Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Unaudited Interim Results Strong Trading Continues

29th Sep 2022 07:00

RNS Number : 0594B
Crestchic PLC
29 September 2022
 

 

29 September 2022

 

Crestchic Plc

("Crestchic", the "Company" or the "Group")

 

Unaudited Interim Results for the six months ended 30 June 2022

Strong trading delivers record first half profit

Crestchic plc, the power reliability company, is pleased to announce its unaudited interim results for the six-month period ended 30 June 2022

 

Highlights

 

· Group revenue from continuing operations for the period up by 35% to £21.3 million (H1 2021: £15.8 million)

· Positive sales mix - higher margin hire revenue from continuing operations up 43% to £12.4 million (H1 2021: £8.7 million), increasing Gross Margin % from continuing operations to 50% (H1 2021: 44%)

· Volume and mix drive 51% increase in gross profit from continuing operations at £10.6 million (H1 2021: £7.0 million)

· Operating profit from continuing operations more than doubled to £4.2 million (H1 2021: £1.8 million)

· Interim dividend of 1.33 pence per share declared

· Refocused strategy pays dividends as the group powers ahead to a record first half year profit

· Strong trading driven by a vibrant global data centre market and the imperatives of energy security and sustainability

· New factory capacity in Burton on Trent now on stream and order book at record levels

· Divestment of Tasman Middle East in the process of local registration that will complete the divisional exit

· Management expectations increased for 2022 and 2023

 

 

Commenting on the results and the outlook, Peter Harris, Executive Chairman of Crestchic, said:

 

"To date, 2022 has been a record year for Crestchic. The strength of our pipeline makes us confident that Crestchic will continue to grow strongly into 2023. This buoyant performance across all sectors around the world has led the Board to raise expectations for the fourth time this year.

 

Productivity gains, coupled with the additional factory capacity at Burton, which came on line in June 2022 on schedule and on budget, are proving invaluable as we continue to grow the business. Our strategy of focusing the business on the global Crestchic brand and its strong markets, with data centres and extractive industries performing particularly well, has transformed the financial performance of the Group, enabling a return to paying progressive dividends to our shareholders. We look forward to the future with confidence"

 

This announcement contains inside information as stipulated under the UK version of the Market Abuse Regulation No 596/2014 which is part of English Law by virtue of the European (Withdrawal) Act 2018, as amended. On publication of this announcement via a Regulatory Information Service, this information is considered to be in the public domain.

 

For further information

 

Crestchic plc 01283 531645

Peter Harris, Executive Chairman

Iwan Phillips, Finance Director

 

Shore Capital (Nominated Adviser and Broker) 020 7408 4050

Robert Finlay / David Coaten / Henry Willcocks

 

Buchanan 020 7466 5000

Charles Ryland / Stephanie Whitmore / George Cleary

 

About Crestchic:

 

Crestchic plc hires and sells specialist power reliability equipment. With a product range comprising a wide range of loadbanks and transformers and depots, offices or agents in the UK, USA, The Middle East, Belgium, Germany, France, Singapore, China and South Korea, Crestchic has a global customer base. This includes utility companies, renewables, the oil and gas sector, data centres, shipping, banking, mining, construction and the public sector. Crestchic was admitted to AIM in 2006 since when it has grown by providing a high level of service, responsiveness and flexibility to customers.

 

Executive Chairman's statement

 

We are pleased to present our interim results for the six-month period ended 30 June 2022, which show another strong period of growth for the Group.

 

During 2022, we have been successfully building upon the foundations laid down by the transformation programme we initiated during 2021. This refocusing of the Group has enabled Crestchic to reap the benefits of strong market conditions across the business, delivering an outstanding set of financial results for the six months to 30 June 2022 and taking strong momentum into the second half of the year and increasingly into 2023.

 

The transformation programme is now substantially complete. During 2021, we restructured the Board and senior management team, restructured our balance sheet to provide an efficient, scaleable and cost-effective financial platform, initiated the divestment of the Tasman Oil Tools division, restructured and reinvigorated our transformer rental business and commenced the construction of our new factory building.

 

In the first half of 2022, we completed the disposal of the Tasman operations in Australia, New Zealand, Malaysia and Singapore and agreed terms for the disposal of the remaining Tasman business in the Middle East, which is now complete subject to local registrations.

 

We also completed the construction of the new factory building and brought this into production on time and on budget and the additional capacity, coupled with productivity gains from our drive towards becoming a world class manufacturer, is proving invaluable as we continue to deliver on a very strong order book.

 

In pursuit of our strategies for geographic growth and, in particular, increased penetration of the data centre sector, where our loadbanks are used for commissioning and testing the backup power systems and heat testing the cooling systems, we opened new hire depots in Antwerp and Texas. Endorsing the confidence we have in a strategy centred on our Crestchic loadbank and transformer business, we renamed the Group to Crestchic plc, aligning the whole business identity to our global brand.

 

We entered 2022 with a record order book for sales of our manufactured products and order intake, through the first half of the year and into the second half, has remained at record levels. The higher margin rental business has also prospered, with high levels of activity around the world across all sectors, notably in data centres and extractive industries.

 

Directionally, this was what we anticipated at the outset of the year, but there is little doubt that the uncertainties created by the war in the Ukraine have caused national governments and large corporates to re-evaluate their strategies so as to reduce dependence on potentially unreliable or unfriendly states for energy and commodities, which is kick starting exploration and development activity on a broad front.

 

Although the Covid pandemic is far from over, most of the travel restrictions imposed to fight the spread of the Covid-19 virus have now eased. As a result, project rental activity has picked up very strongly in 2022, with the prospect of further growth to come, albeit probably reverting over time towards the steady growth trend seen before the pandemic.

 

Both the conflict in Ukraine and the pandemic have raised supply chain issues both in terms of inbound purchases of raw materials and outbound transportation of equipment and have introduced levels of inflation last seen some 40 years ago - but these are challenges that the Company has successfully risen to. Our strong relationships with suppliers and customers have enabled us to manage these external disruptions: not without some slippage, but with no permanent loss of sales and hire revenues and with no adverse impact on margins.

 

The combination of our strategic repositioning, our ability to manage external shocks and the strength of our core markets has led to a step change in our underlying trading performance for the first half of 2022.

 

Overall sales from continuing operations for the half year at £21.3 million showed growth of 35% compared with the first half of 2021, with equipment sales up strongly by 25% and rental revenue up by a massive 43%.

 

The operational gearing of our business model, particularly for rental, meant that there was a high pull through from sales into gross margin, which rose by over 50% to £10.6 million (30 June 2021: £7.0 million) and cost control, despite the pressure of inflation and our continuing investment into infrastructure to deliver our ambitions for growth, meant that operating profit from continuing operations in the first half more than doubled from £1.8 million in 2021 to £4.2 million in 2022.

 

Delivering superior Return on Investment ("ROI") for our shareholders is a priority and this growth in profits has translated into further growth in ROI, which has significantly and, we believe, sustainably exceeded the Group target return of 20%.

 

Our business model is highly cash generative. This has enabled us to fund the increased working capital required by our exceptional growth and the need to maintain strategic stocks of raw materials to overcome supply chain constraints. Together with the receipts from the Tasman divestment, this has allowed us to fund the factory expansion, invest in the hire fleet, complete our share buyback programme to underwrite the LTIP introduced in 2021 and, for the first time in seven years, to return to the dividend list, with a 1p final dividend in respect of 2021 having been paid to shareholders in June 2022.

 

This dividend was heralded as the first step of a progressive dividend policy and we are pleased to be able to announce with these results the declaration of an interim dividend of 1.33p per share in respect of the year to 31 December 2022, which will be paid on 3 November 2022 to shareholders on the register on 14 October 2022.

 

Our achievements are not just financial. Through 2022, we have been developing our ESG strategy and are committed to reducing our environmental impact, with many initiatives already ongoing, fulfilling our social obligations to our employees, local community and other stakeholders, and upholding high standards of corporate governance. We will report more fully on this area in the full year accounts for 2022.

 

None of this could have been achieved without our people, who have been the bedrock of our success, working tirelessly to overcome unprecedented external challenges and to seize every opportunity for growth. During the first half of the year, we have continued to invest in people. At Board level, we welcomed Nicholas Mills as a Non-Executive Director, who brings a wealth of City expertise to the table. In senior management, we have been delighted to see the impact that Jon Storer, who joined as Technical Director, has made on all aspects of design and production.

 

To staff the new facility we have over the last twelve months recruited, inducted and trained new colleagues who have brought with them a rich and diverse range of skills and experience. Meanwhile, we have continued to strengthen our customer facing organisation in the rental division, which has undoubtedly contributed to the growth we have seen in our hire revenues. In a recent sample employee survey, we were delighted to see very positive feedback from our staff about Crestchic as an employer - and just as delighted to receive constructive suggestions about how we can become even better. We are first and foremost a people company and will listen to and act upon this feedback.

 

Looking forward, our priorities are clear. We will use our financial capacity and the momentum of global megatrends towards electrical power, data centres, energy transition and energy security to grow by:

 

· accelerating the expansion of production that has been enabled by the new factory building. Increasingly we are confident that productivity gains will enable overall production capacity to rise well above the 50-60% originally envisaged, improving our margins and competitive position; 

· using that increased capacity to meet strongly growing demand for sales of our equipment and to invest in our hire fleet, so that fleet capacity does not become a constraint on growth;

· further investing in customer facing staff in the data centre sector to identify and pursue opportunities as we set out to become the thought leader in this market;

· ensuring that our new depots in Antwerp and Texas quickly reach maturity and to then use the blueprints that they will provide to identify further opportunities for geographic expansion, notably in, though not restricted to, Europe and the USA;

· using our global market presence, strong customer relationships and in house design capability to drive product innovation so we can be first to market in both sales and rental for new products and services; and

· immersing ourselves in the evolving sector of energy transition to seek new opportunities to deploy our skills in electrical engineering design and manufacture and our global distribution footprint.

 

We are reaping the benefits of a strong team executing a clear and focused strategy, underpinned by our unique proposition of in-house design and manufacturing; equipment sales; aftermarket services, including remanufacturing; and rental, all supported by a strong global brand and presence with a flexible and scaleable financial capacity. Our markets are growing rapidly, as evidenced by a second significant rental project won in the third quarter of 2022, which has led us to again increase our expectations for the full year outcome for both 2022 and 2023. We have every confidence that a bright future lies ahead for the Group.

 

 

 

 

Peter Harris

Executive Chairman

29 September 2022

 

Finance Director's report

 

Financial performance

 

Overall revenue for the period from continuing operations was up by 35% to £21.3 million (2021: £15.8 million).

 

Hire revenue made up 58% of total revenue from continuing operations in the first half of 2022 compared to 55% in 2021, and this has driven the increase in the total Group margin from continuing operations from 44% to 50%.

 

Operating costs from continuing operations increased from £5.1 million in H1 2021 to £6.3 million in the period due to an investment in senior staff, increased activity levels and general inflationary cost pressures.

 

This favourable operational gearing resulted in the operating profit from continuing operations increasing by 131% to £4.2 million (2021: £1.8 million). Finance costs from continuing operations decreased from £0.3 million in 2021 to £0.2m in the period due to decreased debt and a lower overall interest rate.

 

Balance sheet, debt and cashflow

 

In line with the Group's strategy for growth, net hire fleet additions for the period increased to £1.6 million compared to £0.3 million in the first half of 2021. Total hire fleet capital expenditure was £1.8 million in the period which included the buyback of equipment previously sold to customers as well as additional ancillary equipment such as cable to meet customer demand. Equipment from the new factory will be added to the hire fleet in the second half of the year to enable further future growth.

 

Other capital expenditure totalled £1.8 million (2021: £0.2 million) which included £1.5 million of spend on the new manufacturing facility that was officially opened in July 2022.

 

Right-of-use assets have increased during the period from £2.1 million to £3.4 million with new depot leases signed in Texas and Antwerp and the existing lease in Kassel, Germany has been extended. There has been a related increase in the level of lease liabilities.

 

The availability of certain stock items improved significantly during the first half of 2022, but supply remains lumpy and inventory levels have been kept at higher than pre-pandemic levels to ensure output can remain high throughout the second half of the year.

 

Trade and other receivables have increased since the 2021 year end due to two main factors. Firstly, the period end balance included £1.3 million of receivables due on the sale of the Tasman assets and businesses and secondly, the level of trade receivables has increased markedly. This is mainly driven by the level of revenues seen in the second quarter of 2022 compared to the final quarter of 2021 but debtor days have also increased slightly with more of this revenue relating to revenue in the Middle East.

 

Trade and other payables have increased in line with activity levels.

 

The sale of the Australian and New Zealand Tasman entries completed in February 2022 and net of costs and the cash transferred with the sale, £2.7 million was received in the first half of 2022. A further £0.6 million was received in August 2022 with the final payment of £0.5 million due in February 2023.

 

During the period, £1.9 million has been spent on purchasing the Company's own shares so that they are held in treasury to fulfil the LTIP put in place in June 2021, if required. Dividends paid in the period amounted to £0.3 million.

 

The Group's investment in hire fleet, property and working capital will provide a robust base for future further growth. In the first half of the year, this has led to an increase in pre-IFRS 16 net debt (see note 6) to £1.5 million from £1.0 million at 31 December 2021 but the Group's leverage and gearing remain low.

 

Return on investment ("ROI")

 

As detailed in the 2021 Annual Report, a key metric for the Group is the return generated on the investments it makes in assets and working capital. Our ROI measure is defined by the pre-exceptional operating profit divided by the net operating assets.

 

The Group is focused on delivering an ROI well above its weighted average cost of capital. The Group's pre-tax cost of capital as at 31 December 2021 was calculated at 12.5% and the Board is targeting a Group ROI of 20%.

 

The Group's ROI from continuing operations reached 18% in 2021. Due to strong trading in the first half of 2022 and a positive outlook for the second half the Board is confident of a full year ROI well in excess of the 20% target set at the beginning of the year.

 

Risks and uncertainties

 

The Board has reviewed the risks and uncertainties included in the 2021 Annual Report and concluded that the majority of them have not materially changed in the period to 30 June 2022. The 2021 Annual Report stated that a longer-term impact of the increase in energy prices due to the conflict in Ukraine could be an economic recession in Europe and that risk has increased as the year has progressed. The Board is confident that, due to the Group's products being vital in the commissioning and on-going maintenance of energy systems within mission critical industries such as data centres, banking and healthcare, an economic recession in Europe would not significantly adversely affect the revenues and cashflows of the business.

 

IFRS 16

 

All the metrics used in the accounts are after IFRS 16. For historical comparisons a reconciliation of pre-IFRS 16 to post IFRS-16 metrics is included as note 6 to this Interim report.

 

Iwan Phillips

Finance Director

29 September 2022

 

Consolidated statement of comprehensive income

For the six months ended 30 June 2022

 

Six months ended 30 June 2022

Six months ended 30 June 2021

Year to 31 December 2021

 

Note

Continuing operations

£'000

Discontinued operations

£'000

 

Total

£'000

Continuing operations

£'000

Discontinued operations

£'000

Total

£'000

Continuing operations

£'000

Discontinued operations

£'000

Total

£'000

Revenue

21,342

2,023

23,365

15,829

3,767

19,596

29,455

9,354

38,809

Cost of sales

 

(10,770)

(1,056)

(11,826)

(8,822)

(2,006)

(10,828)

(15,547)

(5,350)

(20,897)

Gross profit

10,572

967

11,539

7,007

1,761

8,768

13,908

4,004

17,912

Operating costs

(6,252)

(922)

(7,174)

(5,137)

(1,744)

(6,881)

(10,068)

(3,653)

(13,721)

Impairment loss on trade receivables

(103)

(15)

(118)

(41)

-

(41)

 

(48)

 

3

 

(45)

Share of post-tax result of joint ventures

 

-

-

-

-

(212)

(212)

 

-

(360)

(360)

Profit/(loss) from operations

4,217

30

4,247

1,829

(195)

1,634

3,792

(6)

3,786

Exceptional items

2

20

-

20

(877)

-

(877)

(877)

(6,692)

(7,569)

Finance costs

 

(212)

(5)

(217)

(308)

(15)

(323)

(480)

(29)

(509)

Profit/(loss) before taxation

4,025

25

4,050

644

(210)

434

2,435

(6,727)

(4,292)

Taxation

 

(755)

-

(755)

(360)

3

(357)

(563)

(95)

(658)

Profit/(loss) for the year attributable to the equity holders of the parent

 

3,270

25

3,295

284

(207)

77

1,872

(6,822)

(4,950)

Other comprehensive income/(loss)

 

 

 

Exchange differences on translating foreign operations

 

 

 

977

 

 

(984)

 

 

 

 

 

(565)

Other comprehensive income/(loss) for the year, net of tax

 

 

 

977

 

 

(984)

 

 

 

 

 

 

 

 

(565)

Total comprehensive income/(loss) for the year attributable to equity holders of the parent

 

 

 

4,272

 

 

(907)

 

 

 

 

 

 

 

 

 

 

 

(5,515)

Profit (Loss) per share

 

 

 

- basic (pence)

3

11.4

0.1

11.5

1.0

(0.7)

0.3

6.6

(23.9)

(17.3)

- diluted (pence)

3

11.3

0.1

11.4

1.0

(0.7)

0.3

6.6

(23.9)

(17.3)

 

 

Consolidated balance sheet

As at 30 June 2022

 

30 June

30 June

31 December

2022

2021

2021

Unaudited

Unaudited

Audited

£'000

£'000

£'000

ASSETS

Non-current assets

Intangible assets

4,442

4,348

4,323

Property, plant and equipment

14,679

22,365

12,107

Right-of-use asset

3,399

2,119

2,140

Other receivables

-

-

462

Deferred tax assets

221

-

221

22,741

28,832

19,253

Current assets

Assets in a disposal group classified as held for sale

731

-

8,620

Inventories

5,383

4,504

4,408

Trade and other receivables

12,624

10,308

6,137

Cash and cash equivalents

4,291

5,148

4,229

23,029

19,960

23,394

Total assets

45,770

48,792

42,647

LIABILITIES

Current liabilities

Liabilities directly associated with assets in a disposal group held for sale

514

-

3,888

Trade and other payables

8,827

8,792

6,528

Loans and borrowings

(50)

12

(50)

Lease liabilities

1,384

803

788

Current tax liabilities

945

263

460

11,620

9,870

11,614

Non-current liabilities

Loans and borrowings

5,648

7,813

5,376

Lease liabilities

1,602

1,056

1,029

Deferred tax liabilities

1,305

2,206

1,299

8,555

11,075

7,704

Total liabilities

20,175

20,945

19,318

Total net assets

25,595

27,847

23,329

Equity attributable to equity holders of the parent

Share capital

2,937

2,928

2,928

Convertible debt option reserve

201

201

201

Share premium

42

30,896

-

Merger reserve

2,810

2,810

2,810

Treasury share reserve

(2,317)

(451)

(451)

Foreign exchange reserve

2,924

1,528

1,947

Retained earnings

18,998

(10,065)

15,894

Total equity

25,595

27,847

23,329

 

 

Consolidated cash flow statement

For the six months ended 30 June 2022

 

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2022

2021

2021

Unaudited

Unaudited

Audited

£'000

£'000

£'000

Cash flows from operating activities

Net (loss)/profit from ordinary activities before taxation

4,050

434

(4,292)

Adjustments for:

- amortisation of intangible fixed assets

-

42

68

- impairment of assets when classified as held for sale

-

-

2,687

- amortisation of right-of-use assets

420

392

793

- amortisation of capitalised debt fee

-

69

69

- depreciation of property, plant and equipment

1,637

2,291

4,531

- profit on disposal of property, plant and equipment

(78)

(295)

(682)

- loss on disposal of assets of exit from Malaysia and Singapore

-

-

2,822

- share of post-tax results of joint ventures

-

212

360

- finance costs

217

1,200

1,386

- share option expense

90

24

114

6,336

4,369

7,856

(Increase)/decrease in inventories

(955)

9

(537)

Increase in receivables

(4,034)

(2,061)

(1,913)

Increase in payables

1,276

1,318

1,434

Cash generated from operations

2,623

3,635

6,840

Taxation

(372)

(361)

(538)

Increase in receivables from joint ventures

-

(174)

152

Hire fleet expenditure

(1,811)

(947)

(2,203)

Sale of assets within hire fleet

178

662

2,043

Net cash from operating activities

618

2,815

6,294

Cash flows from investing activities

Sale of property, plant and equipment

33

108

113

Proceeds from the sale of subsidiaries (net of costs)

2,691

-

-

Purchase of property, plant and equipment

(1,829)

(198)

(703)

Net cash from/(used in) investing activities

895

(90)

(590)

Cash flows from financing activities

Proceeds from share capital

51

1,063

1,063

Dividends paid

(281)

-

Purchase of own shares

(1,866)

-

Proceeds from bank and other borrowings

250

7,500

7,500

Debt issues costs

-

(144)

(214)

Repayment of bank and other borrowings

(5)

(8,718)

(10,742)

Principal paid on lease liabilities

(507)

(484)

(980)

Interest paid on lease liabilities

(68)

(47)

(91)

Interest paid on loans and other borrowings

(122)

(1,000)

(1,117)

Net cash used in financing activities

(2,548)

(1,830)

(4,581)

Net (decrease)/increase in cash and cash equivalents

(1,035)

895

1,123

Cash and cash equivalents at beginning of period

5,377

4,323

4,323

Exchange gains/(losses) on cash and cash equivalents

124

(70)

(69)

Cash and cash equivalents at end of period

4,466

5,148

5,377

Held within:

Cash and Cash equivalents

4,291

5,148

4,229

Assets held for sale

175

-

1,148

Total

4,466

5,148

5,377

 

 

Notes to the unaudited interim statements

For the six months ended 30 June 2022

 

 

1. Basis of preparation

This interim report has been prepared in accordance with the accounting policies disclosed in the full statutory accounts for the year ended 31 December 2021.

These policies are in accordance with International Financial Reporting Standards and International Accounting Standards and Interpretations (collectively "IFRS") issued by the International Accounting Standards Board, as endorsed for use in the European Union, that are expected to be applicable for the year ending 31 December 2022.

The Group has chosen not to adopt IAS 34 "Interim Financial Statements" in preparing the interim consolidated financial information.

The financial information in this statement relating to the six months ended 30 June 2022 and the six months ended 30 June 2021 has not been audited.

The financial information for the year ended 31 December 2021 does not constitute the full statutory accounts for that period. The annual report and financial statements for 2021 has been filed with the Registrar of Companies.

The Independent Auditor's Report on the annual report and financial statement for 2021 was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under Section 498(2) or 498(3) of the Companies Act 2006.

The interim report for the period ended 30 June 2022 was approved by the Board of Directors on 29 September 2022.

2. Exceptional items

 

Exceptional items from continuing operations

£'000

30 June 2022

*30 June 2021

31 December 2021

i. Receivables provisions - credit

20

-

-

ii. Finance costs

-

877

877

* As restated - see note 5

i. In 2018 a full provision of £702,000 was made against a debt which originated in 2013 and 2014 in the Middle East. During the first half of 2022 this debt was satisfied by a final settlement of £368,000. As the provision was recognised as an exceptional credit.

 

The board have reviewed the balances owed on the disposal of the Tasman Division and, in view of the inevitable uncertainties associated with the extended payment terms granted to the purchasers, have deemed it reasonable and prudent to make a general provision of £348,000 against the risk of claims or default.

 

An aggregate exceptional credit of £20,000 has been recognised in the consolidated statement of comprehensive income.

 

ii. In June 2021 the Group refinanced early its senior debt facilities and convertible loan notes that were due to expire in June 2022. As part of the settlement of the convertible loan notes an early redemption fee of £764,000 was paid to bondholders. Debt fees of £113,000 were written off due to the early repayment of the facilities and a total exceptional finance cost of £877,000 was recognised in the Group Statement of Comprehensive Income.

 

Exceptional items from discontinued operations

In April 2021, the Board announced its intention to dispose of the Tasman division and began to market the division in the same month. In December 2021, a "heads of terms" was signed to sell the Australian and New Zealand entities and at 31 December 2021 it was deemed highly probable that the deal would complete within twelve months of the year end. The deal completed on 28 February 2022.

Discussions with parties interested in acquiring the Middle East entities were on going at 31 December 2021 and the Board agreed that all of the remaining Tasman operations should be classified as held for sale at 31 December 2021. The sale of the Middle East entities has been agreed subject to local registrations.

A total exceptional charge of £6,692,000 was posted in 2021 relating to the disposal of the Tasman division and the classification of all assets and liabilities as held for sale as at 31 December 2021.

 

 

 

3. Earnings per share

The earnings per share figure has been calculated by dividing the profit after taxation, £3,295,000 (2021: £77,000), by the weighted average number of shares in issue, 28,564,301 (2021: 27,990,596).

The diluted earnings per share assumes all share options are exercised at the start of the period or, if later, the date of issue of the share options. This increased the weighted average number of shares in issue by 432,405 (2021: 80,232). At the end of the period, the Company had in issue up to a maximum of 1,985,000 (2021: 2,956,020) share options which have not been included in the calculation of the diluted earnings per share because their effects are anti-dilutive. These share options could be dilutive in the future.

