15th Aug 2017 10:18
TEX HOLDINGS PLC
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
TEX HOLDINGS PLC
INDEX
| Page |
Chairman's Statement | 2 |
Responsibility Statement | 3 |
Consolidated Statement of Comprehensive Income | 4 |
Consolidated Balance Sheet | 5 |
Consolidated Statement of Changes in Equity | 6 |
Consolidated Statement of Cash Flows | 7 |
Notes to the Interim Condensed Consolidated Financial Statements | 8-10 |
|
|
|
|
TEX HOLDINGS PLC
CHAIRMAN'S STATEMENT
Group turnover for the six months to 30th June 2017 was higher than the same period in the previous year. Pre-tax profit however is down on the previous year.
The Plastics and Boards and Panels Divisions both had a static turnover year on year. The Engineering Division turnover increased, but the bulk of the increase was in the sale of merchanted items, which generate a lower gross profit margin.
Profits for the first six months trading have not reflected the increased turnover, as a result of the mix of sales which included more merchanted items as noted above, and the balance of the costs of the relocation of G&M TEX to new premises.
The Engineering Division has a number of projects in progress that are due to be completed in the second half of the year.
The order book at the half year is at a similar level to June 2016, at £6,500,000.
The Board remains cautious. The anticipated out turn for the year, we expect, will maintain the recent trading patterns.
As with previous years, cash and cost control remains a corporate priority.
The Board is proposing to pay an interim dividend of 2.5 pence (2016: 2.5 pence) which will be paid on 6th October 2017 to shareholders on the register as at 15th September 2017.
ARB Burrows
Chairman
15th August 2017
TEX HOLDINGS PLC
RESPONSIBILITY STATEMENT
in respect of the interim financial report
We confirm that to the best of our knowledge:
· the interim condensed consolidated financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the EU;
· the interim management report includes a fair review of the information required by Disclosure and Transparency Rules ("DTR") 4.2.7R (indication of the important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
· the interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein).
A R B Burrows
Chairman
15th August 2017
TEX HOLDINGS PLC
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
Notes | 6 months ended 30.06.17 (Unaudited) £000 | 6 months ended 30.06.16 (Unaudited) £000 |
Year ended 31.12.16 (Audited) £000
| |
Revenue | 3 | 21,421 | 20,791 | 41,386 |
Cost of sales | (14,625) | (14,604) | (30,358) | |
Gross profit | 6,796 | 6,187 | 11,028 | |
Selling and marketing costs | (693) | (483) | (1,072) | |
Administrative expenses | (5,598) | (5,157) | (8,702) | |
Operating profit | 505 | 547 | 1,254 | |
Finance costs | (82) | (52) | (147) | |
Profit before taxation | 423 | 495 | 1,107 | |
Taxation | 4 | (92) | (101) | (199) |
Profit for the period
| 331 | 394 | 908 | |
Other comprehensive income: | ||||
Actuarial gain arising on defined benefit pension scheme | - | - | (50) | |
Tax recognised on actuarial gain on defined pension scheme | - | - | 10 | |
Total comprehensive income for the period | 331 | 394 | 868 | |
Basic and diluted earnings per share | 5.2p | 6.2p | 14.3p | |
TEX HOLDINGS PLC
CONSOLIDATED BALANCE SHEET
Notes | As at 30.06.17 (Unaudited) £000 | As at 30.06.16 (Unaudited) £000 | As at 31.12.16 (Audited) £000 | |
ASSETS | ||||
Non-current assets | ||||
Property, plant and equipment | 7 | 6,180 | 5,492 | 5,864 |
Deferred tax assets | 177 | 156 | 187 | |
6,357 | 5,648 | 6,051 | ||
Current assets | ||||
Inventories | 6,952 | 7,271 | 6,883 | |
Trade and other receivables | 11,270 | 10,430 | 10,620 | |
Cash in hand | - | 942 | - | |
18,222 | 18,643 | 17,503 | ||
Total assets | 24,579 | 24,291 | 23,554 | |
EQUITY | ||||
Capital and reserves attributable to the equity holders of the parent | ||||
Share capital | 635 | 635 | 635 | |
Other reserves | 2,906 | 2,906 | 2,906 | |
Retained earnings | 6,620 | 6,291 | 6,289 | |
Total equity | 10,161 | 9,832 | 9,830 | |
LIABILITIES | ||||
Non-current liabilities | ||||
Other interest-bearing loans and borrowings | 2,542 | 2,709 | 2,621 | |
Employee benefits | 1,470 | 1,464 | 1,492 | |
4,012 | 4,173 | 4,113 | ||
Current liabilities | ||||
Bank overdraft | 1,053 | - | 243 | |
Other interest-bearing loans and borrowings | 792 | 1,017 | 887 | |
Trade and other payables | 8,019 | 8,678 | 8,021 | |
Provision for other liabilities and charges | 199 | 199 | 199 | |
Tax payable | 343 | 392 | 261 | |
10,406 | 10,286 | 9,611 | ||
Total liabilities | 14,418 | 14,459 | 13,724 | |
Total equity and liabilities | 24,579 | 24,291 | 23,554 |
TEX HOLDINGS PLC
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Share Capital £000 | Capital Redemption Reserve £000 | Share Premium Account £000 |
Retained Earnings £000 |
Total Equity £000 | |
Balance at 1 January 2016 | 635 | 16 | 2,890 | 5,897 | 9,438 |
Profit for the period | - | - | - | 394 | 394 |
Pension fund actuarial movement net of tax | - | - | - | - | - |
Dividends paid | - | - | - | - | - |
- | - | - | 394 | 394 | |
Balance at 30 June 2016 | 635 | 16 | 2,890 | 6,291 | 9,832 |
Balance at 1 January 2016 | 635 | 16 | 2,890 | 5,897 | 9,438 |
Profit for the period | - | - | - | 908 | 908 |
Pension fund actuarial movement net of tax | - | - | - | (40) | (40) |
Dividends paid | - | - | - | (476) | (476) |
- | - | - | 392 | 392 | |
Balance at 31 December 2016 | 635 | 16 | 2,890 | 6,289 | 9,830 |
Balance at 1 January 2017 | 635 | 16 | 2,890 | 6,289 | 9,830 |
Profit for the period | - | - | - | 331 | 331 |
Pension fund actuarial movement net of tax | - | - | - | - | - |
Dividends paid | - | - | - | - | - |
- | - | - | 331 | 311 | |
Balance at 30 June 2017 | 635 | 16 | 2,890 | 6,620 | 10,161 |
TEX HOLDINGS PLC
CONSOLIDATED STATEMENT OF CASH FLOWS
6 months ended 30.06.17 (Unaudited) £000 | 6 months ended 30.06.16 (Unaudited) £000 |
Year ended 31.12.16 (Audited) £000 | |
Cash flows from operating activities | |||
Profit for the period | 331 | 394 | 908 |
Adjustments for: | |||
Depreciation | 556 | 555 | 1,082 |
Loss on sale of fixed assets | 6 | - | - |
Finance costs | 82 | 52 | 147 |
Taxation | 92 | 101 | 199 |
Operating profit before changes in working capital and provisions | 1,067 | 1,102 | 2,336 |
Movement in trade and other receivables | (650) | (889) | (1,079) |
Movement in inventories | (69) | (725) | (337) |
Movement in trade and other payables | (2) | 1,197 | 540 |
Increase in provisions | - | - | - |
Movement in employee benefits | (50) | (50) | (100) |
Cash generated from operations | 296 | 635 | 1,360 |
Tax recovered/(paid) | - | (4) | (254) |
Net cash generated from operating activities | 296 | 631 | 1,106 |
Cash flows from investing activities | |||
Purchases of property, plant and equipment (PPE) | (914) | (481) | (837) |
Proceeds from sale of PPE | 36 | 11 | 16 |
Net cash used in investing activities | (878) | (470) | (821) |
Cash flows from financing activities | |||
New borrowings | 450 | 2,230 | 2,000 |
Repayments of borrowings | (316) | (216) | (632) |
Finance lease payments | (308) | (219) | (339) |
Interest paid | (54) | (26) | (93) |
Dividends paid to company's shareholders | - | - | (476) |
Net cash used in financing activities | (228) | 1,769 | 460 |
Net (decrease)/increase in cash and cash equivalents | (243) | 1,930 | 745 |
Cash and cash equivalents at beginning of the period | (810) | (988) | (988) |
Cash and cash equivalents at end of the period | (1,053) | 942 | (243) |
TEX HOLDINGS PLC
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Basis of preparation
The condensed consolidated financial statements have been prepared using accounting policies consistent with International Financial Reporting Standards as adopted by EU and in accordance with International Accounting Standard (IAS) 34 Interim Financial Reporting. The condensed consolidated financial statements have not been audited or reviewed.
