TIDMSWP 
 
RNS Number : 6484P 
SWP Group PLC 
30 March 2009 
 

SWP Group plc 
 
 
 
 
HALF YEAR RESULTS FOR THE SIX MONTHS ENDED 31 DECEMBER 2008 
 
 
 
 
Financial Highlights: 
 
 
The six months to December 2008 have seen the Group record highly respectable 
results given the parlous state of the world economy which is suffering the 
deepest recession that has been experienced for a number of decades. Most 
markets have been adversely affected and we have not been immune to the 
difficulties encountered by the industrial engineering and construction sectors 
within which most of our business operate. 
These results and the comparatives for the corresponding period in 2007 are 
reported under International Financial Reporting Standards (IFRS) which all AIM 
listed companies are obliged to adopt and will be reported in this format from 
now on. 
Turnover for the six months ended 31st December 2008 increased by 17.3% to 
GBP12,864,000 (2007 - GBP10,964,000) and operating profit before amortisation of 
acquired intangibles rose to GBP863,000 (2007 - GBP660,000) an increase of 
30.3%. With finance costs more or less static at GBP294,000 (2007 - GBP298,000) 
pre tax profits increased to GBP452,000 (2007 - GBP362,000). 
Market conditions for both Fullflow Group and Crescent were particularly 
challenging during the period as these businesses are more closely aligned to 
the difficulties within the building and construction sectors. On the other hand 
the DRC/Ulva divisional activities which include industrial engineering are more 
centred on being specified in many project situations in diverse locations 
ranging from the UK to Eastern Europe, the Middle East, Asia and the Pacific 
Rim. The integration of the recently acquired Ulva brand into the Group and its 
interface with the Group's production unit at DRC is complete and operating 
entirely as planned albeit subject to a few months delay as explained below. 
 
 
+------------------------------+--------------------+--------------------+ 
|                              |          Unaudited |          Unaudited | 
|                              |        Six months  |        Six months  | 
|                              |             ended  |             ended  | 
|                              |           31.12.08 |           31.12.07 | 
+------------------------------+--------------------+--------------------+ 
|                              |            GBP'000 |            GBP'000 | 
+------------------------------+--------------------+--------------------+ 
| Turnover                     |             12,864 |             10,964 | 
+------------------------------+--------------------+--------------------+ 
| Operating profit             |                863 |                660 | 
+------------------------------+--------------------+--------------------+ 
| Profit before tax            |                452 |                362 | 
+------------------------------+--------------------+--------------------+ 
| Profit after tax             |   407              |   362              | 
+------------------------------+--------------------+--------------------+ 
| Profit per share             |              2.30p |              2.12p | 
+------------------------------+--------------------+--------------------+ 
 
 
Operational Highlights 
 
 
Fullflow 
 
 
In what can most generously be described as challenging market conditions, 
Fullflow produced a reasonable overall performance. Sales to third parties 
increased by 6.4% to GBP8.1 million and operating profit was maintained at 
roughly last year's level. 
 
 
Generally Fullflow's markets were significantly affected by the deterioration in 
the global economy. In recent years a significant proportion of Fullflow's 
business has come from the widespread development of large distribution 
warehouses but this sector of the market has more or less evaporated, with 
developers being unwilling or unable to proceed with speculative projects and 
the majority of potential users (mainly retailers or logistics specialists) 
being unwilling to take on additional commitments against a background of 
declining retail sales. This trend has been especially evident in the UK but it 
has also affected France and Spain. 
 
 
UK 
 
 
In the UK, construction of industrial and retail premises also declined and, 
despite enjoying a reasonable degree of success in the financially more robust 
public sector, Fullflow's sales levels suffered accordingly. Margins also 
continued to come under pressure as the market falls gave rise to yet more 
intense competition. Until some of these pressures lift - perhaps as a result of 
one or more of our competitors failing - all we can do is maximise the number of 
projects we bid for, work hard to put forward a more compelling proposition than 
our competitors and then achieve high standards at every phase of the design and 
installation process in the hope that at least a proportion of our customers are 
encouraged to place repeat business. 
 
