Not logged in
  Home   Markets   Shares   Funds   Portfolio   Toolbox   Charting   Alerts   Directory   
 Admin   

Fri 23 Sep 2011, 8:00 BCK - Blackstar Group SE - Interim results for the six months ended 30 June
BCK
BCK                                                                             
BCK - Blackstar Group SE - Interim results for the six months ended 30 June     
2011                                                                            
Blackstar Group SE                                                              
Previously Blackstar Group PLC                                                  
(Incorporated in England and Wales)                                             
(Company number SE 30)                                                          
(registered as an external company with limited liability in the Republic       
of South Africa under registration number 2011/008274/10)                       
Share code: BCK                                                                 
ISIN: GB00B0W3NL87                                                              
("Blackstar" or "the Company")                                                  
Blackstar Group SE: Interim results for the six months ended 30 June 2011       
Directors` statement                                                            
Highlights                                                                      
- Successful secondary listing on the Altx of the JSE Limited and capital       
raising of R100 million                                                         
- Sale of subsidiary Ferro for GBP18.2 million, which will generate a           
return of 4.0 times money                                                       
- Special dividend of GBP5.5 million to be declared                             
Overview                                                                        
The six months to the end June have been a busy period of progress for          
Blackstar. We began the process of completing a secondary listing on the        
Altx of the JSE Limited which culminated in a capital raising and               
successful listing on 12 August 2011. Blackstar raised R100 million through     
the issue of new shares to South African investors as part of the secondary     
listing process.                                                                
During the period under review, Blackstar reduced its exposure to the steel     
sector by selling its carbon steel division, Baldwins, out of KMG Steel         
Services Centres (Pty) Limited ("KMG") to Robor (Pty) Limited ("Robor") for     
an issue of 5% of the equity share capital in Robor. Robor has a solid          
market position and has remained profitable despite the downturn in the         
industrial sector in South Africa and is dividend paying. The Robor             
transaction has allowed a restructuring of the KMG group, including closure     
of the head office and a separation of the two remaining divisions, Global      
Roofing Solutions ("GRS") and Stalcor, into independent operating               
companies.                                                                      
This will allow Blackstar to separate our steel interests into three            
distinct companies:                                                             
- Robor - South Africa`s largest tube and pipe manufacturer;                    
- Global Roofing Solutions - the largest steel roofing and cladding company     
in South Africa; and                                                            
- Stalcor - one of the three appointed distributors of stainless steel and      
aluminium in South Africa.                                                      
GRS is a profitable and well managed business with attractive prospects in      
Southern Africa. Stalcor has struggled in the operating environment             
prevalent within the steel sector in South Africa due to the trading nature     
of its business. This trading environment has led to very tight working         
capital conditions, however we anticipate that the business should have         
stabilised by the end of 2011.  Blackstar intends to exit from Stalcor in       
the short to medium term.                                                       
Litha Healthcare Group Limited ("Litha"), in which Blackstar holds a 39%        
interest, continued to perform well over the period ended June 2011. During     
the past six months Litha completed a number of small acquisitions within       
the pharmaceutical sector which increased the critical mass in the Litha        
Pharma division. The business continues to trade well and recently              
announced its interim results where it had grown earnings per share by 57%.     
