Final Results
Avon Rubber PLC
28 November 2002
STRICTLY EMBARGOED UNTIL 0700 HOURS 28 NOVEMBER 2002
AVON RUBBER p.l.c.
PRELIMINARY RESULTS FOR THE YEAR ENDED 30 SEPTEMBER 2002
2002 2001
£MILLION £MILLION
TURNOVER 250.5 278.0
TOTAL OPERATING PROFIT- before exceptionals 10.4 8.7
PROFIT / (LOSS) BEFORE TAX
- before exceptionals 7.0 3.4
- after exceptionals (1.5) (9.1)
(LOSS) / EARNINGS PER SHARE
Basic (5.7)p (30.6)p
Before exceptional items 16.0p 6.6p
Before exceptional Items and goodwill amortisation 18.3p 8.8p
Diluted (5.7)p (30.6)p
DIVIDEND PER SHARE 7.5p 7.0p
- Operating profit before exceptionals increased 20% on lower sales
- Strong cash performance
- Net debt reduced by a further £12 million to £41 million
- Net interest charge down 36%
- Final dividend increased 14% to 4.0p
Commenting on the results, Steve Willcox, Chief Executive said: 'Although
all our markets will remain challenging, with our reduced cost base and
Group wide product development initiatives, the Group is now positioned
to achieve growth in all our core business areas. We are confident that
our strategy and actions will continue to translate into further
enhancing shareholder value.'
For further enquiries, please contact:
Avon Rubber p.l.c
Steve Willcox, Chief Executive 020 7950 2800
Terry Stead, Finance Director (until 3:30pm)
From 29 November 01225 861100
(Local/Trade Press)
Roger Hunt 01225 861100
Jayne Hunt
Weber Shandwick Square Mile
Richard Hews 020 7950 2800
Rachel Taylor
An analyst meeting will be held at 09.30 this morning at the offices of
Weber Shandwick Square Mile, Aldermary House, 15 Queen Street, London,
EC4N 1TX.
High resolution images are available for the media to download free of
charge from www.vismedia.co.uk.
Notes to editors: Avon Rubber p.l.c. is an international polymer
engineering group adding value through material, manufacturing and
industry sector expertise. The Group is currently capitalised at
approximately £40 million.
Avon is a significant supplier to the world's automotive, engineering,
dairy and defence markets - manufacturing high performance elastomer
products. The business is split into two divisions: Automotive
Components and Technical Products.
AVON RUBBER p.l.c.
PRELIMINARY RESULTS FOR THE YEAR ENDED 30 SEPTEMBER 2002
INTRODUCTION
The business strategy we are pursuing includes:
- Focussing on cash generation.
- Establishing product development and manufacturing centres of excellence.
- Establishing or developing operations in lower labour cost territories
using world class manufacturing facilities and practices.
- Targeting cost reduction and efficiency through 'Six Sigma Breakthrough'
and lean manufacturing.
- Focussing on selected markets in Technical Products where, through product
development and our materials expertise, we can create a competitive advantage
and add value.
- Disposing of non-core business entities.
At the time of our interim results in May, we indicated that we would
expect to have completed the transfer of work from our Trowbridge factory
to our existing facilities in Portugal and the Czech Republic; we would
restructure our borrowings, particularly those in Euros; and continue our
focus on cash generation. All of these have been achieved and the
successful transfer of manufacturing from Trowbridge was completed ahead
of plan.
We have completed the restructuring of our borrowings on a global multi-
currency basis giving a better balance against our assets and the
flexibility required by an international group. Net borrowings in the
second half were reduced by £6.3 million to £41.0 million (2001: £53.0
million) giving a full year reduction of £12.0 million after cash
outflows of £5.4 million on the exceptional item.
The second half operating profit before exceptional items, enhanced by
the benefits of our 'Six Sigma Breakthrough' programme, showed an
improvement over the first half, which was itself an improvement over the
corresponding period last year. This continuous improvement was coupled
with a 36% reduction in our net interest cost for the year from £5.3
million to £3.4 million, demonstrating the benefits of our sustained
emphasis on cash management.
2002 saw a significant improvement in our Technical Products division,
particularly in the UK and we are now starting to see the benefits of the
substantial investment in new facilities in Wiltshire undertaken in
recent years.
DIVIDEND
The Board is pleased to recommend an increased final dividend of 4.0p per
share (2001: 3.5p per share) which will be paid on 31 January 2003 to
ordinary shareholders on the register on 10 January 2003. When added to
the interim dividend of 3.5p per share (2001: 3.5p per share) the total
dividend is 7.5p per share (2001: 7.0p per share).
