prior year reflecting the normal seasonality of the business. An improved core Home Improvements result was offset by a fall in Insulation performance resulting from a reduction in Energy Company Obligation ("ECO") funding (being the revenue we receive from utility companies & brokers in respect of carbon offset tonnage arising from the supply and installation of insulation products) across the sector post March 2014, and a slowdown in our solar PV activity.

 

The net cash balance at 30 April 2015 was £3 million, an 83% increase on prior year. This reflects the cash generative nature of the Group's operations and cash received as part of the Astley Facades Limited ("Astley") acquisition, offset by administrative expenses increasing as a result of the Company's admission to trading on AIM. The Group continues to be cash generative and is well placed to fund its acquisition strategy.

 

 

Segmental Review

 

Home Improvements, the Group's largest product segment accounting for approximately 76% of Group revenue, reported a 41% increase in operating profit and an increase in operating margin. These improvements reflect the benefit of the Group's efficient integrated Job Worth Doing platform, which undertakes product installation across the Group. A corporate contract with a national DIY retailer has now been agreed commencing with immediate effect. Anticipated revenues are expected to build to approximately £10 million per annum, with the opportunity to cross sell other services.

 

Energy Generation & Saving remains a key growth area, but has had a challenging six months: due firstly to lower solar photovoltaic product sales as the potential customer base becomes accustomed to lower tariff levels from the sale of surplus energy generation back into the grid, and secondly due to significant departures and disruption in the sales and marketing teams over the period. We have met the challenge head on by reinvigorating and strengthening the sales and marketing teams, and we expect activity to improve in the second half. Encouragingly we also have a healthy pipeline of commercial solar business following the agreement of a solar PV contract with a European procurement organisation for an initial 1000 homes with revenues of approximately £4.5 million beginning immediately, and the opportunity to cross sell other services.

 

The Repairs and Renewals Service Agreement ("RRSA") division offers an annual cover plan to all customers on most of our products. It continues to prove popular with revenues 10% up on the same period last year as a result of increased sales commissions driving revenue growth and operating profits from this division are expected to rise in subsequent periods.

 

The Insulation division experienced a very strong level of trading activity in the previous half year, driven by higher ECO funding levels across the sector. Whilst ECO funding levels have now reduced from £80 to £22.50 per carbon tonne, we are installing a greater volume of products this year and this has given us a strong market position from which we expect to benefit. The division is also benefitting from the acquisition of Astley, a market leader in energy efficient insulation and cladding products. The integration of Astley is proceeding well, and the forward orderbook has risen from £2 million to £14 million, which is in excess of one year's trading activity.

 

 

Strategic Update

 

As stated at the time of the AIM admission, acquisitive growth is a key part of our strategy and we are actively exploring opportunities that will enhance our geographic reach and / or product offering and that meet our strict earnings enhancement criteria.

 

The market opportunities available to the Group are summarised in the following table:

 

 

Product

Category

Renovation Products

Renewable Energy

Home Insulation

Glazing Products

Heating Products

 

Entu (UK) plc

Home Improvements

Energy Generation & Saving

Insulation

RRSA

 

Commercial Contracts

Retail Consumers

Infrastructure Projects

Local Authorities

Social Housing Landlords

Customer

Category

 

 

We are currently exploring a number of opportunities in a variety of complementary sectors that will allow the Group to fulfil its long term goal of creating major opportunities for the cross selling of multiple products to multiple customers. We also continue to pursue strong organic growth.

 

We are building up the Entu brand to increase customer attraction and retention, and facilitate cross selling across our regional brands and product segments. In the North West of England, an area where we see significant opportunity to attract new customers and increase market share, we are expanding our business.

 

Television remains a key medium for reaching our target demographic and, during the second half of the year, we are set to launch a new television campaign. We also continue to increase our online presence and the value of web sales.

 

We have negotiated and continue to negotiate supply and installation agreements with well known corporate brands that have large existing and potential customer bases, as well as targeting acquisitions that come with corporate contracts that give access to larger numbers of end users but at a much reduced cost.

 

We also continue to develop our proposition in home automation, a market that is expected to triple in size over the next three years.

 

 

 

 

People

 

During the period we were joined by Phil Anderson as Group Marketing Director, with responsibility for brand management and marketing initiatives across the Group.