Blackstar, together with management, are currently looking at numerous          
acquisition opportunities for Litha.                                            
Annexure A provides a breakdown by investment of Blackstar`s intrinsic net      
asset value of GBP95.3 million (R1.1 billion) as at 31 August 2011. This        
assists readers in understanding the true inherent value of each investment     
held by Blackstar. The annexure has been prepared as at 31 August 2011 in       
order to reflect the effect of the R100 million share issue arising on the      
secondary listing.                                                              
The balance of Blackstar`s investments performed in line with expectations      
and have not changed materially.                                                
Post Balance Sheet Events                                                       
On 15 August 2011, Blackstar announced the sale of its 54% interest in          
Ferro Industrial Products (Pty) Limited ("Ferro") for GBP18.2 million. The      
sale is still subject to certain conditions, however we expect the              
transaction to close by the end of October 2011. The realisation will           
generate a return of 4.0 times money and an internal rate of return of 72%      
in Pounds Sterling.                                                             
Blackstar, through its 100% held subsidiary, Blackstar Real Estate (Pty)        
Limited ("BRE"), also announced on 5 September 2011 that it has entered         
into an agreement to purchase a commercial property in Midrand, Gauteng,        
South Africa for GBP5.3 million (R58 million). The property will be held        
through a new property holding company ("Newco") with BRE owning 70% of the     
ordinary shares and Litha owning 30% of the ordinary shares. The property       
will be occupied by a large portion of Litha`s operations within Gauteng.       
Litha has entered into a 12 year lease on the property with Newco.              
Blackstar secured GBP4.1 million (R45 million) of debt funding from Rand        
Merchant Bank, to be held in Newco over 10 years.                               
Financial Review                                                                
As a result of the sale of Baldwins and impending sale of Ferro, the            
results of these two businesses have been separately disclosed within the       
income statement under the heading "profit from discontinued operations"        
and comparatives have been restated. The profit from discontinued               
operations amounted to GBP3.0 million, of which Baldwins contributed GBP1.4     
million and Ferro GBP1.6 million.                                               
The operating profit before net investments of GBP2.3 million for the six       
months ended 30 June 2011 therefore comprises the results of the remaining      
trading businesses - GRS and Stalcor as well as net gains on associates.        
Blackstar`s share of profit from associates amounted to GBP1.5 million, of      
which Litha contributed the majority of the profit. An exceptional gain of      
GBP2.2 million has been recognised under net gains from associates on           
dilution of Blackstar`s shareholding in Litha. Blackstar`s shareholding was     
diluted by 6% to 39% as a result of Litha issuing shares to non-controlling     
shareholders in order to implement Litha`s acquisition of the remaining 49%     
of Litha Healthcare Holdings (Pty) Limited. This reported operating profit      
before net investments of GBP2.3 million is after impairments of GBP768 000     
on GRS goodwill, and GBP286 000 on Stalcor`s intangible assets, recognised      
as a result of the businesses not performing as anticipated due to slower       
market conditions.                                                              
A net loss of GBP1.6 million was recognised on investments and, in the          
main, includes an unrealised loss of GBP1.5 million arising on the fair         
valuing of the derivative investment in a services company.                     
The profit after tax from continued and discontinued operations for the six     
months ended 30 June 2011 amounted to GBP1.4 million. The Group reported a      
profit attributable to equity holders of the parent of GBP1.0 million and       
basic and diluted earnings of 1.27 pence per share.                             
Ferro has been presented as a disposal group held for sale and thus its         
assets of GBP31.3 million and liabilities of GBP17.4 million have been          
separately disclosed on the balance sheet as at 30 June 2011. This              
presentation explains the significant decline in individual categories of       
assets and liabilities presented within the balance sheet as at 30 June         
2011 when compared to prior reporting periods.                                  
