14th Jun 2012 07:00
For Immediate Release | 14 June 2012 |
Redhall Group plc
("Redhall" or the "Group")
Interim Results for the six months ended 31 March 2012
Redhall Group plc, the specialist engineering support services group, announces its interim results for the six months ended 31 March 2012.
FINANCIAL HIGHLIGHTS
·; | Revenue of £59.9m (H1 2011: Adjusted £52.4m) |
·; | Adjusted operating profit of £1.6m (H1 2011: £1.2m) |
·; | Adjusted profit before tax of £1.3m (H1 2011: £1.0m) |
·; | Adjusted fully diluted earnings per share 3.4p (H1 2011: 2.4p) |
·; | Net Debt £10.5m (H1 2011: £10.8m) |
·; | Order book at £103m (H1 2011: £101m) |
OPERATIONAL HIGHLIGHTS
·; | Commercial and operational management strengthened including the appointment of CEO, Richard Shuttleworth |
·; | Major new nuclear project with Sellafield Limited worth £3.2m - Strong performance from Nuclear with scope for margin improvement |
·; | £25m, five year contract for Huntsman |
·; | Vivergo dispute continues, but expectations remain unchanged |
David Jackson, Chairman & Chief Executive of Redhall, commented:
"We are pleased to be showing improvement on last year's results; however, I firmly believe that the Group still has potential for further progression. We are delighted to have recruited Richard Shuttleworth as Group Chief Executive. His extensive industry knowledge and experience will be invaluable to Redhall".
For more information please contact:
Redhall Group plc David Jackson, Chairman & Chief Executive John O'Kane, Group Finance Director
| Tel: Today on +44 (0) 20 7466 5000 and thereafter +44 (0)1924 385 386 |
Buchanan | Tel: +44 (0) 20 7466 5000 |
Tim Anderson / Sophie Cowles/James Strong
| |
Canaccord Genuity Limited, Brokers | Tel: +44 (0)20 7523 8000 |
Robert Finlay / Ross Allister | |
Altium, Financial Advisers Phil Adams / Simon Lord / Paul Lines | Tel : +44 (0) 845 505 4343 |
CHAIRMAN'S STATEMENT
Introduction
The result for the first half of the current financial year is an improvement on last year, but I believe the Group is capable of a much better performance. We have strengthened our commercial and operational management over the last six months to address the issues that have affected our financial performance. This team is further enhanced by the appointment of Richard Shuttleworth as our Group Chief Executive with effect from 1 September 2012 which we announced last week. Richard has had a wealth of contracting experience in major businesses particularly during his time as Group Commercial Director of AMEC plc.
I am pleased to announce the award, subject to contract, of a major project working directly with Sellafield Limited in the high hazard area of the site. This nuclear project is initially valued at £3.2 million and will commence in July 2012. This is the first major award from Sellafield since the new management under Helen Simms took control of our Nuclear business at the beginning of last year. With other opportunities currently available I am looking forward to a more productive chapter from our decommissioning and waste management activities.
Unfortunately the Vivergo contract dispute remains unresolved, although we are advised that the position we adopted at 30 September 2011 remains valid.
Trading Results
Revenue for the half year to 31 March 2012 amounted to £59.9 million, down on the comparative of £64.3 million although this did include £11.9 million of Vivergo turnover. On a like-for-like basis, this shows a 14% improvement. Adjusted profit before tax and amortisation was £1.34 million, up 33% on the comparative of £1.01 million. Adjusted fully taxed diluted earnings per share at 3.4p was 42% ahead of the 2011 figure of 2.4p.
As stated in last year's annual report we are adopting a new segmental reporting system this year which reflects our new business structure and analyses our performance in Engineering, Nuclear and Manufacturing. We will, for the sake of good order, make available on our website the previous segmental analysis of our first half performance.
Operating Review
Engineering
Engineering activity for the six months to 31 March 2012 reported revenue of £27.0 million up 9% on a 2011 comparative of £24.8 million (excluding Vivergo). Adjusted operating profit stood at £744,000 (2.8% margin) compared to a 2011 figure of £805,000 (3.3% margin). The decline in margin reflects the current competitiveness of the industry but this is anticipated to recover when the start of the nuclear new build programme impacts on the wider engineering market.
The significant contract signed in the period was the £25 million five year term contract for Huntsman which I referred to in last year's annual report when we had reached preferred contractor status.
