30 Nov 2009 07:00
ο»Ώ
Date: 30Β November 2009
On behalf of: First Property Group plc ("First Property" or "the Group")
Embargoed: 0700hrsΒ
First Property Group plc
Interim ResultsΒ for the six months to 30 SeptemberΒ 2009
First Property Group plc (AIM: FPO), the AIM-listed property services groupΒ specialising in commercial property fund management, today announces its interim results forΒ the six months to 30 September 2009.
Financial Highlights:
|
Unaudited Six months to 30 September 2009 |
Unaudited Six months to 30 September 2008 |
Percentage changeΒ from 30 September 2008 |
Audited Year to Β 31 March Β 2009 |
|
|
Profit on ordinary activities before tax |
Β£1.56m |
Β£1.77m |
-12% |
Β£3.86m |
|
Operating profit |
Β£1.52m |
Β£1.52m |
0% |
Β£3.43m |
|
Share of associates |
Β£0.12m |
Β£0.08m |
+58% |
Β£0.14m |
|
Interest income |
Β£0.07m |
Β£0.18m |
-62% |
Β£0.40m |
|
Net profit for period |
Β£1.22m |
Β£1.32m |
-8% |
Β£3.22m |
|
Net assets |
Β£14.38m |
Β£12.86m |
+12% |
Β£13.60m |
|
Cash and cash equivalents |
Β£9.46m |
Β£11.20m |
-16% |
Β£10.1m |
|
Diluted earnings per share |
1.06p |
1.08p |
-2% |
2.74p |
|
Interim dividend per share |
0.31p |
0.30p |
+3% |
0.30p |
|
Final dividend per share |
- |
- |
0.70p |
|
|
Operating profit by segment: |
||||
|
Operating profit from property fund management |
Β£1.56m |
Β£1.66m |
-6% |
Β£3.46m |
|
Assets under management (AUM) |
Β£296m |
Β£290m |
+2% |
Β£310m |
|
Operating profit from property trading |
Β£0.40m |
Β£0.16m |
+153% |
Β£0.85m |
|
Operating profit fromΒ property facilities managementΒ ("FPS")Β |
Β£0.10m |
Β£0.35m |
-71% |
Β£0.61m |
|
Unallocated central overheads |
Β£(0.54)m |
Β£(0.66)m |
-19% |
Β£(1.49)m |
Operational Highlights:
Continued strategic emphasis to growΒ fundΒ management division:
Progress is being madeΒ toΒ establish a newΒ UKΒ commercial propertyΒ fundΒ -Β commitments for in excess of Β£50 million of equity, subject to contract, from a group of pension schemes for a newΒ UKΒ commercial property fund.
MarketingΒ isΒ commencingΒ to raise a new CEE commercial propertyΒ fund, a region in which our funds under management rankedΒ as the top performingΒ over the three yearsΒ to 31 December 2008,Β as measured against the IPD CEE Benchmark.
At the period end the GroupΒ hadΒ Β£296 millionΒ inΒ assets under management (AUM), of which Β£281Β million is propertyΒ in Central andΒ Eastern EuropeΒ ("CEE"), representingΒ 95% of the total portfolio.Β This ratioΒ is likely toΒ shift towardsΒ theΒ UKΒ in coming monthsΒ following recent purchases in theΒ UKΒ and particularlyΒ ifΒ the newΒ UKΒ fund, which is referred to above, is raised.Β
The annualisedΒ pre-taxΒ return on equity being earned fromΒ our existing assetsΒ under managementΒ on behalf of clientsΒ in CEEΒ is running at in excess of 20%Β per annumΒ of the equity that was deployed to acquire them.Β
The property trading division acquired control of the management companyΒ responsible forΒ itsΒ office tower inΒ Warsaw's CentralΒ BusinessΒ District ("CBD")Β inΒ whichΒ the Group ownsΒ a 28% stake, andΒ inΒ which previously no single shareholder had control.Β
The Group appointedΒ Mr.Β Peter Moon, outgoing Chief Investment Officer of Universities SuperannuationΒ Scheme, as a Non-Executive Director, effective 1stΒ May 2010.
A briefing for analysts will be held at 09:30hrs today atΒ RedleafΒ Communications Ltd,Β 11-33 St.John Street,Β London, EC1M, 4AA
Commenting on the results,Β Ben Habib, Chief Executive of First Property, said,Β
"This has been a robustΒ interim periodΒ for the Group.Β Despite the combined headwinds of falling asset values (against which our fund management fee income is derived), reduced interest income on our cash, and a general economic slowdown in the UK which has affected our facilities managementΒ subsidiary, our earnings per shareΒ isΒ down by only 1.9%. At the same time our costs have increased marginally, as we have been investing for the next phase of our growth.Β We are making progress in this endeavour, the most tangible result thus far beingΒ commitments forΒ in excess ofΒ Β£50 millionΒ of equity, subject to contract, fromΒ a group ofΒ pension schemesΒ for a newΒ UKΒ commercial property fund.