Total equity attributable to equity holders amounted to GBP83.1 million as      
at 30 June 2011 and the Group reported a net asset value per share of 111       
pence.                                                                          
The Group generated cash of GBP1.5 million from operating activities in the     
six month period to 30 June 2011. Cash and cash equivalents decreased by        
GBP7.8 million during the period. Significant cash flow movements during        
the period included a cash inflow of GBP12.2 million on disposal of             
Baldwins and a cash outflow of GBP15.7 million of other financial               
liabilities, mainly as a result of KMG`s settlement of the inventory            
financing facility.                                                             
Transfer to Malta                                                               
Following approval by Blackstar`s shareholders on 22 June 2011, Blackstar       
converted into a Societas Europaea or European public limited liability         
company on 27 June 2011. Following this conversion, the Company will be         
able to transfer its registered office from England and Wales to another        
member country of the European Union. This will lessen the administrative,      
legal and auditing costs which arise from it having its registered office       
in the United Kingdom and its tax residence and principal establishment in      
Luxembourg. The Directors plan to propose to Shareholders shortly that          
Blackstar transfer its registered office and tax establishment to Malta,        
which is the most efficient jurisdiction for the Company with respect to        
distributions to Shareholders.                                                  
Special Dividend                                                                
Following the closure of the Ferro transaction and the transfer to Malta        
(which is still subject to shareholder approval), the Board of Blackstar        
intends paying a special dividend of GBP5.5 million to its shareholders in      
line with our recent announcement on the Company`s capital management           
policy. This equates to 6.5 pence per share. Including this special             
dividend, Blackstar will have returned GBP18.5 million to investors since       
inception.                                                                      
Outlook                                                                         
Over the past two years, the Board of Blackstar has been focused on closing     
the discount between net asset value and share price as well as increasing      
the tradability of the Blackstar shares. Largely due to the Company`s on-       
going buy-back policy and the commencement of dividend declarations,            
Blackstar`s share price increased some 10% during the period under review       
from 77 pence to 85 pence. From June 2009 to June 2011 the share price has      
appreciated 52%. Since listing on Altx of the JSE in South Africa, the          
Blackstar share price in South Africa has risen 10%.                            
An important variable to Blackstar`s results is the Pound Sterling/South        
African Rand exchange rate which is volatile during these uncertain times.      
The Board of Blackstar is now focussing on growing the asset base and scale     
of the Group. Blackstar has an active pipeline and hopes to conclude            
further transactions in the near term. The company has a strong balance         
sheet.                                                                          
Despite the fact that the operating environment for many of the Blackstar`s     
subsidiaries and investments remains subdued, the Company`s interests are       
well managed and have good prospects for the future.                            
Andrew Bonamour                                                                 
23 September 2011                                                               
Annexure A                                                                      
Intrinsic Net Asset Value as at 31 August 2011                                  
                                                   Unaudited     Unaudited      
                                                   GBP`000         R`000        
Litha Healthcare Group Limited                      32,776       372,244        
Ferro Industrial Products (Pty) Limited             18,182       200,076        
Global Roofing Solutions (Pty) Limited and Stalcor                              
division                                            14,616       166,000        
Services derivative                                 9,120        103,578        
Robor (Pty) Limited                                 4,403        50,000         
Other unlisted                                      3,379        38,374         
Other listed                                        2,480        28,171         
Cash and cash equivalents                           10,315       117,151        
Net asset value                                     95,271     1,075,594        
Net asset value per share (in Sterling/Rand)        1.12         12.61          
Notes                                                                           
1 For the purposes of determining the intrinsic values listed investments       
on recognised stock exchanges are valued using quoted bid prices at 31          
August 2011 and unlisted investments are shown at directors` valuation,         
determined using the discounted cash flow methodology. This methodology         
uses reasonable assumptions and estimations of cash flows and terminal          
values, and applies an appropriate risk-adjusted discount rate that             
quantifies the investment`s inherent risk to calculate a present value.         
Given the subjective nature of valuations, the Group is cautious and            
conservative in determining the valuations and has a track record of            
selling its unlisted investments above the levels at which it values them.      
2 Cash represents cash at the centre and excludes cash held by                  
subsidiaries.                                                                   
3 All amounts have been translated using the closing exchange rates at 31       
August 2011, with the exception of the investment in Ferro, which has been      
translated from South African Rand to Pound Sterling using the exchange         
rate per the forward foreign exchange contract entered into by the Group.       
4 Other unlisted comprises investments in Adreach (Pty) Limited, Blackstar      
Real Estate (Pty) Limited, Navigare Securities (Pty) Limited and FBDC           
Investors Offshore L.P ("Facebook") amongst others.                             
5 Other listed comprises investments in Shoprite Holdings Limited and           
Wallberg Blackstar African Fund amongst others.                                 
6 Proceeds from the sale of investment in Ferro Industrial Products (Pty)       
Limited are expected to be realised by October 2011. The services               
derivative investment is expected to be realised in the first half of 2012.     
7 The decline in intrinsic net asset value since 31 December 2010 is due to     
depreciation of the South African Rand against Pound Sterling since 31          
December 2010, declines in the market value of Litha Healthcare Group           
Limited and the valuation of the Stalcor division as well as the                
dilutionary effect of the R100 million issue of shares at 85 pence per          
share.                                                                          
Consolidated income statement                                                   
for the six months ended 30 June 2011                                           
As restated*   As restated*       
                            Unaudited            Unaudited       Unaudited      
                    Six months to 30     Six months to 30         Year to       
                                 June                 June     31 December      
2011                 2010            2010      
                              GBP`000              GBP`000         GBP`000      
Continuing operations                                                           
Revenue                         49,303               48,429          97,294     
Cost of sales                 (42,450)             (40,783)        (84,286)     
Gross profit                     6,853                7,646          13,008     
Sales and distribution costs   (1,226)                (867)         (1,654)     
Administrative expenses                                                         
- Trading businesses                                                            
Administrative expenses         6,401)              (7,574)        (16,099)     
Impairment of goodwill           (768)                    -         (2,808)     
Impairment of intangible assets   (286)                   -           (732)     
(7,455)           (7,574)        (19,639)      
Other income - Trading businesses     356                88             354     
Net gain in respect of associates                                               
Share of profits of associates      1,537               281           1,539     
Exceptional gain on dilution of                                                 
interest in associate               2,188                 -               -     
                                   3,725               281           1,539      
Operating profit /(loss)                                                        
before net investment (loss)/income 2,253             (426)         (6,392)     
Net investment (loss)/ income                                                   
Net (losses)/gains on                                                           
investments                    (1,573)                  733           5,666     
Fees, dividends and interest                                                    
from loans, receivables                                                         
and investments                    481                  986           1,247     
                              (1,092)                1,719           6,913      
Administrative expenses                                                         
- Investments                                                                   
Impairment of goodwill               -                    -         (3,500)     
Other administrative expenses  (1,900)              (1,248)         (3,217)     
(1,900)              (1,248)         (6,717)      
Other income                        -                1,926           1,758      
(Loss)/profit from operations    (739)                1,971         (4,438)     
Finance income                      63                  145             248     
Finance costs                    (780)              (1,472)         (2,719)     
(Loss)/profit before taxation  (1,456)                  644         (6,909)     
Taxation                         (133)                  512         (1,541)     
(Loss)/profit from                                                              
continuing operations          (1,589)                1,156         (8,450)     
Discontinued operations                                                         
Profit/(loss) from discontinued                                                 
operations net of taxation       2,976                1,326         (4,719)     
Profit/(loss) for the period     1,387                2,482        (13,169)     
Profit/(loss) for the                                                           
period attributable to:                                                         
Equity holders of the parent       950                2,419        (11,121)     
Non-controlling interests          437                   63         (2,048)     
                                1,387                2,482        (13,169)      
Basic and diluted                                                               
earnings/(losses) per ordinary                                                  
share attributable to equity                                                    
holders (in pence)                1.27                 3.08         (14.39)     
Basic and diluted                                                               
(losses)/earnings per                                                           
ordinary share attributable to                                                  
equity holders from continuing                                                  
operations (in pence)           (1.98)                 2.05          (7.41)     
Headline earnings                                                               
reconciliation                                                                  
                                   Unaudited   As        As                     
                                   Six         restated* restated*              
                                   months to   Unaudited Unaudited              
30 June     Six       Year to                
                                   2011        months to 31                     
                                   GBP`000     30 June   December               
                                               2010      2010                   
GBP`000   GBP`000                
Profit/(loss) for the period        950                                         
attributable to equity                          2,419     (11,121)              
holders of the parent                                                           
Adjusted for:                                                                   
Exceptional gain on dilution        (2,188)                                     
of interest in associate                        -         -                     
Gain on disposal of                 (2,970)     -         -                     
discontinued operation                                                          
Gain on deemed disposal of a        -           (870)     (870)                 
subsidiary                                                                      
Impairment of intangible            286         -         1,729                 
assets                                                                          
Impairment of goodwill              768         -         10,003                
Reclassification adjustments        -           (2,732)   (2,684)               
from other comprehensive                                                        
income                                                                          
Non-headline items included         (1)         169       168                   
in equity accounted profits                                                     
of associates                                                                   
Loss/(profit) on disposal of        18          (1)       (25)                  
property, plant and                                                             
equipment                                                                       
Total tax effects of                (85)        -         (477)                 
adjustments                                                                     
Total non-controlling               31          -         (163)                 
interests` effects of                                                           
adjustments                                                                     
Headline losses                     (3,191)     (1,015)   (3,440)               
Basic and diluted headline          (4.26)      (1.29)    (4.45)                
losses per ordinary share                                                       
attributable to equity                                                          
holders (in pence)                                                              
*    Comparative information for the periods ended 30 June 2010 and 31          
December 2010 were restated to present income generated and expenses            
incurred by discontinued operations (Baldwins Steel division and Ferro)         
separately from continuing operations.                                          
         Disclosure of headline earnings has been provided in accordance        
with the JSE Listing Requirements.                                              
Consolidated statement of comprehensive income                                  
for the six months ended 30 June 2011                                           
                               Unaudited         Unaudited         Audited      
                        Six months to 30     Six months to         Year to      
                                    June           30 June     31 December      
2011              2010            2010      
                                 GBP`000           GBP`000         GBP`000      
Profit/(loss) for the period        1,387             2,482        (13,169)     
Other comprehensive (loss)/income:                                              
Currency translation                                                            
differences on investments                                                      
and Rand denominated assets                                                     
and liabilities                   (2,132)           (1,326)           3,342     
Currency translation                                                            
differences on translation of                                                   
foreign subsidiaries and associates (531)              (32)           1,300     
Share of other comprehensive                                                    
income of associates                    -                 -               -     
Income tax relating to components                                               
of other comprehensive income           -                 -               -     
Net comprehensive                                                               
(loss)/income recognised                                                        
directly in equity                (2,663)           (1,358)           4,642     
Total comprehensive                                                             
(loss)/income for the period      (1,276)             1,124         (8,527)     
Attributable to:                                                                
Equity holders of the parent      (1,885)             1,110         (6,216)     
Non-controlling interests             609                14         (2,311)     
                                 (1,276)             1,124         (8,527)      
Consolidated statement of changes in equity                                     
for the six months ended 30 June 2011                                           
                                                                   Foreign      
                                      Capital                     currency      
Share     redemption     Retained     translation      
                       capital        reserve     earnings         reserve      
                       GBP`000        GBP`000      GBP`000         GBP`000      
Balance at 31 December                                                          
2009                     53,023         30,156        8,976           9,594     
Total comprehensive                                                             
income/(loss) for the period                                                    
Profit for the period         -              -        2,419               -     
Other comprehensive loss                                                        
for the period                -              -            -         (1,309)     
                             -              -        2,419         (1,309)      
Charge for share-based payment   -           -           21               -     
Buy-back of ordinary shares(1,660)       1,660      (1,709)               -     
Cancellation of capital                                                         
redemption reserve fund       -       (30,156)       30,156               -     
Arising on acquisition of                                                       
subsidiary                    -              -            -               -     
Reduction in non-controlling                                                    
interests arising on acquisition                                                
of additional interests in                                                      
subsidiary                    -              -           14               -     
Arising on deemed disposal                                                      
of subsidiary on additional                                                     
shares being issued by the                                                      
subsidiary                    -              -            -             105     
Reduction in non-controlling                                                    
interests arising on conversion                                                 
of preference shares held in                                                    
a subsidiary into ordinary                                                      
shares                        -              -      (1,907)               -     
Balance at 30 June 2010   51,363         1,660       37,970           8,390     
Total comprehensive                                                             
(loss)/income for the period                                                    
Loss for the period           -              -     (13,540)               -     
Other comprehensive                                                             
income/(loss) for the period     -           -            -           6,214     
-           -     (13,540)           6,214      
Charge for share based payment   -           -            2               -     
Buy-back of ordinary                                                            
shares                     (1,233)       1,233      (1,370)               -     
Interim dividend paid            -           -        (493)               -     
                                                         Non-                   
                              Attributable to     controlling        Total      
                               equity holders       interests       equity      
GBP`000         GBP`000      GBP`000      
Balance at 31 December 2009            101,749         (1,994)       99,755     
Total comprehensive income/(loss)                                               
for the period                                                                  
Profit for the period                    2,419              63        2,482     
Other comprehensive loss for the period   (1,309)         (49)      (1,358)     
                                        1,110              14        1,124      
Charge for share-based payment              21               8           29     
Buy-back of ordinary shares            (1,709)               -      (1,709)     
Cancellation of capital                                                         
redemption reserve fund                      -               -            -     
Arising on acquisition of subsidiary         -          10,122       10,122     
Reduction in non-controlling                                                    
interests arising on                                                            
acquisition of additional                                                       
interests in subsidiary                     14            (14)            -     
Arising on deemed disposal of                                                   
subsidiary on additional shares being                                           
issued by the subsidiary                   105        (10,192)     (10,087)     
Reduction in non-controlling                                                    
interests arising on conversion                                                 
of preference shares held in a                                                  
subsidiary into ordinary shares        (1,907)           1,907            -     
Balance at 30 June 2010                99, 383           (149)       99,234     
Total comprehensive (loss)/income                                               
for the period                                                                  
Loss for the period                   (13,540)         (2,111)     (15,651)     
Other comprehensive income/(loss)                                               
for the period                           6,214           (214)        6,000     
                                      (7,326)         (2,325)      (9,651)      
Charge for share-based payment               2               -            2     
Buy-back of ordinary shares            (1,370)               -      (1,370)     
Interim dividend paid                    (493)               -        (493)     
                                                                   Foreign      
                                      Capital                     currency      
                         Share     redemption     Retained     translation      
Capital        reserve     earnings         reserve      
                       GBP`000        GBP`000      GBP`000         GBP`000      
Balance at 31 December                                                          
2010                     50,130          2,893       22,569          14,604     
Total comprehensive                                                             
income/(loss) for the period                                                    
Profit for the period            -           -          950               -     
Other comprehensive                                                             
(loss)/income for the period     -           -            -         (2,835)     
                                -           -          950         (2,835)      
Release of foreign                                                              
currency translation                                                            
reserve on disposal of                                                          
investments                      -           -           58            (58)     
Reduction in non-controlling                                                    
interests arising on subsidiaries                                               
buy-back of shares from                                                         
non-controlling shareholders     -           -      (4,577)               -     
Final dividend paid              -           -        (673)               -     
Balance at 30 June 2011     50,130       2,893       18,327          11,711     
Non                  
                               Attributable to     controlling       Total      
                                equity holders        Interest      equity      
                                       GBP`000         GBP`000     GBP`000      
Balance at 31 December 2010              90,196         (2,474)      87,722     
Total comprehensive income/(loss)                                               
for the period                                                                  
Profit for the period                       950             437       1,387     
Other comprehensive (loss)/income                                               
for the period                          (2,835)             172     (2,663)     
                                       (1,885)             609     (1,276)      
Release of foreign currency                                                     
translation reserve on                                                          
disposal of investments                       -               -           -     
Reduction in non-controlling                                                    
interests arising on                                                            
subsidiaries buy-back of shares                                                 
from non-controlling shareholders       (4,577)           4,577           -     
Final dividend paid                       (673)               -       (673)     
Balance at 30 June 2011                  83,061           2,712      85,773     
An interim dividend of 0.65 pence per ordinary share was declared on 21         
September 2010 and paid on 20 November 2010.                                    
A final dividend of 0.90 pence per ordinary share was declared on 21 April      
2011 and paid on 26 May 2011.                                                   
Consolidated balance sheet                                                      
as at 30 June 2011                                                              
                                   Unaudited     Unaudited         Audited      
                                     30 June       30 June     31 December      
2011          2010            2010      
                                     GBP`000       GBP`000         GBP`000      
Non-current assets                                                              
Property, plant and equipment           9,684        19,368          21,666     
Goodwill                               13,829        27,243          18,835     
Intangible assets                       4,128        14,420          13,281     
Investments in associates              17,422        11,998          14,637     
Investments classified as loans                                                 
and receivables                           448           794             873     
Investments at fair value through                                               
profit and loss                         8,997         7,774          12,056     
Other financial assets                     16             -              52     
Deferred tax assets                       108         1,729             125     
                                      54,632        83,326          81,525      
Current assets                                                                  
Investments classified as loans and                                             
receivables                             2,614           220             502     
Investments at fair value through                                               
profit and loss                         7,868         1,489             545     
Other financial assets                      -           139              26     
Current tax assets                         28           518             423     
Trade and other receivables            22,836        35,667          25,105     
Inventories                            19,699        43,432          27,006     
Cash and cash equivalents              10,844        32,840          19,196     
63,889       114,305          72,803      
Assets in disposal group classified as                                          
held for sale                          31,372             -               -     
                                      95,261       114,305          72,803      
Total assets                          149,893       197,631         154,328     
Non-current liabilities                                                         
Borrowings                            (2,038)      (11,125)        (12,538)     
Other financial liabilities           (1,488)       (4,402)         (3,937)     
Provisions                              (171)          (66)           (197)     
Deferred tax liabilities              (1,935)       (4,357)         (4,733)     
                                     (5,632)      (19,950)        (21,405)      
Current liabilities                                                             
Borrowings                               (61)      (10,574)         (1,295)     
Other financial liabilities           (8,268)      (31,263)        (25,540)     
Provisions                               (11)             -           (288)     
Current tax liabilities                 (108)       (1,768)           (442)     
Trade and other payables             (30,010)      (30,938)        (17,635)     
Bank overdrafts                       (2,614)       (3,904)             (1)     
                                    (41,072)      (78,447)        (45,201)      
Liabilities directly associated with                                            
assets in disposal group                                                        
classified as held for sale          (17,416)             -               -     
                                    (58,488)      (78,447)        (45,201)      
Total liabilities                    (64,120)      (98,397)        (66,606)     
Total net assets                       85,773        99,234          87,722     
Equity                                                                          
Share capital                          50,130        51,363          50,130     
Capital redemption reserve              2,893         1,660           2,893     
Foreign currency translation reserve   11,711         8,390          14,604     
Retained earnings                      18,327        37,970          22,569     
Total equity attributable to                                                    
equity holders                         83,061        99,383          90,196     
Non-controlling interest                2,712         (149)         (2,474)     
Total equity                           85,773        99,234          87,722     
Net asset value per share (in pence)      111           130             121     
Consolidated cash flow statement                                                
for the six months ended 30 June 2011                                           
                               Unaudited         Unaudited         Audited      
                           Six months to     Six months to         Year to      
                                 30 June           30 June     31 December      
2011              2010            2010      
                                 GBP`000           GBP`000         GBP`000      
Cash flow from operating activities                                             
Cash generated/(absorbed)                                                       
by operations                       4,127             (865)          13,795     
Interest received                     180               243             461     
Interest paid                     (1,845)           (2,180)         (4,525)     
Dividends received                      -             5,789           5,798     
Taxation paid                       (983)             (457)         (2,645)     
Cash generated by operating                                                     
activities                          1,479             2,530          12,884     
Cash flow from investing activities                                             
Purchase of property, plant                                                     
and equipment                       (917)             (830)         (2,748)     
Additions to investments                                                        
classified as loans and receivables  (1,653)              -           (746)     
Purchase of investments at                                                      
fair value through profit and loss   (2,914)        (2,133)         (5,019)     
Acquisition of subsidiaries             -                 -           (176)     
Cash outflow on acquisition of                                                  
subsidiary and subsequent                                                       
deemed disposal                         -           (4,950)         (4,950)     
Proceeds from disposal of                                                       
property, plant and equipment           8                28             127     
Proceeds from disposal of investments  1,182         15,918          21,667     
Disposal of discontinued                                                        
operation, net of cash disposed of    12,168              -               -     
Cash generated by investing                                                     
activities                             7,874          8,033           8,155     
Cash flow from financing activities                                             
Proceeds from borrowings                   -              -           1,312     
Repayment of borrowings                (795)        (4,197)        (14,866)     
Movement in other financial                                                     
liabilities (including short-term                                               
funding facilities)                 (15,707)          7,170         (2,232)     
Buy-back of ordinary shares                -        (1,709)         (3,079)     
Issue of shares                            -              -               -     
Dividends paid to equity                                                        
holders of the parent                  (673)              -           (493)     
Cash (absorbed)/generated by                                                    
financing activities                (17,175)          1,264        (19,358)     
Net (decrease)/increase in                                                      
cash and cash equivalents            (7,822)         11,827           1,681     
Cash and cash equivalents at                                                    
the beginning of the period           19,195         17,319          17,319     
Exchange (losses)/gains on                                                      
cash and cash equivalents               (16)          (210)             195     
Cash and cash equivalents at                                                    
the end of the period                 11,357         28,936          19,195     
Financial information                                                           
The interim financial information has been reviewed by the Group`s auditors     
BDO LLP in accordance with International Standard on Review Engagements (UK     
and Ireland) 2410, "Review of Interim Financial Information Performed by        
the Independent Auditor of the Entity", issued by the Auditing Practices        
Board for use in the United Kingdom.                                            
For further information, please contact:                                        
Blackstar Group SE                       John Kleynhans   +352 402 505 427      
Collins Stewart Europe Limited           Matt Goode       +44 (0) 20 7523       
8350                                                                            
23 September 2011                                                               
London                                                                          
JSE Sponsor: PSG Capital (Pty) Limited                                          
AIM nominated adviser and broker:  Collins Stewart Europe Limited               
Date: 23/09/2011 08:00:04 Produced by the JSE SENS Department.                  
The SENS service is an information dissemination service administered by the    
JSE Limited (`JSE`). The JSE does not, whether expressly, tacitly or            
implicitly, represent, warrant or in any way guarantee the truth, accuracy or   
completeness of the information published on SENS. The JSE, their officers,     
employees and agents accept no liability for (or in respect of) any direct,     
indirect, incidental or consequential loss or damage of any kind or nature,     
howsoever arising, from the use of SENS or the use of, or reliance on,          
information disseminated through SENS.                                          
Profile Group (Pty) Ltd. has taken care in preparing all information on this website, but does not accept any liability for errors or out-of-date information.
Other Profile Group sites: FundsData Online (unit trust data)  |  Profile Group corporate site
Terms of Use |  Privacy Policy |  PAIA manual |  FAQs/Help |  Site Map |  © Copyright Reserved 2026  ]
  


Powered by ProfileData

Profile Mobile App Google Play Store Apple App Store


Follow us on: