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 monitor Customisable watchlists with full streaming quotes from leading exchanges, such as LSE, NASDAQ, NYSE, AMEX, Bovespa, BIT and more.

EXR Engage Xr Holdings Plc

1.175
0.00 (0.00%)
Last Updated: 08:00:00
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Engage Xr Holdings Plc LSE:EXR London Ordinary Share IE00BG0HDR01 ORD EUR0.001 (CDI)
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 1.175 1.10 1.25 1.175 1.175 1.175 794,083 08:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Interim Results

03/12/2003 7:00am

UK Regulatory


RNS Number:7894S
Expro International Group PLC
03 December 2003



For Immediate Release
3 December 2003

                         EXPRO INTERNATIONAL GROUP PLC
                            ("Expro" or "the group")

          Interim results for the six months ending 30 September 2003

Expro International Group PLC, the oil field services company, today announces
interim results for the six months ending 30 September 2003.

                                         Unaudited       Unaudited      Audited
                                        Six months      Six months   Year ended
                                          ended 30        ended 30     31 March
                                    September 2003  September 2002         2003
                                                                           
Turnover*                                   #97.6m         #111.4m      #209.2m
Operating profit*                            #6.9m          #14.1m       #22.4m
EBITDA** before exceptional items           #17.1m          #24.2m       #43.4m
EBITDA margin***                             17.5%           21.7%        20.7%
Profit on ordinary
 activities before taxation                  #5.6m          #11.8m       #34.4m
Pre-tax profits before
 goodwill amortisation and
 exceptional items****                       #6.7m          #12.8m       #20.0m
Basic EPS                                     4.7p           12.3p        37.8p
Basic EPS before goodwill
 amortisation and exceptional items           6.5p           13.8p        22.1p

*    Group and share of joint ventures, as extracted from the profit and loss
     account.
**   Represented by operating profit for the group of #5,877,000 (six months 
     ended 30 September 2002 #13,819,000; year ended 31 March 2003 #21,660,000), 
     plus group goodwill amortisation and depreciation of #9,472,000 (six months 
     ended 30 September 2002 #9,377,000; year ended 31 March 2003 #19,933,000) 
     and EBITDA from the joint ventures of #1,709,000 (six months ended 30 
     September 2002 #976,000; year ended 31 March 2003 #1,763,000).
***  EBITDA** before exceptional items expressed against turnover*.
**** Represented by operating profit for the group and share of joint ventures
     of #6,883,000 (six months ended 30 September 2002 #14,129,000; year ended 
     31 March 2003 #22,382,000), plus goodwill amortisation of #1,144,000 (six 
     months ended 30 September 2002 #1,242,000; year ended 31 March 2003 
     #2,388,000) less finance charges of #1,312,000 (six months ended 30 
     September 2002 #2,615,000; year ended 31 March 2003 #4,794,000).


   * A challenging period for the group with generally weak trading
     conditions particularly in the Americas and Asia Pacific
   * These trading conditions have continued since the period end and as
     indicated in the trading update in November, we currently anticipate that
     the second half will not see an improvement on the first half
   * Management has taken decisive action to reposition the group for growth
     in the major markets. The benefits are expected to become evident in the
     year to 31 March 2005
   * Interim dividend maintained and, in the absence of unforeseen
     circumstances the Board will recommend the payment of a maintained final
     dividend for the year to 31 March 2004

Commenting on these results, Graeme Coutts, Chief Executive, said: "The
management is clear about the challenges it faces. We have critically reviewed
our strategic direction with regards to geographic structure, technology and
sales and marketing, with an aggressive implementation plan underway. The
changes being put in place will provide a strong platform from which to respond
to these challenges and to profitably grow the business through the cycle."

                                    - Ends -

For further information please contact:
Expro International Group PLC                       On 3 December: 020 7067 0700
Graeme Coutts, Chief Executive                         Thereafter: 01189 591 341
Colin Ainger, Interim Finance Director

Weber Shandwick Square Mile                                        020 7067 0700
Tim Jackaman, Mike Kirk, Rachel Taylor

 An analyst meeting will be held at 09.30 this morning at the offices of Weber
     Shandwick Square Mile, Fox Court, 14 Gray's Inn Road, London, WC1X 8WS


                          EXPRO INTERNATIONAL GROUP PLC
                            ("Expro" or "the group")

           Interim results for the six months ended 30 September 2003

                    Chairman's & Chief Executive's Statement

Further to our pre-close trading statement on 29 September 2003, and as we
updated the market on 18 November 2003, generally weak trading conditions in the
Americas and Asia Pacific continued, and provided a tough background from which
to implement the important changes underway in the business. Relative to the
same period last year, revenues of the group and share of joint ventures for the
first half were reduced by 12%, broadly in line with management's expectations.