The outlook isΒ promising. We have a strong balance sheet and a stable earnings platform of recurring revenues. Our primary focus is now to exploitΒ this position of strength to grow our assets under management within our core division, First Property Asset ManagementΒ Ltd. OurΒ goodΒ track record should be of considerable help in this regard.
I am also delighted to welcomeΒ Mr.Β Peter MoonΒ to our board. PeterΒ wasΒ Chief Investment OfficerΒ ofΒ the Universities Superannuation SchemeΒ until his retirement this year. He brings with him a wealth of knowledge in both the public companies arena and pension fund industry."
For further information contact:
|
First Property Group plc |
Tel:Β 020 7731 2844 |
|
Ben HabibΒ (Chief Executive) |
www.fprop.comΒ |
|
ArdenΒ Partners |
Tel: 020 7398 1639 |
|
Chris HardieΒ (Director Corporate Finance )Β |
|
|
Redleaf Communications |
Tel: 020 7822 0200 |
|
EmmaΒ Kane/Adam Leviton/Kathryn Hurford |
firstproperty@redleafpr.com |
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.
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 whichΒ providesΒ 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, an air conditioning installation and maintenance contractor.
β’ Further information about the Company and its products can be found at: www.fprop.com
CHIEF EXECUTIVE'S STATEMENT
FinancialΒ ResultsΒ
I am pleased to report interim results for the six months to 30 September 2009.Β
RevenueΒ during the periodΒ amountedΒ to Β£4,798,000Β (2008: Β£4,736,000), yielding aΒ decreasedΒ profit on ordinary activities before taxation of Β£1,555,000Β (2008: Β£1,774,000).Β
Diluted earnings per ordinary share wereΒ 1.06Β penceΒ (2008:Β 1.08Β pence).Β
The Group ended the period with net assets of Β£14.4Β millionΒ (2008: Β£12.9Β million) and a cash balance of Β£9.5mΒ (2008: Β£11.2m).Β The reduction of our cash balance is largely due to the acquisition ofΒ an office buildingΒ inΒ WarsawΒ in December 2008, to which I refer later in this statement, and which utilised $2.4Β million (Β£1.6Β million at the time of purchase)Β of our equity.
This is a creditable performance given not only the headwinds facing the property markets but also the reduced interest income on our cashΒ balancesΒ and the general economic slowdown which has affected our facilities management division.Β
We are delighted to be able to report the appointment of Mr.Β Peter Moon, outgoing Chief Investment Officer of Universities Superannuation Scheme (USS), toΒ ourΒ Board as a Non-Executive Director with effectΒ fromΒ 1stΒ May 2010. We regard his acceptance of the appointment as affirmation that our core division, First Property Asset Management, has performed well thus far with its mandate to manage funds on behalf of USS, andΒ a sign ofΒ confidenceΒ in our abilities. This appointment also reflects the growing maturity of the Group, as we broaden and consolidate our earnings platform. We look forward to drawing on Peter's wisdom and deep knowledge, in particular of the pension fundsΒ market, our target investor client market for our core division, First Property Asset Management.
Β
Dividend
On the basis of these results, our strong balance sheet,Β and the outlook for the future, the Board has recommended an increased interimΒ dividend ofΒ 0.31 pence per share (2008: 0.30Β pence per share)Β which will be paid onΒ 21Β December 2009Β to shareholders on the register atΒ 11Β DecemberΒ 2009.Β
Β
Review of operations
PropertyΒ fundΒ managementΒ (First Property Asset Management Limited)Β
Revenue earned by this division amounted to Β£1,949,000Β (2008: Β£1,948,000)Β generating an operating profit ofΒ Β£1,555,000. This representsΒ 75% of GroupΒ operating profitΒ (2008: 76%)Β prior to the deduction ofΒ unallocated centralΒ (PLC) costs.
At 30thΒ SeptemberΒ assets under management (AUM)Β within the fund management division stood at Β£296 million (2008:Β Β£290 million). These funds are managed within fixed life closed ended funds. The largest of these funds, Fund 7, which we manage on behalf of USS and which accounts for 93% of our funds under management at the period end,Β was awarded as a ten year contract in 2005.Β
We completed one acquisition, a warehouse inΒ PolandΒ costing β¬22 million, during the period. We won no new funds to manage, and made no disposals.Β We still have some Β£43Β millionΒ of equity available to be drawn down by Fund 7.Β No fees areΒ receivable onΒ un-drawn equity.
The like for like aggregate value of properties held by our funds has reduced byΒ some 18% in Euro terms andΒ 4.5%Β inΒ SterlingΒ termsΒ for the 12 months to 30 September 2009.Β However,Β total AUMΒ haveΒ increasedΒ byΒ 2.1%Β due to the purchase of the warehouse inΒ Poland.Β It is worth noting that,Β notwithstanding these downward revaluations, the rental income of ourΒ AUMΒ isΒ generatingΒ an annualisedΒ rate ofΒ returnΒ ofΒ more thanΒ 20%Β per annumΒ onΒ the original equity deployed to acquire the portfolio.
When we announced our results in June for the year ended 31stΒ March 2009,Β we signalled our planned return to theΒ UKΒ property market,Β having largelyΒ exitedΒ theΒ marketΒ in 2005Β due to concerns overΒ the inflated values being ascribed to properties. In OctoberΒ 2009,Β after the period end,Β weΒ exchanged contracts to acquireΒ twoΒ UKΒ properties,Β on behalf of Fund 7,Β for a combined value of some Β£10m and we have a thirdΒ UKΒ property under offer for some Β£3.5m, also for Fund 7.Β
In that final results statementΒ IΒ alsoΒ indicatedΒ that we were considering the launchΒ of a new fund to invest in UK commercial property, following the marked reduction in the value of UK commercial property. WeΒ have since thenΒ been in due diligenceΒ withΒ a group ofΒ pensionΒ schemesΒ and lawyers haveΒ nowΒ been instructed to draw up contractual documentation for such a fund.Β These documents are still subject to negotiation and it would be premature to conclude that such a fund will certainly be raised, but considerable progress has been made. The size of the fund is still to be finalised but we have indications of interestΒ in excess ofΒ Β£50 millionΒ of equity. If we are successful in raising this fund it willΒ be a significant stepΒ towardsΒ diversifying the Group's earnings and client base.Β
In CEE, where our fundsΒ wereΒ ranked as the top performing funds over the three yearsΒ to 31 December 2008, as measured against the IPD CEE Benchmark, we are nearing the end of our available equity to be invested. WeΒ areΒ optimisticΒ aboutΒ the growth outlook there, particularly in our favoured market,Β Poland, and are therefore commencing the processΒ ofΒ raisingΒ a newΒ CEEΒ (Polish)Β fund. SuchΒ aΒ fund raising process typically takesΒ several months to complete but in the intervening period it is our intention to exploit attractive investment opportunities that we come across by entering intoΒ jointΒ venturesΒ (JV's)Β with fundingΒ partners, using part of the Β£9.5Β million of the Group'sΒ cashΒ as our (minority) equity contribution. We are confident that we have access to third party equity funding for the rightΒ purchases.Β Indeed we have agreed JV terms on two occasions this year with third party equity providers, in order to complete transactions that fell outside of our fund mandates (although on both occasions the transactions failed to complete for reasons unrelated to equity funding or the properties themselves).
The geographic split of our funds under managementΒ at the period end wasΒ 90% inΒ Poland,Β 5% inΒ Romania, andΒ 5%Β inΒ UK. We expect these weightings to shift in favour of theΒ UKΒ in the coming monthsΒ given our recent purchases in theΒ UKΒ and particularlyΒ in the eventΒ that weΒ are successful in raisingΒ our newΒ UKΒ fund.
Property tradingΒ
Revenue from this activity was Β£884,000Β (2008: Β£457,000), producing an operating profitΒ ofΒ Β£397,000Β (2008: Β£157,000).Β This representsΒ 19% of GroupΒ operating profitΒ prior to the deduction of unallocated central (PLC) costsΒ (2008:Β 7%).
We hold two assetsΒ directlyΒ within this division, both of which are held atΒ the lower ofΒ costΒ orΒ valuationΒ for accounting purposes.Β We have not had theseΒ properties externallyΒ revalued recently but are confident that theirΒ valuationΒ comfortablyΒ exceeds cost,Β being the level at whichΒ we hold them for accounting purposes.Β They generated a rental income of Β£801,000 within the period, an annualisedΒ pre-tax return onΒ equity deployed ofΒ 17%Β per annum.Β
Both assets are located inΒ WarsawΒ and were purchased as special situationsΒ with the aim of utilising our in house asset management expertise to unlock capital value, whilst providing a high rate of running return in the intervening period.
The first asset is a ClassΒ CΒ office building within a residential suburb ofΒ WarsawΒ which we acquired in November 2007 for Β£2.6 million and whichΒ has no borrowings secured against it. Our business plan is to achieve planning consent for change of use to residential and thenΒ either develop it ourselves, orΒ sell to a developer. We have commenced theΒ planningΒ process and expect to haveΒ a decision within theΒ second halfΒ of the year,Β although this process has taken longer than we first envisaged and is unpredictable.Β In the meantimeΒ the asset is earning us an 11.3% yield on cost.
