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 charts Register for streaming realtime charts, analysis tools, and prices.

BPK Bespak

667.00
0.00 (0.00%)
16 Jul 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Bespak LSE:BPK London Ordinary Share GB0000946276 ORD 10P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 667.00 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Interim Results

12/12/2002 7:01am

UK Regulatory


RNS Number:9982E
Bespak PLC
12 December 2002


For Immediate Release:                     07.00 am, Thursday, 12 December 2002


                                   Bespak plc


             Interim Results for the 26 weeks ended 1 November 2002


Bespak plc, an innovator in drug delivery with three synergistic businesses,
today announces its interim results for the 26 weeks ended 1 November 2002
(2001: 27 weeks).



KEY POINTS:

*     Sales down by 4% to #41.4m (2001: #43.1m) - reflecting a reduction in
      contractual price, not volume



*     Profit before tax down by 22% to #5.6m (2001: #7.2m)



*     Exceptional gain on sale of shares in associate of #1.5m



*     Earnings per share 17.0p (2001: 19.0p)



*     Interim dividend of 7.0p (2001: 7.0p) to be maintained this year and for
      the medium term. Net cash at half year of #14.8m



*     Cost savings of #2m next year with #1m charge in the second half of this
      year



*     Pulmonary sales decreased 10.9% to #17.6m. US albuterol market has reduced
      2002 demand for MDI valves. Generic customers cancelled marketing 
      programmes and are working off excess inventories of CFC valves



*     Device & Manufacturing Services ("DMS") sales increased 3% to #20.1m.
      Profits affected by reduced margins on mature products offsetting growth 
      from new customers



*     Nasal drug delivery development work exceeding expectations. Increased
      development funding for Lyfjathroun. Strong confidence in programmes. 
      Evaluation of acquisitions of speciality nasal companies continues - to 
      decrease risk and accelerate time-to-market



*     R&D spending to be maintained to secure profitability in the long term



Mark Throdahl, Chief Executive of Bespak, commenting on the results, said:

"As well as driving the success of our Pulmonary and DMS businesses, Bespak
remains strongly committed to progressing our exciting nasal delivery programmes
and accelerating development of new technologies. This is how we will generate
greater growth prospects as we evolve into a drug delivery company with its own
intellectual property."



                                    - ENDS -

For further information please call:


BESPAK plc                                     On 12.12.02: +44 (0) 20 7466 5000
Mark Throdahl - Chief Executive                 Thereafter: +44 (0) 1908 552 600
Martin Hopcroft - Group Finance Director

BUCHANAN COMMUNICATIONS                                Tel: +44 (0) 20 7466 5000
Tim Thompson / Nicola How



                                   Bespak plc

             Interim Results for the 26 weeks ended 1 November 2002


Overview

In the past six months our financial performance has been impacted by the second
and final price reduction on a mature DMS product, which was agreed in order to
secure a substantial contract extension. We have a programme to reduce
associated costs this year, but, due to supplier delays in the receipt of
equipment, this process was put back.  In addition, unexpected inventory build
of CFC valves by customers in the US has temporarily decreased Pulmonary sales
and we have experienced programme extensions at Inhale and Weston Medical.
Therefore, we are taking immediate steps to reduce overhead spending. We have
decided to maintain our R&D spending to secure our profitability in the
long-term.



Financial Review

In the last six months, sales decreased by 4% to #41.4m (2001: #43.1m
re-presented). Group operating profit declined by 48% to #3.5m directly as a
result of the contractual price reductions described above. An exceptional
profit of #1.5m was made on the sale of shares in an associate, Microspray
Delta, moderating the decline in profit before tax to 22% or #5.6m (2001:
#7.2m). We will recognise a #1m charge for overhead reductions this year,
benefits from which will accrue this year and will increase to at least #2m on
an annual basis. Earnings per share declined by 11% to 17.0 pence, reflecting
the beneficial tax treatment of the exceptional item. The Board is maintaining
an interim dividend of 7.0 pence per share  (2001: 7.0 pence per share) which
will be payable on 24 January 2003 to those on the shareholder register on 20
December 2002.



The Group ended the half-year with net cash of #14.8m, after net capital
expenditure of #8.1m in the period and continuing investment in research and
development. Net assets of 269 pence per share demonstrate the strong capital
base of the Group.



Operational Review



Pulmonary

Pulmonary sales, comprising metered dose inhaler valves, medical check valves
and actuators for use in pulmonary drug delivery, have decreased by 11% to
#17.6m (2001: #19.8m).  Sales in the first half were adversely impacted by the
dynamics of the US albuterol market, which have affected demand for, and the mix
of, Bespak's CFC valves. Several generic customers built excess inventories last
year in anticipation of winning increased market share but, subsequently have
had to curtail their marketing plans. This will affect our current revenues and
profits as customers continue to reduce excess inventories during the balance of
the year.



Bespak has designed a range of valves for use with the environmentally friendly
HFA propellants, which are replacing CFC propellants.  Our 357 and Easifill
valves are under active consideration by a number of current and prospective
customers. As a result, Bespak is working with a wider range of formulations and
with more customers than our competitors - a market leading position confirmed
by the recent extension of our existing relationship with GlaxoSmithKline. This
development contract is to supply our new valve design for HFA formulations,
with full-scale commercialisation predicted for 2005.



To cope with this rising demand, we are at an advanced stage of construction of
a new valve manufacturing facility in King's Lynn, Norfolk, which will expand
our capacity and improve manufacturing efficiencies.   This new facility will be
operational by January 2003 and fully occupied during the summer.



In April, we signed an agreement with DEKA Research Corp. of Manchester, New
Hampshire to develop a new respiratory delivery system that ensures a consistent
dose, thereby removing the variability associated with existing systems. DEKA
will deliver prototypes of the device ahead of plan in January for evaluation by
customers and potential partners in order to assess commercial viability.



Device & Manufacturing Services

This business provides a comprehensive range of device-related services to
pharmaceutical and drug delivery companies. Sales increased by 3% to #20.1m
(2001: #19.4m) despite the price reductions, assisted by growth of a product
newly produced at our plant in Raleigh, North Carolina for Abbott Laboratories.
As a direct result of the strategy implemented last year, Bespak is now working
on a significant number of exciting new opportunities.



Bespak has been contracted by Inhale Therapeutics to develop and manufacture the
device for delivering Pfizer's inhaled insulin, Exubera. Pfizer announced in
October that it would complete additional long-term clinical studies on Exubera,
which are already underway. Pfizer also re-iterated its commitment to Exubera as
an important new treatment for millions of patients with diabetes and that it
was continuing its discussions with regulatory agencies regarding the timing of
its Exubera submissions. These additional studies and continued discussions have
caused us to change our assumptions about the timing of commercial production of
this device, therefore we have not included such revenues in our projections for
this financial year or next.  Nevertheless, service revenues with Inhale were
higher than in the preceding half-year period.



We also announced in our November statement that we had been adversely affected
by the announced delay of the launch of Weston Medical's Intraject needleless
injector until 2005.  Bespak continues to work with, and support, Weston Medical
in industrialising this device.



Nasal

Bespak's vision is to become the leading developer of systems to deliver drugs
to the bloodstream through the nasal mucosa.  Nasal drug delivery can provide
more rapid onset and improved bioavailability of drugs. Our strategy is to build
a portfolio of nasal technologies, developed in-house and via external
collaborations.



Our work with Lyfjathroun, a leading nasal drug delivery company, on drug
formulations based on its proprietary technology, has exceeded milestones. We
announced last month that we had increased our funding commitment substantially.
Lyfjathroun has produced early data that indicates substantially lower
time-to-onset and improved bioavailability of a well-known nasally administered
drug.



Other programmes include our PEGylated nano- and microparticle programme, which
encapsulates a range of drugs in carrier particles, transports them across
mucosal barriers and releases the drugs over time into the bloodstream. We have
successfully developed a range of particle systems which encapsulate drugs for
nasal administration. Following administration, the drugs have been detected in
the blood stream for at least 24 hours, thereby confirming the successful
passage of the molecules through the nasal mucosa.



Finally, in line with our nasal strategy to decrease risk and advance
time-to-market we continue to evaluate potential acquisitions that would provide
additional capabilities in formulation, laboratory and clinical trials, and
regulatory expertise.



Consumer Dispensers

Recently, we announced the sale of our shares in an associated company,
Microspray Delta, for a profit of #1.5m on proceeds of #2.4m.  Microspray Delta
is our former partner in Bespak Consumer Dispensers, which develops and
manufactures valves and pumps for toiletries and consumer-packaged goods. As
part of the sale, Bespak gains access to all world markets for one of our
consumer products.



Management Update

Recently, we announced the appointment of Jack Cashman as non-executive
director. Jack is non-executive Chairman of Vectura plc, a private UK pulmonary
drug delivery company, and was formerly Chairman and co-CEO of R.P. Scherer, the
world's largest manufacturer of soft gelatine capsules.



As announced in November, Robert Preece stepped down as Group Finance Director.
The Board would like to thank Robert for his contribution to the Group over the
past 7 years.  Robert has been replaced by Martin Hopcroft, an external
appointment. Martin joins Bespak from Kvaerner Oil & Gas, where he was Chief
Financial Officer and prior to this he was Group Finance Director of Darby Group
plc.



The Board is delighted to have strengthened Bespak's senior team with these two
outstanding appointments.



Outlook

As previously announced in the statement of 5 November 2002, full year revenues
will continue to be adversely affected by the DMS product price decrease and the
absence of expected CFC valve volumes. Revenues in the next financial year are
then expected to show modest growth. We will incur a charge of #1m in the
second-half of this financial year, which will produce at least #2m of overhead
savings in the next financial year. We are committed to maintaining the dividend
this year and in the medium-term.



Although this year is proving difficult, we remain convinced that building
Bespak into a drug delivery company with its own intellectual property will
generate greater growth prospects.



Mark Throdahl

Chief Executive

12 December 2002



Consolidated Profit and Loss Account

For the 26 Weeks to 1 November 2002
                                                              Unaudited              Unaudited              Audited
                                                            26 weeks to            27 weeks to          53 weeks to
                                                             1 November             2 November                3 May
                                                                   2002                   2001                 2002
                                                                                  Re-presented         Re-presented
                                                                                      (Note 1)             (Note 1)
                                           Notes                   #000                   #000                 #000

Turnover                                      2                  41,397                 43,119               91,506

Operating expenses                                             (37,910)               (36,355)             (77,296)

Group operating profit                        2                   3,487                  6,764               14,210

Share of net operating profit of
joint ventures and associates
Continuing operations                                              (18)                   (42)                (102)
Discontinued operations                                             385                    193                  327

Total operating profit                                            3,854                  6,915               14,435

Profit on sale of interest in
associated company                            3                   1,502                      -                    -

Net interest receivable                       4                     285                    291                  596

Profit on ordinary activities
before taxation                                                   5,641                  7,206               15,031


Taxation                                      5                 (1,118)                (2,160)              (4,068)

Profit on ordinary activities
after taxation                                                    4,523                  5,046               10,963


Dividends                                     6                 (1,859)                (1,857)              (5,068)

Retained profit                                                   2,664                  3,189                5,895

Dividends per 10p ordinary
share (pence)                                 6                    7.0p                   7.0p                19.1p

Basic earnings per 10p ordinary
share (pence)                                 7                   17.0p                  19.0p                41.3p

Diluted earnings per 10p
ordinary share (pence)                        7                   17.0p                  18.9p                41.0p





Consolidated Balance Sheet

At 1 November 2002
                                                              Unaudited              Unaudited              Audited
                                                             1 November             2 November                3 May
                                                                   2002                   2001                 2002
                                           Notes                   #000                   #000                 #000

Fixed assets
Intangible assets                                                   540                    463                  437
Tangible assets                                                  62,273                 58,073               57,991
Investments                                                       1,631                  1,756                2,448

                                                                 64,444                 60,292               60,876

Current assets
Stocks                                                            3,729                  3,936                3,387
Debtors                                                          11,904                 13,134               10,171
Short-term investments                                           22,206                 25,055               31,473
Cash at bank and in hand                                          1,929                  1,070                2,892

                                                                 39,768                 43,195               47,923

Creditors
Amounts falling due within one year           8                (26,252)               (29,993)             (31,322)

Net current assets                                               13,516                 13,202               16,601

Total assets less current liabilities                            77,960                 73,494               77,477

Creditors: Amounts falling due
after more than one year                      9                       -                (2,051)              (2,044)

Provisions for liabilities
and charges                                   10                (5,889)                (5,273)              (5,730)

Net assets                                                       72,071                 66,170               69,703

Capital and reserves
Called up share capital                                           2,679                  2,657                2,679
Share premium account                                            23,010                 21,840               22,988
Profit and loss account                                          46,382                 41,673               44,036

Equity shareholders' funds                                       72,071                 66,170               69,703





Consolidated Cash Flow Statement

For the 26 weeks to 1 November 2002
                                                              Unaudited              Unaudited              Audited
                                                            26 weeks to            27 weeks to          53 weeks to
                                                             1 November             2 November                3 May
                                                                   2002                   2001                 2002
                                                                   #000                   #000                 #000
                                                                                  Re-presented         Re-presented
                                                                                      (Note 1)             (Note 1)
                                             Notes                 #000                   #000                 #000

Cash (outflow)/inflow from
operating activities                          11                  (325)                 12,179               28,250

Dividends received from
associated companies                                                  -                      9                   87


Returns on investment and servicing
of finance

Interest received                                                   556                    623                1,201
Interest paid                                                     (255)                  (307)                (553)

Net cash inflow from returns on
investment and servicing of finance                                 301                    316                  648

Taxation
UK corporation tax paid                                         (1,495)                  (907)              (3,253)
Overseas tax repaid                                                  14                     61                  174

Net cash outflow from taxation                                  (1,481)                  (846)              (3,079)

Capital expenditure and financial investment

Payments to acquire tangible fixed assets                       (8,459)                (2,197)              (4,902)
Payments to acquire intangible fixed assets                       (133)                   (67)                 (67)
Receipts from sales of tangible fixed assets                        542                     56                  146
Purchase of fixed asset investments                                (61)                   (18)                 (19)

Net cash outflow from capital expenditure
and financial investment                                        (8,111)                (2,226)              (4,842)


Acquisitions and disposals
Receipt from sale of shares in
associated company                                                2,440                      -                    -

Net cash inflow from disposals                                    2,440                      -                    -

Equity dividends paid                                           (3,212)                (3,021)              (4,878)

Net cash (outflow)/inflow before management
of liquid resources and financing                              (10,388)                  6,411               16,186

Management of liquid resources
Movement in short-term deposits                                   9,267                (5,215)             (11,633)

Financing
Issue of shares                                                      22                     72                  158
Net decrease in loans                                           (1,995)                (2,159)              (2,183)

Net cash outflow from financing                                 (1,973)                (2,087)              (2,025)
(Decrease)/increase in net cash                                 (3,094)                  (891)                2,528



Statement of Group Total Recognised Gains and Losses


                                                               Unaudited              Unaudited             Audited
                                                             26 weeks to            27 weeks to         53 weeks to
                                                              1 November             2 November               3 May
                                                                    2002                   2001                2002
                                                                    #000                   #000                #000

Profit on ordinary activities after taxation                       4,523                  5,046              10,963

Exchange movements on foreign currency
net investments                                                    (318)                   (87)               (110)
Total recognised gains and losses for the
period                                                             4,205                  4,959              10,853



Reconciliation of Movements in Group Shareholders' Funds


                                                               Unaudited              Unaudited             Audited
                                                             26 weeks to            27 weeks to         53 weeks to
                                                              1 November             2 November               3 May
                                                                    2002                   2001                2002
                                                                    #000                   #000                #000

Shareholders' funds brought forward                               69,703                 63,010              63,010

Profit on ordinary activities after taxation                       4,523                  5,046              10,963

Dividends                                                        (1,859)                (1,857)             (5,068)

Issue of ordinary share capital                                       22                     58               1,228

Exchange movements on foreign currency
net investments                                                    (318)                   (87)               (110)

Movement relating to QUEST                                             -                      -               (320)

Shareholders' funds carried forward                               72,071                 66,170              69,703



Notes to the Interim Accounts



1.   Basis of preparation and accounting policies



The unaudited results for the 26 weeks ended 1 November 2002 have been prepared
in accordance with UK generally accepted accounting principles. The accounting
policies applied are those set out in the Group's Annual Report and Accounts for
the 53 weeks ended 3 May 2002.



Certain income in 2001/02 (first half: #171,000; full year #501,000) has been
reclassified from interest receivable to turnover in order to reflect more
fairly the nature of the income. Such income represents amounts invoiced by
reference to the level of the Company's capital investment. This
reclassification does not affect the profit before tax.



The charge for taxation on the profits for the 26 weeks ended 1 November 2002
has been calculated by reference to the estimated effective tax rate for the 52
weeks to 2 May 2003.



The Profit and Loss Account and Cash Flow Statement for the 53 weeks ended, and
the Balance Sheet at 3 May 2002 are an abridged statement of the full Group
Accounts for that period, which have been delivered to the Registrar of
Companies.  The report of the Auditors on the Accounts for the 53 weeks ended 3
May 2002 was unqualified and did not contain a statement under either section
237(2) or section 237(3) of the Companies Act 1985.



