9th Aug 2016 15:05
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 2016 was higher than the same period in the previous year, however the pre-tax profit did not achieve the same increase.
The previous year's pattern was reversed with the Plastics Division being the only division to record lower sales in the first six months of 2016 compared to 2015. This reduction in turnover is as a result of reduced call-offs from a number of customers of the Plastics Division who were reviewing their stock holding levels.
The Engineering division benefited from six months trading from G&M TEX Ltd and a strong opening six months from Tex Engineering Limited. The Boards & Panels Division was buoyed by two larger projects for the Quikaboard product.
Since the half year there has been some improvement in the sales volumes in the Plastics Division.
Profits for the first six months trading have not reflected the increased turnover, as a result of a different mix of work, the impact of aborted project costs and the initial costs of the relocation of G&M TEX to new premises.
The Engineering Division also currently 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 in excess of £7,000,000.
In order to provide a foundation for future trading and to give some stability in the current turbulent times post Brexit, the Group has put in place a £2,000,000 term loan.
The Board remains cautious. It is however anticipated that subject to the current political and economic turmoil in the world, the full year trading will maintain its parity with recent results.
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 (2015: 2.0 pence) which will be paid on 7th October 2016 to shareholders on the register as at 16th September 2016.
ARB Burrows
Chairman
8th August 2016
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
8th August 2016
TEX HOLDINGS PLC
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
Notes | 6 months ended 30.06.16 (Unaudited) £000 | 6 months ended 30.06.15 (Unaudited) £000 |
Year ended 31.12.15 (Audited) £000
|
Revenue | 3 | 20,791 | 17,583 | 36,046 |
Cost of sales |
| (14,604) | (11,944) | (25,932) |
Gross profit |
| 6,187 | 5,639 | 10,114 |
Selling and marketing costs |
| (483) | (465) | (962) |
Administrative expenses |
| (5,157) | (4,593) | (7,497) |
Operating profit |
| 547 | 581 | 1,655 |
Finance costs |
| (52) | (84) | (162) |
Profit before taxation |
| 495 | 497 | 1,493 |
Taxation | 4 | (101) | (109) | (329) |
Profit for the period
|
| 394 | 388 | 1,164 |
Other comprehensive income: |
|
|
|
|
Actuarial gain arising on defined benefit pension scheme |
| - | - | 1,089 |
Tax recognised on actuarial gain on defined pension scheme |
| - | - | (218) |
Total comprehensive income for the period |
| 394 | 388 | 2,035 |
|
|
|
|
|
Basic and diluted earnings per share |
| 6.2p | 6.1p | 18.3p |
|
|
|
|
|
|
|
|
|
|
TEX HOLDINGS PLC
CONSOLIDATED BALANCE SHEET
|
Notes | As at 30.06.16 (Unaudited) £000 | As at 30.06.15 (Unaudited) £000 | As at 31.12.15 (Audited) £000 |
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant and equipment | 7 | 5,492 | 5,583 | 5,577 |
Deferred tax assets |
| 156 | 420 | 165 |
|
| 5,648 | 6,003 | 5,742 |
Current assets |
|
|
|
|
Inventories |
| 7,271 | 6,538 | 6,546 |
Trade and other receivables |
| 10,430 | 9,607 | 9,541 |
Cash in hand |
| 942 | 852 | - |
|
| 18,643 | 16,997 | 16,087 |
Total assets |
| 24,291 | 23,000 | 21,829 |
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 |
| 6,291 | 5,577 | 5,897 |
Total equity |
| 9,832 | 9,118 | 9,438 |
LIABILITIES |
|
|
|
|
Non-current liabilities |
|
|
|
|
Other interest-bearing loans and borrowings |
| 2,709 | 1,265 | 1,155 |
Employee benefits |
| 1,464 | 2,586 | 1,488 |
|
| 4,173 | 3,851 | 2,643 |
Current liabilities |
|
|
|
|
Bank overdraft |
| - | - | 988 |
Other interest-bearing loans and borrowings |
| 1,017 | 755 | 776 |
Trade and other payables |
| 8,678 | 8,764 | 7,481 |
Provision for other liabilities and charges |
| 199 | 100 | 199 |
Tax payable |
| 392 | 412 | 304 |
|
| 10,286 | 10,031 | 9,748 |
Total liabilities |
| 14,459 | 13,882 | 12,391 |
Total equity and liabilities |
| 24,291 | 23,000 | 21,829 |
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 2015 | 635 | 16 | 2,890 | 5,189 | 8,730 |
Profit for the period | - | - | - | 388 | 388 |
Pension fund actuarial movement net of tax | - | - | - | - | - |
Dividends paid | - | - | - | - | - |
| - | - | - | 388 | 388 |
Balance at 30 June 2015 | 635 | 16 | 2,890 | 5,577 | 9,118 |
|
|
|
|
|
|
Balance at 1 January 2015 | 635 | 16 | 2,890 | 5,189 | 8,730 |
Profit for the period | - | - | - | 1,164 | 1,164 |
Pension fund actuarial movement net of tax | - | - | - | 871 | 871 |
Dividends paid | - | - | - | (1,327) | (1,327) |
| - | - | - | 708 | 708 |
Balance at 31 December 2015 | 635 | 16 | 2,890 | 5,897 | 9,438 |
|
|
|
|
|
|
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 |
|
|
|
|
|
|
TEX HOLDINGS PLC
CONSOLIDATED STATEMENT OF CASH FLOWS
| 6 months ended 30.06.16 (Unaudited) £000 | 6 months ended 30.06.15 (Unaudited) £000 |
Year ended 31.12.15 (Audited) £000 |
Cash flows from operating activities |
|
|
|
Profit for the period | 394 | 388 | 1,164 |
Adjustments for: |
|
|
|
Depreciation | 555 | 521 | 1,050 |
Profit on sale of fixed assets | - | (86) | (81) |
Finance costs | 52 | 84 | 162 |
Taxation | 101 | 109 | 329 |
Operating profit before changes in working capital and provisions | 1,102 | 1,016 | 2,624 |
Movement in trade and other receivables | (889) | 155 | 221 |
Movement in inventories | (725) | (659) | (667) |
Movement in trade and other payables | 1,197 | 884 | (399) |
Increase in provisions | - | - | 99 |
Movement in employee benefits | (50) | (50) | (100) |
Cash generated from operations | 635 | 1,346 | 1,778 |
Tax (paid)/recovered | (4) | 135 | (156) |
Net cash generated from operating activities | 631 | 1,481 | 1,622 |
|
|
|
|
Cash flows from investing activities |
|
|
|
Purchases of property, plant and equipment (PPE) | (481) | (722) | (1,268) |
Proceeds from sale of PPE | 11 | 152 | 170 |
Net cash used in investing activities | (470) | (570) | (1,098) |
|
|
|
|
Cash flows from financing activities |
|
|
|
New borrowings | 2,230 | 16 | 322 |
Repayments of borrowings | (216) | (216) | (432) |
Finance lease payments | (219) | (178) | (357) |
Interest paid | (26) | (39) | (76) |
Dividends paid to company's shareholders | - | - | (1,327) |
Net cash used in financing activities | 1,769 | (417) | (1,870) |
|
|
|
|
Net increase in cash and cash equivalents | 1,930 | 494 | (1,346) |
Cash and cash equivalents at beginning of the period | (988) | 358 | 358 |
Cash and cash equivalents at end of the period | 942 | 852 | (988) |
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 2015 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 2015.
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 |
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 |
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 |
2015 |
| £000 | £000 | £000 | £000
|
Revenue |
|
|
|
|
|
Total revenue from continuing operations |
| 11,282 | 4,401 | 1,900 | 17,583 |
|
|
|
|
|
|
Result |
|
|
|
|
|
Segment result from continuing operations |
| 634 | (174) | 198 | 658 |
Expenses pertaining to the Company |
|
|
|
| (77) |
Operating profit |
|
|
|
| 581 |
Finance costs |
|
|
|
| (84) |
Profit before taxation |
|
|
|
| 497 |
Taxation |
|
|
|
| (109) |
Profit for the period from continuing operations |
|
|
|
| 388 |
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 2015: 21%).
5. Earnings per share
Basic earnings per share of 6.2p (2015: 6.1p) is based on the following data.
Earnings
|
| 6 months ended 30.06.16 (Unaudited) £000 | 6 months ended 30.06.15 (Unaudited) £000 |
|
|
|
|
Earnings for the purposes of basic earnings per share |
| 394 | 388 |
Number of shares
|
| 6 months ended 30.06.16 (Unaudited) | 6 months ended 30.06.15 (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 (2015: £Nil).
7. Property, plant and equipment
During the period, the Group spent £481,000 on additions.
It also disposed of certain machinery and equipment with a carrying value of £11,000 for proceeds of £11,000.
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 £149,000 (30th June 2015: £163,000)
Trade Creditor £Nil (30th June 2015: £Nil)
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 8th August 2016.
Related Shares:
TXH.L