5 Nov 2009 11:02
๏ปฟ
J SMART & CO (CONTRACTORS) PLC AND SUBSIDIARY COMPANIES
ACCOUNTS FOR THE YEAR ENDED 31stย JULY 2009
PRELIMINARY STATEMENT
ACCOUNTS
As forecast and due to the requirementย of the International Financial Reporting Standards that any unrealised deficit in revalued property be included in the Income Statement, I am obliged to report for the first time in the Company's history a headline group loss before tax of ยฃ1,208,000. This compares with a profit for last year of ยฃ5,871,000 which also included an unrealised deficit in revalued property. If the impact of revalued property on the figures is disregarded then a truer reflection of group performance emerges in the form of an underlying profit before tax of ยฃ4,468,000 (no property sales) for the year under review which compares with a figureย for the previous year of ยฃ8,526,000 (including ยฃ3,890,000 profit from property sales).
The value of investment properties at the beginning of the year was ยฃ68,148,000 (cost ยฃ35,452,000). Additions during the year cost ยฃ3,577,000. The net deficit on the year end valuation was ยฃ5,779,000 leaving a value of ยฃ65,946,000 (cost ยฃ39,029,000).
The Board is recommending a Final Dividend of 9.35p nett making a total for the year of 13.85p nett which comparesย with 13.50p nett for the previous year. The dividends will cost the Company ยฃ1,165,000.
Loss adjusted for pension scheme deficit, dividends paid and fair value reserve when deducted from opening shareholders' funds brings the total equity of the Group to ยฃ92,307,000.
TRADING ACTIVITIES
Group turnover increased by 2%, own work capitalised increased by 88% and other operating income increased by 7%. Total Group profitย decreased by 121%. Underlying Group profitย excludingย anย unrealised deficit in revalued property decreased by 48%.
Turnover in contracting increased and a small profit was achieved. Private housing sales were negligible. Sales in precast concrete manufacture decreased and aย smallย loss was made.
The mixed commercial and residential development inย McDonald Road,ย Edinburghย and the second phase of our industrial development at Bilston Glen nearย Edinburghย are almost finished. The second office block atย Glenbervieย Businessย Park, Larbert is complete and 75% let.
FUTURE PROSPECTS
In spite of a slightย erosion in tenant numbers our occupation levels are holding up quite well consideringย the general economic situation,ย and rental income is expected to increase slightly in the current year. There appears to be genuine interest in the commercial and industrial space we have built recently. Only time will tell if this interest translates into tenancies.
Atย McDonald Roadย the 25% affordable portion of the residentialย development has been handed over toย a Housing Association. It is too early to say whether or not the promising start made to private house sales here will be maintained.
The amount of contract work in hand is less than at this timeย last year, prices have tumbledย and it is clear that prospective contracts are thin on the ground.
Bearing the foregoing in mind, there are too many uncertainties to forecast the outcome for the current year with anyย degree of accuracy at this stage.
J. M. SMART
Chairman
CONSOLIDATED INCOME STATEMENT for the year ended 31st JULY 2009
|
2009ย |
2008ย |
||||
|
ยฃ000ย |
ยฃ000ย |
||||
|
ย |
|||||
|
Group construction work carried outย and share of Joint Ventures' turnover |
29,616ย |
29,169ย |
|||
|
Less: Share of Joint Ventures' turnoverย |
(165) |
(1,596) |
|||
|
Less: Own construction work capitalised |
(4,050) |
(2,157) |
|||
|
Revenue |
25,401ย |
25,416ย |
|||
|
Cost of sales |
(21,707) |
(22,290) |
|||
|
Gross Profit |
3,694ย |
3,126ย |
|||
|
Other operating income |
5,568ย |
5,228ย |
|||
|
Net operating expenses |
(5,230) |
(5,101) |
|||
|
Operating Profit before profits on sale and net |
|||||
|
revaluation deficitย on investment properties |
4,032ย |
3,253ย |
|||
|
Profit arising on sale of investment properties |
-ย |
3,890ย |
|||
|
Net deficitย on valuation of investment properties |
(5,779) |
(2,655) |
|||
|
Operatingย (Loss)/Profit |
(1,747) |
4,488ย |
|||
|
Share of profits in Joint Ventures |
217ย |
72ย |
|||
|
Income fromย available for sale financial assets |
66ย |
79ย |
|||
|
(Loss)/profitย on sale ofย available for sale financial assets |
(55) |
33ย |
|||
|
Impairment of available for sale financial assets |
(365) |
-ย |
|||
|
Finance income |
677ย |
1,257ย |
|||
|
Finance costs |
(1) |
(58) |
|||
|
(Loss)/Profit before tax |
(1,208) |
5,871ย |
|||
|
Taxation |
50ย |
(540) |
|||
|
(Loss)/Profit attributable to equity shareholders |
(1,158) |
5,331ย |
|||
|
(Loss)/Earnings per share - Basic and Diluted |
(11.49)p |
52.88p |
|||
CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE
for the year ended 31st JULY 2009
|
2009ย |
2008ย |
|||
|
ยฃ000ย |
ยฃ000ย |
|||
|
Actuarialย (loss)/gain recognised on defined benefit pension scheme |
(4,553) |
1,381ย |
||
|
Deferred taxation on actuarialย loss/(gain) |
1,275ย |
(387) |
||
|
Netย (deficit)/surplusย recognised directly in equity |
(3,278) |
994ย |
||
|
(Loss)/profit for period |
(1,158) |
5,331ย |
||
|
Total recognised income and expense for the period |
(4,436) |
6,325ย |
||
|
Attributable to equity shareholders |
(4,436) |
6,325ย |
||
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
|
Shareย |
Fairย ย Valueย |
Retainedย |
|||||||
|
Capitalย |
Reserveย |
Earningsย |
Totalย |
||||||
|
ยฃ000ย |
ยฃ000ย |
ยฃ000ย |
ยฃ000ย |
||||||
|
As at 1st August 2007 |
1,008ย |
372ย |
90,755ย |
92,135ย |
|||||
|
Total recognised Income and Expense |
-ย |
-ย |
6,325ย |
6,325ย |
|||||
|
Fair value adjustment net of tax |
-ย |
(499) |
-ย |
(499) |
|||||
|
Dividends |
-ย |
-ย |
(647) |
(647) |
|||||
|
As at 31st July 2008 |
1,008ย |
(127) |
96,433ย |
97,314ย |
|||||
|
Total recognised Income and Expense |
-ย |
-ย |
(4,436) |
(4,436) |
|||||
|
Impairment of available for sale financial |
|||||||||
|
assets taken to Income Statement |
-ย |
365ย |
-ย |
365ย |
|||||
|
Fair value adjustment net of tax |
-ย |
(197) |
-ย |
(197) |
|||||
|
Dividends |
-ย |
-ย |
(739) |
(739) |
|||||
|
As at 31st July 2009 |
1,008ย |
41ย |
91,258ย |
92,307ย |
|||||
CONSOLIDATED BALANCE SHEET as at 31st JULY 2009
|
2009ย |
2008ย |
|||
|
ยฃ000ย |
ยฃ000ย |
|||
|
Non-current assets |
||||
|
Property, plant and equipment |
6,715ย |
4,331ย |
||
|
Investment properties |
65,946ย |
68,148ย |
||
|
Investments in Joint Ventures |
2,284ย |
2,067ย |
||
|
Available for sale financial assets |
1,914ย |
1,533ย |
||
|
Other receivables |
-ย |
3,176ย |
||
|
Deferred tax asset |
1,778ย |
936ย |
||
|
78,637ย |
80,191ย |
|||
|
Current assets |
||||
|
Inventories |
8,476ย |
8,184ย |
||
|
Trade and other receivables |
7,001ย |
3,833ย |
||
|
Cash atย bankย and in hand |
23,234ย |
26,883ย |
||
|
38,711ย |
38,900ย |
|||
|
Total Assets |
117,348ย |
119,091ย |
||
|
Non-current liabilities |
||||
|
Retirement benefit obligations |
4,468ย |
1,089ย |
||
|
Deferred tax liabilities |
4,763ย |
5,944ย |
||
|
9,231ย |
7,033ย |
|||
|
Current liabilities |
||||
|
Trade and other payables |
4,872ย |
5,518ย |
||
|
Current tax liabilities |
163ย |
733ย |
||
|
Bank overdraft |
10,775ย |
8,493ย |
||
|
15,810ย |
14,744ย |
|||
|
Total Liabilities |
25,041ย |
21,777ย |
||
|
Net Assets |
92,307ย |
97,314ย |
||
|
Equity |
||||
|
Called up share capital |
1,008ย |
1,008ย |
||
|
Fair value reserve |
41ย |
(127) |
||
|
Retained earnings |
91,258ย |
96,433ย |
||
|
92,307ย |
97,314ย |
CONSOLIDATED CASH FLOW STATEMENTย for theย year ended 31st JULY 2009
|
2009ย |
2008ย |
|||
|
ยฃ000ย |
ยฃ000ย |
|||
|
(Loss)/profit before tax |
(1,208) |
5,871ย |
||
|
Share of profits from Joint Ventures |
(217) |
(72) |
||
|
Depreciation |
521ย |
533ย |
||
|
Unrealised revaluation deficitย on investment properties |
5,779ย |
2,655ย |
||
|
Loss/(profit)ย on sale of property, plant and equipment |
42ย |
(31) |
||
|
Profitย on sale of investment properties |
-ย |
(3,890) |
||
|
Loss/(profit)ย on sale ofย available for saleย financial assets |
55ย |
(33) |
||
|
Impairment of available for sale financial assets |
365ย |
-ย |
||
|
Change in retirement benefits |
(1,174) |
(2,810) |
||
|
Interest received |
(602) |
(1,257) |
||
|
Interest paid |
1ย |
7ย |
||
|
Change in inventories |
(292) |
(549) |
||
|
Change in receivables - current |
8ย |
(133) |
||
|
Change in receivables - non current |
-ย |
(1,000) |
||
|
Change in payables |
(646) |
1,252ย |
||
|
2,632ย |
543ย |
|||
|
Tax paid on profits |
(1,333) |
(2,066) |
||
|
Net cash flowย to/(from)ย operating activities |
1,299ย |
(1,523) |
||
|
Cash flows from investing activities |
||||
|
Purchase of property, plant and equipment |
(493) |
(758) |
||
|
Purchase of investment properties |
(2,044) |
(6) |
||
|
Saleย of property, plant and equipment |
64ย |
69ย |
||
|
Saleย of investment properties |
-ย |
6,188ย |
||
|
Expenditure on own work capitalisedย - investment properties |
(1,533) |
(550) |
||
|
Expenditure on own work capitalisedย - properties under construction |
(2,517) |
(1,607) |
||
|
Purchase ofย available for saleย financial assets |
(580) |
(639) |
||
|
Proceeds of sale ofย available for saleย financial assets |
11ย |
145ย |
||
|
Interest received |
602ย |
1,257ย |
||
|
Interest paid |
(1) |
(7) |
||
|
Net cashย (used)/from investing activities |
(6,491) |
4,092ย |
||
|
Cash flows from financing activities |
||||
|
Dividends paid |
(739) |
(647) |
||
|
Net cash used in financing activities |
(739) |
(647) |
||
|
(Decrease)/increase in cash, cash equivalents and bank |
(5,931) |
1,922ย |
||
|
Cash, cash equivalents and bank at beginning of period |
18,390ย |
16,468ย |
||
|
Cash, cash equivalents and bank at end of period |
12,459ย |
18,390ย |
||
NOTES TO THE PRELIMINARY STATEMENT
1. Basis of Preparation
This preliminary statement is an abridged version of the Company's full consolidated accounts, which have not yet been filed with the Registrar of Companies and have not yet been reported on by the Company's auditors.
The financial information included in this preliminary statement does not include all of the disclosures required by International Financial Reporting Standards (IFRS) or the Companies Act 2006ย and accordingly does not itself comply with IFRSย or the Companies Act 2006.
The company prepares its annual consolidated financial statements in accordance with IFRS and its interpretations issued by the International Accounting Standards Board as adopted by the European Union. There are no differences in the accounting policies applied in the preparation of the consolidated financial statements for the year to 31st July 2009ย and the financial information included in this preliminaryย statementย and the accounting policies disclosed in the 2008ย Annual Report and Statement of Accounts.
The consolidated financial statements are prepared under the historical cost convention with the exception ofย available for saleย financial assets which are recognised at fair value.
ย
The financial information for the year to 31st July 2008ย is derived from the statutory accounts for that year which were submitted to the Registrar of Companies and upon which the Company's auditorsย provided an unqualified audit report and which did not contain a statement under S237 ofย theย Companies Act 1985.
2. Dividends
|
2009ย |
2008ย |
||
|
ยฃ000ย |
ยฃ000ย |
||
|
Ordinary dividends |
|||
|
2007 Final dividend of 10.15p per share |
-ย |
500ย |
|
|
2008ย Interim dividend of 3.00p per share |
-ย |
147ย |
|
|
2008 Final dividend of 10.50p per share |
517ย |
-ย |
|
|
2009 Interim dividend of 4.50p per share |
222ย |
-ย |
|
|
739ย |
647ย |
||
The Company is proposing a final dividend ofย 9.35p per share for the year to 31st July 2009ย which willย cost the Company ยฃ943,000. No shareholders are waiving their right to the final dividend.
The dividend if approved will be paid onย 21stย December 2009ย to shareholders on the Register at the close of business onย 4th December 2009.
Follow the stocks