Preliminary Results for the year ended 31 March 11
|
Issued by Citigate Dewe Rogerson Ltd, Birmingham |
|
|
Wednesday, 1 June 2011 |
Embargoed: 7.00am |
Preliminary Results for the year ended 31 March 2011
|
Continuing operations |
H1 30 September 2010 |
H2 31 March 2011 |
Full Year 31 March 2011 |
Full year 31 March 2010 |
|
Revenue |
£52.04m |
£54.05m |
£106.09m |
£85.94m |
|
Underlying EBITDA¹ |
£2.48m |
£2.78m |
£5.26m |
£2.13m |
|
Underlying pre-tax profit¹ |
£1.72m |
£2.05m |
£3.77m |
£0.92m |
|
Pre-tax profit/(loss) |
£1.48m |
£1.04m |
£2.52m |
(£2.81m) |
|
Operating cash generation |
(£0.14m) |
(£0.91m) |
(£1.05m) |
£3.91m |
|
Net Debt |
£5.63m |
£7.14m |
£7.14m |
£4.68m |
¹ Underlying profit and EBITDA is calculated before intangible amortisation, IFRS 2 charges, restructuring costs.
Key points
o Sales led focus yielding the desired outcome
o Geographically:
o Asia continued to grow and provides firm foundation
o UK this year's star performer, £3m swing into profitability
o US/Mainland Europe improved to break-even
o Key metrics:
o Gross Margin improved to 25.2% (2010: 24.4%)
o EBITDA margin up to 5.0% (2010: 2.5%)
o ROCE 8.7% (2010: 2.4%)
o Firm foundations in place
o TR Direct (Day to day UK Transactional sales)
o Investment in 'Automotive Centre of Excellence' in Holland
o Global sales strategy - increasing representation in China, India, USA and UK
o Encouraging start to the new fiscal year
"Trifast has clearly enjoyed the best of the global recovery in customer demand "catch up" for re-stocking, which now allows our strategy to develop market share to come into its own. These plans embrace most of our individual business teams across the Group but with special focus in Asia, the UK and America, and we look forward to reporting our progress as we go through the year."
Malcolm Diamond, Chairman & Jim Barker, CEO
|
Enquiries: |
|
|
Trifast plc |
Citigate Dewe Rogerson |
|
Malcolm Diamond MBE, Executive Chairman |
Fiona Tooley, Director |
|
Mobile: +44 (0)7979 518493 (MMD) or +44 (0)20 7638 9571 (7.15am-1pm today) |
Today: +44 (0)7785 703523 or +44 (0)20 7638 9571 (today) |
|
Jim Barker, Chief Executive |
+44 (0)121 362 4035 |
|
Mobile: + (0)7769 934148 |
|
|
Mark Belton, Group Finance Director |
Keith Gabriel, Senior Account Manager |
|
Thereafter: Telephone: +44 (0)1825 747366 |
+44 (0)121 362 4035 |
|
Arden Partners plc |
|
|
Richard Day or Adrian Trimmings |
|
|
Tel: +44 (0)20 7614 5900 |
|
Editors Note:
LSE Ticker: TRI
Group website: www.trifast.com
Trifast's trading business TR Fastenings is a leading international manufacturer and distributor of industrial fastenings to the assembly industries, with operations in Europe, the Americas and Asia. For more information, please visit www.trfastenings.com.
JOINT STATEMENT BY MALCOLM DIAMOND, EXECUTIVE CHAIRMAN
AND JIM BARKER, CHIEF EXECUTIVE
"Now that Phase 2 of our three year recovery plan is well under way, we are focusing on identifying the strategic building blocks for our international expansion required in Phase 3."
Introduction
March 2011 provided us with an important milestone by recording the highest monthly invoice revenue since early 2008, a good fillip to the end of the year.
We indicated in our Business Review last year, that having instigated a substantial and sustained programme of sales revenue recovery, we needed to then address the major margin and efficiency opportunities that could be gained from our pricing policy, and from reviewing and potentially refining our supply chain and vendor base. As this is such a major undertaking over a prolonged period, incorporating over 2,000 vendors, this element of our "Rebuild" strategy as stakeholders will appreciate will take more time to deliver the required results; however, we are confident that tangible margin and indirect cost improvements will become increasingly yielded in the new financial year ending March 2012.
Foreign exchange variations, freight and raw material cost inflation are the enemies of long-term contracts, consequently, we are determined to minimise our margin erosion risk on both current and anticipated contracts by ensuring that a reasonable element of cost contingency is factored into our pricing going forward.
Despite the on-going economic nervousness, we have accepted that the "Buyers' Market" syndrome has to be tamed with commercial reality, inasmuch that most industrial buyers have seen their best days of lowest price.
We are delighted to confirm that this year's improved performance enabled us to provide a modest cost of living increase to all our European staff from April 2011 onwards, thus breaking what has been almost a three year pay freeze.
"..... and now it's about the Margin."
The year under review has clearly demonstrated the benefits of concentrating our efforts on driving up our top line sales performance. This is evidenced over the last year by the 23% Group uplift in revenue. Whilst TR Asia once again achieved solid and profitable growth, the star performer in the year was the UK. Alongside this, revenue enhancement combined with stable overheads moved our Mainland European and USA operations over the year from loss making to break-even.
Looking forward, we can now afford to concentrate on quality of earnings by examining how we can mitigate inflation within our cost modelling and subsequent pricing policy, and by leveraging our enhanced purchasing power with a reduced number of key vendors.
The Board is monitoring progress on margin improvement initiatives on a monthly basis. Seamus Murphy (Operations Director) will also be reviewing Systems and Logistics process improvements, and Geoff Budd (Commercial Director) providing tactical support on the sourcing and pricing of high volume/high specification customised components. Glenda Roberts (Group Sales Director) is reviewing our pricing on longer term contracts whilst Roberto Bianchi, the Director responsible for leading our supply chain and vendor development initiative, now reports progress to the Board on a monthly basis.
In order to maximise commercial opportunities that arise on a daily basis, all incoming customer enquiries from Europe and the USA that exceed £5,000 in value are recorded via our professionally supervised 'Central Enquiry Portal'. From this point, these enquiries are subsequently assessed by individual members of the Senior Management Team in order to advise and give direction on technical, commercial and sourcing issues back to the relevant individual business teams prior to them committing to a quotation.
This approach has introduced a more commercially and technically consistent control on how quotations are managed amongst the 15 individual TR business teams spread across Europe and the USA, and reduces a major risk in errors that could be caused by decisions being made at too junior or inexperienced a level.
UK Transactional Sales to end users have continued their double digit growth at margins that contribute materially to the requirement to improve our targeted levels of EBITDA. As a result, we have invested heavily in broadening out our ex-stock availability from around 1,600 products to over 4,000, and in April 2011 re-branded this increasingly important business to TR Direct.
An outstanding performer this year has been our Lancaster Fastener subsidiary. Based in North-West England, through its extensive catalogue product range it services UK and overseas distributors on a next day-delivery basis. It is the long established success of Lancaster's business model, with its above average return on sales that has inspired us to develop TR Direct in order to provide next-day delivery to end users by closely managing predictable stock availability, along with high and consistent quality standards.
Our Branded Products team selling fasteners for sheet metal and plastics mainly to UK and European distributors has also, in a highly competitive sector, achieved double digit growth at above Group average Gross profit margin. A combination of effective marketing, dedicated Customer Service, technical support and the flexibility provided by our own manufacturing facilities in Singapore have sustained this division's dynamics.
The strategic and profit benefits of our Asian manufacturing units in Singapore, Malaysia, Taiwan and China continue to encourage us, and so motivate both the Board and our Asian Management team to seek additional opportunities for growth and capital investment. We are also broadening our geographic reach on distribution through having established a small team in India, direct representation via an office in Thailand, and representation in Vietnam during the year. Our distribution business in Shanghai is also receiving additional investment in sales personnel and automated inspection equipment in order to support and sustain our international and local domestic growth impetus.
Due to the highly specialised and technical demands of the Automotive sector, we established TR Holland, with its experienced team and geographic location, as our 'Automotive Centre of Excellence'. The benefits of this decision are expected to start feeding through during the coming financial year.
The improving performance of the Group has now released some sales resource from Europe to support our targeted revival of revenue from US multinationals headquartered in North America. Over the last two years, TR Fastenings Inc. has steadily been recovering momentum by growing Branded Products sales to distributors but in that time has lacked the specialist personnel to develop US based electronics manufacturers with whom much of the global sourcing decisions are made. This vital missing link is now being addressed under the direct supervision of our Group Sales Director with the aim of achieving sustainable and consistent monthly trading profitability over the next financial year.
During the year, we were pleased to recruit a part time HR consultant which has restored a professional focus on this key element of managerial responsibility. All divisional HR co-ordinators within the UK and Europe have been re-trained and a dedicated 'staff accessible IT system' has been installed and planned to 'go live' in Q1 year ending March 2012.
During the third quarter of the year under review all TR's European divisions received visits by the Chairman and CEO, where, over a dedicated day, presentations and tours enabled every member of staff to interact directly with them and often on a one-to-one basis. Our Marketing and HR colleagues prepared a detailed printed brochure that outlined the Group's Business Plan, our Mission and Ethical Culture along with a pen-portrait/job-profile and photo of each Board Director. Our total UK and European staff of over 500 each directly received a personal copy during each presentation. This has all been very well received and we intend that this 'personal tour' will be repeated every year from now on.
Banking and Finance
The strengthening Trifast sales and profit performance over the past eighteen months has transformed our banking relationships from initially challenging to positively co-operative, both in the UK and in Singapore.
As our growth continues, cash management will remain a key focus, and we are encouraged by the enthusiasm and support shown to us by our banking providers towards our on-going business plan, both commercially and our strategic objectives.
People
Once again, we humbly recognise the irrepressible commitment, hard work and enthusiasm of our entire management and staff teams across the Group. Senior management endeavour to communicate openly and honestly at every opportunity with our people as to the status of past, present and anticipated performance, which we hope has contributed to the positive Company culture which we currently enjoy.
However, it is the basic moral fibre that exists within the majority of individuals who work for TR that has been at the core of our ability to begin recovering not only market positioning, but also our standing amongst our loyal shareholders.
The Directors are truly appreciative of the support they have received from their management and staff during the year, and look forward to making the future even more rewarding for all our stakeholders.
Current Trading
We continue to be encouraged by our daily sales run rate, which of course, is now targeted at a higher level than for the year we are currently reviewing.
We have seen only minor impact from the Japanese natural disasters, mainly caused by component shortages for consumer electronics; however, this has not materially constrained current sales, although our vigilance remains high with selected customers whom we feel may be at risk. Meanwhile, at the time of writing, our own sources of supply have not been affected.
Summary
Trifast has clearly enjoyed the best of the global recovery in customer demand "catch up" for re-stocking, which now allows our strategy to develop market share to come into its own. These plans embrace most of our individual business teams across the Group but with special focus in Asia, the UK and America, and we look forward to reporting our progress as we go through the year.
Meanwhile, the Board are impatient to fulfil their objectives to fully restore Trifast to an even more acceptable level of performance by late 2012 that we hope will satisfy the aspirations of the majority of our staff and investors.
FINANCE REVIEW BY MARK BELTON, GROUP FINANCE DIRECTOR
"What a difference a year makes; it has been a pleasure to watch the initiatives that we put in place during 2009 and 2010 bear fruit and enable growth to be achieved quicker than our initial expectations."
Results for the year
An Operational Business Review of the year is set out in the Joint Chairman's and CEO Statement on pages 2-4; however, the financial results for the year ended 31 March 2011 can be summarised as follows:
|
Continuing operations |
H1 30 September 2010 |
H2 31 March 2011 |
Full Year 31 March 2011 |
Full year 31 March 2010 |
|
Revenue |
£52.04m |
£54.05m |
£106.09m |
£85.94m |
|
Underlying EBITDA¹ |
£2.48m |
£2.78m |
£5.26m |
£2.13m |
|
Underlying pre-tax profit¹ |
£1.72m |
£2.05m |
£3.77m |
£0.92m |
|
Pre-tax profit/(loss) |
£1.48m |
£1.04m |
£2.52m |
(£2.81m) |
|
Operating cash generation |
(£0.14m) |
(£0.91m) |
(£1.05m) |
£3.91m |
|
Net Debt |
£5.63m |
£7.14m |
£7.14m |
£4.68m |
¹ Underlying profit and EBITDA is calculated before intangible amortisation, IFRS 2 charges, restructuring costs.
The underlying profit figure is derived before separately disclosed items, which are explained in detail later in this report. The Board believes this profit figure provides a better understanding of the Group's performance.
Revenue
As the Board indicated in the Group's Trading update issued on 20 April 2011, the business has continued to experience buoyant trading conditions; this is evidenced with the last month of the financial year being reported, achieving record sales since the changes made to Management and TR structure in early 2009, finishing with the final quarter of 2011 showing a 10.0% increase on the previous quarter.
Compared to last financial year, revenue increased quicker than we anticipated by an impressive 23.4%. Part of this increase was brought about by re-stocking from customers and returning back to underlying usages again as the economy improved, but part was also from 'New wins' secured by the rejuvenated TR sales force. During the recession years ended March 2009 and 2010, we did not cut back on the sales teams and this has now begun to pay off, particularly in the UK.
Group Revenue was £106.09 million and, our key regions can be analysed as follows:
|
Continuing operations |
Full Year 31 March 2011 |
Full year 31 March 2010 |
% increase |
|
Revenue |
|
|
|
|
UK |
£57.13m |
£46.46m |
23.0% |
|
Asia |
£27.45m |
£21.45m |
28.0% |
|
Europe / USA |
£21.51m |
£18.03m |
19.3% |
|
Total |
£106.09m |
£85.94m |
23.4% |
Clearly, the greatest growth was seen in Asia, particularly in the first half of the year. This growth slowed down in the second half, as overstocking in H1 started to readdress itself in H2. Our Chinese distribution site in Shanghai has been very successful over the years in handling transfer business from the Rest of the Group; however, we recognise that we cannot rely solely on transfer business alone and support from the Global Sales team will be utilised to generate new business leads in the forthcoming year.
The UK represents the largest proportion of sales at 53.9% and continues to show solid growth as business wins secured previously have now started to feed through. Although our European and American growth is impressive, we recognise work still needs to be done on some sites to further improve these territories' overall profitability.
Whilst Revenue growth is important to the business, key to the Group's on-going and future success is the quality of earnings and margin enhancement, and we will continue to focus on these areas over the forthcoming years.
Adjusted pre-tax profit operating margins
After having taken into account the additional costs and negative impact of foreign exchange, freight and material cost increases, points we highlighted in our last Interim Management Statement in February, Group profit before tax (before separately disclosed items) for the year was £3.77 million (2010: £0.92 million).
The improved revenue clearly helped contribute to the turnaround, but vigilant control over the cost base ensured that the benefit of this improved revenue largely went straight to the bottom line.
Despite the impact of foreign exchange and higher input costs, Gross profit margins improved, from 24.4% in 2010 to 25.2% in 2011, and with initiatives that we have already started in the new financial year, we believe there is further scope to see these margins improve going forward.
Overheads increased by £2.44 million compared to the previous year; of this increase, £0.92 million related to bonuses to reward staff, a key motivational move by the Board as many of our people had not, through the difficult times received a pay rise for almost three years. £0.64 million related to foreign exchange losses with the majority incurred in Asia, where the local currencies continued to strengthen against Sterling, the US Dollar and the Euro.
Despite the significant increase in revenue, average headcount in the year being reported rose by a modest 2.1%, to 886 from 868 in 2010.
The underlying operating result between the Regions can be analysed as follows:
|
Continuing operations |
Full Year 31 March 2011 |
Full year 31 March 2010 |
|
Underlying operating result |
|
|
|
UK |
£2.46m |
(£0.55m) |
|
Asia |
£3.20m |
£2.76m |
|
Europe / USA |
(£0.05m) |
(£0.34m) |
|
Central costs |
(£1.29m) |
(£0.80m) |
|
Total before financing costs |
£4.32m |
£1.07m |
|
Net financing costs |
(£0.55m) |
(£0.15m) |
|
Total after financing costs |
£3.77m |
£0.92m |
By territory, TR Asia continued to experienced growth; a strong recovery within our UK operations resulted in a positive swing of £3.01 million year-on-year, whilst our European operations and our US business caused us no major problems, achieving a breakeven position by the end of the period. This outcome was reflected in the Regional underlying operating results shown above.
The Board continues to be vigilant and review areas where efficiencies can continue to be made; however, we are mindful that to achieve ongoing growth further investment will be required over the next few years.
Separately disclosed items
The following items are shown separately in the Income Statement and need to be taken into consideration to truly understand the underlying performance of the Group:
|
Restructuring costs |
£0.80m |
|
Intangible amortisation |
£0.26m |
|
IFRS 2 charge |
£0.19m |
|
Total |
£1.25m |
Restructuring costs
Of the £0.80 million restructuring costs, £0.63 million relates to costs in moving our Chinese manufacturing plant in Suzhou out from the 'Free Trade Zone' into the local premises of one our Strategic Alliance Partners. This will cut down overheads, whilst at the same time increasing our capacity to serve the local markets more efficiently. The remaining £0.17 million refers to 'Rightsizing' our portfolio of UK properties, in order to match the size of the properties with the needs of our on-going operations.
Interest and interest cover
The banking facilities were re-negotiated in February 2010, consequently incurring higher bank charges going forward. In addition, the increase in business understandably resulted in more working capital being required, which in turn raised net debt. The knock on effect of these factors increased net interest in the period to £0.55 million (2010: £0.15 million).
Net interest cover, (which is defined as EBITDA to net interest, before the one-off separately disclosed items) remains strong at 9.5 times (2010: 14.2).
Taxation
Taxation in the period amounted to £0.88 million; Effective Tax Rate (ETR) 34.9% (2010: tax credit of £0.62 million, ETR 22.1%); however, the Group's blended tax rate based on the geographical tax regimes was 20%. The majority of the difference between this rate and the ETR was potential 'Deferred tax assets' of £0.33 million that could not be recognised. Of this, the majority related to losses and the move costs of the Chinese manufacturing plant out of the 'Free Trade Zone' in Suzhou; excluding these costs the ETR would have been 26.8%.
At the end of the period, all of the current tax charge related to overseas operations.
Balance sheet and funding
At 31 March 2011, total Shareholder equity amounted to £42.85 million (2010: £40.18 million) an increase of 6.6% reflecting the Group's profitability during this period.
To support the growth in the business, net working capital increased by £5.44 million. Group stock levels in 2009/2010 financial year had been driven down to an optimum level but subsequently increased in the year being reported by £4.98 million in order to, as previously stated, service the increase in new and existing business contract gains and the range of transactional stock referred to in the Operational Business Review. Despite this rise, it is reassuring that Gross stock weeks, based on a three-month rolling basis fell to 22.0 (2010: 23.0) indicating that we continue to maintain tight control over our stock purchases.
Year-end net debt was £7.14 million, which is higher than at March 2010 (£4.68 million), but this was in-line with expectations given the increase in working capital.
Gross debt at 31 March 2011 was £14.28 million (31 March 2010: £12.10 million) and Gearing remains low at 16.7% (2010: 11.7%).
In February 2010, the Group's banking facilities were re-negotiated in order to provide more security and flexibility. The Group's bridging loan of £2.00 million was fully repaid by October 2010 and in November 2010, the Group's outstanding term loan of £3.00 million which originally had a provisional repayment date of December 2010, was extended to December 2012. The Group continued to trade well within its banking covenants.
Group net cash balances at March 2011 were £7.14 million (2010: net cash £7.42 million), of which £6.26 million was held in foreign currencies (2010: £7.81 million). As a Group, our policy is, where possible, for each subsidiary to trade in and hold its local currency. Recently, this has become more and more difficult as customers particularly in Asia have insisted on being invoiced in Euro or US Dollars, and as shareholders will be aware, these non local currency balances have been subject to the strengthening of Asian currencies and resulted in high foreign exchange losses through the trading cycle. We do monitor exchange rates, and buy and sell currencies in order to minimise our open exposure to foreign exchange rates where possible; and will always consider further ways in which we can reduce our risk to currency exposures.
Cash flow
Cash generation remains a key objective of the Group. The Board is mindful of its duty to re-invest in the Group for future expansion and earnings growth, and in the period utilised an additional £1.05 million of cash to meet this criteria.
Cash paid out during the year on the one-off separately disclosed items was £0.90 million, reflecting a true underlying use of cash of £0.15 million.
Debtor days remain strong at 77 (2010: 69) and bad debts in the period remain low at £0.07 million (2010: £0.07 million).
Capital expenditure in the year was £0.30 million (2010: £0.22 million). As we informed shareholders in November 2010, due to increasing manufacturing demand and visibility in the Asia territory, the Board authorised the restoration of capital expenditure in this region. The Group continues to be prudent with cash but will invest as necessary, remaining mindful of ROCE which at March 2011 was 8.7% (March 2010: 2.4%).
Earnings per Share
The adjusted diluted Earnings per Share (EPS) which in the Directors' opinion best reflects the underlying performance of the Group, has increased significantly from 0.07p in 2010 to 3.03p in 2011 demonstrating the Group's positive earnings momentum.
Dividend
Since the Management change in 2009 when the share price stood at 8.5p, the Directors have concentrated on investing in the Group to achieve capital growth. Although no dividend is being proposed in respect of the year ended March 2011, it is now the Boards' desire to address dividend yield during the current fiscal year having delivered nearly a six-fold increase in the share price since the Management change.
Consolidated income statement
for year ended 31 March 2011
|
|
Note |
2011 |
2010 |
|
|
|
£000 |
£000 |
|
Continuing operations |
|
|
|
|
|
|
|
|
|
Revenue |
3 |
106,089 |
85,935 |
|
Cost of sales |
|
(79,368) |
(64,927) |
|
Gross profit |
|
26,721 |
21,008 |
|
Other operating income before separately disclosed items |
|
207 |
218 |
|
Sale of associate |
2 |
- |
332 |
|
Total other operating income |
|
207 |
550 |
|
Distribution expenses |
|
(1,941) |
(2,146) |
|
|
|
|
|
|
Administrative expenses before separately disclosed items |
|
(20,660) |
(18,015) |
|
IFRS2 (charge)/credit |
2 |
(189) |
143 |
|
Intangible amortisation |
2 |
(261) |
(261) |
|
Restructuring costs |
2 |
(801) |
(3,420) |
|
|
|
|
|
|
Total administrative expenses |
|
(21,911) |
(21,553) |
|
Operating profit/(loss) |
4 |
3,076 |
(2,141) |
|
|
|
|
|
|
Financial income |
|
27 |
96 |
|
Financial expenses before separately disclosed items |
|
(581) |
(246) |
|
Expense of changing banking facilities |
2 |
- |
(517) |
|
Total financial expenses |
|
(581) |
(763) |
|
Net financing costs |
|
(554) |
(667) |
|
Profit/(loss) before tax |
2, 3 |
2,522 |
(2,808) |
|
Taxation |
5 |
(879) |
621 |
|
Profit/(loss) for the period (attributable to equity shareholders of the Parent Company) |
|
1,643 |
(2,187) |
|
Profit/(loss) per share (total) |
|
|
|
|
Basic |
10 |
1.93p |
(2.57p) |
|
Diluted |
10 |
1.83p |
(2.57p) |
Statements of comprehensive income
for year ended 31 March 2011
|
|
Group |
Company |
||
|
|
2011 |
2010 |
2011 |
2010 |
|
|
£000 |
£000 |
£000 |
£000
|
|
Profit/(loss) for the year |
1,643 |
(2,187) |
6,932 |
4,530 |
|
|
|
|
|
|
|
Other comprehensive income: |
|
|
|
|
|
Foreign currency translation differences |
832 |
42 |
- |
- |
|
Net (loss) on hedge of net investment in foreign subsidiary |
- |
(1) |
- |
- |
|
Other comprehensive income recognised directly in equity net of income tax |
832 |
41 |
- |
- |
|
Total comprehensive income/(expense) recognised for the year (attributable to the equity shareholders of the Parent Company) |
2,475 |
(2,146) |
6,932 |
4,530 |
Consolidated statement of changes in equity
for year ended 31 March 2011
|
|
Share Capital |
Share Premium |
Translation Reserve |
Retained Earnings |
Total Equity |
|
|
£000 |
£000 |
£000 |
£000 |
£000
|
|
Balance at 1 April 2010 |
4,262 |
12,167 |
8,999 |
14,753 |
40,181 |
|
|
|
|
|
|
|
|
Total comprehensive income for the year: |
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
1,643 |
1,643 |
|
Other comprehensive income: |
|
|
|
|
|
|
Foreign currency translation differences |
- |
- |
832 |
- |
832 |
|
|
|
|
|
|
|
|
Total other comprehensive income |
- |
- |
832 |
- |
832 |
|
|
|
|
|
|
|
|
Total comprehensive income recognised for the year |
- |
- |
832 |
1,643 |
2,475 |
|
Transactions with owners, recorded directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based payment transactions |
- |
- |
- |
189 |
189 |
|
Total transactions with owners |
- |
- |
- |
189 |
189 |
|
|
|
|
|
|
|
|
Balance at 31 March 2011 |
4,262 |
12,167 |
9,831 |
16,585 |
42,845 |
Consolidated statement of changes in equity
for year ended 31 March 2010
|
|
Share Capital |
Share Premium |
Translation Reserve |
Retained Earnings |
Total Equity |
|
|
£000 |
£000 |
£000 |
£000 |
£000
|
|
Balance at 1 April 2009 |
4,262 |
12,167 |
8,958 |
17,083 |
42,470 |
|
|
|
|
|
|
|
|
Total comprehensive income for the year: |
|
|
|
|
|
|
Loss for the year |
- |
- |
- |
(2,187) |
(2,187) |
|
Other comprehensive income: |
|
|
|
|
|
|
Foreign currency translation differences |
- |
- |
42 |
- |
42 |
|
Net loss on hedge of net investment in foreign subsidiary |
- |
- |
(1) |
- |
(1) |
|
|
|
|
|
|
|
|
Total other comprehensive income |
- |
- |
41 |
- |
41 |
|
Total comprehensive income/(expense) recognised for the year |
- |
- |
41 |
(2,187) |
(2,146) |
|
Transactions with owners, recorded directly in equity |
|
|
|
|
|
|
Share based payment transactions |
- |
- |
- |
(143) |
(143) |
|
Total transactions with owners |
- |
- |
- |
(143) |
(143) |
|
Balance at 31 March 2010 |
4,262 |
12,167 |
8,999 |
14,753 |
40,181 |
Company statement of changes in equity
for year ended 31 March 2011
|
|
Share Capital |
Share Premium |
Merger Reserve |
Retained Earnings |
Total Equity |
|
|
£000 |
£000 |
£000 |
£000 |
£000
|
|
Balance at 1 April 2010 |
4,262 |
12,167 |
1,521 |
(2,589) |
15,361 |
|
|
|
|
|
|
|
|
Total comprehensive income for the year: |
|
|
|
|
|
|
Profit for the year¹ |
- |
- |
- |
6,932 |
6,932 |
|
Other comprehensive income: |
|
|
|
|
|
|
Foreign currency translation differences |
- |
- |
- |
- |
- |
|
Net gain/(loss) on hedge of net investment in foreign subsidiary |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
Total other comprehensive income |
- |
- |
- |
- |
- |
|
Total comprehensive income recognised for the year |
- |
- |
- |
6,932 |
6,932 |
|
Transactions with owners, recorded directly in equity |
|
|
|
|
|
|
Share based payment transactions |
- |
- |
- |
189 |
189 |
|
Total transactions with owners |
- |
- |
- |
189 |
189 |
|
Balance at 31 March 2011 |
4,262 |
12,167 |
1,521 |
4,532 |
22,482 |
¹ Profit for the year includes £6.2 million of an investment impairment reversal.
Company statement of changes in equity
for year ended 31 March 2010
|
|
Share Capital |
Share Premium |
Merger Reserve |
Retained Earnings |
Total Equity |
|
|
£000 |
£000 |
£000 |
£000 |
£000
|
|
Balance at 1 April 2009 |
4,262 |
12,167 |
1,521 |
(6,976) |
10,974 |
|
|
|
|
|
|
|
|
Total comprehensive income for the year: |
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
4,530 |
4,530 |
|
Other comprehensive income: |
|
|
|
|
|
|
Foreign currency translation differences |
- |
- |
- |
- |
- |
|
Net gain/(loss) on hedge of net investment in foreign subsidiary |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
Total other comprehensive income |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
Total comprehensive income recognised for the year |
- |
- |
- |
4,530 |
4,530 |
|
Transactions with owners, recorded directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based payment transactions |
- |
- |
- |
(143) |
(143) |
|
Total transactions with owners |
- |
- |
- |
(143) |
(143) |
|
|
|
|
|
|
|
|
Balance at 31 March 2010 |
4,262 |
12,167 |
1,521 |
(2,589) |
15,361 |
Statements of financial position
at 31 March 2011
|
|
Note |
Group |
Company |
||
|
|
|
2011 |
2010 |
2011 |
2010 |
|
|
|
£000 |
£000 |
£000 |
£000 |
|
Non-current assets |
|
|
|
|
|
|
Property, plant and equipment |
|
7,078 |
7,740 |
2,566 |
2,624 |
|
Intangible assets |
|
16,540 |
16,358 |
- |
- |
|
Equity investments |
|
- |
- |
28,074 |
21,874 |
|
Deferred tax assets |
|
1,980 |
2,046 |
240 |
- |
|
Total non-current assets |
|
25,598 |
26,144 |
30,880 |
24,498 |
|
Current assets |
|
|
|
|
|
|
Stocks |
6 |
25,116 |
20,141 |
- |
- |
|
Trade and other receivables |
|
24,828 |
20,458 |
858 |
1,397 |
|
Cash and cash equivalents |
7 |
7,142 |
7,420 |
373 |
2,176 |
|
Total current assets |
|
57,086 |
48,019 |
1,231 |
3,573 |
|
Total assets |
3 |
82,684 |
74,163 |
32,111 |
28,071 |
|
Current liabilities |
|
|
|
|
|
|
Bank overdraft |
7 |
2 |
- |
4,064 |
6,524 |
|
Other interest-bearing loans and borrowings |
8 |
13,283 |
12,103 |
1,333 |
4,877 |
|
Trade and other payables |
|
20,625 |
16,701 |
3,232 |
1,215 |
|
Tax payable |
|
1,054 |
847 |
- |
- |
|
Provisions |
|
615 |
841 |
- |
- |
|
Total current liabilities |
|
35,579 |
30,492 |
8,629 |
12,616 |
|
Non-current liabilities |
|
|
|
|
|
|
Other interest-bearing loans and borrowings |
8 |
1,000 |
- |
1,000 |
- |
|
Provisions |
|
2,916 |
3,144 |
- |
- |
|
Deferred tax liabilities |
|
344 |
346 |
- |
94 |
|
Total non-current liabilities |
|
4,260 |
3,490 |
1,000 |
94 |
|
Total liabilities |
3 |
39,839 |
33,982 |
9,629 |
12,710 |
|
Net assets |
|
42,845 |
40,181 |
22,482 |
15,361 |
|
Equity |
|
|
|
|
|
|
Share capital |
|
4,262 |
4,262 |
4,262 |
4,262 |
|
Share premium |
|
12,167 |
12,167 |
12,167 |
12,167 |
|
Reserves |
|
9,831 |
8,999 |
1,521 |
1,521 |
|
Retained earnings |
|
16,585 |
14,753 |
4,532 |
(2,589) |
|
Total equity |
|
42,845 |
40,181 |
22,482 |
15,361 |
Statements of cash flows
for year ended 31 March 2011
|
|
Note |
Group |
Company |
||
|
|
|
2011 |
2010 |
2011 |
2010 |
|
|
|
£000 |
£000 |
£000 |
£000 |
|
Cash flows from operating activities |
|
|
|
|
|
|
Profit/(loss) for the year |
|
1,643 |
(2,187) |
6,932 |
4,530 |
|
Adjustments for: |
|
|
|
|
|
|
Depreciation, amortisation and impairment |
|
1,346 |
1,329 |
57 |
87 |
|
Financial income |
|
(27) |
(96) |
(1) |
(2) |
|
Financial expense |
|
581 |
763 |
156 |
520 |
|
(Gain)/loss on sale of property, plant and equipment and investments |
|
(7) |
10 |
- |
- |
|
Dividends received |
|
- |
- |
(1,972) |
(5,289) |
|
Investment impairment reversal |
|
- |
- |
(6,200) |
- |
|
Equity settled share-based payment charge/(credit) |
|
189 |
(143) |
155 |
(105) |
|
Gain on sale of associate |
|
- |
(332) |
- |
(332) |
|
Taxation |
|
879 |
(621) |
(335) |
(212) |
|
|
|
|
|
|
|
|
Operating cash inflow/(outflow) before changes in working capital and provisions |
|
4,604 |
(1,277) |
(1,208) |
(803) |
|
Change in trade and other receivables |
|
(4,068) |
(1,983) |
573 |
242 |
|
Change in stocks |
|
(4,683) |
3,748 |
- |
- |
|
Change in trade and other payables |
|
4,165 |
1,599 |
2,019 |
113 |
|
Change in provisions |
|
(1,069) |
1,821 |
- |
(667) |
|
|
|
|
|
|
|
|
Cash (used)/generated from operations |
|
(1,051) |
3,908 |
1,384 |
(1,115) |
|
Tax (paid)/recovered |
|
(630) |
119 |
- |
- |
|
Net cash (used)/from operating activities |
|
(1,681) |
4,027 |
1,384 |
(1,115) |
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Proceeds from sale of property, plant and equipment |
|
7 |
13 |
- |
- |
|
Interest received |
|
27 |
97 |
1 |
3 |
|
Proceeds from sale of associate |
|
- |
332 |
- |
332 |
|
Acquisition of property, plant and equipment |
|
(298) |
(220) |
- |
- |
|
Dividends received |
|
- |
- |
1,972 |
5,289 |
|
Net cash (used)/from investing activities |
|
(264) |
222 |
1,973 |
5,624 |
|
Cash flows from financing activities |
|
|
|
|
|
|
Proceeds from new loan |
8 |
4,724 |
12,103 |
- |
4,877 |
|
Repayment of long term borrowings |
8 |
(2,544) |
(14,818) |
(2,544) |
(11,581) |
|
Interest paid |
|
(581) |
(620) |
(156) |
(444) |
|
Net cash from financing activities |
|
1,599 |
(3,335) |
(2,700) |
(7,148) |
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
(346) |
914 |
657 |
(2,639) |
|
Cash and cash equivalents at 1 April |
7 |
7,420 |
6,422 |
(4,348) |
(1,709) |
|
Effect of exchange rate fluctuations on cash held |
|
66 |
84 |
- |
- |
|
Cash and cash equivalents at 31 March |
7 |
7,140 |
7,420 |
(3,691) |
(4,348) |
Notes
1 Basis of preparation
The financial statements areprepared in Sterling, rounded to the nearest thousand. They are prepared on the historical cost basis with the exception of certain items which are measured at fair value as disclosed in the Report & Accounts.
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an on-going basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects current and future periods.
Judgements made by management in the application of IFRS that have significant effect on the financial statements and estimates with a significant risk of material adjustment in the next year are discussed in the Report & Accounts.
A Review of the business activity and future prospects of the Group are covered in the Chairman's and CEO's Statement and the Directors' Business Review. The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in the Finance Review. Detailed information regarding the Group's current facility levels, liquidity risk and maturity dates are provided in the Report & Accounts.
Current trading and forecasts show that the Group will continue to be profitable and generate cash. The banking facilities and covenants that are in place provide appropriate headroom against our forecasts.
The repayment schedule of the Group term loan was extended in November 2010 and now requires the total loan to be repaid by 31 December 2012. The asset backed lending facility (max £14.20 million) has a three year term which ends February 2013. Current forecasts show that the Group has sufficient liquidity and headroom to continue to operate within these facilities.
Considering the current forecasts, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statements.
2 Underlying profit and separately disclosed items
|
|
|
2011 £000 |
2010 £000
|
|
Underlying profit before tax |
|
3,773 |
915
|
|
Separately disclosed items within other operating income: |
|
|
|
|
Sale of associate |
|
- |
332
|
|
Separately disclosed items within administrative expenses |
|
|
|
|
Restructuring costs |
|
(801) |
(3,420) |
|
Intangible amortisation |
|
(261) |
(261) |
|
IFRS 2 share-based payment (charge)/credit |
|
(189) |
143
|
|
Separately disclosed items within financial expenses: |
|
|
|
|
Expense of changing banking facilities |
|
- |
(517) |
|
Profit/(loss) from continuing operations before tax |
|
2,522 |
(2,808) |
The 2011 restructuring costs of £0.80 million include £0.63 million in relation to moving our Chinese manufacturing plant in Suzhou out from the 'Free Trade Zone' into the local premises of one of our Strategic Alliance Partners.
The remaining £0.17 million refers to 'Rightsizing' our portfolio of properties within the UK.
3 Operating segmental analysis
Segment information, as discussed above, is presented in the consolidated financial statements in respect of the Group's geographical segments. This reflects the Group's management and internal reporting structure, and the operating basis on which individual operations are reviewed by the Chief Operating Decision Maker (the Board).
Performance is measured based on segment underlying profit before finance costs and income tax as included in the internal management reports that are reviewed by the Chief Operating Decision Maker. This is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within the industry.
Inter-segment pricing is determined on an arm's length basis.
Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.
Segment capital expenditure is the total cost incurred during the period to acquire segment assets that are expected to be used for more than one period.
Geographical operating segments
The Group is comprised of the following main geographical operating segments:
|
UK
|
|
|
Mainland Europe / USA: |
includes Norway, Sweden, Hungary, Southern Ireland, Holland, Poland, USA and Mexico
|
|
Asia: |
includes Malaysia, China, Singapore and Taiwan |
In presenting information on the basis of geographical operating segments, segment revenue and segment assets are based on the geographical location of our entities across the world, and are consolidated into the three distinct geographical regions, which the Board use to monitor and assess the Group.
|
March 2011 |
UK |
Mainland Europe/ USA |
Asia |
Common Costs |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
£000
|
|
Revenue |
|
|
|
|
|
|
Revenue from external customers |
57,125 |
21,509 |
27,455 |
- |
106,089 |
|
Inter segment revenue |
1,809 |
366 |
3,989 |
- |
6,164 |
|
Total revenue |
58,934 |
21,875 |
31,444 |
- |
112,253 |
|
Operating result before separately disclosed items and financing costs |
2,462 |
(50) |
3,204 |
(1,289) |
4,327 |
|
Net financing costs |
(414) |
4 |
11 |
(155) |
(554) |
|
Segment result before separately disclosed items |
2,048 |
(46) |
3,215 |
(1,444) |
3,773 |
|
Separately disclosed items (see note 2) |
|
|
|
|
(1,251) |
|
Profit before tax |
|
|
|
|
2,522 |
|
Specific disclosure items |
|
|
|
|
|
|
Depreciation and amortisation |
260 |
65 |
555 |
318 |
1,198 |
|
Assets and liabilities |
|
|
|
|
|
|
Segment assets |
34,693 |
10,256 |
31,497 |
6,238 |
82,684 |
|
Segment liabilities |
(27,817) |
(3,490) |
(4,966) |
(3,566) |
(39,839) |
|
March 2010 |
UK |
Mainland Europe/ USA |
Asia |
Common Costs |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
£000
|
|
Revenue |
|
|
|
|
|
|
Revenue from external customers |
46,464 |
18,027 |
21,444 |
- |
85,935 |
|
Inter segment revenue |
1,154 |
271 |
2,596 |
- |
4,021 |
|
Total revenue |
47,618 |
18,298 |
24,040 |
- |
89,956 |
|
Operating result before separately disclosed items |
(548) |
(343) |
2,759 |
(803) |
1,065 |
|
Net financing costs |
(42) |
2 |
28 |
(138) |
(150) |
|
Segment result before separately disclosed items |
(590) |
(341) |
2,787 |
(941) |
915 |
|
Separately disclosed items (see note 2) |
|
|
|
|
(3,723) |
|
Loss before tax |
|
|
|
|
(2,808) |
|
Specific disclosure items |
|
|
|
|
|
|
Depreciation and amortisation |
318 |
49 |
615 |
347 |
1,329 |
|
Assets and liabilities |
|
|
|
|
|
|
Segment assets |
27,799 |
8,608 |
29,249 |
8,507 |
74,163 |
|
Segment liabilities |
(21,351) |
(2,031) |
(4,356) |
(6,244) |
(33,982) |
There were no major customers that represent more than 10% of the revenue.
There was no material difference in the UK, Europe Mainland and USA regions between the external revenue based on location of the entities and the location of the customers. Of the Asian external revenue, £2.53 million (2010: £2.01 million) was sold into the American market and £5.96 million (2010: £4.68 million) sold into the European market.
Revenue is derived solely from the manufacture and logistical supply of industrial fasteners and category 'C' components.
4 Expenses and auditors' remuneration
Included in profit / (loss) for the year are the following:
|
|
2011 |
2010 |
|
|
£000 |
£000 |
|
|
|
|
|
Depreciation |
937 |
1,068 |
|
Amortisation of acquired intangibles |
261 |
261 |
|
Forex loss |
642 |
524 |
Auditors' remuneration:
|
|
2011 |
2010 |
|
|
£000 |
£000 |
|
|
|
|
|
Audit of these financial statements |
38 |
34 |
|
Audit of financial statements of subsidiaries pursuant to legislation |
142 |
139 |
|
Other services relating to taxation |
26 |
53 |
|
Other services supplied pursuant to such legislation |
12 |
12 |
5 Taxation
|
Recognised in the income statement |
2011 |
2010 |
|
|
£000 |
£000 |
|
Current UK tax expense: |
|
|
|
Current year |
- |
- |
|
Double taxation relief |
- |
- |
|
|
- |
- |
|
Current tax on foreign income for the year |
968 |
790 |
|
Adjustments for prior years |
(146) |
(76) |
|
|
822 |
714 |
|
Total current tax |
822 |
714 |
|
Deferred tax expense |
|
|
|
Origination and reversal of temporary differences |
(114) |
(1,254) |
|
Adjustments for prior years |
171 |
(81) |
|
|
57 |
(1,335) |
|
Tax in income statement from continuing operations |
879 |
(621) |
Reconciliation of effective tax rate ("ETR") and tax expense
|
|
2011 |
ETR |
2010 |
ETR |
|
|
£000 |
% |
£000 |
% |
|
|
|
|
|
|
|
Profit/(Loss) for the period |
1,643 |
|
(2,187) |
|
|
Tax from continuing operations |
879 |
|
(621) |
|
|
Profit/(Loss) before tax |
2,522 |
|
(2,808) |
|
|
Tax using the UK corporation tax rate of 28% (2010: 28%) |
706 |
28 |
(786) |
28 |
|
Tax suffered on dividends |
118 |
5 |
94 |
(3) |
|
Non-deductible expenses |
109 |
4 |
168 |
(6) |
|
IFRS2 share option (credit) |
(224) |
(9) |
(7) |
- |
|
Sale of associate |
- |
- |
(93) |
3 |
|
Deferred tax assets not recognised |
328 |
13 |
343 |
(12) |
|
Different tax rates on overseas earnings |
(213) |
(8) |
(183) |
6 |
|
Adjustments in respect of prior years |
32 |
1 |
(157) |
6 |
|
Tax rate change |
23 |
1 |
- |
- |
|
|
|
|
|
|
|
Total tax in income statement |
879 |
35 |
(621) |
22 |
On 23 March 2011 the Chancellor announced a reduction in the main rate of UK corporation tax to 26 per cent with effect from 1 April 2011. This change became substantively enacted on 29 March 2011 and therefore the effect of the rate reduction on the deferred tax balances as at 31 March 2011 has been included in the figures above.
The Chancellor also proposed changes to further reduce the main rate of corporation tax by one per cent per annum to 23 per cent by 1 April 2014, but these changes have not yet been substantively enacted and therefore are not included in the figures above.
6 Stocks
|
|
Group |
|
|
|
2011 |
2010 |
|
|
£000 |
£000 |
|
|
|
|
|
Raw materials and consumables |
1,907 |
1,625 |
|
Work in progress |
702 |
749 |
|
Finished goods and goods for resale |
22,507 |
17,767 |
|
|
25,116 |
20,141 |
7 Cash and cash equivalents/bank overdrafts
|
|
Group |
Company |
||
|
|
2011 |
2010 |
2011 |
2010 |
|
|
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
Cash and cash equivalents per balance sheet |
7,142 |
7,420 |
373 |
2,176 |
|
Bank overdrafts per balance sheet |
(2) |
- |
(4,064) |
(6,524) |
|
Cash and cash equivalents per cash flow statements |
7,140 |
7,420 |
(3,691) |
(4,348) |
8 Other interest-bearing loans and borrowings
This note provides information about the contractual terms of the Group and Company's interest-bearing loans and borrowings. For more information about the Company's exposure to interest rate and foreign currency risk, refer to the Group's Report & Accounts.
|
|
|
|
Current |
Non-Current |
||
|
Initial Loan Value Company |
Rate |
Maturity |
2011 |
2010 |
2011 |
2010 |
|
|
|
|
£000 |
£000 |
£000 |
£000
|
|
Bridging loan £2.00m |
Base +4.00% |
2010 |
- |
1,210 |
- |
- |
|
Term loan £4.00m |
Libor +3.75% |
2012 |
1,333 |
3,667 |
1,000 |
- |
|
|
|
|
1,333 |
4,877 |
1,000 |
- |
|
Other Group |
|
|
|
|
|
|
|
Asset based lending £14.20m (Maximum) |
Base(+2.25% to 2.75%) |
2013 |
11,950 |
7,226 |
- |
- |
|
|
|
|
11,950 |
7,226 |
- |
- |
|
Total Group |
|
|
13,283 |
12,103 |
1,000 |
- |
The Company's bridging and term loans are secured by corporate guarantees and debentures over the Group's UK, Singapore and Swedish entities.
The asset based lending facility is secured over the receivables and stock of the Group's UK companies and the property of the Company. The amount available is dependant on the receivables and stock levels. Due to the revolving nature of this facility, it is shown as current on the Statement of financial position. However, the facility agreement runs until February 2013.
9 Capital and reserves
Capital and reserves - Group and Company
Refer to the Statements of Changes in Equity shown earlier.
The translation reserve comprises all foreign exchange differences arising from the translation of foreign operations, as well as from the translation of liabilities that hedge the Company's net investment in foreign subsidiaries.
The merger reserve has arisen under Section 612 Companies Act 2006 and is a non-distributable reserve.
Share capital
|
|
Number of Ordinary shares |
|
|
|
2011 |
2010
|
|
In issue at 1 April |
85,246,086 |
85,246,086 |
|
Shares issued |
- |
- |
|
In issue at 31 March - fully paid |
85,246,086 |
85,246,086 |
|
|
2011 |
2010 |
|
|
£000 |
£000 |
|
Authorised |
|
|
|
Ordinary shares of 5p each |
10,000 |
10,000 |
|
Allotted, called up and fully paid |
|
|
|
Ordinary shares of 5p each |
4,262 |
4,262 |
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
Dividends
During the year the following dividends were declared and paid by the Group:
|
|
2011 |
2010 |
|
|
£000 |
£000 |
|
|
|
|
|
Final paid 2010 - nil p (2009: nil p) per qualifying ordinary share |
- |
- |
|
Interim paid 2011 - nil p (2010: nil p) per qualifying ordinary share |
- |
- |
|
|
- |
- |
After the balance sheet date no final dividend per qualifying ordinary share was proposed by the Directors (2010: nil p).
|
|
2011 £000 |
2010 £000 |
|
Final proposed 2011 - nil p, (2010: nil p) per qualifying ordinary share |
- |
- |
10 Earnings per share
Basic earnings per share
The calculation of basic earnings per share at 31 March 2011 was based on the profit attributable to ordinary shareholders of £1.64 million (2010: loss of £2.19 million) and a weighted average number of ordinary shares outstanding during the year ended 31 March 2011 of 85,246,086 (2010: 85,246,086), calculated as follows:
Weighted average number of ordinary shares
|
|
2011 |
2010 |
|
|
|
|
|
Issued ordinary shares at 1 April |
85,246,086 |
85,246,086 |
|
Effect of shares issued |
- |
- |
|
Weighted average number of ordinary shares at 31 March |
85,246,086 |
85,246,086 |
Diluted earnings per share
The calculation of diluted earnings per share at 31 March 2011 was based on profit attributable to ordinary shareholders of £1.64 million (2010: loss of £2.19 million) and a weighted average number of ordinary shares outstanding during the year ended 31 March 2011 of 89,727,953 (2010: 86,262,349), calculated as follows:
Weighted average number of ordinary shares (diluted)
|
|
2011 |
2010 |
|
|
|
|
|
Weighted average number of ordinary shares at 31 March |
85,246,086 |
85,246,086 |
|
Effect of share options on issue |
4,481,867 |
1,016,263 |
|
Weighted average number of ordinary shares (diluted) at 31 March |
89,727,953 |
86,262,349 |
The average market value of the Company's shares for the purposes of calculating the dilutive effect of share options was based on quoted market prices for the period that the options were outstanding.
|
|
EPS (Total) |
|
2011 EPS |
|
2010 EPS |
||
|
|
Earnings £000 |
Basic |
Diluted |
Earnings £000 |
Basic and Diluted ¹ |
Adjusted Diluted ² |
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the financial year |
1,643 |
1.93p |
1.83p |
(2,187) |
(2.57p) |
(2.54p) |
|
|
Separately disclosed items: |
|
|
|
|
|
|
|
|
Intangible amortisation |
261 |
0.31p |
0.29p |
261 |
0.31p |
0.30p |
|
|
Sale of associate |
- |
- |
- |
(332) |
(0.39p) |
(0.38p) |
|
|
Restructuring costs |
801 |
0.94p |
0.89p |
3,420 |
4.01p |
3.97p |
|
|
IFRS 2 Share option |
189 |
0.22p |
0.21p |
(143) |
(0.17p) |
(0.17p) |
|
|
Tax charge on adjusted items |
(174) |
(0.20p) |
(0.19p) |
(958) |
(1.12p) |
(1.11p) |
|
|
Adjusted |
2,720 |
3.20p |
3.03p |
61 |
0.07p |
0.07p |
|
The 'Adjusted diluted' earnings per share is detailed in the above tables. In the Directors' opinion, this best reflects the underlying performance of the Group and assists in the comparison with the results of earlier years (see note 2).
¹ The diluted loss per share in 2010 is equal to the basic loss per share of (2.57p) as IFRS does not allow loss per share to be reduced by the effect of share options in issue.
² However, the adjusted earnings per share in 2010 does need to reflect the dilutive effect of these share options and is therefore reconciled to non-adjusted loss per share in the tables above.
11 The financial information in this announcement which was approved by the Board of Directors does not constitute the Company's statutory accounts for the years ended 31 March 2010 or 2011 but is derived from those accounts. Statutory accounts for 2010 have been delivered to the Registrar of Companies and those for 2011 will be delivered following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were unqualified and did not contain statements under s498(2) or (3) Companies Act 2006.
This Preliminary announcement has been prepared in accordance with the accounting policies adopted under IFRS.
12 This Statement is not being posted to shareholders. The Report & Accounts for the year ended 31 March 2011, together with the Notice of Meeting will be posted to shareholders in due course. Further copies will be available on request from, The Company Secretary, Trifast plc, Trifast House, Bellbrook Park, Uckfield, East Sussex, TN22 1QW, or on-line www.trifast.com.
Forward-Looking Statements
This document contains certain forward-looking statements. The forward-looking statements reflect the knowledge and information available to the Company during the preparation and up to the publication of this document. By their very nature, these statements depend upon circumstances and relate to events that may occur in the future thereby involving a degree of uncertainty. Therefore, nothing in this document should be construed as a profit forecast by the Company.
This information is provided by RNS
Latest directors dealings
- 1 day ago Savannah Energy
- 1 day ago Buccaneer Energy PLC
- 1 day ago Savannah Energy
- 1 day ago Carclo
- 1 day ago Schroder Japan Growth Fund