Picture of Chamberlin logo

CMH Chamberlin News Story

0.000.00%
gb flag iconLast trade - 00:00
Basic MaterialsSpeculativeMicro CapValue Trap

REG - Chamberlin PLC - Half-year Report

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20211221:nRSU2718Wa&default-theme=true

RNS Number : 2718W  Chamberlin PLC  21 December 2021

21 December 2021

AIM: CMH

 

CHAMBERLIN PLC

("Chamberlin" or "the Company" or "the Group")

 

Interim Results

for the six months ended 30 November 2021

 

Chamberlin plc (AIM: CMH) announces its interim results for the six months
ended 30 November 2021.

 

Key Points

 

·              H1 2021 operational performance significantly
improved compared to prior year with the Group delivering a profit after tax
for the first time in five years.

 

·              Revenue of £8.0m (H1 2020: £11.0m) reflects
loss of revenue attributable to BorgWarner offset by strong growth at Russell
Ductile Castings ("RDC") and Petrel, and initial revenues from new business to
consumer E-commerce brands - Emba cookware ("Emba") and Iron Foundry Weights
("IFW").

 

·              The result before tax was broadly break-even (H1
2020: £0.6m loss), with profit after tax of £0.1m (H1 2020: £0.7m loss).

 

 

Chairman, Keith Butler-Wheelhouse, commented:

 

"I am delighted to report that the difficulties of the past 18 months are now
largely behind us. The actions taken by the Company in the first half have
stabilised the Group and delivered a profit after tax for the first time in
five years. Chamberlin is now well placed to deliver profitable growth in the
second half, driven by a new strategic direction into expanding markets across
all our businesses."

 

 

The information contained within this announcement is deemed by the Company to
constitute inside information as stipulated under the UK version of the EU
Market Abuse Regulation (2014/596) which is part of UK law by virtue of the
European Union (Withdrawal) Act 2018, as amended and supplemented from time to
time.

 

 

Enquiries

 

 Chamberlin plc                                              T: 01922 707100

 Kevin Price, Chief Executive

 Alan Tomlinson, Finance Director

 Cenkos Securities plc (Nominated Adviser and Broker)        T: 020 7397 8900

 Stephen Keys, Katy Birkin

 

     Peterhouse Capital Limited (Joint Broker)          T: 020 7469 0930

     Lucy Williams

     Duncan Vasey

 

 

 

 

     Peterhouse Capital Limited (Joint Broker)          T: 020 7469 0930

     Lucy Williams

     Duncan Vasey

 

 

 

 

 

 

Chairman's Statement

 

Chamberlin plc (AIM: CMH) announces its interim results for the six months
ended 30 November 2021.

 

Revenues in the first six months reduced from £11.0m in the prior period to
£8.0m, primarily reflecting the loss of revenue attributable to BorgWarner
that ceased in the previous financial period.  Encouragingly, revenues at
both RDC and Petrel were markedly ahead of the prior year with revenue
growing, in aggregate, by 20%. RDC achieved organic revenue growth of 12%
driven by increasing demand across a number of sectors, particularly the
renewables market.

 

Despite the reduction in revenue, the operational performance of the Group
showed promising progress, with improvement from an operating loss before
non-underlying items of £0.2m in the comparative period to a broadly
break-even position in the first half. This was despite significant headwinds
associated with global supply chain issues that have caused the cost of raw
materials, energy and transportation to escalate well beyond what would be
considered to be business as usual. As a result of the swift and decisive
actions taken by the management team, Chamberlin has been able to mitigate
these adverse impacts and to protect the profitability of the Group. In
addition, in the first half, the Group has absorbed the initial marketing
costs incurred in establishing Chamberlin's two new E-commerce businesses -
Emba and IFW.

 

Following interest costs of £0.1m, the loss before taxation reduced to £0.1m
in the first half from £0.6m in the prior period. This reduction in losses
was driven by substantially improved operating profit from RDC and Petrel and
the benefits from the rationalisation of the cost base at Chamberlin &
Hill Castings and the Group's head office undertaken at the end of the
previous financial period. With the Group anticipating a return to
profitability in the second half of the year, the Group expects to begin to
utilise the significant amount of tax trading losses accumulated in prior
years, which have an estimated tax value of around £4.0m. After a tax credit
of £0.2m, the Group has reported a profit attributable to shareholders of
£0.1m (H1 2020: £0.7m loss), for the first time in five years.

 

As announced on 16 September 2021, the Company commenced a review of the use
of its substantial property assets with the objective of strengthening the
balance sheet and improving operational and investment returns from Group
resources. This review continues and ensuring that the Group has the necessary
resources to deliver on its growth strategy remains a key focus for the Board.

 

Outlook

 

Chamberlin is now confident it has a platform on which to build the business
to the next level. The initial product ranges at Chamberlin & Hill
Castings have been launched under the Group's new E-commerce brands, Emba
cookware and Iron Foundry Weights, and both have a pipeline of new products
under development at the design or prototype stage.

 

The launch of our Emba cookware at the BBC Good Food Show at the end of
November 2021 was particularly well received by consumers, who provided
positive validation of both the quality of the Emba products and the potential
level of interest in premium, UK made cast iron cookware. With the initial
product range launched and direct access to our products available through our
Emba cookware website (embacookware.co.uk) as well as via Amazon, we are now
embarking on more penetrative marketing strategies for sales direct to
consumers, together with targeted marketing to businesses. Chamberlin has a
unique opportunity in the growing UK cast iron cookware market to acquire
market share as the sole UK based manufacturer and distributor of these
products. With the in-house capability to design, manufacture and distribute
new products into a global marketplace, the Board firmly believe that further
development and investment in Emba cookware will position the brand to be a
significant contributor to growth over the coming months and years.

 

The IFW brand was launched in May 2021 and significant interest has been
generated in the product range from a number of well-respected fitness
industry market participants. Although IFW was initially successful from
direct selling to the consumer, the Board believe that the more lucrative
opportunities will derive from partnerships or commercial arrangements with
established businesses in the fitness industry, where the Group can offer
high-quality, bespoke UK made products that have a significantly reduced
carbon footprint compared to products imported from overseas. Chamberlin has
the existing capability to not only design and manufacture cast iron fitness
products but is also actively investing in repurposing its state-of-the-art
machining facility to be able to produce its new range of steel precision
machined "indestructible" dumbbells, with our unique "Shrink-Fit" assembly
technology.

 

In Chamberlin & Hill Casting's legacy markets, uncertainty continued
through the fourth quarter of the calendar year regarding the global
availability of micro-chips for the automotive sector. Despite signs of strong
consumer demand for new cars, the pace of the recovery in volumes to
pre-Covid-19 pandemic levels cannot be estimated with any degree of certainty.
Although our existing high-volume programmes are subject to factors outside of
our control, our reputation for quality and delivery has ensured that we
continue to be nominated for prestigious low-volume programmes at attractive
margins. In the UK construction sector, we continue to improve our order book
by remaining competitive on price and providing a reliable, quality UK based
solution to supply chain disruptions. The CNC machining division of Chamberlin
& Hill Castings has taken some important steps towards re-building its
customer base and backfilling idle capacity. The appointment of two new
members to the commercial team and the recent nomination for a second diesel
generator component programme give the management team confidence in a robust
recovery.

 

RDC has enjoyed a particularly successful 12-18 months, driven by a burgeoning
order book and growing pipeline of opportunities. The main driver for this
success has been a combination of reduced competition in the UK as a number of
competitor foundries have been forced out of business and, more recently, an
increasing desire to source products from the UK rather than overseas due to
the often prohibitive transportation costs, excessive lead times and the
impact on the global environment. The Board are seeking to take advantage of
this unique set of circumstances by embarking on a programme to expand both
the production capacity by 30% and types of product that can be manufactured
at RDC's facilities. Building on RDC's recent successes is a key priority for
the Board and includes exploring opportunities to design and manufacture its
own products.

 

Petrel, the Group's hazardous area-light manufacturer and distributor, has
also continued to go from strength to strength in the last 12 months. Orders
have recovered from the Covid-19 induced low in the first half of 2020, with
significant new orders secured, particularly in the defence and shipping
sectors. Management have quickly identified a market shift towards the online
distribution of its products and in recent months has developed significant
commercial agreements with key online market participants that will enable
Petrel to maintain its revenue growth potential. A further example of Petrel's
ability to respond to market needs was the launch in October 2021 of a new
portable product hire service. In addition, management continue to monitor
trends in the market by adapting Petrel's existing product range and
developing new products to expand its offering as new technology continues to
evolve.

 

The Board is confident that Chamberlin is now positioned for a growing and
profitable future and that this is expected to be reflected in shareholder
returns as the Group progresses its revised strategy.

 

 

Keith Butler-Wheelhouse

Chairman

 

 

Consolidated Income Statement

for the six months ended 30 November 2021

 

 

 Note                                                                            Unaudited                                         Unaudited                              14 months ended

six months ended
six months ended
31 May 2021

30 November 2021
30 September 2020
                                                                                 Underlying  # Non-underlying         Total        Underlying  # Non-underlying  Total    Underlying  # Non-underlying          Total
                                                                                 £000        £000              £000                £000        £000              £000     £000        £000              £000

 Revenue                                                                    2    8,013       -                 8,013               11,044      -                 11,044   26,444      -                 26,444
 Cost of sales                                                                   (6,636)     -                 (6,636)             (9,458)     -                 (9,458)  (24,262)    -                 (24,262)
 Gross profit                                                                    1,377       -                 1,377               1,586       -                 1,586    2,182       -                 2,182
 Other operating expenses                                                   7    (1,409)     50                (1,359)             (1,798)     (247)             (2,045)  (5,083)     (7,193)           (12,276)
 Operating (loss)/profit                                                         (32)        50                18                  (212)       (247)             (459)    (2,901)     (7,193)           (10,094)
 Interest receivable                                                             -           -                 -                   -           -                 -        13          -                 13

 Finance costs                                                              3    (104)       -                 (104)               (99)        -                 (99)     (310)       -                 (310)
 (Loss)/profit before tax                                                        (136)       50                (86)                (311)       (247)             (558)    (3,198)     (7,193)           (10,391)
 Tax credit/(expense)                                                       4    188         -                 188                 (104)       -                 (104)    817         -                 817
 Profit/(loss) for the period attributable to equity holders of the Parent       52          50                102                 (415)       (247)             (662)    (2,381)     (7,193)           (9,574)
 Company

 Earnings/(loss) per share:

 Basic                                                                      5    0.1p        -                 0.1p                (5.2)p      (3.1)p            (8.3)p   (13.7)p     (41.4)p           (55.1)p
 Diluted                                                                         0.1p        -                 0.1p                (5.2)p      (3.1)p            (8.3)p   (13.7)p     (41.4)p           (55.1)p

(# )Non-underlying items include restructuring costs, hedge ineffectiveness,
impairment of assets, dilapidation costs and share-based payment costs
together with the associated tax impact.

 

 

 

 

Consolidated Statement of Comprehensive Income

for the six months ended 30 November 2021

 

 

 

                                                                              Unaudited             Unaudited             14 months ended

six months ended
six months ended
31 May

30 November
30 September
2021

2021
2020
                                                                                         £000                  £000                 £000

 Profit/(loss) for the period                                                            102                   (662)                (9,574)
 Other comprehensive income
 Ineffective portion of movement in cash flow hedges recycled to income                  -                     124                  -
 statement

 
 Movements in fair value of cash flow hedges taken to other comprehensive                (69)                  (102)                650
 income

 
 Deferred tax on movements in cash flow hedges                                           17                    17                   (133)

 
 Net other comprehensive (expense)/income that may be recycled to profit and             (52)                  39                   517
 loss
                                                                                         (42)                  (611)                463

 Re-measurement (losses)/gains on pension scheme assets and liabilities

 
 Deferred tax on re-measurement (losses)/ gains on pension assets and                    8                     116                  7
 liabilities

 Net other comprehensive (expense)/ income that will not be reclassified to              (34)                  (495)                470
 profit and loss
                                                                                         (86)                  (456)                987

 Other comprehensive (expense)/income for the period net of tax

 Total comprehensive income/(expense) for the period attributable to equity
 holders of the Parent Company

                                                                                         16                    (1,118)              (8,587)

 

 

 

 

Consolidated Balance Sheet

at 30 November 2021

 

 

 

                                                Unaudited         Unaudited          31 May

30 November
30 September
2021

2021
2020
                                                £000              £000               £000
 Non-current assets
   Property, plant and equipment                2,515             6,809              2,431
   Intangible assets                            244               303                263
   Deferred tax assets                          1,402             657                1,206
                                                4,161             7,769              3,900
 Current assets
   Inventories                                  2,264             2,577              1,698
   Trade and other receivables                  3,160             4,434              3,932
   Cash at bank                                 6                 505                1,038
                                                5,430             7,516              6,668
 Total assets                                   9,591             15,285             10,568

 Current liabilities
   Financial liabilities                        2,573             3,264              1,715
   Trade and other payables                     6,429             5,937              8,031
                                                9,002             9,201              9,746
 Non-current liabilities
   Financial liabilities                        1,007             1,941              1,158
   Deferred tax liabilities                     107               57                 150
   Provisions                                   890               200                890
   Defined benefit pension scheme deficit       1,077             2,442              1,190
                                                3,081             4,640              3,388

 Total liabilities                              12,083            13,841             13,134

 Capital and reserves
   Share capital                                2,051             1,990              2,051
   Share premium                                4,720             1,269              4,720
   Capital redemption reserve                   109               109                109
   Hedging reserve                              166               (260)              218
   Retained earnings                            (9,538)           (1,664)            (9,664)
 Total equity                                   (2,492)           1,444              (2,566)

 Total equity and liabilities                   9,591             15,285             10,568

 

 

 Consolidated Cash Flow Statement

for the six months ended 30 November 2021

                                                                                    Unaudited              Unaudited              14 months   ended

six months ended
six months ended
31 May

30 November
30 September
2021

2021
2020
                                                                                    £000                   £000                   £000
 Operating activities
 Loss for the period before tax                                                     (86)                   (558)                  (10,391)
 Adjustments for:
 Interest receivable                                                                -                      -                      (13)

 Net finance costs                                                                  104                    99                     310
 Impairment charge on property, plant and equipment, inventory and receivables

                                                                                    (84)                   -                      4,632
 Dilapidations provision                                                            -                      -                      690
 Hedge ineffectiveness                                                              -                      124                    -
 Depreciation of property, plant and equipment                                      176                    483                    1,135
 Amortisation of software                                                           9                      29                     53
 Amortisation of development costs                                                  14                     10                     33
 Loss on disposal of property plant and equipment                                   -                      -                      135

 Foreign exchange rate movements                                                    (1)                    (22)                   37
 Share-based payments                                                               34                     17                     41
 Defined benefit pension contributions paid                                         (165)                  (150)                  (355)
 Group reorganisation costs paid                                                    (1,246)                -                      -
 (Increase)/decrease in inventories                                                 (566)                  13                     175
 Decrease in receivables                                                            779                    1,711                  2,036
 (Decrease)/increase in payables                                                    (442)                  (1,652)                1,009
 Corporation tax received                                                           -                      -                      129
 Net cash (outflow)/inflow from operating activities                                (1,474)                104                    (344)

 Investing activities
   Purchase of property, plant and equipment                                        (197)                  (73)                   (183)
   Purchase of software                                                             (4)                    -                      (3)
   Development costs                                                                -                      -                      (5)

 Net cash outflow from investing activities                                         (201)                  (73)                   (191)

 Financing activities
   Interest received                                                                -                      -                      13
   Interest paid                                                                    (94)                   (77)                   (261)
   Net invoice finance drawdown/(repaid)                                            1,011                  301                    (1,202)
   New share capital issued                                                         -                      -                      3,312
   Proceeds from convertible loan                                                   -                      -                      200
   Finance lease payments                                                           (274)                  (208)                  (946)

 Net cash inflow from financing activities                                          643                    16                     1,116

 Net (decrease)/increase in cash and cash equivalents

                                                                                    (1,032)                47                     581

 Cash and cash equivalents at the start of the period                               1,038                  457                    457

 Impact of foreign exchange rate movements                                          -                      1                      -

 Cash and cash equivalents at the end of the period                                 6                      505                    1,038

 Cash and cash equivalents compromise:

 Cash at bank                                                                       6                      505                    1,038

 

 

 

Consolidated Statement of Changes in Equity

for the six months ended 30 November 2021

 

                                                                 Share capital  Share premium  Capital redemption reserve  Hedging reserve  Retained earnings  Total equity

                                                                 £000           £000           £000                        £000             £000               £000

 At 1 April 2020                                                 1,990          1,269          109                         (299)            (524)              2,545
 Loss for the period                                             -              -              -                           -                (662)              (662)
 Other comprehensive income/(expense) for the period net of tax  -              -              -                           39               (495)              (456)
 Total comprehensive income/(expense)                            -              -              -                           39               (1,157)            (1,118)
 Share-based payments                                            -              -              -                           -                17                 17
 Deferred tax on share-based payments                            -              -              -                           -                -                  -
 Total of transactions with shareholders                         -              -              -                           -                17                 17
 At 30 September 2020                                            1,990          1,269          109                         (260)            (1,664)            1,444

 Loss for the period                                             -              -              -                           -                (8,912)            (8,912)
 Other comprehensive income for the period net of tax            -              -              -                           478              965                1,443
 Total comprehensive income/(expense)                            -              -              -                           478              (7,947)            (7,469)
 New share capital issued                                        61             3,451          -                           -                -                  3,512
 Share-based payments                                            -              -              -                           -                24                 24
 Deferred tax on share-based payments                            -              -              -                           -                (77)               (77)
 Total of transactions with shareholders                         61             3,451          -                           -                (53)               3,459
 At 1 June 2021                                                  2,051          4,720          109                         218              (9,664)            (2,566)

 Profit for the period                                           -              -              -                           -                102                102
 Other comprehensive expense for the period net of tax           -              -              -                           (52)             (34)               (86)
 Total comprehensive (expense)/income                            -              -              -                           (52)             68                 16
 Share-based payments                                            -              -              -                           -                34                 34
 Deferred tax on share-based payments                            -              -              -                           -                24                 24
 Total of transactions with shareholders                         -              -              -                           -                58                 58
 At 30 November 2021                                             2,051          4,720          109                         166              (9,538)            (2,492)

 

 

Notes to the Interim Financial statements

 

1          General information and accounting policies

 

The unaudited interim condensed consolidated financial statements do not
comprise the Group's statutory accounts as defined by section 434 of the
Companies Act 2006.  Statutory accounts for the 14 months ended 31 May 2021
were approved by the Board of Directors on 30 November 2021 and filed at
Companies House.  The auditor's report on those accounts was unqualified but
contained an emphasis of matter paragraph relating to a material uncertainty
regarding going concern.

 

Basis of preparation

 

The Group's financial statements have been prepared in accordance with
International Accounting Standards in conformity with the requirements of the
Companies Act 2006.

 

The condensed set of financial statements included in this half-yearly
financial report has been prepared in accordance with AIM Rules issued by the
London Stock Exchange.

 

Accounting policies

 

The principal accounting policies applied in preparing the interim Financial
Statements comply with IFRS as adopted by the European Union and are
consistent with the policies set out in the Annual Report and Accounts for the
14 months ended 31 May 2021.

 

No new standards or interpretations issued since 31 May 2021 have had a
material impact on the financial statements of the Group.

 

Going concern

The Group's detailed forecast for the year ending 31 May 2022 and budget for
the year ending 31 May 2023 reflect the Director's view of the most likely
trading conditions. The forecast and budget indicate that existing bank
facilities are expected to remain adequate.

 

The forecast and budget include revenue growth assumptions in the second half
of the year to 31 May 2022 and continuing into the year ended 31 May 2023,
which is needed to replace the lost BorgWarner contracts. These assumptions
include growth into new E-commerce and consumer-led markets relating to
fitness equipment and cookware following the recent launch of the Iron Foundry
Weights (IFW) and Emba Cookware brands.

 

The Directors have applied reasonably foreseeable downside sensitivities to
the forecast and budget, which assumes that sales growth from new E-commerce
products is 50% lower than expectations, automotive volumes remain at current
low levels and non-automotive sales growth is 50% lower than expectations. The
budget, forecast and sensitised scenario exclude the possible receipt of
compensation from BorgWarner and proceeds from the sales of under-utilised
machinery. Furthermore, the Group is reliant on an invoice finance facility to
fund its working capital needs. The renewal of the facility at the next annual
review in March 2022 cannot be guaranteed, although there are no indications
at the date of the approval of the financial statements that a renewal with
the existing provider would not be granted or that alternative providers could
not be found. In addition, the Directors have assumed that deferred settlement
terms will be agreed with HMRC in relation to PAYE arrears of £1.3m for one
subsidiary in the Group that have arisen in the period since the announcement
by BorgWarner, having already agreed deferred settlement terms with HMRC for
two subsidiaries.

 

As a consequence, after making enquiries, the Directors have an expectation
that, in the circumstances of the reasonably foreseeable downside scenarios
described above, the Group and Company have adequate resources to continue in
operational existence for the foreseeable future.

 

However, the rate at which new work can be secured to replace the lost
BorgWarner activity is difficult to predict. Furthermore, the ability to renew
or source alternative invoice finance facilities or to agree deferred
settlement terms with HMRC results in material uncertainty, which may cast
significant doubt over the ability of the Group and the Company to realise its
assets and discharge its liabilities in the normal course of business and
hence continue as a going concern.

 

The Directors continue to adopt the going concern basis, whilst recognising
there is material uncertainty relating to the above matters.

 

2              Segmental analysis

 

For management purposes, the Group is organised into two operating divisions:
Foundries and Engineering. The operating segments reporting format reflects
the Group's management and internal reporting structures for the Chief
Operating Decision Maker.

 

                                Revenue                                                Operating (loss)/ profit
                                Unaudited      Unaudited                               Unaudited     Unaudited

                                 six months    six months        14 months ended       six months    six months     14 months ended

                                ended          ended             31 May                ended         ended          31 May

                                30 November    30 September      2021                  30 November   30 September   2021

                                2021           2020                                    2021          2020

                                                                 £000                                               £000

                                £000           £000                                    £000          £000

 Foundries                      6,469          9,958             23,321                120           201            (1,931)
 Engineering                    1,544          1,086             3,123                 193           21             191
 Segmental results              8,013          11,044            26,444                313           222            (1,740)
 Shared costs                                                                          (345)         (434)          (1,161)
 Non-underlying items (Note 7)                                                         50            (247)          (7,193)
 Net finance costs                                                                     (104)         (99)           (297)
 Loss before tax                                                                       (86)          (558)          (10,391)

 

The Foundries segment is a supplier of iron castings, in raw or machined form,
to a variety of industrial customers who incorporate the castings into their
own products or carry out further machining or assembly operations on the
castings before selling them on.  The Engineering segment provides
manufactured hazardous area lighting products to distributors and end-users.

 

Financing and income tax are managed on a Group basis and are not allocated to
operating segments.

 

3              Finance costs

                                                    Unaudited          Unaudited          14 months     ended

six months ended
six months ended
31 May

30 November
30 September

                  2021
                                                    2021               2020
                                                    £000               £000               £000
 Interest on bank financing facilities              (23)               (52)               (103)
 Interest expense on lease liabilities              (71)               (25)               (158)
 Net interest on defined benefit pension liability  (10)               (22)               (49)
                                                    (104)              (99)               (310)

 
 
 

 

4              Income tax expense

 

An estimated effective rate of tax for the six months to 30 November 2021 of
218.6% (30 September 2020: 18.6%) has been used in these interim statements.
This rate differs to the standard corporation tax rate of 19% due primarily
due to the recognition of a deferred tax asset on certain trading losses,
accelerated capital allowances and short-term timing differences. The
corporation tax rate remained at 19% for the 14 months ended 31 May 2021.

 

5              Earnings/(loss) per share

 

The calculation of earnings/(loss) per share is based on the profit/(loss)
attributable to shareholders and the weighted average number of ordinary
shares in issue. In calculating the diluted loss per share, adjustment has
been made for the dilutive effect of outstanding share options where
applicable. Underlying earnings/(loss) per share, which excludes
non-underlying items and the related tax thereon as disclosed in Note 7, as
analysed below, has been disclosed as the Directors believe this allows a
better assessment of the underlying trading performance of the Group.

 

                                                       Unaudited          Unaudited          14 months    ended

                                                       six months ended   six months ended   31 May

                                                       30 November        30 September       2021

                                                       2021               2020
                                                       £000               £000               £000
 Profit/(loss) after tax for basic earnings per share  102                (662)              (9,574)
 Non-underlying operating items                        (50)               247                7,193
 Taxation effect of the above                          -                  -                  -

 Profit/(loss) for underlying earnings per share       52                 (415)              (2,381)

 

                                                      Unaudited          Unaudited          14 months    ended

                                                      six months ended   six months ended   31 May

                                                      30 November        30 September       2021

                                                      2021               2020
                                                      000                000                000
 Weighted average number of ordinary shares           69,625             7,958              17,387
 Adjustment to reflect dilutive shares under option   3,581              217                3,798

 Diluted weighted average number of ordinary shares   73,206             8,175              21,185

 

There is no adjustment for the shares under option in the diluted loss per
share calculation for the six months ended 30 September 2020 and the 14
months ended 31 May 2021 as they are required to be excluded from the weighted
average number of shares as they are anti-dilutive.

 

6              Pensions

 

The Group operates a defined benefit pension scheme and a defined contribution
pension scheme on behalf of its employees. For the defined contribution
scheme, contributions paid in the period are charged to the income
statement.  For the defined benefit scheme, actuarial calculations are
performed in accordance with IAS 19 in order to arrive at the amounts to be
charged in the income statement and recognised in the statement of
comprehensive income.  The defined benefit scheme is closed to new entrants
and future accrual.

 

Under IAS 19, the Group recognises all movements in the actuarial funding
position of the scheme in each period.  This is likely to lead to volatility
in shareholders' equity from period to period.

 

The IAS 19 figures are based on a number of actuarial assumptions as set out
below, which the actuaries have confirmed they consider appropriate.  The
projected unit credit actuarial cost method has been used in the actuarial
calculations.

 

                                30 November  30 September  31 May

                                2021         2020          2021

 Salary increases               n/a          n/a           n/a
 Pension increases (post 1997)  3.2%         2.8%          3.1%
 Discount rate                  1.6%         1.4%          1.85%
 Inflation assumption - RPI     3.3%         2.85%         3.2%
 Inflation assumption - CPI     2.6%         1.95%         2.5%

 

The demographic assumptions used for 30 November 2021 were the same as those
used at 31 May 2021, and were based on the last full actuarial valuation
performed as at 31 March 2019. The contributions expected to be paid during
the year to 31 May 2022 are £335,000. The next triennial valuation is due as
at 31 March 2022.

 

The defined benefit scheme funding has changed under IAS 19 as follows:

 

                                                  Unaudited                         Unaudited

                                       30 November                      30 September                       31 May

 Funding status                        2021                            2020                                2021

                                       £000                            £000                                £000
 Scheme assets at end of period        16,156                          15,789                              15,601

 Benefit obligations at end of period  (17,233)                        (18,231)                            (16,791)
 Deficit in scheme                     (1,077)                         (2,442)                             (1,190)
 Related deferred tax asset            269                             415                                 297
 Net pension liability                 (808)                           (2,027)                             (893)

The reduction in the net pension liability since 31 May 2021 is mainly due to
employer contributions and investment returns partially offset by an increase
in the value of liabilities as a consequence of a reduction in bond yields
reducing the discount rate.

 

7              Non-underlying items

                                                    Unaudited                            Unaudited          14 months    ended

                                                    six months ended                     six months ended   31 May

                                                    30 November                          30 September       2021

                                                    2021                                 2020
                                                    £000                                 £000               £000
 Group reorganisation                               -                                    106                1,310
 Adviser costs relating to corporate restructuring  -                                    -                  520
 Hedge ineffectiveness                              -                                    124                -
 Impairment of property, plant and equipment        -                                    -                  3,809
 Impairment of inventory and receivables            (84)                                 -                  823
 Dilapidations provision                            -                                    -                  690
 Share-based payment charge                         34                                   17                 41
 Non-underlying operating income/(costs)            (50)                                 247                7,193
 Taxation
 - tax effect of non-underlying costs                                    -       -                                       -

                                                                         (50)    247                                     7,193

 

In the six months ended 30 November 2021, the Group secured the recovery of
receivables of £84,000 that had previously been impaired.

 

8              Net debt

                                              Unaudited     Unaudited

                                              30 November   30 September   31 May

                                              2021          2020           2021
                                              £000          £000           £000
 Financial liabilities
 Net cash                                     (6)           (505)          (1,038)
 Lease liabilities                            1,065         1,003          1,050
 Invoice finance liability                    1,508         2,261          665
 Net debt due in less than one year           2,567         2,759          677

 Lease liabilities due in more than one year  1,007         1,941          1,158

 Net debt                                     3,574         4,700          1,835

 

 

9              Interim report

 

This interim results statement is available on the Group's website,
www.chamberlin.co.uk.

 

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 (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR TMBBTMTTTTFB

Recent news on Chamberlin

See all news