4. Dividends

An interim dividend of 1.33 pence per share (2021: nil) will be paid on 3 November 2022 to shareholders on the register as at 14 October 2022. The ex-dividend date will be 13 October 2022. In accordance with IFRS, no provision for the interim dividend has been made in these financial statements.

 

5. Interim report

Copies of the interim report are being sent to all shareholders shortly and are available to the public from the offices of Crestchic plc at Second Avenue, Centrum 100, Burton on Trent, DE14 2WF. The interim report and the interim announcement will also be available from the Group's website at www.crestchicplc.com.

6. IFRS 16 reconciliation

 

 

Continuing operations

 

Total

30 June 2022 as reported

IFRS 16 impact

30 June 2022 excluding IFRS 16 impact

30 June 2022 as reported

IFRS 16 impact

30 June 2022 excluding IFRS 16 impact

£'000

£'000

£'000

 

£'000

£'000

£'000

Profit before tax

4,025

-

4,025

4,050

-

4,050

Exceptional costs

(20)

-

(20)

(20)

-

(20)

Finance costs

212

(48)

164

217

(48)

169

Depreciation

1,288

90

1,378

1,600

90

1,690

Amortisation of right-of-use assets

420

(420)

-

420

(420)

-

EBITDA

5,925

(378)

5,547

6,267

(378)

5,889

 

 

 

 

 

Cash generated from operations

 

2,623

(378)

2,245

 

 

 

 

 

 

 

 

 

 

Loans and borrowings

5,598

386

5,984

Lease liabilities

2,986

(2,986)

-

Cash and cash equivalents

(4,291)

-

(4,291)

Cash and cash equivalents included in held for sale assets

(175)

-

(175)

Net debt

 

4,118

(2,600)

1,518

 

 

 

Continuing operations

 

Total

30 June 2021 as reported

IFRS 16 impact

30 June 2021 excluding IFRS 16 impact

30 June 2021 as reported

IFRS 16 impact

30 June 2021 excluding IFRS 16 impact

£'000

£'000

£'000

 

£'000

£'000

£'000

Profit/(loss) before tax

644

-

644

434

-

434

Exceptional costs

877

-

877

877

-

877

Finance costs

308

(16)

292

323

(27)

296

Depreciation

1,251

88

1,339

2,291

88

2,379

Amortisation of right-of-use assets

301

(301)

-

392

(392)

-

Amortisation

42

-

42

42

-

42

EBITDA

3,423

(229)

3,194

4,359

(331)

4,028

 

 

 

 

 

Cash generated from operations

 

3,635

(331)

3,304

 

 

 

 

 

 

 

 

 

 

Loans and borrowings

7,825

779

8,604

Lease liabilities

1,859

(1,859)

-

Cash and cash equivalents

(5,148)

-

(5,148)

Net debt

 

4,536

(1,080)

3,456

 

Continuing operations

 

Total

31 December 2021 as reported

IFRS 16 impact

31 December 2021 excluding IFRS 16 impact

31 December 2021 as reported

IFRS 16 impact

31 December 2021 excluding IFRS 16 impact

£'000

£'000

£'000

 

£'000

£'000

£'000

Profit/(loss) before tax

2,435

20

2,455

(4,292)

25

(4,267)

Exceptional costs

877

-

877

7,569

-

7,569

Finance costs

480

(48)

432

509

(50)

459

Depreciation

2,512

205

2,717

4,531

205

4,736

Amortisation of right-of-use assets

776

(776)

-

793

(793)

-

Amortisation

68

-

68

68

-

68

EBITDA

7,148

(599)

6,549

9,178

(613)

8,565

 

 

 

 

 

Cash generated from operations

 

6,840

(613)

6,227

 

 

 

 

 

 

 

 

 

 

Loans and borrowings

5,326

580

5,906

Loans and borrowings included in held for sale liabilities

429

-

429

Lease liabilities

1,817

(1,817)

-

Lease liabilities included in held for sale liabilities

41

(41)

-

Cash and cash equivalents

(4,229)

-

(4,229)

Cash and cash equivalents included in held for sale assets

(1,148)

-

(1,148)

Net debt

 

2,236

(1,278)

958

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact [email protected] or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR SEEFMAEESEFU

Related Shares:

LOAD.L
FTSE 100 Latest
Value8,809.74
Change53.53