Half yearly results

R.E.A. Holdings plc (RE.)
R.E.A. Holdings plc: Half yearly results

18-Sep-2020 / 07:00 GMT/BST
Dissemination of a Regulatory Announcement that contains inside information according to REGULATION (EU) No 596/2014 (MAR), transmitted by EQS Group.
The issuer is solely responsible for the content of this announcement.


R.E.A. HOLDINGS PLC (the "company")

 

HALF YEARLY REPORT 2020

 

 

HIGHLIGHTS

 

Overview

 

  • Oil palm cultivation deemed an essential industry by the Indonesian government, allowing operations to continue normally, albeit with certain changes to working practices because of Covid-19
  • CPO and CPKO markets and prices in the first half of 2020 adversely affected by the pandemic but now recovering

 

Financial

 

  • Revenue up 10 per cent to $62.4 million (2019: $56.6 million), benefitting from higher average selling prices for CPO of $527 (2019: $430) per tonne
  • Estate operating costs reduced to $28.4 million  (2019: $32.6 million) and administrative costs to $6.2 million (2019: $8.4 million) following 2019 cost saving initiatives
  • EBITDA increased to $11.2 million (2019: loss of $0.1 million)
  • Pre-tax loss decreased 76 per cent to $7.2 million (2019: loss of $29.5 million),  assisted by a $10.7 million positive swing in foreign exchange
  • Debt repayment of $50.0 million (£30.9 million sterling notes and $11.1 million loan from PT Dharma Satya Nusantara Tbk ("DSN"), the group's local 15 per cent partner in REA Kaltim) rescheduled in March 2020 from August 2020 to August 2025

 

Agricultural operations

 

  • FFB production increased to 349,087 tonnes (2019: 335,177 tonnes);  overall crop for 2020 expected to be weighted to the second half
  • Small reduction in third party FFB purchased to 91,861 tonnes (2019: 94,680 tonnes), with the group no longer processing crop from the formerly owned PBJ estate
  • CPO extraction rates averaged 22.9 per cent (2019: 22.9 per cent) with operational improvements to come through as the mill works (extended by delays with contractors and supplies of materials) complete

 

Stone and coal interests

 

  • Stone concession holding company close to concluding agreements to permit evacuation of stone once quarrying commences
  • Recommencement of coal production by IPA on hold due  to Covid-19 and weak coal prices

 

Sustainability

 

  • Recertification audits successfully concluded and licences renewed despite logistical constraints due to Covid-19 travel restrictions
  • Proposals regarding compensation arrangements in respect of two HCV assessments approved by the RSPO
  • Recycling centres established in housing areas under new government initiative to reduce volume of waste from employee households

 

Outlook

 

  • Firmer prices for CPO and CPKO should continue as a consequence of recent low levels of planting and replanting in Indonesia and reduced fertiliser applications by some growers, resulting in slower growth in production
  • Current higher prices for CPO and CPKO and the benefit of the cost saving and efficiency measures implemented in 2019 to impact positively results for the year overall, subject to risks of Covid-19
  • $7.5 million reduction in net indebtedness since 30 June 2020 by a capitalisation as equity of DSN's loan to REA Kaltim
  • Provided that current product pricing and good crops continue, extended credit from suppliers and customers can be progressively reduced to normal levels
  • Liquidity to improve if better operating performance and higher CPO prices maintained and current bank discussions successfully concluded so as to permit resumption of preference dividends in 2021

 

 

SUMMARY OF RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2020

 

 

6 months to

6 months to

 

30 June

30 June

 

2020

2019

Results

$'000

$'000

Revenue

62,356

56,584

Earnings before interest, tax, depreciation and amortisation*

11,242

(110)

Loss before tax

(7,231)

(29,496)

Loss attributable to ordinary shareholders

(7,881)

(19,143)

Cash generated by operations**

29,810

5,278

 

 

 

Return per ordinary share

 

 

Loss (US cents)

(17.9)

(47.3)

 

 

 

* See note 5

** See note 16

 

INTERIM MANAGEMENT REPORT

 

Results 

 

Average selling prices and key components of the income statement for the six months to 30 June 2020, with comparative figures for 2019, were as follows:

 

 

6 months

6 months

Year to

 

to 30 June

to 30 June

31 December

 

2020

2019

2019

Average selling prices per tonne:

$

$

$

CPO

527

430

453

CPKO

616

590

533

 

 

 

 

 

_______

_______

_______

 

 

 

 

 

$'m

$'m

$'m

Revenue

62.4

56.6

125.0

Operating loss

(2.9)

(13.7)

(9.1)

Loss before tax

(7.2)

(29.5)

(43.7)

 

Results for the six-month period to 30 June 2020 benefitted from a combination of higher average selling prices, lower estate operating costs due to cost reduction initiatives, a significant reduction to cost of sales arising from the stock movement at historic cost and a $10.7 million positive swing in the effect of foreign exchange. Taken together, this resulted in a reduced loss before tax for the first half of 2020 of $7.2 million (2019: loss of $29.5 million).

 

Crops are normally weighted to the second half of each year so results for the full year should reflect the benefit of increased sale volumes in the second half without proportionately higher costs. 

 

Earnings before interest, depreciation, amortisation, and tax amounted to $11.2 million for the six months to 30 June 2020 (2019: loss of $0.1 million).

 

Specific components of the results

 

Sales volumes in the first half of 2019 included sales of an unusually large carry over of stock from 2018.  This meant that, although the average price realised for CPO sales in the six months to 30 June 2020 was some 23 per cent higher than in the corresponding period of 2019, revenue increased by only 10 per cent.  However, the corollary of this was a much lower charge to cost of sales in respect of movement in stock.

 

Cost of sales for the six months to 30 June 2020, with comparative figures for 2019, was made up as follows:

 

 

6 months

6 months

Year to

 

to 30 June

to 30 June

31 December

 

2020

2019

2019

 

$'m

$'m

$'m

Purchase of external FFB

10.4

8.2

17.8

Estate operating costs

28.4

32.6

67.6

Depreciation and amortisation

14.1

13.6

27.3

Stock movement at historic cost 

1.0

8.8

9.1

 

_______

_______

_______

 

53.9

63.2

121.8

 

Cost of sales was $9.3 million lower than for the corresponding period in 2019.  This was principally due to the much lower charge in respect of stock movement for the reasons noted above.  There was also a $4.2 million reduction in estate operating costs reflecting a combination of the cost saving initiatives and some changes to the phasing of fertiliser applications.

 

The cost of purchases of third party FFB increased by 27 per cent reflecting higher average CPO and CPKO prices for the period.

 

Administrative expenses charged in the income statement amounted to $6.2 million against the $8.4 million charged in 2019, again reflecting the cost saving initiatives and in particular the closure of the Singapore office.

 

Finance costs, comprising interest and other finance charges, amounted, before capitalisation, to $4.6 million for the period to 30 June 2020 (2019: $16.3 million).  The principal component of the reduction of $11.7 million was, as mentioned above, the $10.7 million positive swing in foreign exchange as a result of weakening of both the rupiah and sterling against the dollar.  This resulted in foreign exchange profits in the period of $5.7 million (2019: loss $5.0 million).

 

The tax charge for the period was $0.8 million against a deferred tax credit of $5.0 million in the corresponding period of 2019.

 

Dividends

 

As stated in the company's 2019 annual report published on 7 May 2020, with the disruption wrought by Covid-19 and the consequential collapse in the global economy and CPO prices, the directors put on hold their previous intention of recommencing payments of dividends on preference shares during 2020 and starting progressively to catch up the preference dividend arrears. 

