The latest Investing Matters Podcast with Jean Roche, Co-Manager of Schroder UK Mid Cap Investment Trust has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksPalace Capital Regulatory News (PCA)

Share Price Information for Palace Capital (PCA)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 246.00
Bid: 236.00
Ask: 243.00
Change: 4.00 (1.65%)
Spread: 7.00 (2.966%)
Open: 240.00
High: 246.00
Low: 240.00
Prev. Close: 242.00
PCA Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

27 Nov 2014 07:00

RNS Number : 1305Y
Palace Capital PLC
27 November 2014
 



Palace Capital Plc

("Palace Capital", the "Company" or the "Group")

 

Interim results for the 6 months ended 30 September 2014

 

Palace Capital, the AIM-quoted commercial real estate company, is pleased to announce its interim results for the six months ended 30 September 2014.

 

Highlights

 

· Profit before tax of £8.4 million (H1 2013: loss before tax of £78,419)

· Completion of third portfolio acquisition

· £32 million Property Investment Holdings (PIH) acquisition

· Acquisition supported by a £20 million equity fundraising

 

Property Valuation

 

· The investment property value at 30 September 2014 was £98.6 million

· Net Asset Value per share 374p (31 March 2014: 357p) having regard to dilutive effect of equity raise

 

Asset Management

 

· Significant progress made on reducing irrecoverable outgoings

· Major progress made at Hudson House, York

 

Financing

 

· Bank loans £34.4 million - gearing of 45.9%

 

Dividend

 

· Dividend of 6p proposed

 

Stanley Davis, the Chairman of Palace Capital said;

 

"Palace Capital has made excellent progress during the period. We have completed our third portfolio acquisition which has grown our property portfolio to £98.6 million. There are plenty of opportunities to create further value from our assets and we have an exciting pipeline of initiatives that are delivering rental growth and driving further increases in capital values.

 

"Looking ahead, we believe the prospects for the company are excellent. I look forward to updating our shareholders on the progress that we make."

 

-ends-

Date: 27 November 2014

 

For further information contact:

 

Palace Capital Plc

Tel. +44 (0)20 3301 8301

Stanley Davis, Non-executive Chairman

Neil Sinclair, Chief Executive

Allenby Capital Limited

Tel. +44 (0) 20 3328 5656

Nick Naylor, Corporate Finance

James Reeve, Corporate Finance

Arden Partners plc

Tel: +44 (0) 20 7614 5917

Christopher Hardie, Corporate Finance

Ciaran Walsh, Corporate Finance

Broker Profile (Financial PR)

Tel. +44(0) 20 7448 3244

Simon Courtenay

 

 

CHAIRMAN'S STATEMENT FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2014

 

I am very pleased to report our results for the six months period ended 30 September 2014 which show the Group has made a profit before tax of £8,436,330 (6 months ended 31 July 2013 loss before tax £78,419). This is stated after charging £639,304 for the costs of the PIH acquisition and after revaluing the investment properties upwards by £7,291,715.

 

The Group has made very encouraging progress during the period. The highlight was the completion of our third portfolio acquisition, that of Property Investment Holdings Limited ("PIH"), in August 2014. The Group now has a total portfolio valued at £98.6million, excluding the value of the freehold interest of leasehold properties amounting to £1.2millon.

 

Review of the Business and Future Outlook

 

This continues to be a transformational period for the Group. Following on from the acquisition of the Sequel Portfolio from Quintain Estates and Development in October 2013, we completed the acquisition of PIH, based in Weybridge, Surrey in August of this year.

 

PIH, founded in 1957 owns seventeen properties mainly in the South East of which fifteen were let when the properties were acquired. Of the two unlet properties, we have agreed a letting on one, whilst the second is vacant with negotiations to sell this unit at an advanced stage. The PIH portfolio was valued by DTZ Debenham Tie Leung Limited ("DTZ") last July at £32.02million and has been revalued at £33.47million as at 30 September 2014.

 

We are excited by this acquisition which was purchased privately after many months of intense negotiation and due diligence. We believe that with our brand of active property management we have the opportunity to create considerable value for our shareholders.

 

Portfolio Activity

 

1) Hockenhull Estates Portfolio

This small portfolio in Cheshire consisting of nine properties was acquired in October 2011 and is fully let, which indicates the strength of the local market. The Hockenhull portfolio has been valued at £2.26million as at 30 September 2014, having been purchased for a consideration of £1.82 million.

 

2) The Sequel Portfolio

 

We have continued to manage this portfolio actively since its acquisition. The Sequel portfolio currently produces a gross rental income of £5.88million per annum. We have considerably reduced the irrecoverable expenditure such as empty rates and service charge/insurance shortfall so that our annualised net income at 30 September 2014 was £4.94million per annum. Allowing for the fact that we have sold a number of properties during the previous financial year, most of which were vacant, we have renewed leases and relet vacant accommodation and as a result we have reduced the vacant space to only 10.4% of this portfolio. A substantial proportion is at Hudson House, York to which I will refer later.

 

I referred in our Annual Report that we were committing the sum of £2.43million to refurbish two of our three office buildings in Milton Keynes. I am pleased to advise you that we delivered the first refurbished building to Rockwell Automation on time and on budget in September of this year and we are due to hand over the second refurbished building in December 2014. As announced previously, on completion, Rockwell will take two new full repairing and insuring leases for 12 years at an aggregate rental of £398,198 per annum with provision for rent review at the end of the 4th and 8th years. The board believes that this investment by the Company will provide excellent returns for shareholders.

 

In June 2014, we announced that we had re-let a 75,000 sq ft warehouse in Coventry to Brose Ltd (an existing sub-tenant) for an annual rent of £325,000. We are marketing the vacant refurbished 18,000 sq ft office property at the same site. The renewal of the lease for 26,000 sq ft of offices in Bristol to Balfour Beatty Group Ltd announced at the time of the fundraising in August will have an annual rental income of £162,500 with a reduced rental in year one of £81,250.

 

When we bought the Copperfields Centre in Dartford, Kent as part of the Sequel portfolio, it was a neglected asset. Some shop units were vacant, a number of tenants were in long-term arrears and within a short time an office tenant occupying 5,000 sq ft decided to vacate. Initially we considered that as part of a portfolio purchase there might be one or two properties which were unattractive and we contemplated a sale of this investment. However we took the decision to meet with the Local Council who have plans to regenerate the centre of Dartford. We decided to defer any sale and in the past month we have agreed to lease a retail unit, made appropriate arrangements with tenants in arrears and much more importantly we have secured Permitted Development to Residential use on the vacant office space of nearly 9,000 sq ft. We have appointed a development team with a view to carrying out a refurbishment scheme comprising nine flats funded by the recent placing of shares in August of this year. This property, which is situated opposite a shopping centre known as "The Priory" which is the main shopping centre of Dartford, is in the course of being sold and is only a few minutes' walk from Dartford Railway Station. Finally our anchor tenant in this property is Royal Bank of Scotland, who have not exercised their option to break and therefore their tenancy will continue until March 2020. Therefore, what might have been a relatively poor investment, may now provide far greater returns for the Group than first anticipated.

 

Sandringham House in Harlow, our 32,750 sq ft office building had 7,000 sq ft vacant when we acquired the Sequel portfolio. The vacant space has now been let to two tenants. This property is now fully leased with a considerable increase in cash flow by the reduction in irrecoverable expenditure of approximately £70,000 per annum and the benefit of the rental income of £41,000.

 

124-126, Above Bar Street, Southampton, is situated in a rapidly improving location in the city almost adjoining a major development by part of the Grosvenor Estate. We hold a medium term lease from the City Council with whom we have had discussions about a new long lease. We have let the majority of the property on a short term tenancy to the Grosvenor Estate and we have appointed a professional team to advise on a prospective refurbishment or redevelopment of this property.

 

We are pleased to report considerable progress on Hudson House in York, our 103,000 sq ft office building adjacent to York Railway Station. When we acquired the Sequel Portfolio the property was running a significant deficit of circa £500,000 per annum as only 25,000 sq ft was let and 78,000 sq ft was vacant. We have worked very hard to correct this shortfall so that the property is now producing a small surplus having achieved a number of small but important short-term lettings. In addition, we now have engaged a first class professional team who are working towards a major refurbishment of the entire property for which we hope to make a planning application in 2015. In the meantime we have taken advantage of current legislation and we have applied for Permitted Development to change the use of the entire property to residential, which we hope to secure before the end of the year. We continue to be excited about the future prospects for Hudson House.

 

The Sequel Portfolio continues to provide us with stellar returns and in the Board's view there is considerable further growth to come.

