19 November 2008
API GROUP PLC
INTERIM RESULTS FOR THE SIX MONTHS TO 30 SEPTEMBER 2008
Further improvement in Group results, representing a significant advance on last year and the prior six month period.
Sales of £50.5m, 7% ahead of last year and 4% up at constant exchange rates.
Operating profit before exceptional items £2.0m, compared to £0.2m loss for the same period last year.
Profit before tax on continuing operations £4.8m (after exceptional gains of £4.1m) compared to a £1.4m loss last year and earnings per share 3.2p (2007: 5.3p loss)
Net cash flow from operating activities £4.6m (2007: £0.6m) supplemented by an additional £3.0m from sale of surplus land in China.
Net debt reduced to £15.1m, representing gearing of 47%. This compares to £17.1m and 62% at 31 March 2008 and £23.0m and 116% at 30 September 2007.
Commenting, API's Chief Executive Andrew Turner said:
'This is the second consecutive six month period showing an improvement in the Group's trading performance, reflecting the cost reduction measures implemented in prior periods and a recovery in both volumes and margins in our European businesses.
'So far the overall level of demand for the Group's products has remained steady in the face of the generally worsening economic climate. However, conditions appear likely to deteriorate further in the near term which could adversely impact volumes. Whilst we expect our second half year to be much more challenging, the Group is now stronger, both financially and operationally, and is better placed to exploit market opportunities as and when they arise.'
Enquiries:
Andrew Turner, Group Chief Executive Officer, API Group plc |
01625 650334 |
Chris Smith, Finance Director |
01625 650334 |
Tim Spratt, Nicola Biles, Financial Dynamics |
020 7831 3113 |
Nick Westlake, Numis Securities Limited |
020 7260 1000 |
REPORT ON INTERIM RESULTS FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2008
Trading Performance
The Board is pleased to report an improvement in the Group's trading performance for the second successive six month period reflecting the cost reduction measures implemented in prior periods and a recovery in both volumes and margins in our European businesses.
Group sales for the six months ending 30 September 2008 were £50.5m, 7% higher than the same period last year (£47.2m) and 4% ahead at constant exchange rates. Growth in Europe more than compensated for lower sales in Asia Pacific and a decline in US sales on a local currency basis.
Reported operating profit, before exceptional items, was £2.0m compared with a prior year loss of £0.2m and a profit of £0.6m for the previous six month period ended 31 March 2008. Improved results against last year were due to significant advances in Europe, partly offset by weakness in the US and continuing difficulties with the Group's joint venture operation in China.
Net exceptional gains of £4.1m (2007: £0.2m loss) were predominantly related to the sale of surplus land assets in Shanghai after the relocation of the manufacturing operations in China to a new, purpose-built site on the outskirts of Shanghai. Sale proceeds have been recognised on the basis of amounts received as of the date of this report with further amounts due in line with the Company's announcement of 11 July 2008. Further information is provided in note 3 to the accounts.
Profit before tax after exceptional items was £4.8m (2007: £1.4m loss) and net profit from continuing operations for the period was £3.1m (2007: £1.7m loss). Basic earnings per share increased to 3.2p (2007: 5.3p loss).
Net financing costs of £1.3m (2007: £1.0m) include UK pension plan interest of £0.4m (2007: £0.3m credit). Reported net interest includes a £0.3m revaluation gain on an interest rate derivative (2007: nil), reversing a charge taken in the prior period. Interest expense was reduced by £0.1m to £1.2m as a result of lower average borrowings.
The pension deficit, calculated in accordance with IAS19, was £3.2m, £0.3m lower than the reported figure at March 2008 of £3.5m (2007: £6.1m). A fall in the value of scheme assets since March 2008 has been compensated by a larger reduction in calculated scheme liabilities, primarily due to higher market value discount rate assumptions. During November, the company commenced formal consultation with active members of its UK defined benefit pension plan, with a view to closing the scheme to future service accrual.
Cash Flow and Borrowings
Net cash flow from operating activities was £4.6m (2007: £0.6m) reflecting the stronger operating profit performance and improved working capital control.
Capital expenditure at £2.3m was similar to the level last year (£2.7m) with the majority relating to the relocation project in China. The balance of expenditure on the Shanghai project is forecast at £0.5m and the final cost is expected to total £10.1m, £1.0m below the original budget on a constant currency basis. At the balance sheet date, cash proceeds from the land sale in China amounted to £3.0m.
The Group's net borrowings fell to £15.1m at 30 September 2008 compared with £17.1m at 31 March 2008 despite an upward revaluation of non sterling-denominated debt by £1.1m. Net borrowings were £23.0m at the end of September 2007. Gearing was down to 47% compared to 62% at 31 March 2008 and 116% twelve months earlier.
Throughout the period, the Group has continued to operate comfortably within its banking covenants.
Review of Operations
Europe
External sales from European operations were 13% above the prior year at £34.7m and 11% ahead on a constant currency basis, whilst operating profits, before exceptional items, improved to £3.4m from last year's break even result.
In Laminates, sales recovered by 27% from the prior year low as a result of a particularly buoyant period for new product developments. Projects utilising holographic finishes were particularly significant as well as API's recyclable laminate, Portabio. Margins improved due to favourable sales mix and the benefit of productivity gains and rigorous measures to reduce and control costs.
Turnover in Foils was unchanged overall with the contribution from the new distribution operation in Italy and growth in Germany being offset by a decline in the UK and lower external sales in security holographics. Nevertheless, profitability improved significantly due to cost savings and the margin impact of exchange rates.
North America
US sales, at £11.0m, were marginally behind the same period last year (£11.1m) and 4% down at constant exchange rates with tough economic conditions impacting most market segments. In addition, the US business faced rapidly increasing raw material and utility costs and suffered a time lag in passing these through to customers. Operating profit for the half year declined by £0.2m to £0.4m (2007: £0.6m).
Asia Pacific
Asia Pacific sales for the six months to September 2008 were down 12% at £4.7m (2007: £5.3m). At constant exchange rates, the Asia business saw sales fall 21%, predominantly due to the business in China. Quality, service and start up issues experienced during the relocation project continued to impact the business during the period and manufacturing volumes were depressed for both domestic and export markets. Lower sales, higher depreciation and other costs as well as the impact of a stronger currency on export margins all contributed to a poor result although losses before exceptional items, at £0.9m, narrowed slightly from the previous six month period (2007: £0.2m profit). Since the completion of the relocation project, a new management team is now refocusing the business on growth and the restoration of satisfactory levels of profitability.
Discontinued Operations
The Group reported a loss from discontinued operations of £0.3m in the six months to 30 September 2008 (2007: £0.9m). The loss principally represents legal fees incurred by the Group in defence of a claim of alleged warranty breaches in connection with a business disposed in 2005. Further information is provided in the notes to the accounts.
Dividend
The Board is not recommending the payment of an interim dividend (2007: none)
Management
The Board was pleased to announce the appointment of Chris Smith as Group Finance Director with effect from 23 September 2008. The Group will continue to strengthen its management team as it works to build on the recent improvement in trading performance and financial condition achieved in the last twelve months.
Outlook
So far, with the exception of the US and one or two other markets, the general level of demand for the Group's products has remained steady in the face of the generally worsening economic climate. However, conditions appear likely to deteriorate further in the near term which could adversely impact volumes. Prospects depend to some extent on the level of promotional activity maintained by customers and the Group's ability to offset the higher utility and raw material prices in the second half of the year.
In the current environment, the Group's management will continue to focus on realising further cost reduction opportunities, restoring profitability to the business in China and on generating cash to reduce the overall burden of debt.
Whilst we face challenging market conditions, the operational and financial strength of the Group has been much improved in the last 12 months and the Board believes the Group is better placed to exploit market opportunities as they arise.
GROUP INCOME STATEMENT
for the six months ended 30 September 2008
|
|
Unaudited |
Unaudited |
Audited |
|
|
6 months to 30 |
6 months to 30 2007 |
18 months to 31 March 2008 |
|
Note |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Continuing operations |
|
|
|
|
Revenue |
1 |
50,454 |
47,159 |
143,783 |
Cost of sales |
|
(39,219) |
(38,251) |
(115,120) |
Gross profit |
|
11,235 |
8,908 |
28,663 |
|
|
|
|
|
Other operating costs |
|
(9,201) |
(9,114) |
(28,255) |
|
|
|
|
|
Operating profit / (loss) before exceptional items |
1 |
2,034 |
(206) |
408 |
|
|
|
|
|
Exceptional items |
3 |
4,052 |
(184) |
(3,417) |
|
|
|
|
|
Operating profit / (loss) from continuing operations |
|
6,086 |
(390) |
(3,009) |
|
|
|
|
|
Finance revenue |
4 |
276 |
331 |
292 |
Finance costs |
4 |
(1,610) |
(1,303) |
(4,418) |
|
|
(1,334) |
(972) |
(4,126) |
|
|
|
|
|
Profit / (loss) on continuing activities before taxation |
|
4,752 |
(1,362) |
(7,135) |
|
|
|
|
|
Tax expense |
5 |
(1,628) |
(345) |
407 |
Profit/ (loss) from continuing operations |
|
3,124 |
(1,707) |
(6,728) |
|
|
|
|
|
Discontinued operations |
|
|
|
|
Loss from discontinued operations |
6 |
(293) |
(929) |
(1,130) |
|
|
|
|
|
Profit / (loss) for the period |
|
2,831 |
(2,636) |
(7,858) |
|
|
|
|
|
Profit attributable to minority equity interest |
|
911 |
126 |
137 |
Profit / (loss) attributable to equity holders of the parent |
|
1,920 |
(2,762) |
(7,995) |
Profit / (loss) for the period |
|
2,831 |
(2,636) |
(7,858) |
|
|
|
|
|
Earnings per share (pence) |
|
|
|
|
Basic earnings / (loss) per share from continuing operations |
7 |
3.2 |
(5.3) |
(16.7) |
Diluted earnings / (loss) per share from continuing operations |
7 |
3.1 |
(5.3) |
(16.7) |
Basic earnings / (loss) per share on profit / (loss) for the period |
7 |
2.8 |
(8.0) |
(19.5) |
Diluted earnings / (loss) per share on profit / (loss) for the period |
7 |
2.7 |
(8.0) |
(19.5) |
GROUP STATEMENT OF RECOGNISED INCOME AND EXPENDITURE
for the six months ended 30 September 2008
|
|
Unaudited |
Unaudited |
Audited |
|
|
6 months to 30 September |
6 months to 30 September |
18 months to 31 March 2008 |
|
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Exchange differences on retranslation of foreign operations |
|
1,916 |
(341) |
489 |
Change in fair value of effective cash flow hedge (interest rate swap) |
(130) |
- |
- |
|
Actuarial gains on defined benefit pension plans |
|
122 |
4,454 |
5,936 |
Tax on items taken directly to or transferred from reserves |
|
(34) |
(1,420) |
(1,852) |
|
|
|
|
|
Net income recognised directly in equity |
|
1,874 |
2,693 |
4,573 |
|
|
|
|
|
Profit / (loss) for the period |
|
2,831 |
(2,636) |
(7,858) |
|
|
|
|
|
Total recognised income and expense for the period |
|
4,705 |
57 |
(3,285) |
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
Equity holders of the parent |
|
2,915 |
(22) |
(3,734) |
Minority equity interest |
|
1,790 |
79 |
449 |
|
|
4,705 |
57 |
(3,285) |
GROUP BALANCE SHEET
at 30 September 2008
|
|
Unaudited |
Unaudited |
Audited |
|
|
30 September |
30 September 2007 |
31 March 2008 |
|
Note |
£'000 |
£'000 |
£'000 |
Assets |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant and equipment |
|
32,990 |
31,895 |
30,901 |
Intangible assets - goodwill |
|
6,480 |
6,480 |
6,480 |
Deferred tax assets |
|
1,807 |
1,721 |
2,062 |
|
|
41,277 |
40,096 |
39,443 |
Current assets |
|
|
|
|
Trade and other receivables |
|
19,466 |
17,761 |
17,440 |
Inventories |
|
11,687 |
11,798 |
11,760 |
Other financial assets - forward currency hedging contracts |
|
57 |
- |
108 |
Cash and short-term deposits |
|
2,753 |
2,103 |
2,131 |
|
|
33,963 |
31,662 |
31,439 |
|
|
|
|
|
Total assets |
|
75,240 |
71,758 |
70,882 |
|
|
|
|
|
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
|
19,397 |
19,483 |
18,762 |
Financial liabilities |
9 |
5,026 |
7,662 |
6,794 |
Income tax payable |
|
1,877 |
411 |
588 |
Provisions |
|
27 |
5 |
83 |
|
|
26,327 |
27,561 |
26,227 |
Non-current liabilities |
|
|
|
|
Financial liabilities |
9 |
13,031 |
17,485 |
13,041 |
Deferred tax liabilities |
|
256 |
639 |
363 |
Provisions |
|
65 |
77 |
70 |
Deficit on defined benefit pension plans |
|
3,184 |
6,147 |
3,482 |
|
|
16,536 |
24,348 |
16,956 |
|
|
|
|
|
Total liabilities |
|
42,863 |
51,909 |
43,183 |
|
|
|
|
|
Net assets |
|
32,377 |
19,849 |
27,699 |
|
|
|
|
|
Equity |
|
|
|
|
Called up share capital |
|
8,998 |
8,642 |
8,998 |
Share premium |
|
7,136 |
294 |
7,136 |
Other reserves |
|
298 |
298 |
298 |
Foreign exchange reserve |
|
849 |
(1,523) |
(188) |
Retained earnings |
|
7,419 |
6,560 |
5,568 |
API Group shareholders' equity |
10 |
24,700 |
14,271 |
21,812 |
|
|
|
|
|
Minority interest |
10 |
7,677 |
5,578 |
5,887 |
|
|
|
|
|
Total equity |
|
32,377 |
19,849 |
27,699 |
GROUP CASH FLOW STATEMENT
for the six months ended 30 September 2008
|
|
Unaudited |
Unaudited |
Audited |
|
|
6 months to 30 September 2008 |
6 months to 30 September |
18 months to 31 March 2008 |
|
Note |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Operating activities |
|
|
|
|
Group operating profit / (loss) |
|
6,086 |
(390) |
(3,009) |
Adjustments to reconcile group operating profit / (loss) to net cash flow from operating activities: |
|
|
|
|
Depreciation of property, plant and equipment |
|
1,850 |
1,831 |
5,498 |
Impairment of property, plant and equipment |
|
- |
- |
1,881 |
Profit on disposal of property, plant and equipment |
|
(4,083) |
(258) |
(263) |
Share-based payments |
|
(26) |
161 |
300 |
Difference between pension contributions paid and amounts recognised in the income statement |
|
(458) |
(484) |
(1,489) |
Decrease in inventories |
|
713 |
12 |
1,611 |
Decrease in trade and other receivables |
|
268 |
892 |
1,211 |
Increase / (decrease) in trade and other payables |
|
657 |
(685) |
(4,118) |
Movement in provisions |
|
(61) |
(300) |
(232) |
|
|
|
|
|
Cash generated from operations |
|
4,946 |
779 |
1,390 |
Income taxes paid |
|
(377) |
(160) |
(359) |
Net cash flow from operating activities |
|
4,569 |
619 |
1,031 |
|
|
|
|
|
Investing activities |
|
|
|
|
Interest received |
|
- |
12 |
184 |
Purchase of property, plant and equipment |
|
(2,311) |
(2,682) |
(8,180) |
Sale of property, plant and equipment |
|
3,320 |
698 |
730 |
Cash flow relating to discontinued operations |
|
(232) |
54 |
984 |
Net cash flow from investing activities |
|
777 |
(1,918) |
(6,282) |
|
|
|
|
|
Financing activities |
|
|
|
|
Interest paid |
|
(1,772) |
(1,229) |
(3,280) |
Proceeds from share issues |
|
- |
80 |
7,278 |
New borrowings |
|
- |
756 |
2,330 |
Repayment of borrowings |
|
(2,297) |
- |
(3,459) |
Net cash flow from financing activities |
|
(4,069) |
(393) |
2,869 |
|
|
|
|
|
Increase / (decrease) in cash and cash equivalents |
|
1,277 |
(1,692) |
(2,382) |
Effect of exchange rates on cash and cash equivalents |
|
112 |
160 |
51 |
Cash and cash equivalents at the beginning of the period |
|
1,015 |
(1,763) |
3,346 |
|
|
|
|
|
Cash and cash equivalents at the end of the period |
8 |
2,404 |
(3,295) |
1,015 |
NOTES
1. SEGMENTAL ANALYSIS
Primary reporting format - geographic segments: At 30 September 2008, the Group is organised into three distinct independently managed geographic segments, Europe, North America and Asia Pacific. The following table presents revenue and profit information for these segments.
|
|
Unaudited |
Unaudited |
Audited |
|
|
6 months to 30 September 2008 |
6 months to 30 September 2007 |
18 months to 31 2008 |
|
|
£'000 |
£'000 |
£'000 |
|
|
Continuing |
Continuing |
Continuing |
Total revenue by region |
|
|
|
|
Europe |
|
36,092 |
32,235 |
100,113 |
North America |
|
11,502 |
11,222 |
33,796 |
Asia Pacific |
|
5,372 |
5,792 |
15,863 |
|
|
52,966 |
49,249 |
149,772 |
Inter-segmental sales |
|
|
|
|
Europe |
|
1,349 |
1,493 |
4,353 |
North America |
|
495 |
130 |
513 |
Asia Pacific |
|
668 |
467 |
1,123 |
|
|
2,512 |
2,090 |
5,989 |
External sales by region |
|
|
|
|
Europe |
|
34,743 |
30,742 |
95,760 |
North America |
|
11,007 |
11,092 |
33,283 |
Asia Pacific |
|
4,704 |
5,325 |
14,740 |
|
|
50,454 |
47,159 |
143,783 |
|
|
|
|
|
Profit / (loss) from operations |
|
|
|
|
Europe |
|
|
|
|
before exceptional items |
|
3,402 |
15 |
2,481 |
exceptional items |
|
(81) |
(61) |
(790) |
|
|
3,321 |
(46) |
1,691 |
North America |
|
|
|
|
before exceptional items |
|
352 |
610 |
1,560 |
exceptional items |
|
- |
258 |
297 |
|
|
352 |
868 |
1,857 |
Asia Pacific |
|
|
|
|
before exceptional items |
|
(859) |
229 |
(289) |
exceptional items |
|
4,133 |
- |
238 |
|
|
3,274 |
229 |
(51) |
Central costs |
|
|
|
|
before exceptional items |
|
(861) |
(1,060) |
(3,344) |
exceptional items |
|
- |
(381) |
(3,162) |
|
|
(861) |
(1,441) |
(6,506) |
|
|
|
|
|
Total profit / (loss) from operations before exceptional items |
2,034 |
(206) |
408 |
|
Exceptional items |
|
4,052 |
(184) |
(3,417) |
Operating profit / (loss) from continuing operations |
6,086 |
(390) |
(3,009) |
NOTES CONTINUED
2. PRESENTATION OF INTERIM FINANCIAL STATEMENTS
Authorisation of interim financial statements
The consolidated interim financial statements of API Group plc for the six months ended 30 September 2008 were authorised for issue in accordance with a resolution of the directors on 18 November 2008. API Group plc is a public limited company incorporated in the United Kingdom whose shares are publicly traded.
Basis of preparation
These consolidated interim financial statements are presented in sterling and all values are rounded to the nearest thousand (£'000) except when otherwise indicated.
The financial information contained in this interim statement is unaudited and does not constitute statutory accounts as defined in section 240 of the Companies Act 1985 and therefore does not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group's latest annual financial statements as at 31 March 2008 which were prepared in accordance with International Financial Reporting Standards as adopted by the EU. The audited annual financial statements for the eighteen months ended 31 March 2008, which represent the statutory accounts for that period, and on which the auditors gave an unqualified opinion, have been filed with the Registrar of Companies.
Accounting policies
The accounting policies adopted are consistent with the annual financial statements for the eighteen months ended 31 March 2008, which were prepared in accordance with International Financial Reporting Standards as adopted by the EU.
3. EXCEPTIONAL ITEMS
|
|
Unaudited |
Unaudited |
Audited |
|
|
6 months to 30 |
6 months to 30 September 2007 |
18 months to 31 2008 |
|
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Exceptional items charged against operating profit / (loss) comprise |
|
|
|
|
Restructuring of UK operating businesses |
|
(81) |
(61) |
(790) |
Charlotte factory closure |
|
- |
258 |
297 |
Rationalisation of Group costs |
|
- |
(381) |
(1,281) |
Impairment of property, plant and equipment |
|
- |
- |
(1,881) |
Factory relocation - China |
|
4,133 |
- |
238 |
|
|
4,052 |
(184) |
(3,417) |
NOTES CONTINUED
4. FINANCE REVENUE AND FINANCE COSTS |
|
|
|
|
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to 30 September |
18 months to 31 March 2008 |
|
£'000 |
£'000 |
£'000 |
Finance revenue |
|
|
|
Interest receivable on bank and other short term deposits |
- |
6 |
33 |
Gains arising on forward foreign currency contracts |
31 |
- |
259 |
Gain on interest rate swap |
245 |
- |
- |
Finance credit in respect of defined benefit pension plans |
- |
325 |
- |
|
276 |
331 |
292 |
|
|
|
|
Finance costs |
|
|
|
Interest payable on bank loans and overdrafts |
(1,208) |
(1,303) |
(3,556) |
Other interest payable |
- |
- |
(92) |
Losses arising on forward foreign currency contracts |
- |
- |
(433) |
Unrealised loss on interest rate swap |
- |
- |
(260) |
Finance cost in respect of defined benefit pension plans |
(402) |
- |
(77) |
|
(1,610) |
(1,303) |
(4,418) |
|
|
|
|
5. TAXATION |
|
|
|
|
Unaudited |
Unaudited |
Audited |
|
6 months to 30 September 2008 |
6 months to 30 September 2007 |
18 months to 31 2008 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
Current income tax |
|
|
|
Overseas tax |
(1,508) |
(196) |
(525) |
Total current income tax |
(1,508) |
(196) |
(525) |
|
|
|
|
Deferred tax |
|
|
|
Origination and reversal of temporary differences |
(120) |
(149) |
932 |
Total deferred tax |
(120) |
(149) |
932 |
|
|
|
|
Total expense in the income statement |
(1,628) |
(345) |
407 |
NOTES CONTINUED
6. DISCONTINUED OPERATIONS |
|
|
|
|
Unaudited |
Unaudited |
Audited |
|
6 months to 30 September 2008 |
6 months to 30 September 2007 |
18 months to 31 March 2008 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
Loss on disposal of discontinued operations |
(293) |
(929) |
(1,130) |
Total charge in the income statement |
(293) |
(929) |
(1,130) |
7. EARNINGS PER SHARE |
|
|
|
|
Unaudited |
Unaudited |
Audited |
|
6 months to 30 September 2008 |
6 months to 30 September 2007 |
18 months to 31 March 2008 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
Net profit / (loss) attributable to equity holders of the parent company - continuing operations |
2,213 |
(1,833) |
(6,865) |
Loss attributable to equity holders of the parent company - discontinued operations |
(293) |
(929) |
(1,130) |
Net profit / (loss) attributable to equity holders of the parent company |
1,920 |
(2,762) |
(7,995) |
|
Unaudited |
Unaudited |
Audited |
|
6 months to 30 September 2008 |
6 months to 30 September 2007 |
18 months to 31 March 2008 |
|
No |
No |
No |
|
|
|
|
Basic weighted average number of ordinary shares |
70,068,505 |
34,412,276 |
41,018,077 |
Dilutive effect of employee share options |
1,705,750 |
- |
- |
Diluted weighted average number of ordinary shares |
71,774,255 |
34,412,276 |
41,018,077 |
NOTES CONTINUED |
Unaudited |
Unaudited |
Audited |
|
6 months to 30 September 2008 |
6 months to 30 September 2007 |
18 months to 31 March 2008 |
Earnings per share |
pence |
pence |
pence |
|
|
|
|
Continuing operations |
|
|
|
Basic earnings / (loss) per share |
3.2 |
(5.3) |
(16.7) |
Diluted earnings / (loss) per share |
3.1 |
(5.3) |
(16.7) |
|
|
|
|
Discontinued operations |
|
|
|
Basic earnings / (loss) per share |
(0.4) |
(2.7) |
(2.8) |
Diluted earnings / (loss) per share |
(0.4) |
(2.7) |
(2.8) |
|
|
|
|
Total |
|
|
|
Basic earnings / (loss) per share |
2.8 |
(8.0) |
(19.5) |
Diluted earnings / (loss) per share |
2.7 |
(8.0) |
(19.5) |
NOTES CONTINUED
8. CASH AND CASH EQUIVALENTS |
|
|
|
|
Unaudited |
Unaudited |
Audited |
|
30 September 2008 |
30 September 2007 |
31 March 2008 |
|
£'000 |
£'000 |
£'000 |
Cash and short-term deposits |
2,753 |
2,103 |
2,131 |
Bank overdrafts |
(349) |
(5,398) |
(1,116) |
|
2,404 |
(3,295) |
1,015 |
9. FINANCIAL LIABILITIES |
|
|
|
|
Unaudited |
Unaudited |
Audited |
|
30 September 2008 |
30 September 2007 |
31 March 2008 |
|
£'000 |
£'000 |
£'000 |
Current |
|
|
|
Bank overdrafts |
349 |
5,398 |
1,116 |
Current instalments on bank loans |
4,562 |
2,264 |
5,267 |
Forward currency hedging contracts |
44 |
- |
295 |
Interest rate swap |
71 |
- |
116 |
|
5,026 |
7,662 |
6,794 |
|
|
|
|
Non-current |
|
|
|
Non-current instalments due on bank loans |
12,972 |
17,485 |
12,897 |
Interest rate swap |
59 |
- |
144 |
|
13,031 |
17,485 |
13,041 |
NOTES CONTINUED
1 10. CHANGES IN EQUITY |
|
|
|
|
||
|
|
Shareholders' equity |
Minority interest |
Total equity |
||
|
|
£'000 |
£'000 |
£'000 |
||
|
|
|
|
|
||
Balance at 1 October 2006 |
|
17,967 |
5,438 |
23,405 |
||
Total recognised income and expense for the period |
|
(4,001) |
61 |
(3,940) |
||
Share based payments |
|
86 |
- |
86 |
||
Balance at 31 March 2007 |
|
14,052 |
5,499 |
19,551 |
||
Total recognised income and expense for the period |
|
(22) |
79 |
57 |
||
Exercise of employee share options |
|
80 |
- |
80 |
||
Share based payments |
|
161 |
- |
161 |
||
Balance at 30 September 2007 |
|
14,271 |
5,578 |
19,849 |
||
Total recognised income and expense for the period |
|
289 |
309 |
598 |
||
Issue of shares under open offer |
|
8,000 |
- |
8,000 |
||
Costs relating to shares issued under open offer |
|
(802) |
- |
(802) |
||
Share based payments |
|
54 |
- |
54 |
||
Balance at 31 March 2008 |
|
21,812 |
5,887 |
27,699 |
||
Total recognised income and expense for the period |
|
2,915 |
1,790 |
4,705 |
||
Share based payments |
|
(26) |
- |
(26) |
||
Balance at 30 September 2008 |
|
24,701 |
7,677 |
32,378 |
||
|
|
|
|
|
||
The net assets per share attributable to API shareholders is as follows: |
|
|||||
|
|
Unaudited |
Unaudited |
Audited |
||
|
|
30 September 2008 |
30 September 2007 |
31 March 2008 |
||
|
|
|
|
|
||
Net assets attributable to API shareholders |
(£'000) |
24,701 |
14,271 |
21,812 |
||
|
|
|
|
|
||
Number of shares in issue at period end |
(no.) |
70,068,505 |
34,511,292 |
70,068,505 |
||
|
|
|
|
|
||
Net assets per share |
(pence) |
35.3 |
41.4 |
31.1 |