The comparative figures for the financial year ended 31st December 2016 are not the statutory financial statements for that financial year. Those financial statements have been reported on by the Company's auditors and delivered to the Registrar of Companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.
2. Significant accounting policies
The condensed consolidated financial statements have been prepared under the historical cost convention.
The same accounting policies, presentation and methods of computation are followed in these condensed consolidated financial statements as were applied in the preparation of the Group's consolidated financial statements for the year ended 31st December 2016.
3. Segment information
The following is an analysis of the revenue and results for the period analysed by business segment, the Group's primary basis of segmentation.
|
Plastics |
Engineering |
Boards & Panels | Total for continuing operations | |
2017 | £000 | £000 | £000 | £000
| |
Revenue | |||||
Total revenue from continuing operations | 11,106 | 8,101 | 2,214 | 21,421 | |
Result | |||||
Segment result from continuing operations | 489 | 441 | 78 | 1,008 | |
Expenses pertaining to the Company | (503) | ||||
Operating profit | 505 | ||||
Finance costs | (82) | ||||
Profit before taxation | 423 | ||||
Taxation | (92) | ||||
Profit for the period from continuing operations | 331 |
All operations are continuing.TEX HOLDINGS PLC
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
3. Segment information (continued)
Segment information about the Group's continuing operations is presented below.
|
Plastics |
Engineering |
Boards & Panels | Total for continuing operations | |
2016 | £000 | £000 | £000 | £000
| |
Revenue | |||||
Total revenue from continuing operations | 11,161 | 7,481 | 2,149 | 20,791 | |
Result | |||||
Segment result from continuing operations | 488 | (24) | 157 | 621 | |
Expenses pertaining to the Company | (74) | ||||
Operating profit | 547 | ||||
Finance costs | (52) | ||||
Profit before taxation | 495 | ||||
Taxation | (101) | ||||
Profit for the period from continuing operations | 394 |
4. Taxation
Interim period corporation tax is accrued based on the estimated average annual effective income tax rate of 20% (6 months ended 30th June 2016: 20%).
5. Earnings per share
Basic earnings per share of 5.2p (2016: 6.2p) is based on the following data.
Earnings
| 6 months ended 30.06.17 (Unaudited) £000 | 6 months ended 30.06.16 (Unaudited) £000 | |
Earnings for the purposes of basic earnings per share | 331 | 394 |
Number of shares
| 6 months ended 30.06.17 (Unaudited) | 6 months ended 30.06.16 (Unaudited) | |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 6,351,452 | 6,351,452 |
TEX HOLDINGS PLC
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6. Dividends
During the interim period, no dividends were paid (2016: £Nil).
7. Property, plant and equipment
During the period, the Group spent £914,000 on additions.
It also disposed of certain machinery and equipment with a carrying value of £42,000 for proceeds of £36,000.
8. Related party transactions
The Company has a related party relationship with its subsidiaries and directors.
A R B Burrows has an interest in Edward Le Bas Properties Limited through which the Group rents properties at normal commercial rates. Transactions during the period ended 30th June 2016 that require disclosure are detailed below:
Rentals paid £159,000 (30 June 2016: £149,000)
Trade payables £Nil (30 June 2016: £Nil)
A R B Burrows has an interest in IS&G Steel Stockholders Limited through which the Group purchases steel. Transactions during the period ended 30th June 2016 that require disclosure are detailed below:
Purchases £97,379 (30 June 2016: £72,080)
Trade payables £60,588 (30 June 2016: £27,436)
A R B Burrows is a trustee and a beneficiary of the Pension and Assurance Scheme of Edward Le Bas Limited, which is a substantial shareholder in the Company.
All intra-group related party transactions and outstanding balances are eliminated in the preparation of the consolidated financial statements of the Group and therefore in accordance with IAS 24 related party disclosures are not disclosed.
9. Approval of interim financial statements
The interim financial statements were approved by the Board of Directors on 14th August 2017.
Related Shares:
TXH.L