Financial Express (Holdings) Limited (“we”, “our”, “us” and derivatives) are committed to protecting and respecting your privacy. This Privacy Policy, together with our Terms of Use, sets out the basis on which any personal data that we collect from you, or that you provide to us, will be processed by us relating to your use of any of the below websites (“sites”).

  • FEAnalytics.com
  • FEInvest.net
  • FETransmission.com
  • Investegate.co.uk
  • Trustnet.hk
  • Trustnetoffshore.com
  • Trustnetmiddleeast.com

For the purposes of the Data Protection Act 1998, the data controller is Trustnet Limited of 2nd Floor, Golden House, 30 Great Pulteney Street, London, W1F 9NN. Our nominated representative for the purpose of this Act is Kirsty Witter.

WHAT INFORMATION DO WE COLLECT ABOUT YOU?

We collect information about you when you register with us or use any of our websites / services. Part of the registration process may include entering personal details & details of your investments.

We may collect information about your computer, including where available your operating system, browser version, domain name and IP address and details of the website that you came from, in order to improve this site.

You confirm that all information you supply is accurate.

COOKIES

In order to provide personalised services to and analyse site traffic, we may use a cookie file which is stored on your browser or the hard drive of your computer. Some of the cookies we use are essential for the sites to operate and may be used to deliver you different content, depending on the type of investor you are.

You can block cookies by activating the setting on your browser which allows you to refuse the setting of all or some cookies. However, if you use your browser settings to block all cookies (including essential cookies) you may not be able to access all or part of our sites. Unless you have adjusted your browser setting so that it will refuse cookies, our system will issue cookies as soon as you visit our sites.

HOW WE USE INFORMATION

We store and use information you provide as follows:

  • to present content effectively;
  • to provide you with information, products or services that you request from us or which may interest you, tailored to your specific interests, where you have consented to be contacted for such purposes;
  • to carry out our obligations arising from any contracts between you and us;
  • to enable you to participate in interactive features of our service, when you choose to do so;
  • to notify you about changes to our service;
  • to improve our content by tracking group information that describes the habits, usage, patterns and demographics of our customers.

We may also send you emails to provide information and keep you up to date with developments on our sites. It is our policy to have instructions on how to unsubscribe so that you will not receive any future e-mails. You can change your e-mail address at any time.

In order to provide support on the usage of our tools, our support team need access to all information provided in relation to the tool.

We will not disclose your name, email address or postal address or any data that could identify you to any third party without first receiving your permission.

However, you agree that we may disclose to any regulatory authority to which we are subject and to any investment exchange on which we may deal or to its related clearing house (or to investigators, inspectors or agents appointed by them), or to any person empowered to require such information by or under any legal enactment, any information they may request or require relating to you, or if relevant, any of your clients.

You agree that we may pass on information obtained under Money Laundering legislation as we consider necessary to comply with reporting requirements under such legislation.

ACCESS TO YOUR INFORMATION AND CORRECTION

We want to ensure that the personal information we hold about you is accurate and up to date. You may ask us to correct or remove information that is inaccurate.

You have the right under data protection legislation to access information held about you. If you wish to receive a copy of any personal information we hold, please write to us at 3rd Floor, Hollywood House, Church Street East, Woking, GU21 6HJ. Any access request may be subject to a fee of £10 to meet our costs in providing you with details of the information we hold about you.

WHERE WE STORE YOUR PERSONAL DATA

The data that we collect from you may be transferred to, and stored at, a destination outside the European Economic Area (“EEA”). It may be processed by staff operating outside the EEA who work for us or for one of our suppliers. Such staff may be engaged in, amongst other things, the provision of support services. By submitting your personal data, you agree to this transfer, storing and processing. We will take all steps reasonably necessary, including the use of encryption, to ensure that your data is treated securely and in accordance with this privacy policy.

Unfortunately, the transmission of information via the internet is not completely secure. Although we will do our best to protect your personal data, we cannot guarantee the security of your data transmitted to our sites; any transmission is at your own risk. You will not hold us responsible for any breach of security unless we have been negligent or in wilful default.

CHANGES TO OUR PRIVACY POLICY

Any changes we make to our privacy policy in the future will be posted on this page and, where appropriate, notified to you by e-mail.

OTHER WEBSITES

Our sites contain links to other websites. If you follow a link to any of these websites, please note that these websites have their own privacy policies and that we do not accept any responsibility or liability for these policies. Please check these policies before you submit any personal data to these websites.

CONTACT

If you want more information or have any questions or comments relating to our privacy policy please email [email protected] in the first instance.

 Information  X 
Enter a valid email address

Circle Property PLC (CRC)

  Print      Mail a friend

Thursday 07 December, 2017

Circle Property PLC

Interim Results

RNS Number : 6252Y
Circle Property PLC
07 December 2017
 

7 December 2017

Circle Property Plc

("Circle", "Company" or the "Group")

Interim Results for the six months ended 30 September

CONTINUED LEASING AND ASSET MANAGEMENT MOMENTUM DRIVES STRONG FINANCIAL PERFORMANCE

 

Circle Property Plc (AIM: CRC), the specialist regional UK property investment, development and management company today announces its results for the six months to 30 September 2017.  The results show continued strong operational performance driven by asset management translating to growth in portfolio valuation, NAV and rental income and leading to a proposed further increase in dividend.

 

Financial Highlights

·     11.3% increase in portfolio valuation to £103.5 million (31 March 2017: £93 million), driven primarily by the Company's ongoing asset management initiatives

·     15.3% increase in NAV per share to £2.11 (31 March 2017: £1.83) contributing to 40% growth in NAV since IPO in February 2016

·      26% increase in rental income to £2.9 million for the first six months to 30 September 2017 (30 September 2016: £2.3 million)

·     57% increase in net operating profit to £1.8 million which excludes gains on investment properties (six months to 30 September 2016: £1.1 million) leading to a 3.6% increase in profit before tax to £8.6 million (six months to 30 September 2016: £8.3 million)

·      Loan to value ratio reduced to 47% (31 March 2017: 49%)

·      6.9% increase in earnings per share to 31 pence (30 September 2016: 29 pence)

·     8.3% increase in interim dividend to 2.6 pence per share (30 September 2016: 2.4 pence) reflecting the Board's ongoing confidence in the Company's prospects and outlook. The dividend will be paid on 18 January 2018 to shareholders on the register on 15 December 2017, with an ex-dividend date of 14 December 2017.

·      WAULT of 11.29 years to expiry, up from 7.39 years

 

Operational Highlights

·     Building on the £648,300 of annualised rent which was signed over the second half of last year, three further significant lease contracts were secured during the period, adding £378,841 or 7.2% to the annualised rent roll and comprising:

Signing a new 20 year lease without break to Las Iguanas, the popular Latin American restaurant chain owned by Casual Dining Group Limited, for £220,000 per annum at one of our two newly developed restaurant units in Somerset House, Temple Street, Birmingham. 

Securing Topps Tiles as a new tenant at the Baildon Bridge Retail Park in Shipley on a 10 year lease with a 5 year break option, at a rent of £52,585 per annum.   

Achieving full occupancy at the Group's newly refurbished offices at Powerhouse in Milton Keynes by letting all 6,641 sq ft of the remaining space to Stephen Eagell Ltd, one of the UK's leading Toyota dealerships, on a 10 year lease at a rent of £106,256 per annum, equating to a rent of £16 per square foot.

·      Further leasing progress has been made subsequent to the end of the first half year:

The second of the two restaurant units located in Somerset House, Birmingham, is now under offer.   

Grant Thornton has removed its August 2018 break clause at 300 Pavilion Drive, Northampton Business Park, Northampton, which extends the lease by five years to 2023.

At the One Castlepark offices in Bristol, a 10 year lease renewal has been agreed on 13,143 sq ft of space on two equal leases at a rent of £22 per sq ft, with a five year break option. 

In November, the Group completed a 1,350 sq ft letting of the 5th floor at 141 Moorgate for five years at a rent of £59,444 per annum.

5,500 sq ft in K2 at the Company's Kents Hill Park business park, Milton Keynes, is now under offer.

At 36 Great Charles Street, Birmingham, following the rolling refurbishment of 25,000 sq ft of offices, one office suite is under offer at £18.50 per sq ft with another under negotiation.  

Following Willis Towers Watson exercising its break clause and vacating Unit B at Chapel Lane, Great Blakenham, Nr Ipswich, in July 2017, the Company let both Units A&B at the end of November to Anchor Safety LLP, the long standing tenant of Unit A.  Anchor has entered into a new five year lease without break on 45,319 sq ft at a rent of £154,500 per annum.

The remaining Unit 2 at Baildon Bridge Retail Park, Shipley, has been placed under offer at a similar rent to that achieved on Unit 3.

Following a £3.5 million refurbishment of the six office floors at Somerset House, Birmingham, the project is now nearing completion.  The offices are to be formally launched into the market early in 2018.

 

"Although there is some degree of caution from tenants making leasing decisions against the backdrop of Brexit uncertainty, we continue to make good leasing progress across our portfolio.  Since our IPO in February 2016, we have achieved a 40% increase in NAV and remain confident in our ability to deliver further growth from active asset management. We believe the level of demand for space in our assets is a direct reflection of the location and quality of our assets, as well as the standard of our refurbishments, which places us ahead of the competition.  Furthermore, the great majority of our assets are highly reversionary so we have the flexibility to moderate rents or incentives and offer highly attractive terms to secure the tenant, whilst at the same time providing rental income growth for our shareholders.  

Circle Property Plc              

 +44 (0)20 7930 8503

John Arnold, CEO

Edward Olins, COO

 

 

 

Smith & Williamson

+44 (0) 20 7131 4000

Azhic Basirov

Katy Birkin

 

Radnor Capital

Iain Daly

Joshua Cryer

 

 

 

 

+44 (0) 20 3897 1830

FTI Consulting

+44 (0)20 3727 1000

Richard Sunderland

Giles Barrie

Eve Kirmatzis

 

Power House, our 21,400 sq ft office building in Milton Keynes, is now fully let following Stephen Eagell Ltd letting on a 10 year lease at a rent of £106,256 per annum. 

Following the completion of the letting of Unit 3 at Baildon Bridge in Shipley to Topps Tiles, Unit 2 is now under offer and, at completion, this 37,200 sq ft retail park will be fully let.

In October 2017, we were pleased to secure a letting on both industrial units (45,000 sq ft) at Great Blakenham, Ipswich, to Anchor Safety.

 

Developments

 

Our developments at Milton Keynes and Great Charles Street, Birmingham, are almost complete with marketing well underway, whilst completion of Somerset House, Birmingham, is imminent with marketing due to commence early in January 2018.

 

Kent's Hill Park

 

In October we placed the first letting, of 5,500 sq ft, at K2 in solicitors' hands.  When we make further progress in the lettings we intend to take back K3 from Compass to undertake a further refurbishment. In the meantime, we are undertaking further landscaping improvements at the property to improve its letting prospects.

 

Somerset House

Completion of the office refurbishment is expected by the end of the calendar year and we are preparing to launch the asset to agents and begin a wider marketing campaign in January 2018.

 

Great Charles Street, Birmingham

36 Great Charles Street, Birmingham, is being marketed and we already have one letting in solicitors' hands at £18.50 per sq ft with active negotiations underway with an additional tenant for another half floor.

 

Outlook

 

Condensed consolidated statement of comprehensive income

 

 

 

 

for the 6 months ended 30 September 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

6 months to
30 September
2017

 

6 months to
30 September
2016

 

12 months to
31 March
2017

 

 

 

(unaudited)

 

(unaudited)

 

(audited)

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

Rental income

4

 

2,943,673

 

2,340,377

 

5,265,507

Other income

4

 

92,736

 

60,262

 

138,122

 

 

 

3,036,409

 

2,400,639

 

5,403,629

 

 

 

 

 

 

 

 

Property expenses

5

 

(425,210)

 

(393,726)

 

(1,037,375)

 

 

 

 

 

 

 

 

Net rental income

 

 

2,611,199

 

2,006,913

 

4,366,254

 

 

 

 

 

 

 

 

Administrative expenses

6

 

(801,185)

 

(855,991)

 

(2,114,965)

 

 

 

 

 

 

 

 

Operating profit before gains on investment properties

 

 

1,810,014

 

1,150,922

 

2,251,289

 

 

 

 

 

 

 

 

Gains on disposal of investment properties

 

 

-

 

-

 

278,771

Gains on revaluation of investment properties

11

 

7,307,151

 

6,597,429

 

7,360,657

Negative goodwill on acquisition of CPUT

 

 

-

 

-

 

195,554

Listing costs

 

 

-

 

-

 

(107,493)

 

 

 

 

 

 

 

 

Operating profit

 

 

9,117,165

 

7,748,351

 

9,978,778

 

 

 

 

 

 

 

 

Finance income

7

 

1,293

 

46,542

 

48,511

Finance costs

8

 

(553,225)

 

(752,895)

 

(1,293,384)

Effective interest rate adjustment on borrowings

 

 

-

 

1,232,304

 

1,232,304

 

 

 

 

 

 

 

 

Net finance costs

 

 

(551,932)

 

525,951

 

(12,569)

 

 

 

 

 

 

 

 

Profit for the period before taxation

 

 

8,565,233

 

8,274,302

 

9,966,209

 

 

 

 

 

 

 

 

Taxation

9

 

99,030

 

(61,897)

 

(21,912)

 

 

 

 

 

 

 

 

Profit after taxation

 

 

8,664,263

 

8,212,405

 

9,944,297

 

 

 

 

 

 

 

 

Earnings per share

10

 

0.31

 

0.29

 

0.35

 

 

 

 

 

 

 

 

There is no comprehensive income other than that included in the profit for the period. All of the profit for the period is attributable to the owners of the Company.

 

 

 

 

 

 

 

 

All items in the above statement derive from continuing operations.

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes form an integral part of these condensed consolidated interim financial statements.

 

Condensed consolidated statement of financial position

 

 

 

 

30 September 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

30 September 2017

 

30 September 2016

 

31 March
2017

 

 

 

(unaudited)

 

(unaudited)

 

(audited)

 

 

 

£

 

£

 

£

Non-current assets

 

 

 

 

 

 

 

Investment properties

11

 

96,287,600

 

83,734,663

 

86,054,336

Property plant and equipment

 

 

26,080

 

32,894

 

29,158

Trade and other receivables

12

 

6,768,045

 

6,312,535

 

6,518,077

Deferred tax

 

 

1,314,814

 

908,553

 

1,141,887

Financial instruments at fair value through profit and loss

 

 

86

 

-

 

710

 

 

 

104,396,625

 

90,988,645

 

93,744,168

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Trade and other receivables

12

 

1,352,137

 

1,757,277

 

1,195,372

Deferred tax

 

 

148,626

 

102,736

 

128,240

Cash and cash equivalents

 

 

5,161,605

 

2,991,506

 

4,893,807

 

 

 

6,662,368

 

4,851,519

 

6,217,419

 

 

 

 

 

 

 

 

Total assets

 

 

111,058,993

 

95,840,164

 

99,961,587

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Stated capital

 

 

42,542,179

 

42,542,179

 

42,542,179

Treasury share reserve

 

 

(380,001)

 

(380,001)

 

(380,001)

Retained earnings

 

 

17,588,004

 

8,606,688

 

9,659,457

Total equity

 

 

59,750,182

 

50,768,866

 

51,821,635

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Borrowings

13

 

48,800,835

 

44,085,159

 

45,590,423

 

 

 

48,800,835

 

44,085,159

 

45,590,423

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Trade and other payables

14

 

2,507,976

 

986,139

 

2,549,529

 

 

 

2,507,976

 

986,139

 

2,549,529

 

 

 

 

 

 

 

 

Total liabilities

 

 

51,308,811

 

45,071,298

 

48,139,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 

111,058,993

 

95,840,164

 

99,961,587

 

 

 

 

 

 

 

 

The condensed consolidated interim financial statements were approved by the Board of Directors on 6 December 2017.

 

 

 

 

 

 

 

 

The accompanying notes form an integral part of these condensed consolidated interim financial statements.

 

Condensed consolidated statement of cash flows

 

 

 

 

 

 

for the 6 months ended 30 September 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6 months to 30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

 

 

 

(unaudited)

 

(unaudited)

 

(audited)

 

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

Profit for the period before taxation

 

 

8,565,233

 

8,274,302

 

9,966,209

Adjustments for:

 

 

 

 

 

 

 

Finance income

 

 

(1,293)

 

(46,542)

 

(48,511)

Finance expense

 

 

553,225

 

752,895

 

1,293,384

Depreciation

 

 

3,077

 

3,678

 

7,414

Gains on revaluation of investment properties

 

 

(7,307,151)

 

(6,597,429)

 

(7,360,657)

Gains on disposal of investment properties

 

 

-

 

-

 

(278,771)

Amortisation of loan arrangement fees

 

 

29,406

 

11,049

 

40,136

Fair value movement on interest rate swaps

 

 

625

 

(94,872)

 

(95,565)

Effective interest rate adjustment on borrowings

 

 

-

 

(1,232,304)

 

(1,232,304)

Negative goodwill on acquisition of CPUT

 

 

-

 

-

 

(195,554)

Increase in trade and other receivables

 

 

(406,733)

 

(3,700,877)

 

(3,409,020)

Decrease in trade and other payables

 

 

(113,253)

 

(1,327,035)

 

(103,177)

 

 

 

 

 

 

 

 

 

Cash generated from operating activities

 

 

1,323,136

 

(3,957,135)

 

(1,416,416)

 

 

 

 

 

 

 

 

 

Interest and other finance costs paid

 

 

(553,312)

 

(821,386)

 

(1,416,942)

Interest received

 

 

1,293

 

4,055

 

70,513

 

 

 

 

 

 

 

 

 

Net cash from operating activities

 

 

771,117

 

(4,774,466)

 

(2,762,845)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Cost of additions to investment properties

 

 

(2,948,608)

 

(1,356,410)

 

(3,520,046)

Proceeds from disposal of investment properties

 

 

-

 

-

 

1,278,770

Cost of additions of property plant and equipment

 

 

-

 

(14,200)

 

(14,200)

 

 

 

 

 

 

 

 

 

Net cash from investing activities

 

 

(2,948,608)

 

(1,370,610)

 

(2,255,476)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Repayment of borrowings

 

 

-

 

(38,966,135)

 

(39,775,343)

Drawdown of borrowings

 

 

3,181,005

 

44,244,177

 

46,529,563

Dividends paid

 

 

(735,716)

 

(657,613)

 

(1,358,245)

 

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

 

2,445,289

 

4,620,429

 

5,395,975

 

 

 

 

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

 

267,798

 

(1,524,647)

 

377,654

Cash and cash equivalents at the beginning of the period

 

 

4,893,807

 

4,516,153

 

4,516,153

Cash and cash equivalents at the end of the period

 

 

5,161,605

 

2,991,506

 

4,893,807

 

 

 

 

 

 

 

 

 

The accompanying notes form an integral part of these condensed consolidated interim financial statements.

                   

 

Condensed consolidated statement of changes in equity

 

 

 

 

for the 6 months ended 30 September 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share
capital

 

Treasury shares reserve

 

Retained earnings

 

Total

 

 

£

 

£

 

£

 

£

As at 1 April 2016

 

42,542,179

 

(380,001)

 

1,073,405

 

43,235,583

 

 

 

 

 

 

 

 

 

Profit for the period

 

-

 

-

 

8,212,405

 

8,212,405

 

 

 

 

 

 

 

 

 

Dividends

 

-

 

-

 

(679,122)

 

(679,122)

 

 

 

 

 

 

 

 

 

As at 30 September 2016

 

42,542,179

 

(380,001)

 

8,606,688

 

50,768,866

 

 

 

 

 

 

 

 

 

Profit for the period

 

-

 

-

 

1,731,892

 

1,731,892

 

 

 

 

 

 

 

 

 

Dividends

 

-

 

-

 

(679,123)

 

(679,123)

 

 

 

 

 

 

 

 

 

As at 31 March 2017

 

42,542,179

 

(380,001)

 

9,659,457

 

51,821,635

 

 

 

 

 

 

 

 

 

Profit for the period

 

-

 

-

 

8,664,263

 

8,664,263

 

 

 

 

 

 

 

 

 

Dividends

 

-

 

-

 

(735,716)

 

(735,716)

 

 

 

 

 

 

 

 

 

As at 30 September 2017

 

42,542,179

 

(380,001)

 

17,588,004

 

59,750,182

 

Notes to the condensed consolidated interim financial statements

 

 

 

 

for the 6 months ended 30 September 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 General information

 

 

 

 

 

 

 

 

 

 

 

These condensed consolidated interim financial statements are for Circle Property Plc ("the Company") and its subsidiary undertakings (together referred to as the "Group").

 

 

 

 

 

 

The Company's shares are admitted to trading on AIM, a market operated by the London Stock Exchange plc. The Company is domiciled and registered in Jersey, Channel Islands. The address of its registered office is 3rd Floor, Standard Bank House, 47-49 La Motte Street, St Helier, Jersey, JE2 4SZ.

 

 

 

 

 

 

The nature of the Company's operations and its principal activities are that of property investment in the UK.

 

 

 

 

 

 

 

 

 

 

 

 

2 Principal accounting policies

 

 

 

 

 

 

 

 

 

 

 

Basis of accounting

 

 

 

 

 

The condensed consolidated interim financial statements have been prepared in accordance with the IAS 34 "Interim Financial Reporting", and should be read in conjunction with the Group's last consolidated financial statements as at and for the year ended 31 March 2017. They do not include all of the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last financial statements.

 

 

 

 

 

 

Going concern

 

 

 

 

 

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Chief Executive's statement. The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in these financial statements.

 

 

 

 

 

 

The Group has adequate financial resources together with long term rental contracts with a wide range of tenants. As a consequence, the Directors believe that the Group is well placed to manage its business risk successfully.

 

 

 

 

 

 

The Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they have adopted the going concern basis in preparing the interim financial statements.

 

 

 

 

 

 

Estimates and judgements

 

 

 

 

 

In preparing these condensed consolidated interim financial statements, management has made judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expenses. Actual results may differ from these estimates.

 

 

 

 

 

 

The significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the year ended 31 March 2017.

 

 

 

 

 

 

 

 

 

 

 

 

3 Operating segments

 

 

 

 

 

 

 

 

 

 

 

During the period the Group operated in one geographical segment, which is the United Kingdom, and one reporting segment, which is investment in commercial property. Therefore no segmental reporting is required.

 

 

 

 

 

 

 

 

 

 

 

 

4 Revenue

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Rental income

2,676,937

 

2,099,171

 

4,743,974

SIC 15 adjustment (spreading of lease incentives)

266,736

 

241,206

 

521,533

 

2,943,673

 

2,340,377

 

5,265,507

 

 

 

 

 

 

Insurance recovery

48,053

 

60,036

 

118,647

Other income

44,683

 

226

 

19,475

 

92,736

 

60,262

 

138,122

 

 

 

 

 

 

 

3,036,409

 

2,400,639

 

5,403,629

 

 

 

 

 

 

 

 

 

 

 

 

5 Property expenses

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Property expenses

140,501

 

81,627

 

260,705

Property service charges

144,397

 

167,185

 

337,635

Property repairs and maintenance costs

13,376

 

26,059

 

25,960

Property insurance

62,496

 

70,615

 

144,276

Property rates

39,440

 

48,240

 

68,799

Lease variation costs

25,000

 

-

 

200,000

 

 

 

 

 

 

 

425,210

 

393,726

 

1,037,375

 

 

 

 

 

 

 

 

 

 

 

 

6 Administrative expenses

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Staff costs

397,675

 

318,218

 

1,060,222

Administration fees

124,248

 

126,000

 

251,829

Legal and professional fees

210,474

 

290,853

 

564,685

Audit fees

1,300

 

30,639

 

65,724

Accountancy fees

3,221

 

4,769

 

9,918

Rent, rates and other office costs

31,533

 

26,531

 

57,219

Other overheads

29,657

 

54,862

 

97,954

Depreciation of tangible fixed assets

3,077

 

4,119

 

7,414

 

 

 

 

 

 

 

801,185

 

855,991

 

2,114,965

 

 

 

 

 

 

 

 

 

 

 

 

7 Finance income

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Bank interest

1,293

 

4,055

 

5,220

Loan interest

-

 

42,487

 

43,291

 

 

 

 

 

 

 

1,293

 

46,542

 

48,511

 

 

 

 

 

 

 

 

 

 

 

 

8 Finance costs

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Swap interest

-

 

70,880

 

70,880

Loan interest

512,518

 

566,679

 

1,060,234

Loan commitment fees

10,676

 

24,159

 

42,699

Loan arrangement fees

29,406

 

186,049

 

215,136

Fair value movement on interest rate swaps

625

 

(94,872)

 

(95,565)

 

 

 

 

 

 

 

553,225

 

752,895

 

1,293,384

 

 

 

 

 

 

 

 

 

 

 

 

9 Taxation

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Current tax

171,315

 

53,733

 

77,031

Over provision of current tax in prior year

(77,031)

 

-

 

-

Deferred tax charge / (credit)

57,942

 

8,164

 

(55,119)

Under provision of deferred tax credit in prior year

(251,256)

 

-

 

-

 

 

 

 

 

 

 

(99,030)

 

61,897

 

21,912

 

 

 

 

 

 

 

 

 

 

 

 

10 Earnings per share

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share has been calculated on profit after tax attributable to ordinary shareholders for the period (as shown on the condensed consolidated statement of comprehensive income) and the weighted average number of ordinary shares in issue during the period.

 

 

 

 

 

 

 

6 months to
30 September 2017

 

6 months to 30 September 2016

 

12 months to 31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Profit for the period

8,664,263

 

8,212,405

 

9,944,297

 

 

 

 

 

 

Weighted average number of shares

28,296,762

 

28,296,762

 

28,296,792

 

 

 

 

 

 

Earnings per ordinary share:

0.31

 

0.29

 

0.35

 

 

 

 

 

 

In the opinion of the Board, treasury shares held to satisfy share awards to management currently do not have any material value and hence do not have any dilutive effect. Therefore no diluted earnings per share has been presented.

 

 

 

 

 

 

 

 

 

 

 

 

11 Investment properties

30 September 2017

 

30 September 2016

 

31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Balance brought forward

93,025,000

 

77,735,000

 

77,735,000

Cost of additions to investment properties

2,926,114

 

1,356,410

 

3,912,856

Disposal of investment properties

-

 

-

 

(1,000,000)

Gains on revaluation of investment properties

7,307,151

 

6,597,429

 

7,360,657

Lease incentive amortisation

266,735

 

4,736,161

 

5,016,487

 

 

 

 

 

 

Fair value of investment properties per valuation report

103,525,000

 

90,425,000

 

93,025,000

 

 

 

 

 

 

Unamortised lease incentives

(7,237,400)

 

(6,690,337)

 

(6,970,664)

 

 

 

 

 

 

Closing fair value

96,287,600

 

83,734,663

 

86,054,336

 

 

 

 

 

 

The fair value of the Group's investment properties per the Valuation Report amounted to £103,525,000. The difference between the fair value of the investment properties per the Valuation Report and the fair value per the balance sheet of £7,237,400 relates to unamortised lease incentives which are recorded in the financial statements within non-current and current assets.

 

 

 

 

 

 

The Group has pledged all of its investment properties to secure banking facilities granted to the Group as detailed in note 13.

 

 

 

 

 

 

The fair value of the Group's investment properties at 30 September 2017 has been arrived at on the basis of valuation carried out by Savills (UK) Limited. The valuation was carried out in accordance with the Practice Statements contained in the Appraisal and Valuation Standards as published by the RICS. In forming their opinion of the fair value, the independent valuer's had regard to the current best use of the property, its investment attributes and recent comparable transactions. The valuation was carried out using the "All Risks Yield" method taking into consideration both sales and rental evidence and formulating the opinion of market value taking into account the properties' locations, specifications and specific characteristics.

 

 

 

 

 

 

 

 

 

 

 

 

12 Trade and other receivables

30 September 2017

 

30 September 2016

 

31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Non-current

 

 

 

 

 

Lease incentives

6,768,045

 

6,312,535

 

6,518,077

 

 

 

 

 

 

Current

 

 

 

 

 

Circle Property Trading (Maidstone) Limited

-

 

148,398

 

-

Loan interest due from Circle Property Trading (Maidstone) Limited

-

 

64,489

 

-

Lease incentives

469,355

 

377,802

 

452,587

Amounts due from property agents

92,421

 

8,951

 

68,767

Amounts due from tenants

173,707

 

241,063

 

153,123

VAT

463,076

 

783,394

 

352,717

Other receivables

153,578

 

133,180

 

168,178

 

 

 

 

 

 

 

1,352,137

 

1,757,277

 

1,195,372

 

 

 

 

 

 

 

 

 

 

 

 

13 Borrowings

30 September 2017

 

30 September 2016

 

31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Brought forward

45,720,355

 

38,966,135

 

38,966,135

Loan repayments

-

 

(39,775,343)

 

(39,775,343)

Loan drawdowns

3,181,005

 

45,053,385

 

46,529,563

 

 

 

 

 

 

Facility drawn down

48,901,360

 

44,244,177

 

45,720,355

 

 

 

 

 

 

Unamortised lending costs

(100,525)

 

(159,018)

 

(129,932)

 

 

 

 

 

 

Total borrowings

48,800,835

 

44,085,159

 

45,590,423

 

 

 

 

 

 

The Group is party to a £50 million revolving facility with National Westminster Bank plc. The facility has a three year term with two options to extend for a further year, with a drawdown loan to value of up to 55% of the gross portfolio value and an interest rate of 1.85% over LIBOR.

 

 

 

 

 

 

Interest is charged at a rate of 0.74% on the undrawn loan facility of £1,098,640 (2016: £5,755,823).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14 Trade and other payables

30 September 2017

 

30 September 2016

 

31 March
2017

 

(unaudited)

 

(unaudited)

 

(audited)

 

£

 

£

 

£

 

 

 

 

 

 

Trade payables

638,437

 

332,247

 

384,092

Property improvement costs

498,364

 

-

 

471,375

Wages and salaries

54,459

 

-

 

411,948

Deferred income

782,446

 

401,836

 

760,364

Rental deposit accounts

129,622

 

135,620

 

129,591

Loan interest payable

215,333

 

23,194

 

215,243

Valuation fee

18,000

 

18,000

 

36,000

Current taxation

171,315

 

53,733

 

77,031

Dividends payable

-

 

21,509

 

-

Listing costs

-

 

-

 

63,885

 

 

 

 

 

 

 

2,507,976

 

986,139

 

2,549,529

 

 

 

 

 

 

 

 

 

 

 

 

15 Post balance sheet events

 

 

 

 

 

 

 

 

 

 

 

There have been no post balance sheet events that would require disclosure or adjustment to these financial statements.

 

 

 

 

 

 

Registered Office, Officers and Registrars

 

 

 

 

 

 

 

 

 

 

Directors

 

 

 

Ian Henderson

Non-Executive Chairman

 

 

John Arnold

Chief Executive

 

 

Edward Olins

Chief Operating Officer

 

 

The Duke of Roxburghe

Non-Executive Director

 

 

James Hambro

Non-Executive Director

 

 

Michael Farrow

Non-Executive Director

 

 

Richard Hebert

Non-Executive Director

Resigned 21 September 2017

 

Timothy Scott Warren

Non-Executive Director

Appointed 21 September 2017

 

 

 

 

 

Company Secretary

 

 

 

Consortia Secretaries Limited

 

 

 

 

 

 

 

Registered Office

 

 

 

3rd Floor

 

 

 

Standard Bank House

 

 

 

47-49 La Motte Street

 

 

 

St Helier

 

 

 

Jersey

 

 

 

JE2 4SZ

 

 

 

 

 

 

 

Registrars

 

 

 

Computershare Investor Services (Jersey) Limited

 

 

Queensway House

 

 

 

Hillgrove Street

 

 

 

St Helier

 

 

 

Jersey

 

 

 

JE1 1ES

 

 

 

               

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR LLFIAFELRIID

a d v e r t i s e m e n t