17 Feb 2009 07:00
ο»Ώ
|
For immediate release |
17 February 2009 |
Β
HARGREAVES SERVICES PLCΒ
(the "Group"Β or "Hargreaves")
Interim Results for the six monthsΒ ended 30 NovemberΒ 2008
Hargreaves Services plc (AIM:Β HSP), a leading supplier of products and servicesΒ to the energy,Β waste andΒ mineralsΒ sectors announces itsΒ interim resultsΒ for theΒ six months ended 30 November 2008.Β
HIGHLIGHTS
|
Unaudited Six MonthsΒ endedΒ 30 NovΒ 2008 |
Unaudited Six MonthsΒ endedΒ 30 NovΒ 2007 |
Change % |
|
|
Revenue |
Β£296.5m |
Β£174.3m |
+70% |
|
Operating Profit |
Β£13.9m |
Β£8.5m |
+64% |
|
Underlying Operating Profit (1) |
Β£16.2m |
Β£9.2m |
+76% |
|
Profit Before Tax |
Β£12.2m |
Β£6.6m |
+85% |
|
UnderlyingΒ Profit Before Tax (2) |
Β£13.9m |
Β£7.1m |
+96% |
|
DilutedΒ EPS |
28.5p |
15.5p |
+84% |
|
UnderlyingΒ DilutedΒ EPS (2) |
34.9p |
17.4p |
+101% |
|
ProposedΒ InterimΒ Dividend |
3.8p |
3.3p |
+15% |
Record results,Β in line withΒ recentlyΒ upgradedΒ expectations
Remaining 50% of Coal4Energy acquired in January for Β£9m
JV signed with Evonik, a major German power station operator, toΒ merge andΒ jointly developΒ UKΒ ash businesses
BelgianΒ coal operation commenced in November 2008
Renewables business developing faster than expected
Joint venture signed to investigate a 4m tonneΒ surface coalΒ opportunity at the former Tower Colliery
Interim dividend increased 15% to 3.8pΒ
Intention toΒ investigate aΒ move to main market in the next 12 months
(1) UnderlyingΒ operating profit is stated excluding the amortisation of acquired intangibles and release of negative goodwill and including share of profit in jointlyΒ controlled entitiesΒ and associatesΒ
(2) UnderlyingΒ profit before tax and EPSΒ isΒ stated excluding the amortisation of acquired intangibles and release of negative goodwill
Commenting on theΒ interimΒ results,Β ChairmanΒ Tim RossΒ said:Β "HargreavesΒ remainsΒ well positioned in the resilient energy,Β wasteΒ andΒ mineralsΒ sectors, dealing primarily with large blue chip customers. The Group'sΒ strategy of locking in long term contractsΒ continues toΒ provide aΒ strongΒ degree ofΒ protectionΒ from fluctuations in short term commodity prices. The Group is delighted to have completed the recent acquisition ofΒ the remaining 50% ofΒ Coal4Energy and the BoardΒ remains upbeat on the Group's futureΒ prospects."
For further details:
|
Hargreaves Services Gordon Banham, CEO Iain Cockburn, Finance Director |
0191 373 4485 |
|
Buchanan Communications TimΒ Anderson, Catherine Breen |
0207 466 5000 |
|
Brewin Dolphin Investment Banking Andrew Kitchingman Matt Davies |
0113 241 0130 0845 213 4255 |
Β Β INTERIM STATEMENT
Hargreaves Services plc (the "Group" or "Hargreaves") announcesΒ it'sΒ interim results for the six months ended 30 November 2008.Β
RESULTS
We are pleased to announce another recordΒ set of results for the Group. Revenue increased by Β£122.2m from Β£174.3mΒ in the 6 months to 30 November 2007Β to Β£296.5mΒ in the six months to 30 November 2008. Operating profit before amortisation of intangibles and including share of profit from joint ventures ("underlying operating profit") increased 76% from Β£9.2m toΒ Β£16.2m. Profit before tax and amortisation of intangibles ("underlying profit before tax") increased byΒ 96% from Β£7.1m to Β£13.9m. Reported profit before tax increased from Β£6.6mΒ to Β£12.2m.Β
TRADING AND BUSINESS REVIEW
PRODUCTION DIVISION
The Production Division had a strong first half, underpinned byΒ aΒ goodΒ production performance from Maltby Colliery thatΒ was uninterrupted by face changes. A face changeΒ wasΒ budgeted forΒ the second half and is currently progressing well. TheΒ recently purchased high specificationΒ face equipmentΒ isΒ startingΒ to produce coal on the new T11 face which isΒ due to run until May 2010. We are also pleased to report that the new methane gas engineΒ ordered in the last financial year isΒ nowΒ being commissioned and should be on-line by the end of February. We continue to investigate additional methane opportunities.Β Production costs at the mine for surface fuel, steel and contractors are running higher than budgeted, although these costs are forecast to fall again through the second half.
