|
|
6 months ended 31.12.08
£’000
|
6 months ended 31.12.07 £’000
|
Year
ended 30.06.08 £’000
|
Revenue
Cost of sales
|
|
68,063
63,386
|
97,020
90,742
|
179,677
167,801
|
Gross Profit
Net operating expenses
|
|
4,677
5,264
|
6,278
6,157
|
11,876
11,851
|
Profit from operations
Investment revenue
Finance costs
|
|
(587)
283
-
|
121
332
-
|
25
602
-
|
Profit before tax
Tax (charge)/credit
|
3
|
(304)
61
|
453
(162)
|
627
(222)
|
Profit for the period from continuing operations
|
|
(243)
|
291
|
405
|
|
|
|
|
|
Earnings per ordinary share
|
|
-0.83p
|
0.96p
|
1.36p
|
Diluted earnings per share
|
|
-0.83p
|
0.96p
|
1.36p
|
Total income recognised directly in equity
|
|
(243)
|
291
|
405
|
Attributable to equity shareholders
|
|
(243)
|
291
|
405
|
|
6 months ended 31.12.08
£’000
|
6 months ended 31.12.07
£’000
|
Year
ended
30.06.08
£’000
|
Capital items
Dividends
Purchase of own shares
|
-
(114)
|
-
(702)
|
(646)
(3,791)
|
Total recognised income and
expense for the period
|
(114)
(243)
|
(702)
291
|
(4,437)
405
|
Movement in shareholders’ funds for the period
Opening equity shareholders’ funds
|
(357)
26,477
|
(411)
30,509
|
(4,032)
30,509
|
Closing equity shareholders’ funds
|
26,120
|
30,098
|
26,477
|
|
Notes
|
As at 31.12.08
£’000
|
As at 31.12.07
£’000
|
As at 30.06.08
£’000
|
Non current assets
Property, plant and equipment
|
4
|
3,101
|
3,416
|
3,267
|
Current assets
Inventories
Trade and other receivables
Cash and cash equivalents
|
|
11,488
18,680
10,556
|
13,979
30,180
11,811
|
10,134
22,978
13,308
|
|
|
40,724
|
55,970
|
46,420
|
Total assets
|
|
43,825
|
59,386
|
49,687
|
Current liabilities
Trade and other payables
Bank overdraft
Current taxation
Provisions
|
|
17,719
-
(62)
-
|
29,062
-
162
-
|
22,952
-
210
-
|
|
|
17,657
|
29,224
|
23,162
|
Non current liabilities
Deferred tax liabilities
|
|
48
|
64
|
48
|
Total liabilities
|
|
17,705
|
29,288
|
23,210
|
Net assets
|
|
26,120
|
30,098
|
26,477
|
Equity
Share capital
Share premium account
Capital redemption reserve fund
Retained earnings
|
|
290
5,734
1,496
18,600
|
1,469
5,734
317
22,578
|
294
5,734
1,493
18,956
|
|
|
26,120
|
30,098
|
26,477
|
|
6 months to 31.12.08
£’000
|
6 months to 31.12.07
£’000
|
Year to 30.06.08
£’000
|
Operating activities
Operating profit from continuing operations
|
(587)
|
121
|
25
|
Depreciation of property, plant and equipment
(Profit)/loss on disposal of property, plant and equipment
|
195
(8)
|
219
(1)
|
425
(10)
|
Operating profit before changes in working capital
(Increase)/decrease in inventories
Decrease)/(increase) in trade and other receivables
(Decrease)/(increase) in trade and other payables
|
(400)
(1,354)
4,298
(5,233)
|
339
(2,251)
(3,856)
3,328
|
440
1,594
3,346
(2,782)
|
Cash generated from operations
Interest paid
Income taxes paid
|
(2,689)
-
(210)
|
(2,440)
-
(167)
|
2,598
-
(195)
|
Net cash from operating activities
|
(2,899)
|
(2,607)
|
2,403
|
Cash flows from investing activities
Interest received
Proceeds from disposal of property, plant and equipment
Purchase of property, plant and equipment
Income from investments
|
271
18
(40)
12
|
316
11
(83)
16
|
567
14
(134)
35
|
Net cash from investing activities
|
261
|
260
|
482
|
Cash flows from financing activities
Purchase of own shares for cancellation
Dividends paid to equity shareholders
|
(114)
-
|
(702)
-
|
(3,791)
(646)
|
Net cash used in financing activities
|
(114)
|
(702)
|
(4,437)
|
Net (decrease)/increase in cash and cash equivalents
Cash and cash equivalents at beginning of period
|
(2,752)
13,308
|
(3,049)
14,860
|
(1,552)
14,860
|
Cash and cash equivalents at end of period
|
10,556
|
11,811
|
13,308
|
Cash and cash equivalents for the purpose of this statement comprise
Cash and cash equivalents
Bank overdrafts
|
10,556
-
|
11,811
-
|
13,308
-
|
|
10,556
|
11,811
|
13,308
|
|
6 months to 31.12.08
£’000
|
6 months to 31.12.07
£’000
|
Year to 30.06.08
£’000
|
At beginning of period
Additions
Disposals
Depreciation
|
3,267
40
(11)
(195)
|
3,562
83
(10)
(219)
|
3,562
134
(4)
(425)
|
At end of period
|
3,101
|
3,416
|
3,267
|