The second assetΒ is a Class B office building,Β located in the centre ofΒ Warsaw'sΒ central business district (CBD), in which we acquired a 28% interest in December 2008 for USD 13.0Β million, and against which we haveΒ securedΒ a non-recourse loan of USD 10.6 million. TheΒ pre-tax returnΒ on equity deployed is some 28%Β per annum. The buildingΒ and its management companyΒ wereΒ owned byΒ a number of different owners withΒ no singleΒ owner exercisingΒ control, resulting in an inefficient and costly management service.Β One of our aimsΒ at the time of purchase wasΒ toΒ consolidateΒ the shareholdingsΒ inΒ the management companyΒ under our controlΒ inΒ order to maximiseΒ the value of our interest in the building.Β We achievedΒ thisΒ earlier this monthΒ atΒ a purchaseΒ cost of PLN 1.1 million, or some Β£250,000.Β We expect to increase our earnings from this investment by at least Β£150,000 per annum once we have reduced the costs of the management company.
In addition to the two properties held directly within this division we also ownΒ aΒ 41%Β stake inΒ two of our funds,Β Fund 5 and FundΒ 6. These producedΒ post tax profitsΒ in the period of Β£120,000 (2008: Β£76,000).Β These are both geared funds and so theΒ 58% jump in post tax profits can be attributed toΒ reductionsΒ in interest rates.Β We holdΒ these shares at original cost plus their share ofΒ accumulatedΒ profits. At the period end the carried valuation wasΒ Β£551,000.Β Due to IFRS we are required to report this at the Group level as "share of associate's net assets"Β butΒ refer to itΒ in this Property Trading segment because we regard all earnings derived from investmentsΒ (excluding cash) to be a trading activity.
First Property Services LtdΒ ("FPS")
RevenueΒ earned byΒ this subsidiary, in which we own a 60% share,Β wasΒ Β£1,915,000Β (2008: Β£2,276,000),Β Β generatingΒ aΒ pre-tax profitΒ of Β£104,000Β (2008:Β Β£354,000)Β which represents 5%Β of Group operating profit prior to the deduction of unallocated central (PLC) costs (2008: 16%).
Β
FPSΒ is engaged in the provision ofΒ specialtyΒ facilities maintenance to clients inΒ the commercial property sector, predominantly the installation of air conditioning units.Β RevenueΒ from ongoing maintenance contracts has been steady atΒ someΒ Β£0.5 million per annum.Β However,Β sales ofΒ newΒ installation contracts, which typically takeΒ a fewΒ months to complete, areΒ not contractuallyΒ recurring, and the reduction in profit is as a result of reducedΒ salesΒ from this activity.Β In view of the adverse economic climate in theΒ UK, this is not surprising.Β
The second half performance of this company is also likely to yield a reduced profitΒ compared toΒ last year, though we do expect it to remain profitable.Β
Commercial property marketsΒ outlook
WidespreadΒ fire sales in the property market,Β in the wake of the credit crunch,Β haveΒ failed to materialise. TheΒ coordinated global programmeΒ ofΒ loose monetary policyΒ has resulted inΒ many would beΒ forced sellersΒ being able toΒ holdΒ on to their assets, with the banks choosing to overlook the fact that many may be in breach of loan to value covenantsΒ as a result of asset price falls.Β Consequently transactional activity has been low.Β This may yet change and there are indications thatΒ banksΒ may nowΒ beΒ beginningΒ toΒ sell properties, but not at fire sale prices.Β
In the last few monthsΒ investor demandΒ for wellΒ letΒ commercial propertyΒ has been building, particularly in theΒ UKΒ but now spreading eastwards acrossΒ Europe,Β as a result of limited stockΒ and a desire to lock into higher returns than cash can offer.Β This demandΒ is polarised towards propertiesΒ with good quality covenants and long leaseΒ lengths.Β
Despite this picture of limited supply and building investor demand, asset prices are still off by about one third from their peak, and more importantly are showing a sufficient spread over the cost of finance to make acquisitions attractive.Β
We favour both theΒ UKΒ and Polish property investment markets, but for differing reasons.
In theΒ UKΒ we believe that pricing has fallen sufficiently to compensate for furtherΒ anticipatedΒ rent reductions.Β The occupier market is still weak though, as is the state of the economy, so consequently,Β like muchΒ ofΒ our competition, our acquisition focus isΒ on good quality covenants with long unexpired leases.Β
InΒ Poland,Β which is the onlyΒ EU memberΒ country to have thus far avoided recession,Β and whereΒ there are lower levels of personal and state indebtedness, theΒ economic outlookΒ isΒ brighter.Β The widespread shunning by investors ofΒ CEEΒ markets, asΒ experiencedΒ after the collapse ofΒ Lehman Brothers, would appear toΒ have abatedΒ and investors are now differentiating betweenΒ PolandΒ and otherΒ CEEΒ markets. TheΒ PLN/ Euro exchange rate, which is key for property investors because rents areΒ largelyΒ Euro denominated,Β appears to haveΒ stabilised within a range of PLN/ Euro of 4.1 to PLN 4.25,Β up from its low of PLN/ Euro 4.95,Β which shouldΒ materially reduce theΒ stress on tenants.Β
The value of commercial properties inΒ PolandΒ has dropped over the last year by some 20% since its peak level in 2008. There areΒ now signs that this isΒ stabilisingΒ with an increase in transactions and bank lending, albeitΒ from a very low level.Β AsΒ global growth returns, we expectΒ Poland's economy to benefitΒ and for rents to begin to rise, with a commensurate increase in the value of properties.Β
Current trading and prospects
I amΒ happy withΒ our performance in the first halfΒ of the yearΒ andΒ I believe this pause in earnings growth to be temporary.Β The Group has achieved several milestonesΒ in the periodΒ whichΒ shouldΒ translate intoΒ resumedΒ earnings growthΒ in the next financial year.
We have a strong balance sheet and a stable earnings platform of recurring revenues. Our primary focusΒ remainsΒ to exploit this position of strengthΒ andΒ to grow ourΒ AUMΒ within our core division, First Property Asset Management. OurΒ goodΒ track record should be of considerable help in this regard.
Ben Habib
Chief Executive
30Β NovemberΒ 2009
Β
CONSOLIDATED INCOME STATEMENT
for the six months to 30 September 2009
|
Notes |
6 months to 30 Sept 2009 (unaudited) |
6Β months to 30 Sept 2008Β (unaudited) |
Year to 31 March 2009 (audited) |
|
|
Total results Β£'000 |
Total results Β£'000 |
Total results Β£'000 |
||
|
Β |
||||
|
Revenue |
2/3 |
4,798 |
4,736 |
11,226 |
|
Cost of sales |
(1,823) |
(1,832) |
(4,350) |
|
|
Gross profit |
2,975 |
2,904 |
6,876 |
|
|
Operating expenses |
(1,450) |
(1,385) |
(3,442) |
|
|
Operating profit |
3 |
1,525 |
1,519 |
3,434 |
|
Share of associated companies' profits after tax |
120 |
76 |
135 |
|
|
Interest income |
70 |
182 |
408 |
|
|
Interest expenseΒ |
(160) |
(3) |
(115) |
|
|
Profit on ordinary activities before taxation |
1,555 |
1,774 |
3,862 |
|
|
Tax expense |
4 |
(332) |
(446) |
(642) |
|
Profit for theΒ halfΒ year |
1,223 |
1,328 |
3,220 |
|
|
Attributable to: |
||||
|
Equity holders of the parent company |
1,193 |
1,234 |
3,042 |
|
|
Minority interests |
30 |
94 |
178 |
|
|
Earnings per Ordinary 1p share - basicΒ |
5 |
1.10p |
1.14p |
2.81p |
|
-Β dilutedΒ |
5 |
1.06p |
1.08p |
2.74p |
Β Β CONSOLIDATED BALANCE SHEET
as at 30 September 2009
|
Notes |
As at 30 Sept 2009 (unaudited) Β£'000 |
As at 30 Sept 2008 (unaudited)Β Β£'000 |
As at 31 March 2009 (audited) Β£'000 |
|
|
Non-current assets |
||||
|
Goodwill |
25 |
25 |
25 |
|
|
Property, plant and equipment |
110 |
106 |
109 |
|
|
Investments - including share of associates net assets |
6 |
217 |
45 |
104 |
|
Other financial assets |
46 |
10 |
42 |
|
|
Deferred tax assetsΒ |
97 |
113 |
89 |
|
|
Total non - current AssetsΒ |
495 |
299 |
369 |
|
|
Current assets |
||||
|
Inventories - land and buildingsΒ |
10,691 |
2,804 |
11,130 |
|
|
Trade and other receivables |
7 |
1,921 |
1,838 |
2,874 |
|
Cash and cash equivalentsΒ |
9,458 |
11,215 |
10,096 |
|
|
Total current assetsΒ |
22,070 |
15,857 |
24,100 |
|
|
Current liabilitiesΒ :Β Trade and other payablesΒ |
8 |
Β (1,147) |
(2,541) |
(3,110) |
|
Financial liabilities |
(24) |
(35) |
(25) |
|
|
Current tax liabilitiesΒ |
(211) |
(474) |
(166) |
|
|
Total current liabilities |
(1,382) |
(3,050) |
(3,301) |
|
|
Net current assets |
20,688 |
12,807 |
20,799 |
|
|
Total assets less current liabilities |
21,183 |
13,106 |
21,168 |
|
|
Non -current liabilities:Β Financial Liabilities |
(6,682) |
(31) |
(7,452) |
|
|
Deferred tax liabilities |
(124) |
(220) |
(112) |
|
|
Net assetsΒ |
14,377 |
12,855 |
13,604 |
|
|
EquityΒ |
||||
|
Called up share capital |
1,116 |
1,116 |
1,116 |
|
|
Share premium |
5,307 |
5,306 |
5,307 |
|
|
Merger reserve |
- |
5,823 |
- |
|
|
Foreign Exchange Translation ReserveΒ |
489 |
938 |
169 |
|
|
Share-based payment reserve |
92 |
83 |
80 |
|
|
Retained earningsΒ |
7,241 |
(477) |
6,806 |
|
|
Issued capital and reservesΒ attributableΒ to the equity holdersΒ of the parent |
14,245 |
12,789 |
13,478 |
|
|
Equity minority interest |
132 |
66 |
126 |
|
|
Total equity |
14,377 |
12,855 |
13,604 |
|
Β
CONSOLIDATED STATEMENT OF CHANGES IN EQUITYΒ
for the period ended 30 September 2009
|
Β
|
Share
capital
Β
|
Share premium
Β
|
Merger reserve
Β
|
Share Based
Payment Reserve
|
Foreign Exchange Translation Reserve
|
Purchase/Sale of own Shares
Β
Β
|
Retained Earnings
|
Equity Minority Interest
Β
|
|
Β
|
Β£β000
|
Β£β000
|
Β£β000
|
Β£β000
|
Β£β000
Β
|
Β£β000
|
Β£β000
|
Β£β000
|
|
At 1 April 2008
|
1,116
|
5,298
|
5,823
|
71
|
780
|
(634)
|
(468)
|
83
|
|
Profit/(Loss) for the period
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
1,328
|
Β
|
|
FETR*
|
Β
|
Β
|
Β
|
Β
|
158
|
Β
|
Β
|
Β
|
|
Treasury Shares
|
Β
|
8
|
Β
|
Β
|
Β
|
92
|
Β
|
Β
|
|
Equity M I
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
(94)
|
94
|
|
Share based payments
|
Β
|
Β
|
Β
|
12
|
Β
|
Β
|
Β
|
Β
|
|
Dividends Paid
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
(701)
|
(111)
|
|
At 30 Sept 2008
|
1,116
|
5,306
|
5,823
|
83
|
938
|
(542)
|
65
|
66
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Profit/(Loss) for the period
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
1,892
|
Β
|
|
Transfer of merger reserve
|
Β
|
Β
|
(5,823)
|
Β
|
Β
|
Β
|
5,823
|
Β
|
|
FETR*
|
Β
|
Β
|
Β
|
Β
|
(769)
|
Β
|
Β
|
Β
|
|
Treasury Shares
|
Β
|
1
|
Β
|
Β
|
Β
|
(22)
|
Β
|
Β
|
|
Equity MI
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
(84)
|
84
|
|
Share based payments
|
Β
|
Β
|
Β
|
(3)
|
Β
|
Β
|
Β
|
Β
|
|
Dividends Paid
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
(326)
|
(24)
|
|
At 1 April 2009
|
1,116
|
5,307
|
-
|
80
|
169
|
(564)
|
7,370
|
126
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Profit/(Loss) for the period
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
1,223
|
Β
|
|
FETR*
|
Β
|
Β
|
Β
|
Β
|
320
|
Β
|
Β
|
Β
|
|
Treasury Shares
Equity MI
Share based payments
|
Β
|
Β
|
Β
|
Β
Β
Β
12
|
Β
|
Β
|
Β
Β
(30)
|
Β
Β
30
|
|
Dividends paid
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
(758)
|
(24)
|
|
At 30 Sept 2009
|
1,116
|
5,307
|
-
|
92
|
489
|
(564)
|
7,805
|
132
|
Β
* Foreign exchange translation reserve
SUMMARISED CONSOLIDATED CASH FLOW STATEMENT
for the six months to 30 September 2009
|
6 months to 30 Sept 2009 (unaudited) |
6 months to 30 Sept 2008 (unaudited) |
12 months toΒ 31Β March 2009 Β (audited) |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Cash flows from operating activities |
||||
|
Operating profit |
1,525 |
1,519 |
3,434 |
|
|
Adjustments for: |
||||
|
Depreciation of tangible assetsΒ |
24 |
39 |
77 |
|
|
(Profit)/loss on sale of tangible assetsΒ |
2 |
- |
2 |
|
|
(Profit)/loss on sale of investmentsΒ |
- |
4 |
2 |
|
|
Impairment loss on investmentsΒ |
- |
- |
11 |
|
|
Share based payments |
12 |
12 |
9 |
|
|
Foreign currency translationΒ |
320 |
158 |
(611) |
|
|
(Increase)/decrease in inventories |
439 |
108 |
(8,218) |
|
|
(Increase)/decrease in trade and other receivablesΒ |
953 |
6,317 |
5,281 |
|
|
Increase/(decrease)Β in trade and other payables |
(1,963) |
(1,635) |
(1,066) |
|
|
Revaluation of foreign currency bank loan |
(767) |
- |
- |
|
|
Cash generated from operations |
545 |
6,522 |
(1,079) |
|
|
Income taxes paid |
(284) |
(967) |
(1,555) |
|
|
Net cash flow from operating activities |
261 |
5,555 |
(2,634) |
|
|
Cash flow from investing activitiesΒ |
||||
|
Proceeds on disposal of investmentsΒ |
- |
34 |
35 |
|
|
Purchase of investmentsΒ |
(4) |
(56) |
(98) |
|
|
Proceeds on disposal of tangible assetsΒ |
14 |
- |
7 |
|
|
Purchase of tangible assetsΒ |
(40) |
(20) |
(70) |
|
|
Interest receivedΒ |
70 |
182 |
408 |
|
|
Net cash flow from investing activities |
40 |
140 |
282 |
|
|
Cash flow from financing activities |
||||
|
Proceeds from bank borrowings |
- |
- |
7,400 |
|
|
Interest paidΒ |
(160) |
(3) |
(115) |
|
|
Proceeds fromΒ finance lease |
25 |
- |
- |
|
|
Repayment of finance lease |
(29) |
(10) |
1 |
|
|
Sale/(Purchase)Β of shares held in Treasury |
- |
100 |
79 |
|
|
Dividends receivedΒ |
7 |
- |
- |
|
|
Dividends paid |
(758) |
(701) |
(1,027) |
|
|
Dividends paid to minority interestΒ |
(24) |
(111) |
(135) |
|
|
Net cash flow from financing activitiesΒ |
(939) |
(725) |
6,203 |
|
|