Although commodity prices, including those of coal and coke, have fallen significantly from their peaks of last summer,Β SterlingΒ has also weakened against the US Dollar and as a result the benchmark price for coal (API2) is still approximately Β£15Β per tonne, or 35%, higher than it was when Hargreaves acquired Maltby Colliery in February 2007.Β
The Group continues toΒ benefit from having sold product on long term contracts.Β All of this year's coal productionΒ and all but 15,000 tonnes of thisΒ financialΒ year'sΒ cokeΒ productionΒ areΒ sold at this time. Although the outlook for commodities remains uncertain, the Group is confident that it will be able to sell its product based on the quality characteristics of the Maltby coal and resulting coke.
First half performance also benefitted from the shipment of an exceptional order of product from Monckton. Stock for this 50,000 tonne shipment had been built over the first half and had been budgeted for December but was shipped in November at the request of the customer. Although there is no net impact on the Divisions's result for the year the order referred to above that was pulled into the first half will reduce second half profits.
Although not significant in Group terms,Β weΒ haveΒ worked hard at reducingΒ losses atΒ Monckton Rubber Technologies. We haveΒ succeededΒ inΒ producingΒ aΒ high quality scrap wire and identified high value channels to market for this wire. RecentΒ disruption in the scrap steel markets hasΒ howeverΒ hampered our ability to achieve our targeted wire volumes and prices.Β
We are also pleased to announce that we have been selected as a partner by Tower Colliery to develop a major open cast opportunity at the Tower Colliery site inΒ South WalesΒ with the potential to yield 4 million tonnes of coal.Β The Group continues to investigate other surface coal opportunities with a view to increasing the supply of coal products into the Energy & Commodities Division. We believe that our access to power station, industrial and domestic channels to market, together with our ability to reach both domestic and European markets, provides us with a unique foundation to maximise margin opportunity from the supply of additional product.
ENERGY & COMMODITIESΒ DIVISION
TheΒ UKΒ mineral operations have had a strong first half with volumes continuing to run close to capacity. These volumesΒ wereΒ underpinned byΒ our forward order bookΒ and robust power station demand.Β
WeΒ are delighted to have completed the acquisition of the remaining 50% of Coal4Energy Limited from UK Coal plc in January for a consideration of Β£9m. Following the acquisition,Β Coal4Energy has entered intoΒ aΒ 5-year exclusive contractΒ with UK Coal PLCΒ for the supply of coal into the industrial and domestic markets. Coal4Energy has traded strongly for the first half and is set to achieve a significant increaseΒ inΒ profits comparedΒ withΒ the prior year. TheΒ Group believes that under sole ownership we will be able to drive significant additional margin opportunities in both theΒ UKΒ and European markets.
The European mineral operations traded strongly in the first half, although reductions in activity levels, particularly in the European steel sector, are now feeding through to reduced new order levels. The order book remains sufficiently high to ensure that we are still confident thatΒ GermanyΒ will achieve its internal targets for the year. Trading volumes in other refractory minerals, at this time, appear less affected by the current downturn and we are pleased to announce we have signed a significant new agency agreement for a RussianΒ refractory mineralΒ producer during the first half.
During the first half we established a subsidiary operation inΒ BelgiumΒ (Hargreaves CarbonΒ Products NV) to start processing and trading coal products from a base inΒ Ghent. AlthoughΒ our expectations for organic growthΒ are modest,Β we are confident that the operation will developΒ quicklyΒ through the leadership of the experienced local management with whom we have partnered,Β and by leveragingΒ both the Group's coal procurement and sourcing capabilities and it's coal facilities at Immingham andΒ Newport.
In the first half we have also seen our renewable fuels venture, RocFuel, starting to trade its first material cargos and we are confident that it will achieve profitability in the second half. We are continuing to actively appraise investments in the distributed generationΒ sectorΒ through our RocPower subsidiary.
Following the previously announced reorganisation of our ash business that resulted in the disposal of our interests in Lytag Limited in return for the acquisition of a greater stake in the ash trading operations of Hargreaves Building Products Limited, we are pleased to announce that we completed the merger of our ash business with the UK operations of Evonik GmbH, a major player in the German power market. This merger provides the joint venture with exclusive rights to bring Evonik's ash based minerals into theΒ UKΒ and will also provide the opportunity toΒ work with EvonikΒ GmbHΒ to bring their ash technology and expertise to further develop our market leading position. ThisΒ isΒ an important strategic partnership for the ash business and will provide an increased range of options for customersΒ to dealΒ more effectivelyΒ with the growing problem and potential cost of ash disposal.
