TIDMVCP

RNS Number : 4915S

Victoria PLC

22 November 2011

Victoria PLC

"International designers and manufacturers of innovative quality floorcoverings"

Issued by Citigate Dewe Rogerson Ltd, Birmingham

Date: Tuesday, 22 November 2011

Embargoed: 7.00am

Half-Yearly Results

for the 26 weeks ended 1 October 2011

"The Group delivers a strong operational performance

whilst making good progress against its strategic objective of becoming the leading quality flooring supplier in both Australasia and the United Kingdom"

Key financials:

   --      Group Revenue increased to GBP39.02 million                                          +17.1% 
   --      Robust Profit performance with Operating profit at GBP1.40 million               +80.0% 
   --      Profit before Tax up to GBP1.27 million after Irish restructuring costs         +126.9% 
   --      Basic adjusted earnings per share of 17.66 pence*                             +241.6% 

-- Half Year Dividend of 3.50 pence +16.7%

Key commercials:

   --      Against challenging economic and tough market conditions: 

o Australian business delivers improved results

o UK business out-performs the market and returns to profit

o Our market share has grown in synthetic products, as wool's competitive position has weakened through significant raw material price increases

-- Group to leverage Victoria's excellent 'Brand' reputation and customer associations by adding Luxury Vinyl flooring to its product offering through a new division, VICTORIA(TM) LUXURY FLOORING - opening up new opportunities in the UK and European markets

"The Board's objective remains focused on building Victoria's 'Brand' reputation and improving the quality of its earnings. To do this, we plan to continue to invest in our business for the future and, during the remainder of this current financial year, we will be making significant investment in both new carpet ranges and in the luxury vinyl tile market.

"We feel confident that alongside our traditional business, these new product initiatives, allied to anticipated growth in new market areas, will help the Group continue to gain market share and place Victoria in a commanding position to exploit any opportunities presented by the market."

* Refer to note 5 of this Announcement

Enquiries:

 
 Victoria PLC                      Citigate Dewe Rogerson        Arden Partners 
 Alan Bullock                      Fiona Tooley, Director        Steve Douglas 
  Group Managing Director           Keith Gabriel, Senior         Corporate Finance 
  Today: +44 (0)207 638 9571        Account Manager               Director 
  until 12.00noon                   Today: +44 (0)207 638         +44 (0)121 423 
  Mobile: +44 (0)7785 325701        9571                          8900 
  Thereafter Office: +44 (0)1562    Mobile: +44 (0)7785 703523    +44 (0)207 614 
  749300                            (FMT)                         5900 
                                    Thereafter: +44 (0)121 
                                    362 4035 
 Ian Davies 
  Group Finance Director 
  Today: +44 (0)207 638 9571 
  until 12.00noon 
  Mobile: +44 (0)777 0638791 
  Thereafter Office: +44 (0)1562 
  749300 
 

VICTORIA PLC

Half-Yearly Results

for the 26 weeks ended 1 October 2011

CHAIRMAN'S STATEMENT

OVERVIEW

I am pleased to report that in the first half of our financial year, Victoria has delivered a strong operational performance whilst making good progress against our strategic objective of becoming the leading quality flooring supplier in both Australasia and the United Kingdom.

Against a backdrop of on-going and extremely challenging economic and market conditions, the Group has delivered a solid and satisfying increase in both revenue and profitability across all of its operations.

FINANCIAL SUMMARY

Group revenue increased by 17.1% in the first half from GBP33.31m to GBP39.02m and, in constant currency terms, this was ahead of the corresponding period last year by 9.8%.

All parts of the Group delivered a robust profit performance, with operating profit improving significantly by 80.0% from GBP0.78m to GBP1.40m. Profit before tax increased by 126.9% from GBP0.56m to GBP1.27m after accounting for non-recurring costs of GBP0.45m in respect of the closure of the Group's Irish trading entity.