 

3) Property Investment Holdings (PIH) Portfolio

 

We only completed the acquisition of this company in August 2014, but by exercising our particular property management skill we will seek to make the vacant buildings or those with break clauses or lease expiries more valuable.

 

PIH has a portfolio of properties in towns such as Weybridge, Walton-on Thames, East Grinstead, Brighton, Salisbury and Plymouth and we are very pleased with this acquisition and the opportunities it offers.

 

Fraser House, Staines, a 6,700 sq ft office building adjoining Staines Railway Station has been vacant since July 2013. We have agreed terms with a prospective tenant for this refurbished property.

 

Unit 1 at the Clayton Industrial Estate, Burgess Hill is a 15,500 sq ft warehouse and office building which has been vacant since July 2013. We have now agreed a conditional sale to an owner occupier at considerably above book value.

 

Borrowings

 

We have renewed our £1.2million facility with Close Brothers on our Hockenhull portfolio, but we have reduced the level of borrowing on the Sequel Portfolio with the Nationwide Building Society from £20million at the date of acquisition to £17.3million. We have only recently taken out a new facility, from the National Westminster Bank PLC, secured on the PIH portfolio in the sum of £15.9million. We therefore have a very conservative level of borrowing at £34.4million representing 45.9% of the net assets of the Group.

 

Strategy Update

 

We continue to seek regional and secondary commercial property portfolios or appropriate single assets in order to grow the Group. We have viewed a number since the acquisition of PIH, but in the Board's view, the prices required will not provide an attractive enough return that we could recommend to shareholders. However, we consider that our approach is the correct one and that we will find an appropriate opportunity as we have clearly demonstrated in the past.

 

Finance Director

 

The board has taken the decision to seek a full time Finance Director and we are in initial discussions with recruitment companies. This reflects the progress the Group has made in a relatively short period of time. This will be a Board Appointment so great care will be taken before a final decision is made.

 

Portfolio Valuation

 

We instructed our valuers, Cushman & Wakefield and DTZ, to update the valuations in respect of the Sequel Portfolio and the PIH portfolio as at the end of our half year. I am pleased to advise that, as at 30 September 2014, the Sequel Portfolio has been valued at £62.89million as compared to £55.99million at 31 March 2014 and the PIH Portfolio has been valued at £33.47million (fair value on acquisition was £32.1 million). Thus together with the Hockenhull Portfolio valued at £2.26million our properties are valued at the half year at £98.6million. With a growing cash balance of £11.45million having raised £20million of equity last August and borrowings of £33.4million our net asset position as at 30 September 2014 was £75.0million representing a net asset value per share of 374p (31 March 2014 357p per share) which has regard to the dilutive effect of the recent equity issue.

 

Funding of new opportunities

 

At the time of the recent fundraising we raised some additional funds to allow the management team to take advantage of individual acquisitions as well as investments into our existing portfolio of an opportunistic nature. I have referred above to opportunities in our Sequel portfolio such as Hudson House, York where we have the opportunity to create a first class asset and other opportunities such as those in Dartford, Stoke-on-Trent and Southampton. Other individual sites are being shown to us as well as small portfolios some of which could be acquired from our own resources without recourse to new equity. I look forward to reporting on these possible new investments in due course.

 

Dividend

 

In the Company's Admission Document dated 2 October 2013 the Board stated its intention to recommend a dividend of 12p per share in respect of the period ending 31 March 2015. We will be paying a dividend of 6p per share on 30 December 2014 to those shareholders on the register as at 5 December 2014. It is our intention to pay a progressive dividend and we will consider the level of a final dividend at the time of the year-end announcement, taking into account our previous statements, progress on lettings, further investment in our existing portfolio as well as new acquisition opportunities.

 

Conclusion

 

This is an exciting Group with supportive shareholders and a strong management team. I welcome Kim Taylor-Smith to our Board and thank Roger Nagioff, who recently resigned due to other business commitments, for his outstanding contribution whilst a Board member. I am very confident regarding our future prospects.