TRANSPORTΒ DIVISION
TheΒ BulkΒ Material transportΒ fleetΒ continues to operate in a challenging environment with majorΒ volumeΒ declines in the construction and aggregate sectors. Although this business unit will fall short of its internal targetsΒ this year, it will continue to benefit from strong coal and inter-group volumes and we are pleasedΒ with progress towardsΒ a number of newΒ contractsΒ in the cement, coal and aggregate sectorsΒ that should generate additional volumes later in the second half of this calendar year.Β
The integration of Hargreaves Bulk Liquid Tankers and Imperial Tankers has been completed.Β The mergedΒ Bulk Tanker operationsΒ continue to operate under the Imperial brand andΒ have proved more resilientΒ than Bulk Materials, benefiting from a strong core of long term contracts. Although we are starting to see reduction in some of the product flows, the division's reputation for reliability and quality hasΒ so farΒ provided compensating contract wins. Despite the current climate we remain cautiously optimistic that the tanker division will achieve its current yearΒ internalΒ targets.
The Waste transport division has had a solid first half and continuesΒ to enjoy the benefits of operating long term contracts in a very resilient sector.Β The division is actively pursuing a number of new contract opportunities.
INDUSTRIAL SERVICESΒ DIVISION
Industrial Services had a solid first half. Revenues have increased as a result of contractsΒ won in theΒ second half of last year. We have increased spending on business development and sales resources,Β both for the core business and for the newly acquired AJS and would expect to see incremental contract wins starting to come through in the second half.Β We are pleased with the initial integration of AJS. In its core business,Β AJS had aΒ quietΒ first halfΒ afterΒ successfullyΒ completing two major outageΒ projectsΒ in JuneΒ 2008. We expect it to perform strongly in the second half,Β asΒ two major power station outageΒ projectsΒ areΒ contractedΒ to take placeΒ between February and April.Β As a result we expect an increase in margin and profitability in the second half.Β Bulk warehousing continues to perform steadily.
We areΒ alsoΒ pleased to announce that the Division won an important new contract extension and renewal with British Energy for services at Eggborough power station.
BUSINESS DEVELOPMENT
As part of the development of the business, the Board has given consideration to the merits of moving from AIM to the main market. Given the increasing scale ofΒ theΒ Group's activities and our ambitions,Β we have concluded that we should investigate a transition to the main market within the next 12 months.
FINANCIAL REVIEW
Revenue
Revenue increased by Β£122.2m from Β£174.3mΒ in the 6 months to 30 November 2007Β to Β£296.5mΒ in the 6 months to 30 November 2008,Β driven mainly by the impact of increased commodity prices on the mineral purchases and salesΒ inΒ our Energy & CommoditiesΒ Division.
Operating Profit and Margins
Underlying operating profit increased by Β£7.0m from Β£9.2m toΒ Β£16.2m. Overall groupΒ underlyingΒ operating profit marginΒ increased toΒ 5.5% in the six monthsΒ toΒ 30 November 2008Β fromΒ 5.3% for the six months to 30 November 2007.Β Over that period, underlying operating marginΒ improvedΒ strongly from 13.7% to 23.2%Β inΒ the Production divisionΒ as itΒ overcame the production challenges experienced in the 6 months to 30 November 2007Β and benefited from an exceptional 50,000 tonne order of product from Monckton that had been budgeted for the second half.Β AlthoughΒ underlyingΒ operating profit in the Energy & Commodities Division increased strongly,Β underlyingΒ operating margin fell from 2.7% to 2.2% due to the impact of higher commodity prices on revenues.Β Industrial ServicesΒ Division'sΒ underlying operatingΒ profit andΒ marginΒ increasedΒ as incremental revenues contributed margin, easily offsettingΒ investment in AJS integration andΒ incrementalΒ business development resources. The reduced profitability of the Bulk MaterialsΒ transportΒ fleet in the 6 months to 30 November 2008 pulled down the overall Transport Division margins by 0.1%, offsetting the positive effect of a full 6 month's contribution from Imperial Tankers.
Interest
In the 6 months to 30 November 2008, the net finance charge for the Group increased by Β£0.2m from Β£2.1m to Β£2.3mΒ in the 6 months to 30 November 2008. The increase is a result of higher average net debt levels offset by the impact of lower interest rates starting to work through. Interest cover remained strong at 9.8x compared 6.8x at the end of November 2007.