Net increase/(decrease) in cash and cash equivalentsΒ |
(638) |
4,970 |
3,851 |
|
|
Cash and cash equivalents at the beginning of periodΒ |
10,096 |
6,245 |
6,245 |
|
|
Cash and cash equivalents at the end of the periodΒ |
9,458 |
11,215 |
10,096 |
NOTES TO THE CONSOLIDATED RESULTS
for the six months ended 30Β September 2009
1. Basis of preparationΒ
These half year financial statements have not been audited and do not constitute statutory accounts within the meaning of sectionΒ 434Β of the Companies ActΒ 2006. They have been prepared in accordance with the Group's accounting policiesΒ as set out in the Group's latest annual financial statements for the year ended 31 March 2009Β and are in compliance with IFRS 34 "Interim Financial Reporting". These accounting policies are drawn up in accordance with International AccountingΒ Standards (IAS) and International Financial Reporting Standards (IFRS) as issued by the International AccountingΒ Standards Board and as adopted by the European Union (EU).Β
The comparative figures for the financial year ended 31 March 2009Β are not the statutory accounts for the financial year but are abridged from those accounts prepared underΒ IFRSΒ which have been reported on by the Group's auditors and delivered toΒ the Registrar of Companies. TheΒ report of the auditors was unqualified, did notΒ include references to any matter to which the auditors drew attention by way of emphasis without qualifying their reportΒ and did not contain a statementΒ under section 237 (2) or (3) of the Companies Act 1985.
TheseΒ interim financial statements were approvedΒ by the Board of Directors onΒ 27th NovemberΒ 2009.
2. RevenueΒ consists of revenue arising in theΒ United KingdomΒ 57%Β (2008:Β 57%) andΒ Central andΒ Eastern EuropeΒ 43% (2008:Β 43%) and all relates solely to the Group's principal activities.
3. Segmental AnalysisΒ Β
Segment Reporting 6 months to 30 September 2009
|
Property fund Management |
Property Trading |
Property facilities managementΒ ("FPS") |
Other fees & income |
Unallocated central overheads |
TOTAL |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
External revenueΒ |
1,949 |
884 |
1,915 |
50 |
- |
4,798 |
|
Deprecation and amortisation |
(5) |
- |
(17) |
- |
(2) |
(24) |
|
Operating profitΒ |
1,555 |
397 |
104 |
9 |
(540) |
1,525 |
|
Analysed as: |
||||||
|
Before performance fees and related items: |
- |
- |
- |
- |
- |
- |
|
Performance fees |
- |
- |
- |
- |
- |
- |
|
Staff bonus |
- |
- |
- |
- |
- |
- |
|
Hedging cost |
- |
- |
- |
- |
- |
- |
|
AssetsΒ |
831 |
10,879 |
1,107 |
34 |
9,714 |
22,565 |
|
LiabilitiesΒ |
(516) |
(6,697) |
(935) |
(1) |
(39) |
(8,188) |
|
Net assetsΒ |
315 |
4,182 |
172 |
33 |
9,675 |
14,377 |
Β Β Segment Reporting 6 months to 30 September 2008
|
Property fund Management |
Property Trading |
Property facilities managementΒ ("FPS") |
Other fees & income |
Unallocated central overheads |
TOTAL |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
External revenueΒ |
1,948 |
457 |
2,276 |
55 |
- |
4,736 |
|
Deprecation and amortisation |
(9) |
(1) |
(20) |
- |
(9) |
(39) |
|
Operating profitΒ |
1,655 |
157 |
354 |
19 |
(666) |
1,519 |
|
Analysed as: |
||||||
|
Before performance fees and related items: |
1,655 |
157 |
394 |
19 |
(666) |
1,559 |
|
Performance fees |
- |
- |
- |
- |
- |
- |
|
Staff bonus |
- |
- |
(40) |
- |
- |
(40) |
|
Hedging cost |
- |
- |
- |
- |
- |
- |
|
AssetsΒ |
574 |
2,884 |
947 |
35 |
11,716 |
16,156 |
|
LiabilitiesΒ |
(296) |
(55) |
(1,309) |
(45) |
(1,596) |
(3,301) |
|
Net assetsΒ |
278 |
2,829 |
(362) |
(10) |
10,120 |
12,855 |
Segment Reporting 12 months to 31 March 2009
|
Property fund Management |
Property Trading |
Property facilities managementΒ ("FPS") |