 
France 
 
 
In France, revenue levels were up by 6%, but because our business plan had been 
predicated on even higher revenues and had involved the recruitment of 
additional staff, this failed to translate into extra profit. Order intake 
during the period was also disappointing and since the period end we have had no 
alternative but to implement a significant redundancy plan, with all the 
complexity and problems which such action involves in France. However, having 
completed what has been a painful process, we believe that from what is now a 
smaller and more cohesive base we can begin to build a business which will 
provide a consistently high level of service to its customers and a healthy 
level of return to the Group. 
 
 
Spain 
 
 
In Spain, revenue levels were marginally up but fell well short of plan, with 
the result that operating profit reduced significantly. Spain's economic 
problems relate less to the credit crunch than to what has evolved into a 
serious crisis in the property sector but the overall effect is the same - 
higher unemployment levels, falling house prices, lower retail sales and a 
collapse of consumer and business confidence. However, against such an 
unpromising background our business is demonstrating considerable resilience and 
while there is little chance of us achieving the financial targets which we set 
for the year, we can look forward with a reasonable degree of confidence to the 
future. With several substantial projects in the pipeline there is every reason 
to think that we may even achieve significant progress during the next 18 
months. 
 
 
Plasflow 
 
 
Plasflow, which operates mainly in markets less affected by the economic 
downturn than at the other Fullflow businesses, produced an impressive set of 
results. Progress has been made in a number of areas, with significant sales 
being secured through a partnering arrangement with a major pipe producer, and 
further project-based work being carried out for a major contractor in the 
nuclear power industry. Plasflow's reputation for delivering a combination of 
product quality and high service standards is beginning to spread and we are 
confident that the business can maintain its growth path for the foreseeable 
future. 
 
 
  International 
 
 
We have always made it clear that international expansion represents a 
fundamental element of Fullflow's strategy and it is therefore very pleasing to 
report that the company has won a large order for the design and installation of 
a syphonic rainwater system for the new terminal currently under construction at 
Doha Airport in Qatar. Little benefit from this order will be seen in the 
current financial year but it will help to provide some real substance next year 
and it is possible that further work in the area will follow. Partnering 
arrangements have also been established in Singapore and Korea and similar 
arrangements covering other jurisdictions are at discussion stage. If Fullflow 
is to continue to expand and produce a growing profit stream it is essential 
that we make progress in as many new markets as possible and this is a challenge 
which our management team both understands and is ready to take on. 
 
 
Crescent of Cambridge 
 
 
The UK market place in which Crescent operates has seen a significant fall in 
activity levels. This is consistent with the economic conditions which prevail 
whereby construction projects are either cancelled or in many cases put on hold. 
That said, Crescent is more cohesive and streamlined than it has been for a very 
long time particularly as our own risk management controls have dictated swift 
and decisive action on the part of management to balance reduced activity levels 
with cost reductions in every department within the organisation. This has given 
us the opportunity to refine not only our product offering to selected customers 
but to restructure our cost base to ensure that we limit damage through the 
worst of the recession and yet have the competence and skill base to expand 
again when market conditions improve which assuredly they will, but we do not 
know precisely when. 
 
 
Crescent also benefits from its fair share of public works through HM Prisons 
and/or Ministry of Defence contracts. Here again projects tend to suffer 
interminable delays as customers face declining order books and funding issues 
that contribute to reduced levels of activity. Competitive pressures exist as 
producers and fabricators chase scarce orders but Crescent is able to compete on 
price secure in the knowledge that the brand is respected for its association 
with quality and customer service. 
 
 
The investment in our Computer Aided Design Automation has been completed and 
the system is now "live" and is beginning to deliver benefits. This tool will 
play a significant role in reinvigorating Crescent's profits as and when the 
recession clouds lift and market conditions return to normal. 
 
 
DRC Polymer Products 
 
 
When reporting our results for the year ended 30th June 2008 we brought to the 
attention of shareholders the potential turnaround in fortunes for this recently 
restructured business. During the six months under review we had to balance the 
medium to long term needs of our Ulva business with the overriding requirement 
for further investment in upgrading certain of DRC's process equipment. This 
required a major overhaul of our calendering machine which had to be taken off 
line for a number of weeks during last summer. This project was important and 
not helped by the failure of one of the contractors commissioned to do the work 
to meet their contractual obligations which resulted in significant delay. Had 
this not been the case DRC's profits would have been further enhanced. We are 
pleased to be able to report that this calender is now operating to our planned 
utilisation factor and is supplying its sister company Ulva with high quality 
Ulvashield for onward sale to its range of international oil, gas and 
petrochemical customers. 
 
 
  The business of DRC continues to operate in its four defined market areas as 
follows:- 
 
 
Modular Build 
 
 
This is a well-established stream where DRC's products are used in modular 
roofing structures. Despite the economic climate order levels have remained 
satisfactory and we continue to work closely with our valued customers who have 
remained loyal to the brand. 
Hylam IQ 
 
 
This emerging product line has much potential. We now supply three water utility 
companies in the UK and expect to work with several more in the near future. The 
product is demonstrably able to detect water leaks on a highly cost effective 
basis through the use of computer based technology which alarms the membrane 
cover so as to identify the incidence of leaks, introduction of impurities 
and/or acts of vandalism or terrorist attack. We are working closely with a 
number of our customers in establishing this product as "the asset standard" for 
the protection of drinking water reservoirs. After the commencement of the Asset 
Management Plan 5 (AMP5) which commences on 1st April 2010 we believe this 
product will play a more significant role in the organic development of DRC as 
the producer of niche products which will be sold to an industry which has 
eagerly embraced this new technology and is ready to specify our branded product 
for installation in a whole range of reservoir projects. DRC has recently 
strengthened its technical team through the recruitment of an electronics 
engineer whose function it will be to monitor installations and assist in the 
profitable development of our product. 
 
 
FPA Membrane 
 
 
Considerable progress has been made in further developing our market penetration 
into the water industry where our product is Drinking Water Inspectorate (DWI) 
approved for tank linings and baffle curtains in treatment tanks and vessels. 
This has resulted in a recent large order from Oman and we anticipate future 
orders of a similar nature from other companies in the Middle East. In the 
UK similar benefits are likely to accrue from April 2010 onwards when AMP5 kicks 
in and allows maintenance programmes to progress rapidly. 
This product offering as in the case of Hylam IQ benefits from continuous effort 
on the part of our management team to refine and improve the technical 
competence of the products we manufacture and sell. 
 
 
Ulvashield 
 
 
The production of Ulvashield is of significant importance to the dynamics of 
DRC. Ulva based in Telford is DRC's single biggest customer and counts for at 
least half of DRC's sales. Our new management has settled in well whilst our 
production team has responded superbly to this leadership and new direction 
following both the restructuring and the acquisition of the Ulva brand. Demand 
for the Ulva product is steady and offers the ability within DRC to maximise 
capacity utilisation so that greater levels of productivity have been recorded 
in recent months than ever before. As the order levels from Ulva continue to 
increase for onward supply to oil, gas and petrochemical majors for the 
management of "corrosion under insulation" we believe that the profitability of 
DRC will continue to grow. 
 