 

Stanley Davis

Chairman

 

27 November 2014

 

 

Palace Capital Plc

CONSOLIDATED INCOME STATEMENT

for the six months ended 30 September 2014

 

 

 

 

 

 

 

 

 

Notes

6 months

ended

30 September

2014

(unaudited)

£

6 months

ended

31 July

2013

(unaudited)

£

14 months

ended

31 March

2014

(audited)

£

Revenue

- continuing operations

3,478,642

91,834

3,251,818

- acquisitions

253,305

-

3,731,947

91,834

3,251,818

Cost of sales

(768,803)

(2,964)

(648,181)

GROSS PROFIT

2,963,144

88,870

2,603,637

Gains on revaluation of investment property

7,291,715

-

19,500,531

Profit on disposal of investment properties

-

-

786,616

Costs of acquisitions

(639,304)

-

(516,569)

Administrative expenses

(590,215)

(113,037)

(648,790)

Continuing operations

7,472,850

(24,167)

21,725,425

Acquisitions

1,552,490

-

PROFIT/(LOSS) BEFORE INTEREST

2

9,025,340

(24,167)

21,725,425

Other interest receivable

3,887

25

20,519

Finance costs

(592,897)

(54,277)

(593,200)

PROFIT/(LOSS) BEFORE TAX

8,436,330

(78,419)

21,152,744

Taxation

(10,312)

(402)

81,141

PROFIT/(LOSS) FOR THE PERIOD

8,426,018

(78,821)

21,233,885

EARNINGS PER ORDINARY SHARE

Basic

3

60.5p

(0.25p)

431.6p

Diluted

3

57.5p

(0.25p)

401.3p

 

 

 

Palace Capital Plc

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

30 September 2014

 

 

 

Notes

30 September

2014

(unaudited)

£

31 July

2013

(unaudited)

£

31 March

2014

(audited)

£

NON-CURRENT ASSETS

Goodwill

5,910

5,910

5,910

Investment properties

5

99,840,167

2,015,000

59,440,168

Tangible fixed assets

31,113

336

205

Trade and other receivables

6

497,681

-

539,995 

100,374,871

2,021,246

59,986,278

CURRENT ASSETS

Trade and other receivables

6

1,873,689

20,907

1,936,795

Deferred tax

100,000

-

100,000

Cash and cash equivalents

11,451,178

9,936

5,123,337

TOTAL CURRENT ASSETS

13,424,867

30,843

7,160,132

CURRENT LIABILITIES

Redeemable preference shares

-

(65,000)

-

Trade and other payables

(3,948,484)

(174,427)

(4,171,382)

TOTAL CURRENT LIABILITIES

7

(3,948,484)

(239,427)

(4,171,382)

NET CURRENT ASSETS/(LIABILITIES)

9,476,383

(208,584)

2,988,750

NON-CURRENT LIABILITIES

Borrowings

8

(33,607,615)

(1,764,828)

(17,384,179)

Obligations under finance leases

(1,214,295)

-

(1,215,055)

NET ASSETS

75,029,344

47,834

44,375,794

EQUITY

Share capital

10

2,291,911

315,938

1,528,438

Share premium account

43,877,375

110,395

21,856,482

Capital redemption reserve

65,000

-

65,000

Convertible loan notes - equity

-

27,934

27,934

Share based payments

63,985

18,333

75,000

Profit and loss account

28,731,073

(424,766)

20,822,940

EQUITY - attributable to the owners of the parent

75,029,344

47,834

44,375,794

 

 

 

Palace Capital Plc

CONSOLIDATED CASH FLOW STATEMENT

for the six months ended 30 September 2014

 

 

 

 

 

 

 

Notes

6 months

ended

30 September

2014

(unaudited)

£

6 months

ended

31 July

2013

(unaudited)

£

14 months

ended

31 March

2014

(audited)

£

NET CASH INFLOW/(OUTFLOW) FROM OPERATING ACTIVITIES

 

4

1,771,813

(15,858)

1,297,372

RETURNS ON INVESTMENTS AND SERVICING OF FINANCE

Interest received

3,887

25

20,519

Dividends paid

(561,834)

-

(18,124)

Interest and other finance costs paid

(882,723)

(35,666)

(410,775)

(1,440,670)

(35,641)

(408,380)

TAXATION

Corporation tax paid

(9,132)

(2,261)

(13,250)

INVESTING ACTIVITIES

Payments to acquire subsidiary undertakings

9

-

-

(1)

Purchase of tangible fixed assets

(31,930)

-

-

Payments for development expenditure

(933,457)

-

-

Purchase of investment property

-

-

(750,000)

Proceeds from disposal of investment properties

-

-

3,282,147

NET CASH (OUTFLOW)/INFLOW FROM INVESTING ACTIVITIES

(965,387)

-

2,532,146

FINANCING ACTIVTIES

Issue of ordinary share capital

19,363,644

-

23,008,587

Redemption of Preference shares

-

-

(65,000)

Other loans received/(repaid)

(317,927)

25,000

(550,000)

Bank loan received

16,000,000

Bank loan repaid

(28,074,008)

-

(20,716,126)

Capital element of finance lease

(760)

-

(708)

Net cash INflow from financing activities

6,970,949

25,000

1,676,753

NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS

6,327,573

(28,760)

5,084,641

Cash and cash equivalents at beginning of period

5,123,337

38,696

38,696

Cash acquired

268

-

-

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

11,451,178

 

9,936

 

5,123,337

 

 

 

Palace Capital Plc

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 September 2014

 

 

 

Share Capital

£

 

Share Premium

£

 

 

Capital redemption reserve

£

 

Convertible loan equity reserve

£

 

Share based payment reserve

£

Profit and loss account

£

Total equity

£

As at 31 January 2013

315,938

110,395

-

27,934

13,333

(345,945)

121,655

Share based payments

-

-

-

-

5,000

-

5,000

Loss for the period

-

-

-

-

-

(78,821)

(78,821)

Total comprehensive income

 

-

 

 

-

 

 

5,000 

 

(78,821)

 

(73,821

As at 31 July 2013

315,938

110,395

-

27,934

18,333

(424,766)

47,834

Warrants issued on raising of new shares

 

-

 

(50,000)

 

-

 

-

-

50,000

 

-

 

-

Profit for the period

-

-

-

-

-

21,312,706

21,312,706

Share based payments

-

-

-

-

6,667

-

6,667

Total comprehensive income

 

-

 

(50,000) 

 

-

 

 

56,667 

 

21,312,706

 

21,319,373 

Issue of new shares

1,212,500

21,796,087

-

-

-

-

23,008,587

Redemption of preference shares

 

-

 

-

 

65,000

 

-

 

-

 

(65,000)

 

-

As at 31 March 2014

1,528,438

21,856,482

65,000

27,934

75,000

20,822,940

44,375,794

Share based payments

-

-

-

-

5,000

-

5,000

Profit for the period

-

-

-

-

-

8,426,018

8,426,018

Total comprehensive income

 

-

 

 

-

 

 

5,000 

 

8,426,018

 

8,431,018

Issue of new shares

763,473

22,020,893

-

-

-

-

22,784,366

Dividends

-

-

-

-

-

(561,834)

(561,834)

Transfer on exercise of warrants

-

-

-

-

(16,015)

16,015

-

Transfer on repayment of loan

-

-

-

(27,934)

-

27,934

-

As at 30 September 2014

2,291,911

43,877,375

65,000

-

63,985

28,731,073

75,029,344

Palace Capital Plc

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

for the six months ended 30 September 2014

1 BASIS OF PREPARATION

The financial information contained in this interim report does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. The figures for the period ended 31 March 2014 have been extracted from the audited statutory accounts. The interim results, which have not been audited or reviewed by the company's auditors, have been prepared in accordance with applicable International Accounting Standards (IAS) and International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB). These standards are also collectively referred to as "IFRS".

The accounting policies and methods of computations used are consistent with those used in the Group Annual Report for the 14 month period ended 31 March 2014 and are expected to be used in the Group Annual Report for the year ended 31 March 2015.

Statutory accounts for the 14 month period ended 31 March 2014 were prepared and filed with the Registrar of Companies and received an unqualified audit report.

 

The interim report was approved by the Board of Directors on 26 November 2014.

 

Copies of this statement are available to the public for collection at the company's Registered Office at 41 Chalton Street, London, NW1 1JD and on the Company's website, www.palacecapitalplc.com.

 

 

2 SEGMENTAL ANALYSIS

Revenue - type and geographic area

6 months

ended

30 September

2014

(unaudited)

6 months ended

31 July

2014

(unaudited)

14 months

ended

31 March

2014

(audited)

£

£

£

Rents received from investment properties in the United Kingdom

3,708,231

91,834

3,178,285

Management fees in the United Kingdom

23,716

-

73,533

Total Revenue

3,731,947

91,834

3,251,818

 

Revenue - operating segment

6 months

ended

30 September

2014

(unaudited)

6 months ended

31 July

2014

(unaudited)

14 months

ended

31 March

2014

(audited)

Sequel Portfolio

3,380,669

-

3,038,152

PIH Portfolio

253,305

-

-

Hockenhull Portfolio

97,973

91,834

213,666

Total Revenue

3,731,947

91,834

3,251,818

 

 

 

Operating profit/(loss) - operating segment

6 months

ended

30 September

2014

(unaudited)

6 months ended

31 July

2014

(unaudited)

14 months

ended

31 March

2014

(audited)

£

£

£

Sequel Portfolio

8,241,264

-

22,167,052

PIH Portfolio

1,552,490

-

-

Hockenhull Portfolio

113,531

80,253

399,841

Costs of acquisitions

(639,304)

-

(516,569)

Head office

(242,641)

(104,420)

(324,899)

Total Operating profit/(loss)

9,025,340

(24,167)

21,725,425

 

 

Net operating assets - operating segment

6 months

ended

30 September

2014

(unaudited)

6 months ended

31 July

2014

(unaudited)

14 months

ended

31 March

2014

(audited)

£

£

£

Sequel Portfolio

28,329,967

-

21,090,732

PIH Portfolio

4,776,893

-

-

Hockenhull Portfolio

875,761

2,034,628

807,888

Head office

41,046,723

(1,986,794)

22,477,174

Total Operating assets

75,029,344

47,834

44,375,794

 

3 EARNINGS per ORDINARY share

 

The earnings/(loss) per ordinary share for the period is calculated based upon the following information:

 

6 months ended

30 September

2014

(unaudited)

6 months ended

31 July

2013

(unaudited)

14 months

ended

31 March

2014

(audited)

Weighted average number of ordinary shares for basic earnings per share

13,928,993

315,937

4,920,006

Weighted average number of ordinary shares for diluted earnings per share

 

14,654,042

 

507,531

 

5,291,256

£

£

£

Profit/(loss) for the period

8,426,018

(78,821)

21,233,885

Basic Earnings/(loss) per ordinary share

 

60.5p

 (0.25p)

431.6p

Diluted Earnings/(loss) per ordinary share

 57.5p

 (0.25p)

401.3p

In accordance with IAS 38 where there is a loss for the year, there is no dilutive effect from share options and therefore there is no difference between the basic and diluted loss per share.

 

 

 

4

Reconciliation of operating PROFIT/(LOSS) to net cash flow from operating activities

6 months ended

30 September

2014

(unaudited)

6 months ended

31 July

2013

(unaudited)

14 months

ended

31 March

2014

(audited)

£

£

£

Profit/(loss) for the period

8,436,330

(78,419)

21,152,744

Adjustments for:

Finance income

(3,887)

(25)

(20,519)

Finance costs

592,897

54,277

593,200

Gains on revaluation of investment property

(7,291,715)

-

(19,500,531)

Profit on disposal of investment properties

-

-

(786,616)

Share based payments

5,000

5,000

11,667

Operating cash flow before movements in working capital

1,738,625

(19,167)

1,449,945

Depreciation

1,095

111

242

(Increase)/decrease in debtors

131,556

8,576

(982,382)

Increase/(decrease) in creditors

(99,463)

(5,378)

829,567

Net cash flow from operating activities

1,771,813

(15,858)

1,297,372

 

5 INVESTMENT PROPERTIES

30 September

2014

(unaudited)

31 July

2013

(unaudited)

31 March

2014

(audited)

£

£

£

Opening balance

59,440,168

2,015,000

2,015,000

Arising on acquisition of subsidiary undertakings

32,099,924

-

39,670,168

Additions

1,008,360

-

750,000

Gains on revaluation of investment property portfolio

7,291,715

-

19,500,531

Disposals

-

-

(2,495,531)

Closing balance

99,840,167

2,015,000

59,440,168

 

Investment properties are stated at fair value as determined by the Directors. The Directors have decided that the fair value of the PIH portfolio assets at acquisition was £32,099,924 and at 30 September 2014 was £33,470,000, as supported by an independent valuation. The fair value of the Sequel portfolio of assets amounted to £62,890,000 (31 March 2014 - £57,210,168) and the fair value of the Hockenhull portfolio of assets amounted to £2,260,000 (31 March 2014 - £2,230,000). The fair value represents the amount at which the assets could be exchanged between a knowledgeable, willing buyer and a knowledgeable, willing seller in an arms length transaction at the date of valuation, in accordance with International Valuation Standards.

