Final Results
Matrix Income & Growth 2 VCT plc
Preliminary results for the year ended 30 April 2007
Chairman's Statement
I am pleased to present the preliminary results of Matrix Income & Growth 2 VCT
plc.
Results for the year ended 30 April 2007
The results for the year ended 30 April 2007 are set out below. The total
return (after tax) attributable to the Ordinary Shareholders was £2,378,445
(2006: £875,976) and the net asset value ("NAV") per Ordinary Share at 30 April
2007 was 107.24 pence compared with 87.05 pence as at 30 April 2006. The after
tax revenue return before net capital gains was 1.54 pence per Ordinary Share
for the year to 30 April 2007 (2006: loss 0.49 pence).
The total return (after tax) attributable to the C Shareholders was £258,730
(2006: £22,191) and the NAV per C Share at 30 April 2007 was 97.15 pence
compared with 94.32 pence as at 30 April 2006. The after tax revenue return
before net capital gains was 2.30 pence per Ordinary Share for the year to 30
April 2007 (2006: 0.05 pence).
These are pleasing results and, in the case of Ordinary Shareholders, already
reflect the benefits of the change in investment strategy pursued since
September 2005, which has begun to deliver strong income flows to the Ordinary
Share Fund. This has been combined with some net increases in the valuations of
both Funds.
New Investment Activity
Following the raising of the C Share Fund in the previous year, the period to
30 April 2007 saw increased investment in management buy-out ("MBO")
transactions by your Investment Manager, Matrix Private Equity Partners.
The Ordinary Share and C Share Funds co-invested a total of £3.55 million in
five transactions during the year, four of which were MBOs. Details of these
are provided in the Investment Portfolio Summary below .
A feature of MBO investments is their ability to generate income to the Funds
by investing in loan stocks as well as ordinary shares. The annualised yield
from loan stocks is now running at 8.8% and 9.8% to the Ordinary and C Share
Funds respectively. During the year interest and dividend income totalled in
excess of £0.4 million.
Portfolio Activity
During August the Ordinary Share Fund realised its remaining investment in Miva
Inc., bringing total proceeds to £757,000 against original cost of £612,000.
This Fund now holds eleven investments made since the change of investment
strategy in 2005, accounting for almost 60% by cost and 80% by valuation of the
Fund's assets. Nine of these investments are MBOs.
The C Share Fund currently holds investments in seven companies, showing
valuations at this early stage of this portfolio's life of some 12% above cost.
All investments held by the Company continue to be valued in accordance with
the International Private Equity Venture Capital Valuation ("IPEVCV")
guidelines. We will, in any event, always follow a consistent and prudent
valuation policy. The investments quoted on AIM and the money market securities
are carried at market value.
Dividend
The revenue account generated a net revenue return for the year of £190,379 for
the Ordinary Share Fund (2006: (£62,412)) and £210,137 for the C Share Fund
(2006: £2,090). As the Ordinary Share Fund's revenue reserve remained in
deficit at the end of the year, your Directors will not therefore be
recommending a final income dividend for Ordinary Shareholders . However ,
following some successful realisations, they will be recommending a final
capital dividend of 6 pence per Ordinary Share at the Annual General Meeting to
be held on 11 September 2007. For the C Share Fund , your Directors will be
recommending a final income dividend of 1.5 pence per C Share at the Annual
General Meeting. If approved, the dividends will be paid on 19 September 2007
to Shareholders on the register on 24 August 2007.
Board of Directors
At the interim stage I reported the appointment to the Board of Adam Kingdon. I
am now delighted to welcome Sally Leeson as a Non-Executive Director. Sally,
who joined the Board on 1 January 2007, has held a range of roles in the
financial services sector and in particular has worked in the private equity
industry for a number of years.
Conclusion
I would like to express my thanks to all shareholders for your continuing
support of the Company. I hope to have the opportunity of meeting you at the
Annual General Meeting on 11 September 2007.