HALF YEAR DIVIDEND

The Board is pleased to declare a 16.7% uplift in the Half-year dividend from 3.0p per share to 3.5p per share. This will be payable on 15 December 2011 to all shareholders on the register as at 2 December 2011, with the ex-dividend date being 30 November 2011.

OPERATING REVIEW

AUSTRALIA

Our Australian business has again delivered improved results despite the difficult economic and soft market conditions that have prevailed in its key markets of Australia and New Zealand.

Both territories have been adversely affected by the increases in wool fibre costs, reduced housing and real estate activity. These factors, coupled with an increasing volume of synthetic carpet imports and a higher level of consumer cautiousness in spending, have created an intensely competitive trading environment.

In this context, therefore, it is pleasing to report that revenue for the first half increased by 9.2% from A$35.42m to A$38.68m and profit before tax rose 12.3% to A$2.93m from A$2.61m in the corresponding period last year. Gross margins were slightly down due to market conditions but this was more than off-set by higher volumes, tight cost control and the positive impact of a strong Australian Dollar.

Modest capital expenditure of A$0.74m was undertaken during the period and mainly related to the commissioning of an in-line latex compounding system. This project was successfully completed in July 2011 and is already providing attractive cost savings as well as quality improvements.

Inventory levels at the end of the period under review were up by A$1.55m (6.6%) over the first half last year, reflecting a changing mix within the business as imported materials with longer lead-times form a higher proportion of stocks. The range of carpet tiles and broadloom products was also expanded to support our recent and successful entry into the commercial contract sector.

The growth of synthetic carpet sales in both the Australian and New Zealand markets has continued, no doubt assisted by the dramatic increases seen in wool fibre costs which over the last year alone have risen by 75%. Wool's competitive position in relation to synthetic fibre has deteriorated significantly and recently, in a declining market, this has resulted in wool-spinning mill closures by two of our major competitors in the market. The challenges of maintaining satisfactory loadings at our own spinning mills is one we have successfully managed to date, albeit with an increasing degree of difficulty.

UNITED KINGDOM

To date, the economy in the UK has shown no signs whatsoever of recovery and, if anything, actually weakened further during August and September. Consumer confidence is extremely fragile as Government cut-backs in the public sector, higher unemployment and a general squeeze in household budgets, dampens discretionary spend.

Despite these extremely challenging conditions, I am pleased to report that our UK operation has undoubtedly out-performed the market and delivered a credible performance.

UK revenue was up by 10.8% from GBP12.47m to GBP 13.82m, with strong growth seen in our business with both The John Lewis Partnership and the insurance replacement market. Sales of synthetic carpet under our EASICARE(TM) brand have also continued to grow, as these products gain market share from traditional wool products where significant price increases have again led to a deterioration in wool's competitive position.

Tight cost control and our ability to pass on higher raw material prices enabled our UK operation to return to profit from the operating loss last half-year of GBP0.48m to an operating profit of GBP0.21m during the period under review.

Profit before tax was GBP0.16m, compared to a loss before tax of GBP0.53m in the first half last year.

As part of our strategic planning process, the Group has looked carefully at how it might better leverage Victoria's excellent 'Brand' reputation and customer associations.

Part of this process identified that the Luxury Vinyl Tile (LVT) market is a growing and profitable sector of the flooring market in both the UK and in Continental Europe. The Board sees this area of the flooring market as offering an exciting opportunity for our business.

Consequently, a new division has been established to develop and market this style of flooring in the UK. The modest but strategically important acquisition of C&H Distribution in September 2011 for GBP0.4m has given us immediate traction in this sector. In early 2012, the Group plans to roll-out an extensive programme of luxury vinyl flooring under the VICTORIA(TM) LUXURY FLOORING banner. Experienced personnel from within the LVT market have already been successfully recruited, bringing both technical, sales and marketing expertise to the Group. This move will allow us to develop this new Victoria offering whilst the existing Victoria management remain fully focused on our core carpet business.

With regard to the 'redundant property' that we identified in our portfolio sometime ago, I am pleased to report that, after over five years of endeavour to seek a 'change of use' for the Group's sports field in Kidderminster, planning consent will be granted, subject to certain further conditions being satisfied. The Board is now looking at how it may best dispose of this site whilst seeking to maximise shareholder value.

IRELAND

During the first quarter and in accordance with plans previously advised to shareholders, the Group has completed on-time and within budget the closure of its trading entity in Ireland. Our business and brands in Ireland of Munster and Navan Carpets are now being actively marketed and traded under a distribution model and are reported upon as part of our UK operation.

CANADA

Revenue in the period in our associate Canadian company, Colin Campbell, was up by 14.4% from C$3.88m to C$4.44m, with operating profit advancing 191.7% from C$0.12m to C$0.35m.

Whilst the Canadian market in general remains soft, we have exploited the contract residential market well and delivered flooring to some very prestigious projects in the Vancouver area during the first half.

OUTLOOK

Looking at our businesses going forward into the second-half year: In Australia, the global financial volatility, together with falling equity and property values, continue to fuel consumer cautiousness and it is likely that consumers' focus will remain on non-discretionary spending for the time being and the demand for carpet will continue to be subdued. Whilst, in the UK, consumer confidence continues to be extremely weak and the short-term outlook lacks any clear visibility as to when overall conditions might improve.

However, the Board's objective remains focused on building Victoria's 'Brand' reputation and improving the quality of its earnings. To do this, we plan to continue to invest in our business for the future and, during the remainder of this current financial year, we will be making significant investment in both new carpet ranges and in the luxury vinyl tile market.

We feel confident that alongside our traditional business, these new product initiatives, allied to anticipated growth in new market areas, will help the Group continue to gain market share and place Victoria in a commanding position to exploit any opportunities presented by the market.

Nikki Beckett

Chairman

Condensed Consolidated Income Statement

For the 26 weeks ended 1 October 2011 (unaudited)

 
                                                            26 Weeks      26 Weeks        52 weeks 
                                                               ended         ended           ended 
                                                          1 Oct 2011    2 Oct 2010    2 April 2011 
                                                 Notes        GBP000        GBP000          GBP000 
----------------------------------------------  ------  ------------  ------------  -------------- 
 Continuing operations 
 Revenue                                           3          39,016        33,312          70,503 
 
 Cost of sales                                              (28,221)      (23,613)        (50,611) 
 
 Gross profit                                                 10,795         9,699          19,892 
 
 Distribution costs                                          (6,926)       (6,966)        (13,615) 
 
 Administrative expenses                                     (2,239)       (2,125)         (4,337) 
 
 Other operating income                                          218           168             478 
 
 Restructuring costs                                           (451)          ----            ---- 
 
 Operating profit                                  3           1,397           776           2,418 
 
 Share of results of associated company                           95            24            (22) 
 
 Finance costs                                                 (219)         (239)           (472) 
 
 Profit before tax                                 3           1,273           561           1,924 
 
 Taxation                                          4           (471)         (202)           (715) 
 
 Profit for the period                                           802           359           1,209 
 
 Attributable to: 
 Equity holders of the parent                                    802           359           1,209 
 
 Earnings per share 
  -                        pence     basic         5           11.55          5.17           17.41 
 
   diluted                                         5           10.45          4.50           15.76 
 
  Condensed Consolidated Statement of Comprehensive Income 
  For the 26 weeks ended 1 October 2011 (unaudited) 
                                                            26 Weeks      26 Weeks        52 weeks 
                                                               ended         ended           ended 
                                                          1 Oct 2011    2 Oct 2010    2 April 2011 
                                                              GBP000        GBP000          GBP000 
 Exchange differences on translation of 
  foreign operations                                           (952)           401           1,733 
 Deferred tax on share option scheme                            ----          ----              18 
------------------------------------------------------  ------------  ------------  -------------- 
 Other comprehensive (loss)/ income for 
  the period                                                   (952)           401           1,751 
 Profit for the period                                           802           359           1,209 
------------------------------------------------------  ------------  ------------  -------------- 
 Total comprehensive (loss)/ income for 
  the period                                                   (150)           760           2,960 
------------------------------------------------------  ------------  ------------  -------------- 
 Attributable to 
 Equity holders of the parent                                  (150)           760           2,960 
------------------------------------------------------  ------------  ------------  -------------- 
 

Condensed Consolidated Balance Sheet

As at 1 October 2011 (unaudited)

 
 
                                           As at         As at           As at 
                                      1 Oct 2011    2 Oct 2010    2 April 2011 
                                          GBP000        GBP000          GBP000 
----------------------------------  ------------  ------------  -------------- 
 Non-current assets 
 Goodwill                                   ----            65            ---- 
 Intangible assets                           778           404             389 
 Property, plant and equipment            25,368        26,598          26,537 
 Investment property                         180           180             180 
 Investment in associated company            559           512             487 
 Deferred tax asset                          823         1,429             853 
---------------------------------- 
 Total non-current assets                 27,708        29,188          28,446 
----------------------------------  ------------  ------------  -------------- 
 Current assets 
 Inventories                              26,066        23,863          22,902 
 Trade and other receivables              12,562        12,187          11,821 
 Cash at bank and in hand                    769         1,032           1,626 
---------------------------------- 
 Total current assets                     39,397        37,082          36,349 
---------------------------------- 
 Total assets                             67,105        66,270          64,795 
----------------------------------  ------------  ------------  -------------- 
 Current liabilities 
 Trade and other payables                 14,865        12,693          12,442 
 Current tax liabilities                     426           966             613 
 Financial liabilities                     7,851         7,177           6,360 
---------------------------------- 
 Total current liabilities                23,142        20,836          19,415 
----------------------------------  ------------  ------------  -------------- 
 Non-current liabilities 
 Trade and other payables                  2,387         2,755           2,611 
 Other financial liabilities                 931         2,439           1,497 
 Deferred tax liabilities                  1,395         2,600           1,510 
 Total non-current liabilities             4,713         7,794           5,618 
----------------------------------  ------------  ------------  -------------- 
 Total liabilities                        27,855        28,630          25,033 
----------------------------------  ------------  ------------  -------------- 
 
 Net assets                               39,250        37,640          39,762 
==================================  ============  ============  ============== 
 Equity 
 Issued share capital                      1,736         1,736           1,736 
 Share premium                               829           829             829 
 Retained earnings                        36,500        35,075          37,067 
 Share-based payment reserve                 185          ----             130 
                                                                -------------- 
 Total equity                             39,250        37,640          39,762 
==================================  ============  ============  ============== 
 

Condensed Consolidated Statement of Changes in Equity

For the 26 weeks ended 1 October 2011 (unaudited)

 
                                                                   Share- 
                                                                    based 
                                     Share     Share   Retained   payment    Total 
                                   capital   premium   earnings   reserve   equity 
                                    GBP000    GBP000     GBP000    GBP000   GBP000 
--------------------------------  --------  --------  ---------  --------  ------- 
 At 4 April 2010                     1,736       829     34,690      ----   37,255 
 
 Total comprehensive income for 
  the period                          ----      ----        760      ----      760 
 
 Dividends paid                       ----      ----      (375)      ----    (375) 
 
 At 2 October 2010                   1,736       829     35,075      ----   37,640 
--------------------------------  --------  --------  ---------  --------  ------- 
 
 At 4 April 2010                     1,736       829     34,690      ----   37,255 
 
 Total comprehensive income for 
  the period                          ----      ----      2,960      ----    2,960 
 
 Dividends paid                       ----      ----      (583)      ----    (583) 
 
 Transfer from accruals               ----      ----       ----        73       73 
 
 Share-based payment charge           ----      ----       ----        57       57 
 
 At 2 April 2011                     1,736       829     37,067       130   39,762 
--------------------------------  --------  --------  ---------  --------  ------- 
 
 At 3 April 2011                     1,736       829     37,067       130   39,762 
 
 Total comprehensive loss for 
  the period                          ----      ----      (150)      ----    (150) 
 
 Dividends paid                       ----      ----      (417)      ----    (417) 
 
 Share-based payment charge           ----      ----       ----        55       55 
 
 At 1 October 2011                   1,736       829     36,500       185   39,250 
--------------------------------  --------  --------  ---------  --------  ------- 
 

Condensed Consolidated Statement of Cash Flows

For the 26 weeks ended 1 October 2011 (unaudited)

 
                                                         26 Weeks      26 Weeks        52 weeks 
                                                            ended         ended           ended 
                                                       1 Oct 2011    2 Oct 2010    2 April 2011 
                                              Notes        GBP000        GBP000          GBP000 
-------------------------------------------  ------  ------------  ------------  -------------- 
 Net cash (outflow)/ inflow from operating 
  activities                                   7a           (185)         (714)           2,505 
 
 Investing activities 
 Purchases of property, plant and 
  equipment                                                 (898)         (294)           (948) 
 Acquisition of intangible assets                           (400)          ----            ---- 
 Proceeds of disposals of property, 
  plant and 
  equipment                                                   103             1              62 
 Net cash used in investing activities                    (1,195)         (293)           (886) 
                                                     ------------  ------------  -------------- 
 
 Financing activities 
 Decrease in long term loans                                (312)         (307)           (971) 
 Receipts from financing of assets                            195          ----             202 
 Payment of finance leases/HP liabilities                   (440)         (325)           (725) 
 Dividends paid                                             (417)         (375)           (583) 
 Net cash used in financing activities                      (974)       (1,007)         (2,077) 
                                                     ------------  ------------  -------------- 
 
 Net decrease in cash and cash equivalents                (2,354)       (2,014)           (458) 
 
 Cash and cash equivalents at beginning 
  of period                                               (3,866)       (3,474)         (3,474) 
 
 Effect of foreign exchange rate changes                     (47)            20              66 
                                                     ------------  ------------  -------------- 
 
 Cash and cash equivalents at end 
  of period                                    7b         (6,267)       (5,468)         (3,866) 
                                                     ============  ============  ============== 
 

Notes to the Condensed Half-Year Financial Statements

For the 26 weeks ended 1 October 2011 (unaudited)

   1          General information 

These condensed consolidated financial statements for the 26 weeks ended 1 October 2011 have not been audited or reviewed by the Auditor. They were approved by the Board of Directors on 22 November 2011.

The information for the 52 weeks ended 2 April 2011 does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The Auditor's report on those accounts was unqualified and did not include a reference to any matter to which the Auditor drew attention by way of emphasis without qualifying the report and did not contain statements under Section 498(2) or 498(3) of the Companies Act 2006.

   2          Basis of preparation and accounting policies 

These condensed consolidated financial statements should be read in conjunction with the Group's financial statements for the 52 weeks ended 2 April 2011, which were prepared in accordance with IFRSs as adopted by the European Union.

The accounting policies and basis of consolidation of these condensed financial statements are consistent with those applied and set out on pages 47 to 53 of the Group's audited financial statements for the 52 weeks ended 2 April 2011, except for the following accounting standards and interpretations which became effective for the Group in the current reporting period.

IFRS 7 (amended) 'Financial Instrument: Disclosures'

IAS 24 (amended) 'Related Party Disclosures'

IAS32 (amended) 'Classification of Rights Issues'

IFRIC 14 (amended) 'Prepayments of a Minimum Funding Requirement'

IFRIC 19 'Extinguishing Financial Liabilities with Equity Instruments'

None of these revised and amended standards and interpretations have had a material impact on the Group's net cash flows, financial position, total comprehensive income or earnings per share.

Having reviewed the Group's projections, and taking account of reasonable possible changes in trading performance, the Directors believe they have reasonable grounds for stating that the Group has adequate resources to continue in operational existence for the foreseeable future.

The Directors are of the view that the Group is well placed to manage its business risks despite the current challenging economic and market conditions. Accordingly, the Directors continue to adopt the going concern basis in preparing the financial statements of the Group.

   3          Segmental information 

In line with previous announcements, the Irish business was restructured in the first quarter of this financial year, and the trade and assets transferred into the UK operation from July 2011. Following this change, the UK and Ireland results are now reported as one segment.

The Group is organised into two operating divisions, the UK & Ireland and Australia. Our share of the Canadian associate result is also presented separately.

Geographical segment information for revenue, operating profit and a reconciliation to entity net profit is presented below.

 
                             For the 26 weeks ended 1 October              For the 26 weeks ended 2 
                                            2011                                  October 2010 
                                                                                                    Profit/ 
                                                           Profit             Operating              (loss) 
                                    Operating   Finance    before               profit/   Finance    before 
                          Revenue      profit     costs      tax*   Revenue      (loss)     costs      tax* 
                           GBP000      GBP000    GBP000    GBP000    GBP000      GBP000    GBP000    GBP000 
-----------------------  --------  ----------  --------  --------  --------  ----------  --------  -------- 
 UK and Ireland            13,817         210      (54)       156    12,466       (484)      (50)     (534) 
 Australia                 25,199       2,026     (116)     1,910    20,846       1,669     (135)     1,534 
-----------------------            ----------  --------                      ----------  -------- 
                           39,016       2,236     (170)     2,066    33,312       1,185     (185)     1,000 
 
 Restructuring costs         ----       (451)      ----     (451)      ----        ----      ----      ---- 
 Central costs               ----       (388)      (49)     (437)      ----       (409)      (54)     (463) 
 Share of results 
  of associate               ----        ----      ----        95      ----        ----      ----        24 
 
 Total continuing          39,016       1,397     (219)     1,273    33,312         776     (239)       561 
 operations 
-----------------------  --------  ----------  --------  --------  --------  ----------  --------  -------- 
 Tax                                                        (471)                                     (202) 
-----------------------  --------  ----------  --------  --------  --------  ----------  --------  -------- 
 Profit after tax 
  from 
 continuing activities                                        802                                       359 
-----------------------  --------  ----------  --------  --------  --------  ----------  --------  -------- 
 

* The share of results of the associated company is shown net of tax as required by IAS1.

Intersegment sales between the Group's subsidiaries were immaterial in the current and comparative periods.

   4          Tax 
 
                                         26 Weeks      26 Weeks 
                                            ended         ended 
                                       1 Oct 2011    2 Oct 2010 
                                           GBP000        GBP000 
-----------------------------------  ------------  ------------ 
 Current tax 
 - Current year overseas                      586           403 
-----------------------------------  ------------  ------------ 
                                              586           403 
-----------------------------------  ------------  ------------ 
 Deferred Tax 
 - Current year movement                    (115)         (160) 
 - Effect of rate change in the UK           ----          (41) 
-----------------------------------  ------------  ------------ 
                                            (115)         (201) 
 Total                                        471           202 
-----------------------------------  ------------  ------------ 
 

The overall corporation tax rate is 37.0% (2010: 36.0%), representing the best estimate of the weighted average annual corporation tax rate expected for the full financial year. The underlying full year effective corporation tax rate after adjusting for non-recurring restructuring costs in connection with the Irish business is estimated at 31.2%.

   5          Earnings per share 

The calculation of earnings per ordinary equity share in the parent entity is based on the following earnings and number of shares:

 
                                               26 Weeks     26 Weeks     26 Weeks     26 Weeks 
                                                  ended        ended        ended        ended 
                                             1 Oct 2011   1 Oct 2011   2 Oct 2010   2 Oct 2010 
------------------------------------------  -----------  -----------  -----------  ----------- 
                                                  Basic     Adjusted        Basic     Adjusted 
                                                   2011         2011         2010         2010 
                                                GBP'000      GBP'000      GBP'000      GBP'000 
------------------------------------------  -----------  -----------  -----------  ----------- 
 Profit attributable to ordinary equity 
  holders of the parent entity                      802          802          359          359 
 
  Adjustment for restructuring costs 
  (net of tax)                                     ----          424         ----         ---- 
 Earnings for the purpose of basic, 
  adjusted and diluted 
  earnings per share                                802        1,226          359          359 
------------------------------------------  -----------  -----------  -----------  ----------- 
 
 
 Weighted average number of ordinary 
  shares ('000) for the 
  purposes of basic and adjusted earnings 
  per share                                                    6,944                     6,944 
 
  Effect of dilutive potential ordinary 
  shares: 
 
  Long-Term Incentive Plan ('000)                                728                     1,034 
 Weighted average number of ordinary 
  shares ('000) for the 
  purposes of diluted earnings per share                       7,672                     7,978 
------------------------------------------  -----------  -----------  -----------  ----------- 
 
 The Group's earnings per share are 
  as follows: 
 Basic adjusted (pence)                                        17.66                      5.17 
 Diluted adjusted (pence)                                      15.98                      4.50 
 Basic (pence)                                    11.55                      5.17 
 Diluted (pence)                                  10.45                      4.50 
 
 
   6          Dividends 
 
                                                                 26 weeks     26 weeks 
                                                                    ended        ended 
                                                               1 Oct 2011   2 Oct 2010 
                                                                   GBP000       GBP000 
------------------------------------------------------------  -----------  ----------- 
 Amounts recognised as distributions to equity holders 
  in the period: 
 Final dividend for the year ended 2 April 2011 paid during 
  the year 6.0p per share (2010: 5.4p)                                417          375 
------------------------------------------------------------  -----------  ----------- 
 Interim dividend declared for the year to 31 March 2012 
  3.5p per share (2010: 3.0p)                                         243          208 
------------------------------------------------------------  -----------  ----------- 
 
   7          Notes to the cash flow statement 
   a)       Reconciliation of operating profit to net cash (outflow)/ inflow from operating activities 
 
                                                   26 weeks      26 weeks   52 weeks 
                                                      ended         ended      ended 
                                                 1 Oct 2011    2 Oct 2010    2 April 
                                                                                2011 
                                                     GBP000        GBP000     GBP000 
---------------------------------------------  ------------  ------------  --------- 
 Operating profit from continuing operations          1,397           776      2,418 
 Adjustments for: 
 - Depreciation charges                               1,457         1,407      2,865 
 - Amortisation of intangible assets                      6            12         32 
 - Goodwill impairment                                 ----          ----         65 
 - Share-based payment charge                            55          ----         57 
 - (Profit)/ loss on disposal of property, 
  plant and equipment                                  (20)           (1)         13 
 - Exchange rate difference on consolidation             10            52        126 
---------------------------------------------  ------------  ------------  --------- 
 Operating cash flows before movements in 
  working capital                                     2,905         2,246      5,576 
 Increase in working capital                        (2,080)       (2,257)    (1,673) 
---------------------------------------------  ------------  ------------  --------- 
 Cash generated from/(used in) operations               825          (11)      3,903 
 Interest paid                                        (237)         (253)      (505) 
 Income taxes paid                                    (773)         (450)      (893) 
---------------------------------------------  ------------  ------------  --------- 
 Net cash (outflow)/ inflow from operating 
  activities                                          (185)         (714)      2,505 
---------------------------------------------  ------------  ------------  --------- 
 
   b)       Analysis of net debt 
 
                                           At                   Other                       At 
                                      2 April                non-cash    Exchange    1 October 
                                         2011   Cash flow     changes    movement         2011 
                                       GBP000      GBP000      GBP000      GBP000       GBP000 
----------------------------------  ---------  ----------  ----------  ----------  ----------- 
 Cash                                   1,626       (801)        ----        (56)          769 
 Bank overdrafts                      (5,492)     (1,553)        ----           9      (7,036) 
----------------------------------  ---------  ----------  ----------  ----------  ----------- 
 Cash and cash equivalents            (3,866)     (2,354)        ----        (47)      (6,267) 
 Secured commercial bills 
  - Payable more than one year          (970)         312        ----          34        (624) 
 Finance leases and hire purchase 
  agreements 
  - Payable less than one year          (850)         440       (409)           5        (814) 
  - Payable more than one year          (527)       (195)         409           5        (308) 
 Net debt                             (6,213)     (1,797)        ----         (3)      (8,013) 
----------------------------------  ---------  ----------  ----------  ----------  ----------- 
 
   8          Rates of exchange 

The results of overseas subsidiaries and associated undertakings have been translated into Sterling at the average exchange rates prevailing during the periods. The balance sheets are translated at the exchange rates prevailing at the period ends:

 
                                     26 Weeks      26 Weeks        52 weeks 
                                        ended         ended           ended 
                                   1 Oct 2011    2 Oct 2010    2 April 2011 
-------------------------------  ------------  ------------  -------------- 
 Australia (A$) - average rate         1.5349        1.6992          1.6460 
 Australia (A$) - period end           1.6029        1.6298          1.5465 
 Ireland (EUR) - average rate          1.1362        1.1753          1.1688 
 Ireland (EUR) - period end            1.1611        1.1502          1.1333 
 Canada (C$) - average rate            1.5822        1.5860          1.5831 
 Canada (C$) - period end              1.6233        1.6184          1.5461 
 
   9          Related party transactions 

During the period, the Group had transactions with its associate, comprising sales of goods to the value of GBP261k (2010: GBP127k). At 1 October 2011, the Group was owed GBP286k (2010: GBP240k). All goods and services were provided at market rates.

   10        Risks and uncertainties 

The Board continuously assesses and monitors the key risks of the business. The key risks that could affect the Group's medium term performance and the factors which mitigate these risks have not changed from those set out on page 21 of the Group's 2011 Annual Report, a copy of which is available on the Group's website - www.victoriaplc.com. The Chairman's Statement includes consideration of uncertainties affecting the Group in the remaining six months of the year.

   11        Information rights 

Under Section 146 of the Companies Act 2006, registered shareholders of fully listed companies are able to nominate the underlying beneficial owners of their shares to receive information rights from 1 October 2007. Companies are required to fulfil these requests from 1 January 2008.

Please note that beneficial owners of shares nominated by the registered holders of those shares are required to direct all communications to the registered holder of their shares rather than to the Company's registrar, Capita Registrars, or the Company directly.

   12        Statement of directors' responsibilities 

The directors confirm that to the best of their knowledge the condensed set of financial statements has been prepared in accordance with IAS 34, "Interim financial reporting" as adopted by the European Union, gives a true and fair view of the assets, liabilities, financial position and profit of the Group and includes a fair review of the information required by Disclosure and Transparency Rules 4.2.7R, 4.2.8R and 4.2.9R of the United Kingdom's Financial Services Authority.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR BBBRTMBMTBAB

Victoria (LSE:VCP)
Gráfico Histórico do Ativo
De Jun 2024 até Jul 2024 Click aqui para mais gráficos Victoria.
Victoria (LSE:VCP)
Gráfico Histórico do Ativo
De Jul 2023 até Jul 2024 Click aqui para mais gráficos Victoria.