11 Jun 2008 07:00
ο»Ώ
Date: 11 June 2008
On behalf of: First Property Group plc ("First Property" or "the Group")
Embargoed: 0700hrsΒ
First Property Group plc
Preliminary results for the year ended 31 March 2008
First Property Group plc (AIM: FPO), the AIM-listed property services group specialising in commercial property fund management, today announces its preliminary results for the year ended 31 March 2008.
Financial Highlights:
Turnover doubled to Β£15,573,000 (2007: Β£7,854,000)
Profit on ordinary activities before taxation up over fiveΒ timesΒ at Β£6,285,000 (2007: Β£1,186,000)
Profit on ordinary activities before performance fees and taxation upΒ overΒ three times at Β£2,924,000 (2007: Β£867,000)
Diluted earnings per ordinary share were similarly upΒ nearlyΒ five times at 3.81 pence (2007:Β 0.80Β pence)
Operational Highlights:
Over Β£290 million of property assets under management (2007: Β£150 million)Β
95% by number and value of property investments are located in Central and Eastern Europe, of which 88% are located inΒ PolandΒ and 7% inΒ Romania
Over 50% rate of return earned for clients' funds
Annual fees from property fund management running at Β£3.7 million per annumΒ
Now invested approximately 50% of the Β£100 million fund management mandate given to the Group by the Universities Superannuation Scheme in 2005 and 2007. The remaining capital of Β£50 million provides buying power of some Β£200 million
Pipeline: approximately Eur 50 million (Β£40 million) of properties currently under offer
A briefing for analysts will be held at 09:30hrs today at Redleaf Communications,Β 9-13 St Andrew Street,Β LondonΒ EC4A 3AFΒ
Commenting on the results,Β Ben Habib, Chief Executive of First Property, said:
"I am delighted to report excellent progress across the Group's divisions in the year ended 31 March 2008. Despite the global economic slowdown, we earned excellent results for our clients as well as dramatically increasing our own profit.Β
"We continue to make progress with our core fund management division and during the period we doubled the size of our portfolio of property assets under management to Β£290 million. Our funds under management and revenues will grow substantially as the remaining Β£200 million fund management mandate, given to us by the Universities Superannuation Scheme, is invested.Β
"As a result of the Group's increased fee income, we are delighted to be in a position to announce an increased full year dividend payment of 0.8Β pence per share, payable to shareholders in September. With the increased predictability of our property fund management income, our policy is to increase the Group's dividend progressively in line with net profits.
"I look forward to 2009 with continued confidence."Β
For further information contact:
|
First Property Group plc |
Tel:Β 020 7731 2844 |
|
Ben HabibΒ (Chief Executive) |
www.fprop.comΒ |
|
Redleaf Communications |
Tel: 020 7822 0200 |
|
Adam Leviton/Kathryn Hurford |
firstproperty@redleafpr.comΒ |
|
ArdenΒ PartnersΒ |
Tel: 020 7398 1630 |
|
Chris HardieΒ |
|
Publication quality photos are available from Redleaf Communications
Notes to Editors:
β’ First Property Group plc was established in March 2000 by Chief ExecutiveΒ Ben Habib, to provide a number of property services which include property fund management, property trading, and facilities management.
β’ The Company listed its shares on the Alternative Investment Market (AIM) in December 2000.
β’ First Property Group plc is a property services group which consists of the following core services:
- Property Fund Management: established in August 2002 and provided by a wholly owned subsidiary, First Property Asset Management Ltd (FPAM), now with operations in theΒ UK, Central andΒ Eastern Europe;
- Property Trading: established in August 2001 also provided by FPAM, now with operations in theΒ UK, Central andΒ Eastern Europe;
- Facilities Management: acquired 60% of First Property Services Ltd in February 2006, with operations in theΒ UKΒ and clients including: Credit Suisse,Β CanaryΒ Wharf, the BBC, Coutts Bank and Exxon Mobil.