RESULTS
Sales in continuing businesses declined by £11.5 million to £250.5
million (2001: £262.0 million). Of this reduction £8.1 million occurred
in European Automotive, where we saw a sharp decline in demand,
particularly in light commercial vehicles and £2.7 million in Technical
Products. The discontinued businesses contributed £16.0 million to Group
turnover in the previous year. Whilst there were substantial movements in
exchange rates during the year, the change in the average rates had
little impact on reported sales and profit.
Total operating profit for the year before amortisation of goodwill of
£0.6 million (2001: £0.6 million) and exceptional charges was £11.1
million (2001: £9.4 million). After a net interest charge of £3.4 million
(2001: £5.3 million), Group profit before exceptional items and tax was
£7.0 million (2001: £3.4 million) on a turnover of £250.5 million (2001:
£278.0 million). The Group loss after exceptional items and before
taxation was £1.5 million (2001: £9.1 million).
There was an exceptional charge of £8.5 million. In the main, this
represents the cost of closing the Trowbridge factory and transferring
production together with some additional costs of reorganisation,
principally in our European automotive activities. The cash impact of the
exceptional operating expenses was £5.4 million during 2002. The
estimated total cash impact will be £7.3 million, with the balance
expected to be paid during 2003.
The taxation charge of £0.3 million compares to a credit of £0.6 million
for 2001 (restated for the effects of the implementation of FRS 19 which
relates to Deferred Tax).
The loss after taxation, exceptional items and minority interests was
£1.6 million (2001: £8.4 million) and basic loss per share was 5.7p
(2001: 30.6p). Profit after taxation and minority interests but before
exceptional items was £4.4 million (2001: £1.8 million) and earnings per
share on this basis was 16.0p (2001: 6.6p).
Following the high level of investment in recent years we have well
equipped factories and therefore we were able to maintain capital
expenditure in the year below depreciation at £5.1 million (2001: £5.8
million). We expected capital expenditure to be lower than depreciation
of £10.4 million, but the actual level was even lower than anticipated
due to the timing of some expenditure, which will now occur in 2003.
However, we would expect capital expenditure, excluding that for new
business such as the Joint Services General Purpose Mask, to continue
below depreciation.
Our focus on debt reduction has continued and net borrowings have been
reduced in the year by £12.0 million to £41.0 million (2001: £53.0
million). The low level of capital expenditure has helped, but trade
working capital has also been reduced by £6.0 million to £27.7 million
(2001: £33.7 million) giving a trade working capital to sales ratio of
11.0% (2001: 13.0%). In the current climate we consider debt reduction to
be an important element in delivering shareholder value and will continue
our efforts in this area.
AUTOMOTIVE COMPONENTS
At constant exchange rates, sales in continuing operations were down 4.8%
at £186.2 million (2001: £195.6 million). North American sales remained
steady at £80.7 million (2001: £80.1 million), but European sales were
8.6% down at £105.5 million (2001: £115.5 million). Operating profit in
continuing operations declined by £2.5 million to £4.5 million (2001:
£7.0 million). The whole of this reduction was in Europe, reflecting the
lower sales and disruption costs caused by reorganisation.
We have a clear strategy with centres of excellence for our major product
areas.
In the European Automotive market there was a significant downturn,
particularly in commercial vehicles. We have seen the results of this in
reduced demand, particularly in France and Spain where we have more
dependence on light commercial vehicles. The major task during the second
half of 2002 was the transfer of manufacturing from Trowbridge to
Portugal and the Czech Republic. This was successfully completed by the
end of August. The final closure of Trowbridge will be accomplished by
the end of the calendar year, by which time we expect to be achieving the
targeted annual benefits of £3 million. After a period of consolidation
this division is well placed to develop new business and service key
customers. The focussed cost reduction exercise at our anti-vibration
systems business in Chippenham, together with the investment in new
product development, has resulted in a significant performance
improvement whilst maintaining its technology edge.
The North American market has shown a remarkable resilience with overall
sales of vehicles remaining at historically high levels. The first
quarter of our year was disrupted by the effects of the events of 11
September 2001. Since then we have seen sustained high volumes but with
the 'new domestic' manufacturers gaining market share at the expense of
the traditional 'Big Three'. We are continuing our work with the 'new
domestics', including opening an engineering office in Japan, which is
already generating orders and is expected to yield greater benefits in
the future.
