18th Dec 2013 10:56
TRICOR PLC ("Tricor" or the "Company")
Unaudited Interim Results for the six months ended 30 September 2013
Tricor (AIM: TRIC), the investment company focussed on the resources sector with investments in iron sand and sand trading operations in the Philippines, today announces its unaudited interim results for the six months ended 30 September 2013.
Highlights
| Unaudited six months to 30 Sept 2013 £'000s |
Unaudited six months to 30 Sept 2012 £'000s |
|
|
|
Revenue | 1,464 | - |
Gross Profit | 70 | - |
Loss before Tax | (1,100) | (232) |
Cash Balance at 30.09.13 | 625 | 14 |
· Tricor Environmental Pte Ltd's ('TEPL') sand trading operations from its Porac site commenced, generating revenue of £1.5m during the period;
· Investment made in Tricor Minerals Pte Ltd ('TM'), a high margin iron sand trading business that offers rapid growth and profit potential for the Company;
· Sea Wind Group Ltd, a wholly owned subsidiary of TEPL, granted exclusive rights to the Bangan Site, which contains abundant resource of iron sand and sand and is located at the Bucao River, Province of Zambales, Philippines, adjacent to TEPL's Porac site; total number of sites on which TEPL holds exclusive rights increased to three;
· Purchase of first iron sand separation plant by TM, to be located at the Porac site; commercial production commenced.
Chan Fook Meng, Executive Chairman, commented:
"Tricor has made great progress recently, which is not fully reflected in this set of results. Our investments are coming to fruition with multiple sites secured that contain abundant, replenishable quantities of sand and iron sand. TEPL's sand operation commenced from March of this year and TM's iron sand operations have just commenced commercial production. With investments now starting to generate cash, Tricor has a very strong platform on which to build.
"I am excited about the Company's prospects and look to the future with confidence and optimism."
Enquiries:
Tricor Plc:
Chan Fook Meng Chairman/CEO Tel +65 62362985
| |
Nominated Adviser and Joint Broker
Allenby Capital Ltd Jeremy Porter Nick Naylor James Reeve Tel +44 20 3328 5656
Joint Broker
XCAP Securities plc Jon Belliss Adrian Kirk Tel +44 20 71017070
Blythe Weigh Communications
Paul Weigh Halimah Hussain Tel +44 20 71383204
|
TRICOR PLC (the "Company")
Unaudited Interim Results for the six months ended 30 September 2013
CHAIRMAN'S STATEMENT
Introduction
I am pleased to present the interims results for Tricor, a period that has seen significant progress for the Company. Tricor has strengthened its balance sheets and has invested in new businesses - Tricor Environmental Pte Ltd ("TEPL"), Tricor Minerals Pte Ltd ("TM") and Tricor Resources Trading Pte Ltd ("TRT"). Our investments are beginning to perform and there is much hope for the future. If Tricor's investments perform as we currently expect, the Board believes they will generate profitable returns in calendar year 2014.
Investments
Tricor Environmental Pte Ltd
Following the investment made by the Company in TEPL in March of this year, encouraging progress has been made with respect to TEPL's sand operations. Sand sales commenced slowly in March but picked up in April and May 2013. Sand production was slow in June 2013 as, given the onset of the monsoon season, TEPL did not then have the required equipment to load sand onto barges during rough seas. As expected, the annual monsoon season resulted in negligible operations between July and October of this year, as will be the case every year, with operations resuming in November. The performance of TEPL's sand operations in December 2013 indicates that, barring unforeseen circumstances, it is possible for TEPL to deliver revenue of up to £1 million per month during non-monsoon months from the Porac site alone.
Tricor Minerals Pte Ltd
TM, of which Tricor is a 72% shareholder, has made significant progress with its inaugural iron sand plant, which has been purchased and commissioned. The plant, which has an expected annual production capacity of approximately 200,000 metric tonnes, has started commercial production and is expected to operate at full capacity from March 2014 onwards. TM intends to order its second iron sand plant sometime in 2014. TM intends to continue to progress its strategy of operating multiple iron sand plants on each of the three concession areas that are controlled by TEPL. It has initially focussed on the Porac site and will develop the other sites in due course, once optimal capacity has been achieved at Porac.