β’ Further information about the Company and its products can be found at: www.fprop.com
CHIEF EXECUTIVE'S STATEMENT
Results and dividend
I am pleased to report the results for the year to 31 March 2008, which reflect the benefits that have accrued to the Group as a result of the transformation which has taken place over the last two years.Β
Turnover has doubled to Β£15,573,000 (2007: Β£7,854,000), yielding a profit on ordinary activities before taxation upΒ overΒ five times at Β£6,285,000 (2007: Β£1,186,000). As announced on 1 April 2008 the fund management division earned a significant performance fee in respect of the three years that the Universities Superannuation Scheme fund has been in existence, which boosted profits by Β£3.4 million.
Diluted earnings per ordinary share were similarly up nearly five times at 3.81 pence (2007:Β 0.80Β pence).Β
The Group ended the year with net assets of over Β£12 million (2007:Β£7.7 million) and a cash balance of Β£6.2 million. The Group does not have any borrowings.
Assets under management also almost doubled to over Β£290 million (2007: Β£150 million).
Β
Dividend
On the basis of these results, and our confidence in the Company's future, the Directors have reviewed the Company's dividend policy and have resolved to recommend an increased final dividend for the year of 0.65 pence per share, which together with the interim dividend of 0.15 pence per share equates to a dividend for the year of 0.8 pence per share (2007: 0.175 pence per share), which, if approved, will be paid on 26 September 2008 to shareholders on the register at 22 August 2008.
With the increased predictability of our property fund management income our policy is to increase the dividend progressively in line with net profits.Β
Β
Review of operations
Property fund managementΒ
Revenue earned by this division amounted to Β£8,341,000 (2007: Β£1,362,000). Of the fees earned, Β£5,650,000 (2007: Β£319,000) was in respect of performance fees and Β£2,691,000 in respect of annual management fees. Our annual management fees are now running at Β£3.7 million per annum. The benefit to our profits of this higher level of annual fees will be experienced in the current year.
We now have over Β£290 million of property assets under management (2007: Β£150 million). Of these, 95% by number and value are located in Central and Eastern Europe, of which 88% are located inΒ Poland.
Our experience of the Central and Eastern European property markets continue to bear out our expectations of the region, particularly inΒ PolandΒ where the bulk of the assets are located. We have always been cautious investors and in view of the credit crunch, will continue to be so. Whilst the speed of increase in our assets under management has recently slowed somewhat, we believe thatΒ PolandΒ remains fundamentally attractive as a location for property investments.
At a macro-economic levelΒ PolandΒ continues to grow at a rapid rate, with GDP increasing at a rate of some 6% per annum. Retail spend, which is a key driver for growth in retail rents, is increasing by some 15% to 20% per annum and wages are also rising at some 12% per annum, with reducing levels of unemployment. Inflation, in common with the rest of the World has risen, from its lows of 1.5% per annum to some 4.1% per annum but the Polish Monetary Policy Committee has sensibly increased local borrowing rates to curb it. In spite of its rapid growth,Β Poland's Budget and Current Account Deficits have not increased materially. Poland has taken full advantage of the benefits that EU membership brought them in 2004 and capitalised on EU funding, foreign direct investment and of course remittances from Poles living abroad. Given the relatively low economic base ofΒ PolandΒ in 2004, their high growth rate is likely to continue. All of the above is positive for property.
In addition, at a property market level, we are still able to acquire properties on yields which exceed borrowing costs therefore providing a positive yield gap and rents are rising in most classes of properties in many regions ofΒ Poland. Most importantly, banks are still lending on property investment, although spreads have, in our experience, increased by some 25 basis points since the credit crunch set in.
Virtually every macro-economic indicator forΒ PolandΒ stands in stark contrast to those of theΒ UKΒ which make depressing reading. The rate of growth in GDP in theΒ UKΒ is rapidly slowing, consumers are tightening their belts and consumers and the Government are debt laden.Β
At a property market level,Β UKΒ yields have increased as a result of falling prices but there is not yet a clear yield gap and occupational rental growth is negligible, if not in decline. Property values in theΒ UKΒ are likely to fall further. We are hugely relieved not to be materially exposed to theΒ UKΒ and are going to continue to concentrate our efforts inΒ Poland.Β
The pre-tax rates of return on equity earned from rental streams on properties in our portfolio remains healthy at an average of 8% per annum, notwithstanding the recent increases in interest rates. When combined with the increases in capital value of the properties over the last year, this rate of return increases to over 50% per annum.
Our most recent purchase on behalf of our funds was on 31 March 2008, when we acquired a multi-let secondary office block inΒ KrakowΒ at a price of Eur 8.5 million, representing a yield on purchase of 7.5%. In the short time that we have owned this asset, we have increased the net operating income by 10%, so that it is now yielding over 8.2%.
Our best performing asset in the year under review was theΒ OxfordΒ Tower, located inΒ Warsaw, which was acquired for Eur 41.5 million in August 2007 representing a yield on purchase of 6%. Since acquiring the property we have increased the net operating income by over 50% thereby significantly increasing the value of the property.Β
We expect further rental growth on both these properties, which serve to illustrate well the opportunities available inΒ Poland.
As a result of our excellent performance and the performance of our fund management activities over the prior two yearsΒ we earned performance fees of Β£5.7 million during the year, which netted down to Β£3.4 million after deducting staff bonuses and foreign exchange hedging costs. Naturally, we cannot rely on earning such high performance fees every year.Β
We have now invested some 50% of the Β£100 million fund management mandate given to us by the Universities Superannuation Scheme in 2005 and 2007. The remaining capital of Β£50 million affords us buying power of some Β£200 million, which we are in the process of investing. The current year has started well and whilst we are being particularly cautious at the moment, we have under offer some interesting properties amounting to a total value of some Eur 50 million (Β£40 million).
Property tradingΒ
Turnover from this activity was Β£2,116,000 (2007: Β£3,252,000), producing an operating profit of Β£771,000 (2007: Β£415,000). This result includes a profit before tax of Β£549,000 earned on the sale of a property to an associated company (further details of which are set out in NoteΒ 5Β below) and a realised currency gain of Β£78,000.
Towards the end of 2007 we acquired an exciting trading opportunity inΒ WarsawΒ for some Β£2 million, being a dysfunctional office block in need of redevelopment. Subject to gaining planning consent, for which we have applied, we would expect to make a healthy return on our purchase. We may be able to crystallise this return in the current financial year, depending on the progress of our planning application. Shareholders should note that we hold trading properties in the balance sheet at the lower of cost or value and we have not assumed any gain in the value of this property.
First Property Services LtdΒ (FPS)
FPS, in which we acquired a 60% interest in February 2006, is engaged in the provision of facilities maintenance and building services to clients in the commercial property sector.Β
For the year to 31 March 2008, its second full year in the Group, FPS earned revenues of Β£4,938,000 (2007: Β£2,870,000) and an operating profit of Β£737,000 (2007: Β£136,000). This is an excellent result for a nascent business.
FPS has a healthy book of clients and an experienced work force andΒ has made a good start to the current financial year.
Β
Strategy
Our strategy remains to grow our sustainable lines of revenue, most notably through our fund management division. We will also aim to create further value through the trading of suitable properties.
We have always been judicious in our buying decisions and given theΒ current turmoil in the financialΒ markets will continue to be so.
In our view, if the value of Polish properties decrease as a result of the tighter financing climate, they will not decrease a great deal as the fundamentals for that market remain positive. We will use any weakness in the market as a buying opportunity.
Β
Current trading and prospects
I am delighted by the rate of return we earned for our clients during the year to 31 March 2008 and by the growth in our profit. We have successfully navigated our clients' funds safely round the troubles in theΒ UKΒ and have earned for them excellent results in turbulent markets.Β
The fund management division should continue to grow at a rapid rate, further adding to our revenue streams and improving the visibility and security of our income.
We have a strong balance sheet, with no debt and a large and growing cash balance.
Given the above I remain very confident about the Group's prospects.
