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 discussion Register to chat with like-minded investors on our interactive forums.

TCN Tricorn Group Plc

4.50
0.00 (0.00%)
Last Updated: 01:00:00
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Tricorn Group Plc LSE:TCN London Ordinary Share GB0009716340 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% 4.50 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Tricorn Group PLC Final Results (8273A)

03/06/2019 7:00am

UK Regulatory


Tricorn (LSE:TCN)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Tricorn Charts.

TIDMTCN

RNS Number : 8273A

Tricorn Group PLC

03 June 2019

3 June 2019

Tricorn Group plc

Final Results

For the year ended 31 March 2019

Tricorn Group plc ('Tricorn' or the 'Group'), (AIM: TCN.L) the tube manipulation specialist, announces its audited final results for the year ended 31 March 2019.

Highlights

   --    Revenue up 2.6% to GBP22.763m 
   --    Profit before tax up 31.6% to GBP1.088m 
   --    Improved profitability of the Transportation Division 
   --    Continued strong growth in profits from the China Joint Venture 
   --    Recommended final dividend of 0.2p per share 
   --    US expansion announced post year end 

Financial Summary

 
 
                                               2019      2018 
                                            GBP'000   GBP'000 
 
 Revenue                                     22,763    22,180 
 EBITDA*                                      1,872     1,575 
 Profit before tax*                           1,088       827 
 Cash generated by operations                 1,189     1,532 
 Cash and equivalents                           493       692 
 Net debt                                   (3,290)   (2,982) 
 Recommended final dividend per share          0.2p       Nil 
 Earnings per share - basic*                  3.02p     2.65p 
 
 
 

* All references to EBITDA, profit before tax and earnings per share are before intangible asset amortisation, share based payment charges and fair value charges relating to foreign exchange contracts.

Commenting on the results and the Group's prospects, Andrew Moss, Chairman of Tricorn, said:

"I am delighted to report that Group revenues increased 2.6% in the year whilst profit before tax improved by 31.6% to GBP1.088m. Earnings per share increased by 14.0% to 3.02p. These results reflect our focus on growth and our continuing investment in our global operations.

Our Transportation division delivered strong revenue growth coupled with improved margins. The increased contribution from our joint venture in China resulted from strong operational performance.

We are excited by the recently announced expansion of our capabilities in the USA. This allows us to bring in-house previously sub-contracted painting processes and also addresses our plans to broaden our product offering in this key market.

Given the progress made to date and our confidence in the future prospects of the Group, the Board is recommending the reinstatement of a final dividend of 0.2p per share."

Enquiries:

 
 Tricorn Group plc                  Tel +44 (0)1684 569956 
 Mike Welburn, Chief Executive      www.tricorn.uk.com 
 Phil Lee, Group Finance Director   corporate@tricorn.uk.com 
 
 Stockdale Securities Limited       Tel + 44 (0)20 7601 6100 
 Tom Griffiths/Henry Willcocks 
 

Notes to Editors:

Tricorn is a value added manufacturer and specialist manipulator of pipe and tubing assemblies to niche markets worldwide in the Energy and Transportation sectors.

Headquartered in Malvern, UK, Tricorn employs around 300 employees and has five manufacturing facilities in the UK, USA and China.

Chairman's and Chief Executive's statement

Performance in the year ended 31 March 2019

Revenue for the year at GBP22.763m was 2.6% higher than the previous year (2018: GBP22.180m)

New business growth in the Transportation division more than offset the reduction in revenue in the Energy division which, as anticipated, saw significantly lower demand from the power generation rental sector. The Company's joint venture in China continues to perform well.

Underlying profit before tax at GBP1.088m was up 31.6% on the previous year (2018: GBP0.827m).

Post year end, the Group announced that it had extended its capabilities in the USA with the purchase of a custom built, installed and fully operational, powder coat and wet spray painting line. The paint line is located at Rabun Gap close to the Group's existing facility and will provide up to 100,000 square feet of additional manufacturing space. This allows previously sub-contracted painting processes to be brought in-house and also addresses plans to broaden its product offering in the USA.

Transportation

The Transportation division is focused on rigid, nylon and hybrid tubular products for engines, braking systems, transmission lubrication, fuel sender sub-systems and hydraulic actuation in a variety of on and off road applications, including construction, trucks and agriculture.

External revenue for the year ended 31 March 2019 was GBP17.052m (2018: GBP15.901m) and underlying profit before tax increased by 38.8% to GBP0.569m (2018: GBP0.410m).

In the USA, Tricorn USA continued to make good progress. Market conditions were favourable and the pipeline of new business opportunities remains encouraging. A tight labour market presented challenges in recruiting and retaining skilled employees especially in the first half, however, these were largely overcome by year end. Post year end, as set out above, the Group announced that it had extended its capabilities in the USA with the purchase of a custom built, installed and fully operational, powder coat and wet spray painting line.

In the UK, the West Bromwich facility made excellent progress on all fronts. The rigid hydraulic tube business continues to grow and production has commended successfully on the brake pipe assembly business for the London Electric Vehicle Company. In addition, the operation invested in an in-house tube cutting cell that yielded significant efficiency gains through the latter part of the year.

Energy

The Energy division is focused on the design and manufacture of larger tubular assemblies and fabrications for diesel engines and power generator sets. The key markets served through its customers are power generation, mining, marine and oil and gas applications.

The Malvern facility made good progress in developing new business opportunities and in improving operational performance. Testing of the proposed new IT system, as utilised in West Bromwich, progressed well and will provide further efficiency gains once deployed. External revenue for the year at GBP5.711m was lower (2018: GBP6.279m) with, as anticipated, lower demand from the power generation rental sector. Underlying profit before tax at GBP0.472m was also down on the previous year (2018: GBP0.567m) with efficiency gains helping to offset some of the impact of the lower volume.

China

Our Chinese joint venture, Minguang-Tricorn Tubular Products, performed well. Market conditions softened slightly in the second half of the year but the strong operational performance saw the Group's share of profit before tax increase to GBP0.282m, up 34.9% (2018: GBP0.209m).

Business Review

The Group's five manufacturing facilities serve a global blue chip OEM customer base, many of whom have major facilities in the UK, USA, and China as well as elsewhere in the world.

With manufacturing operations now firmly established in each of these key locations and performing well, the Group is ideally positioned to support its customers' facilities as they continue to seek to localise supply and technical support.

Historically, the Group's two main business divisions have focused on the transportation and energy sectors. As a result of Tricorn's geographic expansion, the Board has carried out a review of the Group's organisational structure and concluded that the current structure was no longer appropriate. As a result, post year end, the Group's brands have been consolidated into the following geographic divisions:

   --    Tricorn UK: comprising Malvern Tubular Components and Maxpower Automotive; 

-- Tricorn USA: comprising Franklin Tubular Products and the recently announced expansion at Rabun Gap;

   --    The joint venture in China remains as Minguang-Tricorn Tubular Products 

Financial Review

The Group built on the good trading performance of the prior year and continued to expand on its manufacturing capability which resulted in solid improvements in both revenue and profitability. The Group has made a point over recent years of making considerable investment where it believes that this will yield significant benefits in the short and medium term. This was again the case in the year, with investments being made in tangible assets and development costs to secure contracts with new and existing customers, which are already beginning to deliver returns.

All of the Group's subsidiary businesses were again profitable in the year. Group EBITDA for the year was GBP1.872m (2018: GBP1.575m) and underlying profit before tax at GBP1.088m (2018: GBP0.827m).

Income Statement

Revenue for the year, at GBP22.763m, increased by 2.6% (2018: GBP22.180m). Whilst revenue in the Energy division was lower than the prior financial year, this was more than offset by an increase in demand within the Transportation division. In line with Group policy when reporting the results for its joint venture in China, the Group has reported its share of the profit before tax whilst the revenue figure for the joint venture is not reported in the Group consolidated income statement.

Gross margins were up slightly at 38.4% (2018: 38.3%) and distribution costs were largely unchanged at GBP1.022m (2018: GBP1.005m). While the Group's administration costs increased to GBP6.701m (2018: GBP6.646m), operational gearing reduced to 29.4% (2018: 29.9%).

The Group's Chinese joint venture, Minguang-Tricorn Tubular Products, showed further growth in profitability over the prior year, with the Group's share of profit for the year increasing to GBP0.282m (2018: GBP0.209m).

EBITDA for the year was GBP1.872m (2018: 1.575m). Finance costs for the year were GBP0.209m (2018: GBP0.226m) and the Group delivered an underlying profit before tax for the year of GBP1.088m (2018: GBP0.827m).

After deducting intangible asset amortisation and share based payment charges, the profit before tax was GBP0.950m (2018: GBP0.606m).

Basic earnings per share (EPS) was 2.62p (2018: 2.00p) and after adjusting for non-underlying items, the underlying EPS was 3.02p (2018: 2.65p).

Given the progress made and our confidence in the future prospects of the Group, the Board is recommending the reinstatement of a final dividend of 0.2p per share (2018: Nil). If approved by the shareholders at the Company's Annual General Meeting, to be held on 11 September 2019, the dividend will be paid on 18 October 2019 to all shareholders who are on the register on 4 October 2019.

Cash Flow

The Group's cashflow from operations in the year was GBP1.189m (2018: GBP1.532m) and it achieved a cash generated by operations to EBITDA ratio of 0.64:1 (2018: 0.97:1). This was below the target ratio of 1:1 largely as a result of adverse working capital movements, particularly on creditors. Part of this is a timing issue at the year end on supplier payments, with director incentive payments during the year also having an impact.

After interest payments and net tax receipts, cash generated by operating activities was GBP0.943m (2018: GBP1.321m).

During the year, the net cash outflow from investing activities was GBP1.001m (2018: GBP0.696m). Expenditure on the purchase of plant and machinery was GBP0.723m (2018: GBP0.696m). In addition, the Group had expenditure of GBP0.278m (2018: Nil) on intangible assets. In a number of instances, the Group makes the decision to invest in order to develop the capabilities and infrastructure required to support a particular customer contract. During the financial year, the Group secured a contract where an existing customer was outsourcing work which it had previously manufactured in-house. This required a level of investment by the Group to transfer and develop the manufacturing processes, equipment, tooling and know-how. This expenditure is reported by the Group as an intangible asset.

As a result of the Group's expenditure on investing activities in the year, net debt increased over the prior year to GBP3.290m (2018: GBP2.982m), cash and cash equivalents were GBP0.493m (2018: GBP0.692m) and gearing was 45.0% (2018: 47.6%).

The Group uses short term borrowings to fund its operating activities, with selected capital additions and larger projects being financed by lease finance arrangements. At the year end, the Group did not have any term debt in place and had no covenants on its borrowings.

Balance Sheet

Total assets of the Group as at 31 March 2019 were GBP15.044m, which was GBP0.685m higher than the prior year, driven mainly by the increase in the value of the Group's investment in its joint venture in China and increases in tangible and intangible assets, as discussed above. Net working capital for the Group increased in the year to GBP4.040m (2018: GBP3.475m).

On translation of its overseas assets and liabilities, the Group made an exchange gain of GBP0.125m (2018: loss GBP0.487m). This is a non-cash movement, which is not hedged and is treated as a movement in other comprehensive income. As a result, the translation reserve in shareholders' funds now shows a GBP0.014m surplus (2018: deficit GBP0.111m).

People

The Board would like to take the opportunity to thank all our employees for their hard work and support throughout the year. Their commitment and dedication ensures that we continue to drive the business forward and deliver quality products to our customers.

Outlook

We are delighted to report that Group revenues increased by 2.6% in the year whilst profit before tax improved by 31.6% to GBP1.088m. Earnings per share increased by 14.0% to 3.02p. These results reflect our focus on growth and our continuing investment in our global operations.

Our Transportation division delivered strong revenue growth coupled with improved margins. The increased contribution from our joint venture in China resulted from strong operational performance.

We are excited by the recently announced expansion of our capabilities in the USA. This allows us to bring in-house previously sub-contracted painting processes and also addresses our plans to broaden our product offering in this key market.

Given the progress made to date and our confidence in the future prospects of the Group, the Board is recommending the reinstatement of a final dividend of 0.2p per share.

   Andrew Moss                                                  Mike Welburn 
   Chairman                                                        Chief Executive 

Group income statement

For year ended 31 March 2019

 
                             Note 
                                         2019            2019        2019          2018            2018        2018 
                                      GBP'000         GBP'000     GBP'000       GBP'000         GBP'000     GBP'000 
                                   Underlying  Non-underlying       Group    Underlying  Non-underlying       Group 
 
Revenue                         3      22,763               -      22,763        22,180               -      22,180 
Cost of sales                        (14,025)               -    (14,025)      (13,685)               -    (13,685) 
                                   ----------  --------------  ----------  ------------  --------------  ---------- 
Gross profit                            8,738               -       8,738         8,495               -       8,495 
 
Distribution costs                    (1,022)               -     (1,022)       (1,005)               -     (1,005) 
 
Administration costs 
- General administration 
 costs                                (6,701)               -     (6,701)       (6,646)               -     (6,646) 
- Restructuring 
 costs                                      -               -           -             -               -           - 
- Intangible asset 
 amortisation                               -           (102)       (102)             -           (175)       (175) 
- Fair value charge 
 relating to forward 
 exchange contracts                         -               -           -             -             (6)         (6) 
- Share based payment 
 charge                                     -            (36)        (36)             -            (40)        (40) 
Total administration 
 costs                                (6,701)           (138)     (6,839)       (6,646)           (221)     (6,867) 
                                   ----------  --------------  ----------  ------------  --------------  ---------- 
 
Operating profit/(loss)         3       1,015           (138)         877           844           (221)         623 
                                   ----------  --------------  ----------  ------------  --------------  ---------- 
 
Share of profit 
 from joint venture                       282               -         282           209               -         209 
Finance costs                           (209)               -       (209)         (226)               -       (226) 
                                   ----------  --------------  ----------  ------------  --------------  ---------- 
 
Profit/(loss) before 
 tax                            3       1,088           (138)         950           827           (221)         606 
 
Income tax (charge)/credit               (66)               -        (66)            70               -          70 
                                   ----------  --------------  ----------  ------------  --------------  ---------- 
Profit/(loss) after 
 tax from continuing 
 operations                             1,022           (138)         884           897           (221)         676 
 
Attributable to: 
 Equity holders 
 of the parent company                  1,022           (138)         884           897           (221)         676 
                                   ==========  ==============  ==========  ============  ==============  ========== 
 
 
Earnings per share: 
 Basic earnings 
 per share                      4                                   2.62p                                     2.00p 
Diluted earnings 
 per share                      4                                   2.39p                                     1.86p 
 

All of the activities of the Group are classed as continuing.

Group statement of comprehensive income

For year ended 31 March 2019

 
                                                     2019       2018 
                                                  GBP'000    GBP'000 
 
Profit for the year                                   884        676 
Other comprehensive income 
 
Items that will subsequently be reclassified 
 to profit or loss 
Foreign exchange translation differences              125      (487) 
 
Total comprehensive income attributable 
 to equity holders of the parent                    1,009        189 
                                                =========  ========= 
 

Group statement of changes in equity

For year ended 31 March 2019

 
                            Share                                          Share 
                          Capital                                          based     Profit 
                                       Share     Merger  Trans-lation    payment   and loss 
                                     premium    reserve       reserve    reserve    account      Total 
                          GBP'000    GBP'000    GBP'000       GBP'000    GBP'000    GBP'000    GBP'000 
 
Balance at 1 April 
 2017                       3,379      1,692      1,388           376        309    (1,107)      6,037 
 
Share based payment 
 charge                         -          -          -             -         40          -         40 
 
 
Total transactions 
 with owners                    -          -          -             -         40          -         40 
Profit and total 
 comprehensive income           -          -          -         (487)          -        676        189 
                        ---------  ---------  ---------  ------------  ---------  ---------  --------- 
 
Balance at 31 March 
 2018                       3,379      1,692      1,388         (111)        349      (431)      6,266 
 
Share based payment 
 charge                         -          -          -             -         36          -         36 
                        _________  _________  _________     _________  _________  _________  _________ 
 
Total transactions 
 with owners                    -          -          -             -         36          -         36 
Profit and Total 
 Comprehensive income           -          -          -           125          -        884      1,009 
                        ---------  ---------  ---------  ------------  ---------  ---------  --------- 
Balance at 31 March 
 2019                       3,379      1,692      1,388            14        385        453      7,311 
                        =========  =========  =========  ============  =========  =========  ========= 
 

Group statement of financial position

At 31 March 2019

 
                                                    2019       2018 
                                                 GBP'000    GBP'000 
Assets 
Non current 
Goodwill                                             391        391 
Intangible assets                                    401        210 
Property, plant and equipment                      4,668      4,325 
Investment in joint venture                        1,191        917 
                                               ---------  --------- 
                                                   6,651      5,843 
Current 
Inventories                                        3,040      2,867 
Trade and other receivables                        4,854      4,957 
Cash and cash equivalents                            493        692 
Corporation tax                                        6          - 
                                               ---------  --------- 
                                                   8,393      8,516 
 
 
Total assets                                      15,044     14,359 
                                               =========  ========= 
 
Liabilities 
Current 
Trade and other payables                         (3,854)    (4,349) 
Borrowings                                       (3,675)    (3,522) 
Fair value of foreign exchange contracts               -        (6) 
Corporation tax                                     (70)       (39) 
                                                 (7,599)    (7,916) 
Non-current 
Borrowings                                         (109)      (152) 
Deferred tax                                        (25)       (25) 
                                               ---------  --------- 
                                                   (134)      (177) 
 
 
Total liabilities                                (7,733)    (8,093) 
 
Net assets                                         7,311      6,266 
                                               =========  ========= 
 
Equity attributable to owners of the parent 
Share capital                                      3,379      3,379 
Share premium account                              1,692      1,692 
Merger reserve                                     1,388      1,388 
Translation reserve                                   14      (111) 
Share based payment reserve                          385        349 
Profit and loss account                              453      (431) 
Total equity                                       7,311      6,266 
                                               =========  ========= 
 

Group statement of cash flows

For year ended 31 March 2019

 
                                                                    2019       2018 
                                                                 GBP'000    GBP'000 
 
Cash flows from operating activities 
Profit after taxation from continuing operations                     884        676 
Adjustment for: 
- Depreciation                                                       575        522 
- Non-cash restructuring                                               -          - 
- Net finance costs in income statement                              209        226 
- Charge relating to foreign exchange derivative contract              -          6 
- Amortisation charge                                                102        175 
- Share based payment charge                                          36         40 
- Share of joint venture operating profit                          (282)      (209) 
- Taxation charge/(credit) recognised in income statement             66       (70) 
- Decrease/(Increase) in trade and other receivables                 229      (443) 
- (Decrease)/Increase in trade payables and other payables         (542)        950 
- Increase in inventories                                           (88)      (341) 
                                                               ---------  --------- 
 
Cash generated by operations                                       1,189      1,532 
Interest paid                                                      (246)      (220) 
Income taxes received                                                  -          9 
 
Net cash generated by operating activities                           943      1,321 
                                                               =========  ========= 
 
Cash flows from investing activities 
Proceeds of assets sold on disposal of business                        -          - 
Purchase of plant and equipment                                    (723)      (696) 
Additions in intangible assets                                     (278)          - 
Net cash used in investing activities                            (1,001)      (696) 
                                                               =========  ========= 
 
Cash flows from financing activities 
Issue of ordinary share capital                                        -          - 
Proceeds/(repayment) of overseas short term borrowing                304      (439) 
Repayment of short term borrowings                                 (361)       (60) 
Payment of finance lease liabilities                                (84)       (76) 
                                                               ---------  --------- 
Net cash used in financing activities                              (141)      (575) 
 
Net (decrease)/increase in cash and cash equivalents               (199)         50 
 
Cash and cash equivalents at beginning of year                       692        642 
                                                               ---------  --------- 
 
Cash and cash equivalents at end of year                             493        692 
                                                               =========  ========= 
 
 
   1    General information 

Tricorn Group plc and subsidiaries' (the 'Group') principal activities comprise high precision tube manipulation and systems engineering.

The Group's customer base includes major blue chip companies with world-wide activities in key market sectors, including Power Generation, Oil & Gas, Off Highway, Commercial Vehicles, Agriculture and Automotive.

Tricorn Group plc is the Group's ultimate parent company. It is incorporated and domiciled in the United Kingdom. The address of Tricorn Group plc's registered office, which is also its principal place of business is Spring Lane, Malvern, Worcestershire, WR14 1DA. Tricorn Group plc's shares are quoted on the AIM market of the London Stock Exchange.

The consolidated financial statements have been approved for issue by the Board of Directors on 31 May 2019. Amendments to the financial statements are not permitted after they have been approved.

The financial information set out in this final results announcement does not constitute statutory accounts as defined in Section 435 of the Companies Act 2006. The group income statement, the group statement of comprehensive income, the group statement of changes in equity, the group statement of financial position, the group statement of cash flows and the associated notes for the year ended 31 March 2019 have been extracted from the Group's financial statements upon which the auditor's opinion is unqualified and does not include any statement under Section 498 of the Companies Act 2006. The statutory accounts for the year ended 31 March 2019 will be delivered to the Registrar of Companies following the Group's Annual General Meeting.

   2    Accounting policies 

Basis of preparation

This financial information has been prepared under the required measurement bases specified under International Financial Reporting Standards (IFRS) and in accordance with applicable IFRS as adopted by the European Union and IFRS as issued by the International Accounting Standards Board.

The Group distinguishes between underlying and non-underlying items in its Consolidated Income Statement. Non-underlying items are material items which arise from unusual non-recurring or non-trading events. They are disclosed on the face of the Consolidated Income Statement where in the opinion of the Directors such disclosure is necessary in order to fairly present the results for the period. Non-underlying items comprise exceptional costs of Group restructuring, intangible assets amortisation and share based payment charges.

Adoption of new standards

Revenue recognition

Revenue arises from the sale of tubular components to customers. To determine whether to recognise revenue, the Group follows a 5-step process:

   1   Identifying the contract with a customer 
   2   Identifying the performance obligations 
   3   Determining the transaction price 
   4   Allocating the transaction price to the performance obligations 
   5   Recognising revenue when/as performance obligation(s) are satisfied. 

The Group contracts with customers to deliver specific products to the customer. At the start of the contract, the total transaction price is estimated as the amount of consideration to which the Group expects to be entitled in exchange for transferring the promised goods to the customer. This is a fixed sales price, discounts are not offered and amounts are not refundable once received. Control transfers at the point in time the customer takes delivery of the goods, and this is the point at which revenue is recognised. Invoices are due on receipt by the customer.

Financial instruments

IFRS 9 'Financial Instruments' replaces IAS 39 and makes changes to guidance on the classification and measurement of financial assets and introduces an 'expected credit loss' model for the impairment of financial assets. When adopting IFRS 9, the directors have considered the historical credit losses experienced in relation to trade receivables and concluded that the adoption of IFRS 9 does not have a material impact on the financial statements.

There have been no changes to the classifications of financial assets.

   3    Segmental reporting 

The Group operates two main business segments:

-- Energy: manipulated tubular assemblies for use in power generation, oil and gas and marine sectors.

-- Transportation: ferrous, non-ferrous and nylon material tubular assemblies for use in on and off-highway applications.

The financial information detailed below is frequently reviewed by the Chief Operating Decision maker.

 
 Year ended 31 March 2019                Energy   Transport-ation   Unallocated      Total 
                                        GBP'000           GBP'000       GBP'000    GBP'000 
 Revenue 
 - from external customers                5,711            17,052             -     22,763 
 - from other segments                       59                 -          (59)          - 
 Segment revenues                         5,770            17,052          (59)     22,763 
 Underlying operating profit/(loss)*        508               717         (210)      1,015 
 Intangible asset amortisation                -                 -         (102)      (102) 
 Share based payment charge                   -                 -          (36)       (36) 
 Operating profit/(loss)                    508               717         (348)        877 
 
 Share of profit from joint venture           -                 -           282        282 
 Net finance costs                         (36)             (148)          (25)      (209) 
                                       --------  ----------------  ------------  --------- 
 Profit/(Loss) before tax                   472               569          (91)        950 
                                       --------  ----------------  ------------  --------- 
 
 Other segment information: 
  Segmental assets                        3,377             9,822         1,880     15,079 
 Capital expenditure                        331               415             2        748 
 Depreciation                               202               371             2        575 
 
                    * Before intangible asset amortisation and share based payment charges 
 
   3              Segmental reporting (continued) 
 
 
 Year ended 31 March 2018                                     Energy   Transportation   Unallocated      Total 
                                                             GBP'000          GBP'000       GBP'000    GBP'000 
 
 Revenue 
 - from external customers                                     6,279           15,901             -     22,180 
 - from other segments                                             -                -             -          - 
 Segment revenues                                              6,279           15,901             -     22,180 
 Underlying operating profit/(loss)*                             604              512         (272)        844 
 Fair value charge relating to forward exchange contracts          -                -           (6)        (6) 
 Intangible asset amortisation                                     -                -         (175)      (175) 
 Share based payment charge                                        -                -          (40)       (40) 
 Operating profit/(loss)                                         604              512         (493)        623 
 
 Share of profit from joint venture                                -                -           209        209 
 Net finance costs                                              (37)            (102)          (87)      (226) 
                                                            --------  ---------------  ------------  --------- 
 Profit/(Loss) before tax                                        567              410         (371)        606 
                                                            --------  ---------------  ------------  --------- 
 
 Other segment information: 
  Segmental assets                                             3,249            9,508         1,602     14,359 
 Capital expenditure                                             299              526             3        828 
 Depreciation                                                    121              400             1        522 
 

* Before intangible asset amortisation, share based payment charges and fair value charges on foreign exchange contracts.

The Group's revenue from external customers (by destination) and its geographic allocation of total assets may be summarised as follows:

 
                                     Year ended 
                                    31 March 2019 
                  Revenue  Non-current  Current Assets  Total Assets 
                                assets 
                  GBP'000      GBP'000         GBP'000       GBP'000 
 
United Kingdom     10,877        3,678           5,047         8,725 
Europe                750            -               -             - 
North America      10,620        2,973           3,198         6,171 
Rest of World         516            -             148           148 
                 --------  -----------  --------------  ------------ 
                   22,763        6,651           8,393        15,044 
                 ========  ===========  ==============  ============ 
 
 
                                     Year ended 
                                    31 March 2018 
                  Revenue  Non-current  Current assets  Total Assets 
                              assets 
                  GBP'000      GBP'000         GBP'000       GBP'000 
 
United Kingdom     10,805        3,392           5,142         8,543 
Europe                825            -               -             - 
North America       9,861        2,451           3,159         5,610 
Rest of World         689            -             215           215 
                 --------  -----------  --------------  ------------ 
                   22,180        5,843           8,516        14,359 
                 ========  ===========  ==============  ============ 
 
 
   4    Earnings per share 

The calculation of the basic earnings per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year.

The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.

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

 
                                           31 March 2019 
                                        Weighted average  Earnings per 
                               Profit   number of shares         share 
                              GBP'000        Number '000         Pence 
 
Basic earnings per share          884             33,795          2.62 
                             --------  -----------------  ------------ 
Dilutive shares                     -              3,248             - 
Diluted earnings per share        884             37,043          2.39 
                             --------  -----------------  ------------ 
 
 
 
                                            31 March 2018 
                                       Weighted average   Earnings per 
                               Profit  number of shares          share 
                              GBP'000        Number '000         Pence 
 
Basic earnings per share          676             33,795          2.00 
                             --------  -----------------  ------------ 
Dilutive shares                     -              2,546             - 
Diluted earnings per share        676             36,341          1.86 
                             --------  -----------------  ------------ 
 
 
   4    Earnings per share (continued) 

The directors consider that the following adjusted earnings per share calculation is a more appropriate reflection of the Group's performance.

 
                                                     31 March 2019 
                                                           Weighted 
                                                            average 
                                                          number of 
                                               Profit        shares       Earnings 
                                                                         per share 
                                              GBP'000   Number '000          Pence 
 
 Basic earnings per share                         884        33,795           2.62 
                                     ----------------  ------------  ------------- 
 Amortisation of intangible asset                 102 
 Share based payment charge                        36 
 Adjusted earnings per share                    1,022        33,795           3.02 
                                     ----------------  ------------  ------------- 
 Dilutive shares                                    -         3,248              - 
 Diluted adjusted earnings per 
  share                                         1,022        37,043           2.76 
                                     ----------------  ------------  ------------- 
 
 
                                                       31 March 2018 
                                                        Weighted 
                                                         average 
                                                         number of 
                                               Profit    shares         Profit per 
                                                                        share 
                                              GBP'000   Number '000   Pence 
 
  Basic earnings per share                        676        33,795             2.00 
                                     ----------------  ------------  --------------- 
  Fair value of foreign exchange 
   contracts                                        6 
  Amortisation of intangible asset                175 
  Share based payment charge                       40 
  Adjusted earnings per share                     897        33,795             2.65 
                                     ----------------  ------------  --------------- 
  Dilutive shares                                   -         2,546                - 
  Diluted adjusted earnings per 
   share                                          897        36,341             2.47 
                                     ----------------  ------------  --------------- 
 
 
   5    Dividend 

The Board is recommending the reinstatement of a final dividend for the financial year of 0.2p per share. If approved by shareholders at the Company's Annual General Meeting, to be held on 11 September 2019, the dividend will be paid on 18 October 2019 to all shareholders who are on the register on 4 October 2019.

   6    Availability 

Copies of this announcement are available from the Company's registered office, Spring Lane, Malvern, Worcestershire, WR14 1DA, and on its website, www.tricorn.uk.com.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

FR BUGDUIUXBGCB

(END) Dow Jones Newswires

June 03, 2019 02:00 ET (06:00 GMT)

1 Year Tricorn Chart

1 Year Tricorn Chart

1 Month Tricorn Chart

1 Month Tricorn Chart

Your Recent History

Delayed Upgrade Clock