Taxation
The tax charge for the first half was estimated at Β£3.9mΒ comparedΒ withΒ Β£2.1m for the six months ended 30 November 2007. This charge represents an estimated underlying effective tax rate for the Group, stated prior to amortisation of acquired intangibles ofΒ 27.9%Β comparedΒ withΒ 29.9% for the comparative period.Β
Earnings per Share
Reported basic earnings per share increased from 15.7p to 29.0p. Underlying fully diluted earnings per share increased by 101% from 17.4p toΒ 34.9p.
Dividend
The Board has recommended an increase of 15.1% in the interim dividend from 3.3p to 3.8p. The dividend will be paid onΒ 24Β March 2009 to all shareholders on the register at the close of business onΒ 27Β February 2009. Dividend cover isΒ a comfortableΒ 7.6x.
CAPITAL STRUCTURE
Net Debt
Cash performance was in line with our expectations and, as always, remains an area of management focus. Net Debt increased from Β£46.2m at 31 May 2008 to Β£72.9m at 30 November 2008. This increase was in line with ourΒ internalΒ projections and reflected the seasonal working capital build together with the planned programme ofΒ investment at Maltby. Net equity increased from Β£48.1m to Β£62.1m. The Group's financial position remains strong with net debt at 30 November 2008 less than 1.6x earnings before interest, tax, depreciation and amortisation ("EBITDA") comparedΒ withΒ 2.0x at 30 November 2007.Β
The Group continues toΒ enjoyΒ access toΒ adequateΒ facilities and is able to borrow at competitive rates.Β Gearing (measured as net debt compared to net equity) at the end of November 2008 was 117% comparedΒ withΒ 136% at the end of November 2007.Β
Following the end of the first half, in January 2009, the Group took out a 3 year Β£9m term loanΒ at 2.25% over LIBORΒ to finance the acquisition ofΒ the remaining 50% ofΒ Coal4Energy. Although the acquisition will increase net debt in the short term, we are confident that Coal4Energy will be both highly profitable and cash generative.
Cash FlowΒ
EBITDA for the six months to 30 November 2008 was a record Β£22.5m but cash flow from operations was impacted byΒ the Β£27.1m increase in working capitalΒ as a result of the issuesΒ described above.Β All materialΒ mineral stocks at 30 NovemberΒ 2008Β hadΒ been forward sold so the Group has no commodity price exposure.Β With the last of the major seasonal cargos coming in during December, the Group's mineral stocks willΒ reduce significantly in the second half.
Capital Expenditure
Net capital expenditure in the first half was Β£12.5m comparedΒ withΒ Β£5.4m in theΒ sixΒ months to 30 November 2007. The increase was primarily due to the scheduled and previously announced acquisition of a new set of face equipment for Maltby Colliery together with scheduled fleet replacements for both the bulk material fleet and the bulk tanker fleet.Β
CURRENT TRADING AND OUTLOOK
The economic downturnΒ has had significant impacts on many sectors including construction, steel making and mining.Β However, the Group continues to benefit both from havingΒ a broad range of diversified revenue steams within theΒ relatively resilient energy and wasteΒ sectors,Β and from its strategy of locking in long term salesΒ contracts with strong counterparties.Β The majority of business units and divisionsΒ areΒ performing strongly. WeaknessesΒ in the bulk material transport business unit resulting from the current downturn in the construction sector and at MoncktonΒ RubberΒ TechnologiesΒ due toΒ the current drop in demand for scrap products have been outweighed by favourable trading in the other more substantial parts of theΒ Group.
We remain optimistic about the long term prospects for carbon based products and will continue to investΒ in the Production Division,Β including the delivery ofΒ theΒ mine life extension at MaltbyΒ andΒ the investigation with Tower Colliery to develop surface mining activities and market the resulting product.Β We are excited by the Coal4Energy acquisition and expect that we can drive additional synergies and growth opportunities from that platform.
We remain optimistic about the longer term prospects ofΒ the otherΒ divisions and believe that both bulk transport fleets, materials and tankers,Β are well placed to benefit from any upturn in business levels.
We will continue to closely monitor economic conditions and commodity price trends and maintain a strong focus on delivering operational performance, profit delivery and the management of cash flow. We will continue toΒ investigateΒ a number of exciting organic investment opportunities, particularlyΒ aroundΒ renewableΒ fuels and surface coal development,Β as well as keeping a very selective watch for any key strategic acquisition opportunities that may present themselves during the coming year.Β The Group expects to deliver a full year result in line with recently upgraded market expectations.
