Tuesday 31 March, 2009
Clinton Cards PLC
Interim Results
RNS Number : 7595P Clinton Cards PLC 31 March 2009
Embargoed until 0700 31 March 2009
CLINTON CARDS PLC
('Clinton' or 'the Company' or 'the Group')
INTERIM REPORT FOR THE 26 WEEKS ENDED 1 FEBRUARY 2009
HIGHLIGHTS
-
Group banking facilities extended to January 2012
-
Net debt reduced to £31.2m (January 2008: £37.5m)
-
Product margins maintained
-
Inventories reduced to £50m (January 2008: £57.6m)
-
Continuation of divestment programme
-
Group L4L sales flat in the 7 weeks to 22 March
|
FINANCIAL SUMMARY
|
|
26 weeks
ended
1 February
2009
|
|
26 weeks ended
27 January
2008
|
|
53 weeks
ended
3 August
2008
|
|
Revenue (ex VAT)
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Clintons
|
|
187,256
|
|
198,407
|
|
357,450
|
|
Birthdays
|
|
56,019
|
|
58,475
|
|
107,579
|
|
Group revenue
|
|
243,275
|
|
256,882
|
|
465,029
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
|
|
|
|
|
|
|
Clintons
|
|
16,753
|
|
24,353
|
|
25,359
|
|
Birthdays
|
|
(2,658)
|
|
1,132
|
|
(35,016)
|
|
Group operating profit/(loss)
|
|
14,095
|
|
25,485
|
|
(9,657)
|
|
|
|
|
|
|
|
|
|
Adjusted operating profit/(loss)*
|
|
|
|
|
|
|
|
Clintons
|
|
17,850
|
|
25,025
|
|
27,040
|
|
Birthdays
|
|
(2,666)
|
|
1,080
|
|
(4,458)
|
|
Group adjusted operating profit
|
|
15,184
|
|
26,105
|
|
22,582
|
|
|
|
|
|
|
|
|
|
Net profit/(loss) before tax
|
|
12,568
|
|
23,272
|
|
(13,141)
|
|
|
|
|
|
|
|
|
|
Adjusted net profit before tax*
|
|
13,778
|
|
24,376
|
|
19,493
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings/(loss) per share
|
|
4.22p
|
|
7.90p
|
|
(8.14p)
|
|
Adjusted basic earnings per share
|
|
4.66p
|
|
8.28p
|
|
7.33p
|
*The adjusted operating profit/(loss) and adjusted net profit/loss are defined in Note 2.
Chairman's comments:
The certainty afforded to us by the successful renewal of our banking facilities underlines the support we enjoy from our lending banks, despite the demanding conditions on the high street. However, as a result of the general economic climate, consumer confidence remains gloomy and trading conditions continue to be challenging.
Against this backdrop, visibility for the second half of the year remains uncertain and we will continue to manage the Group accordingly.
Enquiries:
Clinton Cards PLC
Don Lewin, OBE, Chairman 020 8502 3711
Paul Salador, Group Finance Director
Barry Hartog, Group Commercial Director
Weber Shandwick Financial 020 7067 0700
Terry Garrett/James White/Katie Matthews
CLINTON CARDS PLC
('Clinton' or 'the Company' or 'the Group')
Interim Report for the 26 weeks ended 1 February 2009
Chairman's Statement
Trading
Total Group revenue for the 26 weeks ended 1 February 2009 was £243.3m compared with £256.9m for the 26 weeks ended 27 January 2008. This reduction was the result of trading from 70 fewer stores combined with the prevailing conditions on the high street and resultant lower footfall. However, the Group refrained from implementing any unplanned promotional activity and as a result product margin levels were maintained at levels broadly similar to those achieved for the full year to 3 August 2008.
In response to the downturn, last autumn the Group implemented cost saving measures which in the current financial year to July 2009 are anticipated to achieve total savings of at least £2m. These measures include more efficient staffing in store and at Head Office, lower I.T. running costs and direct store costs.