 

Investment properties in the Sequel portfolio with a carrying value of £62,890,000 are subject to a first charge to secure a bank loan amounting to £17,332,359.

 

Investment properties in the PIH portfolio with a carrying value of £33,470,000 are subject to a first charge to secure a bank loan amounting to £15,900,000.

 

Investment properties in the Hockenhull portfolio with a carrying value of £2,260,000 are subject to a first charge to secure a bank loan amounting to £1,199,227.

 

Included in investment property values are the freehold interest of leasehold properties amounting to £1,220,167.

 

 

6 TRADE AND OTHER RECEIVABLES

30 September

2014

(unaudited)

31 July

2013

(unaudited)

31 March

2014

(audited)

£

£

£

Trade receivables

1,504,242

-

1,410,332

Other taxes

123,010

7,242

36,925

Other receivables

26,880

-

71,806

Prepayments and accrued income

717,238

13,665

957,727

2,371,370

20,907

2,476,790

 

Non- Current

497,681

-

539,995

Current

1,873,689

20,907

1,936,795

2,371,370

20,907

2,476,790

 

7 CURRENT TRADE AND OTHER PAYABLES

30 September

2014

(unaudited)

31 July

2013

(unaudited)

31 March

2014

(audited)

£

£

£

Convertible loan notes

-

85,000

-

Redeemable preference shares

-

65,000

-

Trade creditors

683,049

15,794

338,812

Bank loans

400,000

-

1,199,959

Other creditors

122,104

-

46,103

Income tax

8,648

2,267

7,468

Other taxes

620,727

-

827,280

Accruals and deferred income

2,113,956

71,366

1,751,760

3,948,484

239,427

4,171,382

 

 

8 NON CURRENT LIABILITIES

30 September

2014

(unaudited)

31 July

2013

(unaudited)

31 March

2014

(audited)

£

£

£

Convertible loan notes

-

287,347

290,619

Loan notes

-

277,500

-

Bank Loans

33,607,615

1,199,981

17,093,560

33,607,615

1,764,828

17,384,179

 

Non-current liabilities

30 September

2014

(unaudited)

31 July

2013

(unaudited)

31 March

2014

(audited)

£

£

£

Bank Loans

34,031,586

1,199,981

17,332,360

Amortised borrowing costs

(423,971)

-

(238,800)

33,607,615

1,199,981

17,093,560

 

Included within bank loans is an amount of £17,332,359 which is secured on the Sequel portfolio of investment properties. Interest is charged at a rate of 3.75% above the 3 month Libor rate. The loan is repayable on 21 October 2016. Loan arrangement fees amounting to £192,083 are spread over the term of the loan and have been deducted from the bank loan balance.

 

Included within bank loans is an amount of £15,900,000 which is secured on the PIH portfolio of investment properties. Interest is charged at a rate of 2.75% above the National Westminster Bank Plc base rate. An amount of £100,000 is repayable quarterly with the remaining loan repayable, at the end of the term of the loan, on 26 August 2019. Loan arrangement fees amounting to £231,888 are spread over the term of the loan and have been deducted from the bank loan balance.

 

Included within bank loans is an amount of £1,199,227 which is secured on the Hockenhull portfolio of investment properties. Interest is charged at a rate of 4% above the 1 month Libor rate with a minimum rate of 5% and is payable monthly. The loan is repayable on 30 September 2017.

 

The convertible loan notes of £300,000 were provided by a pension scheme of which Stanley Davis is a beneficiary at an interest rate of 4%. The loan was repaid on 23 June 2014.

 

9 BUSINESS COMBINATIONS

 

On 26 August 2014 the group acquired 100% of the share capital of Property Investment Holdings Limited for a consideration of £3,420,723. The consideration was satisfied by issuing 1,103,459 ordinary 10p shares at an issue price of £3.10.

 

 

Carrying value at acquisition date

Adjustments

Fair value at acquisition date

Investment properties

29,385,000

2,714,924

32,099,924

Tangible fixed assets

73

73

Receivables and prepayment

261,953

-

261,953

Cash at bank and in hand

268

-

268

Payables and other creditors

(416,378)

-

(416,378)

Bank loans

(28,525,117)

-

(28,525,117)

Deferred tax

(401,342)

401,342

-

Net assets

304,457

3,116,266

3,420,723

Consideration

3,420,723

 

Goodwill on acquisition

 

-

 

10 SHARE CAPITAL

 

30 September

2014

(unaudited)

31 July

2013

(unaudited)

31 March

2014

(audited)

Ordinary 1p shares

-

315,938

-

20,075,673 (2014 - 12,440,937) ordinary 10p shares

2,007,567

-

1,244,094

315,937 deferred 90p shares

284,344

-

284,344

Share capital

2,291,911

315,938

1,528,438

Redeemable £1 preference shares

-

65,000

-

 

On 23 June 2014 79,665 warrants were exercised and as a result the company issued 79,665 ordinary 10p shares at a price of £2.00.

 

On 26 August 2014 the company issued 7,555,071 ordinary 10p shares at a price of £3.10. Issue costs amounting to £795,684 were incurred and have been deducted from the share premium account.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR DXBDBLSDBGSL
Date   Source Headline
29th Apr 20241:15 pmRNSBoulton House disposal
18th Apr 20247:00 amRNSDISPOSALS AND DEBT UPDATE
28th Mar 202412:45 pmRNSTotal Voting Rights
12th Mar 20247:00 amRNSDividend Declaration
8th Feb 20243:49 pmRNSHolding(s) in Company - Amendment
8th Feb 20243:30 pmRNSHolding(s) in Company
8th Feb 20243:29 pmRNSHolding(s) in Company
7th Feb 20247:00 amRNSDISPOSALS AND DEBT UPDATE
4th Dec 20234:00 pmRNSResult of General Meeting
15th Nov 20233:15 pmRNSHolding(s) in Company
15th Nov 20237:02 amRNSNotice of General Meeting
15th Nov 20237:01 amRNSDirectorate Change
15th Nov 20237:00 amRNSInterim Results
17th Oct 20234:00 pmRNSDirector/PDMR Shareholding
14th Sep 20237:00 amRNSDividend Declaration
6th Sep 20237:00 amRNSTransaction in Own Shares
4th Sep 20231:40 pmRNSDirector Declaration
29th Aug 20237:00 amRNSTransaction in Own Shares
22nd Aug 20237:00 amRNSTransaction in Own Shares
21st Aug 20237:00 amRNSDirector Dealing
15th Aug 202310:07 amRNSNotification of Major Holdings
15th Aug 20239:56 amRNSNotification of Major Holdings
14th Aug 20237:00 amRNSTransaction in Own Shares
10th Aug 20237:00 amRNSTransaction in Own Shares
8th Aug 20237:00 amRNSShare Buyback and Total Voting Rights
2nd Aug 20237:00 amRNSSale of Maidenhead office property for £9.6m
26th Jul 20232:15 pmRNSResult of AGM
26th Jul 20237:00 amRNSAGM Trading Update
19th Jul 20237:00 amRNSTransaction in Own Shares
7th Jul 20237:00 amRNSTransaction in Own Shares
3rd Jul 20237:00 amRNSShare Buyback and Total Voting Rights
30th Jun 20237:00 amRNSTransaction in Own Shares
28th Jun 20237:00 amRNSTransaction in Own Shares
27th Jun 20237:00 amRNSAnnual Report and Notice of Annual General Meeting
23rd Jun 20237:00 amRNSTransaction in Own Shares
21st Jun 20237:00 amRNSTransaction in Own Shares
15th Jun 202311:21 amRNSShare Buyback
15th Jun 20237:00 amRNSResults for the year ended 31 March 2023
6th Jun 20237:00 amRNSTransaction in Own Shares
25th May 20237:00 amRNSTransaction in Own Shares
17th May 20237:00 amRNSTransaction in Own Shares
15th May 20237:00 amRNSTransaction in Own Shares
12th May 20237:00 amRNSTransaction in Own Shares
5th May 20237:00 amRNSIndustrial properties disposal and Trading Update
18th Apr 20237:00 amRNSTransaction in Own Shares
4th Apr 20237:00 amRNSTransaction in Own Shares
30th Mar 20237:00 amRNSTransaction in Own Shares
21st Mar 20232:30 pmRNSHolding(s) in Company
21st Mar 20237:00 amRNSTransaction in Own Shares
15th Mar 20237:00 amRNSDividend Declaration

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.