Β Β
CONSOLIDATED INCOME STATEMENTΒ
FOR THE SIX MONTHS ENDED 30 NOVEMBER 2008
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
2008 |
2007 |
2008 |
||||
|
Β£000 |
Β£000 |
Β£000 |
||||
|
Revenue |
296,535Β |
174,293Β |
404,901Β |
|||
|
Cost of sales |
(263,106) |
(152,695) |
(355,721) |
|||
|
Gross profit |
33,429Β |
21,598Β |
49,180Β |
|||
|
Other operatingΒ (expense)/income |
(291)Β |
80Β |
(77) |
|||
|
Administrative expenses |
(19,233) |
(13,215) |
(26,976) |
|||
|
Operating profit |
13,905Β |
8,463Β |
22,127Β |
|||
|
Financial income |
762Β |
114Β |
1,151Β |
|||
|
Financial expenses |
(3,032) |
(2,206) |
(5,680) |
|||
|
Share of profit of jointly controlled entities (net of tax) |
577Β |
222Β |
213Β |
|||
|
Share of profit of associates (net of tax) |
-Β |
-Β |
49Β |
|||
|
Profit before tax |
12,212Β |
6,593Β |
17,860Β |
|||
|
Income tax expense |
(3,882) |
(2,126) |
(5,181) |
|||
|
Profit for the period |
8,330Β |
4,467Β |
12,679Β |
|||
|
Attributable to: |
||||||
|
Equity holders of the company |
7,615Β |
4,124Β |
12,257Β |
|||
|
Minority interest |
715Β |
343Β |
422Β |
|||
|
Profit for the period |
8,330Β |
4,467Β |
12,679Β |
|||
|
Basic earnings per share (pence) |
28.98Β |
15.70 |
46.66Β |
|||
|
Diluted earnings per share (pence) |
28.47Β |
15.48Β |
45.74Β |
|||
Β Β CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSEΒ
FOR THE SIX MONTHS ENDED 30 NOVEMBER 2008
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
2008 |
2007 |
2008 |
||||
|
Β£000 |
Β£000 |
Β£000 |
||||
|
Foreign exchange translation differences |
283Β |
98Β |
190Β |
|||
|
Effective portion of changes in fair value of cash flow hedges |
8,891Β |
(3,307) |
(9,811) |
|||
|
Actuarial gains and losses on defined benefit pension plans |
-Β |
-Β |
4,625Β |
|||
|
Tax recognised on income and expenses recognised directly in equity |
(2,490) |
910Β |
1,238Β |
|||
|
Net income/(expense) recognised directly in equity |
6,684Β |
(2,299) |
(3,758) |
|||
|
Profit for the period |
8,330Β |
4,467Β |
12,679Β |
|||
|
Total recognised income and expense for the period |
15,014Β |
2,168Β |
8,921Β |
|||
|
Total recognised income and expense for the period |
||||||
|
is attributable to: |
||||||
|
Equity holders of the company |
14,299Β |
1,825Β |
8,499Β |
|||
|
Minority interest |
715Β |
343Β |
422Β |
|||
|
15,014Β |
2,168Β |
8,921Β |
||||
Β Β CONSOLIDATED BALANCE SHEETΒ
AS AT 30 NOVEMBER 2008
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
2008 |
2007 |
2008 |
||||
|
Β |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
|
Non-current assets |
||||||
|
Property, plant and equipment |
72,210Β |
71,162Β |
66,277Β |
|||
|
Intangible assets |
22,968Β |
17,445Β |
25,666Β |
|||
|
Investments in jointly controlled entities |
783Β |
1,360Β |
592Β |
|||
|
Derivative financial instruments |
20Β |
7Β |
35Β |
|||
|
Deferred tax assets |
Β |
-Β |
Β |
1,060Β |
Β |
-Β |
|
Β |
Β |
95,981Β |
Β |
91,034Β |
Β |
92,570Β |
|
Current assets |
||||||
|
Inventories |
62,553Β |
42,617Β |
43,453Β |
|||
|
Derivative financial instruments |
4,130Β |
129Β |
754Β |
|||
|
Trade and other receivables |
80,988Β |
55,815Β |
52,022Β |
|||
|
Cash and cash equivalents |
Β |
29,603Β |
Β |
7,850Β |
Β |
10,015Β |
|
Β |
Β |
177,274Β |
Β |
106,411Β |
Β |
106,244Β |
|
Total assets |
Β |
273,255Β |
Β |
197,445Β |
Β |
198,814Β |
|
Non-current liabilities |
||||||
|
Other interest-bearing loans and borrowings |
(39,825) |
(22,014) |
(30,001) |
|||
|
Retirement benefit obligations |
(5,431) |
(9,411) |
(5,431) |
|||
|
Provisions |
(10,614) |
(9,827) |
(10,327) |
|||
|
Derivative financial instruments |
(4,107) |
(4,122) |
(7,895) |
|||
|
Deferred tax liabilities |
(6,095) |
-Β |
(3,410) |