Iron sand production is a high margin business that offers rapid and exciting growth and profit potential for Tricor. Therefore, with TM's management now getting its iron sand business operational, it will soon focus on plans to add further plants throughout the course of 2014 and 2015.
New site
The addition of the third site at Bangan in September 2013 has secured a further significant source of sand and iron sand for our investments. Both TEPL and TM will develop operations at Bangan in line with the experiences learnt from Porac, and these are expected to commence sometime in 2014.
Tricor Resources Trading Pte Ltd
TRT has not started business but is expected to do so sometime in 2014.
Other investments and strategy
The Company continues to look at and evaluate investments which may fall within its investing policy.
Results
The Group's revenue in the period was £1,464,000 (2012 : nil) which was all derived from the sand operations in TEPL, of which Tricor is the 100% shareholder. This activity delivered a gross profit of £70,000 (2012: nil).
Administrative expenses of £1,210,000 led to a Group operating loss of £1,140,000.
The Company's cash balance at period end was £625,000, an increase of £52,000 from the position at 31 March 2013.
VAT Claim
The Company is expecting the final outcome from the VAT Tribunal regarding its claim for £1.8 million soon, but now not before the end of the calendar year; the final hearing was concluded in September 2012.
Outlook
The Company has made great progress recently, which is not fully reflected in this set of results. Our investments are coming to fruition with multiple sites secured that contain abundant, replenishable quantities of sand and iron sand. TEPL's sand operation commenced in March of this year and TM's iron sand operations have just commenced commercial production. With investments now starting to generate cash, Tricor has a very strong platform on which to build.
I am excited about the Company's prospects and look to the future with confidence and optimism.
Chan Fook Meng
Executive Chairman
18 December 2013
TRICOR PLC
Consolidated Statement of Comprehensive Income for the six months ended 30 September 2013
| |||
Six months to | Six months to | Year ended | |
30 September 2013 | 30 September 2012 | 31 March 2013 | |
Unaudited | Unaudited | Audited | |
£'000s | £'000s | £'000s | |
Turnover | 1,464 | - | 207 |
Cost of sales | (1,394) | - | (76) |
──────── | ──────── | ──────── | |
Gross Profit | 70 | - | 131 |
Administrative expenses | (1,210) | (232) | (635) |
Impairment of Quoted Investments InvestkeQQuotedquotedinvestments | - | - | (40) |
──────── | ──────── | ──────── | |
Operating Loss | (1,140) | (232) | (544) |
Other income | 2 | - | - |
Debt waiver | - | - | (759) |
Exchange differences - non cash | 38 | - | (3) |
──────── | ──────── | ──────── | |
Loss before Tax | (1,100) | (232) | (1,306) |
Income tax charges | - | - | - |
──────── | ──────── | ──────── | |
Loss for the period | (1,100) | (232) | (1,306) |
──────── | ──────── | ──────── | |
Loss attributable to: | |||
Owners of the parent | (1,095) | (232) | (1,306) |
Non-controlling interest | (5) | - | - |
──────── | ──────── | ──────── | |
(1,100) | (232) | (1,306) | |
═══════ | ═══════ | ═══════ | |
Loss per share | (1.19p) | (32.41p) | (25.72p) |
═══════ | ═══════ | ═══════ |
There were no recognised gains or losses other than those recognised in the income statement above.