 

The directors recognise the importance of dividends to holders of preference shares and aim to recommence payments of preference dividends as soon as circumstances prudently permit.  If the current better operating performance and higher CPO prices are maintained, and current bank discussions are successfully concluded, liquidity will improve so as to permit the resumption of preference dividends in 2021.  In the meantime, the half yearly payment on the preference shares that falls due on 31 December 2020 will be deferred and the half yearly payments on the preference shares that were due on 30 June 2019, 31 December 2019 and 30 June 2020 will also continue to be deferred. 

 

While the dividends on the preference shares are more than six months in arrears, the company is not permitted to pay dividends on its ordinary shares.

 

Agricultural operations

 

Key agricultural statistics were as follows:

 

 

6 months to

6 months to

 

30 June

30 June

 

2020

2019

FFB harvested (tonnes)

 

 

Group

349,087

335,177

Third party

91,861

94,680

 

_______

_______

Total

440,292

429,857

 

 

 

Production (tonnes)

 

 

Total FFB processed

430,292

421,527

FFB sold

11,514

7,440

CPO

98,652

96,514

Palm kernels

21,444

18,882

CPKO

6,912

5,547

 

 

 

Extraction rates (percentage)

 

 

CPO

22.9

22.9

Palm kernel

5.0

4.5

CPKO

39.8

39.9

 

 

 

Rainfall (mm)

 

 

Average across the estates

1,543

2,039

 

Crops in the first half of 2020 started out strong with the late onset of the peak cropping period in the last quarter of 2019 spilling over into the first months of 2020 and Covid-19 having little discernible impact on group production.  In common with other plantation companies in the region, the group then experienced some slowdown in cropping from May onwards but production has now picked up.  The group expects to achieve healthy levels of FFB for 2020 overall, with total production weighted to the second half of the year. 

 

Third party FFB purchased in the first half of 2020 was marginally lower than in 2019 when the group was still processing some crop from the formerly owned PBJ estate as well as crop from a neighbouring company's estate.

 

Despite the persistently weak CPO prices throughout most of 2019, the group maintained its standard level of fertiliser applications during 2019 and aims to do so again in 2020.  Because of Covid-19, many harvesters were unable to travel home for the traditional Ramadan holiday period in the middle of the year allowing productivity levels to be maintained. 

 

Estate management continues to focus on improvements in loose fruit collection, greater efficiency of FFB transport to the mills for processing and tighter disciplines in the mills.  Driven by the recently restructured management team, the modifications, upgrading and implementation of more rigorous maintenance programmes across all three mills are approaching completion so that extraction rates can be optimised and the design throughput in each mill can be achieved.

 

Significant uncertainties still remain regarding the Covid-19 pandemic and its economic impact and the group is anyway only just emerging from a period of considerable financial challenges.  The directors are therefore continuing to adopt a cautious approach with expenditure being minimised throughout the group.  Some additional measures are being taken to reduce costs without compromising operational performance, including a headcount reduction of some 200 (mostly in the temporary workforce) since the beginning of the year as a further step in the cost saving programme initiated in 2019.

 

Agricultural selling prices

 

After a firm start to 2020, CPO prices (CIF Rotterdam) fell sharply from $860 per tonne on 1 January to a low for the year to date of $510 per tonne in mid May.  Since then, on the back of restocking in India and China combined with lower production reflecting reduced fertiliser applications by smallholders and others in the recent past, labour shortages because of Covid-19 travel restrictions and the much reduced rate of extension planting of recent years, there has been a recovery to the current level of $750 per tonne.

 

The average selling price for the group's CPO for the six months to the end of June 2020, on an FOB basis at the port of Samarinda, net of export levy and duty, was $527 per tonne (2019: $430 per tonne).  The average selling price for the group's CPKO, on the same basis, was $616 per tonne (2019: $590 per tonne).

 

There have been reports that the Indonesian government is contemplating increases in the export levy on sales of CPO and CPKO in order to provide increased support to Indonesian biodiesel producers.  Whilst such additional support would be helpful in underpinning the current level of CPO prices, the increase in the levy (said to be $20 per tonne at current CPO and CPKO prices) is likely to reduce by that amount the prices that the group can obtain for its sales of CPO and CPKO.

 

Stone and coal interests

 

Following the previously reported conclusion of an agreement with a neighbouring coal company on quarrying the andesite stone concession earlier in 2020, the coal company in question commenced preparations for building the road through the group's estates utilising stone sourced at least in part from the concession.  This augurs well for the commencement of stone production, although activity has been delayed by the Covid-19 pandemic and is unlikely to commence in earnest until 2021.  In the meanwhile, the stone concession holding company is close to agreeing easements  with neighbouring properties to permit evacuation of stone once quarrying commences.

 

Continuing weakness in coal prices in the wake of the Covid-19 pandemic has also meant a further delay to the planned recommencement of coal production by the concession holding company, PT. Indo Pancadasa Agrotama ("IPA"). 

 

The merits hearing in the arbitration in respect of certain claims made against IPA by two claimants (connected with each other), with whom IPA previously had conditional agreements relating to the development and operations of the IPA coal concession, took place by way of a virtual hearing at the end of June 2020.  The arbitrators had joined the company as a party to the arbitration on a prima facie basis and without prejudice to any final determination of jurisdiction.  The company, which was never a party to any of the agreements between IPA and the claimants, declined to accept jurisdiction or participate in the arbitration.  Further related potential claims made or threatened in respect of, inter alia, alleged tortious conduct by the company, its subsidiary, REAS, and its managing director have been stayed pending a conclusion of the arbitration hearing.  The outcome of the arbitration is not expected until the end of 2020 at the earliest.  None of the claims is considered to have any merit.

 

Sustainability

 

Several certification and re-certification audits for the ISCC, RSPO, RSPO SCCS and ISPO schemes were successfully completed during the first half of 2020, with all queries satisfactorily resolved and licences renewed. 

 

The annual audit for ISCC re-certification took place before the Covid-19 travel restrictions were implemented.  Certificates for each of the three mills and the bulking station were renewed and remain valid until March 2021.

 

The RSPO annual surveillance audit for the Perdana oil mill ("POM") and its supply base also was completed before the Covid-19 travel restriction and lockdown period and certification remains valid until June 2021.  However, surveillance audits for Cakra oil mill ("COM") and its supply base (in accordance with SCCS) and for the kernel crushing plant ("KCP") at COM had to be conducted either remotely or partly remotely.  This resulted in the PalmTrace licence for COM being temporarily extended until later in 2020 pending completion of the onsite audit work.  The PalmTrace licence for the Cakra KCP, however, has been renewed until July 2021.

 

The RSPO has completed its review of compensation liabilities in respect of two small areas of land within SYB that were cleared in 2008 prior to conducting HCV ("High Conservation Value") assessments.  The group's proposal in respect of some 129 hectares of land at Satria estate was approved by the RSPO in March 2020 and the group is now developing a concept note for a conservation programme in accordance with the RSPO's Remediation and Compensation Procedure.  Once completed, the Satria oil mill ("SOM") can be audited to secure re-certification.  As regards the 44 hectares at SYB's Tepian estate that were excised from the POM supply base in 2019, the final HCV compensation liability was also approved by the RSPO in January 2020.  The group is developing another concept note in respect of this area so that, in due course, the area will be reinstated within the POM certificated supply base.

 

The social impact assessment ("SIA") required to be conducted by third party consultants in respect of 959 hectares cleared at CDM has been delayed owing to Covid-19 travel restrictions.  It is intended that the SIA will take place later in 2020.  A compensation plan has already been agreed in principle with the RSPO and payments will be settled over a period of several years. 

 

The RSPO is also reviewing certain incidences of land clearing prior to HCV assessments in respect of two plasma cooperatives which could result in a small compensation liability.  These were reported to the RSPO under a land use change assessment late in 2019, with additional supporting materials provided by the group regarding the environmental and social impact assessments, free prior and informed consent, participatory land use maps, the land acquisition process, any unresolved land disputes, corporate social responsibility activities and consultation with the relevant communities demonstrating that the group has no social liability in respect of the areas in question. 

 

The annual renewal under ISO 14001, the international standard for effective environmental systems, for the REA Kaltim and SYB estates and mills and the bulking station was also successfully completed in the first quarter of 2020.

 

The group has continued to address the traceability of its FFB supply chain to ensure traceability to source for external FFB that is processed in the group's mills.  Mapping of smallholdings supplying FFB to the group's mills was initially completed in 2018 and the group maintains a database of all smallholder land within its supply base.  FFB suppliers are registered through their local cooperatives and each delivery to the group's mills is recorded and its origin verified.  This data is also used for analysis in connection with the group's programme of support to local farmers with field and management training in a drive to improve their productivity, fruit quality and sustainable practices. 

 

Since the beginning of the year, the company has been working with the local government and communities to develop a network of trained community groups to promote fire prevention and develop fire-fighting capabilities in, initially, eight neighbouring villages.  The groups are intended to encourage efforts in the local communities to reduce the traditional reliance on fire for clearing village land and work in parallel with other company-funded community development initiatives to promote forest and habitat conservation.  This project will be extended into additional villages.

 

Under another new government initiative, the company has recently established waste and recycling centres in the housing areas for each estate and mill.  The centres collect waste from employees and their households and the waste is then collected by local district bodies as part of the inorganic waste management programme sponsored by the regional Environment and Forestry Service.  Households receive financial compensation based on the volume of waste deposited and the group benefits from the reduction in waste collected for landfill. 

 

Since January 2020, the conservation department has planted approximately 1,200 seedlings from its nursery of over 4,000 forest fruit and timber trees for restoration at various sites, including the regeneration of conservation reserves, and for the benefit of local communities and the group's employees.

 

The biodiversity team's programme of mapping the locations of all Critically Endangered, Endangered and Vulnerable species within the group's conservation reserves has identified 469 species (mostly birds) so far in 2020.  Programmes to promote conservation to the local communities have had to be put on hold because of the Covid-19 pandemic, but the conservation department has continued to work with estate employees throughout the period.

 

Financing

 

At 30 June 2020, the group continued to be financed by a combination of debt and equity (comprising ordinary and preference share capital).  There was a decrease in total equity including non-controlling interests to $245.7 million from $252.7 million at 31 December 2019. 

 

Group indebtedness at 30 June 2020 totalled $206.0 million against $217.3 million at 31 December 2019.  Against this indebtedness, the group held cash and cash equivalents of $6.3 million (31 December 2019: $9.5 million).  The composition of the resultant net indebtedness of $199.7 million was as follows:

 

 

$'m

7.5 per cent dollar notes 2022

("2022 dollar notes") ($27.0 million nominal)

26.9

8.75 per cent guaranteed sterling notes 2025

("2025 sterling notes") (£30.9 million nominal)

 

37.1

Loan from related party

1.8

Loans from non-controlling shareholder

24.6

Indonesian term bank loans

110.7

Drawings under working capital lines

4.9

  _______
  206.0
Cash and cash equivalents  (6.3)
  _______

Net indebtedness

199.7

 

On 31 March 2020, a meeting of holders of the sterling notes agreed proposals to extend the repayment date of the sterling notes to 31 August 2025.  As consideration for this, the sterling notes are now repayable at £1.04 per £1.00 nominal on 31 August 2025 and the company has issued to noteholders 4,010,760 warrants with each such warrant entitling the holder to subscribe, for a period of five years, one new ordinary share in the capital of the company at a subscription price of £1.26 per share. Subsequently, the repayment due on the loan to CDM made by a subsidiary of DSN has also been rescheduled to 2025.

 

The group net indebtedness at 30 June 2020 of $199.7 million represents a reduction of some $8.1 million from the group net indebtedness at 31 December 2019 of $207.8 million.  This reduction has been achieved by the combination of continued repayments of local bank borrowings and a fall in dollar terms of rupiah and sterling indebtedness as a result of both the rupiah and sterling weakening against the dollar.  Since 30 June 2020, group indebtedness has been further reduced by $7.5 million representing the capitalisation as equity of DSN's 15 per cent share of loans to REA Kaltim (the balance of capitalised loans comprising loans from the company to REA Kaltim, the capitalisation of which does not affect group indebtedness).  Moreover, since 30 June 2020 the rupiah has weakened and currently stands at Rp 14,844 = $1.  At that level, the Indonesian bank indebtedness at 30 June 2020 would have been reduced in dollar terms by some $4.2 million.

 

As noted under "Results" above, earnings before interest, tax, depreciation and amortisation for the six months to 30 June 2020 amounted to $11.2 million which was insufficient to cover interest payments of $9.8 million, the outflow on investing activities of $9.4 million and the repayments of bank loans.  The shortfall was funded from a combination of related party loans, pre-sale advances from customers and supplier credit with the major component of such funding provided by customers keen to secure supplies of CPO and CPKO as industry stocks diminish.  Pre-sale advances from customers entail forward commitments of CPO and CPKO on the basis that pricing is fixed at the time of delivery by reference to prices then prevailing. 

 

Provided that current higher CPO and CPKO prices and good crops continue, the group believes it will be able progressively to reduce to normal levels the extended credit secured from suppliers and customers while continuing to meet its other commitments.  However, reliance on such credit can restrict the group's operational flexibility and leave it with little reserve against another downturn in its cash flows.

 

Accordingly, the group is continuing financing discussions with its Indonesian bankers, PT Bank Mandiri (Persero) Tbk.  The logistics of such discussions have been and continue to be complicated by Covid-19 restrictions in Jakarta which means that the discussions are taking longer than expected.  Following advice from the bank not to seek a restructuring of existing group loans, the group has reverted to applying for new loans from the bank to be drawn down over 2020 and 2021 in amounts broadly equivalent to the repayments to be made to the bank over the two years in respect of the group's existing loans.  Notwithstanding the logistical challenges, this application has now reached an advanced stage and the bank remains supportive of REA Kaltim and its subsidiaries.

 

Outlook

 

While CPO consumption is likely to remain restrained and may even decline in the very short term, the long term growth trend is likely to be resumed before long. Production and stock levels across the industry are generally expected to continue to be impacted by lower yields as a consequence of reduced fertiliser applications by some producers, slower growth in mature plantings and increasing age profiles due to a lack of replanting, as well as constraints on the availability of labour.  This bodes well for future prices and the directors, therefore, look forward to a more positive outlook as cash flows improve.

 

 

Approved by the board on 17 September 2020 and signed on its behalf by

 

DAVID J BLACKETT

Chairman

 

 

RISKS AND UNCERTAINTIES

 

The principal risks and uncertainties, as well as mitigating and other relevant considerations, affecting the business activities of the group as at the date of publication of the 2019 annual report (the "annual report") were set out on pages 36 to 42 of that report, under the heading "Risks and uncertainties".  A copy of the report may be downloaded from the company's website at www.rea.co.uk.  Such risks and uncertainties in summary comprise:

 

Agricultural operations

 

Climatic factors   

Material variations from the norm

Cultivation    

Impact of pests and diseases

Other operational factors  

Logistical disruptions to the production cycle, including transportation and input shortages or cost increases

Produce prices   

Consequences of lower realisations from sales of CPO and CPKO

Expansion   

Delays in securing land or funding for extension planting

Environmental, social and government practices

 

Failure to meet expected standards

Community relations  

Disruptions arising from issues with local stakeholders

 

 

Stone and coal interests

 

Operational factors  

Failure by external contractors to achieve agreed targets

Prices   

Consequences of lower prices and variations in quality of deposits

Environmental, social and government practices

 

Failure to meet expected standards

  

 

General

 

Currency    

Adverse exchange movements between sterling or rupiah against the dollar

Funding    

Meeting liabilities as they fall due in periods of weaker produce prices

Counterparty    

Default by suppliers, customers or financial institutions

Regulatory and country exposure 

Failure to meet or comply with expected standards or applicable regulations; adverse political, economic, or legislative changes in Indonesia



The risks as relating to "Agricultural operations - Expansion" and "Stone and coal interests" are prospective rather than immediate material risks because the group is currently not expanding its agricultural operations and the stone and coal concessions in which the group holds interests are not currently being mined.  However, such risks will apply when, as is contemplated, expansion and mining are resumed or commenced.  The effect of an adverse incident relating to the stone and coal interests could impact the ability of the stone and coal companies to repay their loans.

 

In addition to the foregoing risks, the Covid-19 pandemic continues to represent a significant risk to the group.  Following an assessment of this risk and in light of local and international regulations and guidelines in respect of the movement of people and quarantine, the group implemented certain changes to working practices from March 2020 to seek to mitigate the impact of such risk on the group, its operations and its employees.  Such measures include the introduction of new shift patterns and work rotas in the offices, where working from home is not practicable, as well as on the estates and in the mills.  In addition, leave arrangements have been varied to minimise movement to and from the group's estates and a testing regime has been introduced for all employees and contractors prior to travel to the estates and on-site after arrival.  Scaled up hygiene measures, social distancing and wearing of masks have been implemented throughout the group and there is an ongoing campaign to raise awareness about Covid-19. 

 

To date, Covid-19 has had a minimal impact on production and the estate operations generally, which are based in a remote location.  Similarly, the group's finance and administrative departments have continued to function effectively, notwithstanding the changes made to working practices.  Palm oil cultivation is categorised as an essential industry by the Indonesian government and the group suffered only minor operational delays in the movement of palm oil, supplies and spare parts to and from the estates in the early weeks of the lockdown that was implemented in April 2020 and extended until July 2020. 

 

However, the initial impact on the CPO price of the Covid-19 pandemic and consequential disruption to the global economy significantly constrained revenue in the first half of 2020.  With prices having made some recovery since June 2020, the group can expect a lesser impact over the remainder of the year.  Nevertheless, operational disruption and global economic factors associated with Covid-19 continue to represent a risk to the group and the directors are seeking to address and mitigate such risk by, wherever possible, minimising costs without compromising the operations or the group's financial position.

 

The directors have considered the potential impact on the group of global climate change.  Between 5 and 10 per cent of the group's existing plantings are in areas that are low lying and prone to flooding if not protected by bunding.  Were climate change to cause an increase in water levels in the rivers running though the estates, this could be expected to increase the requirement for bunding or, if the increase was so extreme that bunding became impossible, could lead to the loss of low lying plantings.  Changes to levels and regularity of rainfall and sunlight hours could also adversely affect production.  However, it seems likely that any climate change impact negatively affecting group production would similarly affect many other oil palm growers in South East Asia, leading to a reduction in CPO and CPKO supply.  This would be likely to result in higher prices for CPO and CPKO which should provide at least some offset against reduced production.

 

The directors have carefully reviewed the potential impact on its operations of the various possible outcomes to the current discussions on the termination of UK membership of the European Union ("Brexit").  The directors expect that certain outcomes may result in a movement in sterling against the dollar and rupiah with consequential impact on the group dollar translation of its sterling costs and sterling liabilities.  The directors do not believe that such impact (which could be positive or negative) would be material in the overall context of the group.  Considering that the group's entire operations are in Indonesia, the directors do not see Brexit as posing a significant risk to the group.

 

At the date of the annual report, in addition to the Covid-19 pandemic, risks assessed by the directors as being of particular significance were those as detailed under Agricultural operations (Produce prices, Climatic factors and Other operational factors) and General (Funding).

 

The directors' assessment, as respects produce prices and funding, reflects the key importance of those risks in relation to the matters considered in the "Viability statement" in the "Directors' report" on page 44 of the annual report and under "Financing" above and, as respects climatic and other factors, the extent of the negative impact that could result from adverse incidence of such risks.

 

The directors consider that the principal risks and uncertainties for the second six months of 2020 continue to be those set out in the annual report and as summarised above.

 

 

GOING CONCERN

 

In the statements regarding viability and going concern on pages 45 and 46 of the 2019 annual report, the directors set out considerations with respect to the group's capital structure and their assessment of liquidity and financing adequacy. 

 

Since publication of the 2019 annual report, CPO prices have seen some recovery from $525 per tonne to $750 per tonne, the cost saving and efficiency measures implemented in 2019 have positively impacted financial performance in 2020 to date (and should continue to do so) and the group's operating performance has remained sound, with the Covid-19 pandemic so far having had minimal impact on the operations.

 

As noted under "Financing" in the Interim management report, negotiations with the group's Indonesian bankers, PT Bank Mandiri (Persero) Tbk, have been progressing, albeit slowly owing to logistical consequences of Covid-19.  Discussions are now at an advanced stage and the bank remains supportive of REA Kaltim and its subsidiaries. 

 

The group's net indebtedness reduced over the six months to 30 June 2020 and has subsequently continued to reduce.  The group has been able to achieve such reduction by funding its cash flow requirements from improved operating cashflows, and increased credit from suppliers and customers.  Provided that current higher CPO and CPKO prices and good crops continue, the group believes that, even without new additional bank facilities, it will be able progressively to reduce such extended credit to normal levels while continuing to meet its other commitments.

 

Palm oil cultivation continues to be categorised as an essential industry by the Indonesian government.  Subject to any further disruption wrought by the Covid-19 pandemic, provided that the recent recovery in CPO prices is sustained and the group's operating performance continues to be maintained, the directors have a reasonable expectation that the company will be able to continue its operations and meet its liabilities as they fall due over the period of twelve months from the date of approval of the accompanying financial statements and they continue to adopt the going concern basis of accounting in preparing these statements.

 

 

DIRECTORS' RESPONSIBILITIES

 

The directors are responsible for the preparation of this half yearly report. 

 

The directors confirm that to the best of their knowledge:

 

  • the accompanying set of condensed consolidated financial statements has been prepared in accordance with IAS 34 "Interim Financial Reporting;"

 

  • the "Interim management report" and "Risks and uncertainties" sections of this half yearly report include a fair review of the information required by rule 4.2.7R of the Disclosure and Transparency Rules of the Financial Conduct Authority, being an indication of important events that have occurred during the first six months of the financial year and their impact on the set of condensed consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and

 

  • note 18 in the notes to the condensed consolidated financial statements includes a fair review of the information required by rule 4.2.8R of the Disclosure and Transparency Rules of the Financial Conduct Authority, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the group during that period, and any changes in the related party transactions described in the 2019 annual report that could do so.

 

The current directors of the company are as listed on page 43 of the company's 2019 annual report. 

 

 

Approved by the board on 17 September 2020

 

DAVID J BLACKETT
Chairman

 

CONSOLIDATED INCOME STATEMENT FOR THE SIX MONTHS ENDED 30 JUNE 2020

 

 

 

6 months to

6 months to

Year to

 

 

30 June

30 June

31 December

 

 

2020

2019

2019

 

Note

$'000

$'000

$'000

Revenue

2

62,356

56,584

124,986

Net (loss) / gain arising from changes in fair value of agricultural produce inventory

 

4

 

(4,701)

 

1,911

 

5,127

Cost of sales:

 

 

 

 

Depreciation and amortisation

 

(14,097)

(13,584)

(27,287)

Other costs

 

(39,825)

(49,612)

(94,495)

 

 

_______

_______

_______

Gross profit / (loss)

 

3,733

(4,701)

8,331

Distribution costs

 

(421)

(592)

(1,348)

Administrative expenses

5

(6,167)

(8,401)

(16,097)

)

 

 

_______

_______

_______

Operating loss

 

(2,855)

(13,694)

(9,114)

Investment revenue

2

143

176

595

Impairment of non-current assets

 

-

-

(3,267)

Finance costs

6

(4,519)

(15,978)

(31,890)

 

 

_______

_______

_______

Loss before tax

 

(7,231)

(29,496)

(43,676)

Tax

7

(808)

5,044

22,303

 

 

_______

_______

_______

Loss for the period

 

(8,039)

(24,452)

(21,373)

 

 

_______

_______

_______

 

 

 

 

 

Attributable to:

 

 

 

 

Ordinary shareholders

 

(7,881)

(19,143)

(17,814)

Preference shareholders

 

-

-

-

Non-controlling interests

 

(158)

(5,309)

(3,559)

 

 

_______

_______

_______

 

 

(8,039)

(24,452)

(21,373)

 

 

_______

_______

_______

 

 

 

 

 

Basic and diluted loss per 25p ordinary share

(US cents)

 

9

 

(17.9)

 

(47.3)

 

(43.1)

 

 

 

 

 

All operations in all periods are continuing.

 

 

 

 

 

 

 

 

 

           

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED 30 JUNE 2020

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Loss for the period

(8,039)

(24,452)

(21,373)

 

_______

_______

_______

 

 

 

 

Other comprehensive income

 

 

 

Items that may be reclassified to profit or loss:

 

 

 

Exchange differences on translation of foreign operations

-

(29)

59

Deferred tax on exchange differences

1,148

125

1,589

 

_______

_______

_______

 

1,148

96

1,648

Items that will not be reclassified to profit or loss:

 

 

 

Actuarial gains / (losses)

268

(105)

(316)

Deferred tax on actuarial gains / (losses)

(67)

25

79

 

_______

_______

_______

 

 

201

(80)

(237)

 

_______

_______

_______

Total comprehensive income for the period

(6,690)

(24,436)

(19,962)

 

_______

_______

_______

 

 

 

 

Attributable to:

 

 

 

Ordinary shareholders

(6,532)

(19,127)

(16,403)

Preference shareholders

-

-

-

Non-controlling interests

(158)

(5,309)

(3,559)

 

_______

_______

_______

 

(6,690)

(24,436)

(19,962)

 

_______

_______

_______

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEET AS AT 30 JUNE 2020

 

 

 

30 June

30 June

31 December

 

 

2020

2019

2019

 

Note

$'000

$'000

$'000

Non-current assets

 

 

 

 

Goodwill

 

12,578

12,578

12,578

Intangible assets

10

1,613

2,155

2,135

Property, plant and equipment

11

384,922

404,083

394,356

Land

12

40,348

41,592*

38,598

Financial assets: stone and coal interests

14

53,930

48,444

50,329

Deferred tax assets

 

13,001

15,669

12,642

Non-current receivables

 

3,889

2,178*

3,889

 

 

_______

_______

_______

Total non-current assets

 

510,281

526,699

514,527

 

 

_______

_______

_______

Current assets

 

 

 

 

Inventories

 

12,947

18,607

18,565

Biological assets

 

1,514

3,564

2,764

Trade and other receivables

 

50,242

44,415

53,760

Cash and cash equivalents

 

6,337

9,923

9,528

 

 

_______

_______

_______

Total current assets

 

71,040

76,509

84,617

 

 

_______

_______

_______

Total assets

 

581,321

603,208

599,144

 

 

_______

_______

_______

Current liabilities

 

 

 

 

Trade and other payables

 

(46,510)

(58,733)

(63,452)

Current tax liabilities

 

(960)

-

-

Bank loans

 

(21,007)

(9,652)

(19,168)

Sterling notes

 

-

-

(38,996)

Other loans and payables

 

(7,541)

(5,513)

(14,457)

 

 

_______

_______

_______

Total current liabilities

 

(76,018)

(73,898)

(136,073)

 

 

_______

_______

_______

Non-current liabilities

 

 

 

 

Bank loans

 

(94,530)

(119,821)

(107,757)

Sterling notes

 

(37,130)

(38,706)

-

Dollar notes

 

(26,851)

(23,763)

(26,804)

Deferred tax liabilities

 

(51,580)

(79,244)

(51,941)

Other loans and payables

 

(49,480)

(30,938)

(23,879)

 

 

_______

_______

_______

Total non-current liabilities

 

(259,571)

(292,472)

(210,381)

 

 

_______

_______

_______

Total liabilities

 

(335,589)

(366,370)

(346,454)

 

 

_______

_______

_______

Net assets

 

245,732

236,838

252,690

 

 

_______

_______

_______

 

 

 

 

 

Equity

 

 

 

 

Share capital

 

133,586

132,528

133,586

Share premium account

 

47,358

42,401

47,358

Translation reserve

 

(24,519)

(42,470)

(26,032)

Retained earnings

 

76,831

95,233

84,779

 

 

_______

_______

_______

 

 

233,256

227,692

239,691

Non-controlling interests

 

12,476

9,146

12,999

 

 

_______

_______

_______

Total equity

 

245,732

236,838

252,690

 

 

_______

 

_______

_______

 

 

 

 

 

 

* Restated, see note 12

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED 30 JUNE 2020

 

 

 

 

 

 

 

Non-

 

 

Share

Share

Translation

Retained

Sub

controlling

Total

 

capital

premium

reserve

earnings

total

interests

Equity

 

$'000

$'000

$'000

$'000

$'000

$'000

$'000

At 1 January 2019

132,528

42,401

(42,470)

114,360

246,819

14,455

261,274

Loss for the period

-

-

-

(19,143)

(19,143)

(5,309)

(24,452)

Other comprehensive income for the period

-

-

-

16

16

-

16 

 

_____

_____

_____

_____

_____

_____

_____

At 30 June 2019

132,528

42,401

(42,470)

95,233

227,692

9,146

236,838

Profit for the period

-

-

-

1,329

1,329

1,750

3,079

Other comprehensive income for the period

-

 -

987

(195)

792

603

1,395

Adjustment in respect of deferred

tax provision

 

-

 

-

 

15,451

 

(11,588)

 

3,863

 

-

 

3,863

Issue of new ordinary shares (cash)

1,058

5,079

-

-

6,137

-

6,137

Costs of issue

-

(122)

-

-

(122)

-

(122)

New equity from non-controlling shareholder

-

-

-

-

-

1,500

1,500

 

_____

_____

_____

_____

_____

_____

_____

At 31 December 2019

133,586

47,358

(26,032)

84,779

239,691

12,999

252,690

Loss for the period

-

-

-

(7,881)

(7,881)

(158)

(8,039)

Other comprehensive income for the period

-

-

1,513

(67)

1,446

(365)

1,081

 

_____

_____

_____

_____

_____

_____

_____

At 30 June 2020

133,586

47,358

(24,519)

76,831

233,256

12,476

245,732

 

_____

_____

_____

_____

_____

_____

_____

 

 

CONSOLIDATED CASH FLOW STATEMENT FOR THE SIX MONTHS

ENDED 30 JUNE 2020

 

 

 

6 months to

6 months to

Year to

 

 

30 June

30 June

31 December

 

 

2020

2019

2019

 

Note

$'000

$'000

$'000

Net cash from / (used in) operating activities

16

14,433

(5,545)

2,185

 

 

_______

_______

_______

 

 

 

 

 

Investing activities

 

 

 

 

Interest received

 

143

176

595

Proceeds on disposal of property, plant and equipment

 

3

-

7,639

Purchases of property, plant and equipment

 

(4,179)

(7,651)

(18,133)

Purchases of intangible assets

 

-

-

(20)

Expenditure on land

 

(1,750)

(316)

(4,552)

Investment in stone and coal interests

 

(3,600)

(2,433)

(4,319)

 

 

_______

_______

_______

Net cash used in investing activities

 

(9,383)

(10,224)

(18,790)

 

 

_______

_______

_______

 

 

 

 

 

Financing activities

 

 

 

 

Repayment of bank borrowings

 

(6,867)

(4,649)

(14,512)

New bank borrowings drawn

 

-

-

4,999

New borrowings from related party

 

1,816

3,750

5,437

Repayment of borrowings from related party

 

-

-

(5,437)

New borrowings from non-controlling shareholder

 

-

300

1,758

New equity from non-controlling shareholder

 

-

-

1,500

Proceeds of issue of ordinary shares, less costs of issue

 

-

-

6,015

Proceeds of issue of 2022 dollar notes

 

-

-

3,000

Expenses of extension of maturity of 2020 sterling notes

 

(425)

-

-

Repayment of lease liabilities

 

(1,147)

-

(2,303)

 

 

_______

_______

_______

Net cash (used in) / from financing activities

 

(6,623)

(599)

457

 

 

_______

_______

_______

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

Net decrease in cash and cash equivalents

 

(1,573)

(16,368)

(16,148)

Cash and cash equivalents at beginning of period

 

 

9,528

26,279

26,279

Effect of exchange rate changes

 

(1,618)

12

(603)

 

 

_______

_______

_______

Cash and cash equivalents at end of period

 

6,337

9,923

9,528

 

 

_______

_______

_______

 

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1. Basis of accounting

The condensed consolidated financial statements for the six months ended 30 June 2020 comprise the unaudited financial statements for the six months ended 30 June 2020 and 30 June 2019, neither of which has been reviewed by the company's auditor, together with audited financial statements for the year ended 31 December 2019.

 

The information shown for the year ended 31 December 2019 does not constitute statutory accounts within the meaning of section 435 of the Companies Act 2006, and is an abridged version of the group's published financial statements for that year which have been filed with the Registrar of Companies.  The auditor's report on those statements was unqualified and did not contain any statements under section 498(2) or (3) of the Companies Act 2006.

 

The condensed consolidated financial statements for the six months ended 30 June 2020 have been prepared in accordance with IAS 34, "Interim Financial Reporting" as adopted by the European Union, and should be read in conjunction with the annual financial statements for the year ended 31 December 2019 which were prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.

 

Going concern

 

The directors are satisfied that the group has sufficient resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the consolidated financial statements.

 

Adoption of new and revised standards

 

In respect of new standards and amendments to IFRSs issued by the International Accounting Standards Board ("IASB") that are mandatorily effective for an accounting period beginning on 1 January 2020, none have been adopted by the group as they have no impact on the disclosures or on the amounts reported in these condensed consolidated financial statements.

 

Accounting policies

 

The accounting policies and methods of computation adopted in the preparation of the condensed consolidated financial statements for the six months ended 30 June 2020 are the same as those set out in the group's annual report for 2019. 

 

The condensed consolidated financial statements for the six months ended 30 June 2020 were approved by the board of directors on 17 September 2020.

 

2. Revenue

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Sales of goods

61,795

56,217

124,000

Revenue from services

561

367

986

 

_______

_______

_______

 

62,356

56,584

124,986

 

 

 

 

Investment revenue

143

176

595

 

_______

_______

_______

 

3. Segment information

 

The group continues to operate in two segments, being the cultivation of oil palms and the stone and coal interests.  In the period ended 30 June 2020, the relevant measures for the stone and coal interests continued to fall below the quantitative thresholds set out in IFRS8.  Accordingly no segment information is included in these financial statements.

 

4. Agricultural produce movement

 

The net (loss) / gain arising from changes in fair value of agricultural produce inventory represents the movement in the carrying value of such inventory after reflecting the movement in the fair value of the fresh fruit bunch input into that inventory (measured at fair value at point of harvest) less the amount of the movement in such inventory at historic cost (which is included in cost of sales).

 

5. Administrative expenses

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Profit on disposal of property, plant and equipment

(3)

-

(707)

Indonesian operations

5,203

6,220

13,480

Head office and other corporate functions

1,957

3,417

5,928

 

_______

_______

_______

 

7,157

9,637

18,701

Amount included as additions to property, plant and equipment

(990)

(1,236)

(2,604)

 

_______

_______

_______

 

6,167

8,401

16,097

 

_______

_______

_______

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Earnings before interest, tax, depreciation and amortisation:

 

 

 

Operating loss

(2,855)

(13,694)

(9,114)

Depreciation and amortisation

14,097

13,584

27,287

 

_______

_______

_______

 

11,242

(110)

18,173

 

_______

_______

_______

 

6. Finance costs

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Interest on bank loans and overdrafts

6,488

7,375

14,664

Interest on dollar notes

1,014

901

1,859

Interest on sterling notes

1,656

1,717

3,462

Interest on other loans

644

554

1,539

Interest on lease liabilities

171

91

311

Change in value of sterling notes arising from exchange fluctuations

(2,696)

123

1,357

Change in value of loans arising from exchange fluctuations

(2,967)

4,927

7,246

Other finance charges

310

567

1,488

 

_______

_______

_______

 

4,620

16,255

31,926

Amount included as additions to property, plant and equipment

(101)

(277)

(36)

 

_______

_______

_______

 

4,519

15,978

31,890

 

_______

_______

_______

 

7. Tax

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Current tax:

 

 

 

UK corporation tax

-

-

-

Overseas withholding tax

370

536

1,289

Foreign tax

75

6

737

 

_______

_______

_______

Total current tax

445

542

2,026

 

_______

_______

_______

 

 

 

 

Deferred tax:

 

 

 

Current year

363

(5,940)

(24,329)

Prior year

-

354

-

 

_______

_______

_______

Total deferred tax

363

(5,586)

(24,329)

 

_______

_______

_______

 

 

 

 

Total tax (credit) / charge

808

(5,044)

(22,303)

 

_______

_______

_______

 

Taxation is provided at the rates prevailing for the relevant jurisdiction.  For Indonesia, the current and deferred taxation provision is based on a tax rate of 25 per cent (2019: 25 per cent) and for the United Kingdom, the taxation provision reflects a corporation tax rate of 19 per cent (2019: 19 per cent) and a deferred tax rate of 19 per cent (2019: 17 per cent).

 

8. Dividends

 

As stated in the company's 2019 annual report published on 7 May 2020, with the disruption wrought by Covid-19 and the consequential collapse in the global economy and CPO prices, the directors put on hold their previous intention of recommencing payments of dividends on preference shares during 2020 and starting progressively to catch up the preference dividend arrears. 

 

The directors recognise the importance of dividends to holders of preference shares and aim to recommence payments of preference dividends as soon as circumstances prudently permit.  If the current better operating performance and higher CPO prices are maintained, and current bank discussions are successfully concluded, liquidity will improve so as to permit the resumption of preference dividends in 2021.  In the meantime, the half yearly payment on the preference shares that falls due on 31 December 2020 will be deferred and the half yearly payments on the preference shares that were due on 30 June 2019, 31 December 2019 and 30 June 2020 will also continue to be deferred. Total deferred preference dividends at 30 June 2020 are $11.9 million (31 December 2019: $8.5 million, 30 June 2019: $4.1 million).

 

While the dividends on the preference shares are more than six months in arrears, the company is not permitted to pay dividends on its ordinary shares.

     

9. Loss per share

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Basic and diluted loss for the purpose of calculating loss per share*

(7,881)

(19,143)

(17,814)

 

_______

_______

_______

 

 

 

 

 

'000

'000

'000

Weighted average number of ordinary shares for the purpose of basic and diluted loss per share

 

43,951

 

 

40,510

 

 

41,358

 

_______

_______

_______

 

 

 

 

* Being net loss attributable to ordinary shareholders

 

10. Intangible assets

 

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Cost:

 

 

 

Beginning of period

5,430

5,410

5,410

Additions

-

-

-

Reclassifications and adjustments

-

-

20

 

_______

_______

_______

End of period

5,430

5,410

5,430

 

 

 

 

Depreciation:

 

 

 

Beginning of period

3,295

2,829

2,829

Additions

522

426

466

 

_______

_______

_______

End of period

3,817

3,255

3,295

 

 

 

 

Carrying amount:

 

 

 

End of period

1,613

2,155

2,135

 

_______

_______

_______

Beginning of period

2,135

2,581

2,581

 

_______

_______

_______

 

 

 

 

Development expenditure on computer software that is not integral to an item of property, plant and equipment is recognised separately as an intangible asset.

 

11. Property, plant and equipment

 

 

Plantings

Buildings

Plant,

Construction

Total

 

 

and

equipment

in progress

 

 

 

structures

and vehicles

 

 

 

$'000

$'000

$'000

$'000

$'000

Cost:

 

 

 

 

 

At 1 January 2019 restated*

182,549

236,930

114,963

7,242

541,684

Additions

2,340

172

503

4,636

7,651

Reclassifications and adjustments

-

144

2,109

(2,109)

144

Disposals - property, plant and equipment

-

-

-

-

-

 

_____

_____

_____

_____

_____

At 30 June 2019

184,889

237,246

117,575

9,769

549,479

Additions

27

2,896

5,015

2,639

10,577

Reclassifications and adjustments

(7,012)

10,083

1,416

(4,749)

(262)

Disposals - property, plant and equipment

(2,575)

(4,436)

(1,799)

-

(8,810)

 

_____

_____

_____

_____

_____

At 31 December 2019

175,329

245,789

122,207

7,659

550,984

Additions

505

1,349

371

1,954

4,179

Reclassifications and adjustments

(1)

240

374

(906)

(293)

Disposals - property, plant and equipment

-

-

(506)

-

(506)

 

_____

_____

_____

_____

_____

At 30 June 2020

175,833

247,378

122,446

8,707

554,364

 

_____

_____

_____

_____

_____

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation:

 

 

 

 

 

At 1 January 2019 restated*

36,565

37,821

57,852

-

132,238

Charge for period

4,817

3,360

4,881

-

13,158

Reclassifications and adjustments

-

-

-

-

-

Disposals - property, plant and equipment

-

-

-

-

-

 

_____

_____

_____

_____

_____

At 30 June 2019

41,482

41,181

62,733

-

145,396

Charge for period

4,817

3,544

5,302

-

13,663

Reclassifications and adjustments

-

414

(854)

-

(440)

Disposals - property, plant and equipment

(91)

(124)

(1,776)

-

(1,991)

 

_____

_____

_____

_____

_____

At 31 December 2019

46,208

45,015

65,405

-

156,628

Charge for period

5,083

3,636

4,856

-

13,575

Reclassifications and adjustments

(1)

(216)

(38)

-

(255)

Disposals - property, plant and equipment

-

-

(506)

-

(506)

 

_____

_____

_____

_____

_____

At 30 June 2020

51,290

48,435

69,717

-

169,442

 

_____

_____

_____

_____

_____

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amount:

 

 

 

 

 

At 30 June 2020

124,543

198,943

52,729

8,707

384,922

 

_____

_____

_____

_____

_____

At 31 December 2019

129,121

200,774

56,802

7,659

394,356

 

_____

_____

_____

_____

_____

At 30 June 2019

143,407

196,065

54,842

9,769

404,083

 

_____

_____

_____

_____

_____

 

* Balances at 1 January 2019 have been restated to include right of use assets

 

12. Land

 

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Cost:

 

 

 

Beginning of period

42,920

45,657*

45,657*

Additions

1,750

316

4,552

Reclassifications and adjustments

-

-

(2,155)

Disposals

-

-

(112)

Impairment

-

-

(5,022)

 

_______

_______

_______

End of period

44,670

45,973

42,920

 

 

 

 

Amortisation:

 

 

 

Beginning of period

4,322

4,381

4,381

Reclassifications and adjustments

-

-

(59)

 

_______

_______

_______

End of period

4,322

4,381

4,322

 

 

 

 

Carrying amount:

 

 

 

End of period

40,348

41,592

38,598

 

_______

_______

_______

Beginning of period

38,598

35,890

35,890

 

_______

_______

_______

 

 

 

 

* Balances at 1 January 2019 were restated following a review of all arrangements having the potential to be classified as operating leases as part of the adoption of IFRS16 and now include costs previously referred to as deferred charges and disclosed within non-current receivables 

 

13. Capital commitments

 

Capital commitments contracted, but not provided for by the group as at 30 June 2020, amounted to $1.7 million (31 December 2019: $3.4 million, 30 June 2019: $4.4 million).

 

14. Financial assets: stone and coal interests

 

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Stone company

23,444

22,196

22,843

Coal companies

33,486

29,248

30,486

Provision against loans to companies

(3,000)

(3,000)

(3,000)

 

_______

_______

_______

 

53,930

48,444

50,329

 

_______

_______

_______

 

 

 

 

 

Interest bearing loans have been made to two Indonesian companies that, directly and through a further Indonesian company, own rights in respect of certain stone and coal concessions in East Kalimantan Indonesia.  Pursuant to the arrangements between the group and its local partners, the company's subsidiary, KCC Resources Limited ("KCC"), has the right, subject to satisfaction of local regulatory requirements, to acquire the three concession holding companies at original cost on a basis that will give the group (through KCC) 95 per cent ownership with the balance of 5 per cent remaining owned by the local partners.  Under current regulations such rights cannot be exercised.  In the meantime, the concession holding companies are being financed by loan funding from the group and no dividends or other distributions or payments may be paid or made by the concession holding companies to the local partners without the prior agreement of KCC.  A guarantee has been executed by the stone concession company in respect of the amounts owed to the group by the two coal concession companies. 

 

The arbitration in respect of certain claims made against IPA by two claimants (connected with each other), with whom IPA previously had conditional agreements relating to the development and operations of the IPA coal concession, took place by way of a virtual hearing at the end of June 2020.  The arbitrators had joined the company as a party to the arbitration on a prima facie basis and without prejudice to any final determination of jurisdiction.  The company, which was never a party to any of the agreements between IPA and the claimants, declined to accept jurisdiction or participate in the arbitration.  Further related potential claims made or threatened in respect of, inter alia, alleged tortious conduct by the company, its subsidiary, REAS, and its managing director have been stayed pending a conclusion of the arbitration hearing.  The outcome of the arbitration is expected before the end of 2020.  None of the claims is considered to have any merit.

 

15. Fair values of financial instruments

 

The table below provides an analysis of the book values and fair values of financial instruments, excluding receivables and trade payables and Indonesian stone and coal interests, as at the balance sheet date.  Cash and deposits, dollar notes and sterling notes are classified as level 1 in the fair value hierarchy prescribed by IFRS 13 "Fair value measurement" (level 1 includes instruments where inputs to the fair value measurements are quoted prices in active markets).  All other financial instruments are classified as level 3 in the fair value hierarchy (level 3 includes instruments which have no observable market data to provide inputs to the fair value measurements).  No reclassifications between levels in the fair value hierarchy were made during 2020 (2019: none).

 

 

30 June 2020

30 June 2019

31 December 2019

 

Book value

Fair value

Book value

Fair value

Book value

Fair value

 

$'000

$'000

$'000

$'000

$'000

$'000

Cash and deposits*

6,337

6,337

9,923

9,923

9,528

9,528

Bank debt within one year**

(21,007)

(21,007)

(9,652)

(9,652)

(19,168)

(19,168)

Bank debt after more than one year**

(94,530)

(94,530)

(119,821)

(119,821)

(107,757)

(107,757)

Loans from non-controlling shareholder within one year*

-

-

-

-

(11,091)

(11,091)

Loans from non-controlling shareholder after more than one year**

(24,630)

(24,630)

(23,239)

(23,239)

(13,539)

(13,539)

Loan from related party within one year*

(1,847)

(1,847)

(3,750)

(3,750)

-

-

Dollar notes repayable 2022**

(26,851)

(25,143)

(23,763)

(22,172)

(26,804)

(20,817)

Sterling notes within one year repayable 2020**

-

-

-

-

(38,996)

(36,416)

Sterling notes after one year repayable 2025/2020**

(37,130)

(34,064)

(38,706)

(34,450)

-

-

 

______

______

______

______

______

______

Net debt

(199,658)

(194,884)

(209,008)

(203,161)

(207,827)

(199,260)

 

______

______

______

______

______

______

* Bearing interest at floating rates

** Bearing interest at fixed rates

 

The fair values of cash and deposits, loans from non-controlling shareholder and bank debt approximate their carrying values since these carry interest at current market rates.  The fair values of the dollar notes and sterling notes are based on the latest prices at which those notes were traded prior to the balance sheet dates.

 

16. Reconciliation of operating profit to operating cash flows

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Operating loss

(2,855)

(13,694)

(9,114)

Amortisation of intangible assets

522

426

466

Depreciation of property, plant and equipment

13,575

13,158

26,821

Decrease / (increase) in fair value of agricultural produce inventory

4,701

(1,911)

(5,127)

Decrease / (increase) in value of growing produce

1,250

(938)

(138)

Amortisation of sterling and dollar note issue expenses

-

417

-

Profit on disposal of property, plant and equipment

(3)

-

(707)

 

_______

_______

_______

Operating cash flows before movements in working capital

17,190

(2,542)

12,201

Decrease in inventories (excluding fair value movements)

687

6,142

9,547

Decrease / (increase) in receivables

53

(632)

(18)

Increase in payables

9,962

3,778

6,954

Exchange translation differences

1,917

(1,468)

(2,179)

 

_______

_______

_______

Cash generated by operations

29,810

5,278

26,505

Taxes paid

(5,534)

(115)

(541)

Tax refunds received

-

220

-

Interest paid*

(9,842)

(10,928)

(23,779)

 

_______

_______

_______

Net cash from / (to) operating activities

14,433

(5,545)

2,185

 

_______

_______

_______

 

* Of which $171,000 is in respect of lease liabilities

 

17. Movements in net borrowings

 

 

6 months to

6 months to

Year to

 

30 June

30 June

31 December

 

2020

2019

2019

 

$'000

$'000

$'000

Change in net borrowings resulting from cash flows:

 

 

 

Decrease in cash and cash equivalents, after exchange rate effects

(3,191)

(16,356)

(16,751)

Net decrease in bank borrowings

11,388

4,649

4,409

Increase in borrowings from non-controlling shareholder

-

-

(1,711)

Increase in related party borrowings

(1,816)

(3,750)

-

 

_______

_______

_______

 

6,381

(15,457)

(14,413)

Issue of dollar notes

-

-

(3,000)

Amortisation of sterling note issue expenses

(159)

(377)

(420)

Amortisation of dollar note issue expenses

(47)

(40)

(80)

 

_______

_______

_______

 

6,175

(15,874)

(17,913)

Currency translation differences

1,994

(3,583)

(363)

Net borrowings at beginning of period

(207,827)

(189,551)

(189,551)

 

_______

_______

_______

Net borrowings at end of period

(199,658)

(209,008)

(207,827)

 

_______

_______

_______

 

18. Related parties

 

Transactions between the company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note. 

 

Loan from related party

 

During the period, R.E.A. Trading Limited ("REAT"), a related party, made unsecured loans to the company on commercial terms.  REAT is owned by Richard Robinow (a director of the company) and his brother who, with members of their family, also own Emba Holdings Limited, a substantial shareholder in the company.  The maximum amount loaned during the period to, and outstanding at, 30 June 2020 is $1.8 million.  This disclosure is also made in compliance with the requirements of Listing Rule 9.8.4.

 

19. Rates of exchange

 

 

30 June 2020

30 June 2019

31 December 2019

 

Closing

Average

Closing

Average

Closing

Average

 

 

 

 

 

 

 

US dollar to Indonesian rupiah

14,302

14,622

14,141

14,229

13,901

14,158

Pound sterling to US dollar

1.2268

1.27

1.2728

1.29

1.3115

1.28

 

20. Events after the reporting period

 

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

 

22. Cautionary statement

 

This document contains certain forward-looking statements relating to the REA group.  The group considers any statements that are not historical facts as "forward-looking statements".  They relate to events and trends that are subject to risk and uncertainty that may cause actual results and the financial performance of the group to differ materially from those contained in any forward-looking statement.  These statements are made by the directors in good faith based on information available to them and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forward-looking information. 

 

 

 

 

 

Press enquiries to:

R.E.A. Holdings plc

Tel: 020 7436 7877

 

 

 

References to group companies in this report are defined below: 

CDM  PT Cipta Davia Mandiri

KKS  PT Kartanegara Kumalasakti

KMS  PT Kutai Mitra Sejahtera

PBJ  PT Putra Bongan Jaya - now divested

PBJ2  PT Persada Bangun Jaya

REA Kaltim PT REA Kaltim Plantations

SYB  PT Sasana Yudha Bhakti

PU  PT Prasetia Utama

 

The terms "FFB", "CPO" and "CPKO" mean, respectively, "fresh fruit bunches", "crude palm oil" and "crude palm kernel oil".

 

References to "dollars" and "$" are to the lawful currency of the United States of America.

 

References to "rupiah" are to the lawful currency of Indonesia.

 

References to "sterling" or "pound sterling" are to the lawful currency of the United Kingdom.



ISIN: GB0002349065
Category Code: IR
TIDM: RE.
LEI Code: 213800YXL94R94RYG150
Sequence No.: 84389
EQS News ID: 1133173

 
End of Announcement EQS News Service

fncls.ssp?fn=show_t_gif&application_id=1133173&application_name=news&site_id=financialexpress

Companies

REA Holdings (RE.)
UK 100