Nuclear
Nuclear turnover in the first half was £18.1 million up 12% on the 2011 comparative of £16.2 million. Adjusted operating profit was significantly higher at £624,000 compared to £35,000 last year although the first half of last year was an exceptional period due to the change of management. An operating margin of 3.4% was achieved this year compared with 0.2% last year. Margins are below the current management team's expectations due to the completion of contracts taken on prior to their arrival. It is anticipated that our margin in nuclear contracting can be significantly improved.
Our work at both Aldermaston and Burghfield for AWE continues to perform well. At Barrow we continue to work on the Astute class submarine programme for BAE Systems. There are signs here that the quality of our work may lead to further opportunities with BAE.
Manufacturing
Manufacturing turnover stood at £14.8 million for the first half compared to £11.5 million in 2011, an increase of 29%. Adjusted operating profit on this year's turnover stood at £1,353,000 (9.1% margin) compared to £1,379,000 (12.0% margin). This year's margin is disappointing and relates to the subcontract production issues that we announced earlier. These issues are now behind us and we hope shortly to return to more normal margins.
Our manufacturing activity at Booths in Bolton remains buoyant with strong demand from both the defence and oil and gas sectors. R Blackett Charlton is returning to full production after a quiet spell due to increased activity in the offshore oil and gas sector. Jordan Manufacturing in Bristol remains relatively quiet due to the continued lull in activity in the civil nuclear industry but this is anticipated to change markedly once we enter the nuclear new build phase.
Financial Position
Our cash-flow from operating activities was broadly neutral in the first half of this financial year compared with an outflow of £14.6 million in the first half of last year. Net debt at £10.5 million compared with £10.2 million at 30 September 2011. We anticipate an increase in working capital between now and our year-end of 30 September 2012 due to legal costs on the Vivergo dispute and an increase of work in progress due to high levels of shut-down activity by our clients in September. Our bank facilities remain adequate for the foreseeable future.
Our tax rate for the current year is estimated to be 20% reflecting the use of losses in our engineering business brought forward from last year.
Vivergo
Our strategy of adjudication against Vivergo has resulted in further positive results which has strengthened the Board's view that we have adopted a reasonable position in our balance sheet. However, these adjudications, whilst defining important principle decisions, have to date resulted in minimal cash awards. We are surprised that Vivergo continues to adopt a defensive stance notwithstanding the adjudication verdicts. While our preferred route is for a negotiated settlement, we are resigned to resolving this issue through the Courts, if necessary, and this process may take a number of months.
Dividend
The Board has recommended that no interim dividend will be paid in 2012. The dividend policy is regularly reviewed by the Board but it is unlikely that the dividend will resume until the Vivergo dispute is settled.
People
As announced on 7 June 2012 we have appointed Richard Shuttleworth as our new Chief Executive Officer with effect from 1 September 2012. The recruitment for this position has been a lengthy process, but it was extremely important that we appointed the right person and I believe that we have found an individual with the right credentials for the job. Richard spent 28 years with AMEC plc, rising to the position of Group Commercial Director and has, since then, run Cape's UK operation and the UK Division of Harsco Infrastructure, formerly known as SGB. He is a qualified Quantity Surveyor and I am delighted to have a man with his experience and attention to detail running our Group.
For my part I will take the position of Non-Executive Chairman with effect from 1 October 2012.
Prospects
I remain comfortable with the short term prospects of the business and the award of the nuclear contract at Sellafield and the signing of the £25 million five year term contract with Huntsman, underline the reputation that we have with our major clients in the niche areas in which we work. We await with interest the appointment by EDF of the civils contractor for Hinkley Point which will be the trigger for the commencement of the nuclear new build programme in the UK. We remain well positioned for contract awards once the programme commences due to the strength of our joint offering with our French business partners.
Our order book stands at £103 million compared to £101 million at this time in 2011 which is satisfactory for current trading purposes.
David Jackson
Chairman and Chief Executive
14 June 2012
Redhall Group plc
Consolidated Interim Income Statement
Note | Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | ||||
Revenue | 2 | 59,909 | 64,324 | 117,759 | ||
Cost of sales | (49,537) | (55,069) | (105,664) | |||
Gross profit | 10,372 | 9,255 | 12,095 | |||
Administrative expenses | (9,091) | (8,755) | (19,718) | |||
Operating profit/(loss) | 2 | 1,281 | 500 | (7,623) | ||
Financial income | 3 | - | 21 | 61 | ||
Financial expenses | 3 | (296) | (229) | (535) | ||
Profit/(loss) before tax | 985 | 292 | (8,097) | |||
Adjusted operating profit* | 1,637 | 1,217 | 4,347 | |||
Net financial expenses | (296) | (208) | (474) | |||
Adjusted PBTA* | 1,341 | 1,009 | 3,873 | |||
Exceptional items | - | (361) | (11,254) | |||
Amortisation of acquired intangible assets | (356) |
| (356) | (716) | ||
Profit/(loss) before tax | 985 | 292 | (8,097) | |||
Tax on profit/(loss) on ordinary activities | 4 | (197) | (82) | 1,138 | ||
Profit/(loss) attributable to equity holders of the Parent Company | 788 | 210 | (6,959) | |||
Earnings/(loss) per share | 5 | |||||
Basic | 2.7p | 0.7p | (23.5)p | |||
Diluted | 2.6p | 0.7p | (23.5)p | |||
* Before exceptional items and amortisation of intangible assets acquired with business combinations.
Redhall Group plc
Consolidated Interim Statement of Comprehensive Income
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | ||||
£000 | £000 | £000 | ||||
Profit/(loss) for the period | 788 | 210 | (6,959) | |||
Other comprehensive income | ||||||
Actuarial gain on pension scheme | - | - | 483 | |||
Tax on actuarial gain | - | - | (130) | |||
Effect of tax rate change on actuarial gain | - | - | (15) | |||
Deficit on revaluation of property held for sale | - | - | (107) | |||
Tax on amortisation of property revaluation transferred between reserves | - | - | 37 | |||
Effect of tax rate change on amortisation of property revaluation | - | - | 31 | |||
Other comprehensive income for the period net of tax | - | - | 299 | |||
Total comprehensive income attributable to equity holders of the Parent Company | 788 | 210 | (6,660) | |||
Redhall Group plc
Consolidated Interim Balance Sheet
As at 31 March 2012 | As at 31 March 2011 | As at 30 September 2011 | ||||
£000 | £000 | £000 | ||||
Assets | ||||||
Non-current assets | ||||||
Property, plant and equipment | 6,242 | 6,282 | 6,220 | |||
Intangible assets | 6,048 | 6,691 | 6,343 | |||
Purchased goodwill | 23,785 | 23,785 | 23,785 | |||
36,075 | 36,758 | 36,348 | ||||
Current assets | ||||||
Inventories | 625 | 644 | 539 | |||
Trade and other receivables | 42,777 | 47,545 | 40,857 | |||
Cash and cash equivalents | 2,466 | - | - | |||
Current tax asset | 185 | - | 523 | |||
46,053 | 48,189 | 41,919 | ||||
Assets held for sale | - | 248 | 138 | |||
Liabilities | ||||||
Current liabilities | ||||||
Trade and other payables | (27,785) | (25,173) | (27,696) | |||
Borrowings | - | (799) | (168) | |||
Current tax payable | - | (583) | - | |||
(27,785) | (26,555) | (27,864) | ||||
Non-current liabilities | ||||||
Borrowings | (13,000) | (10,000) | (10,000) | |||
Deferred tax liabilities | (1,627) | (2,129) | (1,627) | |||
Retirement benefit obligations | (1,403) | (2,122) | (1,480) | |||
(16,030) | (14,251) | (13,107) | ||||
Net assets | 38,313 | 44,389 | 37,434 | |||
Equity attributable to owners of the Parent Company | ||||||
Share capital | 7,462 | 7,404 | 7,404 | |||
Share premium account | 19,127 | 19,095 | 19,095 | |||
Merger reserve | 12,679 | 12,679 | 12,679 | |||
Revaluation reserve | 665 | 756 | 665 | |||
Other reserve | 304 | 395 | 303 | |||
Retained earnings | (1,924) | 4,060 | (2,712) | |||
Total equity | 38,313 | 44,389 | 37,434 |
Redhall Group plc
Consolidated Interim Statement of Changes in Equity
| Share capital | Share premium | Merger reserve | Revaluation reserve | Other reserve | Retained earnings | Total |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 October 2010 | 7,404 | 19,095 | 12,679 | 756 | 341 | 4,739 | 45,014 |
Employee share-based compensation | - | - | - | - | (38) | - | (38) |
Tax in connection with employee share-based compensation | 7 | 7 | |||||
Dividends | - | - | - | - | - | (889) | (889) |
Transactions with owners | - | - | - | - | (38) | (882) | (920) |
Loss for the year | - | - | - | - | - | (6,959) | (6,959) |
Transfer between reserves in respect of depreciation on property revaluations | - | - | - | (21) | - | 21 | - |
Other comprehensive income for the year | - | - | - | (70) | - | 369 | 299 |
Total comprehensive income for the year | - | - | - | (91) | - | (6,569) | (6,660) |
At 30 September 2011 | 7,404 | 19,095 | 12,679 | 665 | 303 | (2,712) | 37,434 |
At 1 October 2010 | 7,404 | 19,095 | 12,679 | 756 | 341 | 4,739 | 45,014 |
Employee share-based compensation | - | - | - | - | 54 | - | 54 |
Dividends | - | - | - | - | - | (889) | (889) |
Transactions with owners | - | - | - | - | 54 | (889) | (835) |
Profit for the period | - | - | - | - | - | 210 | 210 |
Total comprehensive income for the period | - | - | - | - | - | 210 | 210 |
At 31 March 2011 | 7,404 | 19,095 | 12,679 | 756 | 395 | 4,060 | 44,389 |
At 1 October 2011 | 7,404 | 19,095 | 12,679 | 665 | 303 | (2,712) | 37,434 |
Shares allotted under the 'A' executive share option scheme | 58 | 32 | - | - | - | - | 90 |
Employee share-based compensation | - | - | - | - | 1 | - | 1 |
Transactions with owners | 58 | 32 | - | - | 1 | - | 91 |
Profit for the period | - | - | - | - | - | 788 | 788 |
Total comprehensive income for the period | - | - | - | - | - | 788 | 788 |
At 31 March 2012 | 7,462 | 19,127 | 12,679 | 665 | 304 | (1,924) | 38,313 |
Redhall Group plc
Consolidated Interim Cash Flow Statement
Note | Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | ||||
Cash absorbed by operations | 6 | (7) | (14,622) | (12,973) | ||
Interest paid | (231) | (199) | (398) | |||
Income taxes (paid)/received | 141 | (135) | (593) | |||
Net cash used in operating activities | (97) | (14,956) | (13,964) | |||
Cash flows from investing activities | ||||||
Purchase of property, plant and equipment | (417) | (374) | (730) | |||
Purchase of intangible assets | (80) | (18) | (41) | |||
Proceeds from sale of plant and equipment | 138 | 9 | 15 | |||
Interest received | - | 21 | 33 | |||
Net cash used in investing activities | (359) | (362) | (723) | |||
Cash flows from financing activities | ||||||
Proceeds from issue of share capital | 90 | - | - | |||
Proceeds from borrowings | 3,000 | 10,000 | 10,000 | |||
Repayment of borrowings | - | (3,875) | (3,875) | |||
Dividends paid | - | (889) | (889) | |||
Net cash generated by financing activities | 3,090 | 5,236 | 5,236 | |||
Net increase/(decrease) in cash and cash equivalents | 2,634 | (10,082) | (9,451) | |||
Cash and cash equivalents at beginning of period | (168) | 9,283 | 9,283 | |||
Cash and cash equivalents at end of period | 2,466 | (799) | (168) |
Redhall Group plc
Notes to the Consolidated Interim Financial Statements
1. Basis of preparation
These consolidated interim financial statements ("interim financial statements) are for the six months ended 31 March 2012 and do not constitute statutory accounts under sections 434 and 435 of the Companies Act 2006. They do not include all of the information required for full annual financial statements. The comparative figures for the financial year ended 30 September 2011 are not the Group's consolidated statutory accounts for that financial year. Those accounts have been reported on by the Group's auditor and delivered to the Registrar of Companies. The report of the auditor was (i) unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under sections 498(2) or 498(3) of the Companies Act 2006. These interim financial statements should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 September 2011.
These interim financial statements have been prepared in accordance with the recognition and measurement requirements of IFRSs as adopted by the EU and under the historical cost convention, except for the revaluation of certain non-current assets and include fair values for share-based payments and the initial recognition of financial instruments.
These interim financial statements have been prepared in accordance with the accounting policies adopted in the latest consolidated financial statements for the year to 30 September 2011. The accounting policies have been applied consistently throughout the Group for the purposes of preparation of these interim financial statements.
These interim financial statements have been reviewed, but not audited, by the Group's auditors.