TRICOR PLC
Consolidated Statement of Financial Position as at 30 September 2013
| |||
30 September 2013 | 30 September 2012 | 31 March 2013 | |
Unaudited | Unaudited | Audited | |
£'000s | £'000s | £'000s | |
Assets | |||
Non-current assets | |||
Intangible assets | 79 | - | - |
Property, Plant & Equipment | 984 | 8 | 471 |
Non-current other receivables | 11 | - | - |
──────── | ──────── | ──────── | |
1,074 | 8 | 471 | |
──────── | ──────── | ──────── | |
Current assets | |||
Quoted investments | - | - - | - 360 |
Trade and other receivables | 1,346 | 1,464 | 1,552 |
Cash and cash equivalents | 625 | 14 | 573 |
──────── | ──────── | ──────── | |
1,971 | 1,478 | 2,485 | |
──────── | ──────── | ──────── | |
Current liabilities | |||
Trade and other payables | (667) | (1,251) | (346) |
Convertible loan notes | - | (1,094) | - |
──────── | ──────── | ──────── | |
(667) | (2,345) | (346) | |
──────── | ──────── | ──────── | |
Net current assets/(liabilities) | 1,304 | (867) | 2,139 |
──────── | ──────── | ──────── | |
Non current liabilities | |||
Non-interest bearing loans | (120) | (1,166) | (775) |
Interest bearing loans | (1,394) | - | (493) |
──────── | ──────── | ──────── | |
(1,514) | (1,166) | (1,268) | |
──────── | ──────── | ──────── | |
Total assets/(liabilities) | 864 | (2,025) | 1,342 |
═══════ | ═══════ | ═══════ | |
Equity and liabilities | |||
Capital and reserves | |||
Share capital | 3,719 | 3,718 | 3,718 |
Share premium | 55,423 | 50,017 | 54,859 |
Merger reserve | 324 | 324 | 324 |
Share based payment reserve | 124 | 63 | 107 |
Non-interest bearing loan | - | 650 | 205 |
Retained earnings | (58,965) | (56,797) | (57,871) |
──────── | ──────── | ──────── | |
Equity attributable to owners of the Company | 625 | (2,025) | 1,342 |
Non-controlling interest | 239 | - | - |
──────── | ──────── | ──────── | |
Total equity | 864 | (2,025) | 1,342 |
═══════ | ═══════ | ═══════ |
TRICOR PLC
| ||||
Consolidated Statement of Cash Flows for the six months ended 30 September 2013
| ||||
|
| |||
|
| Six months to | Six months to | Year ended |
|
| 30 September 2013 | 30 September 2013 | 31 March 2013 |
|
| Unaudited | Unaudited | Audited |
| Note Note | £'000 | £'000 | £'000 |
|
|
|
|
|
Net cash utilised by operating activities | 4 | (545) | (123) | (621) |
|
| ──────── | ──────── | ──────── |
Investing activities |
|
|
|
|
Purchases of plant and equipment |
| (513) | - | (476) |
Purchases of intangible assets |
| (79) | - | - |
Disposal of quoted investments |
| 360 | - | - |
|
| ──────── | ──────── | ──────── |
Net cash from investing activities |
| (232) | - | (476) |
|
| ──────── | ──────── | ──────── |
Cash flows from financing activities |
|
|
|
|
New loan |
| 929 | 120 | 1,593 |
Loan repayment |
| (360) | - | - |
Proceeds on issue of shares | 260 | - | 60 | |
| ──────── | ──────── | ──────── | |
Net cash from financing activities |
| 829 | 120 | 1,653 |
|
| ──────── | ──────── | ──────── |
Net cash inflow/(outflow) |
| 52 | (3) | 556 |
|
|
|
|
|
Cash and cash equivalents at start of period |
| 573 | 17 | 17 |
|
| ──────── | ──────── | ──────── |
Cash and cash equivalents at end of period | 625 | 14 | 573 | |
|
| ═══════ | ═══════ | ═══════ |
TRICOR PLC
| |||
Consolidated Statement of Changes in Equity for the six months ended 30 September 2013
| |||
| Six months to | Six months to | Year ended |
| 30 September 2013 | 30 September 2012 | 31 March 2013 |
| Unaudited | Unaudited | Audited |
£'000s | £'000s | £'000s | |
|
|
|
|
At beginning of period | 1,342 | (2,073) | (2,073) |
|
|
|
|
Deficit for the period | (1,095) | (232) | (1,306) |
Issue of share capital | 50 | 30 | 5,122 |
Conversion of loan notes | 500 | 220 | - |
Encashment of warrants | 16 | 30 | - |
Non-interest bearing loans | (205) | - | (445) |
Share based payment charge | 17 | - | 44 |
Non-controlling interest | 239 | - | - |
| ──────── | ──────── | ──────── |
At end of period | 864 | (2,025) | 1,342 |
═══════ | ═══════ | ═══════ |
TRICOR PLC
Notes to the Interim Report
1. Significant Accounting Policies
These accounts have been prepared in accordance with International Financial Reporting Standards and on the historical cost basis, using generally recognised accounting principles, and consistent with those used in the annual report and accounts for the year ended 31 March 2013.
This interim report for the six months to 30 September 2013, was approved by the Board on 18 December 2013.
The accounting policies applied are consistent with those of the annual financial statements for the year ended 31 March 2013, as described in those annual financial statements.
There are no IFRS, IFRIC interpretations or amendments that have been issued and effective
for the first time in this financial period that have had a material impact on the Group.
There are no IFRS or IFRIC interpretations and amendments that are not yet effective that
would be expected to have a material impact on the Group.
TRICOR PLC
Notes to the Interim Report (continued...)
2. Segmental Analysis
For the six months to 30 September 2013 | UK | SE Asia | Total |
£'000 | £'000 | £'000 | |
Segment revenue and results | |||
Reportable revenue | - | 1,464 | 1,464 |
──────── | ──────── | ──────── | |
Revenue from external customers | - | 1,464 | 1,464 |
──────── | ──────── | ──────── | |
Reportable segment results | |||
Profit on disposal of asset | 1 | - | 1 |
Listing expenses | (55) | - | (55) |
Share-based payment expenses | (17) | - | (17) |
Finance costs | - | (417) | (417) |
Unallocated corporate income and expenses | (250) | (1,826) | (2,076) |
──────── | |||
Loss before taxation | (1,100) | ||
═══════ | |||
Segment assets and liabilities | |||
Segment assets | |||
Reportable segment assets | 1,346 | 1,699 | 3,045 |
──────── | |||
Consolidated total assets | 3,045 | ||
═══════ | |||
Segment liabilities | |||
Reportable segment liabilities | (226) | (561) | (787) |
Issued loan notes | - | (1,394) | (1,394) |
═══════ | |||
Consolidated total liabilities | (2,181) | ||
═══════ | |||
Other segment information | |||
Capital expenditure | - | 592 | 592 |
═══════ | ═══════ | ═══════ | |
Information about customers For the six months to 30 September 2013, all sales from the South East Asia segment were made to one external customer.
Non-current assets The non-current assets as disclosed in the consolidated statement of financial position were all located in South East Asia. | |||
TRICOR PLC
Notes to the Interim Report (continued...)
2. Segmental Analysis (continued)
For the year ended 31 March 2013 | |||
UK | SE Asia | Total | |
£'000 | £'000 | £'000 | |
Segment revenue and results | |||
Reportable revenue | - | 207 | 207 |
──────── | ──────── | ──────── | |
Revenue from external customers | - | 207 | - |
──────── | ──────── | ──────── | |
Reportable segment results | |||
Profit on disposal of asset | (7) | - | (7) |
Listing expenses | (38) | - | (38) |
Share-based payment expenses | (44) | - | (44) |
Finance costs | - | (22) | (22) |
Impairment on listed investment | (40) | - | (40) |
Unallocated corporate income and expenses | (1,112) | (250) | (1,362) |
──────── | |||
Loss before taxation | (1,306) | ||
═══════ | |||
Segment assets and liabilities | |||
Segment assets | |||
Reportable segment assets | 1,711 | 774 | 2,485 |
──────── | |||
Consolidated total assets | 2,485 | ||
═══════ | |||
Segment liabilities | |||
Reportable segment liabilities | 896 | 225 | 1,121 |
Issued loan notes | - | 493 | 493 |
──────── | |||
Consolidated total liabilities | 1,614 | ||
═══════ | |||
Other segment information | |||
Depreciation of property, plant and equipment | 1 | 8 | 9 |
Capital expenditure | - | 720 | 720 |
═══════ | ═══════ | ═══════ | |
Information about customers For the year ended 31 March 2013, all sales from the South East Asia segment were made to one external customer.
Non-current assets The non-current assets as disclosed in the consolidated statement of financial position were all located in South East Asia. |
For the six months to 30 September 2012
The geographical segment for the six months to 30 September 2012 consisted of United Kingdom only and there was also no segmental area of operations.
TRICOR PLC
Notes to the Interim Report (continued...)
3. Loss per Share
The loss per ordinary share is based on the group's loss for the period of £1,100,000 (30 September 2012 - £232,000; 31 March 2013 - £1,306,000) and a basic and diluted weighted average number of shares in issue of 92,720,040 (30 September 2012 - 715,905; 31 March 2013 - 5,077,927 (comparatives adjusted for CVA)).
4. Reconciliation of operating loss to net cash outflow from operating activities.
| Six months to | Six months to | Year ended |
| 30 September 2013 | 30 September 2012 | 31 March 2013 |
| Unaudited | Unaudited | Audited |
| £'000 | £'000 | £'000 |
|
|
|
|
Loss for the period | (1,100) | (232) | (547) |
Adjustments for : | |||
Depreciation of property, plant and equipment | - | 1 | 7 |
Tangible fixed assets scrapped | - | - | 7 |
Amortisation of intangible fixed assets | - | - | - |
Impairment of investments | - | - | 40 |
(Profit) / loss on disposal of investment | (1) | - | - |
Foreign exchange difference | (59) | - | - |
Share based payments | 67 | - | 44 |
─────── | ─────── | ─────── | |
Operating cash flow before movement in working capital | (1,093) | (231) | (449) |
(Increase)/decrease in short term investments | 360 | - | (400) |
(Increase)/decrease in receivables | (195) | (7) | (155) |
Increase/(decrease) in payables | 88 | 115 | 383 |
Conversion of debt to equity | 295 | - | - |
─────── | ─────── | ─────── | |
Cash generated/ (Net cash outflow) from operating activities | (545) | (123) | (621) |
| ═════ | ═════ | ═════ |
5. Called up Share Capital
The issued share capital as at 31 March 2013, per the audited accounts was 26,284,201 Ordinary Shares of 0.001p each.
On 5 April 2013, £1,050 of convertible loan notes were converted into 200,000 Ordinary Shares of 0.001p each at a conversion price of 0.525p per share.
On 16 April 2013, £3,675 of convertible loan notes were converted into 700,000 Ordinary Shares of 0.001p each at a conversion price of 0.525p per share.
On 16 April 2013, 600,000 Ordinary Shares of 0.001p each were issued 0.5p each on encashment of warrants.
TRICOR PLC
Notes to the Interim Report (continued...)
5. Called up Share Capital (continued…)
On 31 May 2013, £495,275 of convertible loan notes were converted into 94,338,095 Ordinary Shares of 0.001p each at a conversion price of 0.525p per share.
On 31 May 2013, 2,500,000 Ordinary Shares of 0.001p each were issued 0.5p each on encashment of warrants.
On 22 August 2013, 625,000 Ordinary Shares of 0.001p each was issued to J Case & R Andrews as consideration for professional fees for Tribunal at 8p per share.
6. Convertible loan notes
Conversion of loan notes took place as follows:
5 April 2013 - £1,050 for 200,000 ordinary shares;
16 April 2013 - £3,675 for 700,000 ordinary shares; and
21 May 2013 - £495,275 for 94,338,095 ordinary shares.
As at the period end the Group's loan notes had been fully converted with the equity portion reclassified to share capital.
7. Business combinations and investments
The Group has made investments during the period in Tricor Minerals Pte Ltd ("TM") and Tricor Resources Trading Pte Ltd ("TRT"). Both invested companies were newly incorporated and registered in Singapore.
In return for facilitating the new ventures and a nominal investment, the Group holds 72% in each of TM and TRT with non-controlling interests subscribing in cash for the remainder of issued share capital.
Name of Company | Place of incorporation and operation | Issued share capital | Attributable equity interest | Principal activities |
Tricor Minerals Pte Ltd | Singapore | SG$372,820 | 72% | Iron sand extraction |
Tricor Resources Trading Pte Ltd | Singapore | SG$124,820 | 72% | Iron sand distribution |
8. The unaudited results for period ended 30 September 2013 do not constitute statutory accounts within the meaning of Section 435 of the Companies Act 2006. The comparative figures for the year 31 March 2013 are extracted from the statutory financial statements which have been filed with the Registrar of Companies and which contain an unqualified audit report with an emphasis of matter paragraph on the going concern basis of accounting and did not contain statements under Section 498 to 502 of the Companies Act 2006.
9. Copies of this interim statement are available from the Company at its registered office at Finsgate, 5-7 Cranwood Street, London, EC1V 9EE. The interim statement will also be available on the company website www.tricor-plc.org.uk.
Related Shares:
Tricor