 
The combination of niche products manufactured by DRC for use in industrial 
engineering applications which are largely unaffected by the economic recession 
leaves DRC poised for a period of rapid expansion in conjunction with its sister 
company Ulva Insulation System where the dynamics of growth are referred to 
below. 
  Ulva Insulation Systems 
 
 
During the six months under review considerable progress was made in 
establishing both our short term and medium term strategic plans for this new 
business within our expanding Group which is increasingly reinforced by brand 
ownership. Nowhere is this more evident than with the Ulva brand which has 
become synonymous with the provision of non-metallic cladding applied to 
pipelines, tanks and vessels in locations as widely spread as the UK, Europe, 
the Caspian, the Middle East, the Far East and the United States. Our plans 
involve the harvesting of a range of projects involving major oil, gas and 
petrochemical companies around the world where our product is recognised as 
delivering superior performance in the management of corrosion under insulation 
("CUI") and therefore specified as the "asset standard" both for onshore and 
offshore configurations. In the longer term we aim through the development of 
clear lines of communication and understanding with our customers to influence 
the "specification" that is written at the very inception of the project and/or 
at the point of origination. 
 
 
Notwithstanding the delay in DRC being able to supply a continuous flow of 
Ulvashield last summer and early autumn Ulva has produced highly satisfactory 
results in the six months ended on 31st December 2008. Since then a number of 
large scale projects have got underway which is likely to keep the manufacturing 
plants at both DRC and in Telford occupied for the rest of 2009. 
 
 
As part of our global commitment to this product line we have established a 
small office in Malaysia (Kuala Lumpur) and recruited specialist sales and 
marketing expertise with close links to the major oil and gas producers based in 
a region that takes in China, Singapore, Korea, Malaysia, Thailand and Vietnam. 
This offers substantial opportunities for organic sales growth. 
 
 
The cohesion and operating efficiency now created between DRC and Ulva pursuant 
to their integration within the Group is most encouraging with no obvious limit 
to our operating capacity at least in the short to medium term. It is 
anticipated that sales would have to rise by a significant amount before there 
is a requirement to make additional capital investment in the business. We plan 
to exploit this competitive advantage. 
 
 
The business is well managed and controlled from its base in modern facilities 
in Telford. Whilst there is much to do management has a clear focus on both our 
short term aspirations and the longer term need to invest in the future both in 
terms of international expansion and the need for product development in order 
to continuously enhance our product offering to an increasing number of 
discerning internationally based customers. 
 
 
Earnings per share 
 
 
So far as these relate to ordinary activities of the Group underlying EPS have 
risen by 8.5% to 2.30p against 2.12p in the same period of 2007. 
 
 
Staff 
We are better managed in 2009 than at any stage of the Group's history. Young 
and vibrant management has been recruited by each of the operating companies 
with the staff taking pride in what they do and what they achieve for the Group. 
To each and every member of staff I offer on behalf of the Board sincere thanks 
for the effort and commitment that is expended in driving forward our stated 
aims and ambitions. This is contributing to the welcome improvement in the 
Group's overall performance. 
 Current Trading 
and Prospects 
 
 
The rest of 2009 promises to be highly challenging on all fronts. The 
performance of Fullflow and Crescent is inevitably being coloured by the effect 
of the economic downturn on the construction industry. At DRC and Ulva, on the 
other hand, the second half of the year offers much scope for further 
development of our sales initiatives just as long as the planned projects arrive 
on schedule and in the quantities expected. 
 
 
Overall we continue as a Group to grow organically as customers recognise the 
merit in working with a Group which benefits from its portfolio of niche brands 
all of which have their part to play in helping to develop this focused Group 
into the profitable multinational businesses to which we and shareholders 
aspire. 
 
