Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

31st Oct 2013 09:54

RNS Number : 8604R
Smart(J.)&Co(Contractors) PLC
31 October 2013
 



J SMART & CO (CONTRACTORS) PLC AND SUBSIDIARY COMPANIES

ACCOUNTS FOR THE YEAR ENDED 31st JULY 2013

PRELIMINARY STATEMENT

 

ACCOUNTS

 

Profit for the year was again adversely affected by a reduction in the value of our property portfolio as dictated by the International Financial Reporting Standards. Headline profit turned out at £829,000 which compares with a headline profit of £55,000 last year. If the impact of revalued property on the figures is disregarded then a truer reflection of Group performance emerges in the form of an underlying profit before tax for the year under review of £3,956,000 (including £2,244,000 profit from property sales and a contribution from joint ventures relating to property sales) which compares with the figure for underlying profit last year of £4,097,000 (no property sales). As forecast in the interim report, once property sales are stripped out of the figures, underlying profit is well below that of last year.

 

The Board is recommending a Final Dividend of 2.01p nett making a total for the year of 2.93p nett which compares with 2.90p nett for the previous year. After waivers by members holding over 50% of the shares, the Final Dividend will cost the Company £430,000.

 

Profit adjusted for pension scheme surplus, dividends paid and fair value reserve adjustment when added to opening shareholders' funds brings the total equity of the Group to £91,125,000.

 

 

TRADING ACTIVITIES

 

Group construction work carried out decreased by 20%, own work capitalised decreased by 33%. Group revenue decreased by 19% and headline Group profit increased fifteenfold. Underlying Group profit excluding the unrealised reduction in revalued property decreased by 3%.

 

Turnover in contracting was less than last year and a loss was sustained. Private dwelling sales were down on the previous year, although there has been a revival in sales since July 2013. Sales in precast concrete manufacture remained static, although the loss was reduced.

 

The Robertson Avenue development in Edinburgh is all but complete and while the office block is so far unlet, residential sales are currently proceeding satisfactorily.

 

Occupancy levels at our established industrial and commercial properties remain stable and we are seeing increased interest in our recent unlet developments.

 

 

FUTURE PROSPECTS

 

Work in hand in contracting is less than at this time last year and while there is work in the pipeline it seems clear that turnover in contracting during the current year will approximate to half that of last year.

 

Residential sales are currently promising. We are about to commence Phase I of an industrial development at South Gyle, Edinburgh. South Gyle is a very well established industrial and commercial area where we believe letting prospects are favourable.

 

It is too early to forecast the outcome of the current year with any degree of accuracy. However, notwithstanding that leased property values and occupation levels are currently stable and residential sales satisfactory, it is evident that the anticipated reduction in contracting turnover will significantly limit the recovery of overhead costs, leading to a substantial impairment in profitability for the current year.

 

 

 

 

 

 

 

J.M. SMART

Chairman

 

CONSOLIDATED INCOME STATEMENT for the year ended 31st JULY 2013

 

 

 

2013 

2012 

£000 

£000 

Group construction work carried out

20,595 

25,915 

Less: Own construction work capitalised

(2,214)

(3,329)

 

 

Revenue1 2

18,381 

22,586 

Cost of sales2

(17,313)

(18,645)

Gross Profit

1,068 

3,941 

Other operating income

5,383 

5,518 

Net operating expenses

(5,559)

(6,102)

Operating Profit before profit on sale and net deficit on valuation of investment properties

892 

3,357 

Profit on sale of investment properties

124 

Net deficit on valuation of investment properties

(3,127)

(4,042)

Operating Loss

(2,111)

(685)

Share of profits/(losses) in Joint Ventures

2,438 

(15)

Income from available for sale financial assets

138 

128 

Profit on sale of available for sale financial assets

34 

Finance income

356 

593 

Profit before tax

829 

55 

Taxation

(445)

(586)

Profit/(Loss) attributable to equity shareholders

384 

(531)

Earnings/(Loss) per share - Basic and Diluted

0.80p

(1.06)p

 

 

 

1. Group Revenue excludes the share of Joint Ventures' revenue of £6,523,000 (2012, £67,000).

2. 2012 Revenue and Cost of sales have been amended to revise income recognition on private housing in accordance with the requirements of IAS18 Revenue. There is no impact on the reported profit.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the year ended 31st JULY 2013

2013 

2012 

£000 

£000 

Profit/(Loss) for the year

384 

(531)

Other comprehensive income

Items that may be reclassified subsequently to Income Statement:

Fair value adjustment of available for sale financial assets

736 

46 

Tax adjustment on fair value reserve

(108)

Total items which may be reclassified subsequently to Income Statement

628 

51 

Items that will not be reclassified subsequently to Income Statement:

Actuarial gain/(loss) recognised in defined benefit pension scheme

2,926 

(4,517)

Deferred taxation on actuarial (gain)/loss

(874)

937 

Total items that will not be reclassified subsequently to Income Statement

2,052 

(3,580)

Total other comprehensive income/(loss)

2,680 

(3,529)

Total comprehensive income/(loss) for the year, net of tax

3,064 

(4,060)

Attributable to equity shareholders

3,064 

(4,060)

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

as at 31st July 2013

 

Share Capital

Capital Redemption Reserve

Fair Value Reserve

Retained Earnings

Total 

£000 

£000 

£000 

£000 

£000 

At 1st August 2011

1,008 

407 

96,145 

97,560 

Loss for the year

(531)

(531)

Other comprehensive income/(loss)

51 

(3,580)

(3,529)

Total comprehensive income/(loss)

51 

(4,111)

(4,060)

TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY

Shares purchased and cancelled

(19)

(732)

(751)

Transfer to capital redemption reserve

19

(19)

Dividends

(1,440)

(1,440)

Total transactions with owners

(19)

19

(2,191)

(2,191)

At 31st July 2012

989 

19

458 

89,843 

91,309 

Profit for the year

384 

384 

Other comprehensive income

628 

2,052 

2,680 

Total comprehensive income

628 

2,436 

3,064 

TRANSACTIONS WITH OWNERS, RECORDED DIRECTLY IN EQUITY

Shares purchased and cancelled

(47)

(1,798)

(1,845)

Transfer to capital redemption reserve

47

(47)

Dividends

(1,403)

(1,403)

Total transactions with owners

(47)

47

(3,248)

(3,248)

At 31st July 2013

942 

66

1,086 

89,031 

91,125

CONSOLIDATED STATEMENT OF FINANCIAL POSITION as at 31st JULY 2013

 

2013 

2012 

£000 

£000 

Non-current assets

Property, plant and equipment

1,279 

1,122 

Investment properties

62,325 

70,437 

Investments in Joint Ventures

819 

997 

Available for sale financial assets

3,817 

2,988 

Retirement benefit surplus

2,567 

Deferred tax asset

109 

557 

70,916 

76,101 

Current assets

Inventories

13,620 

10,654 

Trade and other receivables

6,650 

6,921 

Current tax assets

90 

Cash at bank and in hand

15,157 

9,761 

35,517 

27,336 

Total Assets

106,433 

103,437 

Non-current liabilities

Retirement benefit obligations

1,490 

Deferred tax liabilities

2,049 

2,180 

2,049 

3,670 

Current liabilities

Trade and other payables

3,595 

3,961 

Current tax liabilities

32 

Bank overdraft

9,664 

4,465 

13,259 

8,458 

Total Liabilities

15,308 

12,128 

Net Assets

91,125 

91,309 

Equity

Called up share capital

942 

989 

Capital redemption reserve

66 

19 

Fair value reserve

1,086 

458 

Retained earnings

89,031 

89,843 

Total Equity

91,125 

91,309 

CONSOLIDATED STATEMENT OF CASH FLOWS for the year ended 31st JULY 2013

 

2013 

2012 

£000 

£000 

Profit before tax

829 

55 

Share of (profits)/losses from Joint Ventures

(2,438)

15 

Depreciation

360 

363 

Unrealised valuation deficit on investment properties

3,127 

4,042 

Profit on sale of property, plant and equipment

(24)

(6)

Profit on sale of investment properties

(124)

Profit on sale of available for sale financial assets

(8)

(34)

Change in retirement benefits

(1,131)

(1,367)

Interest received

(100)

(103)

Change in inventories

(2,235)

(2,021)

Change in receivables

311 

454 

Change in payables

(409)

(414)

(1,842)

984 

Tax paid on profits

(1,232)

(823)

Net cash flows from operating activities

(3,074)

161 

Cash flows from investing activities

Additions to property, plant and equipment

(544)

(230)

Additions to investment properties

(879)

(94)

Sale of property, plant and equipment

51 

16 

Sale of investment properties

8,202 

Expenditure on own work capitalised - investment properties

(2,214)

(3,329)

Purchase of available for sale financial assets

(277)

(49)

Proceeds of sale of available for sale financial assets

192 

159 

Acquisition of investment in subsidiary, net of cash acquired

(227)

Interest received

100 

103 

Dividend from Joint Venture

2,115 

Net cash flows from investing activities

6,519 

(3,424)

Cash flows from financing activities

Purchase of own shares

(1,845)

(751)

Dividends paid

(1,403)

(1,440)

Net cash flows from financing activities

(3,248)

(2,191)

Increase/(Decrease) in cash and cash equivalents

197

(5,454)

Cash and cash equivalents at beginning of period

5,296 

10,750 

Cash and cash equivalents at end of period

5,493 

5,296 

NOTES TO THE PRELIMINARY STATEMENT

 

1. Basis of Preparation

 

This preliminary statement is an abridged version of the Company's full consolidated accounts, which have not yet been filed with the Registrar of Companies and have not yet been reported on by the Company's auditors.

 

The financial information included in this preliminary statement does not include all of the disclosures required by International Financial Reporting Standards (IFRS) or the Companies Act 2006 and accordingly does not itself comply with IFRS or the Companies Act 2006.

 

The company prepares its annual consolidated financial statements in accordance with IFRS and its interpretations issued by the International Accounting Standards Board as adopted by the European Union. There are no differences in the accounting policies applied in the preparation of the consolidated financial statements for the year to 31st July 2013 and the financial information included in this preliminary statement and the accounting policies disclosed in the 2012 Annual Report and Statement of Accounts.

 

The consolidated financial statements are prepared under the historical cost convention with the exception of investment properties and available for sale financial assets which are recognised at fair value.

 

The financial information for the year to 31st July 2012 is derived from the statutory accounts for that year which were submitted to the Registrar of Companies and upon which the Company's auditors provided an unqualified audit report and which did not contain a statement under S498 of the Companies Act 2006.

 

 

2. Dividends

2013 

2012 

£000 

£000 

Ordinary dividends

2011 Final dividend of 9.70p per 10p share

978 

2012 Interim dividend of 0.92p per 2p share

462 

2012 Final dividend of 1.98p per 2p share

968 

2013 Interim dividend of 0.92p per 2p share

435 

1,403 

1,440 

 

The Company is proposing a final dividend of 2.01p per share for the year to 31st July 2013 which, after waivers, will cost the Company £430,000.

 

The dividend if approved will be paid on 23rd December 2013 to shareholders on the Register at the close of business on 29th November 2013.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR UAVKROAARORA

Related Shares:

Smart (J) & Co
FTSE 100 Latest
Value8,362.56
Change-112.18