The average number of stores in the Clinton brand during the period was 699, 34 fewer than in the comparable period last year and total revenue was £11.2m lower at £187.3m. The average number of stores in the Birthdays brand was 344, 36 fewer than last time and total revenue was £2.5m lower at £56.0m.
Group like for like sales declined 5.2% from a total of 904 stores trading throughout both periods. Stores trading for only part of either period, closed for any refurbishment in either period or where a store has been resized are excluded from the like for like comparison. The effects of the wider economic downturn and subsequent drop in consumer confidence have resulted in lower high street footfall with a particularly poor period last November.
Like for like sales in the Clinton stores for the 26 weeks to 1 February 2009 declined by 5.8% for the reasons above although the mix of sales remained the same, 61% cards, 10% gift dressing and 29% gifts.
Like for like sales in the Birthdays stores for the period declined by 3.0%. The mix of sales was 52% cards, 9% gift dressing and 39% gifts, just a small shift of 1% from cards to gifts.
Financial Summary
Note: In the context of the figures below, adjusted measures are defined as statutory values before crediting or charging profits/losses on the sale of property, plant and equipment, impairment of goodwill, amortisation of other intangible assets, exceptional restructuring costs and the change in the fair value of financial instruments.
A summary of the financial results for the 26 weeks to 1 February is set out below. Adjusted operating profit for the Group decreased to £15.2m (2008: £26.1m) and adjusted net profit decreased to £13.8m (2008: £24.4m). The adjusted operating profit for the Clinton brand decreased to £17.9 (2008: £25.0m). It is disappointing to report that Birthdays, having made an adjusted operating profit in the comparative period last year of £1.1m, made an adjusted operating loss in this period of £2.7m.
The adjusted operating profit margin for the Clinton brand decreased from 12.6% to 9.5% which together with the small Birthdays' loss resulted in a Group adjusted operating profit margin of 6.2% compared to 10.2% for the comparable period.
Summary of results
|
|
|
26 weeks
ended
1 February
2009
|
|
26 weeks ended
27 January
2008
|
|
53 weeks
ended
3 August 2008
|
|
Revenue (ex VAT)
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Clintons
|
|
187,256
|
|
198,407
|
|
357,450
|
|
Birthdays
|
|
56,019
|
|
58,475
|
|
107,579
|
|
Group revenue
|
|
243,275
|
|
256,882
|
|
465,029
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
|
|
|
|
|
|
|
Clintons
|
|
16,753
|
|
24,353
|
|
25,359
|
|
Birthdays
|
|
(2,658)
|
|
1,132
|
|
(35,016)
|
|
Group operating profit/(loss)
|
|
14,095
|
|
25,485
|
|
(9,657)
|
|
|
|
|
|
|
|
|
|
Adjusted operating profit/(loss)
|
|
|
|
|
|
|
|
Clintons
|
|
17,850
|
|
25,025
|
|
27,040
|
|
Birthdays
|
|
(2,666)
|
|
1,080
|
|
(4,458)
|
|
Group adjusted operating profit
|
|
15,184
|
|
26,105
|
|
22,582
|
|
|
|
|
|
|
|
|
|
Net profit/(loss) before tax
|
|
12,568
|
|
23,272
|
|
(13,141)
|
|
|
|
|
|
|
|
|
|
Adjusted net profit before tax
|
|
13,778
|
|
24,376
|
|
19,493
|
|
|
|
|
|
|
|
|
|
Reconciliation of statutory profit to adjusted
profit for the Group
|
|
|
|
|
|
|
|
For adjusted operating profit add back:
|
|
|
|
|
|
|
|
Loss on sale of property, plant and equipment
|
|
847
|
|
378
|
|
1,755
|
|
Amortisation of intangible assets
|
|
242
|
|
242
|
|
484
|
|
Impairment of goodwill
|
|
-
|
|
-
|
|
30,000
|
|
Adjustment to operating profit
|
|
1,089
|
|
620
|
|
32,239
|
|
For adjusted net profit add back change in
fair value of financial instruments
|
|
121
|
|
484
|
|
395
|
|
Adjustment to net profit
|
|
1,210
|
|
1,104
|
|
32,634
|
Capital investment
In the 26 weeks to 1 February 2009 the Group invested £5.8m (2008: £8.5m) in the business. £5.2m was invested in new stores and modernisation of existing stores, £0.2m on the motor vehicle fleet and £0.4m in new information technology systems.