 
 
 
J.A.F. Walker 
Chairman 
 
 
30 March 2009 
  SWP Group plc 
 
 
HALF YEAR RESULTS FOR THE SIX MONTHS ENDED 31 DECEMBER 2008 
 
 
 
 
Unaudited Consolidated Income Statement 
 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |   Six months |    |   Six months |   |   Year ended | 
|                                        |   |        ended |    |        ended |   |     30.06.08 | 
|                                        |   |     31.12.08 |    |     31.12.07 |   |      Audited | 
|                                        |   |    Unaudited |    |    Unaudited |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |      GBP'000 |    |      GBP'000 |   |      GBP'000 | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |              |    |              |   |              | 
|                                        |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Turnover                               |   |       12,864 |    |       10,964 |   |       25,058 | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Operating expenses                     |   |     (12,001) |    |     (10,304) |   |     (23,052) | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Operating profit before amortisation   |   |              |    |              |   |              | 
| of acquired intangibles                |   |          863 |    |          660 |   |        2,006 | 
|                                        |   |              |    |              |   |              | 
| Negative goodwill                      |   |            - |    |            - |   |        6,175 | 
|                                        |   |              |    |              |   |              | 
| Amortisation of acquired intangibles   |   |        (117) |    |            - |   |              | 
|                                        |   |              |    |              |   |            - | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |          746 |    |          660 |   |        8,181 | 
| Operating profit                       |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Finance income                         |   |            - |    |            1 |   |           50 | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Finance costs                          |   |        (294) |    |        (299) |   |        (639) | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Profit on ordinary activities before   |   |          452 |    |          362 |   |        7,592 | 
| taxation                               |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Income tax expense                     |   |         (45) |    |            - |   |           86 | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |              |    |              |   |              | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Profit for the period                  |   |          407 |    |          362 |   |        7,678 | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
|                                        |   |        2.30p |    |        2.12p |   |              | 
| Basic profit per share (pence)         |   |              |    |              |   |       45.05p | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
| Diluted profit per share (pence)       |   |        2.30p |    |        2.12p |   |              | 
|                                        |   |              |    |              |   |       45.05p | 
+----------------------------------------+---+--------------+----+--------------+---+--------------+ 
 
 
Turnover and operating profit all derive from continuing operations 
 
 Unaudited Consolidated Balance Sheet 
 
 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
|                                              |   |       As at |   |       As at |   |       As at | 
|                                              |   |    31.12.08 |   |    31.12.07 |   |    30.06.08 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |     GBP'000 |   |     GBP'000 |   |     GBP'000 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Non-current assets                           |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Intangible assets                            |   |       9,170 |   |         480 |   |       9,293 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Property, plant and equipment                |   |       5,136 |   |       4,808 |   |       5,165 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Trade and other receivables                  |   |         462 |   |         738 |   |         549 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Deferred tax assets                          |   |         888 |   |         678 |   |         888 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |      15,656 |   |       6,704 |   |      15,895 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Current assets                               |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Inventories                                  |   |       3,659 |   |       3,509 |   |       3,783 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Trade and other receivables                  |   |      10,175 |   |       7,046 |   |       9,459 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |      13,834 |   |      10,555 |   |      13,242 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Total assets                                 |   |      29,490 |   |      17,259 |   |      29,137 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Current liabilities                          |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Trade and other payables                     |   |     (8,116) |   |     (6,604) |   |     (8,418) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Current tax liabilities                      |   |       (348) |   |        (44) |   |       (271) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Obligations under finance leases             |   |       (152) |   |       (179) |   |       (163) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Bank overdrafts and loans                    |   |     (4,047) |   |     (3,653) |   |     (6,475) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |    (12,663) |   |    (10,480) |   |    (15,327) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
| Non current liabilities                      |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Bank loans                                   |   |     (2,740) |   |     (3,250) |   |           - | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Deferred tax liabilities                     |   |     (2,739) |   |       (394) |   |     (2,771) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Obligations under finance leases             |   |        (19) |   |       (189) |   |       (117) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |     (5,498) |   |     (3,833) |   |     (2,888) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |    (18,161) |   |    (14,313) |   |    (18,215) | 
| Total liabilities                            |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| NET ASSETS                                   |   |      11,329 |   |       2,946 |   |      10,922 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
|                                              |   |             |   |             |   |             | 
| Capital and reserves                         |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Called up share capital                      |   |          89 |   |          85 |   |          89 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Share premium account                        |   |      12,534 |   |      11,878 |   |      12,534 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Capital reserves                             |   |          41 |   |          41 |   |          41 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Revaluation reserve                          |   |           - |   |       1,669 |   |           - | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Retained earnings                            |   |     (1,335) |   |    (10,727) |   |     (1,742) | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| TOTAL EQUITY                                 |   |      11,329 |   |       2,946 |   |      10,922 | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                              |   |             |   |             |   |             | 
+----------------------------------------------+---+-------------+---+-------------+---+-------------+ 
  Unaudited Consolidated Cash Flow Statement 
 
 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |  Six months |   |  Six months |   |             | 
|                                             |   |       ended |   |       ended |   |  Year ended | 
|                                             |   |    31.12.08 |   |    31.12.07 |   |    30.06.08 | 
|                                             |   |   Unaudited |   |   Unaudited |   |     Audited | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |     GBP'000 |   |     GBP'000 |   |     GBP'000 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Profit after tax                            |   |         407 |   |         362 |   |       7,678 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Adjustments for:                            |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Negative goodwill arising on acquisition    |   |           - |   |           - |   |     (6,175) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Net finance costs                           |   |         294 |   |         298 |   |         589 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Depreciation of property, plant and         |   |         209 |   |         159 |   |         334 | 
| equipment                                   |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Amortisation of intangible assets           |   |           6 |   |           9 |   |          15 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Amortisation of acquired intangibles        |   |         117 |   |           - |   |           - | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Operating cash flows before movement in     |   |       1,033 |   |         828 |   |       2,441 | 
| working capital                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Increase in inventories                     |   |         124 |   |       (333) |   |       (507) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Increase in receivables                     |   |       (629) |   |       (842) |   |     (3,276) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Increase in payables                        |   |       (350) |   |         419 |   |       2,199 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Net interest paid                           |   |       (310) |   |       (254) |   |       (589) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Net cash inflow from operating activities   |   |       (132) |   |       (182) |   |         268 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Cash flow from investing activities         |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Purchase of property, plant and equipment   |   |       (180) |   |       (270) |   |       (308) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Purchase of intangible assets               |   |           - |   |       (135) |   |        (28) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Acquisition of business, net of cash        |   |           - |   |           - |   |       (628) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Net cash outflow from investing activities  |   |       (180) |   |       (405) |   |       (964) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Cash flow from financing activities         |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Issue of ordinary shares                    |   |           - |   |           - |   |         660 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Finance lease repayments                    |   |           - |   |           - |   |       (123) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Net cash inflow from financing activities   |   |           - |   |           - |   |         537 | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Net decrease in cash and bank overdrafts    |   |       (312) |   |       (587) |   |       (159) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Cash, cash equivalents and bank overdrafts  |   |             |   |             |   |             | 
| at beginning of period                      |   |     (6,475) |   |     (6,316) |   |     (6,316) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
|                                             |   |             |   |             |   |             | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
| Cash, cash equivalents and bank overdrafts  |   |             |   |             |   |             | 
| at end of period                            |   |     (6,787) |   |     (6,903) |   |     (6,475) | 
+---------------------------------------------+---+-------------+---+-------------+---+-------------+ 
 
 
  Notes to the Interim Report 
 
 
+----------------------------------------+--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
| 1   Basis of Preparation               | The Condensed Interim Financial Statements have been prepared using accounting policies consistent with International Financial Reporting Standards and in accordance with International Accounting Standards (IAS) 34 Interim Financial Reporting.                                                                                                                                                                                                                                                                | 
|                                        | The financial information for the six month period ended 31 December 2008 and 2007 has not been audited by the Group's auditors and does not constitute accounts within the meaning of s240 of the Companies Act 1985. The financial information for the year ended 30 June 2008 is an abridged version of the Group's accounts which received an unqualified auditors' report and did not contain a statement under s237(2) or (3) of the Companies Act 1985 and have been filed with the Registrar of Companies. | 
|                                        | The same accounting policies, presentation and methods of computation are followed in these condensed financial statements as were applied in the preparation of the Group's financial statements for the year ended 30 June 2008                                                                                                                                                                                                                                                                                  | 
+----------------------------------------+--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
| 2   Taxation                           | Interim period income tax is accrued based on the estimated average annual effective income tax rate.                                                                                                                                                                                                                                                                                                                                                                                                              | 
+----------------------------------------+--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
| 3   Dividends                          | The Directors are not recommending the payment of an interim dividend.                                                                                                                                                                                                                                                                                                                                                                                                                                             | 
+----------------------------------------+--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
 