Nigel Melville
Chairman
Investment Portfolio Summary
as at 30 April 2007
Ordinary Share Fund
Date of first Total Book cost Valuation % of net assets by
investment value
£ £
Qualifying investments
AIM quoted investments
Clarity Commerce Solutions plc July 2000 510,000 489,600 3.8%
Customer relationship management
software
BBI Holdings plc May 2006 118,738 176,191 1.3%
Development and manufacture of
rapid test diagnostic products
SectorGuard plc August 2005 150,000 150,000 1.2%
Provision of manned guarding,
mobile patrolling, and alarm
response services
Flightstore Group plc March 2001 254,586 0 0.0%
In-flight retail services
------------------ ------------------ ------------------ ------------------
1,033,324 815,791 6.3%
Unquoted investments
Youngman Group Limited October 2005 1,000,000 2,981,455 23.1%
Manufacturer of ladders and access
towers
Gyro International Limited February 2005 750,000 1,506,688 11.7%
Brand Communications agency
Campden Media Limited January 2006 975,000 990,371 7.7%
Magazine publisher and conference
organiser
British International Holdings June 2006 832,827 832,827 6.4%
Limited
Supplier of helicopter services
VSI Limited April 2006 365,764 657,465 5.1%
Developer and marketer of 3D
software
PXP Holdings Limited (Pinewood December 2006 588,886 588,886 4.6%
Structures)
Designer, manufacturer and
supplier of timber frames for
housing
Blaze Signs Holdings Limited April 2006 339,546 535,644 4.1%
Signwriter
Racoon International Holdings December 2006 517,350 517,350 4.0%
Limited (formerly Castlegate 435
Limited)
Supplier of hair extensions, hair
care products and training
PastaKing Holdings Limited June 2006 274,624 274,624 2.1%
Supplier to the educational and
food service market
Vectair Holdings Limited January 2006 243,784 258,567 2.0%
A provider of air care and
sanitary washroom products
Callserve Communications Limited October 2000 300,000 - 0.0%
Voice over Internet Protocol
Monactive Limited (in March 2001 642,857 - 0.0%
administration)
Software asset management tools
and services
Recite Limited August 2003 1,000,000 - 0.0%
Sales support software
Award International Holdings plc March 2004 250,000 - 0.0%
Sales promotion activities
------------------ ------------------ ------------------ ------------------
8,080,638 9,143,877 70.8%
------------------ ------------------ ------------------ ------------------
Total qualifying investments 9,113,962 9,959,668 77.1%
------------------ ------------------ ------------------ ------------------
Non-qualifying investments
Money market funds 1 3,095,867 3,095,867 24.0%
AIM quoted and unquoted 971 1,276 0.0%
investments
------------------ ------------------ ------------------ ------------------
Total non-qualifying investments 3,096,838 3,097,143 24.0%
------------------ ------------------ ------------------ ------------------
Total investments 12,210,800 13,056,811 101.1%
========== ========== ========== ==========
Other assets 268,218 2.1%
Current liabilities (412,635) (3.2%)
------------------ ------------------ ------------------ ------------------
Net assets 12,912,394 100.0%
========== ========== ========== ==========
1 Disclosed within Current assets (Investments at fair value) in the Balance
Sheet
C Share Fund
Date of first Total Book cost Valuation % of net assets by
investment value
£ £
Qualifying investments
AIM quoted investments
BBI Holdings plc May 2006 82,893 123,002 1.4%
Development and manufacture
of rapid test diagnostic
products
------------------ ------------------ ------------------ ------------------
82,893 123,002 1.4%
Unquoted investments
PXP Holdings Limited December 2006 411,114 411,114 4.6%
(Pinewood Structures)
Designer, manufacturer and
supplier of timber frames
for housing
Racoon International December 2006 361,177 361,177 4.1%
Holdings Limited (formerly
Castlegate 435 Limited)
Supplier of hair
extensions, hair care
products and training
VSI Limited April 2006 122,897 220,911 2.5%
Developer and marketer of
3D software
PastaKing Holdings Limited June 2006 191,720 191,720 2.1%