 

Post period end we announced the appointment of Geoff Stevens as Chief Financial Officer, effective from 1 June 2015. Darren Cornwall, who played a pivotal role in our AIM admission, will remain on the Executive Board as Group Corporate Development Director, focussing on furthering the Group's acquisition strategy and integration of acquired businesses.

 

The Board would like to thank all of our people for their ongoing commitment as it is key to our success.

 

 

 

 

 

Dividend

 

At the time of Entu's AIM admission the Board committed to implementing a dividend policy, subject to discretion and the Company having sufficient distributable reserves which, based on expectations of current and future trading, would commence for the year ending 31 October 2015. Subsequently the Board approved a Special Dividend of 1.50 pence per share paid in March 2015.

 

Now, in light of our overall performance and reflecting our confidence in the future opportunities for Entu, we have declared an interim dividend of 2.67 pence per share payable on 28 August 2015 with a record date of 31 July 2015. Subject to the conditions noted above, the Board reconfirms its intention to recommend a final dividend of 5.33 pence per share bringing the total dividend for the year ending 31 October 2015 to 8 pence per share.

 

 

Outlook

 

 

The second half of the year is seasonally stronger than the first for Entu's core business, and this year is no different. We have a strong pipeline and recently concluded supply and installation agreements with a number of corporate partners with a large potential customer base from which we expect to generate growth in Energy Generation & Saving. The Group's business model is predicated on the use of self employed engineers, which allows it to promptly manage significant increases in activity.

 

Increased FCA regulation affecting our customer finance offering has resulted in our improving and diversifying our suite of financing products, which we expect will prove more attractive to customers and appeal to a wider demographic.

 

The European Court of Justice recently ruled that the UK's 5% rate of VAT on energy efficient products is in breach of EU law, raising the prospect of an increase in the VAT rate to 20%. The UK Government, which has a long standing commitment to the promotion of energy efficiency, has stated that it will study the judgements carefully, and therefore the ultimate outcome is unclear. The Group already applies a full 20% rate of VAT to the large majority of its home improvement products and the impact of a rate change is not expected to be material to the Group.

 

In summary, Entu continues to benefit from its market leading positions, strong brands, and comprehensive product offering. We have created a strong platform for further organic and complementary acquisitive growth, and have secured a number of corporate contracts that place the Group in a stronger position. Deliveries under these contracts have commenced and form an important element of our second half trading performance.

 

 

CONSOLIDATED INCOME STATEMENT

 

 

Unaudited

Unaudited

 

Audited

 

 

 

Half year to 30 April 2015

Half year to 30 April 2014

 

Year to 31 October 2014

 

£000

Note

 

 

Before exceptional items

Exceptional items (Note 5)

Total

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

4

52,943

56,131

115,236

-

115,236

Cost of sales

 

(35,978)

(37,717)

(79,630)

-

(79,630)

 

 

 

 

 

 

 

Gross Profit

 

16,965

18,414

35,606

-

35,606

Administrative expenses

 

(13,134)

(12,853)

(25,124)

(1,320)

(26,444)

 

 

 

 

 

 

 

Operating profit

4

3,831

5,561

10,482

(1,320)

9,162

 

 

 

 

 

 

 

Finance income

 

-

-

29

-

29

Finance costs

 

-

-

(11)

-

(11)

 

 

 

 

 

 

 

Profit before taxation from continuing operations

 

3,831

5,561

10,500

(1,320)

9,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation

7

(731)

(1,189)

(2,215)

-

(2,215)

 

 

 

 

 

 

 

Profit from continuing operations

 

3,100

4,372

8,285

(1,320)

6,965

 

 

 

 

 

 

 

Discontinued operations

8

(404)

(94)

(223)

-

(223)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for period / year

 

2,696

4,278

8,062

(1,320)

6,742

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Owners of the parent

 

2,696

4,278

8,062

(1,320)

6,742

Earnings per share (p)

 

 

 

 

 

 

 

 

 

 

 

 

 

· basic

10

4.1

6.5

 

 

10.3

· adjusted

10

4.1

6.5

 

 

12.3

 

 

 

 

 

 

 

· diluted

10

4.0

6.5

 

 

10.3

· adjusted

10

4.0

6.5

 

 

12.3

         

 

 

 

 

 

Notes 1 -14 are an integral part of these interim consolidated financial statements.