 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| 4.Segmental reporting                           |   |              |   |             | 
+-------------------------------------------------+---+--------------+---+-------------+ 
|                              |   |   Six months |   |   Six months |   |             | 
|                              |   |        ended |   |        ended |   |  Year ended | 
|                              |   |     31.12.08 |   |     31.12.07 |   |    30.06.08 | 
|                              |   |    Unaudited |   |    Unaudited |   |   Unaudited | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Revenue                      |   |      GBP'000 |   |      GBP'000 |   |     GBP'000 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| United Kingdom               |   |        7,135 |   |        6,388 |   |      13,147 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Europe                       |   |        4,979 |   |        4,576 |   |      11,139 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Far East                     |   |          314 |   |            - |   |         603 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Middle East                  |   |          436 |   |            - |   |         169 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Total Revenue                |   |       12,864 |   |       10,964 |   |      25,058 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
|                              |   |              |   |              |   |             | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Operating profit             |   |              |   |              |   |             | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| United Kingdom               |   |          489 |   |          550 |   |       7,673 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Europe                       |   |          176 |   |          110 |   |         426 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Far East                     |   |           37 |   |            - |   |          64 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Middle East                  |   |           44 |   |            - |   |          18 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
| Total operating profit       |   |          746 |   |          660 |   |       8,181 | 
+------------------------------+---+--------------+---+--------------+---+-------------+ 
 
+----------------------------------------+---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
| 5. Profit per share                    | Profit per share is calculated on the basis of shares 17,729,546 (2007: 17,019,546) which is the weighted average of the number of shares in issue during the period.                                                                                                     | 
|                                        | The Company's share options are not dilutive for profit per share calculations because the share options' exercise prices are greater than the current market price.                                                                                                      | 
+----------------------------------------+---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
| 6. Copies of Interim Report            | Copies of the interim report will be posted to shareholders in due course and are available from the Group head office at Bedford House, 1 Regal Lane, Soham, Ely, Cambridgeshire, CB7 5BA or available to view from the Company's website at http://www.swpgroupplc.com. | 
+----------------------------------------+---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------+ 
 
For further information or enquiries: 
 
 
 
 
+------------------------+------------------------+----------------------------------+ 
| J.A.F Walker           | D.J. Pett              | Oliver Scott / Richard Kauffer   | 
+------------------------+------------------------+----------------------------------+ 
| Chairman               | Director of Finance    | KBC Peel Hunt, Nominated Adviser | 
|                        |                        | and Broker                       | 
+------------------------+------------------------+----------------------------------+ 
|                        |                        |                                  | 
+------------------------+------------------------+----------------------------------+ 
| Tel Office: 01353      | Tel Office: 01353      | Tel Office: 0207 418 8900        | 
| 723270                 | 723270                 |                                  | 
+------------------------+------------------------+----------------------------------+ 
| Mobile: 07800 951151   | Mobile: 07940 523135   |                                  | 
+------------------------+------------------------+----------------------------------+ 
 
 
 
This information is provided by RNS 
            The company news service from the London Stock Exchange 
   END 
 
 IR UBANRKNROUAR 
 

SWP Group (LSE:SWP)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more SWP Group Charts.
SWP Group (LSE:SWP)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more SWP Group Charts.