Ben Habib
Chief Executive
11 June 2008
CONSOLIDATED INCOME STATEMENTΒ
for the year ended 31 March 2008
|
2008 |
2007 |
||
|
Notes |
|||
|
1 |
|||
|
Β£'000 |
Β£'000 |
||
|
RevenueΒ |
2 |
15,573 |
7,854 |
|
Cost of sales |
(4,948) |
(5,216) |
|
|
Gross profit |
10,625 |
2,638 |
|
|
Operating expensesΒ |
(4,648) |
(1,611) |
|
|
Operating profit |
2 |
5,977 |
1,027 |
|
Share of associated company's profit after tax |
109 |
76 |
|
|
Income from fixed asset investments |
- |
116 |
|
|
Interest incomeΒ |
225 |
99 |
|
|
Interest expense |
(26) |
(132) |
|
|
Profit on ordinary activities before taxation |
6,285 |
1,186 |
|
|
Taxation on ordinary activities |
(1,624) |
(227) |
|
|
Profit for the yearΒ |
4,661 |
959 |
|
|
Earnings per Ordinary 1p share - |
|||
|
- basic |
4 |
4.04p |
0.82p |
|
- diluted |
4 |
3.81p |
0.80p |
Β
CONSOLIDATED BALANCE SHEET
at 31 March 2008
|
2008 |
2007 |
||||
|
Notes |
Group Β£'000 |
Group Β£'000 RESTATED |
|||
|
Non-current Assets |
|||||
|
Goodwill |
25 |
25 |
|||
|
Tangible assets |
125 |
139 |
|||
|
Investments - including share of associates net assets |
5 |
(39) |
274 |
||
|
Deferred tax assetsΒ |
11 |
- |
|||
|
Total Non - current AssetsΒ |
122 |
438 |
|||
|
Current Assets |
|||||
|
Inventories - land and buildingsΒ |
2,912 |
2,314 |
|||
|
Trade and other receivables |
6 |
8,155 |
4,267 |
||
|
Cash and cash equivalentsΒ |
6,245 |
2,522 |
|||
|
Total current assetsΒ |
17,312 |
9,103 |
|||
|
Current liabilitiesΒ :Β Trade and other payablesΒ |
7 |
(4,216) |
(1,699) |
||
|
Current tax liabilitiesΒ |
(315) |
(69) |
|||
|
Total current liabilities |
(4,531) |
(1,768) |
|||
|
Net current assets |
12,781 |
7,335 |
|||
|
Total assets less current liabilities |
12,903 |
7,773 |
|||
|
Non -Current Liabilities: other payables |
(36) |
(41) |
|||
|
Deferred tax liabilities |
(798) |
- |
|||
|
Net assetsΒ |
12,069 |
7,732 |
|||
|
EquityΒ |
|||||
|
Called up share capital |
8,9 |
1,116 |
1,116 |
||
|
Share premium |
9 |
5,298 |
5,298 |
||
|
Merger reserve |
9 |
5,823 |
5,823 |
||
|
Foreign Exchange Translation ReserveΒ |
9 |
780 |
80 |
||
|
Share-based payment reserve |
9 |
71 |
44 |
||
|
Retained earningsΒ |
9 |
(1,102) |
(4,653) |
||
|
Equity minority interestΒ |
9 |
83 |
24 |
||
|
Equity shareholders' funds |
10 |
12,069 |
7,732 |
||
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
at 31 March 2008
|
Group |
ShareΒ capital Β£'000 |
Share premium Β£'000 |
Merger reserve Β£'000 |
Share-based payment reserve Β Β£'000 |
Foreign Exchange Translation ReserveΒ Β£'000 |
Purchase of own Shares Β Β£'000 |
Retained Earnings Β Β Β£'000 |
Equity Minority Interest Β£'000 |
|
At 1 April 2007 |
1,116 |
5,298 |
5,823 |
44 |
80 |
(86) |
(4,567) |
24 |
|
Profit for the period |
- |
- |
- |
- |
- |
- |
4,661 |
- |
|
Movement on Foreign Exchange |
- |
- |
- |
- |
700 |
- |
- |
- |
|
Translation Reserve |
||||||||
|
Purchase of Treasury Shares |
- |
- |
- |
- |
- |
(548) |
- |
|
|
Equity Share options issued |
- |
- |
- |
27 |
- |
- |
- |
- |
|
Equity Minority InterestΒ |
- |
- |
- |
- |
- |
- |
(203) |
203 |
|
Dividends Paid |
- |
- |
- |
- |
- |
- |
(359) |
(144) |
|
At 31 March 2008 |
1,116 |
5,298 |
5,823 |
71 |
780 |
(634) |
(468) |
83 |
|
At 1 April 2006 |
1,116 |
5,298 |
5,823 |
13 |
70 |
(5,315) |
(20) |
|
|
Profit for the period |
- |
- |
- |
- |
- |
959 |
- |
|
|
Movement on Foreign ExchangeΒ |
- |
- |
- |
- |
10 |
- |
- |
- |
|
Translation Reserve |
||||||||
|
Purchase of Treasury SharesΒ |
- |
- |
- |
- |
- |
(86) |
- |
- |
|
Equity Share options issuedΒ |
- |
- |
- |
31 |
- |
- |
- |
- |
|
Equity Minority InterestΒ |
- |
- |
- |
- |
- |
- |
(44) |
44 |
|
Dividends Paid |
- |
- |
- |
- |
- |
(167) |
- |
|
|
At 31 March 2007 |
1,116 |
5,298 |
5,823 |
44 |
80 |
(86) |
(4,567) |
24 |
Β
Β
CONSOLIDATED CASH FLOW STATEMENT
for the year ended 31 March 2008
|
2008 |
2007 |
||||
|
Notes |
Group Β£'000 |
Group Β£'000 |
|||
|
Cash flows from operating activities |
|||||
|
Operating profit |
5,977 |
1,027 |
|||
|
Adjustments for: |
|||||
|
Depreciation of tangible assetsΒ |
73 |
62 |
|||
|
Profit/loss on sale of tangible assetsΒ |
17 |
(11) |
|||
|
Profit/loss on sale of investmentsΒ |
(30) |
(46) |
|||
|
Impairment loss on investmentsΒ |
13 |
- |
|||
|
Share based payments |
27 |
31 |
|||
|
Share of profit before tax in associate not recognized |
378 |
- |
|||
|
Foreign currency translationΒ |
700 |
10 |
|||
|
Increase/decrease in inventories |
(598) |
384 |
|||
|
Increase/decrease in trade and other receivablesΒ |
(3,888) |
1,419 |
|||
|
Increase/decrease in trade and other payables |
3,142 |
(338) |
|||
|
Cash generated from operations |
5,811 |
2,538 |
|||
|
Income taxes paid |
(645) |
(367) |
|||
|
Share of tax paid in associate not recognized |
(44) |
- |
|||
|
Net cashΒ flowΒ fromΒ operatingΒ activities |
5,122 |
2,171 |
|||
|
Cash flow from investing activitiesΒ |
|||||
|
Proceeds on disposal of investmentsΒ |
106 |
132 |
|||
|
Purchase of investmentsΒ |
- |
(54) |
|||
|
Proceeds on disposal of tangible assetsΒ |
5 |
54 |
|||
|
Purchase of tangible assetsΒ |
(28) |
(45) |
|||
|
Purchase of goodwill |
- |
(9) |
|||
|
Interest receivedΒ |
225 |
99 |
|||
|
Interest paidΒ |
(26) |
(132) |
|||
|
Net cash flow from investing activities |
282 |
45 |
|||
|
Cash flow from financing activities |
|||||
|
Repayment of bank borrowings |
(645) |
(659) |
|||
|
Repayment of finance lease |
15 |
(84) |
|||
|
Purchase of shares held in Treasury |
(548) |
(86) |
|||
|
Dividends receivedΒ |
- |
116 |
|||
|
Dividends paid |
(359) |
(167) |
|||
|
Dividends paid to minority interestΒ |
(144) |
- |
|||
|
Net cash flowΒ from financing activitiesΒ |
(1,681) |
(880) |
|||
|
Net increaseΒ in cash and cash equivalentsΒ |
3,723 |
1,336 |
|||
|
Cash and cash equivalents at the beginning of periodΒ |
2,522 |
1,186 |
|||
|
Cash and cash equivalents at the end of the periodΒ |
11 |
6,245 |
2,522 |
||
Β
Β
ABBREVIATEDΒ NOTES TO THE FINANCIALΒ STATEMENTS
1. Basis of preparation and presentation of financial statementsΒ
The figures for the year ended 31 March 2008Β are unaudited and are not full financial statements. The figures for the years ended 31 March 2008 and 31 March 2007Β are non-statutory. The figuresΒ for the year ended 31 March 2007Β are extracts from the full financial statements delivered to the Registrar of Companies, as restated to comply with FRS 21. The report of the auditors on those financial statements was unqualified and contained no statements under either Section 237(2) or 237(3) of the Companies Act 1985.
The consolidated financial statements have been prepared in accordance with applicable International Financial Reporting Standards as adopted by the EU and International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). These financial statements are presented inΒ SterlingΒ since that is the currency in which the Group transacts a substantial part of its business and is the currency considered most convenient for shareholders.
Β
In preparing these financial statements the Group started from an opening balance sheet as at 1 April 2006, the Group's effective date of transition to IFRS, and considered those changes in accounting policies and other restatements required by IFRS.
2. Segmental analysis
Segment Reporting 2008
|
Property fund Management |
Property Trading |
Property facilities management |
Other fees & income |
Unallocated central overheads |
TOTAL |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
RevenueΒ |
8,341 |
2,116 |
4,938 |
178 |
- |
15,573 |
|
Operating profitΒ |
5,735 |
771 |
737 |
(36) |
(1,230) |
5,977 |
|
Analysed as: |
||||||
|
Before performance fees and relatedΒ items |
2,305 |
771 |
806 |
(36) |
(1,230) |
2,616 |
|
Performance fees |
5,650 |
- |
- |
- |
- |
5,650 |
|
Staff bonus |
(1,734) |
- |
(69) |
- |
- |
(1,803) |
|
Hedging cost |
(486) |
- |
- |
- |
- |
(486) |
Β
Segment Reporting 2007
|
Property fund Management |
Property Trading |
Property facilities management |
Other fees & income |
Unallocated central overheads |
TOTAL |
|
|
RevenueΒ |
1,362 |
3,252 |
2,870 |
370 |
- |
7,854 |
|
Operating profitΒ |
1,166 |
415 |
136 |
227 |
(917) |
1,027 |
|
Analysed as: |
||||||
|
Before performance fees and related items: |
847 |
415 |
136 |
227 |
(917) |
708 |
|
Performance fees |
319 |
- |
- |
- |
- |
319 |
|
Staff bonus |
- |
- |
- |
- |
- |
- |
|
Hedging cost |
- |
- |
- |
- |
- |
- |
Β
3. Dividend on ordinary shares
|
Β |
2008 |
2007 |
|
Β |
Β£'000 |
Β£'000 |
|
Interim dividends paid during year (2008:0.15pence, 2007: nil) |
166 |
- |
|
Approved final Dividend for the year ended 31 March 2007 0.175 penceΒ (2006: 0.15 pence per share) |
193 |
167 |
|
359 |
167 |
Β
4. Earnings per share
Β
|
Β |
2008 |
2007 Β |
|
Basic earnings per shareΒ |
4.04p |
0.82p |
|
Diluted earnings per shareΒ |
3.81p |
0.80p |
The calculation of basic earnings per share is based on the profit for the year after taxation and minority interest, and on the weighted average number of ordinary shares in issue during the period (excluding shares held as Treasury Shares).
The figures in the tables below have been used in the calculations.
|
2008 |
2007 |
|
|
NumberΒ |
NumberΒ |
|
|
Weighted average number of ordinary shares in issueΒ |
110,223,796 |
111,556,731 |
|
Potentially dilutiveΒ share options |
7,437,500 |
8,437,500 |
|
117,661,296 |
119,994,231 |
|
2008 Β£'000 |
2007 Β£'000 |
|
|
Basic earningsΒ |
4,458 |
915 |
|
Diluted earnings assuming full dilution |
4,488 |
956 |
Β Β 5. Investments
The GroupΒ hadΒ the following investments:
|
Β 2008 |
2007 |
|||
|
Group Β£'000 |
Group Β£'000 |
|||
|
Unlisted securities |
||||
|
At 1 April |
274 |
230 |
||
|
Additions |
- |
24 |
||
|
Disposals |
(75) |
(56) |
||
|
Impairment loss |
(13) |
- |
||
|
Share of associated company's profit after tax |
109 |
76 |
||
|
Less: Share of profit after tax on sale of property in associateΒ |
(334) |
- |
||
|
At 31 March |
(39) |
274 |
||
|
(39) |
274 |
|||
During the year the Group sold a multi-let office block inΒ Poznan,Β Poland, yielding a net operating income of some Β£260,000 per annum for a cash consideration of Β£2,963,000. The proceeds from the sale have been retained by the Group for use as additional capital.
The sale was made to an associated company, 5thΒ Property Trading Poland Sp. z o.o., in which the Group has a 40.79% equity interest and the results for the year therefore only recognize 59.21% of the revenue and profit before tax arising on the sale, being Β£1,754,000 and Β£549,000 respectively.Β
6. Trade and other receivables
|
2008 |
2007 |
|||
|
Group Β£'000 |
Group Β£'000 |
|||
|
Trade receivables |
1,794 |
3,198 |
||
|
Amounts due from undertakings in which the company has a participating interest |
203 |
800 |
||
|
Other receivables |
422 |
11 |
||
|
Prepayments and accrued income |
5,736 |
247 |
||
|
Other taxation |
- |
11 |
||
|
8,155 |
4,267 |
|||
Trade receivables include Β£252,000 (2007: Β£1,863,000) due from 366 HS Ltd an undertaking in which the company has a participating interest.
7. Payables
|
2008 |
2007 |
|||
|
Group Β£'000 |
Group Β£'000 |
|||
|
Amounts falling due within one year |
||||
|
Bank loans |
- |
645 |
||
|
Trade payables |
914 |
411 |
||
|
Other taxation and social security |
269 |
260 |
||
|
Other payables and accruals |
2,910 |
278 |
||
|
Deferred income |
83 |
85 |
||
|
Finance Leases |
40 |
20 |
||
|
4,216 |
1,699 |
|||
|
2008 Β£'000 |
2007 Β£'000 |
|
|
Β |
Β |
Β |
|
Amounts falling due after more than one year |
Β |
Β |
|
Finance leases |
36 |
41 |
|
Β |
36 |
41 |
|
Β |
2008Β Β£'000 |
2007 Β£'000 |
|
Β |
Β |
Β |
|
Net obligations underΒ finance leases |
Β |
Β |
|
Repayable within one year |
44 |
26 |
|
Repayable within one and five years |
42 |
42 |
|
Β |
86 |
68 |
|
Β |
Β |
Β |
|
Finance charges and interest allocated in future accounting periods |
(10) |
(7) |
|
Β |
76 |
61 |
|
Β |
Β |
Β |
|
Included in liabilities falling due within one year |
(40) |
(20) |
|
Β |
36 |
41 |
Bank loans totalling Nil (2007:Β Β£645,000) included withinΒ creditors are secured against properties ownedΒ by the Group shown under inventoriesΒ at the lower of purchase cost, together with incidental costs of acquisition and any subsequent development costs, and net realisable value.
Β
Β
8. Called-up share capital
|
2008 Β£'000 |
2007 Β£'000 |
|
|
Authorised |
||
|
240,000,000 (2007: 240,000,000) Ordinary shares of 1p each |
2,400 |
2,400 |
|
Allotted, called up and fully paid |
||
|
111,601,115 (2007: 111,601,115) Ordinary shares of 1p each |
1,116 |
1,116 |
Of the issued shareΒ capital, 3,757,685 Ordinary shares (2007: 450,000) are held in treasury.
The Company had 8,437,500 options outstanding at 31 March 2008 (2007: 8, 437, 500).
9. Share premium account and reserves
Β
|
Β
|
Share premium account
|
Foreign Exchange Translation reserve
|
Merger reserve
Β
|
Share-based Payment Reserve
|
Purchase of own shares
|
Profit
and loss
account
|
Minority interest
|
|
Β
|
Β£β000
|
Β£β000
|
Β£β000
|
Β£β000
|
Β£β000
|
Β£β000
|
Β
|
|
At 1 April 2007
|
5,298
|
80
|
5,823
|
44
|
(86)
|
(4,567)
|
24
|
|
Profit for the financial period
Increase in foreign exchange translation reserve
|
-
Β
-
Β
|
-
Β
700
|
-
Β
-
|
Β
Β
-
|
-
Β
-
|
4,661
Β
-
|
-
Β
-
|
|
Purchase ofΒ Treasury Shares
|
-
|
-
|
-
|
-
|
(548)
|
-
|
-
|
|
Payment of dividends
|
-
|
-
|
-
|
-
|
-
|
(359)
|
(144)
|
|
Equity Share Options Issued
|
-
|
-
|
-
|
27
|
-
|
-
|
-
|
|
Minority Interest
|
-
|
-
|
Β
|
-
|
-
|
(203)
|
203
|
|
At 31 March 2008
|
5,298
|
780
|
5,823
|
71
|
(634)
|
(468)
|
83
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
10. Reconciliation of movements in equity shareholders' funds
|
Group |
||
|
2008 Β£'000 |
2007 Β£'000 (Restated) |
|
|
Opening shareholders' funds as previously reported |
7,664 |
6,992 |
|
Prior Period Adjustment (IFRS - minority interest) |
24 |
(20) |
|
Prior period adjustment (IFRS - share-based payments) |
44 |
13 |
|
Opening shareholders' funds as restated |
7,732 |
6,985 |
|
Profit for the financial year before dividends after minority interest |
4,458 |
915 |
|
Equity minority interest |
59 |
44 |
|
Increase in Foreign Exchange Translations Reserve |
700 |
10 |
|
Equity Share options issuedΒ Purchase of ownΒ treasuryΒ shares |
27 (548) |
31 (86) |
|
Dividends paidΒ |
(359) |
(167) |
|
Closing shareholders' funds |
12,069 |
7,732 |
11. Reconciliation of movement in net funds
Β
|
1 April 2007 Β Β£'000 |
Cash flow Β£'000 |
31 March 2008 Β£'000 |
|
|
Cash at bank and in hand |
2,522 |
3,723 |
6,245 |
|
Short term deposits |
(1,812) |
(2,160) |
(3,972) |
|
Cash (excluding short term deposits) |
710 |
1,563 |
2,273 |
|
Short term deposits |
1,812 |
2,160 |
3,972 |
|
Debt due within one year |
|||
|
Finance leases |
(20) |
(20) |
(40) |
|
Property loan |
(645) |
645 |
- |
|
Debt due after one yearΒ |
|||
|
Finance leases |
(41) |
5 |
(36) |
|
1,816 |
4,353 |
6,169 |
12. Report circulation
Copies of this preliminary results announcement are available from the Company's registered office atΒ 17 Quayside,Β William Morris Way,Β LondonΒ SW6 2UZ.
Copies of the Annual Report and Accounts will be sent to shareholders by 6 August 2008Β for approval at the Annual General Meeting to be held on 4 September 2008Β and will also be available at the Company's registered office.
Follow the stocks