 

There are no other items of comprehensive income for the year other than the profit / (loss) attributable to the equity holders.

 

 

 

CONSOLIDATED BALANCE SHEET

 

 

 

 

Unaudited

Unaudited

Audited

 

 

 

Half year to

Half year to

Year to

 

 

 

30 April 2015

30 April 2014

31 October 2014

£000

 

Note

 

 

 

Assets

 

 

 

 

 

Non current assets

 

 

 

 

 

Goodwill and other intangible assets

6

1,496

1,676

1,676

Property, plant and equipment

 

6

993

790

1,048

Other receivables

 

 

-

10

19

 

 

 

2,489

2,261

2,541

 

 

 

 

 

 

Current assets

 

 

 

 

 

Inventories

 

 

1,782

1,393

1,751

Trade and other receivables

 

 

15,159

26,028

11,006

Cash and cash equivalents

 

 

3,025

1,656

5,768

 

 

 

19,966

29,077

18,579

Total assets

 

 

22,455

31,533

21,322

 

 

 

 

 

 

Equity

 

 

 

 

 

Ordinary share capital

 

 

54

50

50

Retained earnings

 

 

2,583

13,545

871

Total equity

 

 

2,637

13,595

921

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Other liabilities

 

 

972

1,521

1,488

Deferred tax liabilities

 

 

21

7

40

 

 

 

993

1,528

1,528

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade and other payables

 

 

16,955

13,894

16,253

Current income tax liabilities

 

 

1,538

2,181

2,191

Provisions for other liabilities and charges

332

355

429

 

 

 

18,825

16,430

18,873

Total liabilities

 

 

19,818

17,958

20,401

Total equity and liabilities

 

 

22,455

31,553

21,322

        

 

 

 

Notes 1 to 14 are an integral part of these interim consolidated financial statements.

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

 

 

£000

Share capital

Retained earnings

Total

 

 

 

 

At 1 November 2013

-

9,317

9,317

 

 

 

 

Total comprehensive income for the period

-

4,278

4,278

 

 

 

 

At 30 April 2014

-

13,595

13,595

 

 

 

 

Total comprehensive income for the period

-

2,464

2,464

Transactions with owners

 

 

 

· Proceeds from shares issued

50

-

50

· Distributions to shareholders

-

(15,188)

(15,188)

 

 

 

 

At 31 October 2014

50

871

921

 

 

 

 

Total comprehensive income for the period

-

2,696

2,696

Transactions with owners

 

 

 

· Special dividend

-

(984)

(984)

· Proceeds from shares issued

4

-

4

 

 

 

 

At 30 April 2015

54

2,583

2,637

 

 

 

 

 

  

 

 

Notes 1 to 14 are an integral part of these interim consolidated financial statements.

 

 

CONSOLIDATED CASH FLOW STATEMENT

 

 

 

 

 

Unaudited

Unaudited

Audited

 

 

Half year to

Half year to

Year to

 

 

30 April 2015

30 April 2014

31 October 2014

£000

Note

 

 

 

Cash flows from operating activities

 

 

 

 

Cash generated from operating activities

11

217

5,101

10,389

Taxation

 

(1,384)

-

(1,007)

 

 

 

 

 

Net cash (outflow) / inflow from operating activities

 

(1,167)

5,101

9,382

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

· Purchase of property, plant and equipment

 

(116)

(262)

(674)

· IPO Fees

 

(1,320)

-

· Net cashflow arising from acquisition of business

12

840

(299)

(299)

· Increase in loans due from related parties

 

-

(1,067)

(891)

· Finance income

 

-

-

29

· Finance Costs

 

-

-

(11)

 

 

 

 

 

Net cash used in investing activities

 

(596)

(1,628)

(1,846)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

· Dividends

9

(984)

· Proceeds from issue of share capital

 

4

50

Net cash (used in) / generated from financing activities

 

(980)

50

Net (decrease)/increase in cash and cash equivalents

 

(2,743)

3,474

7,586

Cash and cash equivalents at the beginning of the period /year

 

5,768

(1,818)

(1,818)

Cash and cash equivalents at the end of the period /year

 

3,025

1,656

5,768

 

  

 

 

Notes 1 to 14 are an integral part of these interim consolidated financial statements.