Supplier to the educational
and food service market
British International June 2006 167,173 167,173 1.9%
Holdings Limited
Supplier of helicopter
services
Blaze Signs Holdings April 2006 58,953 93,001 1.0%
Limited
Signwriter
------------------ ------------------ ------------------ ------------------
1,313,034 1,445,096 16.2%
------------------ ------------------ ------------------ ------------------
Total qualifying 1,395,927 1,568,098 17.6%
investments
Non-qualifying investments
Money market funds 1 7,193,154 7,193,154 81.0%
Unquoted investments 4 4 0.0%
------------------ ------------------ ------------------ ------------------
Total non-qualifying 7,193,158 7,193,158 81.0%
investments
------------------ ------------------ ------------------ ------------------
Total investments 8,589,085 8,761,256 98.6%
========== ========== ========== ==========
Other assets 320,012 3.6%
Current liabilities (196,243) (2.2%)
------------------ ------------------ ------------------ ------------------
Net assets 8,885,025 100.0%
========== ========== ========== ==========
1 Disclosed within Current assets (Investments at fair value) in the Balance
Sheet
Further details of the investments in the MPEP portfolio may be found on MPEP's
website: www.matrixpep.co.uk
Non-Statutory analysis between the Ordinary Share and C Share Funds
Profit and Loss Accounts
for the year ended 30 April 2007
Ordinary Share Fund C Share Fund
Revenue Capital Total Revenue Capital Total
£ £ £ £ £ £
Unrealised gains - 2,540,352 2,540,352 - 172,171 172,171
on investments
held at fair value
Realised losses on - (205,547) (205,547) - - -
investments held
at fair value
Income 466,244 - 466,244 440,445 - 440,445
Investment (68,701) (206,102) (274,803) (50,856) (152,566) (203,422)
management fees
Other expenses (170,067) - (170,067) (128,198) - (128,198)
-------------- --------------- --------------- -------------- --------------- ---------------
Return on ordinary 227,476 2,128,703 2,356,179 261,391 19,605 280,996
activities before
taxation
Tax on ordinary (37,097) 59,363 22,266 (51,254) 28,988 (22,266)
activities
-------------- --------------- --------------- -------------- -------------- ---------------
Return 190,379 2,188,066 2,378,445 210,137 48,593 258,730
attributable to
equity
shareholders
======== ======== ======== ======== ======== ========
Return per share 1.54 p 17.66 p 19.20 p 2.30 p 0.53 p 2.83 p
Average number of 12,391,147 9,145,990
shares in issue
Balance Sheets
as at 30 April 2007
Ordinary C Adjustments Total of both
Share Fund Share Fund (see note Funds (per
below) Statutory
Balance Sheet)
£ £ £ £
Non-current assets
Assets held at fair 9,960,944 1,568,102 - 11,529,046
value through profit
and loss -
investments
Monies held pending 3,095,867 7,193,154 - 10,289,021
investment
------------- ------------ ------------
13,056,811 8,761,256 21,818,067
Current assets
Debtors and 208,815 51,936 (113,447) 147,304
prepayments
Cash at bank 59,403 268,076 - 327,479
------------- ------------ ------------ ------------
268,218 320,012 (113,447) 474,783
Creditors: amounts (412,635 ) (196,243) 113,447 (495,431)
falling due within
one year
------------- ------------ ------------
Net current assets (144,417) 123,769 (20,648)
------------- ------------ ------------
Net assets 12,912,394 8,885,025 21,979,419
======= ========= ======
Capital
Called up share 120,411 91,460 211,871
capital
Capital redemption 11,395 - 11,395
reserve
Share premium account - - -
Capital reserve - 3,096,007 172,171 3,268,178
unrealised
Special distributable 5,680,611 8,409,167 14,089,778
reserve
Profit and loss 4,003,970 212,227 4,216,197
account
------------- ------------ ------------
Equity shareholders' 12,912,394 8,885,025 21,979,419
funds
======== ======= ========
Number of shares in 12,041,147 9,145,990
issue
Net asset value per 107.24 p 97.15 p
1p Share
Note: the adjustment above nets off the inter-fund debtor and creditor
balances, so that the "Total of Both Funds" balance sheet agrees to the
Statutory Balance Sheet below.