At the time of our preliminary announcement last year we outlined plans
for the development of our facility in Orizaba, Mexico to be our North
American coolant hose factory. In our interim statement we were able to
confirm that we were already receiving significant orders. This has
continued in the second half of 2002. Orizaba is growing substantially
and will be a major supplier of coolant hose by 2004.
During the year, a new production line was installed for the production
of newly developed ultra low permeation fuel hose, called CADbar 9000.
This will help our customers meet more stringent US government emission
regulations and we expect this product line to grow significantly in
importance over the next few years. Our leadership in this product area
is also attracting considerable interest from new target customers,
particularly the 'new domestics'.
TECHNICAL PRODUCTS
Sales at constant exchange rates in continuing operations were lower at
£64.3 million (2001: £66.7 million) with operating profit up by £2.3
million at £5.9 million (2001: £3.6 million).
We are focussed on selected markets utilising product development and
materials expertise to create a competitive advantage.
This division has demonstrated substantial benefits from our actions over
the last few years. We have disposed of non-core activities which were
either loss making or only marginally profitable. The progress in the UK
has been significant and our new facility at Hampton Park West is now
operating at higher efficiency levels and still has capacity to grow. Our
French operation has had one of its best years and Hi-Life, our North
American dairy business continues its outstanding performance. In our
preliminary announcement last year we noted the expansion of our Zatec
blade assembly business into Mexico. This has allowed us to develop more
business for these products.
The System Design and Demonstration phase for the US Joint Services
General Purpose Mask is continuing on plan and we are working to be in
production during 2005 for deliveries in 2006. We have now tendered for
the design and development contract for the Replacement General Service
Respirator for the UK Ministry of Defence. This is targeted to be in
production by 2006. We see a major growth opportunity based on our world
leading position in the design and manufacture of respiratory protection
and related products.
FINANCING
Net debt at the year-end stood at £41.0 million (2001: £53.0 million) a
reduction of £12.0 million in the year and £6.3 million in the second
half. Payments of exceptional expenses amounted to £5.4 million. This
resulted in year-end gearing of 52.9% (2001: 65.7%).
During the second half of the year, and as indicated in the interim
statement, we have restructured our debt facilities to increase our
longer term Euro borrowings. In addition, we have substituted our 'on
demand' facilities with multi-currency committed facilities allowing us
to match our debt more closely to our asset base and we have simplified
and reduced our overall facilities level in line with our improved net
debt position.
We shall continue our focus on cash generation and our immediate goal
remains to reduce gearing to below 50%.
OUTLOOK
We have now completed a significant phase in our restructuring and our
strategy is on course. Over the last two years we have substantially
reduced borrowings. We are pursuing our strategy of disposing of non-core
business entities, creating product development and manufacturing centres
of excellence and developing or investing in lower labour cost areas in
Continental Europe and Mexico.
Although all our markets will remain challenging, with our reduced cost
base and Group wide product development initiatives, the Group is now
positioned to achieve growth in all our core business areas. We are
confident that our strategy and actions will continue to translate into
further enhancing shareholder value.
Consolidated Profit and Loss Account
for the year ended 30 September 2002
Before
Before Exceptional Exceptional Exceptional 2001
Exceptional Items 2002 Items Items Total
Items (note 3) Total (Restated (Restated
note 1) note 1)
Note £'000 £'000 £'000 £'000 £'000 £'000
______________________________________________________________________________
Turnover
Continuing operations 250,509 - 250,509 262,031 - 262,031
Discontinued operations - - - 16,010 - 16,010
_________ ________ ________ _________ ________ _________
Total turnover 2 250,509 - 250,509 278,041 - 278,041
Cost of sales (214,523) - (214,523) (243,781) (952) (244,733)
_________ ________ ________ _________ ________ _________
Gross profit 35,986 - 35,986 34,260 (952) 33,308
Net operating expenses
(including £626,000 (2001: £617,000)
goodwill amortisation) (25,565) (6,701) (32,266) (25,645) (2,604) (28,249)
_________ ________ ________ _________ ________ _________
Operating profit
Continuing operations 10,421 (6,701) 3,720 10,496 (3,556) 6,940
Discontinued operations - - - (1,881) - (1,881)
_________ ________ ________ _________ ________ _________
Group operating profit 10,421 (6,701) 3,720 8,615 (3,556) 5,059
Share of profits of joint
venture and associate 21 - 21 119 - 119
_________ ________ ________ _________ ________ _________
Total operating profit
including joint venture and associate 2 10,442 (6,701) 3,741 8,734 (3,556) 5,178
Loss on disposal of fixed assets - (1,205) (1,205) - - -
Loss on disposal of operations - (568) (568) - (8,916) (8,916)
_________ ________ ________ _________ ________ _________
Profit/(loss) on ordinary activities
before interest 10,442 (8,474) 1,968 8,734 (12,472) (3,738)
Interest receivable 609 - 609 2,516 - 2,516
Interest payable (4,032) - (4,032) (7,837) - (7,837)
_________ ________ ________ _________ ________ _________
(Loss)/ profit on ordinary activities
before taxation 7,019 (8,474) (1,455) 3,413 (12,472) (9,059)
Taxation 4 (2,810) 2,500 (310) (1,544) 2,184 640
_________ ________ ________ _________ ________ _________
(Loss)/profit on ordinary activities
after taxation 4,209 (5,974) (1,765) 1,869 (10,288) (8,419)
Minority interests 194 - 194 (30) - (30)
_________ ________ ________ _________ ________ _________
(Loss)/profit for the year 4,403 (5,974) (1,571) 1,839 (10,288) (8,449)
Dividends
(including non-equity interests) 6 (2,031) - (2,031) (1,961) - (1,961)
_________ ________ ________ _________ ________ _________
Retained loss for the year 2,372 (5,974) (3,602) (122) (10,288) (10,410)
========= ======== ======== ========= ======== =========
Rate of dividend
Ordinary 7.5p 7.0p
(Loss)/earnings per ordinary share 7
Basic (5.7)p (30.6)p
Before exceptional items 16.0p 6.6p
Before goodwill amortisation
and exceptional items 18.3p 8.8p
Diluted (5.7)p (30.6)p
There is no material difference between the loss as stated above and that
calculated on an historical cost basis.
CONSOLIDATED STATEMENT
OF TOTAL RECOGNISED GAINS AND LOSSES
for the year ended 30 September 2002
Note
2002 2001
(Restated
Note 1)
£'000 £'000
Loss for the year (1,571) (8,449)
Premium paid on redemption of preference shares - (84)
Net exchange differences on overseas investments 768 1,143
_________ _________
Total losses for the year (803) (7,390)
Prior year adjustment (deferred tax) 1 (2,688) -
_________ _________
Total losses since last annual report (3,491) (7,390)
========= =========
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
for the year ended 30 September 2002
2002 2001
(Restated
Note 1)
£'000 £'000
Opening shareholders' funds as previously stated 81,605 87,963
Prior year adjustment (deferred tax) (2,688) (2,410)
_________ _________
Opening shareholders' funds restated 78,917 85,553
Loss for the year (1,571) (8,449)
Dividends (2,031) (1,961)
Net exchange difference on overseas investments 768 1,143
Redemption of preference shares - (584)
Goodwill resurrected on disposal of operations - 3,215
_________ _________
Closing equity shareholders' funds 76,083 78,917
========= =========
CONSOLIDATED BALANCE SHEET
At 30 September 2002
2002 2001
(Restated
Note 1)
£'000 £'000
Fixed Assets
Intangible assets 13,107 13,553
Tangible assets 93,306 100,865
Investments 914 647
_________ _________
107,327 115,065
========= =========
Current Assets
Stocks 19,210 22,534
Debtors
- amounts falling due within one year 42,200 47,246
- amounts falling due after more than one year 5,378 5,604
Investments 3,536 -
Cash at bank and in hand 8,042 13,586
_________ _________
78,366 88,970
========= =========
Creditors
Amounts falling due within one year 70,775 66,189
_________ _________
Net current assets 7,591 22,781
Total assets less current liabilities 114,918 137,846
Creditors
Amounts falling due after more than one year 30,910 51,029
Provisions for liabilities and charges 6,458 6,179
_________ _________
Net assets 77,550 80,638
========= =========
Capital and reserves
Ordinary share capital 27,824 27,824
Share premium account 34,070 34,070
Revaluation reserve 2,536 2,578
Capital redemption reserve 500 500
Profit and loss account 11,153 13,945
_________ _________
Equity shareholders' funds 76,083 78,917
Minority interests (equity interests) 1,467 1,721
_________ _________
Total capital employed 77,550 80,638
========= =========
CONSOLIDATED CASH FLOW STATEMENT
2002 2001
Note £000 £000
Operating activities
Operating profit 3,741 5,178
Goodwill amortisation 626 617
Depreciation 10,446 11,945
Impairment/writedown of fixed assets and goodwill - 2,201
Provision for exceptional operating expenses 1,388 (3,238)
Movement in working capital and other provisions 5,982 10,370
Other movements 1,080 1,141
________ _________
Net cash flow from operating activities 23,263 28,214
Returns on investments and servicing of finance (3,359) (4,682)
Corporation tax (paid)/received (1,726) 1,281
Net capital expenditure (4,146) (6,170)
Capitalised development expenditure (625) (990)
Purchase of fixed asset investments (1,120) (98)
Sale of operations 904 2,002
Equity dividends paid (1,923) (5,731)
________ _________
Net cash inflow before management of
liquid resources and financing 11,268 13,826
Management of liquid resources
Increase in investments treated as liquid
resources (3,536) -
Financing
Redemption of preference shares - (584)
Net movement in loans and finance leases (8,446) (3,745)
________ _________
(Decrease)/increase in cash (714) 9,497
======== =========
Reconciliation of net cash flow to movement in net debt
(Decrease)/increase in cash (714) 9,497
Net movement in loans and finance leases 8,446 3,745
Movement in liquid resources 3,536 -
Amortisation of loan costs (44) (279)
Exchange differences 722 (985)
________ _________
Movement in net debt in the period 11,946 11,978
Net debt at the beginning of the period (52,967) (64,945)
________ _________
Net debt at the end of the period 8 (41,021) (52,967)
======== =========
1. NOTES TO THE PRELIMINARY ANNOUNCEMENT
(a) The figures and financial information for the year ended 30
September 2002 do not constitute the statutory financial statements
for that year. Those financial statements have not yet been
delivered to the Registrar, nor have the auditors yet reported on
them.
(b) The Company's accounting period end has been changed from the
Saturday nearest to 30 September to 30 September. This change has
had no significant effect on the reporting of the results for the
year ended 30 September 2002.
(c) The preliminary announcement has been prepared using accounting
policies that are consistent with the policies detailed in the
financial statements for the year ended 29 September 2001 except for
the introduction during the year of Financial Reporting Standard
(FRS) 19 (Deferred Tax).
The adoption of this standard represents a change in accounting
policy and the comparative figures have been restated accordingly.
In accordance with FRS 19, full provision (on an undiscounted basis)
is made for deferred tax assets and liabilities arising from timing
differences between the recognition of gains and losses in the
financial statements and their recognition in the respective tax
computations. Deferred tax assets are recognised only to the extent
that they are more likely than not to be recovered. The cumulative
cost of the full recognition of deferred tax relating to previous
years has been recognised in the accounts as a prior year adjustment
and comparative figures for 2001 have been restated. The effect has
been to reduce Group reserves at 30 September 2001 by £2,688,000
(2000: £2,410,000).
2.Segmental Information
for the year ended 30 September 2002
2002 2001
a)External sales by destination: £'000 £'000
United Kingdom 49,461 46,207
Other European 83,702 95,506
North America
- continuing operations 111,839 116,433
- discontinued operations - 16,010
Rest of World 5,507 3,885
_________ _________
250,509 278,041
_________ _________
2002 2001
Total Total
External Operating External Operating
Sales Profit/(loss) Sales Profit/(loss)
£'000 £'000 £'000 £'000
b) By business sector:
Before exceptional operating items
Automotive Components
Continuing operations 186,176 4,485 195,017 6,932
Discontinued operations - - 11,350 (769)
________ ________ ________ _________
186,176 4,485 206,367 6,163
________ ________ ________ _________
Technical Products
Continuing operations 64,333 5,957 67,014 3,683
Discontinued operations - - 4,660 (1,112)
________ ________ ________ _________
64,333 5,957 71,674 2,571
________ ________ ________ _________
250,509 10,442 278,041 8,734
________ ________ ________ _________
2002 2001
Total Total
External Operating External Operating
Sales Profit/(loss) Sales Profit/(loss)
£'000 £'000 £'000 £'000
c) After exceptional operating items
Automotive Components
Continuing operations 186,176 (1,853) 195,017 5,577
Discontinued operations - - 11,350 (769)
________ ________ ________ _________
186,176 (1,853) 206,367 4,808
________ ________ ________ _________
Technical Products
Continuing operations 64,333 5,594 67,014 1,482
Discontinued operations - - 4,660 (1,112)
________ ________ ________ _________
64,333 5,594 71,674 370
________ ________ ________ _________
250,509 3,741 278,041 5,178
________ ________ ________ _________
2002 2001
Total Total
External Operating External Operating
Sales Profit/(loss) Sales Profit/(loss)
£'000 £'000 £'000 £'000
d) By origin:
Before exceptional operating items:
United Kingdom 66,057 450 77,253 (769)
Other European 71,291 1,563 70,508 3,610
North America - Continuing operations 113,161 8,429 114,270 7,774
- Discontinued operations - - 16,010 (1,881)
________ ________ ________ _________
250,509 10,442 278,041 8,734
======== ======== ======== =========
Total Total
External Operating External Operating
Sales Profit/(loss) Sales Profit/(loss)
£'000 £'000 £'000 £'000
e) After exceptional operating items:
United Kingdom 66,057 (5,222) 77,253 (919)
Other European 71,291 534 70,508 2,808
North America - Continuing operations 113,161 8,429 114,270 5,170
- Discontinued operations - - 16,010 (1,881)
________ ________ ________ _________
250,509 3,741 278,041 5,178
======== ======== ======== =========
f)Analysis of external sales and operating profit:
2002 2001
£'000 £'000
External sales
- First half of year 126,379 141,476
- Second half of year 124,130 136,565
_________ _________
250,509 278,041
========= =========
Total operating profit before exceptional items
- First half of year 4,784 3,833
- Second half of year 5,658 4,901
________ ________
10,442 8,734
======== ========
3. The exceptional operating expenses relate principally to European
rationalisation and reorganisation and the closure of the UK automotive
hose factory at Trowbridge. The loss on disposal of fixed assets relates
to the write off assets following this closure.
The loss on disposal of operations relates to additional costs
incurred following the disposal of the Nylaflow industrial hose
business and Avon Injected Rubber & Plastics Inc. in September
2001.
4. The taxation charge/(credit) based on the results for the year
comprises:
2002 2001
(restated
Note 1)
£'000 £'000
Current tax
UK corporation tax on profits of the year at
30% (2001: 30%) 28 (87)
Overseas Taxes 1,802 21
Associated company (13) 42
Under provision in previous years 576 -
________ _________
2,393 (24)
Deferred tax
Origination and reversal of timing differences (2,083) (616)
________ _________
310 (640)
======== =========
5. Profit and loss accounts of foreign group undertakings are translated
at average rates of exchange and balance sheets are translated at year-
end rates.
6. If approved, payment of the final dividend on the ordinary shares will
be made on 31 January 2003 to shareholders on the register at the
close of business on 10 January 2003. The total proposed final
dividend will be £1,077,000 (2001: £969,000).
7. Basic loss per share amounts to 5.7p (2001: 30.6p) and is based on
loss after taxation and deduction of minority interests and non-equity
dividends, of £1,571,000 (2001: £8,472,000) and 27,448,000 ordinary
shares (2001: 27,687,000) being the weighted average of the shares in
issue during the year.
Earnings per share before exceptional items amounts to 16.0p (2001:
6.6p) and is based on profit after taxation and deduction of minority
interests and non-equity dividends, of £4,403,000 (2001: £1,816,000).
Earnings per share before goodwill amortisation and exceptional items
amounts to 18.3p (2001: 8.8p) and is based on profit after taxation
and deduction of minority interests and non-equity dividends of
£5,029,000 (2001: £2,433,000).
The diluted loss per share is not materially different to the basic
loss per share.
Adjusted earnings per share figures have been calculated in addition
to basic and diluted figures since, in the opinion of the directors,
these provide further information for the understanding of the Group's
performance.
8. Analysis of net debt
Amortisation
As at Cash of loan issue Exchange As at
29-Sep-01 Flow costs Movements 30-Sep-02
£'000 £'000 £'000 £'000 £'000
Cash at bank and in hand 13,586 (5,518) - (26) 8,042
Overdrafts (6,613) 4,804 - (55) (1,864)
Debt due after 1 year (47,807) 17,256 (44) 603 (29,992)
Debt due within 1 year (11,768) (9,108) - 200 (20,676)
Finance leases (365) 298 - - (67)
Current asset investments - 3,536 - - 3,536
_________ ________ _________ ________ _________
(52,967) 11,268 (44) 722 (41,021)
========= ======== ========= ======== =========
9. Copies of the directors' report and the audited financial statements
for the year ended 30 September 2002 will be posted to shareholders
by 18 December 2002 and may be obtained thereafter from the
Company's registered office at Manvers House, Kingston Road,
Bradford on Avon, Wiltshire, BA15 1AA (Telephone: 01225 861100)
This information is provided by RNS
The company news service from the London Stock Exchange PPPUM