We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksSIXH.L Regulatory News (SIXH)

  • There is currently no data for SIXH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

2 Dec 2015 07:00

RNS Number : 6543H
600 Group PLC
02 December 2015
 



The 600 Group PLC

 

Unaudited Interim Results for the six months ended 26 September 2015

 

The 600 Group PLC ("the Group"), the AIM listed distributor, designer and manufacturer of industrial products (AIM: SIXH), today announces its unaudited interim results for the six months ended 26 September 2015.

 

Highlights:

 

Revenues increased by 11% to £23.35m (FY15 H1: £21.05m)

Underlying* operating profit up 35% to £1.17m (FY15 H1: £0.87m)

Underlying* net profit before tax up 12% at £0.75m (FY15 H1: £0.67m)

Underlying earnings* up 31% to 0.85 pence (FY15 H1: 0.65 pence)

Integration of TYKMA and Electrox Laser businesses well advanced

Development of sales to South East Asia through several new distributors for machine tool products

Sales begin of Clausing products into UK and European markets

 

 

*from continuing operations, before pension credit interest, amortisation of shareholder loan and acquired goodwill, share option costs and special items.

 

 

Commenting today, Paul Dupee, Executive Chairman of The Group said:

"Although both of our Divisions are going through a number of changes, which should deliver longer term benefits, they have still been able to deliver reasonable financial results for the six month period ended 26 September 2015.

The Board is optimistic that the process which has begun to leverage our industry recognized brands such as Colchester, Harrison, Clausing, TYKMA and Electrox through an increased worldwide distribution network will accelerate revenue growth further and that the actions being taken to reduce overheads and become more efficient will yield better margins on increasing sales in the future."

 

 

Reconciliation of underlying profit before taxation:

26 Weeks ended

26 Weeks ended

26 September

27 September

2015

2014

£m

£m

Revenues

23.35

21.05

Cost of sales

(15.42)

(14.14)

Gross profit

7.93

6.91

Net operating costs

(6.76)

(6.05)

Underlying operating profit

1.17

0.86

Bank and loan note interest expense (net)

(0.42)

(0.19)

Underlying profit before tax

0.75

0.67

Other items:

Pensions credit

0.93

2.19

Interest on pension surplus

0.58

0.44

Other Special items

(0.58)

(0.07)

Amortisation of shareholder loan costs

(0.07)

(0.07)

0.86

2.49

Reported profit before tax

1.61

3.16

 

 

 

More Information on the group can be viewed at: www.600group.com

 

Enquiries:

The 600 Group PLC

Tel: 01924 415000

Paul Dupee, Executive Chairman

Neil Carrick, Finance Director

Cadogan PR Limited

Tel: 020 7930 7006

Alex Walters

Tel: 07771 713608

FinnCap

Tel: 020 7600 1658

Tony Quirke/Mia Gardiner (Sales/Broking)

SPARK Advisory Partners Limited (NOMAD)

Miriam Greenwood/Sean Wyndham-Quin

Tel: 020 3368 3553

The 600 Group Plc

Executive Chairman's Statement for the six months ended 26 September 2015

 

Overview

 

Although both of our Divisions are going through a number of changes, which should deliver longer term benefits, they have still been able to deliver reasonable financial results for the six month period ended 26 September 2015. Revenue growth over the previous half year was up 11% and profit margins overall increased despite a fall off in demand in our European markets.

 

The integration of the TYKMA and Electrox laser businesses has progressed well and significant savings are starting to come through, although somewhat later than originally anticipated.

Following weaker demand than forecast for our machine tool and precision component products in the UK and European markets, increased sales and marketing resources along with the launch of the Clausing products into these markets have been implemented and changes are being made to the mix of products in the UK manufacturing business to improve efficiency.

 

We have continued to invest in facilities, people and product development, to maintain our strategic goal of leveraging the strength of the Group's brands into high growth niche markets led by technical expertise.

 

 

 

Results and dividend

 

 

Revenue increased by 11% to £23.35m (FY15 H1: £21.05m) generating a net operating profit (excluding the effects of special items) up 35% at £1.17m (FY15 H1: £0.87m).

 

After taking account of interest on bank borrowings and loan notes, the underlying Group pre-tax profit before pension credit interest and amortisation of shareholder loan and intangible assets acquired ,share option costs and special items was £0.75m (FY15 H1: £0.67m).

 

A number of Special Items have been noted separately so that the underlying trading performance can be better understood. The current period includes a credit of £0.93m (credit of £2.19m in FY15: H1) as a result of liability reduction exercises by the pension scheme trustees. Reorganisation and redundancy costs as a result of the integration of the TYKMA and Electrox businesses and the cost of the Board change in April 2015 have also been highlighted separately and amounted to £0.49m. In addition share option costs and the amortisation of intangible assets acquired, which are non-cash costs, are also included in special items.

 

The total profit attributable to shareholders of the Group for the financial period was £1.12m (FY15 H1: £2.14m including £2.19m of pensions credit), providing earnings of 1.21 pence per share (FY15 H1: 2.49 pence). The underlying earnings per share (excluding the large pensions credits and pension interest, amortisation of shareholder loan and acquired goodwill, share option costs and other special items) was 0.85p (FY15 H1: 0.65p)

 

The Board continues to believe the retention of earnings to grow the businesses is the most appropriate use of available finance and accordingly do not recommend the payment of an interim dividend.

 

Operating activities

 

Machine tools and precision engineered components

FY16 H1

£m

FY15 H1

£m

Revenues

16.81

16.86

Operating profit

1.05

1.28

Operating margin

6.2%

7.6%

Revenue in our North American business was strong, being 17%( 8.5% at constant currency rates) up on the same period last year and against a backdrop of, at best, a flat overall US machine tool market. This business continues to gain market share as a result of exceptional customer service and support and providing high quality machines to meet its target customers' requirements. Operating margins increased by 2.2% on the back of the increased volumes through a well controlled relatively fixed overhead base.

Trading in the European market proved to be tough with revenue falling short of the corresponding prior period by 15%, with most of this shortfall coming in the second quarter. Action is being taken under the guidance of Don Haselton, since his appointment as Divisional Managing Director in mid August, to increase the sales and marketing effort and introduce the Clausing product range of saws, drills, mills and grinders into the UK, European and overseas markets. These products are very often found alongside our Colchester and Harrison lathes in the many facilities we sell into and are a natural extension to our existing product range in these markets. These types of product represent about 50% of the total machine tools sold by our North American operation who have been selling them alongside our Colchester and Harrison lathes for many years and have high quality, long established supply lines in place which the European operation is now tapping into.

The mix of product manufactured in the UK is also being adjusted to improve efficiency and in particular certain high precision products are being brought back in house to be manufactured rather than outsourced while there will be reductions in other products. This will involve some restructuring costs which will be incurred in the second half of the financial year.

The reduction in volumes in the European operation during the period was weighted towards the higher margin precision components and consequently this held back operating margins and profitability significantly. This was the principal reason for the overall reduction in the Machine Tools operating profit against the corresponding period last year, despite the improvement in the North American operation in both volume and operating profit.

Weakness continued in the Australian operation for most of the period which was 37% down on revenues at constant currency rates and 45% down in Sterling terms against the same period last year and as a result action was taken to reduce overheads and preserve cash. There has been a recovery in volumes in the three months since August. Looking forward the management team, aided by Don Haselton, have been actively pursuing the development of new sales channels for our branded products in South East Asia and has secured several new distributorships including the Philippines, Thailand and Singapore.

 

Laser marking

 

FY16 H1

£m

FY15 H1

£m

 

Revenues

6.57

4.31

Operating profit

0.63

0.16

Operating margin

9.6%

3.8%

 

 

The integration of the Electrox and TYKMA businesses has progressed well under the leadership of David Grimes, who has been responsible for the Division since February and was appointed the Divisional Managing Director for Laser Marking in August. The relative size of the manufacturing footprints has shifted from the UK more towards the USA where the largest proportion of the Division's sales are currently focused. This exercise has inevitably incurred some redundancy and reorganisation costs but will leave the division with a more efficient manufacturing base. Product integration and finalisation of the new software has been ongoing and new common supplier agreements have been negotiated. The benefits of these projects will start to flow through as volumes increase in the second half of the financial year.

 

Whilst top line progress has continued in the North American market and the UK, the European market has seen a significant decline of more than 30% against the corresponding period last year and the new combined sales organisation is now turning its attention to restoring growth in this market.

 

The divisional operating profit and margin has shown a significant increase, underlying the benefits of the businesses integration and we expect further benefits to come through as the various ongoing actions come to fruition.

 

 

Facilities

 

During the summer months both the Clausing operation in Kalamazoo, Michigan and the TYKMA operation in Chillicothe, Ohio moved to new purpose built leasehold premises. The new sites benefit from having better locations, improved road links, enhanced operating efficiency, and significantly improved facilities. To the credit of our management teams and their planning there was no significant impact on trading during the period of the moves. Both new facilities have hosted customer, distributor and supplier visits since the moves which have received high praise from all those visiting.

 

 

Financial position

 

Net assets increased by £0.8m to £35.5m largely as a result of the pension asset increase. Net assets excluding the effect of pension schemes (and associated taxation) remained largely the same at £12.4m with the profit generation and £0.3m raised on the issue of new shares during the period to satisfy the exercise of share options offset by the write down on investments and the currency movements on the retranslation into Sterling of our overseas assets.

 

The issue of the third tranche of the new 8% Loan Notes amounting to £806,000 was completed in early September bringing the total amount issued to the authorised £8.5m.

 

Cash used in operations was negative at £0.15m with £1.48m of funds from operating activity absorbed in restructuring costs, paydown of creditors and a stock increase to support the change of Laser manufacture predominantly to the USA. Capital expenditure during the period was £0.8m including the purchase of a new machine for the Gamet bearings operation and fit out costs on both the new US premises during the period. Interest payments increased as a result of the amounts paid on the new loan notes issued increasing from £0.20m to £0.42m.

Net debt as a consequence increased by £1.34m to £12.1m resulting in gearing of 34.1% (March 2015: 23.5%).

 

 

UK pension scheme

 

The surplus on the UK pension scheme increased during the period from £35.4m in March to £36.6m as a result of changes in underlying assumptions, most notably the yield on corporate bonds upon which the valuation is based.

 

The estimated funding deficit at the end of September 2015 using the technical provisions basis agreed at the last tri-ennial valuation was £15.9m compared to the tri-ennial valuation deficit at 31 March 2013 of £25.4m.

 

The scheme continues to benefit from active management of the investment portfolio with the overall aim of reaching full buy-out funding without reliance on future contributions from the Group. The Directors and Trustee continue to work in close co-operation, and liability reduction exercises are ongoing. The trustees are now engaging with the insurance industry on a regular basis to ensure any market pricing benefits are not missed and that the eventual buy out of part or all of the schemes liabilities is achieved in the next few years.

 

Outlook

 

Market conditions generally remain patchy. Enquiry levels have in recent months picked up from the low of the summer months but customer confidence to commit to purchase remains a concern. Given the slower than expected trading in Europe and the efficiencies in the Laser Marking Division taking slightly longer than planned it is possible that the outcome for the full financial year may be less than the Board's previous expectations.

Extra resource is going into sales and marketing across all businesses and new products and new markets are being developed.

 

The Board is optimistic that the process which has begun to leverage our industry recognized brands such as Colchester, Harrison, Clausing, TYKMA and Electrox through an increased worldwide distribution network will accelerate revenue growth further and that the actions being taken to reduce overheads and become more efficient will yield better margins on increasing sales in the future.

 

We will continue to explore acquisition opportunities to identify complimentary businesses within our core competencies.

 

 

 

Paul Dupee

Executive Chairman

2 December 2015

 

Condensed consolidated income statement (unaudited)

For the 26 week period ended 26 September 2015

 

26 weeks

 Ended

 26 weeks

ended

52 weeks

Ended

26 September

27 September

28 March

2015

2014

2015

£'000

£'000

£'000

 Continuing

 Revenue

23,346

21,051

43,794

 Cost of sales

(15,409)

(14,145)

(29,374)

 Gross profit

7,937

6,906

14,420

 Other operating income

20

11

42

 Net operating expenses

(6,789)

(6,050)

(11,998)

 Pensions credit

934

2,186

2,347

Other special items

(582)

(63)

(1,389)

 Total Net operating expenses

(6,437)

(3,927)

(11,040)

 Operating profit

 1,520

 2,990

3,422

 Bank and other interest

9

1

2

 Interest on pension surplus

580

443

857

 Financial income

589

444

859

 Bank and other interest

 (426)

 (198)

 (451)

 Amortisation of shareholder loan costs

 (70)

 (72)

 (155)

 Financial expense

 (496)

 (270)

(606)

 Profit before tax

1,613

 3,164

3,675

 Income tax charge

 (497)

 (1,021)

(1,325)

 Profit for the period from continuing operations

 

 

1,116

2,143

 2,350

Attributable to equity holders of the parent

 

1,101

2,143

2,333

Attributable to non controlling interests

 15

-

17

 

 

1,116

2,143

2,350

Basic earnings per share

1.21p

2.49p

2.66p

Diluted earnings per share

1.20p

2.38p

2.58p

 

 

Condensed Consolidated statement of comprehensive income (unaudited)

For the 26 week period ended 26 September 2015

 

26 weeks

26 weeks

52 weeks

 Ended

 ended

Ended

26 September

27 September

28 March

2015

2014

2015

£000

£000

£000

Profit for the period

1,116

2,143

2,350

Other comprehensive (expense)/income:

Items that will not be reclassified to the Income Statement:

Remeasurement of the net defined benefit asset

(342)

(4,069)

12,188

Fair value adjustment of ProPhotonix investment

(167)

(358)

(622)

Deferred taxation

120

1,424

(4,296)

Total items that will not be reclassified to the Income Statement:

(389)

(3,003)

7,270

Items that are or may in the future be reclassified to the Income Statement:

Foreign exchange translation differences

6

18

(13)

Total items that are or may be reclassified subsequently to the Income Statement:

6

18

(13)

Other comprehensive income/(expense) for the period, net of income tax

(383)

(2,985)

7,257

Total comprehensive income/(expense) for the period

733

(842)

9,607

Attributable to:

Equity holders of the Parent

718

(842)

9,590

Non controlling interests

15

-

17

Total recognised income

733

(842)

9,607

 

 

 

 

 

 

 

 

 

 

Condensed Consolidated statement of financial position (unaudited)

As at 26 September 2015

 

 

As at

As at

As at

26 September

27 September

28 March

2015

2014

2015

£000

£000

£000

Non-current assets

Property, plant and equipment

5,499

4,965

5,159

Goodwill

7,144

-

7,144

Other Intangible assets

2,379

1,892

2,347

Investments

358

744

525

Employee benefits

35,441

17,427

34,292

Deferred tax assets

2,997

1,218

3,022

53,818

26,246

52,489

Current assets

Inventories

11,293

9,159

11,036

Trade and other receivables

7,203

6,279

7,070

Cash and cash equivalents

1,383

1,220

902

19,879

16,658

19,008

Total assets

73,697

42,904

71,497

Non-current liabilities

Loans and other borrowings

(10,203)

(3,487)

(8,405)

Trade and other payables

(4,092)

-

(4,175)

Deferred tax liability

(13,546)

(5,702)

(13,358)

(27,841)

(9,189)

(25,938)

Current liabilities

Trade and other payables

(6,252)

(6,083)

(6,792)

Income tax payable

(244)

(109)

(135)

Provisions

(531)

(158)

(611)

Loans and other borrowings

(3,323)

(4,485)

(3,295)

(10,350)

(10,835)

(10,833)

Total liabilities

(38,191)

(20,024)

(36,771)

Net assets

35,506

22,880

34,726

Shareholders' equity

Called-up share capital

924

14,632

896

Share premium account

248

17,945

-

Revaluation reserve

1,494

851

1,494

Equity reserve

139

183

124

Translation reserve

1,152

968

1,428

Retained earnings

31,404

(14,199)

30,648

35,361

22,880

34,590

Non- controlling interests

145

-

136

Total equity

35,506

22,880

34,726

 

 

Condensed Consolidated statement of changes in equity (unaudited)

As at 26 September 2015

 

called up

share

share

premium

 

Revaluation

capital

redemption

 

Translation

 

Equity

 

Retained

Non

controlling

capital

account

reserve

reserve

reserve

reserve

earnings

interest

Total

£000

£000

£000

£000

£000

£000

£000

£000

£000

At 29 March 2014

14,581

16,885

862

2,500

938

180

(13,401)

-

22,545

Profit for the period

-

-

-

-

-

-

2,143

-

2,143

Other comprehensive income:

-

Foreign currency translation

-

-

(11)

-

30

-

(1)

-

18

Remeasurement of the net defined benefit assets

-

-

-

-

-

-

(4,069)

-

(4,069)

Fair value adjustment of investments

-

-

-

-

-

-

(358)

-

(358)

Deferred tax

-

-

-

-

-

-

1,424

-

1,424

Total comprehensive income

-

-

(11)

-

30

-

(861)

-

(842)

Transactions with owners:

Share capital subscribed for

51

1,060

-

-

-

-

-

-

1,111

Shareholder loan issue with convertible warrants

-

-

-

-

-

3

-

-

3

Credit for share-based payments

-

-

-

-

-

-

63

-

63

Total transactions with owners

51

1,060

-

-

-

3

63

-

1,177

At 27 September 2014

14,632

17,945

851

2,500

968

183

(14,199)

-

22,880

Profit for the period

-

-

-

-

-

-

190

17

207

Other comprehensive income:

Foreign currency translation

-

-

(13)

-

460

-

(3)

-

444

Remeasurement of the net defined benefit assets

-

-

-

-

-

-

16,257

-

16,257

Fair value adjustment of investments

-

-

-

-

-

-

(264)

-

(264)

Revaluation of properties

-

-

656

-

-

-

-

-

656

Deferred tax

-

-

-

-

-

-

(5,720)

-

(5,720)

Total comprehensive income

-

-

643

-

460

-

10,460

17

11,580

Transactions with owners:

Share capital subscribed for

-

34

-

-

-

-

-

-

34

Cancellation of deferred shares, share premium and capital redemption reserve

(13,736)

(17,979)

 

-

(2,500)

-

-

34,215

-

Loan note issue with convertible warrants

-

-

-

-

-

(59)

104

-

45

Credit for share-based payments

-

-

-

-

-

-

68

-

68

Total transactions with owners

(13,736)

(17,945)

-

(2,500)

-

(59)

34,387

-

147

Non controlling interest

119

119

At 28 March 2015

896

-

1,494

-

1,428

124

30,648

136

34,726

Profit for the period

-

-

-

-

-

-

1,101

15

1,116

Other comprehensive income:

Foreign currency translation

-

-

-

-

(276)

-

6

-

(270)

Re-measurement of the net defined benefit assets

-

-

-

-

-

-

(342)

-

(342)

Fair value adjustment of investments

-

-

-

-

-

-

(167)

-

(167)

Deferred tax

-

-

-

-

-

-

120

-

120

Total comprehensive income

-

-

-

-

(276)

-

718

15

457

Transactions with owners:

Share capital subscribed for

28

248

-

-

-

-

-

-

276

Shareholder loan issue with convertible warrants

-

-

-

-

-

15

-

-

15

Credit for share-based payments

-

-

-

-

-

-

38

-

38

Total transactions with owners

28

248

-

-

-

15

38

-

329

Non controlling interest

-

-

-

-

-

-

-

(6)

(6)

At 26 September 2015

924

248

1,494

-

1,152

139

31,404

145

35,506

 

Condensed consolidated cash flow statement (unaudited)

For the 26 week period ended 26 September 2015

 

26 weeks

26 weeks

52 weeks

ended

ended

To

26 September

27 September

28 March

2015

2014

2015

£000

£000

£000

Cash flows from operating activities

Profit/(loss) for the period

1,116

2,143

2,350

Adjustments for:

Amortisation

118

52

133

Depreciation

253

222

450

Pension credit

(934)

(2,186)

(2,347)

Net financial income

(94)

(174)

(253)

Other special items

487

13

1,231

Equity share option expense

38

63

131

Income tax expense

497

1,021

1,325

Operating cash flow before changes in working capital and provisions

1,481

1,154

3,020

(Increase) /decrease in trade and other receivables

(209)

(19)

203

(increase) in inventories

(470)

(564)

(1,050)

 (Decrease) in trade and other payables

(643)

(635)

(1,627)

Restructuring and redundancy expenditure

(310)

-

(170)

Cash generated from/(used in) operations

(151)

(64)

376

Interest paid

(424)

(198)

(414)

Income tax paid

(89)

(30)

(205)

Net cash flows from operating activities

(664)

(292)

(243)

Cash flows from investing activities

Interest received

9

1

2

Purchase of Tykma

(118)

-

(3,802)

Investment in ProPhotonix

-

(1,102)

(1,147)

Proceeds from sale of property, plant and equipment

-

-

460

Purchase of property, plant and equipment

(688)

(870)

(944)

Development expenditure capitalised

(158)

(165)

(299)

Refinancing expenditure

(24)

-

(487)

Net cash from investing activities

(979)

(2,136)

(6,217)

Cash flows from financing activities

Net proceeds from issue of ordinary shares

275

1,068

1,145

Proceeds from Loan Note issue

806

7,694

Proceeds from/(Net repayment of) external borrowing

942

1,477

(2,505)

Net finance lease expenditure

120

(39)

(107)

Net cash flows from financing activities

2,143

2,506

6,227

Net increase/(decrease) in cash and cash equivalents

500

78

(233)

Cash and cash equivalents at the beginning of the period

902

1,149

1,149

Effect of exchange rate fluctuations on cash held

(19)

(7)

(14)

Cash and cash equivalents at the end of the period

1,383

1,220

902

 

 

 

Notes relating to the condensed consolidated financial statements

For the 26-week period ended 26 September 2015

 

1. BASIS OF PREPARATION

The 600 Group PLC (the "Company") is a public limited company incorporated and domiciled in England and Wales. The Company's ordinary shares are traded on the AIM Market of the London Stock Exchange. The Consolidated Interim Financial Statements of the Company for the 26 week period ended 26 September 2015 comprise the Company and its subsidiaries (together referred to as the "Group").

This half yearly financial report is the condensed consolidated financial information of the Group for the 26 week period ended 26 September 2015. The Condensed Consolidated Half-yearly Financial Statements do not constitute statutory financial statements and do not include all the information and disclosures required for full annual financial statements. The Condensed Consolidated Half-yearly Financial Statements were approved by the Board on 2 December 2015.

 

The comparative figures for the financial year ended 28 March 2015 are not the Group's statutory accounts for that financial year. Those accounts have been reported on by the Group'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 498 (2) or (3) of the Companies Act 2006.

The half yearly results for the current and comparative period are neither audited nor reviewed by the Company's auditors.

 

As noted in the Basis of preparation accounting policy in the Group's Financial Statements for 28 March 2015 the Group refinanced in May 2014 with Santander PLC who provided a Term Loan facility of £2m with scheduled repayments through to November 2017 and a Revolving Credit facility of £1.30m until May 2017. In addition a further Term Loan was provided in June 2014 of £0.72m with repayments through to November 2017 to finance the acquisition of the Gamet premises. Overseas bank finance in place is a mixture of term and revolving facilities with the earliest review in August 2016. The Group has issued £8.5m of 8% loan notes with maturity in February 2020.

The Group's forecasts and projections, taking account of reasonably possible changes in trading performance, show that the Group should be able to operate within the level of these facilities.

The Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they have continued to adopt the going concern basis in the preparation of this half yearly financial report.

 

2. SIGNIFICANT ACCOUNTING POLICIES

The Condensed Consolidated Financial Statements in this half yearly financial report for the 26 week period ended 26 September 2015 have been prepared using accounting policies and methods of computation consistent with those set out in The 600 Group PLC's Annual Report and Financial Statements for the 52 week period ended 28 March 2015.

 

In preparing the condensed financial statements, management is required to make accounting assumptions and estimates. The assumptions and estimation methods were consistent with those applied to the Annual Report and Financial Statements for the 52 week period ended 28 March 2015.

 

 

 

3. SEGMENT ANALYSIS

IFRS 8 - "Operating Segments" requires operating segments to be identified on the basis of internal reporting about components of the Group that are regularly reviewed by the chief operating decision maker to allocate resources to the segments and to assess their performance. The chief operating decision maker has been identified as the Executive Directors. The Executive Directors review the Group's internal reporting in order to assess performance and allocate resources.

 

The Executive Directors consider there to be two continuing operating segments being Machine Tools and Precision Engineered Components and Laser Marking.

The Executive Directors assess the performance of the operating segments based on a measure of operating profit/(loss). This measurement basis excludes the effects of Special Items from the operating segments. Head Office and unallocated represent central functions and costs.

 

The following is an analysis of the Group's revenue and results by reportable segment:

 

 

Continuing

26 Weeks ended 26 September 2015

Machine

Tools

& Precision

Engineered

Components

Laser

Marking

Head Office

& unallocated

Total

Segmental analysis of revenue

£000

£000

£000

£000

Revenue from external customers

16,809

6,537

-

23,346

Inter-segment revenue

-

37

-

37

Total segment revenue

16,809

6,574

-

23,383

Less: inter-segment revenue

-

(37)

-

(37)

Total revenue

16,809

6,537

-

23,346

Operating Profit/(loss) pre-pensions credit and special items

1,049

629

(510)

1,168

Pensions credit

934

-

-

934

Other special items

-

(176)

(406)

(582)

Operation Profit/(loss)

1,983

453

(916)

1,520

 

 

Other segmental information:

Reportable segment assets

64,142

8,150

1,405

73,697

Reportable segment liabilities

(22,712)

(5,647)

(9,832)

(38,191)

Intangible & Property, plant and equipment additions

389

497

-

886

Depreciation and amortisation

147

140

84

371

 

 

 

 

 

 

 

3. SEGMENT ANALYSIS (continued)

Continuing

26 Weeks ended 27 September 2014

Machine

Tools

& Precision

Engineered

Components

Laser

Marking

Head Office

& unallocated

Total

Segmental analysis of revenue

£000

£000

£000

£000

Revenue from external customers

16,863

4,188

-

21,051

Inter-segment revenue

-

124

-

124

Total segment revenue

16,863

4,312

-

21,175

Less: inter-segment revenue

-

(124)

-

(124)

Total revenue

16,863

4,188

-

21,051

 Operating Profit/(loss) before pensions credit and special items

1,277

165

(575)

867

Pensions credit and Special items

2,186

-

(63)

2,123

 

 

3,463

165

(638)

2,990

Other segmental information:

Reportable segment assets

18,521

6,402

17,981

42,904

Reportable segment liabilities

(6,569)

(1,291)

(12,164)

(20,024)

Intangible & Property, plant and equipment additions

832

203

-

1,035

Depreciation and amortisation

156

118

-

274

 

The comparative figures have been restated to reflect the move of the laser marking spares and service

activities from within Clausing Machine Tools to TYKMA.

 

 

3. SEGMENT ANALYSIS (continued)

 

 

Continuing

52-weeks ended 28 March 2015

Machine Tools

& Precision

Engineered

Components

Laser

Marking

Head Office

& unallocated

Total

Segmental analysis of revenue

£000

£000

£000

£000

Revenue from external customers

34,747

9,047

 

-

43,794

Inter-segment revenue

182

-

182

Total segment revenue

34,747

9,229

-

43,976

Less: inter-segment revenue

(182)

-

(182)

 

Total revenue per statutory accounts

34,747

9,047

-

43,794

Operating Profit/(loss) before pensions credit and special Items

2,931

304

(771)

2,464

Pensions credit and Special Items

1,965

(772)

(235)

958

Group profit/(loss) from operations

4,896

(468)

(1,006)

3,422

Other segmental information:

Reportable segment assets

29,443

6,622

35,432

71,497

Reportable segment liabilities

(19,614)

(2,619)

(14,538)

(36,771)

Intangible & Property, plant and equipment additions

919

353

-

1,272

Depreciation and amortisation

305

278

-

583

 

4. SPECIAL ITEMS and share based payment cost

In order for users of the financial statements to better understand the underlying performance of the Group the Board have separately disclosed transactions which by virtue of their size or incidence, are considered to be one off in nature. In addition the charge for share option costs and amortisation of intangible assets acquired have also been separately identified.

Special items include acquisition costs, gains and losses on the sale of properties and assets, exceptional costs relating to reorganisation, redundancy and restructuring, legal disputes and inventory, asset and intangibles impairments and pension credits.

 

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Inventory write downs

-

-

268

Reorganisation ,restructuring and redundancy costs

487

-

157

Property disposals

-

-

193

Property write-downs

-

-

278

Acquisition costs

-

-

335

Share option costs

38

63

131

Amortisation of intangible assets acquired

57

-

27

Other Special Items

582

63

1,389

Pension credit

(934)

(2,186)

(2,347)

Total Special Items

(352)

(2,123)

(958)

 

 

 

5. Financial income and expensE

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Interest income

9

1

2

Interest on Pension surplus

580

443

857

Financial income

589

444

859

Bank overdraft and loan interest

(98)

(92)

(196)

Loan note interest

(322)

(100)

(238)

Finance charges on finance leases

(6)

(6)

(17)

Amortisation of loan note costs

(70)

(72)

(155)

Financial expense

(496)

(270)

(606)

 

 

6. Taxation

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Current tax:

Corporation tax at 20% (2014: 21%):

-

-

-

Overseas taxation:

- current period

(13)

(98)

(339)

Total current tax charge

(13)

(98)

(339)

Deferred taxation:

- current period

(484)

(884)

(1,060)

- prior period

-

(39)

74

Total deferred taxation charge

(484)

(923)

(986)

Taxation charged to the income statement

(497)

(1,021)

(1,325)

 

7. Earnings per share

The calculation of the basic earnings per share of 1.21p (2014: 2.49p) is based on the earnings for the financial period attributable to the Parent Company's shareholders of a profit of £1,101,000 (2014 £2,143,000) and on the weighted average number of shares in issue during the period of 90,801,638 (2014: 85,935,071). At 26 September 2015, there were 6,150,000 (2014: 9,900,000) potentially dilutive shares on option and 43,950,000 (2014: 11,595,000) share warrants exercisable at 20p. The weighted average effect of these as at 26 September 2015 was 791,000 (2013: 4,147,271) giving a diluted earnings per share of 1.20p (2014: 2.38p).

 

.

26 September

2015

27 September

2014

28 March

2015

Weighted average number of shares

Shares

Shares

Shares

Issued shares at start of period

89,607,957

84,430,346

84,430,346

Effect of shares issued in the period

1,193,681

1,504,725

3,341,168

Weighted average number of shares at end of period

90,801,638

85,935,071

87,771,514

 

 

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Underlying earnings

Total post tax earnings

1,116

2,143

2,350

Special items and share based payment costs

(352)

(2,123)

(958)

Pensions Interest

(580)

(443)

(857)

Amortisation of Shareholder loan expenses

70

72

155

Associated Taxation

530

906

1,159

Underlying Earnings before tax

751

670

2,015

Underlying earnings after tax

784

555

1,849

 

Underlying Earnings Per Share

0.85p

0.65p

2.09p

 

8. RECONCILIATION OF NET CASH FLOW TO NET DEBT

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Increase/(decrease) in cash and cash equivalents

500

78

(233)

Increase in debt and finance leases

(1,835)

(1,438)

(5,200)

Increase in net debt from cash flows

(1,335)

(1,360)

(5,423)

Net debt at beginning of period

(10,798)

(5,308)

(5,308)

Loan costs amortisation and adjustments

(33)

(69)

701

Cash and debt through acquisitions

-

-

(697)

Exchange effects on net funds

23

(15)

(61)

Net debt at end of period

(12,143)

(6,752)

(10,798)

 

9. Analysis of net DEBT

At

Exchange/

At

28 March

Reserve

26 September

2015

movement

Other

Cash flows

2015

£000

£000

£000

£000

£000

Cash at bank and in hand

802

(19)

500

1,283

Short term deposits (included within cash and cash equivalents on the balance sheet)

100

-

-

-

100

902

(19)

-

500

1,383

Debt due within one year

(3,206)

34

-

58

(3,114)

Debt due after one year

(1,539)

-

-

(967)

(2,506)

Loan Notes due after one year

(6,783)

-

(33)

(806)

(7,622)

Finance leases

(172)

8

-

(120)

(284)

Total

(10,798)

23

(33)

(1,335)

(12,143)

 

10. Employee benefits

The Group has defined benefit pension schemes in the UK and USA. The assets of these schemes are held in separate trustee-administered funds. The principal scheme is the UK defined benefit plan.

The UK scheme was closed to future accrual of benefits at 31 March 2013. Any deficit contributions required are determined by independent qualified actuaries based upon triennial actuarial valuations in the UK and on annual valuations in the US. There have been no deficit contributions made to the schemes during the reported periods and the latest actuarial valuation of the UK scheme to 31 March 2013 was agreed with the Trustees in October 2013. The Technical Provisions deficit of the UK scheme at 31 March 2013 represented a funding level of 88.9% and the recovery plan agreed with the Trustees based upon the updated deficit at 30 September 2013 of £19.5m assumes this deficit will be eliminated by a 1% outperformance of the scheme assets against the 3% gilt yield discount rate assumed in the valuation over a 14 year period, with the Company again not required to make any deficit contributions.

 

 

 

Value of UK and USA scheme assets and liabilities for the purposes of IAS 19

 

 

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Opening Fair value of schemes assets

230,046

196,419

196,491

Experience adjustments in the period

(17,600)

7,100

33,555

Closing Fair value of schemes assets

212,446

203,519

230,046

Opening present value of schemes liabilities

195,754

177,509

177,509

Experience adjustments in the period

(18,749)

8,583

18,245

Closing present value of schemes liabilities

177,005

186,092

195,754

Surplus recognised under IAS 19

35,441

17,427

34,292

 

 

 

 10. EMPLOYEE BENEFITS (continued)

 

 

The principal assumptions used for the purpose of the IAS 19 valuation for the UK scheme compared to the 2015 year end were as follows:

26 September

2015

28 March

2015

UK scheme

UK scheme

% p.a.

% p.a.

Inflation under RPI

2.90

2.85

Inflation under CPI

1.90

1.85

Rate of increase to pensions in payment - LPI 5%

2.85

2.80

Discount rate for scheme liabilities and return on assets

3.85

3.30

 

 

11. FAIR VALUE

 

The group considers that the carrying amount of the following financial assets and financial liabilities are

a reasonable approximation of their fair value:

 

Trade and other receivables

Cash and cash equivalents

Trade and other payables

Loans and other borrowings

 

The investment in ProPhotonix Limited has been fair value adjusted as detailed below:

 

Investments

26 September

2015

27 September

2014

28 March

2015

£000

£000

£000

Opening cost of investment in ProPhotonix Limited

525

1,147

1,147

Fair value adjustment

(167)

(403)

(622)

Fair value of investment in ProPhotonix Limited

358

744

525

 

 

 

12. Principal Risks and Uncertainties

 

The principal risks and uncertainties affecting the Group remain those set out in the 2015 Annual Report. Those which are most likely to impact the performance of the Group in the remaining period of the current financial year are the exposure to increased input costs, the dependence on a relatively small number of key vendors in the supply chain and a downturn in its customers' end markets particularly in North America and Europe.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR UAORRVUAURUA
Date   Source Headline
3rd Apr 20247:00 amRNSCancellation - 600 GROUP PLC
20th Mar 202411:36 amRNSReplacement: Trading Update & Annual Report Update
19th Mar 20245:15 pmRNSTrading Update and Update regarding Annual Report
7th Feb 20243:30 pmRNSTrading Update and Update regarding Annual Report
2nd Jan 20247:00 amRNSDirectorate Change
7th Dec 20232:36 pmRNSFurther re Debt Facilities
4th Dec 20237:00 amRNSFurther re LOI and Bank Facilities
16th Nov 20234:00 pmRNSChange of Nominated Adviser and Broker
31st Oct 202312:30 pmRNSBoard Changes & Update re Annual Report
6th Oct 20237:00 amRNSLetter of Intent re Potential Disposal
2nd Oct 20237:30 amRNSSuspension - 600 Group plc
2nd Oct 20237:00 amRNSResult of AGM
18th Sep 20235:30 pmRNSIssue of Equity and Total Voting Rights
7th Sep 20233:13 pmRNSHolding(s) in Company
7th Sep 20237:46 amRNSNotice of AGM
1st Sep 20234:49 pmRNSUpdate re AGM and Annual Report & Board Change
16th Aug 20234:01 pmRNSHolding(s) in Company
14th Aug 20233:04 pmRNSEquity Subscription and Total Voting Rights
9th Aug 20233:00 pmRNSExercise of Options
1st Aug 20237:00 amRNSAppointment of Chief Operating Officer
24th May 20237:00 amRNSTrading Update
4th May 20237:00 amRNSDirectorate Change
22nd Dec 20227:00 amRNSInterim Results
25th Nov 20225:05 pmRNSResult of Reconvened AGM
1st Nov 20227:00 amRNSBoard Changes
18th Oct 20228:24 amRNSNotice of General Meeting
30th Sep 202212:00 pmRNSResults for the year ended 31 March 2022
29th Sep 20227:00 amRNSResult of AGM
5th Sep 202211:00 amRNSNotice of Annual General Meeting
17th Aug 202210:00 amRNSAppointment of Don Haselton as GM of CMS Laser
29th Jul 20224:48 pmRNSExercise of Options and Total Voting Rights
10th Jun 20227:00 amRNSExercise of Options and Total Voting Rights
5th May 202211:03 amRNSHolding(s) in Company
11th Apr 20227:00 amRNSCompletion of Machine Tools Sale
24th Mar 20223:45 pmRNSResult of General Meeting
7th Mar 20229:05 amRNSSecond Price Monitoring Extn
7th Mar 20229:00 amRNSPrice Monitoring Extension
7th Mar 20227:00 amRNSProposed disposal of Machine Tool Solutions
28th Feb 20227:00 amRNSBoard Changes
15th Nov 20217:00 amRNSInterim Results
12th Nov 20217:00 amRNSTrading Update & Second Round PPP Loan Forgiveness
29th Sep 20217:00 amRNSResult of AGM
2nd Sep 20217:00 amRNSBoard Changes
2nd Sep 20217:00 amRNSResults for the year ended 31 March 2021
20th Jul 202111:05 amRNSSecond Price Monitoring Extn
20th Jul 202111:00 amRNSPrice Monitoring Extension
20th Jul 20217:00 amRNSTrading Update and Notice of Results
15th Jul 20217:00 amRNSSuccessful Loan Note Restructuring
15th Apr 202111:05 amRNSSecond Price Monitoring Extn
15th Apr 202111:00 amRNSPrice Monitoring Extension

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.