Other fees & income |
Unallocated central overheads |
TOTAL |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
External revenueΒ |
4,571 |
1,202 |
5,355 |
98 |
- |
11,226 |
|
Deprecation and amortisation |
(14) |
(2) |
(52) |
(1) |
(8) |
(77) |
|
Operating profitΒ |
3,457 |
849 |
613 |
8 |
(1,493) |
3,434 |
|
Analysed as: |
||||||
|
Before performance fees and related items: |
2,962 |
860 |
653 |
8 |
(869) |
3,614 |
|
Performance fees |
589 |
- |
- |
- |
- |
589 |
|
Staff bonus |
(94) |
(11) |
(40) |
- |
(624) |
(769) |
|
Hedging cost |
- |
- |
- |
- |
- |
- |
|
AssetsΒ |
582 |
11,658 |
2,045 |
88 |
10,096 |
24,469 |
|
LiabilitiesΒ |
(231) |
(7,598) |
(2,166) |
(48) |
(822) |
(10,865) |
|
Net assetsΒ |
351 |
4,060 |
(121) |
40 |
9,274 |
13,604 |
Interest income and interest expense areΒ not allocated to a separate segment because all cash is managed centrally. Head office costs and overheads that are common to all segments are shown separately under unallocated central costs. Assets, liabilities and costs that relate to Group central activitiesΒ have not been allocated to business segments.Β
4. The tax charge is based onΒ a combination ofΒ actualΒ current tax charged and anΒ effective rate that is expected to apply to the profits for the full year.
Β
5. Earnings per Ordinary 1p share
|
6 months ended 30 Sept 2009 |
6 months ended 30 Sept 2008 |
12 months ended 31 March 2009 |
|
|
Basic |
1.10p |
1.14p |
2.81p |
|
DilutedΒ |
1.06p |
1.08p |
2.74p |
The basic earnings perΒ ordinaryΒ share is calculated on the profit on ordinary activities after taxation and after minority interest on the weighted average number ofΒ ordinaryΒ shares in issue,Β during the period.Β
Figures in the table below have been used in the calculations.Β
Β
|
NumberΒ |
NumberΒ |
NumberΒ |
|
|
Weighted average number of ordinary shares in issue |
108,170,527 |
107,897,037 |
108,079,973 |
|
Share options |
4,450,000 |
8,437,500 |
3,100,000 |
|
Total |
112,620,527 |
116,334,537 |
111,179,973 |
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Basic earnings |
1,193 |
1,234 |
3,042 |
|
Diluted earningsΒ assuming full dilutionΒ at closing share price |
1,197 |
1,254 |
3,046 |
6. Investments - Share of associates' netΒ assets
|
Six months ended 30 Sept 2009Β |
Six months ended 30 Sept 2008Β |
12 months ended 31 March 2009 |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Cost of investment at beginning of periodΒ |
104 |
(50) |
(50) |
|
Share of accumulated post tax profit |
113 |
76 |
135 |
|
Additions |
- |
56 |
56 |
|
Disposals |
- |
(37) |
(37) |
|
Cost of investment at end of period |
217 |
45 |
104 |
7. Trade and other receivablesΒ
|
Six months ended 30 Sept 2009Β |
Six months ended 30 Sept 2008Β |
12 months ended 31 March 2009 |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Trade receivablesΒ |
856 |
945 |
1,475 |
|
Amounts due from undertakings in which the company has a participation interestΒ |
230 |
251 |
230 |
|
Other receivables |
536 |
342 |
200 |
|
Prepayments and accrued income |
299 |
300 |
969 |
|
1,921 |
1,838 |
2,874 |
8. Trade and other payables
|
Six months ended 30 Sept 2009Β |
Six months ended 30 SeptΒ 2008Β |
12 months ended 31 March 2009 |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Trade payables |
439 |
630 |
1,392 |
|
Other taxation and social security |
172 |
471 |
180 |
|
Other payables and accruals |
472 |
1,378 |
1,453 |
|
Deferred incomeΒ |
64 |
62 |
85 |
|
1,147 |
2,541 |
3,110 |
Β
9.Β The interim results are being circulated to all shareholdersΒ and can be downloaded from the company's web siteΒ (www.fprop.com).Β Further copies can be obtained from theΒ registered office at 17 QuaysideΒ Lodge,Β William Morris Way,Β LondonΒ SW6 2UZ.
Follow the stocks