Reconciliation of Movements in Shareholders' Funds
for the year ended 30 April 2007
Ordinary Share C Share Fund
Fund
£ £
Opening Shareholders' funds 10,938,976 8,626,295
Net share capital (bought back)/subscribed (405,027) -
in the year
Profit for the year 2,378,445 258,730
Dividends paid in year - -
------------- ------------
Closing Shareholders' funds 12,912,394 8,885,025
======== =======
Profit and Loss Account
For the year ended 30 April 2007
Year ended 30 April 2007 Year ended 30 April 2006
Revenue Capital Total Revenue Capital Total
£ £ £ £ £ £
Unrealised gains/ - 2,712,523 2,712,523 - (1,458,362) (1,458,362)
(losses) on
investments held
at fair value
Realised (losses)/ - (205,547) (205,547) - 2,588,791 2,588,791
gains on
investments held
at fair value
Income 906,689 - 906,689 311,585 - 311,585
Investment (119,557) (358,668) (478,225) (72,107) (216,322) (288,429)
management fees
Other expenses (298,265) - (298,265) (299,800) - (299,800)
------------- --------------- -------------- ------------- --------------- --------------
Profit/(loss) on 488,867 2,148,308 2,637,175 (60,322) 914,107 853,785
ordinary
activities before
income tax
Tax on ordinary (88,351) 88,351 - - - -
activities
------------- -------------- ------------- ------------- -------------- -------------
Profit/(loss) on 400,516 2,236,659 2,637,175 (60,322) 914,107 853,785
ordinary
activities after
taxation
======== ========= ========= ======== ========= =========
Earnings per share
Ordinary Shares 1.54 p 17.66 p 19.2 p (0.49) p 7.40 p 6.91p
C Shares 2.30 p 0.53 p 2.83 p 0.05 p (0.61) p (0.56) p
All the items in the above statement derive from continuing operations. No
operations were discontinued in the year. There were no other gains or losses
in the year.
The total column of this statement is the profit and loss account of the
Company.
Note of Historical Cost Profits and Losses
For the year ended 30 April 2007
Year ended Year ended
30 April 2007 30 April 2006
£ £
Profit on ordinary activities before taxation 2,637,175 853,785
(Less)/add unrealised (gains)/losses on (2,712,523) 1,458,362
investments
(Less)/add realisation of revaluation (losses) (1,596,829) 480,868
/gains of previous years
--------------- ---------------
Historical cost (loss)/profit on ordinary (1,672,177) 2,793,015
activities before taxation
========= =========
Historical cost (loss)/profit for the year (1,672,177) 1,256,892
after taxation and dividends
========= =========
Balance Sheet
As at 30 April 2007
30 April 2007 30 April 2006
£ £
Non-current assets
Assets held at fair 11,529,046 5,643,559
value through profit and
loss - investments
Monies held pending 10,289,021 9,751,436
investment
--------------- ---------------
21,818,067 15,394,995
Current assets
Debtors and prepayments 147,304 1,936,269
Cash at bank 327,479 2,462,495
--------------- ---------------
474,783 4,398,764
Creditors: amounts (495,431) (228,488)
falling due within one
year
--------------- ---------------
Net current (20,648) 4,170,276
(liabilities)/assets
========= =========
Net assets 21,797,419 19,565,271
========= =========
Capital and reserves
Called up share capital 211,871 217,121
Capital redemption 11,395 6,145
reserve
Share premium account - 8,557,026
Capital reserve - 3,268,178 (1,041,174)
unrealised
Special distributable 14,089,778 8,034,754
reserve
Profit and loss account 4,216,197 3,791,399
========= =========
Equity shareholders' 21,797,419 19,565,271
funds
========= =========
Net asset value per
share
Ordinary shares 107.24 p 87.05p
C shares 97.15 p 94.32p
Reconciliation of Movements in Shareholders' Funds
for the year ended 30 April 2007
Year ended Year ended
30 April 2007 30 April 2006
£ £
Opening Shareholders' funds 19,565,271 11,780,212
Net share capital (bought back)/ (405,027) 8,467,397
subscribed in the year
Profit for the year 2,637,175 853,785
Dividends paid in year (1,536,123)
--------------- ---------------
Closing Shareholders' Funds 21,797,419 19,565,271
--------------- ---------------
Cash flow Statement
For the year ended 30 April 2007
Year ended Year ended
30 April 2007 30 April 2006
£ £
Net cash inflow/(outflow) from operating 100,740 (227,203)
activities
Capital expenditure and financial
investment
Purchase of investments - equities and (3,546,925) (3,286,309)
loan stock
Disposals of equities and loan stock 2,016,346 5,462,960
------ ------
Net cash (outflow)/inflow from investing (1,530,579) 2,176,651
activities
Dividends
Equity dividends paid - (1,536,123)
------- ------
Net cash (outflow)/inflow before (1,429,839) 413,325
financing and liquid resource management
Financing
Purchase of own shares (167,592) (181,089)
Share capital raised - 8,648,486
------ ------
Net cash (outflow)/inflow from financing (167,592) 8,467,397
Management of liquid resources
Movement in money market investments (537,585) (7,892,613)
--------------- ---------------
Net cash (outflow)/inflow as at 30 April (2,135,016) 988,109
2007
Notes:
1. The accounts have been prepared under the fair value rules of the Companies
Act 1985, and in accordance with applicable accounting standards in the
United Kingdom and with the Statement of Recommended Practice, `Financial
Statements of Investment Trust Companies', revised December 2005.
As a result of the Directors' decision to distribute capital profits by way of
a dividend, the Company revoked its investment company status as defined under
section 266 (3) of the Companies Act 1985, on 7 September 2005.
2. The net asset value per Ordinary Share is based on net assets at the end of
the year, and on 12,041,147 Ordinary Shares (2006: 12,566,147), being the
number of Ordinary Shares in issue on that date.
The net asset value per C Share is based on net assets at the end of the year,
and on 9,145,990 C Shares (2006: 9,145,990), being the number of C Shares in
issue on that date.
3. The revenue return per Ordinary Share is based on the return attributable to
equity Shareholders of £190,379 and is based on 12,391,147 Ordinary Shares,
being the weighted average number of Ordinary Shares in issue during the
period.
The revenue return per C Share is based on the return attributable to equity
Shareholders of £210,137 and is based on 9,145,990 C shares, being the weighted
average number of C Shares in issue during the period.
4. 75% of the fees payable to the Investment Manager are charged against
realised capital reserve. This is in line with the Board's intended long-term
split of returns from the investment portfolio of the Company.
5. The financial information set out in these statements does not constitute
the Company's statutory accounts , in terms of section 240 of the Companies Act
1985,for the year ended 30 April 2007 but is derived from those accounts.
Statutory accounts will be delivered to the Registrar of Companies after the
Annual General Meeting.
6. The Annual Report will be circulated by post to all Shareholders shortly and
copies will be available thereafter to members of the public from the Company's
registered office.
7. The Annual General Meeting of the Company will be held at 12 noon on 11
September 2007 at One Jermyn Street, London SW1Y 4UH. The Annual General
Meeting will be followed by separate class meetings of the holders of
Ordinary Shares and C Shares.