We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
---|---|---|---|---|---|
Frame 1 | LSE:FRME | London | Ordinary Share | GB00B05R5L10 | ORD 0.5P |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 3.75 | 0.00 | 01:00:00 |
Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
---|---|---|---|---|---|
0 | 0 | N/A | 0 |
RNS Number : 9657V Frame 1 PLC 04 June 2008 FRAME 1 PLC INTERIM RESULTS FOR THE 6 MONTHS' PERIOD ENDED 31 MARCH 2008 CHAIRMAN'S STATEMENT On the 8 March 2008 the company changed its name from Crystalband PLC to Frame 1 PLC. Turnover for the six months' period to 31 March 2008 amounted to £2,982k, an increase of £169k on the same period last year. I am delighted to report that this resulted in a gross profit of £988k compared to £697k for the same period last year. This represents an 8.4% increase in the gross margin and is wholly down to the increased efficiency of the way the business is now managed and operated. We are now, at last, seeing the benefits of the difficult decisions taken at the end of 2006 and the efforts of the new management team since then. Given the losses sustained in the periods prior to my chairmanship, we are not yet able to declare a dividend. Unfortunately, one of the larger Local Authority contracts that has been a valuable source of business for the company over the past couple of years has now ended. Whilst we are hoping that we may be successful in our attempts to secure future Local Authority contracts, I am happy to be able to report that this turnover has been replaced by a number of other contracts with commercial customers, many with improved margins. The management team is also actively considering a number of other initiatives to grow the core business and further improve efficiencies. I am, therefore, very pleased to report that now we have turned the business to profitability I am confident that we can now see the business grow. I believe the business is now in a position to expand in a controlled and manageable manner. However, I have to acknowledge that the market remains challenging and I suspect will remain difficult throughout the remainder of the current financial year. That said, I am delighted to be able to report that we are continuing to trade profitably. In the current difficult trading climate and given the difficulties we have come through since the change in management, this will be a tremendous achievement. Alan Rothwell Chairman 4th June 2008 CONSOLIDATED INCOME STATEMENT FOR THE 6 MONTHS' PERIOD ENDED 31 MARCH 2008 ______________________________________________________________________ 6 months to 6 months to Year end 31.03.08 31.03.07 30.09.07 Unaudited Unaudited Audited Notes £'000 £'000 £'000 Revenue 2,982 2,813 5,920 Cost of sales (1,994) (2,116) (4,174) Gross Profit 988 697 1,746 Other operating expenses (828) (864) (1,720) Profit/(Loss) from operations 160 (167) 26 Finance income - 11 11 Finance costs (63) (83) (156) Profit/(Loss) Before Taxation 97 (239) (119) Taxation - - 303 Profit/(Loss)for Year/Period 97 (239) 184 Basic earnings per share (pence) 2 0.347 (0.857) 0.659 for profit attributable to the equity holders All the group's activities are derived from continuing operations. The notes at the end of this announcement form an integral part of these interim financial statements. CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE 6 MONTHS' PERIOD ENDED 31 MARCH 2008 ______________________________________________________________________ Share Capital Share Premium Retained Earnings Total Equity £'000 £'000 £'000 £'000 Balance at 01 October 2006 139 2,769 (2,128) 780 Profit for the period - - 184 184 Total recognised income and - - 184 184 expense for the period Balance at 30 September 2007 139 2,769 (1,944) 964 Share Capital Share Premium Retained Earnings Total Equity £'000 £'000 £'000 £'000 Balance at 01 October 2006 139 2,769 (2,128) 780 (Loss) for the period - - (239) (239) Total recognised income and - - (239) (239) expense for the period Balance at 31 March 2007 139 2,769 (2,367) 541 Share Capital Share Premium Retained Earnings Total Equity £'000 £'000 £'000 £'000 Balance at 01 October 2007 139 2,769 (1,944) 964 Profit for the period - - 97 97 Total recognised income and - - 97 97 expense for the period Balance at 31 March 2008 139 2,769 (1,847) 1,061 CONSOLIDATED BALANCE SHEET FOR THE 6 MONTHS' PERIOD ENDED 31 MARCH 2008 ________________________________________________________________________< /fipP> 6 months to 6 months to