2.   Segment information



The analysis of turnover, net operating income and net assets is as follows:


Turnover by business                                              26 weeks to         27 weeks to        53 weeks to
                                                                   1 November          2 November              3 May
                                                                         2002                2001               2002
                                                                                     Re-presented       Re-presented
                                                                                         (Note 1)           (Note 1)
                                                                         #000                #000               #000

Pulmonary                                                              17,622              19,771             42,907
Device & manufacturing services                                        20,123              19,455             41,454
Consumer dispensers                                                     3,652               3,893              7,145
                                                                       41,397              43,119             91,506

Average rate of exchange # Sterling: US $                                1.52                1.43               1.43


Geographical area (turnover by destination)                       26 weeks to         27 weeks to        53 weeks to
                                                                   1 November          2 November              3 May
                                                                         2002                2001               2002
                                                                                     Re-presented       Re-presented
                                                                                         (Note 1)           (Note 1)
                                                                         #000                #000               #000

United Kingdom                                                         18,304              21,236             43,314
United States of America                                               14,157              10,507             23,848
Europe                                                                  5,144               8,008             16,923
Rest of the World                                                       3,792               3,368              7,421
                                                                       41,397              43,119             91,506


Turnover by origin                                                 26 weeks to         27 weeks to       53 weeks to
                                                                    1 November          2 November             3 May
                                                                          2002                2001              2002
                                                                                      Re-presented      Re-presented
                                                                                          (Note 1)          (Note 1)
                                                                          #000                #000              #000

United Kingdom                                                          36,496              37,626            79,772
United States of America                                                10,654               9,729            21,535
Total sales                                                             47,150              47,355           101,307
Inter-segment sales                                                    (5,753)             (4,236)           (9,801)

                                                                        41,397              43,119            91,506


Group operating profit                                             26 weeks to         27 weeks to       53 weeks to
                                                                    1 November          2 November             3 May
                                                                          2002                2001              2002
                                                                                      Re-presented      Re-presented
                                                                                          (Note 1)          (Note 1)
                                                                          #000                #000              #000

Group operating profit by segment
United Kingdom                                                           3,502               7,546            15,073
United States of America                                                  (15)               (782)             (863)

                                                                         3,487               6,764            14,210


Net assets                                                         26 weeks to         27 weeks to       53 weeks to
                                                                    1 November          2 November             3 May
                                                                          2002                2001              2002
                                                                          #000                #000              #000

Operating assets by segment
United Kingdom                                                          52,542              45,403            41,919
United States of America                                                12,613              14,672            11,943
                                                                        65,155              60,075            53,862
Unallocated net assets                                                   6,916               6,095            15,841

                                                                        72,071              66,170            69,703

Closing rate of exchange #1 Sterling: US $                                1.56                1.46              1.47



3.   Profit on sale of interest in associated company


                                                                  26 weeks to          27 weeks to       53 weeks to
                                                                   1 November           2 November             3 May
                                                                         2002                 2001              2002
                                                                         #000                 #000              #000

Profit on sale of interest in associated company                        1,502                    -                 -



On 10 October 2002 the Group sold its 40% shareholding in Microspray Delta
S.p.A. for #2.4 million in cash. No goodwill was attributed to the acquisition
of these shares. No taxation liability arises on this gain.



4.   Net interest receivable


                                                                   26 weeks to         27 weeks to       53 weeks to
                                                                    1 November          2 November             3 May
                                                                          2002                2001              2002
                                                                                      Re-presented      Re-presented
                                                                                          (Note 1)          (Note 1)
                                                                          #000                #000              #000

Interest payable
- bank & other interest payable                                          (239)               (309)             (563)
- joint ventures and associates                                           (13)                 (9)              (23)
                                                                         (252)               (318)             (586)
Interest income
- interest receivable on deposits                                          537                 609             1,182
Net interest receivable                                                    285                 291               596



5.   Taxation


                                                                   26 weeks to         27 weeks to       53 weeks to
                                                                    1 November          2 November             3 May
                                                                          2002                2001              2002
                                                                          #000                #000              #000

Current taxation                                                           791               1,805             3,203
Deferred taxation                                                          166                 288               752
Share of taxation of joint ventures and associates                         161                  67               113
                                                                         1,118               2,160             4,068



Taxation is based on an estimate of the effective rate of tax which will be
chargeable on the profit for the year.



6.     Dividends



The interim dividend of 7.0p (2001: 7.0p) will be paid on 24 January 2003 to
shareholders on the register on 20 December 2002.



7.   Earnings per ordinary share


                                                                 26 weeks to         27 weeks to        53 weeks to
                                                                  1 November          2 November              3 May
                                                                        2002                2001               2002

The calculation of earnings per ordinary share is based on the following:

Net profit for the period (#000)                                       4,523               5,046             10,963

Weighted average number of ordinary
shares in issue                                                   26,789,515          26,558,524         26,570,967

Shares owned by Employee Share Ownership Trust                     (249,466)            (53,393)           (52,739)

Average number of  ordinary shares in issue for
basic earnings                                                    26,540,049          26,505,131         26,518,228

Dilutive impact of share options outstanding                         124,709             232,379            193,368

Diluted average number of ordinary shares in issue                26,664,758          26,737,510         26,711,596

Earnings per ordinary share (pence)                                     17.0                19.0               41.3

Diluted earnings per ordinary share (pence)                             17.0                18.9               41.0



8.   Creditors - amounts falling due within one year


                                                                   1 November           2 November             3 May
                                                                         2002                 2001              2002
                                                                         #000                 #000              #000

Proportion of loans due within one year (note 9)                        1,945                2,122             2,091
Bank overdrafts & short-term borrowings                                 7,406                7,018             5,462
Proposed dividend                                                       1,858                1,857             3,211
Taxation                                                                1,870                3,577             2,575
Creditors                                                              13,173               15,419            17,983
                                                                       26,252               29,993            31,322



9.   Creditors - amounts falling due after more than one year


                                                                    1 November          2 November             3 May
                                                                          2002                2001              2002
                                                                          #000                #000              #000

Lease purchase                                                              27                  72                48
Bank loan (US $ unsecured)                                               1,918               4,101             4,087
                                                                         1,945               4,173             4,135
Less proportion of loans due within one year                           (1,945)             (2,122)           (2,091)
                                                                             -               2,051             2,044



10.            Provisions for liabilities and charges
                                                                     Deferred      Post retirement             Total
                                                                     taxation             benefits
                                                                         #000                 #000              #000

At 4 May 2002                                                           5,400                  330             5,730
Profit and loss account                                                   166                   14               180
Exchange rate adjustments                                                   -                 (21)              (21)
At 1 November 2002                                                      5,566                  323             5,889



11.            Net cash (outflow)/inflow from continuing operating activities



Reconciliation of operating profit to net cash flow from operating activities


                                                                 26 weeks to          27 weeks to       53 weeks to
                                                                  1 November           2 November             3 May
                                                                        2002                 2001              2002
                                                                                     Re-presented      Re-presented
                                                                                         (Note 1)          (Note 1)
                                                                        #000                 #000              #000

Group operating profit                                                 3,487                6,764            14,210
Depreciation                                                           3,516                3,341             6,491
Amortisation                                                              30                   26                51
Amount written off investment in own shares                              128                    -                 -
Loss/(profit) on sale of tangible fixed assets                           155                    6              (41)
(Increase)/decrease in stocks                                          (386)                (472)                87
(Increase)/decrease in debtors                                       (1,932)              (1,037)             1,750
(Decrease)/increase in creditors                                     (5,337)                3,534             5,690
Increase in other provisions                                              14                   17                12

Net cash (outflow)/inflow from operating
activities                                                             (325)               12,179            28,250




12.            Reconciliation of net funds



The table below provides an analysis of net funds and a reconciliation of net
cash flow to movement in net funds.


                                                        At 4 May             Cash         Exchange              At 1
                                                            2002             flow        movements          November
                                                                                                                2002
                                                            #000             #000             #000              #000

Cash at bank and in hand                                   2,892            (945)             (18)             1,929

Bank overdrafts & short-term
borrowings                                               (5,462)          (2,149)              205           (7,406)

Net overdrafts                                           (2,570)          (3,094)              187           (5,477)
Loans and leasing obligations                            (4,135)            1,995              195           (1,945)
Short-term deposits                                       31,473          (9,267)                -            22,206

Net funds                                                 24,768         (10,366)              382            14,784

Financing items included in
cash flow movements
Issue of shares                                                              (22)

Net cash inflow before and
management of liquid
resources and financing                                                  (10,388)




                      This information is provided by RNS
            The company news service from the London Stock Exchange

END
IR VFLFFLLBLFBL

1 Year Bespak Chart

1 Year Bespak Chart

1 Month Bespak Chart

1 Month Bespak Chart

Your Recent History

Delayed Upgrade Clock