 

 

 

 

 

1. Basis of preparation

The Company is a public limited company incorporated and domiciled in England. It is admitted to trading on the AIM market of the London Stock Exchange.

These consolidated interim financial statements for the six months ended 30 April 2015, which have not been reviewed or audited, have been prepared in accordance with the Disclosure and Transparency Rules (DTR) of the Financial Conduct Authority and in accordance with IAS 34, 'Interim Financial Reporting' as adopted by the European Union (EU). They should be read in conjunction with the audited annual financial statements for the year ended 31 October 2014 which have been prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted for use in the EU, including International Accounting Standards (IAS) and interpretations issued by the International Financial Reporting Standard Interpretations Committee (IFRS - IC).

The interim financial statements for the period ended 30 April 2015 do not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006.

The financial information set out in this statement relating to the year ended 31 October 2014 does not constitute statutory accounts for that year. Full audited accounts in respect of that year were approved by the Board of Directors on 10 February 2015 and have been delivered to the Registrar of Companies. The report of the auditors on these accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain a statement under section 498 of the Companies Act 2006.

The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

In preparing these interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty continue to be reviewed and applied on an ongoing basis.

 

2. Going concern basis

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Business Review. The financial position of the Group and its liquidity position are also included in that review.

After making enquiries the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the Interim Statement.

3. Accounting policies

The accounting policies are consistent with those of the annual financial statements for the year ended 31 October 2014.

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.

A number of new accounting standards are effective for the period ended 30 April 2015, none of which have a material impact on the Group's reported result. A full list of effective new accounting standards can be found in the Company's 2014 annual report.

 

 

 

4. Segmental analysis

The Executive Board review and evaluate the Group's internal reports in order to assess performance, allocate resources and determine operating segments including an appropriate allocation of costs.

In particular, the Executive Board consider the business from an operating perspective with Home Improvements, Energy Generation & Saving, Repair and Renewal Service Agreement ("RRSA") and Insulation being the chosen operating segments.

The Executive Board assess performance based on operating profit before exceptional Items. Other information is provided to the Executive Board, and is measured in a manner consistent with that of the financial statements.

All revenue, profit and assets of the Group arise in the United Kingdom.

Operating segments

Half year to 30 April 2015

 

 

 

 

 

£000

Home Improvements

Energy Generation & Saving

RRSA

Insulation

Total

Total Revenue

40,112

8,113

1,226

3,492

52,943

 

 

 

 

 

 

Operating profit before exceptional items and finance income

2,375

(252)

914

794

3,831

 

5.9%

(3.1%)

74.5%

22.7%

7.2%

 

 

 

 

 

 

Half year to 30 April 2014

 

 

 

 

 

£000

Home Improvements

Energy Generation & Saving

RRSA

Insulation

Total

Total Revenue

39,430

11,593

1,116

3,992

56,131

 

 

 

 

 

 

Operating profit before exceptional items and finance income

1,689

1,021

941

1,910

5,561

 

4.2%

8.8%

84.3%

47.8%

9.9%

 

 

 

 

 

 

Year to 31 October 2014

 

 

 

 

 

£000

Home Improvements

Energy Generation & Saving

RRSA

Insulation

Total

Total Revenue

80,567

23,861

2,426

8,382

115,236

 

 

 

 

 

 

Operating profit before exceptional items and finance income

4039

1,800

1,911

2,732

10,482

 

5.0%

7.5%

78.8%

32.6%

9.1%

Exceptional items (Note 5)

 

 

 

 

(1,320)

Operating profit after exceptional items

 

 

 

 

9,162

 

 

The Group no longer manufactures products for the Home Improvements division, which it now sources from third parties. It has therefore taken the opportunity to update its methodology for the calculation and accrual of warranty provisions including those in respect of newly acquired businesses such as Astley Facades Ltd (Note 12).

 

The Group no longer considers its kitchen retail operation in Norwood Interiors (UK) Limited, as strategically important (Note 8).

 

Finance income, finance costs and taxation are all disclosed on a Group and not a segmental basis.

 

 

5. Exceptional items

 

 

Year to 31 October 2014

 

 

 

 

 

 

 

£000

 

 

 

Exceptional items in operating profit

 

 

 

AIM admission fees and expenses

 

 

 

1,320

 

 

 

 

 

 

 

 

 

 

 

The Group incurred administrative fees and expenses as a result of its admission to trading on AIM.

There are no exceptional items for the half year or prior half year.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6. Intangible assets and property, plant and equipment

 

 

 

 

 

Goodwill and other intangible assets

Property, plant and equipment

 

 

 

£000

 

 

Opening net book amount as at 1 November 2013

1,377

658

Additions

299

262

Depreciation

-

(129)

Closing net book amount as at 30 April 2014

1,676

790

 

 

 

 

 

 

Opening net book amount as at 1 November 2014

1,676

1,048

Additions

-

116

Acquisitions (Note 12)

-

28

Discontinued operations (Note 8)

(180)

(23)

Depreciation

-

(176)

Closing net book amount as at 30 April 2015

1,496

993

 

 

 

 

7. Taxation charge

 

 

Unaudited

Unaudited

Audited

£000

 

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

United Kingdom

 

731

1,189

2,215

 

 

 

 

 

 

 

 

 

 

Taxation is recognised based on management's best estimate of the weighted average annual tax rate expected for the full financial year. The estimated average annual tax rate used for the period ending 30 April 2015 is 20.4% (30 April 2014: 21.8%, 31 October 2014: 21.8%).

 

8. Discontinued operations

During the period the Group commenced negotiations for the disposal of its kitchen retail operation in Norwood Interiors (UK) Ltd. This represents a separate line of business that does not fit into the wider operational strategy of the Group and, as a result, this activity is held for sale.

 

Revenue for the half year ended 30 April 2015 was £1,867,000 (2014 : £1,782,000 ), and the operating loss before impairment was £248,000 (2014 : 94,000 loss). Net assets have been written down by £156,000 to nil at the half year.

 

 

 

9. Dividends

 £000

 Dividends Paid

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

 

 

 Special dividend

984

-

-

 

 

 Pence per share

1.50p

-

-

 

 

 

 

 

 

 

 

 A special dividend of £984,000 (1.50 pence per share) that related to the year ended 31 October 2014 was paid

 in March 2015. The dividend has not been reflected against the published results for that year.

 

 

 

 

 

 

 Proposed interim dividend

 

 

 

 

 

 

 

 

 

 

 

 The directors are pleased to declare an interim dividend of 2.67 pence per share for the 30 April 2015, which will

 be paid in accordance with the following timetable:

 

Ex dividend date

30 July 2015

Record date

31 July 2015

Payment date

28 August 2015

 

 

 

 

 The interim dividend, amounting to £1,750,000, has not been recognised as a liability in these interim financial

 information but will be recognised as shareholders' equity in the year ending 31 October 2015

 

 

 

 

 

        

 

 

 

 

 

10. Earnings per share ("EPS")

Basic EPS and diluted EPS are calculated by dividing profit for the period / year attributable to owners of the parent by the following weighted average number of shares in issue:

 

 

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

Basic weighted average

65,600

65,600

65,600

Diluted weighted average

66,841

65,600

65,600

 

The difference between the basic and diluted weighted average number of shares represents the dilutive effect of the Company Share Option Plan, Save As You Earn Option Plan, Management Incentive Plan and the Long Term Incentive Plan.

 

The basic and diluted earnings per share are as follows:

 

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

Basic earnings per share

4.1

6.5

10.3

Exceptional items

-

-

2.0

Adjusted basic earnings per share

4.1

6.5

12.3

 

 

 

 

 

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

Diluted earnings per share

4.0

6.5

10.3

Exceptional items

-

-

2.0

Adjusted diluted earnings per share

4.0

6.5

12.3

 

 

The adjusted profit for the period / year is as follows:

 

 

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

Profit for the period / year

2,696

4,278

6,742

Exceptional items

-

-

1,320

Adjusted profit for the period / year

2,696

4,278

8,062

 

 

 

 

11. Reconciliation of profit before taxation to cash generated from operations

 

 

£000

 

Half year 30 April 2015

Half year 30 April 2014

Year to 31 October 2014

Profit before tax

 

3,427

5,467

8,957

Finance income

 

-

-

(29)

Finance costs

 

-

-

11

Depreciation of plant, property and equipment

 

188

129

300

IPO costs

 

-

-

1,320

 

 

 

 

 

Operating cashflows before movements in working capital

3,615

5,596

10,559

 

 

 

 

 

Movements in working capital:

 

 

 

 

 

 

 

 

 

· Decrease / (increase) in inventories

 

23

(249)

(480)

· (Increase) / decrease in trade & other receivables

(2,004)

(1,173)

176

· (Decrease) / increase in trade and other payables

(804)

927

120

· (Decrease) / increase in provisions

 

(613)

-

14

 

 

 

 

 

Cash generated from operating activities

 

217

5,101

10,389

 

 

12. Business combinations 

 

Purchase consideration and provisional fair value of net assets acquired

 

On 27 March 2015 the Group purchased the entire issued share capital of Astley Facades Limited including three subsidiary companies, Astley Facades (UK) Limited, Astley Facades (North East) Limited and Astley Facades (Midlands) Limited, that gave the Group complementary commercial cladding operations across the UK.

The provisional fair value of the consideration and assets and liabilities acquired at the date of acquisition are as follows:

 

 

£000

Book value

Provisional fair value adjustment

Provisional fair value

Property, plant and equipment

28

-

28

Inventories

54

-

54

Trade and other receivables

2,623

(324)

2,299

Net cash

1,040

-

1,040

Trade and other payables

(2,078)

(1,343)

(3,421)

Net identifiable assets acquired

1,667

(1,667)

-

Goodwill

 

 

-

Consideration paid

200

(200)

-

 

 

 

The provisional fair value adjustments at the date of acquisition are:

· Provisions against recoverability of retentions, potential bad debts and recognition of income £324,000

 

· Adoption of a prudent Group accounting policy for warranty claims £1,343,000

 

· The initial purchase consideration of £200,000 has been reduced as a result of an adjustment in the level of net assets at the date of acquisition. The initial cash consideration was repaid to the Group post period end.

Revenue and profit contribution

 

The acquired business contributed revenues of £419,451 and operating profit of £Nil to the Group in the month from the acquisition date to 30 April 2015.

 

The total revenues and operating loss for the 6 months ended 30 April 2015 were £4,552,000 and £490,100 respectively.

 

 

 

 

13. Principal risks and uncertainties

 

These are summarised as follows:

 

· Regulatory Risk. The market in which the Group operates is highly regulated, and the Group has comprehensive training, testing, compliance and health & safety procedures to mitigate this.

 

· Acquisitions. The availability of suitable complementary acquisitions and their integration into the Group necessitates the adoption of a variety of methods to identify suitable acquisitions, and the Group has demonstrated the ability to successfully integrate acquisitions in the past.

 

· Remuneration and Retention of Staff. High quality and committed staff are key to the Group's success, necessitating appropriate remuneration and incentivisation packages.

 

· Sector Risk. The company has a strong position in the home improvements sector which can by cyclical. As a result the Group is targeting acquisitions in complementary markets.

 

· Strength of the Groups bankers. The Group ensures that funds are only lodged with UK based financial institutions with an "A" rating or better.

 

The interim financial statements do not include all the financial risk management information and disclosures required in the annual financial statements. This information and related disclosures are presented in the Group's annual report for the year ended 31 October 2014 on page 7. There have been no changes in the risk management department or in any risk management policies since the year end.

 

 

 

14. Related party transactions

 

 

Sale of Goods

 

Purchase of Goods

£000

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

 

Half year to 30 April 2015

Half year to 30April 2014

Year to 31 October 2014

Latium Management Services Ltd

-

21

26

 

-

373

896

Spectus systems Ltd

-

-

-

 

-

-

39

Kestrel - BCE - Ltd

-

-

-

 

-

555

1,227

Indigo Products Ltd

-

-

-

 

-

1,732

4,359

Sierra

-

-

-

 

-

5

477

DB Glass

-

-

-

 

-

-

12

Total

-

21

26

 

-

2,665

7,010

 

 

 

 

 

 

 

 

 

Amounts owed by related parties

 

Amounts owed to related parties

£000

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

 

Half year to 30 April 2015

Half year to 30 April 2014

Year to 31 October 2014

Premier Frames (UK) Ltd

34

342

34

 

-

342

-

Latium Management Services Ltd

-

-

17

 

-

6

-

Spectus systems Ltd

-

81

81

 

-

-

-

Weatherseal Holdings Ltd

1,255

1,159

1,274

 

-

-

-

Kestrel - BCE - Ltd

-

-

-

 

-

327

460

Indigo Products Ltd

-

-

-

 

-

1,403

1,338

Sierra

-

-

-

 

-

-

281

DB Glass

-

-

-

 

-

-

10

Total

1,289

1,582

1,406

 

-

1,730

2,089

 

 

 

 

 

 

 

 

 

Loans to related parties

 

 

 

 

£000

Half year to 30 April 2015

Half Year to 30 April 2014

Year to 31 October 2014

 

 

 

 

 

 

 

 

 

 

 

 

Latium Management Services Ltd

-

-

2,341

 

 

 

 

Nykorak Investments Ltd

-

-

1,162

 

 

 

 

Blackhurst Investments Ltd

-

-

3,545

 

 

 

 

Manchester Sale Rugby Club Ltd

-

-

9,852

 

 

 

 

Total

-

-

16,900

 

 

 

 

          

 

 

 

Following the listing in October 2014 Brian Kennedy is no longer the controlling party, and as such there are no related party transactions or balances in the half year to 30 April 2015 in this respect.

 

 

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR URRSRVNABUAR
12
Date   Source Headline
31st Aug 201710:52 amRNSResignation of NOMAD and Broker
31st Aug 201710:36 amRNSAppointment of Administrators
30th Aug 20179:38 amRNSHolding(s) in Company
25th Aug 20174:07 pmRNSIntention of NOMAD and Broker to resign
25th Aug 20171:38 pmRNSNotice of intention to appoint Administrators
24th Aug 20177:30 amRNSSuspension - Entu (UK) Plc
24th Aug 20177:00 amRNSSuspension of Trading on AIM
23rd Aug 20171:36 pmRNSStrategic Review and Trading Update
8th Aug 20173:02 pmRNSHolding(s) in Company
4th Aug 201712:07 pmRNSHolding(s) in Company
2nd Aug 20172:55 pmRNSStrategic Review Update
25th Jul 20177:00 amRNSHalf-year Report
7th Jul 20173:37 pmRNSHolding(s) in Company
6th Jul 20177:00 amRNSStrategic Review
14th Jun 20177:00 amRNSTrading Update
25th Apr 201710:15 amRNSResults of Annual General Meeting and Board Update
5th Apr 20177:00 amRNSNotice of AGM
30th Mar 20177:00 amRNSHolding(s) in Company
29th Mar 20177:00 amRNSFinal Results
27th Mar 20177:00 amRNSNotice of Results
2nd Mar 20172:58 pmRNSHolding(s) in Company
14th Feb 20172:21 pmRNSHolding(s) in Company
7th Feb 20177:00 amRNSTrading Update
1st Feb 201712:59 pmRNSChange of Registered Office
25th Nov 20169:51 amRNSHolding(s) in Company
3rd Nov 20167:00 amRNSHolding(s) in Company
28th Oct 20167:00 amRNSStrategic Disposal
11th Oct 20167:00 amRNSTrading Update
3rd Aug 20167:00 amRNSHolding(s) in Company
19th Jul 20164:40 pmRNSSecond Price Monitoring Extn
19th Jul 20164:35 pmRNSPrice Monitoring Extension
19th Jul 20167:00 amRNSHalf-year Report
22nd Jun 201610:43 amRNSHolding(s) in Company
11th Apr 20167:00 amRNSDirectorate Change
5th Apr 20167:00 amRNSHolding(s) in Company
29th Mar 201611:42 amRNSResult of AGM
23rd Feb 20163:03 pmRNSNotice of AGM
29th Jan 20167:00 amRNSFinal Results
19th Jan 20167:00 amRNSHolding(s) in Company
14th Jan 20167:01 amRNSDirectorate Appointments
14th Jan 20167:00 amRNSAppointment of Nominated Adviser
31st Dec 20157:00 amRNSHolding(s) in Company
17th Dec 20157:00 amRNSNotice of Results
2nd Dec 20157:00 amRNSHolding(s) in Company
27th Nov 20157:00 amRNSDirector/PDMR Shareholding
27th Oct 20154:46 pmRNSHolding(s) in Company
5th Oct 20157:00 amRNSHolding(s) in Company
2nd Oct 201512:20 pmRNSDisposal of Norwood Interiors (UK) Ltd
1st Sep 20157:04 amRNSTrading Update
28th Aug 20154:10 pmRNSDirectorate Change
12

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.