Year to 31.03.08 31.03.07 30.09.07 Unaudited Unaudited Audited Restated Restated £'000 £'000 £'000 Assets Non Current Assets Intangible assets 2,894 2,894 2,894 Property, plant and equipment 448 514 481 3,342 3,408 3,375 Current Assets Inventories 223 208 246 Trade and other receivables 1,642 1,135 1,606 Cash and cash equivalents 1 96 1 1,866 1,439 1,853 Liabilities Current Liabilities Trade and other payables (4,147) (4,220) (2,631) Net Current Liabilities (2,281) (2,781) (778) Non Current Liabilities Interest bearing borrowings (86) (1,633) Net assets 1,061 541 964 Capital and reserves attributable to the equity holders of the company Ordinary shares 139 139 139 Share premium 2,769 2,769 2,769 Retained profits (1,847) (2,367) (1,944) Total equity 1,061 541 964 CONSOLIDATED CASHFLOW STATEMENT FOR THE 6 MONTHS' PERIOD ENDED 31 MARCH 2008 ______________________________________________________________________ 6 months to 6 months to Year end 31.03.08 31.03.07 30.09.07 Unaudited Unaudited Audited Restated Restated £'000 £'000 £'000 Cash Flows from Operating Activities Profit / (loss) before tax 97 (239) (119) Non Cash Adjustments Depreciation 33 36 71 Cash Flows before changes in working 130 (203) (48) capital Decrease in inventories 23 44 7 (Increase)/ Decrease in trade (37) 1,833 1,684 receivables (Decrease) in trade payables (115) (1,657) (1,484) (129) 220 207 Cash flows from investing activities Payments to acquire property, plant and - (14) (18) equipment Cash Inflow Before Financing 1 3 141 Financing Proceeds from new short term loans 250 0 Principal payment on hire purchase (42) (41) (81) agreements Net Cash (Outflow)/ Inflow from (42) 209 (81) Financing Net (Decrease)/ Increase in Cash and (41) 212 60 cash equivalents Cash and cash equivalents as at 01 (56) (116) (116) October 2007 Cash and cash equivalents as at 31 (97) 96 (56) March 08 NOTES TO THE ACCOUNTS FOR THE 6 MONTHS' PERIOD ENDED 31 MARCH 2008 ______________________________________________________________________ 1. Accounting Policies The Group's interim financial statements for the six months ended 31 March 2008 are prepared in accordance with IFRS and the comparatives for those periods are restated to reflect IFRS, except where otherwise required or permitted by IFRS 1, "First Time Adoption of IFRS". 2. Earnings Per Share 6 months to 6 months to Year end 31.03.08 31.03.07 30.09.07 Unaudited Unaudited Audited Restated Restated £'000 £'000 £'000 Net profit / (loss) attributable to 97 (239) 184 equity shareholders for basic earnings per share 6 months to 6 months to Year end 31.03.08 31.03.07 30.09.07 Unaudited Unaudited Audited Earnings per ordinary share 0.347 (0.857) 0.659 Earnings per share have been calculated on the net basis on the profit on ordinary activities after taxation using the weighted average number of ordinary shares in issue 27,886,401. 3. Transition to IFRS The International Accounting Standards Board (IASB) issued IFRS 1 "First Time Adoption of International Financial Reporting Standards" to establish requirements for the first time adoption of IFRS. In general a company is required to select an accounting policies that comply with IFRS and apply these accounting policies retrospectively to all the periods presented in the first IFRS financial statements. The opening IFRS balance sheet is to be prepared at the date of transition to IFRS based upon the selected accounting policies under IFRS. The transition date is the start of the earliest period for which full comparative information is presented in accordance with IFRS. The Group's transition date is 01 October 2006. The Group has elected to take advantage of provisions within IFRS1 "First Time Adoption of International Financial Reporting Standards" which offers certain exemptions from applying IFRS to the opening sheet prepared at 30 September 2007. The comparative figures shown in this report have been restated to reflect the new accounting policies under IFRS. Reconciliations and explanations of the effects of adopting the new policies on the Group's equity, profits and cash flows are shown below: * IFRS3 "Business combinations" has not been applied to business combinations prior to 01 April 2007. The carrying amount of the opening IFRS balance sheet at 01 April 2007 is therefore its carrying amount under UK GAAP. Reconciliation of financial impacts on reported net assets and profit 30 September 2007 31 March 2007 £'000 £'000 UK GAAP net assets as previously reported 461 804 Business combinations 80 160 IFRS net assets 541 964 The financial impact on profit for the period is as follows; 30 September 2007 31 March 2007 £'000 £'000 UK GAAP (loss) / profit as previously (319) 24 reported Business combinations - Goodwill 80 160 amortisation IFRS profit (239) 184 Reconciliation of income statements from UK GAAP to IFRS Year Ended 30 September 2007 GAAP differences UK GAAP Business IFRS Combinations Audited Unaudited Unaudited £'000 £'000 £'000 Revenue 5,920 - 5,920 Cost of sales (4,174) - (4,174) Gross Profit 1,746 - 1,746 Other operating expenses (1,880) 160 (1,720) (Loss)/ Profit from operations (133) 160 28 Finance income 11 - 11 Finance costs (156) - (156) (Loss)/ Profit Before Taxation (279) 160 (119) Taxation 303 - 303 Profit for Year/Period 24 160 184 Basic earnings per share (pence) 0.09p - 0.659p for profit attributable to the equity holders Reconciliation of income statements from UK GAAP to IFRS Period ended 31 March 2007 GAAP differences Business UK GAAP Combinations IFRS Unaudited Unaudited Unaudited £'000 £'000 £'000 Revenue 2,813 - 2,813 Cost of sales (2,116) - (2,116) Gross Profit 697 - 697 Other operating expenses (944) 80 (864) Profit/(Loss) from operations (247) 80 (167) Finance income 11 - 11 Finance costs (83) - (83) Profit/(Loss) Before Taxation (319) 80 (239) Taxation - - - Profit/(Loss)for Year/Period (319) 80 (239) Basic earnings per share (1.1)p (0.857)p (pence) for profit attributable to the equity holders Reconciliation of balance sheets for UK GAAP to IFRS Year Ended 30 September 2007 GAAP differences UK GAAP Business IFRS Combinations Audited Unaudited Unaudited £'000 £'000 £'000 Assets Non Current Assets Intangible assets 2,734 160 2,894 Property, plant and equipment 481 - 481 3,215 160 3,375 Current Assets Inventories 246 - 246 Trade and other receivables 1,606 - 1,606 Cash and cash equivalents 1 - 1 1,853 - 1,853 Liabilities Current Liabilities Trade and other payables (2,631) - (2,631) Net Current Liabilities (778) - (778) Non Current Liabilities Interest bearing borrowings (1,633) - (1,633) Net assets 804 160 964 Capital and reserves attributable to the equity holders of the company Ordinary shares 139 - 139 Share premium 2,769 - 2,769 Retained profits (2,104) 160 (1,944) Total equity 804 160 964 Reconciliation of balance sheets for UK GAAP to IFRS Period ended 31 March 2007 GAAP differences UK GAAP Business IFRS Combinations Unaudited Unaudited Unaudited £'000 £'000 £'000 Assets Non Current Assets Intangible assets i 2,814 80 2,894 Property, plant and equipment 514 - 514 3,328 80 6,322 Current Assets Inventories 208 - 208 Trade and other receivables 1,135 - 1,135 Cash and cash equivalents 96 - 96 1,439 - 1,439 Liabilities Current Liabilities Trade and other payables (4,220) - (4,220) Interest bearing borrowings Net Current Liabilities (2,781) - (2,781) Non Current Liabilities Interest bearing borrowings (86) - (86) Net assets 461 80 541 Capital and reserves attributable to the equity holders of the company Ordinary shares 139 - 139 Share premium 2,769 - 2,769 Retained profits (2,447) 80 (2,367) Total equity 461 80 541 i) Goodwill Goodwill recognised under UK GAAP prior to the date of transition is recognised as its net book value at the transition date as allowed under IFRS 1 and then tested annually for impairment. Impairment of Goodwill Goodwill is not amortised but is reviewed for impairment on an annual basis for changes in circumstances that indicate the carrying value may be impaired. This is done by estimating the future cash flows and choosing a suitable discount rate in order to calculate the present value of the cash flows. No impairment loss was recognised. The board of directors A Rothwell G Dallimore G Torr Chairman A Rothwell Company secretary S Stembridge Registered office Unit 22 Castle Park Industrial Estate Flint CH6 5XA Auditors Cowgill Holloway LLP Regency House 45-51 Chorley New Road Bolton Lancs BL1 4QR Bankers National Westminster Bank Plc 22 Castle Street Liverpool L2 0UP Nomad W H Ireland 11 St James's Square Manchester M2 6WH Solicitors Atticus Legal LLP Steam Packet House 76 Cross Street Manchester M2 4JU For further information please contact; Sharon Stembridge, Frame 1 PLC - Tel 01352 763333 Daniel Bate, WH Ireland - Tel 0161 832 2174 This information is provided by RNS The company news service from the London Stock Exchange END IR BBGDLDSGGGIS
1 Year Frame 1 Chart |
1 Month Frame 1 Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions