Andrada Mining acquisition elevates the miner to emerging mid-tier status. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCSG.L Regulatory News (CSG)

  • There is currently no data for CSG

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

2 Jul 2013 07:00

RNS Number : 3450I
Sweett Group PLC
02 July 2013
 



2 July 2013

Sweett Group plc

 

("Sweett Group" or "the Group")

 

Audited preliminary results for the year ended 31 March 2013

 

Sweett Group is a global business with expertise in property and infrastructure professional services.

 

The Group is pleased to announce its audited preliminary results for the year ended 31 March 2013 which are a significant improvement on the prior year and are in line with expectations.

 

Financial highlights

 

GAAP measures

 

2013

2012

£m

£m

Revenue

80.6

72.8

Operating profit / (loss)

2.3

(0.2)

Profit / (loss) before tax

1.8

(1.0)

Net assets

27.9

28.8

Basic earnings / (loss) per share

1.9p

(2.1) p

Dividend per share

1.0p

0.5p

 

 

 

Non GAAP measures

 

2013

2012

Adjusted operating profit

£4.3m

£1.6m

Adjusted profit before tax

£3.7m

£0.7m

Adjusted earnings per share

3.7p

(0.5)p

Lock up (measured as the aggregate days' activity represented by debtors and work in progress - see financial review for further details)

103 days

100 days

 

 

Adjusted items exclude exceptional administrative expenses of £1.5m (2012: £1.2m) and amortisation of acquired intangible assets of £0.5m (2012: £0.5m).

 

 

Operational and outlook highlights

 

·; Asia Pacific region remains the Group's largest single growth market with revenue in China and Southeast Asia up by 20%

·; A return to profit in the Middle East

·; Proceeds from PPP asset sales of £2.8m received in the year, invested in developing the Group's trading operations, funding working capital and reducing bank borrowing

·; Won significant new commissions across our network of offices and are gaining market share from competitors

·; Order book of £100m as at 31 May 2013, an increase of £10m since August 2012

·; Trading in the first few months of the year has been in line with the Board's expectations

 

Chief Executive Officer Dean Webster said:

 

"2013 was a year of significantly improved financial performance, financial position and growth across our businesses in Europe, the Middle East and Asia Pacific. We have a lean and diverse business which is well placed to benefit from some of the green shoots we are seeing in the construction industry in some of our markets. We continue to win significant new commissions across our network of offices and are gaining market share from our competitors. Over recent years we have repositioned the business and have built a solid global platform. The next stage of our development will be to build on the platform we have created."

 

For further information:

 

Sweett Group plc

Dean Webster, Chief Executive Officer

Chris Goscomb, Chief Financial Officer

Theo Kjellberg, Group Communications Manager

 

020 7061 9000

020 7061 9000

020 7061 9102

 

Westhouse Securities

Tom Griffiths

Paul Gillam

 

020 7601 6100

 

FTI Consulting

Billy Clegg

Oliver Winters

 

020 7831 3113

 

 

Chairman's Statement

 

This has been an important year for the Group. We have a clear three year strategic plan to drive the business and position the Group at the forefront of the industry. This has galvanised the entire Group and our colleagues have embraced it enthusiastically. I am delighted that the plan is delivering and we are seeing the improved performance coming through strongly. During the year, the Group has made and continues to make real progress. Our integrated service offering across our network of offices is second to none and our footprint is helping us to deliver sustainable long term shareholder value. The solid platform of our three year plan is enabling us to drive our market share gains across all of our regions and is responsible for the Group's significantly improved order book.

 

The financial performance in this first year of our three year plan has been very encouraging. Revenue for the year was up 10.8% to £80.6m (2012: £72.8m). This helped drive a return to profitability and we reported a pre-tax profit of £1.8m (2012: loss of £1.0m) after exceptional administrative expenses, amortisation of acquired intangibles and net finance costs. Basic earnings per share were 1.9p (2012: loss of 2.1 p) and operating margins were 2.9% (2012: (0.2)%). We are very pleased that our current order book stands at £100m, an 11% increase from last year (2012: £90m), with a Non GAAP adjusted profit before tax of £3.7m (2012 £0.7m) and earnings for the year of 3.7p per share (2012: loss of 0.5p). Importantly, the Board recommends a final dividend of 0.7p per share (2012: 0.3p). This will make a total dividend of 1p for the year, which marks a significant increase on the previous year (2012: 0.5p). I hope that Shareholders will understand that this proposal signals a major sign of the Board's confidence in the future.

 

The Board is encouraged that the Group will continue to deliver organic growth and diversification whilst paying down debt and improving operating margins. During the past 18 months, our net debt position has reduced markedly, from just over £10.0m to £7.1m as at the year end. We have worked hard over the years to develop a positive working relationship with our bankers, who have given our three year strategic plan their full support. As our largest financing needs are in Asia, and China in particular, we are currently examining alternative funding arrangements in Hong Kong, giving us more direct access to local currency funding and less exposure to foreign exchange movements. We will update shareholders on this in due course.

 

At a General Meeting held in May, the Board received overwhelming support against the appointment of an Executive Chairman. On behalf of the Board, I would like to thank shareholders and staff for their support and reiterate that we wish to focus on executing our strategy without any further distractions.

 

Something that sets Sweett Group apart from its competitors, and indeed one of our greatest strengths, is our ability to attract and retain key staff across the business. During the year we have made significant senior level appointments across each of Europe, Asia and the Middle East and we are also in the process of achieving our Investors in People accreditation in the UK. The future for the Group is bright and we are pleased that we are able to attract consistently the best talent in our industry.

 

As part of our management succession plans, Chris Goscomb will be retiring as Chief Financial Officer at the end of December 2013 and will be succeeded by Patrick Sinclair, currently Group Financial Controller and Company Secretary. Chris has been with the Group since May 2007 and a member of the Board since January 2009. He has been an important influence on the cultural changes needed from the partnership era and his corporate knowledge will be sadly missed. We wish him a happy retirement and look forward to Patrick joining the Board.

 

On 8 March 2013, Jeffrey Hewitt resigned from the Board as a Non-Executive director and David Wilton was appointed as a Non-Executive Director and Chairman of the Audit Committee.

 

Finally, I would like to take this opportunity to reiterate that I will be retiring from the Board as Chairman no later than April 2014, subject to being re-elected at this year's Annual General Meeting. I have thoroughly enjoyed my time as a Director of Sweett Group, during one of the most transformational periods in the Company's history, and wish to thank everyone in the business for their hard work and support during this time. The Nominations Committee will commence the search for my successor in the near future and we will make further announcements in due course.

 

The Group is trading well in the current year. With a growing order book and a clear strategy, your Board looks to the future with confidence.

 

Michael Henderson, Chairman

 

Chief Executive's Review

 

Three-year strategy update

Last year the Group launched a three year strategy aimed at capitalising on our global platform to continue to grow the Group's presence and service offering, whilst at the same time focusing on cash generation and operating margin improvement. We also undertook to re-allocate capital, by disposing of our PPP investments business, into fast growth operating regions.

 

The fundamental themes of the strategy can be split into two parts:

 

1.0 Integrated global approach:

1.1 To expand our corporate client base by leveraging our local delivery capability

1.2 To offer a consistent quality of service based upon international standards whilst sympathetic to local market conditions

1.3 To attract and develop key people in new sectors and new geographies, thereby extending our sector expertise and service coverage

2.0 Regional expansion:

2.1 Europe - Increase our market share in our traditional sectors whilst expanding further into the energy and infrastructure markets. Extend our client base across continental Europe

2.2 Middle East and India - Capitalise on the economic recovery in the UAE and expand our operations in Saudi Arabia and into Oman and Qatar. Extend our presence in India from four to six regional offices

2.3 Asia Pacific - Leverage our existing range of services across our existing client base whilst extending our geographic coverage and sector expertise. Extend our exposure to new sectors in Australia

2.4 North America - Develop our relationships with our alliance partners and provide clients with QS expertise on both the East and West coasts

 

The first 12 months of the programme have been successful, with significant progress made across each of our operating regions.

 

In Europe, where our focus has been on improving operating margins, cash generation and utilisation rates, our management teams have made significant progress in reducing our lock-up, which now stands at 86 days (2012: 90 days). Although European markets remain, as a whole, depressed, we are experiencing an improved level of enquiries in the retail and commercial sectors which is leading to an increasing pipeline of new work not yet qualifying for inclusion on the order book. This improvement has coincided with our successful diversification into the infrastructure sector, which continues to see significant investment, both through the public and private sectors. Commissions across the water & utilities, energy and aviation sectors have resulted in a growing order book and a number of senior level appointments, including in the mining and oil and gas sectors, are expected to create further opportunities for the Group in the future. In Spain we are continuing to maintain a healthy level of activity from key client accounts, whilst at the same time using our multi-lingual staff to service projects throughout continental Europe.

 

In the Middle East, Africa and India (MEAI), where we are seeing a pick-up in bidding activity, we have continued to make progress in developing our presence across key growth markets and sectors. We are registering our business operations in Qatar, are actively pursuing opportunities in Oman and also developing our service offering and expertise in Saudi Arabia, through a number of new commissions, including iconic projects such as the Butterfly Dome in the King Abdullah Financial Centre in Riyadh.

 

Our India business, which has been growing steadily over the last few years, now employs over 130 consultants across four cities and is capitalising on a vibrant economy, foreign direct investment and the flow of work from corporate clients from other parts of the business, in particular Asia Pacific. A recent hospitality commission in Colombo has also allowed us to develop our presence in Sri Lanka from what has been largely a back-office function for the India and Middle East business, into a fully-fledged client facing operation, with local projects.

 

In Asia Pacific, the Group's main growth market, our focus during the past twelve months has been on continuing to grow organically across China and Southeast Asia, whilst investing in senior appointments to diversify our service offering. Key hires have been made in the data centre sector in Southeast Asia and in the project management field in Australia, both resulting in successful new commissions and reinforcing our integrated service stream across the region. One of our key focus areas in the next 12 months will be to appoint a head of project management in China, where the Group's main current service offer is cost management and dispute resolution. Our investment in new expertise, together with the need to move into larger premises in Hong Kong and Shanghai has had the effect of increasing our indirect cost base and thus had a plateau effect on profits. However we see this as necessary investment as we continue to develop our strength in these markets. In Australia we are successfully diversifying our strong public sector franchise into new sectors including commercial, hospitality and defence.

 

Our presence in North America, through our joint venture company VVA Sweett LLC, has made good progress during the year, with a joint office having opened in Boston and cost management staff from our UK business seconded to the VVA Sweett office in New York. Cross referral of new commissions is encouraging and we are now jointly bidding on projects by offering a combined delivery solution.

 

Our business model is at the heart of everything we do. Our services are aimed at helping to maximise the value of our clients' investment, through the efficient management of time and resources. To achieve this, our approach is always the same - to become a partner with our clients and deliver cost-efficient, timely solutions. The independence of our advice is at the core of these solutions.

 

Long term relationships

We optimise our clients' investment through a deep understanding of their business, built over many years. This means we can ensure projects are delivered on time and on budget.

 

Global knowhow

Our clients are truly global - and so is our business. Our network of offices covers the world's main trade and business hubs. Our geographic reach enables us to provide clients with a full range of integrated services, wherever they need them.

 

Local delivery

We use our global knowhow to deliver local, sustainable solutions. Our geographic presence allows us to recognise local constraints and challenges, gearing our services to each client, bringing in resources from across the Group, as necessary.

 

Review of operations

 

Group financial performance

 

Revenue for the year was £80.6m up 10.7% (2012: £72.8m). Pre-tax profit was £1.8m (2012: loss of £1.0m) after exceptional administrative expenses, as described in note 5, amortisation of acquired intangibles and net finance costs.

 

Basic earnings per share were 1.9 pence (2012: loss of 2.1 pence) and operating margins were 2.9% (2012: (0.2)%). Our current order book is approximately £100m, an increase from last year's reporting date of 11% (2012: £90m). Net debt at 31 March 2013 was £7.1m, down £1.1m from 31 March 2012. The Board has recommended a final dividend in respect of the year of 0.7p per share (2012: 0.3p) which, together with the interim dividend, totals 1p per share for the year (2012: 0.5p). The final dividend will be paid on 13 September 2013 to shareholders on the register on 16 August 2013.

 

Asia Pacific

 

Revenue from Asia Pacific accounted for 32.2% of Group revenues at £26.0m (2012: £22.9m). Segment profits before exceptional administrative expenses were £0.6m (2012: £1.3m) and the order book stands at £55m (2012: £51m). Of these numbers the Group's operations in China and Hong Kong contributed approximately £17.8m of revenues and £0.5m net profit. The segment's operating profit on a pre exceptional basis was £1.3m (2012: £1.9m) giving a margin of 5.0% (2012: 8.1%) which is satisfactory given the levels of investment in new resources that are being dedicated to the region.

 

Lock up remains a challenge for the business, principally in China. Over the year a robust set of procedures to minimise WIP and Debtor day durations has been implemented across the region together with a renewed management focus on driving down lock up times.

 

Asia Pacific remains the Group's largest single growth market and contributor to cross-selling of corporate clients and sector and service diversification. We now employ over 700 staff across the region, 630 of which are across mainland China and Hong Kong. During the year, the Group has developed its dispute resolution service throughout the region. It has also diversified its service offer by attracting senior members of staff from key competitors in Brisbane, Melbourne and Singapore.

 

Although growth in the Chinese construction market continues to slacken (albeit from a very high base), the Group has secured commissions across the infrastructure, residential, retail and commercial sectors, including major commissions with domestic developers such as New World China, Gaw Capital, and Huawei Technology and foreign investors such as Jimmy Choo, Nike and HSBC.

 

 

In Hong Kong, the Group's transportation team is now involved in four of the five major MTR upgrade programmes, totalling over £10bn in capital investment and has secured commissions on the new Cross Harbour Tunnel project, connecting Kowloon with Hong Kong Island. In other sectors the Hong Kong team has secured commissions on the 190,000m2 United Christian Hospital, the £200m Global Switch Data Centre and the 2,000 room Cotai Wynn Casino Hotel Complex in Macau.

 

In Southeast Asia the Singapore office has continued to secure work in the corporate real estate and hi- tech sectors with appointments by Barclays, Nomura, Global Switch and Qantas, while the Thailand office has grown quickly to a staff of over 20 and secured a number of appointments, mainly in the hospitality sector.

 

In Australia the business continued to benefit from a regular flow of health sector work both in the private and public sectors and consolidated its position as a major services provider on defence projects. In the commercial sector our appointment on the 45 storey 1 William Street office tower in Brisbane complemented the continuing work on the 111 Eagle Street office tower project also in the city's CBD.

 

Across the APAC region the impact of the move to a unified brand has been particularly beneficial and the ability of the business to service cross-border APAC organisations should attract an increasing number of international corporate clients in future. The business plans to continue its move towards offering its full range of services in all APAC markets to take advantage of the headroom created in locations where new services are added.

 

Europe (excluding Investments)

 

Revenue from Europe, which includes the Group's operations in the UK, Ireland and Continental Europe, was up to £42.1m (2011: £39.8m), accounting for 52.2% of the Group's revenue. In overall terms Europe's profits were £2.6m (2012: £2.4m). The order book stands at £39m (2011: £33m).

 

Although our order book has increased year on year, it continues to reflect the short-term nature of contracts across the region. A significant proportion of UK turnover is being achieved from framework agreements which, with the exception of contracted projects, are not included in our order book.

 

Our investments in the energy and infrastructure sectors have been successful, with new project commissions being signed during the year with North Blyth Biomass, the Energy Technology Institute, Greenwich Peninsula Energy, United Utilities and Northern Gas Networks, in addition to major on-going commissions with EDF Energy including Hinkley Point C.

 

The retail sector, in which the Group is a recognised market leader, has seen a significant pick-up in activity levels during the last year, with the Group securing a commission to provide cost management services on the joint venture Hammerson / Westfield development in Croydon. In Southern Europe, the Group has been commissioned by Primark to provide cost management services as it expands across France. In Turkey the Group has supported a longstanding global client with due diligence services.

 

Investment activities

 

Revenue from the Group's PFI/PPP business in the year totalled £0.6m (2012: £0.4m). Segment profit was £0.5m (2012: loss of £0.7m) and includes profit on investment activities of £1.4m (2012: £0.4m). Three asset sales were completed in the year, being interests in the Inverclyde Schools, Dumfries & Galloway Schools and Plymouth Lift projects. The Board has made a strategic decision to limit the Group's investments in PFI/PPP assets. After these sales, four assets remain, being interests in the Leeds Social Housing PFI and North Hub projects, Express Lift Investments Limited and 15% of the equity in the Dumfries & Galloway Schools project which was retained when the subordinated debt was sold. The investments business, whose staff complement has been reduced, is concentrating on offering consultancy services to PPP projects and it is not intended that it will invest in the equity or subordinated debt of future projects. Proceeds from PPP asset sales of £2.8m received in the year, have been invested in developing the Group's trading operations, funding working capital and reducing bank borrowing.

Middle East, Africa & India

 

Revenue from MEAI accounted for 14.8% of Group revenues at £11.9m (2012: £9.8m). Segment profits before exceptional administrative expenses were £0.8m (2012: loss of £1.2m) and the order book is currently at £6m (2012: £6m).

 

After a difficult previous year, our operations in the Middle East had a very strong year in what has remained a competitive market, resulting in a return to profit. Although many of the schemes and projects previously seen in the region have either been put on hold or cancelled altogether, the Group's strong reputation and established brand in the region have resulted in a number of commissions in the aviation, hospitality, health and commercial sectors, including projects for Etihad Airways and major hotel developments in Saudi Arabia, the UAE, Sri Lanka and Lebanon.

 

The Group continues to make progress in Saudi Arabia, one of the region's most vibrant economies, and is also registering to commence business operations in Qatar.

 

The Group's presence in India is growing faster than anticipated, with the residential sector in particular performing well, and with major developments recently secured in Bangalore, Gurgaon, Mumbai and Ahmedabad. We will continue to target key corporate clients and developers in the region, as well as capitalising on our innovative approach to service local and international clients.

 

 

Outlook

 

Trading in the first three months of the new financial year has been in line with expectations and business sentiment in our main areas of activity is becoming more positive. We have a lean and diverse business which is well placed to benefit from some of the green shoots we are seeing from some sectors of the market. We continue to win significant new commissions across our network of offices and we are gaining market share from our competitors. Over recent years we have repositioned the business and have built a solid global platform. The next stage of our development will be to build on the platform we have created.

 

Dean Webster, Chief Executive

 

 

Forward-looking statements

 Certain statements in this preliminary announcement are forward-looking. Although the Group believes that the expectations reflected in these forward-looking statements are reasonable, we can give no assurance that these expectations will prove to have been correct. Because these statements involve risk and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.

We undertake no obligation to update any forward-looking statements whether as a result of new information, future events or otherwise.

 

Financial Review

 

Trading performance

 

The Group's financial performance in the year ended 31 March 2013 was greatly improved in comparison with the previous year in terms of revenues, operating profit, profit before taxation and net debt. It was also marked by the completion of three further asset sales following the sale of an interest in the South Ayrshire Schools project in the year ended 31 March 2012.

 

Group revenue was £80.6m (2012: £72.8m). Profit before taxation, after the impact of £1.5m of exceptional administrative expenses and £0.5m of amortisation of acquired intangibles as described in Note 5, amounted to £1.8m (2012: loss of £1m). This profit includes the gains on sale of the Group's interests in the Inverclyde Schools PFI project, which was deferred from the previous year, the Dumfries & Galloway Schools PFI project, and the Plymouth Lift project. The bulk of the Group's derivative-based currency cover in respect of Australian dollar exposures is now deemed effective under IAS39, such that the £0.6m charge in the previous year has been reduced and the Group's aggregate net finance cost reduced from £0.9m to £0.6m.

 

Revenue for the year increased by 10.7% to £80.6m (2012: £72.8m). Net revenue, after deduction of sub-consultant costs, was £72.4m (2012: £68.4m).

 

Adjusted profit before tax rose to £3.7m (2012: £0.7m). Pre-tax profit was £1.8m (2012: loss of £1m) after exceptional administrative expenses, amortisation of acquired intangibles and net finance costs.

 

Adjusted operating profit was £4.2m (2012: £1.6m) and the adjusted net operating profit margin was 5.8% (2012: 2.3%). Operating profit amounted to £2.3m (2012: loss of £0.2m) and operating margins were 2.9% (2012: (0.2)%).

 

Adjusted earnings and diluted earnings per share were 3.7p (2012: loss of 0.5p). Basic and diluted earnings per share were 1.9p (2012: loss of 2.1p).

 

Our current order book is approximately £100m, an increase from last year's reporting date of 11.1% (2012: £90m).

 

In presenting the Group's adjusted profit below, amortisation of acquired intangible assets, acquisition costs and exceptional administrative expenses have been excluded so as to assist understanding of the underlying performance of the Group:

 

2013

2012

£'000s

£'000s

Operating profit / (loss)

2,340

(162)

Add back:

Exceptional administrative expenses

1,455

1,263

Amortisation of acquired intangibles

480

480

Adjusted operating profit

4,275

1,581

Finance income

170

233

Finance expense

(735)

(1,092)

Adjusted profit before taxation

3,710

722

Analysed as to:

Core trading

2,321

277

Profit on investment activities

1,389

445

3,710

722

 

The primary segmental analysis in Note 3 to the financial statements details the segmental revenue and result. In aggregate the Group's gross margin decreased from 29.5% to 28.8%, with segmental margins affected mainly by continued competitive pressures but with a recovery in the international business, particularly in the Middle East. The loss-making French operation was closed during the year.

 

Details of exceptional administrative expenses are provided in Note 5 to the financial statements. Exceptional administrative expenses of £1,455,000 (2012: £1,263,000) comprised in the main restructuring costs of £812,000 (2012: £1,193,000), interest payable to the vendors of Widnell Limited of £356,000 (2012: £nil), costs attaching to the general meeting of the shareholders held on 9 May 2013 of £170,000 (2012: £nil) and costs associated with the closure of our operations in France of £117,000 (2012: £nil). There was little change in the exchange rates to sterling of our major trading currencies and little impact on either revenues or profits at the pre-interest level.

 

Cash performance

Cash generated from / (used by) operations was £2.2m (2012: £(2.8)m). Note 11 analyses this generation, which arises largely through profit earned. The Group's work in progress net of fees in advance increased to £6,333,000 (2012: £5,766,000) and gross receivables to £24,263,000 (2012: £20,510,000). Overdue amounts increased to £8,450,000 (2012: £6,486,000) and there was a slight reduction in the amount of debt impaired to £1,722,000 (2012: £1,787,000). The lock-up calculation, which measures the number of days' activity included within work in progress and trade receivables, incorporates an annualisation of revenues based on the last three months' revenues. Management of working capital is a key issue as the Group continues to expand, particularly in the Asia Pacific region, and further steps are being taken to improve its management and reduce unnecessary utilisation of the Group's cash resources. Specific action is in hand to release funds held in mainland China and establish a financing facility for part of the Hong Kong trade receivables.

 

Key Performance Indicators

A number of metrics are used to monitor financial performance. These include turnover, operating profit, cash collection, pre-exceptional administrative expenses earnings per share and lock-up. Most of these Key Performance Indicators improved in the last year, with the exception of lock-up. The latter was affected by a retention balance of £1m (2012: £0.7m) on a project in the Middle East, the unprovisioned element of two trade receivables in Dubai of £0.5m (2012: £0.5m) and by a number of projects in mainland China which are subject to milestone billing arrangements. The pre-exceptional administration expenses basic and diluted earnings per share were 3.7p (2012: 0.7p) and the average number of lock-up days for the final quarter was 103 (2012: 100). The financial performance by segment is reported in Note 3.

 

Underlying profit margins

The gross profit margin was 28.8% (2012: 29.5%) on gross revenue and 32.1% (2012: 31.4%) on net revenue and the operating profit margin was 2.9% (2012: (0.2)%). The operating profit margin before exceptional administrative expenses was 4.7% (2012: 1.5%).

 

Finance costs

The Group's net finance cost, as disclosed in Note 4, reduced from £859,000 to £565,000. Within this total, finance income reduced from £233,000 to £170,000 as a result of the sale of income-generating assets and finance cost reduced from £1,092,000 to £735,000, largely as a result of a reduction from £0.6m to £0.3m in the charge required under IAS39 relating to the Group's AUD11.1m derivative-based currency contract. AUD8.7m of this contract is effective in terms of the standard. The balance covers income statement exposures. Since the balance sheet date the AUD2.4m ineffective portion of the contract has been closed. It is intended to reduce the remaining amount covered over the next three years.

 

Tax

The charge for the year was £476,000 or 26.8% of the profit before taxation. In 2012, the charge of £391,000 on a reported loss of £1,021,000 arose predominantly through the impact of expenses not deductible for tax purposes and deferred tax relief not recognised.

 

Earnings / (loss) per share

Basic earnings / (loss) per share amounted to 1.9p (2012: (2.1) p) and fully diluted earnings / (loss) per share were 1.9p (2012: (2.1)p). Tax-adjusted basic and diluted earnings per share prior to exceptional administrative expenses was 3.7p (2012: loss of 0.5p). Details of exceptional administrative expenses are provided in Note 5.

 

Balance sheet

 

The Group ended the year with:

 

- Net borrowings of £7.1m, compared with £8.2m at 31 March 2012;

- Net assets of £27.9m, compared with £28.8m at 31 March 2012;

- Work in progress (net of fees in advance) of £6.3m compared with £5.8m at 31 March 2012; and

- Trade receivables of £22.7m compared with £19.3m at 31 March 2012.

 

We continue to invest particularly in IT equipment and software to ensure that, as the business environment becomes more complex and technology evolves, the Group's IT systems and equipment are kept up-to-date and properly serve the business.

 

Banking facilities

 

The Group funds its activities through cash generated from operations and supplemented, where necessary and appropriate, with bank borrowings and asset funding.

 

The Group's principal banker is Bank of Scotland plc, part of the Lloyds TSB group, which provides Sweett Group with overdraft, revolving credit, term loan and contract guarantee facilities as well as a guarantee facility to secure obligations to third parties.

 

At 31 March 2013, the amount undrawn under the Group's credit lines was £3m (2012: £5m). Amounts drawn under the term loan are shown as non-current liabilities to the extent that repayments are due after 31 March 2014. All other liabilities to Bank of Scotland plc and overseas banks are shown as current liabilities, including amounts drawn under the revolving credit facility, which expires and is expected to be replaced in capacity terms later this calendar year. All banking covenants were met during the financial year and at 31 March 2013. At 31 March 2012 all of the borrowings under the Group's credit lines were shown in the financial statements as current liabilities. The reason for this is that two of the financial covenants, being the cash flow cover and gearing covenants, were infringed at 31 March 2012. Bank of Scotland plc subsequently granted a waiver.

 

The Bank of Scotland plc facility agreements contain five separate financial covenants being:

 

·; Net worth shall not at any time be less than £25m

·; The ratio of EBITDA to Total Interest shall not at any time be less than 4:1

·; The ratio of Net Operating Cash flow to Bank Debt Service on each test date shall not be less than 1.1:1

·; The ratio of Total Net Debt to EBITDA shall not at any time exceed 3:1

·; The value of CS Investments' PPP/PFI investment portfolio as detailed in the annual audited accounts shall be no greater than 25% of the consolidated net assets

 

Going concern

 

A detailed examination of the Group's cash flow and trading forecasts has been undertaken to enable the board to conclude that the Group can operate within its banking covenants such that it could be established that the Group should continue to prepare its financial statements on the going concern basis. The Group's bankers have confirmed that, in the normal course of events, both the overdraft and revolving credit facilities will be replaced on expiry late in the 2013 calendar year.

 

Material considerations in a forward look at covenant compliance include:

·; The assumption that a retention balance of £1m on a Middle East contract will be recovered during the current financial year;

·; Assumptions as to the completion dates of financial close being achieved on the Leeds Social Housing project, where our exposure is £0.8m, and refinancing of our current (£0.8m) and future exposures on the Scottish North Hub project; and

·; Agreement, which has been obtained, as to deferral of residual payments to the vendors of Widnell Limited amounting to £2.1m, £0.6m having been paid since 31 March 2013.

 

Internal Controls

In the established parts of the Group there are well developed policies and procedures to support a sound internal control environment. These policies are being rolled out across the enlarged Group but this standardisation is still incomplete. Systems enhancements over the next year, based on the roll-out of an Agresso ERP system across the Group's overseas businesses, will further strengthen internal controls. As a temporary measure, more intense management review processes are in operation until such time as the roll-out is completed. The corporate governance section of this Report outlines further issues of internal control within the Group.

 

Treasury

Treasury matters and banking arrangements are overseen by a treasury committee, which is chaired by the Group chairman.

 

Dividends

An interim dividend for the year to 31 March 2013 of 0.3 pence per share at a cost of £203,000 (2012: 0.2 pence per share at a cost of £133,000) was paid on 17 January 2013 to all shareholders on the register on 14 December 2012. The directors are recommending a final dividend of 0.7p per share at a cost, assuming no issues of shares in the intervening period, of £474,000 (2012: 0.3 pence at a cost of £200,000) which, if approved by the shareholders at the AGM, will be paid on 13 September 2013 to all shareholders on the register on 16 August 2013. A dividend reinvestment service is available through the Registrar.

 

Employee Benefit Trust

The Group's Employee Benefit Trust (EBT) is a separately administered discretionary trust in Jersey for the benefit of employees. Shares owned by the EBT are shown as a reduction in capital and reserves as treasury shares. Periodically, payments are made by Sweett Group to the EBT to reimburse the EBT for awarding shares or transferring shares to employees on the exercise of options.

 

Share Incentive Plan

The Share Incentive Plan (SIP), originally launched in February 2001, enables UK resident employees to acquire shares in the Group out of untaxed income and provides a tax-efficient means of awarding shares to employees. Dividends received by the plan in cash are used to purchase additional shares on behalf of employees. Free shares may be awarded to qualifying employees based on remuneration. Shares held in the plan which have not been allocated to individual employees are shown as a reduction in capital and reserves as Treasury shares.

 

Summary

 

Sweett Group's trading performance and internal control environment have been satisfactory for the year under review.

 

Chris Goscomb

Chief Financial Officer

 

Consolidated Income Statement for the year ended 31 March 2013

 

Note

2013

2012

£'000

£'000

Revenue

3

80,636

72,806

Cost of sales

(57,398)

(51,349)

Gross profit

23,238

21,457

Profit on investment activities

3

1,389

445

Administrative expenses before the following:

(20,352)

(20,321)

Exceptional administrative expenses

5

(1,455)

(1,263)

Amortisation of acquired intangibles

(480)

(480)

Total administrative expenses

(22,287)

(22,064)

Operating profit before the following:

4,275

1,581

Exceptional administrative expenses

5

(1,455)

(1,263)

Amortisation of acquired intangibles

(480)

(480)

Operating profit / (loss)

2,340

(162)

Finance income

4

170

233

Finance cost

4

(735)

(1,092)

Net finance cost

4

(565)

(859)

Profit / (Loss) before taxation

1,775

(1,021)

Income tax expense

6

(476)

(391)

Profit / (loss) for the year from continuing operations attributable to owners of the parent

1,299

(1,412)

Basic earnings / (loss) per share (pence)

8

1.9

(2.1)

Diluted earnings / (loss) per share (pence)

8

1.9

(2.1)

 

 

 

Consolidated Statement of Comprehensive Income for the year ended 31 March 2013

 

2013

2012

Note

£'000

£'000

Profit / (loss) for the year

1,299

(1,412)

Other comprehensive income / (expense)

Exchange differences on translation of foreign operations

789

(12)

Valuation gain on available for sale financial assets

-

472

Tax on valuation gain on available for sale

financial assets

6

-

(94)

Reversal of valuation gains on disposal of

available for sale financial assets

10

(2,015)

-

Reversal of deferred tax on valuation gains on disposal of

available for sale financial assets

6

484

-

Actuarial loss on pension scheme

(1,041)

(1,236)

Tax on actuarial loss on pension scheme

6

153

147

Change in fair value of currency hedge derivative financial instrument

(549)

-

Other comprehensive expense, net of tax

(2,179)

(723)

Total comprehensive expense attributable

to owners of the parent

(880)

(2,135)

 

 

 

Consolidated Balance Sheet as at 31 March 2013

 

2013

2012

Note

£'000

£'000

Non-current assets

Goodwill

9

16,348

16,100

Other intangible assets

2,729

3,439

Property, plant and equipment

1,779

1,517

Financial assets available for sale

10

87

2,062

Trade and other receivables

10

567

3,329

Deferred income tax asset

1,616

1,322

Total non-current assets

23,126

27,769

Current assets

Trade and other receivables

34,654

30,256

Cash and cash equivalents

3,915

2,268

38,569

32,524

Total assets

61,695

60,293

Current liabilities

Borrowings

(8,710)

(10,485)

Derivative financial instrument

(1,359)

(602)

Trade and other payables

(16,700)

(16,081)

Current income tax liabilities

(1,375)

(1,200)

Total current liabilities

(28,144)

(28,368)

Non-current liabilities

Borrowings

(2,265)

(20)

Deferred income tax liability

(152)

(668)

Retirement benefit obligations

(3,180)

(2,408)

Total non-current liabilities

(5,597)

(3,096)

Total liabilities

(33,741)

(31,464)

Net assets

27,954

28,829

Equity

Share capital

6,769

6,631

Share premium

13,658

13,475

Treasury shares

(10)

(60)

Share option reserve

640

600

Other reserves

1,243

1,985

Retained earnings

5,654

6,198

Total equity

27,954

28,829

 

 

Consolidated statement of changes in equity for the year ended 31 March 2013

 

 

Group

 

Share capital

 

Share premium

 

Treasury shares

Share option reserves

 

Other

reserves

 

Retained earnings

 

Total equity

Note

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 1 April 2011

6,506

13,122

(140)

505

1,619

9,333

30,945

Comprehensive income / (expense)

Loss for the year

-

-

-

-

-

(1,412)

(1,412)

Other comprehensive income / 9expense):

Exchange differences on translation of foreign operations

-

-

-

-

(12)

-

(12)

Valuation gain on available for sale financial assets

-

-

-

-

472

-

472

Actuarial loss on pension scheme

-

-

-

-

-

(1,236)

(1,236)

Deferred tax on items taken directly to equity

-

-

-

-

(94)

147

53

Total other comprehensive income / (expense)

-

-

-

-

366

(1,089)

(723)

Total comprehensive income / (expense)

-

-

-

-

366

(2,501)

(2,135)

Transactions with owners:

Dividends

7

-

-

-

-

-

(663)

(663)

Employee share option scheme

- value of services provided

-

-

-

101

-

-

101

 - exercise of awards

-

-

-

(6)

-

6

-

Revaluation of treasury shares acquired for acquisition consideration

-

-

-

-

-

23

23

Disposal of shares during the year

-

-

80

-

-

-

80

New shares issued during the year

125

353

-

-

-

-

478

Transactions with owners

125

353

80

95

-

(634)

19

At 31 March 2012

6,631

13,475

(60)

600

1,985

6,198

28,829

Comprehensive income

Profit for the year

-

-

-

-

-

1,299

1,299

Other comprehensive income / (expense):

Exchange differences on translation of foreign operations

-

-

-

-

789

-

789

Reversal of valuation gains on disposal of available for sale financial assets

10

-

-

-

-

(2,015)

-

(2,015)

Actuarial loss on pension scheme

-

-

-

-

-

(1,041)

(1,041)

Deferred tax on items taken directly to equity

6

-

-

-

-

484

153

637

Change in fair value of derivative financial instrument

-

-

-

-

-

(549)

(549)

Total other comprehensive expense

-

-

-

-

(742)

(1,437)

(2,179)

Total comprehensive (expense) / income

-

-

-

-

(742)

(138)

(880)

 

Group

 

Share capital

 

Share premium

 

Treasury shares

Share option reserves

 

Other

reserves

 

Retained earnings

 

Total equity

Note

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Transactions with owners:

Dividends

7

-

-

-

-

-

(406)

(406)

Employee share option scheme

- value of services provided

-

-

-

40

-

-

40

- exercise of awards

-

-

-

-

-

-

-

Disposal of shares during the year

-

-

50

-

-

-

50

New shares issued during the year

138

183

-

-

-

-

321

Transactions with owners

138

183

50

40

-

(406)

5

At 31 March 2013

6,769

13,658

(10)

640

1,243

5,654

27,954

 

 

Consolidated Statement of Cash Flow for the year ended 31 March 2013

 

Note

2013

2012

£'000

£'000

Cash flows from operating activities

Cash flows from operations

11

2,167

(2,785)

Interest paid

(450)

(426)

Income taxes (paid) / received

(765)

570

Net cash generated from / (used in)

operating activities

952

(2,641)

Cash flows from investing activities

Interest received

170

312

Proceeds on disposal of available

for sale financial assets

2,772

788

Proceeds on account of the future disposal of available for sale financial assets

-

2,193

Purchase of property, plant and equipment

(1,013)

(922)

Purchase of intangible assets

(160)

(463)

Increase in financial assets

(293)

(1,261)

Settlement of deferred consideration

(1,010)

(687)

Net cash generated from / (used in) investing activities

466

(40)

Cash flows from financing activities

Dividends paid

7

(406)

(663)

Repayments of borrowings

(1,333)

(8,810)

Repayments of obligations under finance leases

(5)

(5)

Proceeds on issue of Ordinary shares

-

55

Decrease in treasury shares

50

80

Proceeds from borrowings

1,750

9,400

Net cash generated from financing activities

56

57

Net increase / (decrease) in cash

and cash equivalents

1,474

(2,624)

Cash, cash equivalents and bank overdrafts at the beginning of the year

(1,172)

1,467

Exchange gains / (losses) on cash, cash equivalents and bank overdrafts

115

(15)

Cash, cash equivalents and bank overdrafts at the end of the year

417

(1,172)

 

 

Notes to the Preliminary Announcement

 

1. General information

 

This preliminary announcement does not constitute the Group's full financial statements for the year ended 31 March 2013. The financial information for the year ended 31 March 2013, set out in this announcement does not constitute statutory accounts as defined in section 434 of the Companies Act 2006 and has been extracted from the Annual Report and Financial Statements for the year ended 31 March 2013. Statutory accounts for the year ended 31 March 2012 have been delivered to the Registrar of Companies and those for the year ended 31 March 2013 will be available to shareholders by 31 July 2013 for approval at the Annual General Meeting to be held on 30 August 2013. Those accounts have not yet been delivered to the Registrar. The auditors have reported on these accounts; their report was unqualified.

 

Sweett Group plc is a public limited company with shares listed on the Alternative Investment Market and is incorporated and domiciled in the United Kingdom under the Companies Act 2006. The address of the registered office is 60 Gray's Inn Road, London, WC1X 8AQ. The Company is the parent company of a group of international companies and the principal activities of the Group include the provision of construction cost consultancy, project management and other specialised consultancy services, including building surveying. These activities are carried out in Europe, with a separate Investments business, Middle East, Africa and India (MEAI) and Asia Pacific, the Group's operating segments.

 

Basis of preparation

 

The accounting policies applied by the group were published in the Annual Report and Financial Statements for the year ended 31 March 2012, which is available on the Group's website at www.sweettgroup.com, and they will also be included in the Annual Report and Financial Statements for the year ended 31 March 2013. There have been no significant changes to the Group's accounting policies during the year.

 

Going concern

 

The Group's activities are funded by a combination of long-term equity funds, a reducing loan, revolving credit and overdraft facilities from the principal banker, Bank of Scotland plc, and smaller overdraft facilities overseas.

 

In considering the ability of the Group to meet its financial obligations as they fall due, the Board has considered the expected trading performance of the group, including pressures on margins working capital requirements, the level of overheads and interest to be funded, loan repayments and payments in respect of past and future acquisitions and the impact of proposed and potential asset sales.

 

The Board has modelled a wide range of scenarios in respect of each of these variables with particular regard to future compliance with the financial covenants to Bank of Scotland plc listed in the preceding financial review.

 

The Directors' believe that the principal sensitivities and actions required in order to maintain covenant compliance include: 

·; Reaching financial close on the Leeds Social Housing project, where the Group's interest and future subscription liability have been ceded to a third party. Financial close is believed to be imminent. However, the Group is exposed to work in progress and bid costs amounting to some £800,000;

·; Ensuring recovery of retentions amounting to £1m on a Middle East contract. The directors have no reason to believe that the outstanding sums will not be recovered, though timing is uncertain;

·; Managing working capital requirements across the Group;

·; Possible extension of the terms for the payment of deferred consideration of £1.5m to the former shareholders of Widnell Limited, all of which is now due under the terms of the July 2010 share purchase agreement. The vendors, all of whom continue to work within the Sweett Group, have represented that they will accept future payments such that there is no detrimental impact on the funding of the Group or its covenant compliance. Whilst there is no legally binding agreement in place to extend the terms, the directors believe it is reasonable to assume this deferral within their assessment of going concern;

·; Agreeing replacement facilities with Bank of Scotland plc for the overdraft and revolving credit facilities amounting in aggregate to £10m on expiry later in the calendar year. The Group's bankers have confirmed that, in the normal course of events, both facilities will be replaced on expiry late in the 2013 calendar year.

The directors are confident that they have the right strategy and action plan to operate within the requirements of the bank covenants and, on this basis, have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the Group's financial statements.

 

2. Significant accounting policies

 

The accounting policies adopted for the year ended 31 March 2013 are consistent with the policies included in the annual report and financial statements for the year ended 31 March 2012.

 

3. Segmental analysis

 

Operating segments are reported in a manner consistent with the internal reporting provided to the Chief Operating Decision-maker. The chief operating decision-maker, who is responsible for allocating resources and assessing performance of the operating segments, has been identified as being the Board.

 

The Board considers Sweett Group's business and internal reporting by geography, being Europe (excluding the Investments business), Investments, the Middle East, North Africa & India and Asia Pacific. All four categories generate revenues from the provision of quantity surveying, project management and specialist services / management consultancy and the Investments business generates profits on the disposal of its PPP/PFI financial assets available for sale.

 

The Board assesses performance based on a measure of earnings before interest and tax (EBIT). This measurement is net of intra-group trading balances and this basis excludes the effects of corporate and central costs. Interest income and expenditure are not included in the result for each operating segment that is reviewed by the Board.

 

 

2013

 

Europe (excluding Investments)

 

 

Investments

Middle East, Africa and

India

Asia

Pacific

Total

£'000s

£'000s

£'000s

£'000s

£'000s

Gross revenue

43,581

601

12,166

25,987

82,335

Inter-segment revenue

(1,468)

-

(231)

-

(1,699)

External revenue

42,113

601

11,935

25,987

80,636

Segment results before exceptional administrative expenses and amortisation of acquired intangibles

2,890

830

1,282

1,287

6,289

Exceptional administrative expenses and amortisation of acquired intangibles

(247)

(325)

(489)

(704)

(1,765)

Segment results after exceptional administrative expenses and amortisation of acquired intangibles

2,643

505

793

583

4,524

Unallocated corporate costs *

(2,184)

Finance income

170

Finance expense

(735)

Profit before taxation

1,775

Income tax expense

(476)

Profit for the year

1,299

 

 

Other profit and loss disclosures

Europe (excluding Investments)

 

 

Investments

Middle East, Africa and India

Asia

Pacific

Total

£'000s

£'000s

£'000s

£'000s

£'000s

External revenue by service provided

Cost consultancy / quantity surveying

22,143

-

8,109

19,411

49,663

Project management

13,903

-

3,333

5,101

22,337

Specialist services / management consultancy

6,067

601

493

1,475

8,636

42,113

601

11,935

25,987

80,636

Net profit on investment activities

-

1,389

-

-

1,389

Depreciation

362

-

78

359

799

Amortisation

432

-

90

385

907

 

 

Net profit on investment activities

£'000s

Gross proceeds on disposal of available for sale

financial assets

5,143

Net costs of disposal

(3,437)

Profit on disposal

1,706

Amortisation of bid costs

(317)

Net profit on investment activities

1,389

 

Further details of the disposal of available for sale assets are provided at Note 10.

 

 

 

 

Europe (excluding Investments)

 

 

Investments

Middle East, Africa and India

Asia

Pacific

Total

£'000s

£'000s

£'000s

£'000s

£'000s

Balance sheet disclosures

Segmental assets

26,459

1,899

7,330

26,007

61,695

Segmental liabilities

22,475

532

1,820

8,914

33,741

Capital additions

370

-

123

680

1,173

 

* Unallocated corporate costs comprise directors' remuneration, advertising, public relations, corporate financing costs, legal and professional fees and exceptional administrative expenses incurred by Sweett Group plc. They include for the year ended 31 March 2013 £170,000 (2012: £156,000) of exceptional administrative expenses.

 

The Group is domiciled in the UK. Its revenue from external customers in the UK is £40.7m (2012: £38.2m) and from external customers from other countries is £39.9m (2012: £34.6m).

 

Capital additions comprise the acquisition of property, plant and equipment and other intangible assets.

 

The assets of the segments include intangible assets, property, plant and equipment, assets from finance leases, financial assets, trade receivables and other receivables, deferred tax assets and cash and cash equivalents. The liabilities comprise trade and other payables, current tax liabilities, financial liabilities, deferred tax liabilities, provisions and retirement benefit obligations.

 

 

The total of non-current assets other than financial instruments and deferred taxation located in the UK is £13.6m (2012: £14.1m) and the total of such non-current assets in other countries is £7.5m (2012: £7.0m).

 

Sales between segments are transacted at arm's length. External revenue reported to the Board is measured in a manner consistent with that in the income statement.

 

 

 

2012

 

Europe (excluding Investments)

Investments

Middle East, Africa and India

Asia

Pacific

Total

£'000s

£'000s

£'000s

£'000s

£'000s

Gross revenue

40,911

395

10,005

22,885

74,196

Inter-segment revenue

(1,144)

-

(246)

-

(1,390)

External revenue

39,767

395

9,759

22,885

72,806

Segment results before exceptional administrative expenses and amortisation of acquired intangibles

2,938

(712)

(676)

1,859

3,409

Exceptional administrative expenses and amortisation of acquired intangibles

(510)

-

(568)

(509)

(1,587)

Segment results after exceptional administrative expenses and amortisation of acquired intangibles

2,428

(712)

(1,244)

1,350

1,822

Unallocated corporate costs *

(1,984)

Finance income

233

Finance expense

(1,092)

Loss before taxation

(1,021)

Income tax expense

(391)

Loss for the year

(1,412)

 

 

Other profit and loss disclosures

Europe (excluding Investments)

 

 

Investments

Middle East, Africa and India

Asia

Pacific

Total

£'000s

£'000s

£'000s

£'000s

£'000s

External revenue by service provided

Cost consultancy / quantity surveying

20,345

-

5,360

16,031

41,736

Project management

12,851

-

3,292

5,365

21,508

Specialist services / management consultancy

6,571

395

1,107

1,489

9,562

39,767

395

9,759

22,885

72,806

Net profit on investment activities

-

445

-

-

445

Depreciation

364

-

74

242

680

Amortisation

448

-

82

379

909

 

Net profit on investment activities

£'000s

Gross proceeds on disposal of available for sale financial assets

788

Net costs of disposal

(343)

Net profit on investment activities

445

 

 

Europe (excluding Investments)

 

 

Investments

Middle East, Africa and India

Asia

Pacific

Total

Balance sheet disclosures

£'000s

£'000s

£'000s

£'000s

£'000s

Segmental assets

24,982

7,705

5,880

21,726

60,293

Segmental liabilities

20,394

2,940

1,237

6,893

31,464

Capital additions

967

-

100

318

1,385

 

 

4. Net finance costs

 

2013

2012

£'000

£'000

Finance income

Interest receivable on bank deposits

8

9

Interest receivable on loan notes

132

144

Other interest receivable

-

48

Dividend income on available for sale financial assets

30

32

170

233

Finance costs

Interest payable on bank and other borrowings

(440)

(424)

Interest expense on unwinding of discount

(13)

(64)

Change in fair value of derivative financial instrument

(272)

(602)

Finance leases

(2)

(2)

Other interest payable

(8)

-

(735)

(1,092)

Net finance costs

(565)

(859)

 

 

The change in fair value of derivative financial instrument relates to a forward foreign exchange contract to hedge advances in Australian dollars to a subsidiary company, the bulk of which were capitalised in September 2011. This was rolled into a replacement instrument on maturity in March 2012 and subsequently in March 2013. Of the total contract value of AUD11.1m, AUD8.7m is effective in terms of IAS 39. The change in fair value is the charge on the ineffective part of the contract.

 

Interest expense on unwinding of discount relates to the notional interest on deferred acquisition consideration.

 

 

5. Profit / (loss) before taxation is stated after charging / (crediting):

 

2013

2012

£'000

£'000

Employee benefit expense (Note 6)

51,346

48,595

Depreciation of property, plant and equipment

799

680

Amortisation of intangible assets

907

909

Impairment loss (reversed) / recognised on trade receivables

443

(11)

Loss on disposal of property, plant and equipment

-

15

Operating lease rentals

3,156

3,126

Auditors' remuneration

269

239

Exchange (gain) / loss

(169)

103

 

 

Exceptional administrative expenses:

2013

2012

£'000

£'000

Restructuring costs

812

1,193

Costs associated with the general meeting of 9 May 2013

170

-

Costs associated with the closure of operations in France

117

-

Interest on vendor liabilities

356

-

Impairment loss recognised on trade and other receivables

-

70

1,455

1,263

 

Exceptional administrative expenses are those that the directors consider are of such unusual size or nature that they are required to be separately disclosed to allow the user of the financial statements to understand the underlying performance of the Group, notwithstanding that such items may be recurring in nature. These are shown on the face of the income statement as exceptional administrative expenses.

 

Restructuring costs comprise redundancy costs of £0.5m (2012: £0.8m), and other restructuring costs of £0.3m (2012: £0.4m).

 

A requisition for a general meeting of shareholders, eventually held on 9 May 2013, was received in March 2013. The costs have accordingly been expensed in these financial statements.

 

Interest on vendor liabilities comprises interest on late-paid sums to the vendors of Widnell Limited. £180,000 of this relates to prior periods.

 

During the year the operation in France was closed and redundancy and other closure costs amounted to £117,000.

 

The impairment loss recognised in 2012 on trade and other receivables relates to losses incurred as a result of the political unrest in the Middle East.

 

 

6. Income tax expense

 

 

(a) Analysis of charge in the year

2013

2012

£'000

£'000

Current tax:

UK corporation tax

360

-

Overseas tax

537

798

Adjustments in respect of previous years

(296)

(341)

601

457

Deferred taxation:

Origination and reversal of temporary differences

(17)

(125)

Adjustments in respect of previous years

(108)

59

Income tax expense - Note 7(b)

476

391

 

(b) Factors affecting the tax charge for the year:

 

The tax on the Group's profit / (loss) before taxation differs from the theoretical amount that would arise using the weighted average tax rate applicable to the profits of the consolidated entities as follows:

 

2013

2012

£'000

£'000

Profit / (loss) before taxation

1,775

(1,021)

Tax calculated at domestic tax rates applicable to profits in the respective entities at 24% (2012: 26%)

426

(265)

Tax effect of:

Expenses not deductible for tax purposes

315

567

Different tax rates on overseas earnings

(128)

9

Prior year adjustments (other than changes in provisions)

(404)

(282)

Current year charge for deferred tax not recognised

260

374

Impact of deferred tax on changes in tax rates

7

(12)

Total taxation

476

391

 

The weighted average applicable tax rate is 26.8%. For 2012, since the Group reported a loss before taxation with a charge to taxation, there was no weighted average applicable tax rate. This arose predominantly through the impact of expenses not deductible for tax purposes, and deferred tax not recognised.