|||
|
Other non-current liabilities |
Β |
(1,076) |
Β |
(1,243) |
Β |
(1,026) |
|
Β |
Β |
(67,148) |
Β |
(46,617) |
Β |
(58,090) |
|
Current liabilities |
||||||
|
Bank overdraft |
(25,823) |
(13,343) |
(11,040) |
|||
|
Other interest-bearing loans and borrowings |
(36,856) |
(29,382) |
(15,187) |
|||
|
Trade and other payables |
(76,229) |
(62,513) |
(58,230) |
|||
|
Income tax liabilities |
(4,450) |
(3,689) |
(5,092) |
|||
|
Derivative financial instruments |
Β |
(674) |
Β |
(37) |
Β |
(3,114) |
|
Β |
Β |
(144,031) |
Β |
(108,964) |
Β |
(92,663) |
|
Total liabilities |
Β |
(211,179) |
Β |
(155,581) |
Β |
(150,753) |
|
Net assets |
Β |
62,076Β |
Β |
41,864Β |
Β |
48,061Β |
Β Β CONSOLIDATED BALANCE SHEET (CONTINUED)Β
AS AT 30 NOVEMBER 2008
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
2008 |
2007 |
2008 |
||||
|
Β |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
|
Equity attributable to equity holders of the parent |
||||||
|
Share capital |
2,627Β |
2,627Β |
2,627Β |
|||
|
Share premium |
29,184Β |
29,177Β |
29,177Β |
|||
|
Other reserves |
29Β |
29Β |
29Β |
|||
|
Translation reserve |
469Β |
94Β |
186Β |
|||
|
Merger reserve |
1,022Β |
1,022Β |
1,022Β |
|||
|
Hedging reserve |
(1,217) |
(2,934) |
(7,618) |
|||
|
Capital redemption reserve |
1,530Β |
1,530Β |
1,530Β |
|||
|
Retained earnings |
Β |
27,036Β |
Β |
9,826Β |
Β |
20,427Β |
|
60,680Β |
41,371Β |
47,380Β |
||||
|
Minority interest |
Β |
1,396Β |
Β |
493Β |
Β |
681Β |
|
Total equity |
Β |
62,076Β |
Β |
41,864Β |
Β |
48,061Β |
Β Β CONSOLIDATED CASH FLOW STATEMENTΒ
FOR THE SIX MONTHS ENDED 30 NOVEMBER 2008
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
2008 |
2007 |
2008 |
||||
|
Β |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
|
Cash flows from operating activities |
||||||
|
Profit for the period |
8,330Β |
4,467Β |
12,679Β |
|||
|
Adjustments for: |
||||||
|
Depreciation |
6,577Β |
4,714Β |
11,042Β |
|||
|
Amortisation of intangible assets |
1,718Β |
512Β |
1,164Β |
|||
|
Net finance expense |
2,271Β |
2,092Β |
4,528Β |
|||
|
Share of profit of jointly controlled entities |
(577) |
(222) |
(213) |
|||
|
Share of profit of associates |
-Β |
-Β |
(49) |
|||
|
(Gain)/loss on sale of property, plant and equipment |
(15) |
(80) |
105Β |
|||
|
Equity settled share-based payment expenses |
341Β |
237Β |
440Β |
|||
|
Income tax expense |
3,882Β |
2,126Β |
5,181Β |
|||
|
Translation of minority interest |
Β |
-Β |
Β |
-Β |
Β |
71Β |
|
22,527Β |
13,846Β |
34,948Β |
||||
|
Change in trade and other receivables |
(28,016) |
(14,180) |
(8,820) |
|||
|
Change in inventories |
(18,319) |
(6,857) |
(6,391) |
|||
|
Change in trade and other payables |
18,230Β |
10,288Β |
3,542Β |
|||
|
Change in provisions and employee benefits |
Β |
984Β |
Β |
-Β |
Β |
333Β |
|
(4,594) |
3,097Β |
23,612Β |
||||
|
Interest paid |
(2,709) |
(2,089) |
(4,216) |
|||
|
Income tax paid |
Β |
(4,329) |
Β |
(1,504) |
Β |
(4,013) |
|
Net cash (outflow)/inflow from operating activities |
Β |
(11,632) |
Β |
(496) |
Β |
15,383Β |
|
Cash flows from investing activities |
||||||
|
Proceeds from sale of property, plant and equipment |
668Β |
493Β |
1,016Β |
|||
|
Proceeds from sale of investments |
-Β |
-Β |
51Β |
|||
|
Interest received |
-Β |
114Β |
-Β |
|||
|
Dividends received |
100Β |
-Β |
750Β |
|||
|
Acquisition of subsidiaries, net of cash acquired |
(165) |
(6,640) |
(8,878) |
|||
|
Acquisition of property, plant and equipment |
(3,819) |
(4,862) |
(5,369) |
|||
|
Proceeds from sale of jointly controlled entities |
306Β |
-Β |
-Β |
|||
|
Acquisition of other investments |
Β |
-Β |
Β |
(9) |
Β |
(31) |
|
Net cash outflow from investing activities |
Β |
(2,910) |
Β |
(10,904) |
Β |
(12,461) |
Β Β CONSOLIDATED CASH FLOW STATEMENT (CONTINUED)
FOR THE SIX MONTHS ENDED 30 NOVEMBER 2008
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
2008 |
2007 |
2008 |
||||
|
Β |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
|
Cash flows from financing activities |
||||||
|
Proceeds from issue of share capital |
7Β |
-Β |
-Β |
|||
|
Proceeds from new loan |
-Β |
5,040Β |
5,000Β |
|||
|
Repayment of borrowings |
(2,812) |
(2,454) |
(5,779) |
|||
|
Payment of finance lease liabilities |
(1,728) |
(1,294) |
(3,034) |
|||
|
Proceeds/(repayment) from invoice discounting facility |
7,802Β |
4,787Β |
(4,977) |
|||
|
Dividends paid |
(1,839) |
(1,536) |
(2,453) |
|||
|
Proceeds from issue of promissory notes |
Β |
18,691Β |
Β |
-Β |
Β |
6,759Β |
|
Net cash inflow/(outflow) from financing activities |
Β |
20,121Β |
Β |
4,543Β |
Β |
(4,484) |
|
Net increase/(decrease) in cash and cash equivalents |
5,579Β |
(6,857) |
(1,562) |
|||
|
Cash and cash equivalents at the start of the period/year |
(1,025) |
1,955Β |
1,955Β |
|||
|
Effect of exchange rate fluctuations on cash held |
Β |
(774) |
Β |
(591) |
Β |
(1,418) |
|
Cash and cash equivalents at the end of the period/year |
Β |
3,780Β |
Β |
(5,493) |
Β |
(1,025) |
1. Basis of preparation
This interim statement for the six months ended 30 November 2008 and the comparative figures for the six months ended 30 November 2007 are unaudited. This financial information does not constitute statutory accounts as defined in Section 240 of the Companies Act 1985. It does not comply with IAS34 'Interim Financial Reporting', as is permissable under the rules of the AIM market ("AIM").
These interim financial statements have been prepared in accordance with the measurement and recognition criteria of Adopted IFRS's. They do not include all the information required for the full annual financial statements, and should be read in conjunction with the financial statements of the Group as at and for the year ended 31 May 2008.
Β
2. Accounting policies
The accounting policies applied in preparing these interim financial statements are the same as those applied in the preparation of the annual financial statements for the year ended 31 May 2008, as described in those financial statements.
Β
3. Status of financial information
The comparative figures for the financial year ended 31 May 2008 are not the company's statutory accounts for that financial year. Those accounts have been reported on by the company's auditors and delivered to the registrar of companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 237 (2) or (3) of the Companies Act 1985.
Β
4. Taxation
Taxation is based on the estimated effective rate for each year as a whole, including deferred tax.
Β
5. Dividends
The dividend of 7 pence per ordinary share, proposed in the 2008 Annual Accounts, agreed by the shareholders at the Annual General Meeting on 3 November 2008 and paid on 12 November 2008, has been charged to reserves in these interim financial statements.
The directors have recommended an interim dividend of 3.8 pence per share which will be paid on 24 March 2009.
Β
6. Earnings per shareΒ
Earnings per share for the ordinary shares are as follows:
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
Β |
Β |
2008 |
Β |
2007 |
Β |
2008 |
|
Ordinary shares |
||||||
|
Basic earnings per share |
28.98p |
15.70p |
46.66p |
|||
|
Diluted earnings per share |
Β |
28.47p |
Β |
15.48p |
Β |
45.74p |
The calculation of earnings per share is based on the profit for the period/ year attributable to equity holders and on the weighted average number of shares in issue and ranking for dividend in the period.
Β
6. Earnings per shareΒ (continued)
|
Ordinary shares |
||||||
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
Β |
Β |
2008 |
Β |
2007 |
Β |
2008 |
|
Profit for the period/ year attributable to equity holders (Β£000) |
Β |
7,615Β |
Β |
4,124Β |
Β |
12,257Β |
|
Weighted average number of shares |
26,272,976 |
26,270,532Β |
26,270,532Β |
|||
|
Earnings per ordinary share (pence) |
Β |
28.98 |
Β |
15.70 |
Β |
46.66 |
The calculation of diluted earnings per share is based on the profit for the period/ year and on the weighted average number of ordinary shares in issue in the period/year adjusted for the dilutive effect of the share options outstanding.
|
UNAUDITED |
UNAUDITED |
AUDITED |
||||
|
6 MONTHS |
6 MONTHS |
YEAR |
||||
|
ENDED |
ENDED |
ENDED |
||||
|
30 NOVEMBER |
30 NOVEMBER |
31 MAY |
||||
|
Β |
Β |
2008 |
Β |
2007 |
Β |
2008 |
|
Profit for the period/ year attributable to equity holders (Β£000) |
Β |
7,615Β |
Β |
4,124Β |
Β |
12,257Β |
|
Weighted average number of shares |
26,741,294 |
26,641,502Β |
26,800,663Β |
|||
|
Diluted earnings per ordinary share (pence) |
Β |
28.47 |
Β |
15.48 |
Β |
45.74 |
Β Β 7. Segmental information
|
Energy & |
||||||||||
|
Production |
Commodities |
Transport |
Industrial |
Total |
||||||
|
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
||||||
|
30 November |
30 November |
30 November |
30 November |
30 November |
||||||
|
2008 |
2008 |
2008 |
2008 |
2008 |
||||||
|
Β |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
Β£000 |
|
|
Revenue |
||||||||||
|
Total revenue |
36,008Β |
205,048Β |
37,780Β |
28,964Β |
307,800Β |
|||||
|
Inter-segment revenue |
Β |
(201) |
Β |
(3,436) |
Β |
(5,924) |
Β |
(1,704) |
(11,265) |
|
|
Revenue to third parties |
Β |
35,807Β |
Β |
201,612Β |
Β |
31,856Β |
Β |
27,260Β |
296,535Β |
|
|
Segment operating profit |
8,345Β |
3,895Β |
1,519Β |
146Β |
13,905Β |
|||||
|
Share of profit in jointly controlled entities |
-Β |
577Β |
-Β |
-Β |
577Β |
|||||
|
Net financing costs |
Β |
(761) |
Β |
(847) |
Β |
(434) |
Β |
(228) |
(2,270) |
|
|
Profit/(loss) before taxation |
Β |
7,584Β |
Β |
3,625Β |
Β |
1,085Β |
Β |
(82) |
12,212Β |
|
Energy & |
||||||||||
|
Production |
Commodities |
Transport |
Industrial |
Total |
||||||
|
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
||||||
|
30 November |
30 November |
30 November |
30 November |
30 November |
||||||
|
2007 |
2007 |
2007 |
2007 |
2007 |
||||||
|
Β |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
Β |
Β£000 |
Β£000 |
|
|
Revenue |
||||||||||
|
Total revenue |
29,190Β |
96,343Β |
34,915Β |
21,566Β |
182,014Β |
|||||
|
Inter-segment revenue |
Β |
(118) |
Β |
(1,980) |
Β |
(4,441) |
Β |
(1,182) |
(7,721) |
|
|
Revenue to third parties |
Β |
29,072Β |
Β |
94,363Β |
Β |
30,474Β |
Β |
20,384Β |
174,293Β |
|
|
Segment operating profit |
4,001Β |
2,367Β |
1,672Β |
423Β |
8,463Β |
|||||
|
Share of profit in jointly controlled entities |
-Β |
222Β |
-Β |
-Β |
222Β |
|||||
|
Net financing costs |
Β |
(744) |
Β |
(832) |
Β |
(388) |
Β |
(128) |
(2,092) |
|
|
Profit before taxation |
Β |
3,257Β |
Β |
1,757Β |
Β |
1,284Β |
Β |
295Β |
6,593Β |
|
Β
8. Interim results
These results were approvedΒ by the Board of Directors on 17 February 2009. Copies of this interim report will be sent to all shareholders and will be available to the public from the Group's registered office.
Follow the stocks