Given our high operational gearing created by what is essentially a fixed
operating cost base, the impact of reduced turnover on operating profit is
amplified. However, as is highlighted in more detail below, we are making
important changes to our operating structure which are designed to focus our
cost base on large markets with significant growth potential. With continued
adverse market conditions in the Americas expected to continue during the second
half, we currently anticipate that the second half will not see an improvement
on the first half results.

Dividend
The group's dividend policy remains focused on rewarding shareholders at an
earnings and cash cover that is prudent and consistent with the long term
earnings profile of the business. On this basis the board is proposing to pay a
maintained interim dividend of 3.8p per share. This will be payable on 30
January 2004 to shareholders on the register at 30 December 2003. In the absence
of unforeseen circumstances, the Board will recommend the payment of a
maintained final dividend for the year ended 31 March 2004.

Tax Position
The effective tax rate for the group for the year is likely to be higher than
anticipated at 43.4%, up from 30.4% (effective current tax rate for the prior
year 33%). This rate has arisen from changes to Expro's geographic mix of
business and gives a fair guide as to the likely full year rate for the group.
The magnitude of the change is influenced not only by the different geographic
tax rates, but also the leveraged input of non deductible items (such as
goodwill amortisation) at lower profitability.

Overview
Cased Hole Services remains a relatively resilient part of the group's
portfolio. Turnover in this segment was virtually unchanged from the same period
last year at #41.3m. This reflects the continued demand for our well performance
technologies. Highlights for the period include growth in the UK continental
shelf where EGIS, our integrated well management arm, increased market share,
primarily with Shell, and further reinforced our position in the changing North
Sea market. In China, an increasingly important market, we successfully
introduced our well perforating technology for CNOOC in their ongoing Bohai Bay
development. However, in the shallow water US Gulf of Mexico market, we have
been impacted by continued low levels of capital spend from our clients relating
to new wells. This is in line with many other service providers in this market.

Subsurface Systems, our deepwater field development business, was down some 34%
in turnover for the group and share of joint ventures to #20.8m, compared to the
same period in the prior year. This was partly due to the loss of income from
our former permanent monitoring business; the 50% retained is now reported in
the QuantX joint venture. The main fall was related to Tronic, our connector
business, reflecting the impact of phasing in global deepwater developments with
revenues tied to the procurement phase of field development hardware. Tronic
continues to enjoy an outstanding industry position both in market share terms
and in technological leadership. Demand for our deepwater subsea safety tools
varied by geographic market. In the UKCS and Norway, income grew despite a
generally poor industry outlook, confirming our strong position in the mid-water
segment. However, in the ultra deepwater markets of West Africa and the Gulf of
Mexico, where we recognised we had a technology shortfall, activity was slower.
We have since been actively introducing our new generation systems with great
success. The recently completed Conoco Magnolia project and the subsequent
follow-on campaign for Pioneer Natural Resources, both in the Gulf of Mexico,
have given us rapid client acceptance for our latest technology in this
important market segment.

In our Surface and Environmental business, where we provide production
solutions, well clean-up and reservoir characterisation services, turnover of
the group and share of joint ventures reduced by 7% to #35.4m, compared to the
same period last year. This partly reflected the conclusion of two major
projects included in the prior year, the first being Shell's highly successful
Malampaya project in Asia, and the second was the Gaggiano field development in
Italy. On a positive note both the UKCS and Americas showed progress. The recent
commencement of operations for Tuscan on the Ardmore field in the North Sea, and
the start of our field development contract for BHP in Trinidad will benefit the
second half of this year. Significantly, enquiry levels for our marginal field
development capability have recovered after a slow period, indicating increased
confidence and renewed interest within our clients.

Strategic direction
Expro has an international reputation for quality and service. Our global
operating footprint allows us to perform our activities throughout most of the
hydrocarbon regions of the world. However, this widespread capability leads to a
relatively high cost base from which we aim to generate increasing returns by
delivering revenue growth. With this as a key objective, we have critically
reviewed our strategic direction in the following three areas with aggressive
implementation already underway, to ensure that we are able to leverage the
maximum capability from our assets.

