Interim Results
Murray VCT 4 PLC
Interim Results for the Six Months ended 31 August 2004
The Directors announce the unaudited interim results of Murray VCT 4 PLC for the
six months ended 31 August 2004.
Investment activity
Further unlisted and AIM investment during the six months ended 31 August 2004
totalled £2.16 million. At 31 August 2004, the portfolio stood at 39 investments
with a total cost of £24.29 million. The following new investments have been
made since the publication of the Annual Report:
Award International Holdings plc * (March 2004) - £350,000: Based in Margate,
Award is a promotional marketing and merchandising company.
Public Recruitment Group plc * (April 2004) - £467,000: Based in London, Public
Recruitment Group is a public sector recruitment and placing agent.
RMS Europe Limited (July 2004) - £771,000: RMS operates ports at Goole on the
Humber Estuary and at Flixborough and Gunness on the River Trent, providing
stevedoring and ships agency services together with the storage and onward
transport of materials. The total fundraising was £3.6 million and Murray VCT
PLC, Murray VCT 2 PLC, Murray VCT 3 PLC, Aberdeen Growth VCT I PLC, Aberdeen
Growth Opportunities PLC, Aberdeen Development Capital PLC and West Yorkshire
Pension Fund were co-investors.
Fountains plc * (July 2004) - £250,000: Based in Banbury, Fountains is a
provider of environmental services.
(*) AIM placing
Portfolio developments
Since the publication of the Annual Report, Black Teknigas has repaid the
remainder of the loan stock (£220,000) at par, plus a redemption premium of
£44,000.
It is anticipated that further amounts will be received from Conveco, in
addition to the £1.9 million repaid following the sale of the operating
subsidiaries, when the escrow period has expired, as the purchaser has confirmed
that the major condition that governs further payments has been satisfied.
Performance
The Board is able to report an overall increase in the Net Asset Value (NAV)
before provision for the interim dividend. As at 31 August 2004, before payment
of the interim dividend, the NAV per share was 75.1p, an increase from 73.7p at
29 February 2004. This reflects the impact of buying back the Company's shares
and the input of the Board and the Manager in seeking to improve the performance
of the portfolio, which is explained more fully below. The Directors consider
that the increase in NAV, before payment of the interim dividend, is a sign of
progress. The valuation of unlisted and AIM investments as at 31 August 2004
includes a number of provisions, representing an aggregate amount of £1,438,000,
that have been made since the publication of the results for the year ended 29
February 2004. However, the Board believes that there are favourable prospects
for an increasing number of the investee companies, although these will
inevitably take some time to come through.
Investment strategy
As reported at 29 February 2004, the Board has implemented a comprehensive
review of the investment strategy with the Manager, following which five primary
objectives have been identified:
· intensive portfolio management to help restore profitability to the
investee companies;
· concentration of resources on investments that display real exit or
recovery potential;
· the resumption of dividend and interest payments to the Company from
the portfolio, where these are in arrears;
· disposal of under-performing investments where possible; and
· investment of surplus cash, selectively, in larger companies with
strong growth potential.
The aim of these objectives is to restore value and, ultimately, achieve
successful disposals from a stronger position in an improved market.
Valuation process
Murray VCT 4's investments in unquoted companies are valued at fair value in
accordance with the British Venture Capital Association guidelines. In line with
normal industry practice for investment companies and investment trusts,
investments listed on the Alternative Investment Market (AIM) or a recognised
stock exchange are valued at their mid-market price, discounted where
appropriate to reflect any trading restrictions.
Interim dividend
The Board declares an interim dividend of 0.5p per Ordinary Share, payable on 10
December 2004 to Shareholders on the register at close of business on 12
November 2004.
Returns to date
Since the Company's launch, and including the interim dividend declared above,
most Shareholders will have received 10p per share ("pps") in tax-free
dividends. To an investor who took advantage of the initial income tax relief
and who therefore has an effective initial investment cost of 80pps, the tax
free dividends represent a return of 12.5% of that cost. The total return, being
the sum of dividends paid plus NAV, is 84.6pps representing 105.75% of the
initial investment cost. The Board is confident that the Manager is taking all
necessary actions to increase this figure. In the short-term, the NAV on its own
is a less important measure of performance as the underlying investments are
long-term in nature and not readily realisable. The most important measures for
a VCT are the long-term record of dividend payments and the timing of those
payments over the life of the Company.
Share buy-back policy
Purchases of shares will be made within guidelines established from time to time
by the Board, at prices below the prevailing NAV per Ordinary share and in
accordance with the rules of the UK Listing Authority. Share purchases will be
funded from distributable reserves and, to the extent that shares are purchased
at a discount, the NAV of the remaining shares will increase.
Outlook
The Company has a broad spread of investments and the Board and the Manager
believe that a number of these have positive prospects which should respond to
an improvement in the economic environment for smaller companies, and to
intensive management. The immediate priority of the Manager is to concentrate
efforts with a view to improving performance. Market conditions are improving
and the Manager expects that a number of exits will be actively pursued in the
short to medium term. Deal flow has also increased and, if the pricing of new
investments continues to be attractive, the Manager will continue to pursue new
investments on a selective basis.
MURRAY VCT 4 PLC
SUMMARY OF INVESTMENT CHANGES
For the six months ended 31 August 2004
Valuation
29 February Net investment/ Appreciation/ Valuation
2004 (disinvestment) (depreciation) 31 August 2004
£'000 % £'000 £'000 £'000 %
Unlisted
investments
Equities 3,574 12.6 252 753 4,579 16.1
Preference 702 2.5 - 6 708 2.5
shares
Loan stocks 12,184 43.0 (1,219) (544) 10,421 36.8
------ ------ ---------- --------- ------ -------
16,460 58.1 (967) 215 15,708 55.4
AIM
investments
Equities 516 1.8 1,067 161 1,744 6.1
Listed
investments
Fixed 5,374 18.9 (78) (34) 5,262 18.6
income ------ ------ ---------- --------- ------ -------
Total 22,350 78.8 22 342 22,714 80.1
investments
Other net 6,017 21.2 (377) - 5,640 19.9
assets
------ ------ ---------- --------- ------ -------
Total 28,367 100.0 (355) 342 28,354 100.0
assets ------ ------ ---------- --------- ------ -------
MURRAY VCT 4 PLC
INVESTMENT PORTFOLIO SUMMARY
As at 31 August 2004
% of
Valuation total
Unlisted investments Nature of business £'000 assets
Synexus Management of clinical 1,458 5.1
trials
PSCA Government sector 1,322 4.7
publishing
TLC (Tender Loving Operator of day care 1,321 4.7
Childcare) nurseries
Heathcotes Restaurants Restaurant chain and 975 3.4
providers of outside
catering
Transys Projects Provider of engineering 894 3.2
services to the rail
industry
TMI Foods Supplier of cooked 826 2.9
bacon products
RMS Europe Port operator 771 2.7
ScotNursing Provider of temporary 750 2.6
and agency nursing and
care staff
Transrent Holdings Provider of transport 718 2.5
and trailer solution
services
Room 2 Retailer of textiles, 700 2.5
furniture, lighting and
home accessories
Other investments valued individually at less than 7,717 27.2
£700,000 -------- ------
17,452 61.5
Listed fixed income investments
European Investment Bank 6% 26/11/2004 2,506 8.9
Conversion 9.5% 8/4/2005 1,226 4.3
Treasury 8.5% 7/12/2005 1,073 3.8
Treasury 6.75% 7/11/2004 457 1.6
-------- ------
5,262 18.6
-------- ------
Total investments 22,714 80.1
-------- ------
MURRAY VCT 4 PLC
INDEPENDENT REVIEW REPORT TO MURRAY VCT 4 PLC
Introduction
We have been instructed by the Company to review the financial information for
the six months ended 31 August 2004 which comprises the Profit and Loss Account,
Balance Sheet, Cash Flow Statement, Statement of Total Recognised Gains and
Losses and the related Notes 1 to 3. We have read the other information
contained in the interim report and considered whether it contains any apparent
misstatements or material inconsistencies with the financial information.
This report is made solely to the Company in accordance with guidance contained
in Bulletin 1999/4 'Review of interim financial information' issued by the
Auditing Practices Board. To the fullest extent permitted by law, we do not
accept or assume responsibility to anyone other than the Company, for our work,
for this report, or for the conclusions we have formed.
Directors' responsibilities
The Interim Report, including the financial information contained therein, is
the responsibility of, and has been approved by, the Directors. The Directors
are responsible for preparing the Interim Report in accordance with the Listing
Rules of the Financial Services Authority which require that the accounting
policies and presentation applied to the interim figures should be consistent
with those applied in preparing the preceding annual accounts except where any
changes, and the reasons for them, are disclosed.
Review work performed
We conducted our review in accordance with guidance contained in Bulletin 1999/4
'Review of interim financial information' issued by the Auditing Practices Board
for use in the United Kingdom. A review consists principally of making enquiries
of management and applying analytical procedures to the financial information
and underlying financial data, and based thereon, assessing whether the
accounting policies and presentation have been consistently applied, unless
otherwise disclosed. A review excludes audit procedures such as tests of
controls and verification of assets, liabilities and transactions. It is
substantially less in scope than an audit performed in accordance with United
Kingdom Auditing Standards and therefore provides a lower level of assurance
than an audit. Accordingly we do not express an audit opinion on the financial
information.
Review conclusion
On the basis of our review we are not aware of any material modifications that
should be made to the financial information as presented for the six months
ended 31 August 2004.
Ernst & Young LLP
Edinburgh
15 October 2004
MURRAY VCT 4 PLC
PROFIT AND LOSS ACCOUNT
Six months to 31 August Six months to 31 August
2004 (unaudited) 2003 (unaudited)
Revenue Capital Total Revenue Capital Total
£'000 £'000 £'000 £'000 £'000 £'000
Investment 600 - 600 611 - 611
income and
deposit income
Investment (168) (251) (419) (181) (272) (453)
management
fees
Other expenses (99) - (99) (111) - (111)
------- ------ ------ ------- ------ ------
Operating 333 (251) 82 319 (272) 47
profit
Profit/(loss) on - 398 398 - 2 2
realisation of
investments
Amounts written - (569) (569) - - -
off ------- ------ ------ ------- ------ ------
investments
(Loss)/profit on 333 (422) (89) 319 (270) 49
ordinary
activities
before
taxation
Tax on ordinary (78) 78 - (58) 52 (6)
activities ------- ------ ------ ------- ------ ------
(Loss)/profit on 255 (344) (89) 261 (218) 43
ordinary
activities after
taxation
Ordinary
dividends on
equity shares
Interim 0.5p (190) - (190) (193) - (193)
(2004 - 0.5p)
Final 2004 - - - - - - -
1.2p
Over accrual in 3 - 3 - - -
prior years
------- ------ ------ ------- ------ ------
Balance 68 (344) (276) 68 (218) (150)
transferred from ------- ------ ------ ------- ------ ------
reserves
Earnings per 0.7 (0.9) (0.2) 0.7 (0.6) 0.1
share (pence) ------- ------ ------ ------- ------ ------
(Note 3)
MURRAY VCT 4 PLC
PROFIT AND LOSS ACCOUNT
Year ended 29 February
2004
(audited)
Revenue Capital Total
£'000 £'000 £'000
Investment income and deposit income 1,518 - 1,518
Investment management fees (358) (536) (894)
Other expenses (221) - (221)
------- -------- --------
Operating profit 939 (536) 403
Profit/(loss) on realisation of - (32) (32)
investments
Amounts written off investments - - -
------- -------- --------
(Loss)/profit on ordinary activities before 939 (568) 371
taxation
Tax on ordinary activities (254) 174 (80)
------- -------- --------
(Loss)/profit on ordinary activities after 685 (394) 291
taxation
Ordinary dividends on equity shares
Interim 0.5p (2004 - 0.5p) (193) - (193)
Final 2004 - 1.2p (462) - (462)
Over accrual in prior years - - -
------- -------- --------
Balance transferred from reserves 30 (394) (364)
------- -------- --------
Earnings per share (pence) (Note 3) 1.8 (1.0) 0.8
------- -------- --------
MURRAY VCT 4 PLC
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
Six months to 31 August 2004
(unaudited)
Revenue Capital Total
£'000 £'000 £'000
(Loss)/profit on ordinary activities 255 (344) (89)
after taxation
Unrealised gain/(loss) on revaluation - 514 514
of investments
Current tax attributable to unrealised 78 (78) -
gains and losses on
Investments
-------- -------- --------
Total recognised gains and losses 333 92 425
relating to the period -------- -------- --------
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
Six months to 31 August 2003
(unaudited)
Revenue Capital Total
£'000 £'000 £'000
(Loss)/profit on ordinary 261 (218) 43
activities after taxation
Unrealised gain/(loss) on - (428) (428)
revaluation of investments
Current tax attributable to 58 (52) 6
unrealised gains and losses on
investments
------- -------- --------
Total recognised gains and 319 (698) (379)
losses relating to the period ------- -------- --------
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
Year ended 29 February 2004
(audited)
Revenue Capital Total
£'000 £'000 £'000
(Loss)/profit on ordinary activities 685 (394) 291
after taxation
Unrealised gain/(loss) on revaluation - (1,777) (1,777)
of investments
Current tax attributable to unrealised 254 (174) 80
gains and losses on
Investments -------- -------- --------
Total recognised gains and losses 939 (2,345) (1,406)
relating to the period -------- -------- --------
MURRAY VCT 4 PLC
BALANCE SHEET
as at 31 August 2004
29 February
31 August 2004 31 August 2003 2004
(unaudited) (unaudited) (audited)
£'000 £'000 £'000
Fixed assets
Investments 22,714 21,832 22,350
Current assets
Debtors 1,369 1,047 1,363
Cash and overnight 4,737 7,505 5,461
deposits ----------- ---------- ----------
6,106 8,552 6,824
Creditors
Amounts falling due within 466 482 807
one year ----------- ---------- ----------
Net current assets 5,640 8,070 6,017
----------- ---------- ----------
28,354 29,902 28,367
----------- ---------- ----------
Capital and reserves
Called-up share capital 3,801 3,858 3,849
Share premium account 17,236 17,236 17,236
Revaluation reserve (5,864) (6,204) (6,952)
Capital redemption 82 27 36
reserve
Profit and loss account 13,099 14,985 14,198
----------- ---------- ----------
Equity Shareholders' 28,354 29,902 28,367
funds ----------- ---------- ----------
Net Asset Value per 74.6 77.5 73.7
Ordinary share (pence)
MURRAY VCT 4 PLC
CASH FLOW STATEMENT
for the six months ended 31 August 2004 (unaudited)
Six months to Six months to Year ended
31 August 2004 31 August 2003 29 February 2004
(unaudited) (unaudited) (audited)
£'000 £'000 £'000
Operating activities
Investment income 494 420 1,200
received
Deposit interest received 5 1 9
Other income received 12 4 -
Investment management fees (177) (474) (1,145)
paid
Secretarial fees paid (19) (32) (80)
Cash paid to and on behalf (25) (32) (53)
of Directors
Other cash payments (106) (58) (118)
---------- --------- --------
Net cash inflow/(outflow) 184 (171) (187)
from operating activities
Financial investment
Purchase of investments (3,774) (4,326) (9,064)
Sale of investments 3,574 3,307 6,251
---------- --------- --------
Net cash outflow from (200) (1,019) (2,813)
financial investment
Equity dividends paid (459) (577) (770)
---------- --------- --------
Net cash outflow before (475) (1,767) (3,770)
financing
Financing
Issue of Ordinary shares - 154 154
Repurchase of Ordinary (249) - (41)
shares ---------- --------- --------
Net cash (outflow)/inflow (249) 154 113
from financing
---------- --------- --------
Decrease in cash (724) (1,613) (3,657)
---------- --------- --------
MURRAY VCT 4 PLC
NOTES
1. Accounting policies
The financial information for the six months ended 31 August 2004 and
the six months ended 31 August 2003 comprises non-statutory accounts
within the meaning of Section 240 of the Companies Act 1985. The
financial information contained in this report has been prepared on the
basis of the accounting policies set out in the Annual Report for the
year ended 29 February 2004. The results for the year ended 29 February
2004 are extracted from the full accounts for that year, which received
an unqualified report from the Auditors and have been filed with the
Registrar of Companies.
Although the Company is no longer an investment company, as investment
company status was revoked in order to permit the distribution of
capital profits, the Directors believe that the presentation of the
profit and loss account and the statement of total recognised gains and
losses is enhanced by showing the returns attributable to revenue and to
capital.
2. Movement in reserves
Share Capital Profit
Premium Revaluation redemption and loss
Account Reserve reserve account
£000 £000 £000 £000
As at 1 March 2004 17,236 (6,952) 36 14,198
Transfer of realised - 574 - (574)
losses to profit and
loss account
Net increase in value of - 514 - -
investments
Repurchase and - - 46 (249)
cancellation of shares
Retained loss for the - - - (276)
period
-------- -------- -------- -------
As at 31 August 2004 17,236 (5,864) 82 13,099
======== ======== ======== =======
3. Earnings per share
Earnings per Ordinary share have been calculated using the weighted
average number of shares in issue during the period of 38,262,927. Net
Asset Value per Ordinary share have been calculated using the number of
shares in issue at 31 August 2004 of 38,019,567.
A full copy of the Interim Report will be printed and issued to Shareholders.
Copies of this announcement will be available at the registered office of the
Company, One Bow Churchyard, Cheapside, London EC4M 9HH and at Aberdeen's office
at 123 St Vincent Street, Glasgow G2 5EA.
By Order of the Board
MURRAY JOHNSTONE LIMITED
SECRETARY
15 October 2004