2. Segment analysis
Following the restructuring of the Group and of its operational management team as reported by the Chairman in the 2011 Annual Report and Accounts, the segmental reporting has been changed to reflect the new structure.
The revised reporting represents how the Group operates now and in the future. The 2011 comparatives have been restated. The activities in each segment are as follows:
Nuclear
Nuclear comprises activities in both the civil and defence sectors and includes design, project management and execution of on-site works through qualified and experienced engineers and trades personnel. Activities in the civil sector include decommissioning and waste management, support to operating nuclear power stations, and nuclear new build. Activities in the defence sector encompass activities on behalf of the Ministry of Defence and include the marine outfitting of Astute class submarines at Barrow, West Cumbria, and the design and manufacture of specialist equipment and mechanical and electrical engineering activities for the AWE establishments at Aldermaston and Burghfield.
Engineering
Engineering comprises activities in industrial processes including oil and gas, petrochemical, chemical, pharmaceutical and food and includes design, project management and execution of on-site works through qualified and experienced engineers and trades personnel. Activities include mechanical design and construction, storage tank services, plant modifications and upgrades, repair and maintenance, shutdown services and offsite services.
Manufacturing
Manufacturing encompasses the design, manufacture and installation of bespoke specialist plant and equipment typically in the nuclear, defence, oil and gas, petrochemical, chemical, pharmaceutical and food sectors. The division has particular expertise in the design and manufacture of high integrity fire and blast resistant doors, window and wall systems.
Operating segments
The revenues and profit before tax generated by each of the Group's operating segments are summarised as follows:
2. Segment analysis continued
Six months to 31 March 2012
Revenue | Adjusted operating profit | Acquired intangible asset amortisation | Group operating profit | ||||
£000 | £000 | £000 | £000 | ||||
Engineering | 26,971 | 744 | (175) | 569 | |||
Vivergo contract | - | - | - | - | |||
Exceptional items | - | - | - | - | |||
Total Engineering | 26,971 | 744 | (175) | 569 | |||
Nuclear | 18,092 | 624 | (105) | 519 | |||
Exceptional items | - | - | - | - | |||
Total Nuclear | 18,092 | 624 | (105) | 519 | |||
Manufacturing | 14,846 | 1,353 | (76) | 1,277 | |||
Exceptional items | - | - | - | - | |||
Total Manufacturing | 14,846 | 1,353 | (76) | 1,277 | |||
Central costs | - | (1,084) | - | (1,084) | |||
Exceptional items | - | - | - | - | |||
Total Central costs | - | (1,084) | - | (1,084) | |||
Total operations before Vivergo and exceptional items | 59,909 | 1,637 | (356) | 1,281 | |||
Vivergo | - | - | - | - | |||
Exceptional items | - | - | - | - | |||
Total operations | 59,909 | 1,637 | (356) | 1,281 | |||
Financial income | - | - | - | ||||
Financial expenses | (296) | - | (296) | ||||
Group profit before tax | 1,341 | (356) | 985 | ||||
Tax | (268) | 71 | (197) | ||||
Group profit for the year | 1,073 | (285) | 788 |
Adjusted operating profit is stated before amortisation of acquired intangible assets and exceptional items.
2. Segment analysis continued
Six months to 31 March 2011
Revenue | Adjusted operating profit | Acquired intangible asset amortisation | Group operating profit | ||||
£000 | £000 | £000 | £000 | ||||
Engineering | 24,746 | 805 | (175) | 630 | |||
Vivergo contract | 11,921 | - | - | - | |||
Exceptional items | - | - | - | - | |||
Total Engineering | 36,667 | 805 | (175) | 630 | |||
Nuclear | 16,162 | 35 | (105) | (70) | |||
Exceptional items | - | (245) | - | (245) | |||
Total Nuclear | 16,162 | (210) | (105) | (315) | |||
Manufacturing | 11,495 | 1,379 | (76) | 1,303 | |||
Exceptional items | - | - | - | - | |||
Total Manufacturing | 11,495 | 1,379 | (76) | 1,303 | |||
Central costs | - | (1,002) | - | (1,002) | |||
Exceptional items | - | (116) | - | (116) | |||
Total Central costs | - | (1,118) | - | (1,118) | |||
Total operations before Vivergo and exceptional items | 52,403 | 1,217 | (356) | 861 | |||
Vivergo | 11,921 | - | - | - | |||
Exceptional items | - | (361) | - | (361) | |||
Total operations | 64,324 | 856 | (356) | 500 | |||
Financial income | 21 | - | 21 | ||||
Financial expenses | (229) | - | (229) | ||||
Group profit before tax | 648 | (356) | 292 | ||||
Tax | (182) | 100 | (82) | ||||
Group profit for the year | 466 | (256) | 210 |
Adjusted operating profit is stated before amortisation of acquired intangible assets and exceptional items. Exceptional items relate largely to restructuring and redundancy costs.
2. Segment analysis continued
Year to 30 September 2011
Revenue | Adjusted operating profit | Acquired intangible asset amortisation | Group operating profit | ||||
£000 | £000 | £000 | £000 | ||||
Engineering | 51,698 | 1,264 | (349) | 915 | |||
Vivergo contract | 15,252 | - | - | - | |||
Exceptional items | (7,538) | (9,038) | - | (9,038) | |||
Total Engineering | 59,412 | (7,774) | (349) | (8,123) | |||
Nuclear | 32,966 | 1,493 | (214) | 1,279 | |||
Exceptional items | (1,182) | (1,682) | - | (1,682) | |||
Total Nuclear | 31,784 | (189) | (214) | (403) | |||
Manufacturing | 26,648 | 3,798 | (153) | 3,645 | |||
Exceptional items | (85) | (85) | - | (85) | |||
Total Manufacturing | 26,563 | 3,713 | (153) | 3,560 | |||
Central costs | - | (2,208) | - | (2,208) | |||
Exceptional items | - | (449) | - | (449) | |||
Total Central costs | - | (2,657) | - | (2,657) | |||
Total operations before Vivergo and exceptional items | 111,312 | 4,347 | (716) | 3,631 | |||
Vivergo | 15,252 | - | - | - | |||
Exceptional items | (8,805) | (11,254) | - | (11,254) | |||
Total operations | 117,759 | (6,907) | (716) | (7,623) | |||
Financial income | 61 | - | 61 | ||||
Financial expenses | (535) | - | (535) | ||||
Group loss before tax | (7,381) | (716) | (8,097) | ||||
Tax | 945 | 193 | 1,138 | ||||
Group loss for the year | (6,436) | (523) | (6,959) |
Adjusted operating profit is stated before amortisation of acquired intangible assets and exceptional items. Exceptional items in the period relate to contract provisions and restructuring costs.
Geographical segments
The following table shows the distribution of the Group's consolidated revenue by geographical market, regardless of the origin of the goods or services.
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | |||
United Kingdom | 57,633 | 56,473 | 111,690 | ||
Other European Union countries | 601 | 6,209 | 1,619 | ||
Other overseas locations | 1,675 | 1,642 | 4,450 | ||
59,909 | 64,324 | 117,759 |
3. Financial income and expenses
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | |||
Financial income | |||||
Interest income | - | 21 | 61 | ||
Financial expenses | |||||
Interest on bank loans and overdrafts | (156) | (89) | (311) | ||
Net finance expense on pension scheme* | (140) | (140) | (224) | ||
(296) | (229) | (535) |
* Includes £75,000 of pension administration expenses paid for by the Group (31 March 2011: £75,000; 30 September 2011: £150,000).
4. Taxation
The charge for taxation has been based upon the estimated effective rate of tax of 20% (2011: 28%) for the current year.
5. Earnings per share
Basic earnings per share
The calculation of basic earnings per share of 2.7p (31 March 2011: 0.7p; 30 September 2011: loss per share (23.5p) is based on 29,730,033 shares (31 March 2011: 29,616,700; 30 September 2011: 29,616,700), being the weighted average number of shares in issue throughout the period and on earnings of £788,000, (31 March 2011: £210,000; 30 September 2010: loss of £(6,959,000)).
Diluted earnings per share
The calculation of diluted earnings per share of 2.6p (31 March 2011: 0.7p) is based on a profit for the period of £788,000 because there were no adjustments required (31 March 2011: £210,000 because no adjustments were required) and on 29,801,548 ordinary shares (31 March 2011: 29,816,662) as calculated below.
The loss attributable to ordinary shareholders and weighted average number of ordinary shares for the purpose of calculating the diluted loss per share for the year ended 30 September 2011 are identical to those used for the basic loss per share. This is because the exercise of share options would have the effect of reducing the loss per share and is, therefore, not a dilution under the terms of IAS33.
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | |||
Earnings: | |||||
Profit/(loss) on ordinary activities after tax | 788 | 210 | (6,959) | ||
Number | Number | Number | |||
Basic weighted average number of shares | 29,730,033 | 29,616,700 | 29,616,700 | ||
Dilutive potential ordinary shares arising from share options | 71,515 | 199,962 | - | ||
Adjusted weighted average number of shares | 29,801,548 | 29,816,662 | 29,616,700 |
5. Earnings per share (continued)
Adjusted earnings per share
The Directors believe that helpful additional earnings per share calculations are earnings per share on adjusted bases. The basic and adjusted weighted average numbers of shares and the adjusted earnings have been calculated as follows:
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | |||
Basic weighted average number of shares | 29,730,033 | 29,616,700 | 29,616,700 | ||
Dilutive potential ordinary shares arising from share options | 71,515 | 199,962 | 174,285 | ||
Adjusted weighted average number of shares | 29,801,548 | 29,816,662 | 29,790,985 | ||
Earnings: | |||||
Profit/(loss) on ordinary activities before tax | 985 | 292 | (8,097) | ||
Exceptional items | - | 361 | 11,254 | ||
Amortisation of acquired intangible assets | 356 | 356 | 716 | ||
Adjusted profit before tax | 1,341 | 1,009 | 3,873 | ||
Tax at 25% (2011: 28% and 27%) | (335) | (282) | (1,046) | ||
Adjusted profit after tax | 1,006 | 727 | 2,827 | ||
Adjusted fully taxed basic earnings per share | 3.4p | 2.5p | 9.6p | ||
Adjusted fully taxed diluted earnings per share | 3.4p | 2.4p | 9.5p |
6. Cash flow from operating activities
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | ||||
£000 | £000 | £000 | ||||
Profit/(loss) after taxation | 788 | 210 | (6,959) | |||
Adjustments for: | ||||||
Depreciation | 395 | 438 | 850 | |||
Amortisation of intangible assets | 375 | 372 | 743 | |||
Difference between pension charge and cash contributions | (142) | (153) | (321) | |||
Profit on sale of property, plant and equipment | - | (2) | (2) | |||
Share based payments charge/(credit) | 1 | 54 | (38) | |||
Financial income | - | (21) | (61) | |||
Financial expenses | 296 | 229 | 535 | |||
Taxation expense/(credit) recognised in income statement | 197 | 82 | (1,138) | |||
Increase in trade and other receivables | (1,920) | (9,244) | (2,556) | |||
(Increase)/decrease in inventories | (86) | (92) | 13 | |||
Increase/(decrease) in trade and other payables | 89 | (6,495) | (4,039) | |||
Cash absorbed by operations before exceptional items | (7) |
(14,622) | (12,973) |
7. Dividends on equity shares
Amounts recognised as distributions to equity holders in the period:
Six months to 31 March 2012 | Six months to 31 March 2011 | Year to 30 September 2011 | |||
£000 | £000 | £000 | |||
Final dividend for the year ended 30 September 2010 (3.00p per share) | - | 889 | 889 | ||
Amount recognised as distribution to equity holders in the period | - | 889 | 889 |
The Directors do not propose the payment of an interim dividend for the six months ended 31 March 2012.
8. Distribution of interim report
Copies of this interim report are being sent to shareholders and are available from the Company Secretary, Redhall Group plc, 1 Red Hall Court, Wakefield, WF1 2UN
Independent review report to Redhall Group plc
Introduction
We have been engaged by the company to review the condensed set of financial statements in the half-yearly report for the six months ended 31 March 2012 which comprises the consolidated interim income statement, the consolidated interim statement of comprehensive income, the consolidated interim statement of changes in equity, the consolidated interim balance sheet, the consolidated interim cash flow statement and the related explanatory notes. We have read the other information contained in the half-yearly report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the company in accordance with the terms of our engagement. Our review has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached.
Directors' responsibilities
The half-yearly report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly report in accordance with the AIM Rules.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half-yearly report has been prepared in accordance with the recognition and measurement requirements of IFRSs as adopted by the EU.
Our responsibility
Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly report based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly report for the six months ended 31 March 2012 is not prepared, in all material respects, in accordance with the recognition and measurement requirements of IFRSs as adopted by the EU and the AIM Rules.
David Morritt for and on behalf of KPMG Audit Plc
Chartered Accountants
1 The Embankment
Neville Street
Leeds
14 June 2012
Related Shares:
RHL.L