Geographic restructuring: Close examination of Expro's geographic structure has
highlighted the opportunity to realign our efforts towards large markets with
material growth prospects. Consequently, in October 2003 we made significant
structural adjustments to enable Expro to address markets in the Former Soviet
Union (FSU) and the Middle East (ME). This was achieved with minimal disruption
and negligible cost by focusing available management capacity through the
restructuring of existing geographic regions.

First, our European region, with over 1,000 employees, will now extend its
considerable capabilities to developing the emerging FSU market. The new Europe/
FSU region will assist our clients in establishing their positions within this
technology hungry market, as well as focus on the wider North Sea opportunities
arising from the changing client base. Both areas share common requirements for
field rejuvenation where we have continually demonstrated the ability to deliver
value to our clients.

Secondly, in recognition of the potential of the changing Middle East market, we
will significantly increase our focus in this area while adding our relatively
fragmented Asia business to create an Africa/Asia/ME region under a single
management structure.

Finally, the strategically important Americas region, based in Houston, is set
to benefit from our efforts to reduce our dependence on the shallow Gulf of
Mexico market through a combination of new technology and market focus. We
believe that the shallow offshore market will continue to be subdued, so we have
re-engineered our portfolio with the introduction, and exploitation, of our
advanced cased hole perforation technology EXcapeTM. This unique system is aimed
at the mass land markets where it is rapidly gaining acceptance as a leading
technique for the development of gas wells in hard rock areas. We believe there
is significant market potential for this new product.

We continue to participate in the highly influential deepwater Gulf of Mexico
where clients view local performance as a key requirement for acceptance on
their global deepwater projects. The successful introduction of our ultra
deepwater Electro-hydraulic tools has allowed us to access projects previously
beyond our technical capability. This will assist us in other key ultra
deepwater markets such as West Africa.

Technology introduction: Expro has always enjoyed a reputation for introducing
high value technology. The aforementioned EXcapeTM and our ultra deepwater
subsea tools are current examples which have further applications beyond the
domestic United States. Maintaining our technological leadership will be key to
improving margins within the business. A recently agreed Joint Industry Project
between Expro, bp and ChevronTexaco to fully determine the feasibility of our
unique Rigless subsea well intervention system is evidence of our continued
industry leading position. This system has the theoretical capability to
transform the economics of deepwater field developments. This joint funded
project will determine capability, economics and time to market. Expro will
continue to focus its expertise and efforts on technology development which
delivers significant value to our clients, providing us with a sustainable
growth profile and competitive advantage within our chosen markets.

Effective Sales and Marketing remain key to the successful exploitation of our
product portfolio. Dynamic sales and focused marketing are not to be
underestimated in our sector. In this area we are already making positive
changes to better address the needs of our clients. The introduction of a global
client intelligence system, tracking and transferring knowledge through the
group, has been introduced under the direction of our first Sales Director. The
benefit to our operating regions will follow as we populate the system and
enable increased knowledge transfer across the group.

Outlook
The management remain focused on enhancing the position of the group for the
longer term. In particular, the group's larger clients are now more focused on
well activities following a relatively inactive period dominated by political
uncertainty, mergers and consolidation. In the North Sea, the new breed of
independents is becoming increasingly active, requiring assistance and offering
a very broad scope of opportunity for Expro. These changes to our markets demand
changes to our approach and position in the industry.

The management is clear about the challenges it faces. We have critically
reviewed our strategic direction with regards to geographic structure,
technology and sales and marketing, with an aggressive implementation plan
underway. The changes being put in place will provide a strong platform from
which to respond to these challenges and to profitably grow the business through
the cycle.

Dr Chris Fay, CBE           Graeme Coutts
Chairman                    Chief Executive Officer              2 December 2003



Group Profit and Loss Account
for the six months ended 30 September 2003

                                          Unaudited    Unaudited           
                                         Six months   Six months        Audited
                                           ended 30     ended 30  Year ended 31
                                          September    September          March
                                               2003         2002           2003
                                               
                                    Note     #000's       #000's         #000's

Turnover:
  Group and share of joint ventures          97,556      111,416        209,232
  Less: share of joint ventures              (6,367)      (2,987)        (5,743)
                                           --------     --------       --------
  Group turnover                      2      91,189      108,429        203,489
                                           --------     --------       --------

Operating profit before goodwill                            
 amortisation                                 8,027       15,371         24,770
  Goodwill amortisation                      (1,144)      (1,242)        (2,388)
                                           --------     --------       --------
  Operating profit                            6,883       14,129         22,382
                                         
Operating profit:
  Group                                       5,877       13,819         21,660
  Share of joint ventures                     1,006          310            722
                                           --------     --------       --------
  Total                                       6,883       14,129         22,382
  Exceptional gain on partial sale
  of interest in business on formation 
  of joint venture                     6a         -            -         16,550
  Exceptional loss on termination of
  discontinued operations              6b         -         (472)          (489)
  Less: prior year provision           6b         -          718            735
                                           --------     --------       --------
Profit on ordinary activities 
 before finance charges                       6,883       14,375         39,178
  Finance charges (net)                      (1,312)      (2,615)        (4,794)
                                           --------     --------       --------
Profit on ordinary activities
 before tax                                   5,571       11,760         34,384
  Tax on profit on ordinary
  activities                           3     (2,418)      (3,627)        (9,390)
                                           --------     --------       --------
Profit on ordinary activities
 after tax                                    3,153        8,133         24,994
  Minority equity interests                     (17)         (45)           (20)
                                           --------     --------       --------
Profit for the period                         3,136        8,088         24,974
  Dividends paid and proposed          4     (2,511)      (2,514)        (7,210)
                                           --------     --------       --------
Retained profit for the period                  625        5,574         17,764
                                           --------     --------       --------
  Earnings per ordinary share:
  Basic                                5        4.7p        12.3p          37.8p
  Diluted                              5        4.7p        12.2p          37.7p
  Basic before goodwill amortisation
  and exceptional items                5        6.5p        13.8p          22.1p

Total recognised gains and losses for the six months ended 30 September 2003
comprise the profit for the period of #3,136,000 and a net loss of #1,375,000 on
foreign currency translation and overseas borrowings (six months ended 30
September 2002 loss of #3,123,000; year ended 31 March 2003 loss of #2,784,000).



Group Balance Sheet
at 30 September 2003

                                             Unaudited     Unaudited    Audited
                                          30 September  30 September   31 March 
                                                  2003          2002       2003
                                                #000's        #000's     #000's

Intangible fixed assets and goodwill            36,897        40,215     39,114
Tangible fixed assets and investments           71,295        74,908     71,842
Investments in joint ventures:
  - share of gross assets                       18,970        12,875     12,474
  - share of gross liabilities                 (14,140)      (10,478)    (8,392)
  - goodwill                                       863           963        932
                                             ---------     ---------  ---------
                                                 5,693         3,360      5,014
                                             ---------     ---------  ---------
Fixed assets                                   113,885       118,483    115,970
                                             ---------     ---------  ---------
Stocks and work-in-progress                     11,316        11,818     10,392
Debtors - due within one year                   74,047        68,751     61,402
        - due after one year                         -         8,775      8,775
Cash at bank and in hand                        16,082         4,514     28,104
                                             ---------     ---------  ---------
Current assets                                 101,445        93,858    108,673
Creditors due within one year                  (50,103)      (46,020)   (52,314)
                                             ---------     ---------  ---------
Net current assets                              51,342        47,838     56,359
                                             ---------     ---------  ---------
Total assets less current liabilities          165,227       166,321    172,329
Creditors due after more than one year         (64,846)      (77,585)   (70,844)
Provisions for liabilities and charges          (2,668)       (2,827)    (3,039)
                                             ---------     ---------  ---------
Net assets                                      97,713        85,909     98,446
                                             ---------     ---------  ---------

Called-up share capital                          6,615         6,613      6,615
Share premium account and capital reserve       61,674        61,643     61,674
Profit and loss account                         29,384        17,605     30,134
                                             ---------      --------- ---------
Shareholders' funds being equity interests      97,673        85,861     98,423
Minority equity interests                           40            48         23
                                             ---------      --------- ---------
Total capital and reserves                      97,713        85,909     98,446
                                             ---------      --------- ---------

Group Cash Flow Statement
for the six months ended 30 September 2003

                                            Unaudited     Unaudited     
                                           Six months    Six months  
                                                ended         ended     Audited
                                         30 September  30 September    31 March
                                                 2003          2002        2003

                                    Note       #000's        #000's      #000's

Net cash inflow from operating
 activities                          7         11,831        23,257      53,129
Finance charges (net)                          (1,692)       (3,044)     (5,352)
Taxation                                       (5,440)       (3,368)     (6,993)
Capital expenditure and financial              
 investment                                    (8,021)       (8,841)    (12,874)
Acquisitions and disposals                          -             -      18,979
Equity dividends paid                          (4,700)       (4,685)     (7,197)
                                            ---------     ---------    --------
Net cash (outflow)/inflow before                             
 financing                                     (8,022)        3,319      39,692
Financing                                      (4,000)        1,867      (5,320)
                                            ---------     ---------    --------
(Decrease)/increase in cash in the                                       
 period                                       (12,022)        5,186      34,372
                                            ---------     ---------    --------


Notes to the Interim Results

1. The results for the six months to 30 September 2003 and the comparative
   results for the six months to 30 September 2002 have not been audited by the
   company's auditors or reviewed in accordance with APB Bulletin 1999/4. They 
   have been prepared on a basis consistent with the accounting policies set out 
   in the statutory accounts for the year ended 31 March 2003. The comparative 
   figures for the year ended 31 March 2003 do not constitute statutory accounts 
   for the purpose of Section 240 of the Companies Act 1985 and have been extracted 
   from the company's published accounts, a copy of which has been delivered to 
   the Registrar of Companies and on which an unqualified audit report has been 
   made by the auditors under Section 235 of the Companies Act 1985.

2. Segmental Information
                                           Unaudited      Unaudited     Audited
                                          Six months     Six months  Year ended
                                            ended 30       ended 30    31 March
                                      September 2003 September 2002        2003

   Business Stream                            #000's         #000's      #000's

   Cased Hole Services                        41,307         41,493      77,614
   Subsurface Systems                         17,569         31,642      56,786
   Surface & Environmental Systems            32,313         35,294      69,089
                                         -----------     ----------    --------
   Group turnover                             91,189        108,429     203,489
   Subsurface Systems joint ventures           3,261              -           -
   Surface & Environmental Systems joint                  
    ventures                                   3,106          2,987       5,743
                                         -----------     ----------    --------
   Total turnover                             97,556        111,416     209,232
                                         -----------     ----------    --------

                                           Unaudited      Unaudited     Audited
                                          Six months     Six months  Year ended
                                            ended 30       ended 30    31 March                       
                                      September 2003 September 2002        2003
                                                                 
   Geographical area                          #000's         #000's      #000's

   Europe/FSUa                                42,953         50,650      88,121
                                         -----------     ----------    --------
   Africa/MEb                                 23,504         24,885      50,604

   Asia Pacific                               10,663         13,102      25,975
                                         -----------     ----------    --------
   Africa/Asia/MEb                            34,167         37,987      76,579
                                         -----------     ----------    --------
   Americas                                   20,436         22,779      44,532
                                         -----------     ----------    --------
   Total turnover                             97,556        111,416     209,232
   Share of joint ventures                    (6,367)        (2,987)     (5,743)
                                         -----------     ----------    --------
   Group turnover                             91,189        108,429     203,489
                                         -----------     ----------    --------

   a FSU - Former Soviet Union
   b ME - Middle East

   The geographical segments have been revised from those presented in the audited
   financial statements for the year ended 31 March 2003 as a result of the
   geographic repositioning of the group as explained in the Chairman's and Chief
   Executive's statement.

3. Tax on profit on ordinary activities
   Tax on profits on ordinary activities has been calculated based on an estimated
   weighted average tax rate for the year ended 31 March 2004 and includes foreign
   tax of #1,934,000 (six months ended 30 September 2002 #3,193,000; year ended 31
   March 2003 #8,384,000). The weighted average tax charge for the period on profit
   on ordinary activities is 43.4%. This is compared to the weighted average
   standard rate of UK and foreign tax of 28.9% with the difference largely
   attributable to expenses not deductible for tax purposes and the impact of
   unrelieved foreign losses in locations where the future utilisation of those
   losses is not sufficiently certain as to justify their recognition.

   Tax on profits on ordinary activities includes tax on profits of joint ventures
   of #42,000 (six months ended 30 September 2002 #nil; year ended 31 March 2003
   #nil)

4. Dividends paid and proposed
   An interim dividend of 3.8 pence per ordinary share is declared for payment on
   30 January 2004 (six months ended 30 September 2002, 3.8p; year ended 31 March
   2003, 10.9p).

5. Earnings per ordinary share

   The calculations of earnings per share are based on the following profits and
   numbers of shares.

                                          Unaudited       Unaudited     Audited
                                         Six months      Six months  Year ended
                                           ended 30        ended 30    31 March
                                     September 2003  September 2002        2003

                                             #'000s          #'000s      #000's

  Profit for the period for Basic and                            
   Diluted earnings per share                 3,136           8,088      24,974
  Goodwill amortisation                       1,144           1,242       2,388
  Exceptional gain after tax on partial
   sale of interest in business on                                      
   formation of joint venture                     -               -     (12,514)
  Exceptional gain on discontinued                             
   operations                                     -            (246)       (246)
                                        -----------      ----------    --------
  Earnings before goodwill and                             
   exceptional items                         4,280            9,084      14,602
                                        -----------      ----------    --------

                                         Number of        Number of   Number of
                                            shares           shares      shares
                                      30 September     30 September    31 March 
                                              2003             2002        2003

  Weighted average number of shares    
   ranking for dividend used for Basic
   earnings per share                   66,075,394       65,994,894  66,034,624
  Dilutive effect of share options:       
    - Executive Share Scheme                24,628           34,633      88,222
    - Employee Share Scheme                      -          161,613      41,254
                                        ----------       ----------  ----------
  Weighted average number of shares                    
  used for Diluted earnings per share   66,100,022       66,191,140  66,164,100
                                        ----------       ----------  ----------

  The directors believe that the presentation of basic earnings per share before
  goodwill amortisation and exceptional items assists with understanding the
  underlying performance of the group.

6. Exceptional items

  a. Exceptional gain on partial sale of interest in business on formation of
  joint venture
  During the prior year the group transferred its permanent monitoring business
  into a newly formed joint venture enterprise, QuantX Wellbore Instrumentation
  comprising three joint venture companies. In consideration for a 50% holding in
  the joint venture companies, Baker Hughes Inc. paid the group #18,979,000 cash
  which resulted in a realised exceptional gain before tax of #16,550,000. Tax on
  the exceptional gain was #4,036,000. As a result of this transaction, the group
  and Baker Hughes Inc. each hold 50% in each of the joint venture companies. At
  any time after 31 March 2004, the group has the option to sell to Baker Hughes
  Inc., and Baker Hughes Inc. has the option to purchase from the group, all of
  the group's remaining equity interests in the joint venture companies at a price
  based on the adjusted earnings for the year immediately prior to the exercise of
  the option.

  b. Exceptional profit/(loss) on termination of discontinued operations
  During the prior year the group completed the closure of its cased hole services
  business in Venezuela with the final charges and associated provisions recorded
  resulting in an exceptional profit from the release of excess provisions.

7. Cash flow information

  Reconciliation of operating profit to net operating cash inflow

                                          Unaudited       Unaudited     Audited
                                         Six months      Six months  Year ended
                                           ended 30        ended 30    31 March
                                     September 2003  September 2002        2003            
                              
                                             #000's          #000's      #000's

  Operating profit                            5,877          13,819      21,660
  Depreciation and amortisation               9,472           9,377      19,933
  (Profit)/loss on sale of tangible fixed       
   assets                                       (28)             21         133
  (Increase)/decrease in stocks and 
   work-in-progress                            (924)            255        (437)
  (Increase)/decrease in debtors             (3,940)          6,889      15,809
  Increase/(decrease) in creditors and                            
   provisions                                 1,374          (7,193)     (4,058)
  Exceptional cash inflow related to                                   
   termination of discontinued operations
   (note 6b)                                      -              89          89
                                        -----------      ----------    --------
  Net cash inflow from operating
   activities                                11,831          23,257      53,129
                                        -----------      ----------    --------

  Analysis of net debt
                                                            Other     Unaudited
                                   Audited               non-cash  30 September
                              1 April 2003   Cash flow    changes          2003
                                                         
                                    #000's      #000's     #000's        #000's

  Cash at bank and in hand          28,104     (12,022)         -        16,082

  Debt due after one year          (70,528)      4,000      1,983       (64,545)
                                 ---------    --------   --------     ---------
                                   (42,424)     (8,022)     1,983       (48,463)
                                 ---------    --------   --------     ---------

  Other non-cash changes represent foreign exchange revaluations of foreign
  currency loans.






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

END
IR ILFEAFFLFIIV

1 Year Engage Xr Chart

1 Year Engage Xr Chart

1 Month Engage Xr Chart

1 Month Engage Xr Chart

Your Recent History

Delayed Upgrade Clock