Placing re City of Oxford-Pt1
GUINNESS FLIGHT GEARED INCOME & GROWTH TRUST PLC
27 August 1999
PART 1
Guinness Flight Geared Income & Growth Trust PLC ('GFGIGT')
The City of Oxford Investment Trust PLC ('City of Oxford')
Issue and placing of new GFGIGT Shares in connection with a Recommended
Scheme for the reconstruction of City of Oxford
SUMMARY
Introduction to the Proposals
The boards of GFGIGT and City of Oxford announce the terms of a scheme for
the reconstruction of City of Oxford (the 'Scheme'). Under the Scheme, City
of Oxford Shareholders are to have the opportunity of rolling over their
existing investment in City of Oxford Shares into new GFGIGT Shares. In
conjunction with the Scheme, GFGIGT is carrying out a Placing of GFGIGT
Shares.
Entitlements under the Scheme
City of Oxford Zero Dividend Preference Shareholders are being offered:
- GFGIGT Zero Dividend Preference Shares based on an issue price of 111p
with a Gross Redemption Yield at the issue price of 8.0 per cent.
(annualised);
- Cash Fund Shares; and/or
- Cash.
In each case to a value of 160.78p per City of Oxford Zero Dividend
Preference Share.
City of Oxford Ordinary shareholders are being offered:
- GFGIGT Geared Ordinary Shares issued based on a Formula Issue Price;
- Cash Fund Shares; and/or
- Cash.
In each case to a value equal to the Terminal Asset Value per Ordinary
Share. Based on the Assumptions, the City of Oxford Directors have
estimated the Terminal Asset Value of a City of Oxford Ordinary Share as at
24 August 1999 at 33.99p.
For illustrative purposes and based on the Assumptions and the market price
of a GFGIGT Geared Ordinary share at 24 August 1999, the value of the GFGIGT
Geared Ordinary Shares to be received by a holder of City of Oxford Ordinary
Shares under the Proposals would be 35.27p, which is an uplift in value of
approximately 3.8 per cent. as compared to the Terminal Asset Value.
In addition, based on the Assumptions, the estimated net asset entitlement
at 27 September 1999 of the GFGIGT Geared Ordinary Shares to be received by
a holder of City of Oxford Ordinary Shares under the Proposals would be
43.50p.
Advantages of the Scheme
The Proposals offer City of Oxford Shareholders:
- greater choice and flexibility than if City of Oxford were simply
wound up since they enable Shareholders to realise their investment for
cash or the alternative of continuing their investment in a choice of
successorfunds; and
- the ability to avoid crystallising any liability to capital gains tax
by rolling over their investment into one or more of the successor funds.
Placing
- New GFGIGT Zero Dividend Preference Shares are being issued under the
Placing and Scheme at a price of 111p each, which is equivalent to a Gross
Redemption Yield of 8.0 per cent. per annum. Based on the Assumptions,
the Cover for the final entitlement of 182.94p will be 1.76 times.
- New GFGIGT Income Shares are being issued under the Placing (and under
the Scheme only in the event of a scaling back of elections) at a price of
109p each. Based on the Assumptions the net Dividend Yield at the issue
price would be 7.5 per cent. and the hurdle rate required to repay 100p at
the Winding Up Date would be approximately 2.8 per cent. per annum.
- New GFGIGT Geared Ordinary Shares are being issued under the Scheme
and Placing on the basis of a Formula Issue Price. Based on the
Assumptions the Formula Issue Price would be 126.72p and the net Dividend
Yield would be 9.0 per cent. The hurdle rate to repay a Formula Issue
Price of 126.72p would be 4.0 per cent. per annum.
- As at 26 August 1999 HSBC, on behalf of GFGIGT, had placed 6.75
million GFGIGT Zero Dividend Preference Shares and 15.225 million GFGIGT
Income Shares. The Placing closes on 24 September 1999.
Financial effects of the proposals for GFGIGT Shareholders
GFGIGT Directors have formulated the Proposals which they believe should
ensure that the following principles for each class of the Company's share
are achievable. These figures are based on the Assumptions are for
illustrative purposes.
Zero Dividend Preference Shares An increase in the final entitlement of
each GFGIGT Zero Dividend Preference Share
from 181.9p per share to 182.94p. In
addition an increase in the Cover compared
to the Cover provided by the net assets
immediately prior to the Issue.
Income Shares An increase in dividend payable from an
annualised 7.8 net per share in respect of
the period to 30 September 1999 to 8.2p net
per share for the year ending 30 September
2000.
Geared Ordinary Shares An increase in the dividend payable from an
annualised 10.9p net per share in respect
of the period to 30 September 1999 to
11.44p per share for the year ending 30
September 2000 and an increase in Net Asset
Value of approximately 1.0 per cent.
Enhanced returns to the Winding-up Date as
represented by Net Redemption Yield and
Terminal Asset Value.
General Greater liquidity of shares and
spreading of fixed costs.
Support for the Proposals
- Shareholders representing 12.2 per cent. of City of Oxford Zero
Dividend Preference Shares and 29.4 per cent. of City of Oxford Ordinary
Shares have stated it is their intention to elect for GFGIGT Shares.
- Shareholders representing 15.9 per cent. of GFGIGT Zero Dividend
Preference Shares, 74.1 per cent. of GFGIGT Income Shares and 67.5 per
cent. of GFGIGT Geared Ordinary Shares have stated it is their intention to
vote in favour of the Proposals.
Enquiries:
Investec Guinness Flight Richard Prvulovich/ 0171 597 2000
Andrew Martin Smith
HSBC Investment Bank plc Ravi Anand 0171 336 2234
Cazenove & Co Christopher Smith 0171 588 2828
Penrose Louise Hatch 0171 776 7605
Notes for editors:
- GFGIGT was launched in November 1998 raising £60.5 million gross and has
three classes of share in issue and a bank loan. It has six and a half
years remaining until its winding up date.
- City of Oxford is a £53.2 million investment trust due to wind up on
29 September 1999 and has two classes of share in issue.
- The final date for the receipt of forms for election from City of
Oxford Shareholders is 19 September 1999.
- The Placing closes on 24 September 1999.
Guinness Flight Geared Income & Growth Trust PLC ('GFGIGT')
The City of Oxford Investment Trust PLC ('City of Oxford')
Issue and placing of new GFGIGT Shares in connection with a Recommended
Scheme for the reconstruction of City of Oxford
Introduction to the Proposals
The boards of GFGIGT and City of Oxford announce the terms of a scheme for
the reconstruction of City of Oxford (the 'Scheme'). Under the Scheme, City
of Oxford Shareholders are to have the opportunity of rolling over their
existing investment in City of Oxford Shares into new GFGIGT Shares. In
conjunction with the Scheme, GFGIGT is carrying out a Placing of GFGIGT
Shares.
The Scheme is set out in detail in a Circular and GFGIGT Prospectus being
despatched to shareholders of City of Oxford today. A separate circular to
GFGIGT Shareholders together with the GFGIGT Prospectus has also been
despatched today.
The Proposals
The key elements of the Proposals are:
- to provide Shareholders with a tax-efficient way of continuing their
investment beyond 29 September 1999 through a successor investment in
GFGIGT, which has the following key features:
- an investment portfolio comprising predominantly UK equities and
securities of split capital investment trusts. Based on the Assumptions
the overall yield on the portfolio of GFGIGT is expected to be 4.71 per
cent. per annum:
- a split-capital structure comprising zero dividend preference shares,
income shares and geared ordinary shares with further gearing provided
by bank borrowings; and
- a life of approximately 6.5 years to 31 March 2006;
- to enable Shareholders wishing to receive cash immediately following
the Company's liquidation in respect of some or all of their Shares to
do so by electing for the Cash Option; and
- to offer those Shareholders who wish to postpone the crystallisation
of any potential liability to CGT, but without continuing their
investment into GFGIGT, the opportunity to receive CashFund Shares.
The Scheme
City of Oxford is a split capital investment trust with ordinary income
shares and zero dividend preference shares in issue. It has a fixed life and
is due to be wound up on 29 September 1999. Its manager is Investec Guinness
Flight Investment Management Limited who is also the manager of GFGIGT. As
an alternative to receiving cash from the liquidation, the GFGIGT Directors
and the City of Oxford Directors have agreed that City of Oxford
Shareholders will also have the opportunity to roll over their investment
into GFGIGT Shares.
Under the Proposals, City of Oxford Shareholders may elect to receive GFGIGT
Shares, CashFund Shares and/or cash, in any proportion, with an aggregate
value equal to their final capital entitlements on the winding-up of the
Company. These options, are:
- holders of City of Oxford Zero Dividend Preference Shares can elect
for GFGIGT Zero Dividend Preference Shares, CashFund Shares and/or cash, to
an aggregate value of 160.78p multiplied by the number of Shares held; and
- holders of City of Oxford Ordinary Shares can elect for GFGIGT Geared
Ordinary Shares, CashFund Shares and/or cash, to an aggregate value of the
Terminal Asset Value multiplied by the number of City of Oxford Shares
held.
City of Oxford Shareholders who do not make a valid Election in respect of
all or part of their City of Oxford Shareholding will be deemed to have
elected for GFGIGT Shares (and not CashFund Shares and/or cash) of the
respective class(es) as set out above.
The Proposals include scaling back arrangements which will operate if
Elections for GFGIGT Shares cannot be accepted in full as to do so would
result in the capital structure of GFGIGT following the Issue being outside
the parameters described below. In that event, any excess Elections for
GFGIGT Zero Dividend Preference Shares will be scaled back into units of
ZeroTrust and/or any excess Elections for GFGIGT Geared Ordinary Shares will
be scaled back into GFGIGT Income Shares unless, in either case,
Shareholders have specified on their Forms of Election that they wish to
receive CashFund Shares and/or cash in such circumstances. In order,
however, to reduce the potential for any such scaling back being required
GFGIGT is carrying out a Placing of GFGIGT Shares with a view to ensuring
that the capital structure of GFGIGT will be balanced in the Relevant
Proportions upon completion of the Issue
CashFund is an open ended investment company incorporated in Guernsey, and
is a 'distributing' umbrella fund with 33 classes of shares. CashFund
Shares are shares in the Sterling Fund. The investment objective of
Sterling Fund is to give holders of CashFund Shares access to income at
wholesale sterling interest rates. Sterling Fund's portfolio consists of
short term deposits, certificates of deposits, other negotiable money market
instruments and may also include short term fixed interest securities.
ZeroTrust is an authorised unit trust managed by Guinness Flight Fund
Managers Limited. Its investment objective is to provide investors with
capital growth. Assets will principally be invested in the zero dividend
preference shares of split capital investment trusts listed on the London
Stock Exchange. Assets may also be invested in other equities and fixed
interest securities.
City of Oxford Shareholder entitlements
Based on the estimate by City of Oxford of the TAV of 33.99p per City of
Oxford Ordinary Share calculated as at 24 August 1999 (the latest
practicable date prior to the publication of this document) and on the
estimated Issue Price of GFGIGT Geared Ordinary Shares calculated in
accordance with the Formula Issue Price on the basis of the Assumptions of
126.72p and the final capital entitlement of 160.78p per City of Oxford Zero
Dividend Preference Share, the terms would result in:
- a holder of City of Oxford Ordinary Shares electing for new GFGIGT
Geared Ordinary Shares receiving 268.24 new GFGIGT Geared Ordinary Shares
for every 1,000 City of Oxford Ordinary Shares; and
- a holder of City of Oxford Zero Dividend Preference Shares electing
for new GFGIGT Zero Dividend Preference Shares receiving 1,448.47 new
GFGIGT Zero Dividend Preference Shares for every 1,000 City of Oxford Zero
Dividend Preference Shares.
Entitlements to any fractions of GFGIGT Shares will be rounded down to the
nearest whole number.
For illustrative purposes and based on the Assumptions and the market price
of a GFGIGT Geared Ordinary share at 24 August 1999, the value of the GFGIGT
Geared Ordinary Shares to be received by a holder of City of Oxford Ordinary
Shares under the Proposals would be 35.27p, which is an uplift in value of
approximately 3.8 per cent. as compared to the Terminal Asset Value.
In addition, based on the Assumptions, the estimated net asset entitlement
at 27 September 1999 of the GFGIGT Geared Ordinary Shares to be received by
a holder of City of Oxford Ordinary Shares under the Proposals would be
43.50p.
Elections under the Scheme close by 3.00pm 19 September 1999 and the Scheme
is expected to become effective on 29 September 1999.
The Scheme is conditional upon, inter alia, the approval of the holders of
GFGIGT Shares of each class of the resolutions set out in the GFGIGT
Circular, and upon City of Oxford Shareholders' approval at class meetings
and an extraordinary general meeting convened for 21 September 1999 and a
second extraordinary general meeting convened for 29 September 1999.
Support for the Proposals
City of Oxford Directors have received letters of intent to vote in favour
of the Proposals from City of Oxford Shareholders representing 16.2 per
cent. of the Zero Dividend Preference Shares and 29.4 per cent. of the
Ordinary Shares, representing a total of 23.3 per cent. of votes entitled to
be cast at the first Extraordinary General Meeting. In addition, City of
Oxford Shareholders representing 12.2 per cent. of the Zero Dividend
Preference Shares and 29.4 per cent. of the Ordinary Shares have stated it
is their current intention to elect for GFGIGT Shares under the Scheme.
GFGIGT Directors have received letters of intent to vote in favour of the
Proposals from GFGIGT Shareholders representing 15.9 per cent. of the Zero
Dividend Preference Shares, 74.1 per cent of the GFGIGT Income Shares and
67.5 per cent. of the Geared Ordinary Shares representing a total of 54.6
per cent. of the votes entitled to be cast at the GFGIGT Extraordinary
General Meeting.
The Placing
As at 26 August 1999 HSBC, on behalf of the GFGIGT, had conditionally placed
6,750,000 new Zero Dividend Preference Shares and 15,225,000 new Income
Shares at Placing Prices of 111.0p per Zero Dividend Preference Share and
109.0p per Income Share (subject to any scaling back) and conditional upon,
inter alia, the passing of the Resolutions and the new GFGIGT Shares being
admitted to listing, to the extent required to ensure that after the Issue
the interests of the holders of different classes of GFGIGT's Shares are
balanced in so far as possible. The placing of new GFGIGT Shares is
expected to close on 24 September 1999.
On the basis of the Assumptions, the Scheme and the Placing would result in
the issue of 20.91 million new Zero Dividend Preference Shares, 38.15
million new Income Shares and 4.88 million new Geared Ordinary Shares.
Subject to satisfaction of the relevant conditions, the GFGIGT Directors
intend to draw down further borrowings. Taken together with the Scheme and
the Placing and on the basis of the Assumptions, this will increase the
gross assets of the Company available for investment from £65.3 million to
£164.1 million.
Formula Issue Price of Geared Ordinary Shares
Due to the sensitivity of the NAV of the GFGIGT Geared Ordinary Shares to
market movements, the Directors believe that it is not in the interests of
the GFGIGT or potential investors to issue the new GFGIGT Geared Ordinary
Shares on a fixed price basis. Therefore, the Directors will issue new
Geared Ordinary Shares under the Scheme and Placing on a formula basis which
will reflect the prevailing NAV at the time of issue (but will not be less
than 91.2p) and which will also result in an uplift to the net asset value
for GFGIGT Geared Ordinary Shareholders of approximately 1.0 per cent. On
the basis of the Assumptions the Formula Issue Price would result in the
issue price for new GFGIGT Geared Ordinary Shares being 126.72p per share.
This compares to the market price of the Geared Ordinary Shares at 24 August
1999 of 131.5p and the assumed NAV as at the Calculation Date of 160.55p.
The new GFGIGT Shares are expected to be issued on 6 October 1999 and will
rank pari passu in all respects with the existing issued shares of the same
class except that the new Income Shares and the new Geared Ordinary Shares
will not rank for the third interim dividend expected to be paid in November
1999 in respect of the quarter ending 30 September 1999. The new GFGIGT
Shares may be held in certificated or uncertificated form. Definitive
certificates for the new Shares are expected to be despatched in the week
commencing 11 October 1999 and CREST stock accounts credited on 6 October
1999.
Information of GFGIGT
GFGIGT is a split capital investment trust which was launched in November
1998. As at 24 August 1999 it had net assets of £47.2m. It has a fixed life
of approximately six and a half years with a winding-up date of 31 March
2006. It has three classes of share: zero dividend preference shares, income
shares and geared ordinary shares. GFGIGT also has gearing in the form of
bank borrowings.
The investment objective of GFGIGT is to achieve both a high and growing
level of income, and capital growth, from a portfolio principally comprising
UK equities and income shares of split capital investment trusts.
GFGIGT invests mainly in a portfolio of large and medium-sized higher-
yielding UK companies, which the GFGIGT Directors have stated that they
expect to comprise approximately 65 per cent. of its gross assets
immediately following completion of the Issue and, based on current market
conditions, to produce a net yield of around 3.7 per cent. per annum, 160
per cent. as at 24 August 1999, of the yield on the All-Share Index.
A further portion of the gross assets of GFGIGT will be invested in fixed-
life split capital investment trusts or other high yielding closed-ended
funds. The GFGIGT Directors have stated that, immediately following
completion of the Issue, they expect this element of the portfolio to
comprise approximately 30 per cent. of GFGIGT's gross assets and, based on
current market conditions, to produce a net yield of approximately 6.5 per
cent. per annum. The portfolio will be comprised predominantly of geared
ordinary shares and traditional income shares, although GFGIGT may invest in
other split-capital securities such as capital shares and zero dividend
preference shares.
GFGIGT may also invest in sterling denominated corporate and other bonds.
The GFGIGT Directors have stated that they expect this section of the
portfolio to comprise approximately 5 per cent. of its gross assets
immediately following completion of the Issue and, based on current market
conditions, to produce a gross yield of approximately 7.0 per cent. per
annum.
Based on current market conditions, the GFGIGT Directors have stated that
they expect the initial net yield on its overall portfolio immediately
following completion of the Issue to be approximately 4.7 per cent. per
annum.
Dividends and dividend forecast
The GFGIGT Directors intend to distribute substantially all of the company's
income after expenses and tax (other than investment management and finance
costs chargeable to capital and associated tax relief's) to GFGIGT
Income Shareholders and GFGIGT Geared Ordinary Shareholders and aim to
increase dividends each year over the fixed life of the company at least in
line with the RPI. From time to time the GFGIGT Directors may retain a small
amount of income in the revenue reserves of the company with a view to
producing an even and steady growth in dividends.
In October 1998, the GFGIGT Directors stated their expectation to declare
interim dividends in respect of the period ending 30 September 1999
totalling 7.16p net per GFGIGT Income Share and 10p net per GFGIGT Geared
Ordinary Share.
GFGIGT has paid dividends totalling 4.7425p per GFGIGT Income Share and
6.62p per GFGIGT Geared Ordinary Share for the period since incorporation to
30 June 1999 and the Directors intend to pay a dividend for the quarter
ending 30 September 1999 of 2.42p per Income Share and 3.38p per GFGIGT
Geared Ordinary Share. The GFGIGT Directors will continue to pay dividends
by early February, May, August, and November in each year for the quarters
ended December, March, June and September.
If the Scheme and the Placing become effective in all respects and on the
basis of the Assumptions, the GFGIGT Directors now expect, in the absence of
unforeseen circumstances, to pay dividends of 8.2p per GFGIGT Income Share
and 11.44p per GFGIGT Geared Ordinary Share in respect of 12 month period
from 1 October 1999 to 30 September 2000 as follows:
Amount
Amount per Geared
Month per Income Ordinary
Dividend of payment Share Share
Fourth interim for the accounting period
ending 31 March 2000 February 2000 1.95p 2.72p
Fifth interim for the accounting period
ending 31 March 2000 May 2000 2.15p 3.00p
First interim for the period ending
31 March 2001 August 2000 2.05p 2.86p
Second interim for year ending
31 March 2001 November 2000 2.05p 2.86p
These figures are for illustrative purposes only and do not represent a
profit forecast.
Directorate
Fred Carr is Chairman of both GFGIGT and City of Oxford. On the Scheme
becoming effective it is intended that David Gibbs and Peter Hambro (who are
the remaining directors of City of Oxford) will join the board of GFGIGT.
GFGIGT following completion of the Issue
The exact capital structure of GFGIGT cannot be determined until immediately
prior to the Issue being completed. In determining the capital structure of
GFGIGT, the GFGIGT Directors have stated that they intend to ensure, in so
far as possible, a balance of the interests of the existing and new holders
of the GFGIGT Shares of each class in the context of the characteristics of
such shares as described below and, so far as the GFGIGT Directors consider
advisable, with a view to ensuring the minimum scaling back of Elections
under the Scheme.
The GFGIGT Directors expect that the capital structure of GFGIGT immediately
following completion of the Issue will be within the ranges set out below.
Also set out below are details of the structure of GFGIGT at launch and what
would have been the capital structure of GFGIGT if completion of the Issue
had taken place on 24 August 1999 (the latest practicable date prior to the
release of this announcement):
Proportion of total assets
%
As at 24
Original* August 1999 Proposed
Bank Loan 30.0 27.9 29-33
GFGIGT Zero Dividend Preference Shares 25.0 24.3 21-27
GFGIGT Income Shares 35.0 32.5 32-36
GFGIGT Geared Ordinary Shares 10.0 15.3 8-15
* before expenses of the original issue
These statistics are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not represent a forecast
The GFGIGT Directors believe that the above possible scenarios for its
capital structure and entitlements to income should allow GFGIGT to ensure,
following completion of the Issue, that the following principles for each
class of GFGIGT Share are achievable:
GFGIGT Zero Dividend Preference Shares An increase in the final
entitlement of each GFGIGT Zero
Dividend Preference Share from
181.9p to 182.94p. In addition
an increase in the Cover compared
to the Cover provided by the net
assets immediately prior to the
Issue.
GFGIGT Income Shares An increase in the dividend
payable from an annualised 7.8p
net per share in respect of the
period to 30 September 1999 to
8.2p net per share for the 12
month period to 30 September
2000.
GFGIGT Geared Ordinary Shares An increase in the dividend
payable from an annualised 10.9
net per share in respect of the
period to 30 September 1999 to
11.44p net per share for the 12
month period to 30 September
2000.
These figures are based on the Assumptions and do not represent a profit
forecast.
In all circumstances the dividend payable on each GFGIGT Geared Ordinary
Share will be approximately 1.395 times the dividend payable on each GFGIGT
Income Share, as is currently the case.
On 3 November 1998, GFGIGT borrowed £18.15 million in the form of a bank
loan at an annual rate of interest fixed at 6.72 per cent. On completion of
the Issue, GFGIGT intends to draw down a further bank loan which, based on
the Assumptions, would result in total borrowings equivalent to no more than
approximately 33 per cent. (subject only to adjustments to reflect rounding
differences) of the gross assets of GFGIGT following the Issue.
On the basis of the Assumptions, the interests in the total assets of
GFGIGT, immediately prior to and immediately following the Issues (after
expenses) will be represented by:
Prior to the Following
Issue the Issue
£ million % £ million %
Bank Loan 18.2 27.9 48.2 29.4
GFGIGT Zero Dividend Preference Shares* 15.9 24.3 38.8 23.6
GFGIGT Income Shares 21.2 32.5 59.4 36.2
GFGIGT Ordinary Shares 10.0 15.3 17.7 10.8
Total 65.3 100.0 164.1 100.0
* at their entitlement on 27 September 1999
These statistics are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not represent a forecast.
GFGIGT Zero Dividend Preference Shares
The GFGIGT Zero Dividend Preference Shares are designed to provide
predetermined capital growth to a capital entitlement of approximately
182.94p on 31 March 2006 (the winding-up date of GFGIGT) assuming the Issue
proceeds. Based on the Issue Price of 111p, this is equivalent to a Gross
Redemption Yield of 8.0 per cent. per annum. No dividends are payable on the
GFGIGT Zero Dividend Preference Shares. The new GFGIGT Zero Dividend
Preference Shares will rank pari passu in all respects with the existing
issued GFGIGT Zero Dividend Preference Shares.
The capital entitlement of the GFGIGT Zero Dividend Preference Shares ranks
in priority to the GFGIGT Income Shares and the GFGIGT Geared Ordinary
Shares but behind the bank borrowings of GFGIGT.
The Cover for the final entitlement of the new GFGIGT Zero Dividend
Preference Shares will vary according to the value of the gross assets of
the Company at the Calculation Date. Based on the Assumptions, following
completion of the Issue the GFGIGT Directors have stated that Cover will be
approximately 1.76 times (prior to taking account of any expenses charged to
capital over the life of GFGIGT). The Cover after taking account of expenses
charged to capital over the life of GFGIGT, would be approximately 1.46 times
(assuming no growth in GFGIGT's assets).
These figures are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not represent a profit forecast.
GFGIGT Income Shares
The GFGIGT Income Shares are designed to provide a high level of income with
a relatively secure capital return. The new GFGIGT Income Shares will rank
pari passu in all respects with the existing issued GFGIGT Income Shares,
except that they will not rank for the third interim dividend expected to be
paid in November 1999 in respect of the quarter ending 30 September 1999.
On the basis of the Assumptions, the GFGIGT Directors expect to declare
interim dividends on the new GFGIGT Income Shares totalling 8.2p per
share in respect of the twelve months ending 30 September 2000. Based on the
Issue Price of 109p this is equivalent to a net dividend yield of 7.5 per
cent. and a gross Dividend Yield of 8.4 per cent. assuming full recovery of
tax credits. The GFGIGT Income Shares will benefit from any dividend
growth from the underlying portfolio. The GFGIGT Income Shares and the
GFGIGT Geared Ordinary Shares rank pari passu in respect of dividends,
except that the dividend payable on each GFGIGT Geared Ordinary Share will
be approximately 1.395 times the dividend payable on each GFGIGT Income Share.
On the winding-up of GFGIGT, the GFGIGT Income Shares are entitled to
receive 100p per share, after payment of the liabilities of GFGIGT
(including its bank borrowings) and the capital entitlement of the GFGIGT
Zero Dividend Preference Shares has been satisfied, and to payment of their
proportional entitlement of the undistributed net revenue of GFGIGT. On the
basis of the Assumptions the growth rate required in the equity portfolio of
GFGIGT for the net asset value of a GFGIGT Income Share to reach 100p on the
winding-up of GFGIGT on 31 March 2006 (the 'hurdle rate') is approximately
2.8 per cent. per annum, compound. This hurdle rate will vary according to
changes in GFGIGT's gross assets up to the Calculation Date and the final
capital structure of GFGIGT, which will be determined on or around 27
September 1999.
The table below shows the changes in the hurdle rate based on percentage
changes in GFGIGT's gross assets between 24 August 1999 and the Calculation
Date and otherwise on the Assumptions.
%Change in GFGIGT gross assets
-5.0 -2.5 0 +2.5 +5.0
Hurdle rate to repay 100p (%) 3.2 2.9 2.8 2.3 1.9
These figures are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not constitute a profit forecast.
A table showing illustrative return statistics for the GFGIGT Income Shares
for the period to 31 March 2006, based on the Assumptions, an Issue Price of
109p and assuming 5 per cent. per annum compound growth in equity portfolio
income, is set out below:
Compound annual equity portfolio capital growth rate
up to 31 March 2006 (%)
0 1 2.0 3.0
NAV at the Winding-up Date (p) 51.6 68.0 85.3 100.0
Net Redemption Yield(%) 0.9 3.6 6.1 7.9
These figures are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not constitute a profit forecast.
GFGIGT Geared Ordinary Shares
The GFGIGT Geared Ordinary Shares are designed to provide a high income with
a highly geared capital return. The new GFGIGT Ordinary Shares will rank
pari passu in all respects with the existing issued GFGIGT Geared Ordinary
Shares, except that they will not rank for the third interim dividend
expected to be paid in November 1999 in respect of the quarter ending 30
September 1999.
On the basis of the Assumptions, the GFGIGT Directors expect to declare
interim dividends on the new GFGIGT Geared Ordinary Shares totalling 11.44p
per share in respect of the twelve months ending 30 September 2000.
The GFGIGT Geared Ordinary Shares will benefit from any dividend growth
from the underlying portfolio of GFGIGT. The GFGIGT Income Shares and the
GFGIGT Geared Ordinary Shares rank pari passu in respect of dividends,
except that the dividend payable on each GFGIGT Geared Ordinary Share will
be approximately 1.395 times the dividend payable on each GFGIGT Income Share.
On a winding-up of GFGIGT, the GFGIGT Geared Ordinary Shares are entitled to
receive all the surplus assets of GFGIGT after payment of the liabilities of
GFGIGT (including its bank borrowings) and the capital entitlements of the
GFGIGT Zero Dividend Preference Shares and the GFGIGT Income Shares
(including their proportional entitlement to the undistributed net revenue
of GFGIGT) have been satisfied.
GFGIGT Geared Ordinary Shares are being issued on a formula basis reflecting
NAV at the Calculation Date, subject to a minimum price of 91.2p. As at 24
August 1999 (the latest practicable date prior to publication of this
document), the GFGIGT Directors have stated that they estimate that the
Formula Issue Price of a GFGIGT Geared Ordinary Share would have been
126.72. The Formula Issue Price will vary according to any changes in the
assets of GFGIGT up to the Calculation Date and in particular in the NAV per
GFGIGT Geared Ordinary Share. The table below shows the variance in the
Formula Issue Price, resultant dividend yield and hurdle rate to repay the
Formula Issue Price, based on percentage changes in GFGIGT's gross assets
between 24 August 1999 and the Calculation Date and otherwise on the
Assumptions.
Change in City of Oxford and GFGIGT's
gross assets (%)
-5.0 2.5 0.0 +2.5 +5.0
NAV per Geared Ordinary Share(p)1 107.63 134.90 162.16 189.42 216.68
Formula Issue Price (p) 95.08 114.86 126.72 160.15 188.79
Net Dividend Yield (%)2 12.0 10.0 9.0 7.1 6.1
Hurdle rate to repay Formula Issue
Price (%)3 4.4 4.2 4.0 3.9 3.8
1. at the Calculation Date incorporating uplift to NAV
2. based on a net dividend per share of 11.44p
3. annualised compound growth rate in equity portfolio up to 31 March
2006 to repay the Formula Issue Price at that date
These statistics are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not represent a profit forecast.
A table showing illustrative return statistics for the GFGIGT Geared
Ordinary Shares based on the Assumptions, and a Formula Issue Price of
126.72p and assuming a 5 per cent. per annum compound growth in the equity
portfolio income up to 31 March 2006 is set out below:
Compound annual equity portfolio capital growth rate
up to 31 March 2006 (%)
4 5 6 7 8 9 10
TAV (p) 124.5 235.2 351.9 474.9 604.5 741.0 884.7
NRY (%) 10.5 18.7 24.7 29.6 33.8 37.5 40.8
These statistics are for illustrative purposes only, are calculated on the
basis of the Assumptions and do not represent a profit forecast.
Financial effects of the Proposals on GFGIGT Shareholders
The Proposals have been designed to ensure that there are benefits to
existing shareholders of GFGIGT. Set out below are the detailed financial
effects of the Proposals for each class of GFGIGT Share.
GFGIGT Zero Dividend Preference Shares
Based on the original issue price of the GFGIGT Zero Dividend Preference
Shares of 100p the Gross Redemption Yield of the GFGIGT Zero Dividend
Preference Shares is 8.4 per cent. (annualised). If the proposals are
implemented the Gross Redemption Yield will increase to 8.5 per cent.
annualised, resulting in an increase of the final entitlement of the GFGIGT
Zero Dividend Preference Shares from 181.9p to 182.94p per share. A
resolution to be proposed at the Extraordinary General Meeting will amend
the Company's articles of association to change the final entitlement.
As at 24 August 1999 GFGIGT's gross assets less liabilities were
approximately £65.3 million and there was Cover for the final capital
entitlement of the Zero Dividend Preference Shares of 1.71 times. If the
Proposals are implemented and on the basis of the Assumptions, the revised
final capital entitlement of the GFGIGT Zero Dividend Preference Shares of
182.94p per share would have Cover of 1.76 times.
GFGIGT Income Shares
Whether or not the Proposals proceed each GFGIGT Income Shareholder would be
expected to receive a third interim net dividend of 2.42p per GFGIGT Income
Share, making a total for the period since launch of 7.1625p, equivalent to
an annualised net dividend of 7.8p per share. If the Proposals proceed the
Income Shareholders would expect to receive for each GFGIGT Income Share in
aggregate total dividends for the twelve months ending 30 September 2000, of
8.2p per share.
The above forecasts related to dividends only, are based on the Assumptions
set out in this Announcement, and for illustrative purposes only and do not
constitute profit forecasts.
GFGIGT Geared Ordinary Shares
(a) Dividend
Whether or not the Proposals proceed each GFGIGT Geared Ordinary Shareholder
would be expected to receive for each GFGIGT Geared Ordinary Share a third
interim net dividend of 3.38p making a total for the period since launch of
10.0p, equivalent to an annualised net dividend of 10.9p per share. If
the Proposals proceed, each GFGIGT Geared Ordinary Shareholder would be
expected to receive for each GFGIGT Geared Ordinary Share in aggregate
total dividends of 11.44p for the twelve months ending 30 September 2000.
(b) Net Redemption Yields and Terminal Asset Value
On the basis of the forecast dividend for the 12 month period ending 30
September 2000 and Assumptions set out in this Announcement, and for
illustrative purposes only, but assuming the Proposals are not implemented
and the following levels of portfolio growth occur, the GFGIGT Geared
Ordinary Shares (at their closing price of 131.5p as at 24 August 1999)
would have the following Net Redemption Yields and Terminal Asset Values.
Compound annual equity portfolio capital growth rate
up to the Winding-up Date (%)
4.0 5.0 6.0 7.0 8.0 9.0 10.0
Net Redemption Yield(%) 10.6 16.6 21.3 25.3 28.9 32.1 35.0
Terminal Asset Value(p) 136.6 216.5 300.7 389.5 483.0 581.5 685.2
On the basis of the forecast dividend for the 12 month period ending 30
September 2000 and Assumptions set out in this Announcement, and for
illustrative purposes only following the Proposals becoming effective and
assuming the following levels of portfolio growth, the GFGIGT Geared
Ordinary Shares (at their closing price of 131.5p as at 24 August 1999) will
have the following Net Redemption Yields and Terminal Asset Values:
Compound annual equity portfolio capital growth rate
up to the Winding-up Date (%)
4.0 5.0 6.0 7.0 8.0 9.0 10.0
Net Redemption Yield(%) 9.7 17.8 23.8 28.7 32.8 36.5 39.9
Terminal Asset Value (p) 124.5 235.2 351.9 474.9 604.5 741.0 884.7
(c) Net Asset Value
Based on GFGIGT's gross assets of £65.3 million as at 24 August 1999 the NAV
per Geared Ordinary Share at 27 September 1999 would be 160.55p. On the
basis of the Assumptions set out in this Announcement, and for illustrative
purposes only the NAV per Geared Ordinary Share immediately following the
Proposals would be 162.16p. This represents an increase of 1.61p or 1.0 per
cent.
Stock Exchange dealings and settlement
The registers for the City of Oxford Shares will be closed, and the City of
Oxford Shares will be disabled in CREST, at 5.00 pm on 17 September 1999,
the Record Date. All transfers should therefore be lodged with the City of
Oxford registrar prior to that time. The last day for dealings in the City
of Oxford Shares on the London Stock Exchange for normal rolling five day
settlement will be 10 September 1999. As from 13 September 1999 dealings
should be for cash settlement only and will be transferred in the normal way
if the transfer, accompanied by the relevant documents of title, is received
by the Registrar by 5.00 pm on 17 September 1999.
Transfers received by the Registrar after 5.00 pm on 17 September 1999 will
be returned to the person lodging them.
If Shareholders dispose of Shares otherwise than through the London Stock
Exchange they must make their own arrangements with the other parties
concerned as regards the entitlements to GFGIGT Shares, CashFund Shares or
units in ZeroTrust and/or cash pursuant to the Proposals.
Dealings in GFGIGT Shares
Application has been made to the London Stock Exchange for the GFGIGT Shares
to be issued pursuant to the Issue to be admitted to the Official List.
If the Scheme becomes effective, certificates for GFGIGT Shares in
certificated form are expected to be despatched by no later than 15 October
1999. Where a City of Oxford Shareholder who held City of Oxford Shares in
uncertificated form elects to receive GFGIGT Shares these will be issued to
such Shareholder in uncertificated form. GFGIGT will procure that CRESTCo is
instructed to credit the appropriate stock account in CREST of such
Shareholder with that Shareholder's entitlement to GFGIGT Shares on (or as
soon as practicable following) 6 October 1999, if the Scheme becomes
effective. Application has been made for the GFGIGT Shares to be admitted to
the Official List and it is expected that dealings in GFGIGT Shares issued
pursuant to the Scheme will commence at 8.00 am on 6 October 1999 and that
dealings in GFGIGT Shares issued pursuant to the Placing will commence at
8.00 am on 6 October 1999, in each case for normal settlement.
Expected Timetable
1999
Tuesday 31 August Payment of City of Oxford first interim
dividend in respect of the quarter
ended 30 June 1999
Friday 17 Sept Close of business Closing of City of Oxford registers and
Record Date for participation in the
Proposals and for the final interim
dividend
Sunday 19 Sept 10.00am Latest date for receipt of
Forms of Election
Tuesday 21 Sept 10.00am First City of Oxford Extraordinary
General Meeting
10.02am Separate General meeting
of City of Oxford Ordinary Shareholders
10.04am Separate General Meeting of City of
Oxford Zero Dividend Preference Shares
10.30am GFGIGT Extraordinary General Meeting
10.32am Separate General Meeting
of holders of GFGIGT
10.34am Separate General Meeting of holders of
GFGIGT Geared Ordinary Shares
10.36am Separate General Meeting of holders of
GFGIGT Zero Dividend Preference Shares
Friday 24 Sept Announcement of final City of Oxford
interim dividend
Monday 27 Sept Calculation Date
Tuesday 28 Sept Payment of City of Oxford final interim
dividend
GFGIGT capital structure
finally determined
Wednesday 29 Sept 8.00am Reclassified Share register opens
Dealings in Reclassified
Shares commence
10.30am Second City of Oxford Extraordinary
General Meeting
Effective Date
Transfer Date for transfer of assets to
GFGIGT, ZeroTrust and CashFund
Thursday 30 Sept Noon First dealings in units of ZeroTrust and
CashFund Shares issued under the Scheme
Suspension of dealings in Reclassified
Shares
Friday 1 October Despatch of contract notes for units in
ZeroTrust and CashFund Shares
Wednesday 6 October 8.00am First dealings in new GFGIGT Shares
issued under the Issue
Instructions given to CRESTCo to credit
the relevant CREST stock accounts with
GFGIGT Shares
Cheques in respect of elections for the
Cash Option despatched and CHAPS
payments made
Friday 15 October Latest date for despatch of certificates
for GFGIGT Shares despatched
Wednesday 27 October Latest date for despatch of certificates
for units in ZeroTrust
MORE TO FOLLOW
MSCNFXPXALPNEEN