Interim Results
Synstar PLC
11 June 2001
11 June 2001
SYNSTAR Plc
First Stage of Strategic Review Delivered and More to Come
Synstar Plc, the pan-European Business Availability and IT services company,
today announced interim results in line with expectations for the six months
ended 31 March 2001 and good progress on the strategic review.
Highlights
* Turnover in line and profit slightly ahead of 13 March 2001 trading
statement
* Ongoing operating profit before goodwill and exceptional items £1.2m (2000:
£6.7m)
* Ongoing turnover £108.5m (2000: £109.8m)
* Positive cashflow of £2.3m after restructuring costs
* Order book on ongoing operations up 11% from £214m (30 September 2000) to
£238m
* New business: in addition to the £50m of contract wins in the first half
which we announced in March, there have been further new business gains since
the half year including:
* Bertelsmann
* Ford
* 24/Seven
* Barco
* TrimTec
* Completion of the first phase of strategic review by new CEO. This has
delivered:
* Future year annualised cost savings of c. £6m;
* A streamlined customer relationship and new business structure;
* Disposal of group's loss-making Italian division
Commenting on the results, Steve Vaughan, Chief Executive of Synstar Plc,
said:
'There are three messages behind these results. The first is that we have
identified the most serious issues facing the group and begun to put them
right. Next, that there is already evidence that the strategy is working.
And finally that there is more to come. The next phase is to invest in our
people and business processes and continue to improve performance for our
customers and shareholders. We've made a great start and now we're driving
the pace of change.'
There will be a presentation for analysts at 09:30 hrs this morning at GCI
Financial, 80 Cannon Street, EC4N 6ER. Please call Geoff Callow on 020 7398
0829 if you would like to attend. The presentation slides will be available
on our website at www.synstar.com
For Further Information:
Synstar Plc: 01344 662700
Steve Vaughan / Stephen Gleadle
GCI Financial: 020 7398 0819
Roger Leboff / Nick Lambert / Geoff Callow
Chairman's Statement
The half-year ended 31 March has been a testing time for Synstar. However,
during this time the groundwork has been laid to enable the company to move
forward strongly. We appointed Steve Vaughan Chief Executive at the start of
this year and he has already made a real difference. He is now driving the
restructuring of the business to make it into a coherent whole, with each
division clearly focused on our customers. He details the strategy he is
putting in place in his own statement.
I wish to take this opportunity to thank every member of our board, management
and staff for their sterling efforts during a difficult period. We are
fortunate to work with very talented people. With their help and enthusiasm,
our prospects are very much brighter and enable me to look forward to the
future with considerable optimism.
John Leighfield CBE
Chairman
11 June 2001
Chief Executive's Review
Introduction
I am pleased to present my first review since joining Synstar as Chief
Executive in January 2001.
Since then I have met very many of our customers, staff and investors. Our
discussions have left me in no doubt that, whilst there are challenges ahead,
we are well positioned to meet those challenges and deliver improved
shareholder value.
Market Overview
As we indicated in our trading update on 13 March 2001, the six months to
March 2001 were difficult for most of the IT market and Synstar has not been
immune. The post-millennium hangover lingered and the start of a number of
projects for our customers was delayed. As a result, there was a shortfall in
revenues and consequently in earnings.
Having said this, the second quarter has provided some cause for optimism.
Whilst it is important to state that the improvement has not been universal,
there have been considerable sales successes. These have allowed us to meet
budgeted new business projections for the half-year, albeit skewed towards the
end of the period. I can confirm that we have seen this trend continue into
the second half.
Strategic Review
My first task on joining Synstar was to conduct a comprehensive review of the
business. This included all functions and activities, as well as each
geographical location. This review confirmed the underlying strength of the
business. However it was apparent that many of the assets and abilities of
Synstar could be better exploited for the advantage of customers and
shareholders alike. This is something that I have set out to remedy as a
matter of urgency.
We simply cannot afford to be content to sell just one service in a single
location to each customer. I have therefore set out to reorganise the way in
which we work with existing customers and also devise a better way to approach
potential new business. Our aim is for our customers to know that they can
rely upon us for complete Business Availability support, to trust us to keep
their systems and business running.
In future, we will focus upon achieving greater penetration of our Blue Chip
customer base and winning additional high-profile new customers. This is why
we have created Centres of Excellence which will enable us to 'own' and
exploit each of our key services lines, appointed a relationship manager to
each client and targeted our remaining sales force on winning new customers.
Restructuring
These changes have required a considerable amount of restructuring. There has
been a net reduction of 125 staff and this, together with a general cost
cutting exercise, will reduce overheads. The impact of this improvement
programme is an exceptional charge of £1.9m, which will be followed by a
further charge of approximately £6.6m in the second half, in total a
restructuring cost of approximately £8.5m for the full year. The restructuring
will bring cost savings during this financial year and more in future years.
I have looked in detail at the contribution made by each of our Continental
European subsidiaries. Some have been disappointing performers, consuming
considerable financial and management resources in recent years. I have set
performance targets for every subsidiary, including that each of them will be
trading profitably in the next financial year.
As a result, we took the difficult but important decision to sell our loss
making Italian subsidiary. I expect the sale to free up cash, management time
and resources to concentrate on other parts of the business. The sale has
resulted in a loss on disposal of £4.5m.
Synstar's ability to deliver services across Europe is one of our key
strengths and is important to our multi-national customers. We have therefore
established a reciprocal agreement with the purchaser in Italy, which will
provide continuity for our customers in that region.
Service Offerings
The increasing complexity of computer systems, coupled with the ever-greater
reliance of major companies on their systems, will ensure growing demand for
companies such as Synstar to keep systems running and maintain continuity at
times of crisis. We are proud that our customer satisfaction levels and
retention rates are amongst the highest in the industry.
Long-term contracts underpin our business and produce 70% of our revenue
stream. These will continue to remain our core business. However, I believe
there is considerable opportunity to sell incremental services to many of our
existing customers, particularly to our computer maintenance base. In
addition, as a result of our investment programme, we now have
state-of-the-art Business Recovery centres, with the potential to increase
their utilisation rates considerably.
Prospects
I believe that we have made a good start to a three-year strategic programme,
which will see Synstar transformed into a fully pan-European provider of
Business Availability. This means we will be able to offer World Class
service to our customers, World Class careers to our employees and World Class
returns to our investors.
The initial restructuring has been largely completed. We now move on to phase
2 which will put additional focus on further developing our service offerings,
particularly in business continuity and networking; turning around loss making
operations; and enhancing our own internal systems and processes. During this
three-year period I expect to return quite rapidly to acceptable financial
performance and thereafter begin to fully realise our potential. Leading a
lean, focused and talented team, I am quite determined we will succeed.
Steve Vaughan
Chief Executive
11 June 2001
Financial Review
Overview
Revenue was in line, and profit was slightly better than our expectations for
the first 6 months. Cash has been strongly controlled and, despite the lower
profit than last year, a net inflow was generated.
On a continuing basis, first half revenue fell by £1.3m to £108.5m. The
equivalent period last year was bolstered by the one-off benefits of Y2K
related work.
On the same basis, operating profit before goodwill amortisation and
exceptionals was £1.2m (2000: £6.7m.) This reduction has been caused by the
lower turnover, increased leasing and depreciation costs, arising from our
previous investment in Business Continuity centres, and some inflation-related
increases in the overall cost base.
A number of one-off items affected the first half. Following the appointment
of Steve Vaughan as Chief Executive on 2 January 2001, the Group undertook a
strategic review. This led to a restructuring programme to enable the Group
to build on its existing strengths and respond faster and more creatively to
the needs of our customers.
This restructuring programme, which is focused on the overhead base, has
resulted in a net reduction in headcount, together with a small number of key
new hires. This programme is expected to generate costs of around £8.5m by
the end of the year, which are considered exceptional to the Group's main
activities, of which an exceptional charge of £1.9m to operating profit has
been made in the results to 31 March 2001.
The restructuring programme remains on track to generate ongoing annual
benefits in the next financial year of some £6 million, of which a proportion
will be re-invested back into the business to drive future growth.
Disposal of Italian business
On 8 May 2001 the Group disposed of the share capital of Synstar Computer
Services SpA (SCS SpA) and its other Italian subsidiaries to Gruppo ATR Srl of
Brescia, Italy. As a result, the sales and losses associated with these
operations are shown separately as discontinued activities.
As at 31 March 2001, the net assets of the Italian subsidiaries have been
written down to reflect the diminution in value. The provision for loss on
sale of business of £4.5m has been treated as an exceptional item.
As part of the transaction, Gruppo ATR Srl will assume responsibility for the
overdraft position of SCS SpA. However, £2.1m of this remains subject to an
on-going guarantee from Commerzbank, which is itself underwritten by Synstar.
Under the terms of the contract Gruppo ATR Srl is obligated to obtain the
release of the guarantees within 90 days of the completion date. The Group has
also guaranteed that at least £5.8m of the £12.8m outstanding receivable
balances is recoverable.
Goodwill
As required by Financial Reporting Standard 11 (Impairment of Fixed Assets and
Goodwill), the board has reviewed the carrying value of goodwill for all of
our subsidiaries at the half year. Taking into account the expected cash flows
that will be derived from these entities and recent trading performance, it
has been decided to write-off the remaining goodwill of Lancare UK Ltd
(£10.5m), CT Consulting AG (£1m) and Tecsys (£0.5m)
Notwithstanding the above we continue to believe that there are excellent
prospects for developing these businesses within Synstar. However this will
require further investment and more integration into the core business.
Interest & Taxation
Net interest payable was £0.3m (2000: £0.4m).
The forecast tax charge for the business on ongoing profits for the year is of
the order of 38% (2000: 44%). Relief at 13% is also forecast on the
exceptional charges in the year. These rates are reflected in the interim
accounts as the interim period is regarded as an integral part of the annual
period and all corporation tax liabilities are disclosed as such.
Earnings per share
Basic earnings per share adjusted for exceptional items net of tax and
goodwill amortisation has decreased by 2.3p to (0.4p).
Cashflow & cash balances
Despite the fall in operating profits and restructuring costs during the first
six months, net cash flow before financing increased to £2.3m (2000: £0.1m).
This is due to reduced levels of capital expenditure (2001: £6.5m; 2000:
£9.8m), post the high levels of Business Continuity expenditure last year on
the new Business Recovery Centres in Newbury and Brussels and the £3m spent
upon acquisitions in 2000.
The business was ungeared at 31 March 2001 with net cash balances of £8.6m (31
March 2000: £11.0m; 30 September 2000: £6.1m) It should be noted that the half
year and full year cash balances are impacted by the timing of receipt of cash
payments from certain large customers. As indicated by the interest charge the
Group has an overall overdraft position throughout most of the year.
Summary
In summary revenue and profit slightly exceeded expectations in the first half
and cash inflow remains a strong function of the Group. It is expected that
the restructuring programme and the disposal of the Italian subsidiaries will
drive strong earnings and cash growth in future periods.
Stephen Gleadle
Finance Director
11 June 2001
The half-year financial statements have been reviewed by Arthur Andersen
Consolidated Profit and Loss Account
Restated
Before Exceptional (Note 6)
exceptional items 6 months 6 months 12 months
items (Note 3) to to to 30
31 March 31 March 31 March 31 March September
Note 2001 2001 2001 2000 2000
£'000 £'000 £'000 £'000 £'000
Turnover 2
Continuing operations 108,457 - 108,457 109,782 215,161
Discontinued operations 11,797 - 11,797 9,471 20,750
120,254 - 120,254 119,253 235,911
Cost of sales (89,921) (1,009) (90,930) (85,531) (173,712)
Gross profit 30,333 (1,009) 29,324 33,722 62,199
Selling and marketing costs (9,078) - (9,078) (7,713) (15,583)
Administration expenses (21,352) (12,909) (34,261) (20,407) (40,923)
******************************************************************************
Operating profit (loss)
before goodwill
Continuing operations 1,226 (1,937) (711) 6,739 8,171
Discontinued operations (963) - (963) (836) (1,810)
Total operating profit
(loss) before goodwill 263 (1,937) (1,674) 5,903 6,361
Goodwill (360) (11,981) (12,341) (301) (668)
******************************************************************************
Operating profit (loss)
Continuing operations 895 (13,918) (13,023) 6,442 7,542
Discontinued operations (992) - (992) (840) (1,849)
Total operating
(loss) profit 2 (97) (13,918) (14,015) 5,602 5,693
Provision for loss on
disposal of subsidiaries 3 - (4,514) (4,514) - -
Interest receivable
and similar income 134 - 134 119 241
Interest payable and
similar charges (423) - (423) (530) (980)
(Loss) profit before tax (386) (18,432) (18,818) 5,191 4,954
Taxation 4 (575) 252 (323) (2,416) (4,014)
(Loss) profit for
the financial period (961) (18,180) (19,141) 2,775 940
Earnings per share 5
Adjusted basic (0.4p) 1.9p 3.1p
Basic (11.8p) 1.7p 0.6p
Diluted (11.8p) 1.7p 0.6p
Adjusted basic earnings per share has been calculated before exceptional
charges net of taxation, and goodwill.
In the 12 months to 30th September 2000, operating profit includes an
exceptional charge of £3.5m as disclosed in note 3.
Consolidated Statement of Total Recognised Gains and Losses
6 months to 6 months to 12 months to
31 March 31 March 30 September
Note 2001 2000 2000
£'000 £'000 £'000
(Loss) profit for
the financial period (19,141) 2,775 940
Currency translation differences on
foreign currency net investments 629 (1,653) (1,585)
Total recognised gains and losses
relating to the period (18,512) 1,122 (645)
Consolidated Balance Sheet
Restated
(Note 6)
31 March 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
Fixed assets
Intangible assets - 13,187 13,252
Tangible assets 38,877 40,781 44,768
38,877 53,968 58,020
Current assets
Stocks 3,659 7,310 4,274
Debtors 49,207 60,285 65,148
Cash at bank and in hand 12,317 15,544 12,975
65,183 83,139 82,397
Creditors: Amounts falling
due within one year (65,177) (77,945) (82,202)
Net current assets 6 5,194 195
Total assets less current liabilities 38,883 59,162 58,215
Creditors: Amounts falling due
after more than one year - - (820)
Net assets 38,883 59,162 57,395
Capital and reserves
Called-up share capital 1,625 1,625 1,625
Share premium account 94,578 94,578 94,578
Profit and loss account (57,320) (37,041) (38,808)
Total shareholders' funds - all equity 38,883 59,162 57,395
Reconciliation of Movement in Group Shareholders' Funds
Restated
6 months to (Note 6) 12 months to
31 March 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
(Loss) profit for the period (19,141) 2,775 940
Currency translation differences 629 (1,653) (1,585)
Net (reduction) addition
to shareholders' funds (18,512) 1,122 (645)
Opening shareholders'
funds - as restated 57,395 58,040 58,040
Closing shareholders' funds 38,883 59,162 57,395
Consolidated Cash Flow Statement
6 months to 6 months to 12 months to
31 March 31 March 30 September
Notes 2001 2000 2000
£'000 £'000 £'000
Net cash inflow from
operating activities 7 10,200 14,241 23,362
Returns on investments
and servicing of finance 8 (289) (411) (739)
Taxation 8 (1,055) (822) (3,817)
Capital expenditure 8 (6,550) (9,814) (20,461)
Acquisitions and disposals 8 - (3,049) (3,071)
Net cash inflow (outflow)
before financing 2,306 145 (4,726)
Financing 8 (1,758) (767) (791)
Increase (decrease) in
cash in the period 9 548 (622) (5,517)
Notes to the Interim Financial Statements
1. Preparation of the interim financial statements
The interim financial statements have been prepared on the basis of the
accounting policies set out in the group's 2000 statutory accounts.
The balance sheet at 30 September 2000 and the results for the year ended 30
September 2000 have been abridged from the group's 2000 statutory accounts
which have been filed with the Registrar of Companies; the auditor's opinion
on those accounts was unqualified and did not include a statement under s237
(2) or (3) of the Companies Act 1985.
The interim statement does not constitute statutory accounts within the
meaning of section 240 of the Companies Act 1985.
2. Segmental analysis
Restated
(Note 6)
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
a. Turnover by destination
United Kingdom and Republic of Ireland 67,035 69,900 137,814
France 7,765 8,031 14,968
Germany 13,622 13,162 25,027
Italy 11,862 9,512 20,901
Other European countries 19,970 18,648 37,201
120,254 119,253 235,911
b. Class of business
Turnover:
Computer Services 98,944 100,002 195,877
Business Continuity 9,513 9,780 19,284
Discontinued operations 11,797 9,471 20,750
120,254 119,253 235,911
Operating profit:
Computer Services 1,701 5,605 9,991
Business Continuity 535 2,281 3,841
Central expenditure (1,341) (1,444) (2,790)
Exceptional items (13,918) - (3,500)
Discontinued operations (992) (840) (1,849)
(14,015) 5,602 5,693
Net assets:
Computer Services 29,042 39,985 41,665
Business Continuity 4,702 6,862 4,787
Unallocated net assets 4,582 5,541 2,560
Discontinued operations 557 6,774 8,383
38,883 59,162 57,395
c. Geographical segment
Turnover:
UK and Republic of Ireland 66,707 69,754 137,671
Rest of Europe 41,750 40,028 77,490
Discontinued operations 11,797 9,471 20,750
120,254 119,253 235,911
Operating profit:
UK and Republic of Ireland 2,203 5,803 8,933
Rest of Europe 33 2,083 1,399
Central expenditure (1,341) (1,444) (2,790)
Exceptional items (13,918) - -
Discontinued operations (992) (840) (1,849)
(14,015) 5,602 5,693
Net assets:
UK and Republic of Ireland 20,475 35,132 34,872
Rest of Europe 13,269 11,715 11,580
Unallocated net assets 4,582 5,541 2,560
Discontinued operations 557 6,774 8,383
38,883 59,162 57,395
In relation to the discontinued operations, the profit and loss includes cost
of sales of £10,166,000 (6 months to 31 March 2000 - £8,087,000; year ended 30
September 2000 - £17,831,000), gross profit of £1,631,000 (6 months to 31
March 2000 - £1,384,000; year ended 30 September 2000 - £2,919,000), sales and
marketing costs of £932,000 (6 months to 31 March 2000 - £700,000; year ended
30 September 2000 - £1,550,000) and administration expenses of £1,691,000 (6
months to 31 March 2000 - £1,524,000; year ended 30 September 2000 -
£3,218,000).
Unallocated net assets consist of group cash, taxation payable, and other
centrally held or managed assets and liabilities.
3. Exceptional Items
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
Restructuring 1,685 - -
Provision for loss on
disposal of subsidiaries 4,514 - -
Impairment of goodwill 11,981 - -
Stock provision - - 3,500
18,180 - 3,500
The group has undertaken a strategic review which has led to a restructuring
programme to enable the group to respond faster and more creatively to the
needs of customers. This restructuring programme involves both a redundancy
and new hiring programme expected to lead to costs of around £8.5m by the end
of the year and is considered exceptional to the group's main activities. In
the half year accounts, an exceptional charge of £1.9m has been made, relating
to costs committed at 31st March 2001. No accrual is made for the balance of
restructuring costs as the remaining costs are not committed under the
definitions of Financial Reporting Standard 12. The tax effect of the
restructuring charge is a credit of £0.3m.
On 8th May 2001, the group disposed of the share capital of Synstar Computer
Services SpA (SCS Spa) and its other Italian subsidiaries to Gruppo ATR Srl of
Brescia, Italy. This has resulted in an exceptional loss on disposal of £4.5m.
As part of the transaction, Gruppo ATR Srl will assume responsibility for the
overdraft position of SCS SpA. However, £2.1m of this remains subject to an
on-going guarantee from Commerzbank, which is itself underwritten by Synstar
Holdings Ltd. Under the terms of the contract Gruppo ATR Srl is obligated to
obtain the release of the guarantees within 90 days of the completion date.
The group has also guaranteed that at least £5.8m of the £12.8m outstanding
trade debtor balance is recoverable. The results of the Italian subsidiaries
have been disclosed as discontinued activities. The tax effect is £Nil.
Due to current trading performance, an impairment review has been conducted of
the carrying value of goodwill within the group. Whilst there are excellent
prospects for developing the Networking Centre of Excellence as one of the
group's core activities, through further investment, the directors believe
that the goodwill which can be attributed to the existing Lancare business is
permanently impaired. Consequently there has been an exceptional write down
in goodwill of £10.5m. In addition, due to the current and historical trading
performance in Switzerland and Luxemburg a full write down of the £1m goodwill
on CT Consulting AG and £0.5m on Tecsys has also been made. Therefore the
total exceptional write down of goodwill in the period is £12m. The tax
effect is £Nil.
The exceptional charge of £3.5m in the year to 30 September 2000 relates to a
change in the method by which stock provisions are calculated by the group.
Previously the group had recognised a value for older stock lines relating to
customers' legacy systems. However, due to the ongoing pace of technological
change and the difficulty of placing value on older little used stock lines,
such items were written off. The tax effect is £Nil.
4. Taxation
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
UK Corporation tax
- Continuing operations - 1,328 2,227
Overseas tax
- Continuing operations 176 992 1,679
- Discontinued operations 147 96 108
323 2,416 4,014
The group tax charge represents the estimated annual effective tax rate
applied separately to the adjusted profit on continuing and discontinued
ordinary activities, and the estimated annual effective rate applied to the
exceptional items. The interim period is regarded as an integral part of the
annual period and all tax liabilities are disclosed as such.
The tax effect of the exceptional items, included above, is a credit of £0.3m
(6 months to 31 March 2000 - £Nil, 12 months to 30 September 2000 - £Nil)
5. Earnings per share
Basic earnings per share are calculated in accordance with Financial Reporting
Standard 14 Earnings per Share, based on loss after charging tax of
£19,141,000 (6 months to 31 March 2000 - profit £2,775,000; year ended 30
September 2000 - profit £940,000) and 162,500,000 (6 months to 31 March 2000 -
162,500,000; year ended 30 September 2000 - 162,500,000) ordinary shares,
being the weighted average in issue during the period.
Fully diluted earnings per share is the basic earnings per share after
allowing for the dilutive effect of options, and in previous periods warrants,
in issue. The number of shares used for the fully diluted calculation is
162,674,340 (6 months to 31 March 2000 - 163,412,435; year ended 30 September
2000 - 163,074,658).
The adjusted earnings per share information has been calculated before
exceptional costs net of taxation, and goodwill. The Directors believe this
additional measure provides a better indication of the underlying trends in
the business.
The calculations of earnings per share are based on the following profits and
numbers of shares:
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
(Loss) profit for the period
for basic earnings per share (19,141) 2,775 940
Exceptional items 18,432 - 3,500
Tax credit on exceptional items (252) - -
Goodwill 360 301 668
(Loss) profit for the period for
adjusted earnings per share (601) 3,076 5,108
Weighted average number of
shares in issue:
For basic earnings per share 162,500 162,500 162,500
Exercise of options and warrants 174 912 575
For fully diluted earnings per share 162,674 163,412 163,075
6. Prior year adjustment
Arising from the publication on 22 June 2000 of a new accounting abstract with
respect to start-up costs (UITF 24) the group's policy with regard to costs
incurred when contracts are taken over from customers was changed on 30th
September 2000. While previously certain of these costs were capitalised and
written off over the life of the contract, they are now written off as
incurred. Accordingly a prior year adjustment of £1,073,000 has been made to
the 31st March 2000 results.
The effects of the change in policy are summarised below:
31 March
2000
£'000
Balance sheet
Tangible assets (126)
Other debtors (947)
Reduction in net assets (1,073)
The change in accounting policy has had no material effect on the profits
reported for the six months to 31 March 2001, 12 months to 30 September 2000
and six months to 31 March 2000.
The profit and loss account at 31 March 2000 has been restated to
appropriately reflect the classification of certain direct payroll costs in
line with the profit and loss account at 30 September 2000.
7. Reconciliation of operating (loss) profit to net cash inflow
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
Operating (loss) profit (14,015) 5,602 5,693
Exceptional stock provision - - 3,500
Depreciation charge 8,787 7,825 14,899
Goodwill amortisation 12,341 301 668
Profit on disposal of fixed assets (2) - -
Decrease in stocks 238 896 432
Decrease (increase) in debtors 1,530 (281) (5,400)
Increase (decrease) in creditors 1,321 (102) 3,570
Net cash inflow from operations 10,200 14,241 23,362
8. Analysis of cash flows
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
Returns on investments and
servicing of finance:
Interest paid (423) (530) (980)
Interest received 134 119 241
(289) (411) (739)
Taxation:
Net tax paid (1,055) (822) (3,817)
Capital expenditure:
Purchase of fixed assets (6,584) (9,996) (20,982)
Proceeds on sale of fixed assets 34 182 521
(6,550) (9,814) (20,461)
Acquisitions:
Consideration paid - (2,561) (2,882)
Acquisition costs paid - (199) (309)
Net cash (debt) balances acquired - (289) 120
- (3,049) (3,071)
Financing:
Repayment of loans (1,758) (767) (791)
9. Reconciliation of net cashflow to movement in net cash
6 months 6 months 12 months to
to 31 March to 31 March 30 September
2001 2000 2000
£'000 £'000 £'000
Net increase (decrease) in
cash during period 548 (622) (5,517)
Cash outflow from decrease in debt 1,758 767 791
Foreign exchange 114 (500) (514)
Movement in net cash in period 2,420 (355) (5,240)
Net cash at beginning of period 6,138 11,378 11,378
Net cash at end of period 8,558 11,023 6,138
10. Analysis of net funds (debt)
Cash at Overdraft Loans Total
bank
£'000 £'000 £'000 £'000
At 30 September 2000 12,975 (3,731) (3,106) 6,138
Cashflows (871) 1,419 1,758 2,306
Foreign exchange 213 (99) - 114
At 31 March 2001 12,317 (2,411) (1,348) 8,558
11. Approval of financial statements
These financial statements were approved by the Board of Directors on 11 June
2001.
12. Shareholder Information
The interim statement is being sent to all shareholders and copies are
available to the public from the registered office of the company; Synstar
House, 1 Bracknell Beeches, Old Bracknell Lane West, Bracknell, Berkshire,
RG12 7QX. The company's registered number is 3416147.