18th Jun 2009 16:40
Worthington Group plc ("the Company")
Results for the Year Ended 31 March 2009
Head office rent receipts net of property and other costs produced a surplus of £10,000 for the year (2008: £23,000) before adjusting for non cash items - which are discussed in detail below. After allowing for non cash charges the Company produced a loss for the period of £487,000 (2008: profit of £49,000).
Net asset value has decreased by £2,266,000 in the year to £1,087,000 (2008: £3,353,000), mainly as a result of a fall in the value of the pension scheme assets following a turbulent year in the markets, which adversely affected the values of most classes of asset.
Trimmings by Design ("Trimmings"), in which we have a 44% shareholding, had a difficult year, as did many similar companies, as a result of reduced demand from its retail customers. We received a cash dividend from them of £66,000 in the year (2008: £44,000). However, Trimmings produced a loss for the year, with our share of the trading losses included in these accounts amounting to £56,000 (2008: Profit £66,000). Given the loss incurred and a forecasted loss for the coming year we have made an impairment provision of £145,000 against the goodwill on our balance sheet together with additional provisions of £109,000 against the value of goodwill sitting on the balance sheet of Trimmings itself.
Turning to the pension scheme the income and expenditure account, in accordance with IAS 19, includes a non cash charge of £166,000 (2008: £39,000) in respect of the pension scheme net finance cost. Payments into the scheme to reduce the deficit during the period amounted to £223,000 (2008: £ 264,000) but despite this the scheme deficit on an IAS 19 basis increased to £2,641,000 (2008: £918,000). Whilst the scheme liabilities reduced slightly the value of the scheme assets fell considerably as a result of the market turbulence, resulting in the large increase in the deficit.
The pension scheme funding risk continues to represent the principal risk factor faced by the Company. The investment performance of the scheme assets against benchmarks, together with the levels of head office costs and the rental income continue to be monitored closely by the Board as key performance indicators.
We continue to investigate various planning schemes to realise the maximum value out of the Keighley site but we will have to be patient whilst we wait for the property market to improve. Meanwhile the property is almost fully let to established tenants. Both rental income and head office costs were in line with our expectations.
Since the year end we have received a settlement offer in respect of the legal claim made by us relating to the incorrect registering of a legal charge over the assets sold to the joint venture, Worthington Manufacturing. Following negotiation we have now agreed to settle the matter for a modest sum after costs. The financial statements for the year include a credit of £40,000 in this respect.
Finally, in the last few weeks, we have agreed and completed the lending on a closed bridging loan of £600,000 at attractive interest rates, secured via a first charge over the property. The professional valuation of the property is substantially in excess of the loan advanced.
We continue to look for acquisition opportunities whilst we look at various schemes to develop the Keighley property and will continue to utilise the cash reserves to generate the best returns we can whilst not exposing them to undue risk.
J C Dwek CBE
Chairman
18 June 2009
Worthington Group plc
Income Statement
for the year ended 31 March 2009
|
Note |
2009 £'000 |
2008 £'000 |
|||||
|
Revenue |
2 |
142 |
146 |
||||
|
Cost of sales |
(83) |
(43) |
|||||
|
_______ |
_______ |
||||||
|
Gross profit |
59 |
103 |
|||||
|
Administrative expenses |
(149) |
(204) |
|||||
|
_______ |
_______ |
||||||
|
Operating loss |
(90) |
(101) |
|||||
|
Investment revenues |
3 |
79 |
123 |
||||
|
Finance costs |
4 |
(166) |
(39) |
||||
|
Share of results of associate |
(56) |
66 |
|||||
|
Provision for impairment losses |
5 |
(254) |
- |
||||
|
(Loss)/profit before taxation |
(487) |
49 |
|||||
|
Taxation |
6 |
- |
- |
||||
|
(Loss)/profit after taxation for current year |
(487) |
49 |
|||||
|
(Loss)/earnings per ordinary share from continuing operations |
|||||||
|
- Basic |
7 |
(4.1p) |
0.4p |
||||
|
- Fully diluted |
7 |
(4.1p) |
0.4p |
||||
All items are derived from continuing operations.
Worthington Group plc
Statement of Recognised Income and Expense
|
2009 |
2008 |
||||
|
£'000 |
£'000 |
||||
|
Actuarial (loss)/ gain on retirement benefit obligation |
(1,779) |
660 |
|||
|
Prior period adjustment |
- |
383 |
|||
|
Net (expense)/income recognised directly in equity |
(1,779) |
1,043 |
|||
|
|
|||||
|
(Loss)/profit for the financial year |
(487) |
49 |
|||
|
Total recognised income and expense for the period |
(2,266) |
1,092 |
|||
Worthington Group plc
Balance Sheet
At 31 March 2009
|
2009 |
2008 |
||||
|
£'000 |
£'000 |
£'000 |
£'000 |
||
|
Non-current assets |
|||||
|
Investment property |
1,800 |
1,800 |
|||
|
Interests in associate |
429 |
805 |
|||
|
Other financial assets |
800 |
800 |
|||
|
3,029 |
3,405 |
||||
|
Current assets |
|||||
|
Trade and other receivables |
85 |
32 |
|||
|
Cash and cash equivalents |
796 |
1,000 |
|||
|
881 |
1,032 |
||||
|
Total assets |
3,910 |
4,437 |
|||
|
Current liabilities |
|||||
|
Trade and other payables |
182 |
166 |
|||
|
182 |
166 |
||||
|
Non-current liabilities |
|||||
|
Retirement benefit obligation |
2,641 |
|
|
918 |
|
|
2,641 |
918 |
||||
|
Total liabilities |
(2,823) |
(1,084) |
|||
|
Net assets |
1,087 |
3,353 |
|||
|
Equity |
|||||
|
Called up share capital |
11,807 |
11,807 |
|||
|
Share premium account |
9,836 |
9,836 |
|||
|
Retained earnings |
(20,556) |
(18,290) |
|||
|
Total Equity |
1,087 |
3,353 |
|||
Worthington Group plc
Cashflow Statement
for the year ended 31 March 2009
|
2009 |
2008 |
||||
|
£'000 |
£'000 |
||||
|
Cash flow from operating activities |
|||||
|
Operating loss |
|
(90) |
(101) |
||
|
Movement in trade and other receivables |
(40) |
289 |
|||
|
Movement in trade and other payables excluding pension obligation |
17 |
27 |
|||
|
Payments to pension scheme |
(223) |
(264) |
|||
|
Net cash outflow from operating activities |
(336) |
(49) |
|||
|
Cashflow from investing activities |
|||||
|
Interest received |
66 |
123 |
|||
|
Dividends received from associated undertakings |
66 |
44 |
|||
|
Net cash generated by investing activities |
132 |
167 |
|||
|
(Decrease)/increase in cash and cash equivalents |
(204) |
118 |
|||
|
Cash and cash equivalents at beginning of year |
1,000 |
882 |
|||
|
Cash and cash equivalents at end of year |
|
796 |
1,000 |
||
Worthington Group plc
Notes forming part of the preliminary announcement for the year ended 31 March 2009
1. Basis of preparation
The financial statements of the Company have been prepared in accordance with International Financial Reporting Standards (IFRS). The financial statements have also been prepared with IFRSs as adopted by the European Union and therefore comply with Article 4 of the EU IAS regulation.
The financial information in this announcement, which was approved by the Board of Directors on 18 June 2009, does not constitute the Company's statutory accounts for the years ended 31 March 2009 or 2008, but is derived from these accounts.
Statutory accounts to 31 March 2008 have been delivered to the Registrar of Companies and those for 2009 will be delivered following the Company's annual general meeting. The auditors have reported on these accounts; their reports were unqualified and did not contain statements under S237(2) or (3) of the Companies Act 1985.
The financial information has been prepared on the historical cost basis, except for the revaluation of certain properties and assets.
2. Segmental Analysis
The Company has selected business as the primary segment and geography as its secondary segment. Disclosure is in accordance with International Accounting Standard 14. The Company only has one business relating to property rental and management and all operations are continuing and in the UK.
3. Investment Revenues
|
2009 |
2008 |
|
|
£'000 |
£'000 |
|
|
Loan note interest |
52 |
52 |
|
Interest on bank deposits |
27 |
71 |
|
|
79 |
123 |
4. Finance Costs
|
2009 |
2008 |
|
|
£'000 |
£'000 |
|
|
Pension scheme net finance charge |
166 |
39 |
|
166 |
39 |
|
5. Impairment losses recognised
|
2009 |
2008 |
|
|
£'000 |
£'000 |
|
|
Goodwill written off |
145 |
- |
|
Provision against goodwill in balance sheet of associate |
109 |
- |
|
254 |
- |
|
Following losses made in the current year by Trimmings by Design Limited and a budgeted loss for the 2009/10 year the Directors consider there has been an impairment of goodwill recognised in the Company's balance sheet. Accordingly full provision has been made against the carrying value of goodwill of £145,000 in respect of its associate with a corresponding charge to the income statement.
In addition the Directors have reviewed the net assets of Trimmings by Design and have made provision for the goodwill on its balance sheet. A further charge of £109,000 has therefore been recognised to reflect this.
6. Taxation
No corporation charge has been provided for 2009 or 2008 as a result of the availability of various reliefs.
7. Earnings per share
The earnings per share has been calculated using the weighted average number of shares in issue during the relevant financial periods. The weighted average number of shares in issue during the year was 11,807,013 (2008: 11,807,013) and the loss after taxation was £487,000 (2008: profit of £49,000).
There is no difference between the basic and diluted loss per share in either year.
8. Copies of the Annual Report
Copies of the Annual Report are available from the Company Secretary at the registered office which is situated at Suite 1, Courthill House, 66 Water Lane, Wilmslow, Cheshire, SK9 5AP. The annual report and AGM notices will also be available for download on the Company's website www.worthingtongroupplc.co.uk
|
Enquiries:
|
Worthington Group plc
|
|
Joe Dwek CBE, Chairman
|
Tel: 01625 549082
|
|
David Shalom , Finance Director
|
Tel: 07912 777470
|
Related Shares:
Worthington Grp