 

Changes to the main rate of corporation tax were announced in the Finance Act 2012, enacted in July 2012, which saw the main rate of corporation tax reduce from 25% to 24% from 1 April 2012. In addition, Finance Act 2012 provided for a further reduction in the main rate of corporation tax from 24% to 23% from 1 April 2013. The disclosures above include the effect of these changes.

 

In addition to the changes in rates of corporation tax noted above a number of further changes to the UK corporation tax system were announced in the December 2012 Autumn Statement and March 2013 Budget Statement, to be enacted in Finance Act 2013. These changes included further reductions in the main rate of corporation tax to 21% from 1 April 2014, reducing to 20% from 1 April 2015. These reductions had not been substantively enacted as at the balance sheet date and, therefore, are not included in these financial statements.

 

The effect of the changes expected to be included in Finance Act 2013 would be to reduce the deferred tax asset provided at the balance sheet date by £140,000. This £140,000 decrease in the deferred tax asset would decrease profit by £45,000 and decrease the total recognised gains in the statement of total recognised gains and losses by £95,000.

 

 

The income tax credited / (charged) to equity during the year was as follows:

2013

2012

£'000

£'000

Deferred taxation:

Fair value reserves in shareholders' equity:

 - Available-for-sale financial assets

484

(94)

Tax on actuarial loss on retirement benefit scheme

153

147

637

53

 

 

7. Dividends

2013

2012

£'000

£'000

Interim dividend paid of 0.30p per share in respect of the year ended 31 March 2013 (2012: interim dividend paid of 0.2p per share in respect of the year ended 31 March 2012)

203

133

Final dividend paid of 0.30p per share in respect of the year ended 31 March 2012 (2012: final dividend paid of 0.80p per share in respect of the year ended 31 March 2011)

203

530

406

663

Dividend per share in respect of the financial year:

Interim dividend per share paid during the year

0.3p

0.2p

Final dividend per share declared for the year

0.7p

0.3p

 

The Board has declared a final dividend in respect of the year ended 31 March 2013 of 0.7p per share (2012: 0.3p per share) amounting to 1.0p for the year (2012: 0.5p for the year). These preliminary results do not reflect the final dividend for 2013.

 

 

8. Earnings / (loss) per share

2013

2012

£'000

£'000

Profit / (loss) for the financial year attributable to equity shareholders

1,299

(1,412)

Number

Number

Weighted average number of shares in issue

67,060,705

65,705,825

Basic earnings / (loss) per share (pence)

1.9

(2.1)

 

Number

Number

Weighted average number of shares in issue

67,060,705

65,705,825

Adjustment for:

Dilutive effect of share options

45,538

115,100

Weighted average number of ordinary shares for diluted earnings per share

67,106,243

65,820,925

Diluted earnings / (loss) per share (pence)

1.9

(2.1)

 

2013

2012

£'000

£'000

Profit / (loss) for the financial year attributable to

equity shareholders

1,299

(1,412)

Tax-adjusted exceptional administrative costs

1,190

1,067

2,489

(345)

Number

Number

Weighted average number of ordinary shares

67,060,705

65,705,825

Before exceptional administrative expenses (pence)

3.7

(0.5)

 

Basic

Basic earnings / (loss) per share is calculated by dividing the profit attributable to equity shareholders by the weighted average number of Ordinary shares in issue during the year excluding Ordinary shares purchased by the company and held as treasury shares. The weighted number of shares excludes shares held by employee trusts.

 

Diluted

Diluted earnings / (loss) per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. The company's dilutive potential ordinary shares are share options. A calculation is performed to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the company's shares) based on the monetary value of the subscription rights attached to outstanding share options. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options.

 

Before exceptional administrative expenses

Tax-adjusted earnings per share before exceptional administrative expenses are calculated after amortisation of acquired intangibles using the weighted average number of shares.

 

 

9. Goodwill

 

£'000

Cost

At 1 April 2011

16,375

Exchange differences

20

At 31 March 2012

16,395

Exchange differences

248

At 31 March 2013

16,643

Accumulated impairment

At 1 April 2011, 31 March 2012 and 31 March 2013

(295)

Net book amount

At 31 March 2013

16,348

At 31 March 2012

16,100

At 31 March 2011

16,080

 

 

There were no acquisitions during the years to 31 March 2013 or 2012.

 

 

The Group's goodwill arose predominantly on the acquisitions of Cyril Sweett Limited, Nisbet LLP, BurnsBridge Holdings Pty Limited and Widnell Limited.

 

Goodwill is allocated to the Group's cash-generating units ("CGUs"), which are generally the smallest operating level at which the Directors believe that they can prepare appropriate cash flow forecasts. The recoverable amount of all CGUs was determined based on value in use calculations. The calculations used were based on short-term financial projections approved by management. The short-term projections indicated that the value in use of each CGU exceeded the goodwill carrying values. No provision for impairment was considered necessary.

 

The financial projections used in these calculations were based on the following key data and assumptions:

 

1. Budgeted revenue and profit after taxation for 2014, as agreed by the Board, is used for the basis of determining projected net profit margins and hence anticipated future cash flows. The Group budget is based on a combination of past performance, the order book and an assessment of future market conditions.

 

2. Net profit margins were projected forward for each CGU having regard to their relative markets and risk profiles. A growth factor of 2.5% was applied for each CGU. These cash flows were projected forward for a total of 5 years plus a discounted terminal value at 5 years, with 0% growth rate.

 

3. Maintaining gross profit margins and net profit margins at 2014 budgeted levels.

 

4. Applying the discount rate of 12% (the Group's weighted average cost of capital (WACC)). The WACC is calculated using the capital asset pricing model according to market data and the level of debt to equity in existence.

 

5. Sensitivity analysis on the discount rate and growth rates was performed to identify the level of headroom in the calculation for each CGU. A range of changes to assumptions was tested including: an increase of two percentage-points being applied to the discount rate; reducing growth rates by one percentage-point; and assuming zero growth. Previous operating performance was also considered in the context of determining the forecast profits used in the calculations.

 

The impairment tests showed a high degree of tolerance to increases in the discount rates being used. If the discount rates had been increased by 2% or the growth rate reduced to zero, there would still have been no impairment in any of the CGUs. In addition, a decrease of at least 28% in profit before tax in any of the individual CGUs would be necessary for any goodwill impairment to become a consideration.

 

The carrying value of goodwill by segment is as follows:

 

Group 2013

At 1 April 2012

Exchange differences

Transfers between segments

At 31 March 2013

£'000

£'000

£'000

£'000

Europe

7,315

-

-

7,315

Middle East, Africa and India

590

16

11

617

Asia Pacific

8,195

232

(11)

8,416

Total

16,100

248

-

16,348

 

Group 2012

At 1 April 2011

Exchange differences

Transfers between segments

At 31 March 2012

£'000

£'000

£'000

£'000

Europe

7,315

-

-

7,315

Middle East, Africa and India

511

-

79

590

Asia Pacific

8,254

20

(79)

8,195

Total

16,080

20

-

16,100

 

 

10. Financial assets and trade and other receivables

 

Group

Available for sale assets

Loans and other receivables

Total

£'000

£'000

£'000

Cost or fair value

At 1 April 2011

1,595

2,485

4,080

Additions

-

1,182

1,182

Disposals

(5)

(338)

(343)

Fair value adjustment

472

-

472

At 31 March 2012

2,062

3,329

5,391

Additions

40

497

537

Disposals

-

(3,259)

(3,259)

Fair value adjustment

(2,015)

-

(2,015)

At 31 March 2013

87

567

654

 

Financial assets available for sale relate to the capital cost of 15% of E4D&G Holdco Limited, a company incorporated in England and Wales, and 33.3% of the A shares of Express Lift Investments Limited, a company incorporated in England and Wales. The Group also owns 50% of ACP: North Hub Limited, a company incorporated in Scotland, at a cost of £1. The Directors do not believe that the Group is able to exert significant influence over either Express Lift Investments Limited or ACP: North Hub Limited.

 

These assets are special purpose vehicles involved in the construction of health and educational facilities under PFI/PPP schemes. The balance of risks and rewards derived from the underlying assets is not borne by the Group, and therefore its interest is accounted for as a financial asset and is classified as available-for-sale and loans and receivables respectively. Once the construction of these facilities is complete and they are in the operational phase, the fair value of the Group's financial asset is measured at each balance sheet date by computing the forecast project cash flows relevant to the Group's interest, discounted at current market discount rate, or by reference to an agreed market value. The discount rate currently used is 9% (2012 9%) which the directors believe best represents the current secondary market position. The movement in the fair value of the financial asset since the previous balance sheet date is taken to equity.

 

In February 2013 the Group disposed of its investment in 15% of the unsecured loan notes 2039 in the Dumfries & Galloway PFI project. The transaction was achieved via the sale of Cyril Sweett Investments Limited, whose only asset at completion was the loan notes. The consideration was £2,250,000 resulting in a profit of £0.5m. The underlying project was Dumfries & Galloway Schools. The Group retains its interest in 15% of the issued share capital of E4D&G Holdco Limited via its wholly owned subsidiary, Sweett Investments (D&G) Limited.

 

In September 2012 Cyril Sweett Investments Limited disposed of its holding of 19% of the issued share capital and subordinated debt of Lift Investments Limited for £700,000, resulting in a profit of £0.4m, The underlying project was Plymouth Lift.

 

In July 2012 Cyril Sweett Investments Limited disposed of its holding of 19% of the issued share capital and subordinated debt of e4i Holdings Limited for £2,192,860 resulting in a profit of £0.8m. The underlying project was Inverclyde Schools.

 

In June 2011 Cyril Sweett Investments Limiteddisposed of its holding of 5% of the issued share capital and subordinated debt of Education 4 Ayrshire (Holdings) Limited for £788,000, resulting in a profit of £445,000. The underlying project was South Ayrshire Schools.

 

Loans and other receivables represent subordinated loan notes together with accrued interest receivable of £323,000 and rental deposits repayable after more than one year of £244,000.

 

 

11 (a) Cash flows from operations

2013

2012

£'000

£'000

Profit / (loss) before taxation

1,775

(1,021)

Adjustment for:

Finance income

(170)

(233)

Finance cost

735

1,092

Depreciation of property, plant and equipment

799

680

Amortisation of intangible assets

907

909

Loss on disposal of property, plant and equipment and intangible assets

-

15

Profit on investment activities

(1,389)

(445)

Release of provisions held on the business combination with Widnell Limited in July 2010

-

(250)

Release of contingent consideration arising on the business combination with Widnell Limited in July 2010

-

(200)

Defined benefit pension scheme - excess of interest cost over expected return on plan assets

57

(7)

Share based payments

40

101

Operating cash flows before movements in working capital

2,754

641

(Increase) / decrease in receivables

(4,674)

(2,100)

Increase / (decrease) in payables

4,413

(846)

Payment to fund the defined benefit pension scheme deficit

(326)

(480)

Cash inflow / (outflow) from operations

2,167

(2,785)

 

 

11 (b) Reconciliation of movement in net debt

 

2013

2012

£'000

£'000

Net increase / (decrease) in cash, cash equivalents

and bank overdraft

1,474

 

(2,624)

New bank loans raised

(1,750)

(9,400)

Repayment of bank loans

1,333

8,810

Redemption of finance leases

5

5

Foreign exchange revaluation of bank loans

-

(41)

Exchange gains / (losses) on cash, cash equivalents

and bank overdrafts

115

(15)

Change in net debt

1,177

(3,265)

Net debt at the beginning of the year

(8,237)

(4,972)

Net debt at the end of the year

(7,060)

(8,237)

 

 

12. Contingent liabilities

 

The Group and the Company have contingent liabilities in respect of bonds and guarantees issued to third parties in the normal course of business. At 31 March 2013 the contingent liability amounted to £0.5m (2012: £2.9m), including a guarantee for £nil (2012: £2.2m) to the Inverclyde Schools call option holder which was released in July 2012.

 

The Company has guaranteed the overdraft facility of Sweett (UK) Limited amounting to £4.9m (2012: £4.9m) and has a contingent risk relating to the eventual settlement value of its derivative financial instrument, the quantum of which is dependent on future currency exchange rates.

 

There exists a threatened High Court action by a former employee for breach of contract. The Directors are of the view that there is no merit in this possible litigation, in respect of which no provision has therefore been made in these financial statements.

 

Additionally, a dispute exists as to the final earn-out payment due to the vendors of Padgham & Partners Pty Limited. The dispute is to be adjudicated by an independent expert. The Directors are of the view that the liability included in these financial statements is adequate.

 

13. Post balance sheet events

 

There have been no significant post balance sheet events.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR UAUBROAABRAR
Date   Source Headline
24th Aug 20161:35 pmRNSHolding(s) in Company
23rd Aug 20162:45 pmRNSOffer for Sweett Group PLC: Squeeze-out
19th Aug 20164:13 pmRNSRICS Hearing
10th Aug 201612:09 pmRNSDirector/PDMR Shareholding
9th Aug 20162:08 pmRNSDirector/PDMR Shareholding
9th Aug 201610:51 amRNSIssue of Equity
9th Aug 20167:49 amRNSNotice of cancellation of trading of shares
9th Aug 20167:00 amRNSOffer for Sweett Group PLC declared unconditional
4th Aug 201610:17 amRNSForm 8.5 (EPT/RI)
3rd Aug 20165:12 pmRNSForm 8.3 - Sweett Group PLC
3rd Aug 201611:56 amRNSForm 8.5 (EPT/RI)
3rd Aug 201611:21 amRNSForm 8 (DD) - Sweett Group plc
3rd Aug 20169:43 amRNSForm 8.3 - [Sweett Group Plc]
2nd Aug 201612:29 pmRNSForm 8.5 (EPT/RI)
1st Aug 20168:06 amRNSForm 8 (DD) - Sweett Group plc
27th Jul 201611:09 amRNSForm 8.3 - [Sweett Group]
26th Jul 20162:36 pmRNSForm 8.3 - Sweett Group plc
26th Jul 20167:00 amRNSOffer Update
22nd Jul 201612:16 pmRNSForm 8 (DD) - Sweett Group plc
22nd Jul 201611:40 amRNSForm 8.5 (EPT/RI)
22nd Jul 20167:00 amRNSWSP has lapsed its Offer for Sweett
20th Jul 201611:20 amRNSForm 8 (DD) - Sweett Group plc
14th Jul 20169:29 amRNSForm 8 (DD) - Sweett Group plc
14th Jul 20167:00 amRNSForm 8.3 - Sweett Group PLC
13th Jul 20161:15 pmRNSForm 8.3 - Sweett Group plc
13th Jul 201610:34 amRNSForm 8.5 (EPT/RI)
12th Jul 20169:43 amRNSForm 8 (DD) - Sweett Group plc
11th Jul 20163:10 pmRNSForm 8.3 - Sweett Group plc
11th Jul 201611:24 amRNSForm 8.5 (EPT/RI)
8th Jul 20165:09 pmRNSWSP Global Inc. Offer Update on Irrevocables
8th Jul 20164:14 pmRNSPosting of Offer Document
8th Jul 201610:49 amRNSForm 8 (OPD) - Sweett Group plc
8th Jul 201610:23 amRNSForm 8.3 - Sweett Group PLC
8th Jul 20169:43 amRNSBanking Facilities Update
8th Jul 20169:20 amRNSForm 8.3 - [Sweett Group Plc]
8th Jul 20167:00 amPRNPublic Opening Position Disclosure
7th Jul 201610:23 amRNSForm 8.5 (EPT/RI)
7th Jul 20167:35 amRNSWSP Global Inc. Update on Irrevocables
6th Jul 201612:41 pmRNSForm 8.5 (EPT/RI)
6th Jul 201610:55 amRNSForm 8.3 - [Sweett Group Plc]
6th Jul 201610:50 amRNSForm 8 (DD) - Sweett Group plc
5th Jul 20164:56 pmRNSForm 8 (DD) - Sweett Group plc
5th Jul 20164:54 pmRNSForm 8 (DD) - Sweett Group plc
5th Jul 201611:01 amRNSForm 8.5 (EPT/RI)
4th Jul 201611:37 amRNSForm 8.5 (EPT/RI)
1st Jul 201611:49 amRNSForm 8.5 (EPT/RI)
30th Jun 20165:03 pmRNSForm 8 (DD) - Sweett Group plc
30th Jun 201611:46 amRNSForm 8.5 (EPT/RI)
30th Jun 201610:51 amRNSForm 8.3 - Sweett Group
30th Jun 20167:00 amRNSWSP Global Inc. Offer Update

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.