ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for alerts Register for real-time alerts, custom portfolio, and market movers

AVON.GB Avon Protection Plc

1,196.52
9.52 (0.80%)
14:24:00 - Realtime Data
Share Name Share Symbol Market Type Share ISIN Share Description
Avon Protection Plc AQSE:AVON.GB Aquis Stock Exchange Ordinary Share GB0000667013
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  9.52 0.80% 1,196.52 1,142.00 1,272.00 1,207.00 1,196.52 1,199.00 381 14:24:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Avon Rubber PLC Final Results (2612P)

16/11/2016 7:00am

UK Regulatory


Avon Protection (AQSE:AVON.GB)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Avon Protection Charts.

TIDMAVON

RNS Number : 2612P

Avon Rubber PLC

16 November 2016

News Release

16 November 2016

AVON RUBBER p.l.c.

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

 
 Audited results for the year ended 30         30 Sept        30 Sept   Increase 
  September 2016                                  2016           2015 
                                           GBPMillions    GBPMillions 
 REVENUE                                         142.9          134.3         6% 
 ADJUSTED EBITDA (*)                              30.8           27.3        13% 
 ADJUSTED OPERATING PROFIT (*)                    21.8           20.2         8% 
 ADJUSTED PROFIT BEFORE TAX (*)                   21.6           19.8         9% 
 NET CASH/(DEBT)                                   2.0         (13.2) 
 EARNINGS PER SHARE: 
 Adjusted basic (*)                              74.2p          56.1p        33% 
 Basic                                           60.4p          45.4p        33% 
 Adjusted diluted (*)                            72.8p          54.6p        33% 
 Diluted                                         59.2p          44.2p        34% 
 DIVID PER SHARE                              9.48p          7.29p        30% 
 

FINANCIAL HIGHLIGHTS:

   --     Operating profit growth of 8% 
   --     EBITDA growth of 13% 
   --     Tax credit of GBP0.9m 
   --     Diluted earnings per share increased 33% 
   --     Return on sales (EBITDA divided by revenue) improved 1.3% from 20.3% to 21.6% 
   --     Continuing healthy conversion of operating profit to operating cash at 152% 
   --     Net cash at year end of GBP2m (2015: net debt of GBP13.2m) 
   --     Dividend of 9.48p per share up 30% 

OPERATIONAL HIGHLIGHTS:

   --     Successful integration of the acquisitions of InterPuls, Hudstar and Argus 
   --     $9m order for recently approved CBRN/CO Escape Hood 
   --     Market share growth of Impulse Air to 29% in the US and 6% in Europe in a soft dairy market 

-- Continued strong take up of Cluster Exchange which is now servicing 467,000 cows on 1,530 farms across US and Europe

(*) Note:

The Directors believe that adjusted measures provide a more useful comparison of business trends and performance. Adjusted results exclude discontinued operations, exceptional items, the amortisation of acquired intangibles and defined benefit pension scheme costs. The term adjusted is not defined under IFRS and may not be comparable with similarly titled measures used by other companies.

All profit and earnings per share figures in this news release relate to adjusted business performance (as defined above) unless otherwise stated.

A reconciliation of adjusted measures to statutory measures is provided below:

 
                                       Statutory   Adjustments   Adjusted 
------------------------------------  ----------  ------------  --------- 
 Group EBITDA (GBPm)                        30.0           0.8       30.8 
------------------------------------  ----------  ------------  --------- 
 Group operating profit (GBPm)              17.6           4.2       21.8 
------------------------------------  ----------  ------------  --------- 
 Other finance expense (GBPm)                0.7         (0.6)        0.1 
------------------------------------  ----------  ------------  --------- 
 Group profit before taxation 
  (GBPm)                                    16.8           4.8       21.6 
------------------------------------  ----------  ------------  --------- 
 Tax (credit)/charge (GBPm)                (1.8)           0.9      (0.9) 
------------------------------------  ----------  ------------  --------- 
 Group profit for the year (GBPm)           18.3           4.2       22.5 
------------------------------------  ----------  ------------  --------- 
 Basic earnings per share (pence)           60.4          13.8       74.2 
------------------------------------  ----------  ------------  --------- 
 Diluted earnings per share (pence)         59.2          13.6       72.8 
------------------------------------  ----------  ------------  --------- 
 Protection & Defence EBITDA (GBPm)         21.9           0.5       22.4 
------------------------------------  ----------  ------------  --------- 
 Protection & Defence operating 
  profit (GBPm)                             14.0           2.0       16.0 
------------------------------------  ----------  ------------  --------- 
 Dairy EBITDA (GBPm)                         9.8             -        9.8 
------------------------------------  ----------  ------------  --------- 
 Dairy operating profit (GBPm)               5.4           1.8        7.2 
------------------------------------  ----------  ------------  --------- 
 

The adjustments comprise:

-- amortisation of acquired intangibles of GBP3.3m (2015: GBP1.0m)

-- net defined benefit pension scheme cost of GBP0.3m (2015: credit GBP0.3m), which relates to a scheme closed to future accrual and therefore does not relate to current operations

-- exceptional items of GBP0.5m (2015: GBP0.6m) relating to acquisition integration costs (2015: executive search fees and acquisition costs)

-- tax effect of adjustments of GBP0.9m (2015: GBP0.2m)

-- loss on discontinued operations of GBP0.3m (2015: GBP1.5m) relating to dilapidations costs of former leased premises of a business disposed of in 2006

Further details are provided in note 3.

Commenting on the results Rob Rennie, Chief Executive Officer, said:

"Avon's strategy has delivered strong earnings growth and cash generation. Our business has proved to be resilient in difficult market conditions and we exit the year a more robust business with a range of good opportunities for growth".

For further enquiries, please contact:

 
 Avon Rubber p.l.c. 
 Rob Rennie, Chief Executive               020 7067 0700 (until 12 
                                            noon today) 
 Andrew Lewis, Group Finance Director      01225 896 830 
 Sarah Matthews-DeMers, Associate Group 
  Finance Director                         01225 896 563 
 
 Weber Shandwick Financial 
 Nick Oborne                               020 7067 0700 
 

An analyst meeting will be held at 9.30am this morning at the offices of Weber Shandwick Financial, 2 Waterhouse Square, 140 Holborn, London, EC1N 2AE.

Note to editors: The Group has transformed itself over recent years into an innovative design and engineering group, specialising in two core markets, Protection & Defence and Dairy. With a strong emphasis on research and development, we design, test and manufacture specialist products from a number of sites in the US and Europe, serving markets around the world. We achieve this through nurturing the talent and aspirations of our employees to realise their highest potential.

Avon Protection Systems is the recognised global market leader in advanced Chemical, Biological, Radiological and Nuclear (CBRN) respiratory protection systems for the world's military, homeland security, first responder, fire and industrial markets. With an unrivalled pedigree in mask design dating back to the 1920's, Avon Protection Systems' advanced products are the first choice for Personal Protective Equipment (PPE) users worldwide and are placed at the heart of many international defence and tactical PPE deployment strategies. Our expanding global customer base now includes military forces, civil and first line defence troops, emergency service teams and industrial, marine, mineral and oil extraction site personnel. All put their trust in Avon's advanced respiratory solutions to shield them from every possible threat whether land, air or sea based.

Our world-leading Dairy supplies business and its Milkrite | InterPuls brand has a global market presence. With a long history of manufacturing liners and tubing for the dairy industry, we have become the leading innovator and designer for products and services right at the heart of milking. The acquisition of InterPuls in 2015, a specialist in electro-mechanical milking components, such as pulsators, milk meters, automatic cluster removers and milking clusters, has added significantly to our product range, making us the complete milking point solutions provider improving every farm we touch.

Working with leading scientists and health specialists in the global dairy industry, we continue to invest in technology to further improve the milking process and animal welfare. Our products provide exceptional results for both the animal and the milker, making the milk extraction process more efficient. As our market share and milking experience continue to improve, so does our global presence.

For further information please visit the Group's website: www.avon-rubber.com

INTRODUCTION

Avon's strategy has delivered strong earnings growth and cash generation resulting in the Group ending the year with net cash of GBP2.0m.

During the year we have successfully integrated the acquisitions made late in 2015 and early 2016 and, in difficult market conditions, both sides of our business have proved to be resilient. We exit the year a more robust business with both a broader product range and increased routes to market.

We continue to maintain our focus on creating a healthy and sustainable business and, by investing in and integrating technology in both divisions, we are creating exciting future international growth opportunities.

Continuing sound financial and operational management has both protected our margins and delivered strong operating cash flows, enabling us to fund the recent acquisitions whilst reducing our debt by GBP15.2m, thus maintaining a strong balance sheet.

ACQUISITION

In October 2015 we acquired the Argus thermal imaging camera business from e2v technologies plc for GBP3.3m. The thermal imaging product is complementary to our offering in both the fire service and law enforcement markets and has been successfully integrated into our sales and distribution structure with good demand for the products.

GROUP RESULTS

Group revenue increased 6% to GBP142.9m (2015: GBP134.3m) with Protection & Defence higher by 2% at GBP100.9m (2015: GBP98.8m) and Dairy up 18% to GBP42.0m (2015: GBP35.5m). Operating profit before depreciation and amortisation (EBITDA) rose 13% to GBP30.8m (2015: GBP27.3m) and operating profit rose 8% to GBP21.8m (2015: GBP20.2m).

The progressive strengthening of the US dollar during the year gave the Group a foreign exchange translation tailwind. The US $/GBP average rate was $1.42 (2015: $1.54) and this 12 cent tailwind was equivalent to GBP9.4m at a revenue level and GBP1.4m at an operating profit level.

SEGMENTAL PERFORMANCE

PROTECTION & DEFENCE PERFORMANCE

Protection & Defence represented 71% (2015: 74%) of total Group revenues. The business saw revenues increase by 2% from GBP98.8m to GBP100.9m.

Operating profit grew to GBP16.0m (2015: GBP15.9m) and EBITDA was up 4% to GBP22.4m (2015: GBP21.6m), representing a return on sales (defined as EBITDA divided by revenue) of 22.2% (2015: 21.9%). Our margins have improved due to the mix of product shipped, efficiencies, the careful management of discretionary spend and increased prices under our long-term DOD contract.

Under our long-term DOD M50 mask contract we supplied 189,000 mask systems during the financial year, bringing the total to over 1.6m systems so far under this contract. Having received orders for 169,000 mask systems during the year, this left us with an order book of 30,000 systems as we entered our 2017 financial year. This has been supplemented since the year end by a further order from the DOD for 131,000 mask systems.

The filter requirement has less short-term visibility, but we expect this consumable item to be a good source of repeat revenue in the long term as more masks enter service. As expected, the DOD qualified a second source to provide filters during 2015 and in 2016 we received orders under this new arrangement for 122,000 filter pairs, with 37,000 pairs carried forward for delivery in the first quarter of 2017.

During the year the Joint Service Aircrew Mask (JSAM) programme design, development and testing work progressed well. This will provide respiratory protection to a wide range of operators on the DOD's fleet of fixed-wing aircraft. During 2016 the DOD continued to test the product on the aircraft platforms it will be deployed on. We continue to expect that when this concludes, it should lead to a production contract which could be worth in excess of $70m, with the first revenues expected in 2017.

Sales to US law enforcement and non-US military and law enforcement were GBP31.6m (2015: GBP27.7m) as a result of a good performance from the underlying portfolio and a $9m order from the New York Police Department for our recently approved CBRN/CO Escape Hood, the majority of which was delivered in the final quarter of the year.

We saw growth in sales to the fire market this year following the acquisition and successful integration of the Argus thermal imaging camera business.

AEF has experienced a softer year, reflecting the variability in timing of certain DOD procurement programmes for fuel and water storage tanks.

DOD spares sales have increased this year, as expected given the increase in the installed base of masks. Long term, as the installed base of masks continues to grow so will the DOD's requirement to fill its supply chain.

The closing order book in Protection & Defence was GBP20m (2015: GBP20m). This included the 15,000 mask systems non-DOD order we received in September which will be delivered in the first quarter of the new year. We also carried forward 30,000 DOD masks (2015: 50,000) and since the year end have received a further order for 131,000 mask systems from the DOD.

We continue to see several higher margin export opportunities for military masks, although the timing of order receipt remains difficult to predict. These remain live and are progressing and we expect to receive and deliver them in our 2017 financial year.

DAIRY PERFORMANCE

Dairy revenues increased by 18% to GBP42.0m (2015: GBP35.5m) following the acquisition of InterPuls in August 2015 which offset softer market conditions caused by low milk prices. An increasing proportion of higher margin Milkrite | InterPuls product and service sales, together with disciplined management of discretionary spend, contributed to an increased operating profit of GBP7.2m (2015: GBP6.4m).

EBITDA was GBP9.8m (2015: GBP7.7m), giving a return on sales (as defined above) of 23.3%, up from 21.7% in 2015.

Market conditions for dairy farmers have been weak as milk prices have been low. This typically cyclical market dynamic has, as expected, reduced demand for our consumable products as farmers extend the life through over-using our products. The capital nature of the InterPuls products makes the replacement cycle longer, meaning InterPuls is more affected by the cyclical market dynamics than Milkrite consumable products.

Our Dairy business has become substantially less dependent on original equipment manufacturers (OEMs) in recent years as we continue to grow sales of our own higher margin Milkrite | InterPuls branded products and services. In difficult market conditions we are encouraged that our Milkrite | InterPuls market share continues to increase, meaning that we exit this cyclical downturn with a more robust business.

Milkrite | InterPuls sales increased as a proportion of total revenue, providing a richer sales mix. Only six years ago OEM customers represented 47% of our revenue; at the end of this year this had fallen to 20%, reflecting the success of the higher margin Milkrite | InterPuls brand and the decision of certain OEMs to insource or dual source production.

In Europe, where Avon-manufactured liners have a 73% market share, Milkrite | InterPuls's liner market share has increased to 32% due to growth in traditional own brand products and the success of our Impulse Air mouthpiece vented liner, first launched in Europe late in 2013. This product continues to gain traction, with its market share increasing to 6%.

In the US, where Avon-manufactured liners have a 61% market share, the Impulse Air mouthpiece vented liner continued to perform well, with its market share increasing to 29%. The total Milkrite | InterPuls market share in the US is 51%.

We are encouraged that in poor market conditions retention of existing farmers and the take up by new farmers of our innovative Cluster Exchange service remains strong in both North America and Europe. By the end of the year we were servicing 467,000 cows on 1,530 farms in the US and Europe, up from 430,000 cows and 1,262 farms at the same time last year. This added-value service enhances the value of each direct liner sale we make and has led to a more robust and sustainable business model, with the potential to grow a significant recurring revenue stream in the years to come, as more farms sign up. We are extending the exchange service concept to include pulsators and tags under a new Farm Services umbrella.

Milk prices in our major markets appear to have bottomed-out and started to improve in the final quarter of our financial year, a trend which has continued since the year end.

We are pleased with the integration of InterPuls, acquired in August 2015, into the wider Dairy business and are on track to realise the long-term strategic benefits that have been identified, in particular the sales synergies available in the North American market. The programme for the roll out of InterPuls products through existing Milkrite distribution in the US has commenced, with the first revenues seen in the final quarter of the financial year. This, together with our expectation that the recent improvement in milk price will continue and positively impact demand for our products, leaves the Board confident of the ability of the Dairy business to make progress in 2017.

In China, our customer base continues to grow, demonstrating the continuation of the industrialisation of the milking process and the strength of the local presence we have established in this market. We remain encouraged by the excellent long-term potential for our products.

In South America, where we opened our sales and distribution facility in the first half of 2015, we have started to make good progress in establishing a strong dealer network and expect to see growth in this region, with revenue growing in line with our expectations.

FINANCE EXPENSES

Net interest costs were GBP0.2m (2015: GBP0.2m) and other (non-cash) finance expenses associated with the unwinding of discounts on provisions were GBP0.1m (2015: GBP0.2m).

TAXATION

The statutory tax credit totalled GBP1.8m (2015: charge GBP2.7m) on a statutory profit before tax of GBP16.8m (2015: GBP17.8m). The effective tax rate for the period is a credit of 11% (2015: charge of 15%), reflecting the geographic split of taxable profits for 2016, the finalisation of the 2015 tax returns and the positive outcome of certain tax enquiries.

Prior period adjustments related to the positive outcome of certain tax enquiries and taxation payable in the US where legislation concerning the timing of deductibility of certain expenditure was passed by Congress after the 2015 financial statements were approved but before we filed our US tax returns. Hence we were able to take the benefit of this in our tax filings but we had not assumed such a benefit when calculating our tax liability at the time of approving the 2015 financial statements.

EARNINGS PER SHARE

Basic earnings per share were 74.2p (2015: 56.1p) and diluted earnings per share were 72.8p (2015: 54.6p).

NET CASH AND CASH FLOW

Net cash at the end of the year was GBP2.0m (2015: net debt of GBP13.2m). At the year end, our main bank facility was GBP30.9m, which is US dollar denominated and committed to 30 November 2019.

In the year we invested GBP3.3m in the Argus acquisition and GBP6.8m (2015: GBP6.2m) in property, plant and equipment and new product development. In the Protection & Defence business this focused on the completion of our new product development programme, Project Fusion. In Dairy we invested in the development of our iMilk600 milk meter, the completion of our new claw and the hardware required to support our Cluster Exchange service offering.

Operating activities generated cash of GBP33.1m (2015: GBP24.1m), representing 152% of operating profit (2015: 119%). Through disciplined financial management the Group has driven strong conversion of profits into cash. All elements of working capital are impacted by the timing of shipments to customers and foreign exchange which has increased inventories, receivables and payables.

UK RETIREMENT BENEFIT OBLIGATIONS

The balance, as measured under IAS 19 (revised), associated with the Group's UK retirement benefit obligation, which has been closed to future accrual, has moved from a GBP16.6m deficit at 30 September 2015 to a GBP40.0m deficit at 30 September 2016.

This movement has resulted from an increase in liabilities as the AA corporate bond rate has fallen, partially offset by strong performance from our return-seeking assets and Liability Driven Investment.

During 2016, the Group paid total contributions of GBP0.7m (2015: GBP0.8m).

The last triennial actuarial valuation took place as at 31 March 2013. That valuation showed the scheme to be 98.0% funded on a continuing basis and under the deficit recovery plan, the payments for the Group financial years ending 30 September are as follows: 2017: GBP0.7m and 2018: GBP0.7m. These amounts include GBP0.3m p.a. in respect of administration expenses.

The Trustee is currently undertaking the 31 March 2016 valuation, the results of which are due by 30 June 2017.

RESEARCH AND DEVELOPMENT

Intangible assets relating to development costs totalling GBP19.2m (2015: GBP16.2m) form a significant part of the balance sheet as we invest in new product development. This can be seen from our expanding product range in both Protection & Defence and Dairy. The annual charge for amortisation of development costs was GBP2.5m (2015: GBP1.9m).

Our total investment in research and development (capitalised and expensed) amounted to GBP8.3m (2015: GBP7.1m), 6% of revenue, of which GBP4.3m (2015: GBP3.9m) was customer funded and has been recognised as revenue.

In Dairy we have started to expand our product range under the Milkrite | InterPuls brand beyond liners and tubing into non-rubber goods such as liner shells, claws and farm intelligence systems.

We have started to see the benefits of these efforts, which underpin the long-term prosperity of the Group, during our 2016 financial year.

FOREIGN EXCHANGE SENSITIVITY

The Group reports trading results of overseas companies based on average rates of exchange compared with sterling over the year. This income statement translation exposure is not hedged as this is an accounting rather than cash exposure and as a result the 2016 adjusted operating profit would be impacted by GBP0.6m (2015: GBP0.7m) for each 5c movement in the average US dollar rate.

DIVID

Based on the Group's improved profitability, cash generation and the confidence the Board has in the Group's future prospects, the Board is pleased to propose a 30% increase in the final dividend to 6.32p per ordinary share (2015: 4.86p). This, combined with the 2016 interim dividend of 3.16p, results in a full year dividend of 9.48p (2015: 7.29p), up 30%.

OPPORTUNITIES

The acquisitions we completed late in 2015 and early 2016 have been successfully integrated into the existing Group, enhancing our global market leading positions and delivering further opportunities for growth. We will continue to invest in innovative new technologies and products and in building our brand and market reach to bring these opportunities to fruition.

BOARD CHANGES

Rob Rennie joined as Chief Executive on 1 December 2015.

After serving as a Non-Executive Director since December 2012 Richard Wood stood down at the AGM in January 2016.

Chloe Ponsonby was appointed on 1 March 2016. Chloe is a founding partner at the Lazarus Partnership, an independent equity research and advisory firm.

After eight years as Group Finance Director, Andrew Lewis will step down on 30 November 2016.

The Board thanks Andrew for his significant contribution to Avon's success. He has been instrumental in the successful transformation of the Group, helping to build the foundations that have led to the recent consistent growth in profits. His stewardship of the Group's finances has placed it in a good position to take advantage of the many opportunities ahead. The Board wishes him every success in the future.

The Board is pleased to confirm the appointment of Paul Rayner as Interim Group Finance Director with effect from 1 December 2016.

OUTLOOK

Our strategy of integrating new technologies from product development and acquisitions with our existing strong brands and routes to market has created a business that is resilient to adverse market conditions with strong foundations for growth in both divisions.

In our global Protection & Defence business we continue to see a number of higher margin export opportunities, have good visibility of DOD revenues for 2017 and a strong underlying portfolio of non-DOD business which we expect to be enhanced by the increasing impact of the recently launched new products.

In Dairy, after the weak market conditions in 2016, the acquisition of InterPuls and the encouraging gains in Milkrite | InterPuls market share provide us with significant opportunity as the milk prices improve in 2017. This, together with the sales and distribution platforms we have established in China and Brazil to service these rapidly growing emerging markets, means we have a Dairy business with excellent short and longer term growth prospects.

The majority of the Group's earnings are US dollar denominated and hence the continued strengthening of the US dollar against Sterling provides a potentially significant foreign exchange translation tailwind in 2017 should it be maintained throughout the year.

   David Evans                                                        Rob Rennie 
   Chairman                                                            Chief Executive Officer 
   16 November 2016                                          16 November 2016 
 
 Consolidated Statement of Comprehensive Income 
  for the year ended 30 September 2016 
 
                                      Year to 30 Sept 2016                 Year to 30 Sept 2015 
                               Statutory   Adjustments   Adjusted   Statutory   Adjustments   Adjusted 
                        Note     GBP'000       GBP'000    GBP'000     GBP'000       GBP'000    GBP'000 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 Continuing 
  operations 
 Revenue                   2     142,884             -    142,884     134,318             -    134,318 
 Cost of sales                  (90,159)             -   (90,159)    (88,618)             -   (88,618) 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 Gross profit                     52,725             -     52,725      45,700             -     45,700 
 Selling and 
  distribution 
  costs                         (17,984)             -   (17,984)    (13,007)             -   (13,007) 
 General and 
  administrative 
  expenses                      (17,111)         4,133   (12,978)    (13,807)         1,329   (12,478) 
 Operating 
  profit                   2      17,630         4,133     21,763      18,886         1,329     20,215 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 
 Operating 
  profit is 
  analysed as: 
 
 Before depreciation 
  and amortisation                29,982           826     30,808      26,981           286     27,267 
 Depreciation 
  and amortisation              (12,352)         3,307    (9,045)     (8,095)         1,043    (7,052) 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 Operating 
  profit                          17,630         4,133     21,763      18,886         1,329     20,215 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 
 Finance income                       11             -         11          45             -         45 
 Finance costs                     (165)             -      (165)       (192)             -      (192) 
 Other finance 
  expense                          (675)           642       (33)       (901)           654      (247) 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 Profit before 
  taxation                        16,801         4,775     21,576      17,838         1,983     19,821 
 Taxation                  4       1,824         (924)        900     (2,672)         (253)    (2,925) 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 Profit for 
  the year from 
  continuing 
  operations                      18,625         3,851     22,476      15,166         1,730     16,896 
 Discontinued 
  operations 
  - loss for 
  the year                         (346)           346          -     (1,500)         1,500          - 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 Profit for 
  the year                        18,279         4,197     22,476      13,666         3,230     16,896 
---------------------  -----  ----------  ------------  ---------  ----------  ------------  --------- 
 
 
 Consolidated Statement of Comprehensive Income 
  for the year ended 30 September 2016 (continued) 
 
                                         Year to 30 Sept 2016                   Year to 30 Sept 2015 
                                  Statutory   Adjustments   Adjusted   Statutory        Adjustments   Adjusted 
                           Note     GBP'000       GBP'000    GBP'000     GBP'000            GBP'000    GBP'000 
------------------------  -----  ----------  ------------  ---------  ----------  -----------------  --------- 
 Other comprehensive 
  (expense)/income 
 Actuarial loss 
  recognised on 
  retirement benefit 
  scheme (*)                       (23,084)             -   (23,084)     (1,040)                  -    (1,040) 
 
 Deferred tax 
  relating to 
  retirement benefit 
  scheme (*)                          3,471             -      3,471       3,321                  -      3,321 
 
 Net exchange 
  differences 
  offset in reserves 
  (**)                                7,903             -      7,903       3,311                  -      3,311 
 Cash flow hedges 
  (**)                                (898)             -      (898)           -                  -          - 
 
 Tax relating 
  to exchange 
  differences 
  offset in reserves 
  (**)                              (1,698)             -    (1,698)           -                  -          - 
                                             ------------                         ----------------- 
 Other comprehensive 
  (expense)/income 
  for the year, 
  net of taxation                  (14,306)             -   (14,306)       5,592                  -      5,592 
------------------------  -----  ----------  ------------  ---------  ----------  -----------------  --------- 
 Total comprehensive 
  income for the 
  year                                3,973         4,197      8,170      19,258              3,230       22,488 
------------------------  -----  ----------  ------------  ---------  ----------  -----------------  ----------- 
 Earnings per 
  share 
 Basic                        6       60.4p                    74.2p       45.4p                         56.1p 
 Diluted                      6       59.2p                    72.8p       44.2p                         54.6p 
------------------------  -----  ----------  ------------  ---------  ----------  -----------------  --------- 
 Earnings per 
  share from continuing 
  operations 
 Basic                        6       61.5p                    74.2p       50.4p                         56.1p 
 Diluted                      6       60.3p                    72.8p       49.0p                         54.6p 
------------------------  -----  ----------  ------------  ---------  ----------  -----------------  --------- 
 

* Items that are not subsequently reclassified to the income statement.

**Items that may be subsequently reclassified to the income statement.

 
 Consolidated Balance Sheet 
  as at 30 September 2016 
                                                                As at      As at 
                                                              30 Sept    30 Sept 
                                                                   16         15 
                                                      Note    GBP'000    GBP'000 
---------------------------------------------------  -----  ---------  --------- 
 Assets 
 Non-current assets 
 Intangible assets                                             47,357     41,309 
 Property, plant and equipment                                 30,112     28,212 
 Deferred tax assets                                            7,775      4,574 
                                                               85,244     74,095 
---------------------------------------------------  -----  ---------  --------- 
 
 Current assets 
 Inventories                                                   20,648     17,123 
 Trade and other receivables                                   19,968     17,023 
 Derivative financial instruments                                   -          3 
 Cash and cash equivalents                              10      4,495        332 
---------------------------------------------------  ----- 
                                                               45,111     34,481 
---------------------------------------------------  -----  ---------  --------- 
 
 Liabilities 
 Current liabilities 
 Borrowings                                             10      2,499      2,350 
 Trade and other payables                                      24,185     17,150 
 Derivative financial instruments                                 895          - 
 Provisions for liabilities and charges                  7        745        855 
 Current tax liabilities                                        8,317      6,823 
---------------------------------------------------  ----- 
                                                               36,641     27,178 
---------------------------------------------------  -----  ---------  --------- 
 
 Net current assets                                             8,470      7,303 
---------------------------------------------------  -----  ---------  --------- 
 
 Non-current liabilities 
 Borrowings                                             10          -     11,143 
 Deferred tax liabilities                                      10,007      9,734 
 Retirement benefit obligations                                39,951     16,605 
 Provisions for liabilities and charges                  7      1,755      1,712 
---------------------------------------------------  ----- 
                                                               51,713     39,194 
                                                            ---------  --------- 
 Net assets                                                    42,001     42,204 
---------------------------------------------------  -----  ---------  --------- 
 
 Shareholders' equity 
 Ordinary shares                                         8     31,023     31,023 
 Share premium account                                         34,708     34,708 
 Capital redemption reserve                                       500        500 
 Translation reserve                                            8,584      2,379 
 Accumulated losses                                          (32,814)   (26,406) 
---------------------------------------------------  ----- 
 Total equity                                                  42,001     42,204 
---------------------------------------------------  -----  ---------  --------- 
 
   Consolidated Cash Flow Statement 
   for the year ended 30 September 2016 
                                                              Year to    Year to 
                                                              30 Sept    30 Sept 
                                                                   16         15 
                                                      Note    GBP'000    GBP'000 
---------------------------------------------------  -----  ---------  --------- 
 Cash flows from operating activities 
---------------------------------------------------  -----  ---------  --------- 
 Cash generated before the impact of exceptional 
  items                                                        33,146     24,053 
 Cash impact of exceptional items                               (449)    (1,192) 
---------------------------------------------------  -----  ---------  --------- 
 Cash generated from continuing operations                     32,697     22,861 
 Cash used in discontinued operations                           (317)    (1,529) 
---------------------------------------------------  -----  ---------  --------- 
 Cash generated from operations                          9     32,380     21,332 
 Finance income received                                           11         45 
 Finance costs paid                                             (320)      (192) 
 Retirement benefit deficit recovery contributions              (700)      (800) 
 Tax paid                                                     (1,031)    (3,270) 
 Net cash generated from operating activities                  30,340     17,115 
---------------------------------------------------  -----  ---------  --------- 
 
 Cash flows from investing activities 
 Proceeds from sale of property, plant 
  and equipment                                                    50         21 
 Purchase of property, plant and equipment                    (3,565)    (3,222) 
 Capitalised development costs and purchased 
  software                                                    (3,273)    (2,961) 
 Acquisition of subsidiaries                                  (3,300)   (21,249) 
 Net cash used in investing activities                       (10,088)   (27,411) 
---------------------------------------------------  -----  ---------  --------- 
 
 Cash flows from financing activities 
 Net movements in loans                                      (11,973)     10,605 
 Dividends paid to shareholders                               (2,430)    (1,859) 
 Purchase of own shares                                       (1,812)    (1,152) 
 Net cash (used in)/generated from financing 
  activities                                                 (16,215)      7,594 
---------------------------------------------------  -----  ---------  --------- 
 
 Net increase/(decrease) in cash, cash 
  equivalents and bank overdrafts                               4,037    (2,702) 
 Cash, cash equivalents and bank overdrafts 
  at beginning of the year                                        332      2,925 
 Cash, cash equivalents and bank overdrafts 
  acquired on acquisitions                                          -         12 
 Effects of exchange rate changes                                 126         97 
---------------------------------------------------  -----  ---------  --------- 
 Cash, cash equivalents and bank overdrafts 
  at end of the year                                    10      4,495        332 
---------------------------------------------------  -----  ---------  --------- 
 
 
 Consolidated Statement of Changes in Equity 
  for the year ended 30 September 2016 
 
                                             Share     Share      Other   Accumulated 
                                           capital   Premium   reserves        losses      Total 
                                    Note   GBP'000   GBP'000    GBP'000       GBP'000    GBP'000 
---------------------------------  -----  --------  --------  ---------  ------------  --------- 
 At 1 October 2014                          31,023    34,708      (432)      (40,283)     25,016 
 Profit for the year                             -         -          -        13,666     13,666 
 Unrealised exchange differences 
  on overseas investments                        -         -      3,311             -      3,311 
 Actuarial loss recognised 
  on retirement benefit 
  scheme                                         -         -          -       (1,040)    (1,040) 
 Deferred tax relating 
  to retirement benefit 
  scheme                                         -         -          -         3,321      3,321 
---------------------------------  -----  --------  --------  ---------  ------------  --------- 
 Total comprehensive income 
  for the year                                   -         -      3,311        15,947     19,258 
 Dividends paid                        5         -         -          -       (1,859)    (1,859) 
 Movement in shares held 
  by the employee benefit 
  trust                                          -         -          -         (971)      (971) 
 Movement in respect of 
  employee share scheme                          -         -          -            85         85 
 Deferred tax relating 
  to employee share schemes                      -         -          -           675        675 
---------------------------------  -----  --------  --------  ---------  ------------  --------- 
 At 30 September 2015                       31,023    34,708      2,879      (26,406)     42,204 
 Profit for the year                             -         -          -        18,279     18,279 
 Net exchange differences 
  offset in reserves                             -         -      7,903             -      7,903 
 Tax relating to exchange 
  differences offset in 
  reserves                                       -         -    (1,698)             -    (1,698) 
 Cash flow hedges                                -         -          -         (898)      (898) 
 Actuarial loss recognised 
  on retirement benefit 
  scheme                                         -         -          -      (23,084)   (23,084) 
 Deferred tax relating 
  to retirement benefit 
  scheme                                         -         -          -         3,471      3,471 
---------------------------------  -----  --------  --------  ---------  ------------  --------- 
 Total comprehensive income 
  for the year                                   -         -      6,205       (2,232)      3,973 
 Dividends paid                        5         -         -          -       (2,430)    (2,430) 
 Movement in shares held 
  by the employee benefit 
  trust                                          -         -          -       (1,697)    (1,697) 
 Movement in respect of 
  employee share scheme                          -         -          -            83         83 
 Deferred tax relating 
  to employee share schemes                      -         -          -         (132)      (132) 
---------------------------------  -----  --------  --------  ---------  ------------  --------- 
 At 30 September 2016                       31,023    34,708      9,084      (32,814)     42,001 
---------------------------------  -----  --------  --------  ---------  ------------  --------- 
 

Other reserves consist of the capital redemption reserve of GBP500,000 (2015: GBP500,000) and the translation reserve of GBP8,584,000 (2015: GBP2,379,000).

All movements in other reserves relate to the translation reserve.

Notes to the Preliminary Financial Statements

for the year ended 30 September 2016

   1.            Basis of preparation 

a) These financial results do not comprise statutory accounts for the year ended 30 September 2016 within the meaning of Section 434 of the Companies Act 2006. Statutory accounts for the year ended 30 September 2015 were approved by the Board of Directors on 17 November 2015 and delivered to the Registrar of Companies. Statutory accounts for the year ended 30 September 2016 will be delivered to the Registrar following the Company's Annual General Meeting. The report of the auditors on these accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498 of the Companies Act 2006.

b) This financial information has been prepared in accordance with International Financial Reporting Standards and International Financial Reporting Interpretations Committee (IFRIC) interpretations as adopted by the European Union (collectively 'IFRSs') and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.

c) Certain statements in this announcement constitute forward-looking statements. Any statement in this announcement that is not a statement of historical fact including, without limitation, those regarding the Company's future expectations, operations, financial performance, financial condition and business is a forward-looking statement. Such forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, among other factors, changing economic, financial, business or other market conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described in this announcement and the Company undertakes no obligation to update its view of such risks and uncertainties or to update the forward-looking statements contained herein. Nothing in this announcement should be constructed as a profit forecast.

   d)    Recent accounting developments 

The following standards, amendments and interpretations have been issued by the International Accounting Standards Board (IASB) or by the IFRIC.

The Group's approach to these is as follows:

i) Standards, amendments and interpretations effective in 2016:

No new standards or amendments have been adopted for the year ended 30 September 2016.

ii) Standards, amendments and interpretations to existing standards issued but not yet effective in 2016 and not adopted early:

The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial year beginning 1 October 2015, have not been adopted early and are not expected to have a material impact on the Group financial statements:

-- IFRS 9, 'Financial instruments'

-- IFRS 14, 'Regulatory Deferral Accounts'

-- IFRS 15, 'Revenue from Customer Contracts'

-- IFRS 16, 'Leases'

-- Amendments to IAS 1, 'Disclosure Initiative'

-- Amendments to IAS 7, 'Disclosure Initiative'

-- Amendment to IFRS 10 and IAS 28, 'Sale or Contribution of assets between and Investor and its Associate or Joint Venture'

-- Amendments to IFRS 10, IFRS 12 and IAS 28, 'Applying the consolidation exemption'

-- Amendments to IFRS 11, 'Accounting for Acquisition Interests in Joint Operations'

-- Amendments to IAS 12, 'Recognition of Deferred Tax Assets for Unrealised Losses'

-- Amendments to IAS 16 and IAS 38, 'Clarification of Acceptable Methods of Depreciation and Amortisation'

-- Amendments to IAS 16 and IAS 41, 'Agriculture - Bearer Plants'

-- Amendments to IAS 27, 'Equity Method in Separate Financial Statements'

-- Annual improvements cycle 2012-2014

   2.            Segment information 

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 the Group Executive team.

The Group has two clearly defined business segments, Protection & Defence and Dairy, and operates out of Europe and the US.

Business Segments

 
 Year ended 30 September 2016 
 
                                             Protection 
                                              & Defence     Dairy   Unallocated     Group 
                                                GBP'000   GBP'000       GBP'000   GBP'000 
-----------------------------------------   -----------  --------  ------------  -------- 
 Revenue                                        100,917    41,967                 142,884 
------------------------------------------  -----------  --------  ------------  -------- 
 
 Segment result before depreciation, 
  amortisation, exceptional items, 
  acquisition costs and defined 
  benefit pension scheme costs                   22,417     9,791       (1,400)    30,808 
 Depreciation of property, plant 
  and equipment                                 (3,895)   (1,968)          (28)   (5,891) 
 Amortisation of development 
  costs and software                            (2,536)     (608)          (10)   (3,154) 
------------------------------------------  -----------  --------  ------------  -------- 
 Segment result before amortisation 
  of acquired intangibles, exceptional 
  items, acquisition costs and 
  defined benefit pension scheme 
  costs                                          15,986     7,215       (1,438)    21,763 
 Amortisation of acquired intangibles           (1,487)   (1,820)                 (3,307) 
 Exceptional items and acquisition 
  costs                                           (506)                             (506) 
 Defined benefit pension scheme 
  costs                                                                   (320)     (320) 
------------------------------------------  -----------  --------  ------------  -------- 
 Segment result                                  13,993     5,395       (1,758)    17,630 
 Finance income                                                              11        11 
 Finance costs                                                            (165)     (165) 
 Other finance expense                                                    (675)     (675) 
------------------------------------------  -----------  --------  ------------  -------- 
 Profit before taxation                          13,993     5,395       (2,587)    16,801 
 Taxation                                                                 1,824     1,824 
------------------------------------------  -----------  --------  ------------  -------- 
 Profit for the year from continuing 
  operations                                     13,993     5,395         (763)    18,625 
------------------------------------------  -----------  --------  ------------  -------- 
 Discontinued operations - loss 
  for the year                                                            (346)     (346) 
------------------------------------------  -----------  --------  ------------  -------- 
 Profit for the year                             13,993     5,395       (1,109)    18,279 
------------------------------------------  -----------  --------  ------------  -------- 
 
 
 Segment assets                                  69,240    48,624        12,491   130,355 
------------------------------------------  -----------  --------  ------------  -------- 
 Segment liabilities                             14,180    12,383        61,791    88,354 
------------------------------------------  -----------  --------  ------------  -------- 
 
 Other segment items 
 Capital expenditure 
         - intangible assets                      2,616       640            17     3,273 
         - property, plant and equipment          1,970     1,719             -     3,689 
------------------------------------------  -----------  --------  ------------  -------- 
 
 
 
 Year ended 30 September 2015 
 
                                            Protection 
                                             & Defence     Dairy   Unallocated     Group 
                                               GBP'000   GBP'000       GBP'000   GBP'000 
-----------------------------------------  -----------  --------  ------------  -------- 
 Revenue                                        98,843    35,475                 134,318 
-----------------------------------------  -----------  --------  ------------  -------- 
 
 Segment result before depreciation, 
  amortisation, exceptional items, 
  acquisition costs and defined 
  benefit pension scheme credit                 21,632     7,707       (2,072)    27,267 
 Depreciation of property, plant 
  and equipment                                (3,513)   (1,121)          (50)   (4,684) 
 Amortisation of development costs 
  and software                                 (2,206)     (153)           (9)   (2,368) 
-----------------------------------------  -----------  --------  ------------  -------- 
 Segment result before amortisation 
  of acquired intangibles, exceptional 
  items, acquisition costs and 
  defined benefit pension scheme 
  credit                                        15,913     6,433       (2,131)    20,215 
 Amortisation of acquired intangibles            (384)     (659)                 (1,043) 
 Exceptional items and acquisition 
  costs                                          (209)     (180)         (215)     (604) 
 Defined benefit pension scheme 
  credit                                                                   318       318 
-----------------------------------------  -----------  --------  ------------  -------- 
 Segment result                                 15,320     5,594       (2,028)    18,886 
 Finance income                                                             45        45 
 Finance costs                                                           (192)     (192) 
 Other finance expense                                                   (901)     (901) 
-----------------------------------------  -----------  --------  ------------  -------- 
 Profit before taxation                         15,320     5,594       (3,076)    17,838 
 Taxation                                                              (2,672)   (2,672) 
-----------------------------------------  -----------  --------  ------------  -------- 
 Profit for the year from continuing 
  operations                                    15,320     5,594       (5,748)    15,166 
-----------------------------------------  -----------  --------  ------------  -------- 
 Discontinued operations - loss 
  for the year                                                         (1,500)   (1,500) 
-----------------------------------------  -----------  --------  ------------  -------- 
 Profit for the year                            15,320     5,594       (7,248)    13,666 
-----------------------------------------  -----------  --------  ------------  -------- 
 
 
 Segment assets                                 59,487    42,645         6,444   108,576 
-----------------------------------------  -----------  --------  ------------  -------- 
 Segment liabilities                             8,378    10,336        47,658    66,372 
-----------------------------------------  -----------  --------  ------------  -------- 
 
 Other segment items 
 Capital expenditure 
         - intangible assets                     2,800       146            15     2,961 
         - property, plant and equipment         1,320     1,902             -     3,222 
-----------------------------------------  -----------  --------  ------------  -------- 
 
 
 
   3.        Adjustments and discontinued operations 
 
                                            2016      2015 
                                         GBP'000   GBP'000 
-------------------------------------   --------  -------- 
 Amortisation of acquired intangible 
  assets                                   3,307     1,043 
 Recruitment costs                             -       215 
 Integration costs                           506         - 
 Acquisition costs                             -       389 
 Defined benefit pension scheme 
  administration costs                       320       350 
 Defined benefit pension scheme 
  settlement gain                              -     (668) 
--------------------------------------  --------  -------- 
                                           4,133     1,329 
 -------------------------------------  --------  -------- 
 
                                            2016      2015 
                                         GBP'000   GBP'000 
-------------------------------------   --------  -------- 
 Loss on discontinued operations             346     1,500 
--------------------------------------  --------  -------- 
 

The tax impact of the above is a GBPnil reduction in tax payable (2015: GBPnil). The deferred tax impact gives rise to a credit to the income statement of GBP924,000 (2015: GBP253,000).

The recruitment costs in 2015 relate to the recruitment of main Board Directors.

The integration costs relate to the acquisition of the Argus thermal imaging camera business and the relocation of the manufacturing to our Melksham, UK site.

The acquisition costs in 2015 relate to legal and professional fees on the acquisition of Hudstar Systems Inc. and InterPuls S.p.A.

Defined benefit pension scheme costs relate to administrative expenses of the scheme which is closed to future accrual. The defined benefit pension scheme settlement gain arose following a trivial commutation exercise.

The loss for the year on discontinued operations of GBP346,000 (2015: GBP1,500,000) relates to dilapidations costs of former leased premises of a business which was disposed of in 2006.

   4.        Taxation 
 
                                                                2016      2015 
                                                             GBP'000   GBP'000 
---------------------------------------------------------   --------  -------- 
 United Kingdom                                                2,943     (578) 
 Overseas                                                    (4,767)     3,250 
----------------------------------------------------------  --------  -------- 
                                                             (1,824)     2,672 
 Deferred tax on the amortisation of acquired intangible 
  assets                                                         924       253 
----------------------------------------------------------  --------  -------- 
 Adjusted tax (credit)/charge                                  (900)     2,925 
----------------------------------------------------------  --------  -------- 
 

The effective tax rate for the year is a credit of 11% (30 September 2015: 15% charge).

The adjusted effective tax rate, where the tax charge and the profit before taxation are adjusted for exceptional items, the amortisation of acquired intangibles and defined benefit pension scheme costs is a credit of 4% (30 September 2015: 15%).

   5.        Dividends 

On 29 January 2016, the shareholders approved a final dividend of 4.86p per qualifying ordinary share in respect of the year ended 30 September 2015. This was paid on 18 March 2016, absorbing GBP1,473,000 of shareholders' funds.

On 28 April 2016, the Board of Directors declared an interim dividend of 3.16p (2014: 2.43p) per qualifying ordinary share in respect of the year ended 30 September 2016. This was paid on 5 September 2016 absorbing GBP957,000 (2015: GBP732,000) of shareholders' funds.

After the balance sheet date the Board of Directors proposed a final dividend of 6.32p per qualifying ordinary share in respect of the year ended 30 September 2016, which will absorb an estimated GBP1,915,000 of shareholders' funds. Subject to shareholder approval, the dividend will be paid on 17 March 2017 to shareholders on the register at the close of business on 17 February 2017. In accordance with accounting standards this dividend has not been provided for and there are no corporation tax consequences.

   6.            Earnings per share 

Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year, excluding those held in the employee share ownership trust. The Company has dilutive potential ordinary shares in respect of the Performance Share Plan. Adjusted earnings per share adds back to profit the effect of the amortisation of acquired intangible assets, exceptional items, acquisition costs and defined benefit pension scheme costs.

Reconciliations of the earnings and weighted average number of shares used in the calculations are set out below.

 
                                                                                         2016     2015 
--------------------------------  -----------------  ---------  ------------------  ---------  ------- 
 
 Weighted average number of ordinary shares in issue 
  used in 
  basic calculations (thousands)                                                       30,276   30,107 
 Potentially dilutive shares (weighted 
  average) (thousands)                                                                    612      830 
 Fully diluted number of ordinary shares 
  (weighted average) (thousands)                                                       30,888   30,937 
----------------------------------------------------------------------------------  ---------  ------- 
 
                                               2016       2016                2015       2015 
                                              Basic    Diluted               Basic    Diluted 
                                      2016      eps        eps      2015       eps        eps 
                                   GBP'000    pence      pence   GBP'000     pence      pence 
--------------------------------  --------  -------  ---------  --------  --------  --------- 
 Profit attributable to 
  equity shareholders of 
  the Company                       18,279     60.4       59.2    13,666      45.4       44.2 
 Loss from discontinued 
  operations                           346      1.1        1.1     1,500       5.0        4.8 
--------------------------------  --------  -------  ---------  --------  --------  --------- 
 Profit from continuing 
  operations                        18,625     61.5       60.3    15,166      50.4       49.0 
 Adjustments                         3,851     12.7       12.5     1,730       5.7        5.6 
--------------------------------  --------  -------  ---------  --------  --------  --------- 
 Profit excluding loss 
  from discontinued operations, 
  amortisation of acquired 
  intangibles assets, 
  exceptional 
  items, acquisition costs 
  and defined benefit pension 
  scheme costs                      22,476     74.2       72.8    16,896      56.1       54.6 
--------------------------------  --------  -------  ---------  --------  --------  --------- 
 
 
   7.        Provisions for liabilities and charges 
 
                                   Facility      Property 
                                 relocation   obligations     Total 
                                    GBP'000       GBP'000   GBP'000 
------------------------------  -----------  ------------  -------- 
 Balance at 1 October 2014              454         3,365     3,819 
 Charged in the year                      -         1,500     1,500 
 Unwinding of discount                    -           247       247 
 Payments in the year                 (485)       (2,545)   (3,030) 
 Exchange difference                     31             -        31 
------------------------------  -----------  ------------  -------- 
 Balance at 30 September 2015             -         2,567     2,567 
 Unwinding of discount                    -            33        33 
 Payments in the year                     -         (100)     (100) 
 Balance at 30 September 2016             -         2,500     2,500 
------------------------------  -----------  ------------  -------- 
 
 
   8.        Share capital 
 
                                    2016     2015 
------------------------------   -------  ------- 
 Number of shares (thousands)     31,023   31,023 
 
 Ordinary shares (GBP'000)        31,023   31,023 
-------------------------------  -------  ------- 
 
   9.        Cash generated from operations 
 
                                                              2016      2015 
                                                           GBP'000   GBP'000 
----------------------------------------------------      --------  -------- 
 Continuing operations 
 Profit for the year                                        18,625    15,166 
 Adjustments for: 
 Taxation                                                  (1,824)     2,672 
 Depreciation                                                5,891     4,684 
 Amortisation of intangible assets                           6,461     3,411 
 Defined benefit pension scheme costs/(credit)                 320     (318) 
 Finance income                                               (11)      (45) 
 Finance costs                                                 165       192 
 Other finance expense                                         675       901 
 Loss on disposal of intangibles                                 5         - 
 Loss on disposal of property, plant and equipment              73         7 
 Movement in respect of employee share scheme                   83        85 
 Increase in inventories                                     (422)   (1,264) 
 (Increase)/decrease in receivables                          (677)     4,225 
 Increase/(decrease) in payables and provisions              3,333   (6,855) 
 Cash generated from continuing operations                  32,697    22,861 
--------------------------------------------------------  --------  -------- 
 Discontinued operations 
 Loss for the year                                           (346)   (1,500) 
 Increase/(decrease) in payables 
  and provisions                                                29      (29) 
-----------------------------------------------------     --------  -------- 
 Cash used in discontinued 
  operations                                                 (317)   (1,529) 
--------------------------------------------------------  --------  -------- 
 Cash generated from operations                             32,380    21,332 
--------------------------------------------------------  --------  -------- 
 
 Cash flows relating to the discontinued operations 
  are as follows: 
--------------------------------------------------------  --------  -------- 
 Cash flows from operating 
  activities                                                 (317)   (1,529) 
--------------------------------------------------------  --------  -------- 
 Cash used in discontinued 
  operations                                                 (317)   (1,529) 
--------------------------------------------------------  --------  -------- 
 
   10.    Analysis of net cash/(debt) 

This note sets out the calculation of net cash/(debt), a measure considered important in explaining our financial position.

 
                                                                        At 30 
                                    At 1 Oct                             Sept 
                                                  Cash     Exchange 
                                        2015      flow    movements      2016 
                                     GBP'000   GBP'000      GBP'000   GBP'000 
-------------------------------    ---------  --------  -----------  -------- 
 Cash at bank and in hand                332     4,037          126     4,495 
 Overdraft                                 -         -            -         - 
-------------------------------    ---------  --------  -----------  -------- 
 Net cash and cash equivalents           332     4,037          126     4,495 
 Debt due in less than 1 year        (2,350)       247        (396)   (2,499) 
 Debt due in more than 1 year       (11,143)    11,726        (583)         - 
                                    (13,161)    16,010        (853)     1,996 
  -------------------------------  ---------  --------  -----------  -------- 
 

On 9 June 2014 the Group agreed new bank facilities with Barclays Bank and Comerica Bank. The combined facility comprises a revolving credit facility of $40m and expires on 30 November 2019. This facility is priced on the dollar LIBOR plus a margin of 1.25% and includes financial covenants which are measured on a quarterly basis. The Group was in compliance with its financial covenants during 2016 and 2015.

InterPuls S.p.A has a fixed term loan of EUR2.5m which was due for renewal on 31 October 2016. This facility is priced on EURIBOR plus margin of 1.3%.

   11.      Exchange rates 

The following significant exchange rates applied during the year.

 
              Average rate   Closing rate   Average rate   Closing rate 
                      2016           2016           2015           2015 
-----------  -------------  -------------  -------------  ------------- 
 US Dollar           1.423          1.296          1.542          1.517 
 Euro                1.282          1.161          1.351          1.359 
-----------  -------------  -------------  -------------  ------------- 
 

Fair value of financial instruments

The fair value of forward exchange contracts is determined by using valuation techniques using year-end spot rates, adjusted for the forward points to the value date of the contract.

   12.      Acquisition 

On 8 October 2015 the Group acquired the trade and assets of the Argus thermal imaging business from e2v technologies plc for consideration of GBP3.3m. Based in Chelmsford UK, Argus is a leading designer and manufacturer of thermal imaging cameras for the first responder and fire markets and further strengthens the Group's product range and distribution capability in these markets.

The book value of the assets acquired was GBP1.0m and after accounting policy adjustments and fair value adjustments of GBP1.8m, goodwill of GBP0.5m was recognised reflecting sales synergies from integration of distribution channels, access to new markets and the workforce of the acquired business.

 
                                                                 Total 
                                                               GBP'000 
 ------------------------------------------------------       -------- 
 Intangible assets recognised on acquisition                     2,277 
 Deferred tax associated with the initial recognition 
  of intangible assets                                           (455) 
 Other net assets                                                  991 
 Goodwill                                                          487 
-------------------------------------------------------       -------- 
 Cash consideration settled at 
  completion                                                     3,300 
---------------------------------------------------------     -------- 
 
   13.      Annual Report & Accounts 

Copies of the Directors' report and the audited financial statements for the year ended 30 September 2016 will be posted to shareholders who have elected to receive a copy and may also be obtained from the Company's registered office at Hampton Park West, Semington Road, Melksham, Wiltshire, SN12 6NB, England. Full audited financial statements will be available on the Company's website at www.avon-rubber.com.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR GGGBWGUPQGQA

(END) Dow Jones Newswires

November 16, 2016 02:00 ET (07:00 GMT)

1 Year Avon Protection Chart

1 Year Avon Protection Chart

1 Month Avon Protection Chart

1 Month Avon Protection Chart

Your Recent History

Delayed Upgrade Clock