Investment by brand:
|
|
|
Clinton Cards
|
|
Birthdays
|
|
Group
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
New and future stores
|
|
289
|
|
193
|
|
482
|
|
Modernisation of existing stores
|
|
2,759
|
|
2,010
|
|
4,769
|
|
|
|
3,048
|
|
2,203
|
|
5,251
|
|
I.T. and other
|
|
|
|
|
|
578
|
|
|
|
|
|
|
|
5,829
|
The Group loss for the 26 week period in respect of the sale of property, plant and equipment was £0.8m (2008: £0.4m).
Cash flow, interest and borrowings
During the 26 weeks to 1 February 2009 net debt reduced from £58.5m to £31.2m (2008: £37.5m). Cash generated from operations was £38.5m compared with £42.7m in the corresponding period last year.
Working capital improved by £17.8m in the period (2008: £11.9m).
Net interest paid in the period amounted to £1.4m compared with £2.2m last time mainly as a result of lower debt levels. The Board took the decision in early 2008 not to replace the 4 year hedging agreement which expired in December 2008 in anticipation of falling interest rates. The Board now intends to take out a new hedging instrument for its extended facilities to protect against any rising interest rates in the future.
Corporation tax paid in the period amounted to £1.2m compared with £3.9m paid in the corresponding period last year. Net expenditure on property, plant and equipment was £6.6m (2008: £8.9m) and dividends paid amounted to £2.1m (2008: £3.5m). The net increase in cash after all of the above was £27.3m (2008: £24.4m) resulting in the net debt at 1 February 2009 of £31.2m (2008: £37.5m).
Bank facilities
I am pleased to report that following recent discussions with our banks, the Group's bank facilities have been extended to January 2012, underlining the strong level of support we enjoy from our lending banks.
The level of our revolving credit facilities remains unchanged at £72m. The £60m working capital tranche will continue. The last scheduled repayment of the £12m tranche due to be repaid in November 2009 will now be repaid over an extended period with £1m in December 2009, £3m in December 2010 and £8m in December 2011.
Both Barclays and Royal Bank of Scotland, have recognised the challenges facing retailers at this time and have been supportive and helpful in meeting the requirements of the Group going forward. However, as a result of the changes in the financial markets the annualised amortisation of the fees and charges will be about £0.8m. As expected, the margin on the new facility is higher than the previous facility also higher and even though LIBOR is much lower, the same level of borrowings experienced during the last financial year will result in an increase in interest paid under the new facility of about 15%.
Taxation
The tax charge for the Group was £3.8m, an effective rate of 30.6% which is the rate estimated for the full year. The tax rate for the 53 weeks to 3 August 2008 was 28.1%.
Earnings per share and dividend
Basic earnings per share for the 26 weeks to 1 February 2009 were 4.22p compared with 7.90p for the 26 weeks to 27 January 2008. The adjusted earnings per share were 4.66p (2008: 8.28p).
In view of current trading and the uncertainties surrounding trading on the high street the Board, being mindful to conserve cash, has resolved not to pay an interim dividend.
Store development
During the period under review we opened eight and closed a further 16 Clinton stores. 12 new Birthdays stores were opened during the period while 25 stores were closed. At the end of the period the Group was trading from 1,030 stores comprising 695 Clinton stores and 335 Birthdays stores. At the time of our preliminary results in October 2008, we stated that we were continuing with our divestment programme and endeavouring to dispose of non-contributing stores and consolidating businesses where possible. Over the last few years we have had a reasonably successful disposal and consolidation programme. There is still more to do but it is clearly very challenging in the current economic environment.
Outlook
The certainty afforded to us by the successful renewal of our banking facilities underlines the support we enjoy from our lending banks, despite the demanding conditions on the high street. However, as a result of the general economic climate, consumer confidence remains gloomy and trading conditions continue to be challenging.
Against this backdrop, visibility for the second half of the year remains uncertain and we will continue to manage the Group accordingly. The cost saving measures implemented last autumn are anticipated to achieve total savings of at least £2m in the financial year to July 2009 and the Group remains focused on managing working capital and cash generation throughout the coming months.
Don Lewin, OBE
Chairman
31 March 2009
Unaudited consolidated income statement
|
|
Note
|
26 weeks
ended
1 February
2009
|
|
26 weeks
ended
27 January
2008
|
|
53 weeks
ended
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Revenue (including VAT)
|
|
282,776
|
|
301,388
|
|
545,716
|
|
|
|
|
|
|
|
|
|
Revenue (excluding VAT)
|
|
243,275
|
|
256,882
|
|
465,029
|
|
Cost of sales
|
|
(221,162)
|
|
(223,903)
|
|
(428,873)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
22,113
|
|
32,979
|
|
36,156
|
|
|
|
|
|
|
|
|
|
Other operating income
|
|
58
|
|
42
|
|
90
|
|
Administrative expenses:
|
|
|
|
|
|
|
|
Loss on sale of property, plant and equipment
|
(847)
|
|
(378)
|
|
(1,755)
|
|
Amortisation of intangible assets
|
|
(242)
|
|
(242)
|
|
(484)
|
|
Impairment of goodwill
|
|
-
|
|
-
|
|
(30,000)
|
|
Other administrative expenses
|
|
(6,987)
|
|
(6,916)
|
|
(13,664)
|
|
|
|
(8,076)
|
|
(7,536)
|
|
(45,903)
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
|
14,095
|
|
25,485
|
|
(9,657)
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
315
|
|
274
|
|
652
|
|
Finance costs
|
|
(1,665)
|
|
(1,872)
|
|
(3,488)
|
|
Change in fair value of financial instruments
|
|
(121)
|
|
(484)
|
|
(395)
|
|
Unwinding of property provision discount
|
|
(56)
|
|
(131)
|
|
(253)
|
|
Profit/(loss) before taxation
|
12,568
|
|
23,272
|
|
(13,141)
|
|
Taxation
|
|
(3,843)
|
|
(6,926)
|
|
(3,693)
|
|
Profit/(loss) attributable to equity shareholders
|
|
8,725
|
|
16,346
|
|
(16,834)
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
Basic and diluted earnings per share
|
7
|
4.22p
|
|
7.90p
|
|
(8.14p)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited consolidated balance sheet
|
|
Note
|
As at
1 February
2009
|
|
As at
27 January
2008
|
|
As at
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Assets
|
|
|
|
|
|
|
|
Non current assets
|
|
|
|
|
|
|
|
Goodwill
|
|
31,330
|
|
61,330
|
|
31,330
|
|
Other intangible assets
|
8
|
21,476
|
|
21,960
|
|
21,718
|
|
Property, plant and equipment
|
9
|
77,054
|
|
76,879
|
|
77,778
|
|
|
|
129,860
|
|
160,169
|
|
130,826
|
|
Current assets
|
|
|
|
|
|
|
|
Inventories
|
|
49,952
|
|
57,611
|
|
49,105
|
|
Trade and other receivables
|
10
|
24,852
|
|
24,661
|
|
25,172
|
|
Derivative financial instruments
|
|
-
|
|
33
|
|
121
|
|
Cash and cash equivalents
|
13
|
1,287
|
|
2,950
|
|
5,023
|
|
|
|
76,091
|
|
85,255
|
|
79,421
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
205,951
|
|
245,424
|
|
210,247
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
Borrowings
|
13
|
(32,460)
|
|
(40,441)
|
|
(63,483)
|
|
Trade and other payables
|
11
|
(81,664)
|
|
(82,845)
|
|
(66,122)
|
|
Current tax liabilities
|
|
(4,307)
|
|
(6,958)
|
|
(1,660)
|
|
Provisions for liabilities and charges
|
12
|
(209)
|
|
(1,555)
|
|
(554)
|
|
|
|
(118,640)
|
|
(131,799)
|
|
(131,819)
|
|
|
|
|
|
|
|
|
|
Net current liabilities
|
|
(42,549)
|
|
(46,544)
|
|
(52,398)
|
|
|
|
|
|
|
|
|
|
Non current liabilities
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
(371)
|
|
(1,159)
|
|
(371)
|
|
Other non current liabilities
|
|
(11,714)
|
|
(8,180)
|
|
(9,880)
|
|
Provisions for liabilities and charges
|
12
|
(2,052)
|
|
(3,074)
|
|
(1,819)
|
|
|
|
(14,137)
|
|
(12,413)
|
|
(12,070)
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
(132,777)
|
|
(144,212)
|
|
(143,889)
|
|
|
|
|
|
|
|
|
|
Net assets
|
|
73,174
|
|
101,212
|
|
66,358
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
Called up share capital
|
|
20,693
|
|
20,688
|
|
20,693
|
|
Share premium account
|
|
5,873
|
|
5,857
|
|
5,873
|
|
Capital redemption reserve
|
|
50
|
|
50
|
|
50
|
|
Translation reserve
|
|
489
|
|
78
|
|
329
|
|
Retained earnings
|
|
46,069
|
|
74,539
|
|
39,413
|
|
Total equity
|
|
73,174
|
|
101,212
|
|
66,358
|
Unaudited consolidated statement of recognised income and expenses
|
|
|
26 weeks
ended
1 February
2009
|
|
26 weeks
ended
27 January
2008
|
|
53 weeks
ended
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Profit/(loss) attributable to equity shareholders
|
|
8,725
|
|
16,346
|
|
(16,834)
|
|
Currency translation differences
|
|
160
|
|
146
|
|
397
|
|
Total recognised income and expenses for the period
|
8,885
|
|
16,492
|
|
(16,437)
|
Unaudited consolidated statement of changes in equity
|
|
Called up share
capital
|
|
Share
premium
account
|
|
Capital
redemption
reserve
|
|
Translation
reserves
|
|
Profit
and loss
account
|
|
Total
equity
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
At 29 July 2007
|
20,685
|
|
5,846
|
|
50
|
|
(68)
|
|
61,709
|
|
88,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognised income and
expense for the period
|
-
|
|
-
|
|
-
|
|
146
|
|
16,346
|
|
16,492
|
|
Dividends paid
|
-
|
|
-
|
|
-
|
|
-
|
|
(3,516)
|
|
(3,516)
|
|
Issue of options
|
3
|
|
11
|
|
-
|
|
-
|
|
-
|
|
14
|
|
At 27 January 2008
|
20,688
|
|
5,857
|
|
50
|
|
78
|
|
74,539
|
|
101,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognised income and
expense for the period
|
-
|
|
-
|
|
-
|
|
251
|
|
(33,180)
|
|
(32,929)
|
|
Dividends paid
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,946)
|
|
(1,946)
|
|
Issue of shares
|
5
|
|
16
|
|
-
|
|
-
|
|
-
|
|
21
|
|
At 3 August 2008
|
20,693
|
|
5,873
|
|
50
|
|
329
|
|
39,413
|
|
66,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognised income and
expense for the period
|
-
|
|
-
|
|
-
|
|
160
|
|
8,725
|
|
8,885
|
|
Dividends paid
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,069)
|
|
(2,069)
|
|
At 1 February 2009
|
20,693
|
|
5,873
|
|
50
|
|
489
|
|
46,069
|
|
73,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited consolidated cash flow statement
|
|
Note
|
26 weeks
ended
1 February
2009
|
|
26 weeks
ended
27 January
2008
|
|
53 weeks
ended
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
Profit/(loss) before taxation
|
|
12,568
|
|
23,272
|
|
(13,141)
|
|
Adjustments for:
|
|
|
|
|
|
|
|
Finance costs (net)
|
|
1,350
|
|
1,598
|
|
2,836
|
|
Depreciation
|
|
5,649
|
|
5,230
|
|
10,882
|
|
Impairment of goodwill
|
|
-
|
|
-
|
|
30,000
|
|
Amortisation of intangibles
|
|
242
|
|
242
|
|
484
|
|
Net impairment recognised in the period
|
|
-
|
|
-
|
|
1,454
|
|
Loss on sale of operating fixed assets
|
|
847
|
|
378
|
|
1,755
|
|
Operating cash flows before movements in working capital
|
|
20,656
|
|
30,720
|
|
34,270
|
|
|
|
|
|
|
|
|
|
(Increase)/decrease in inventories
|
|
(847)
|
|
(4,646)
|
|
3,860
|
|
Decrease/(increase) in trade and other receivables
|
|
329
|
|
(1,553)
|
|
(2,063)
|
|
Increase in trade and other payables
|
|
18,325
|
|
18,114
|
|
2,948
|
|
Other movements
|
|
9
|
|
24
|
|
(2,321)
|
|
Cash generated from operations
|
|
38,472
|
|
42,659
|
|
36,694
|
|
|
|
|
|
|
|
|
|
Interest received
|
|
306
|
|
274
|
|
652
|
|
Interest paid
|
|
(1,706)
|
|
(2,520)
|
|
(4,093)
|
|
Net taxation paid
|
|
(1,196)
|
|
(3,890)
|
|
(6,758)
|
|
Net cash generated from operating activities
|
|
35,876
|
|
36,523
|
|
26,495
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
Net proceeds from sale of property, plant and equipment
|
55
|
|
279
|
|
(431)
|
|
Purchase of property, plant and equipment
|
|
(6,575)
|
|
(8,931)
|
|
(17,238)
|
|
Net cash used in investing activities
|
|
(6,520)
|
|
(8,652)
|
|
(17,669)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
Net proceeds from issue of ordinary share capital
|
|
-
|
|
14
|
|
35
|
|
Dividends paid to group shareholders
|
|
(2,069)
|
|
(3,517)
|
|
(5,462)
|
|
Net cash used in financing activities
|
|
(2,069)
|
|
(3,503)
|
|
(5,427)
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
27,287
|
|
24,368
|
|
3,399
|
|
Net debt at beginning of period
|
13
|
(58,460)
|
|
(61,859)
|
|
(61,859)
|
|
Net debt at close of period
|
|
(31,173)
|
|
(37,491)
|
|
(58,460)
|
Notes to the condensed half-yearly financial statements
26 weeks ended 1 February 2009
1. General information
These interim financial statements and the comparative figures for the 26 weeks ended 27 January 2008 do not constitute statutory accounts within the meaning of Section 240 of the Companies Act 1985. Statutory accounts for the 53 weeks ended 3 August 2008 were approved by the Board of Directors on 24 October 2008 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter and did not contain statements under Section 237(2) or (3) of the Companies Act 1985.
The interim results are unaudited and were approved by the Board of Directors on 26 March 2009.
2. Basis of preparation
The interim financial report for the 26 weeks ended 1 February 2009 has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Services Authority and with IAS34 'Interim Financial Reporting' as adopted by the European Union. The interim financial report should be read in conjunction with the annual financial statements for the 53 weeks ended 3 August 2008 which were prepared in accordance with IFRS as adopted by the European Union.
Use of adjusted measures
Adjusted operating profits or losses and adjusted net profits or losses are defined as operating profits or losses and net profits or losses before charging profits or losses on sale of operating fixed assets, impairment of goodwill, amortisation and write off of intangible fixed assets, exceptional restructuring costs and the movement in the fair value of financial instruments.
3. Accounting policies
The accounting policies adopted are consistent with those of the annual financial statements for the 53 weeks ended 3 August 2008 as described in those financial statements.
The following new standards, amendments to standards or interpretations are mandatory for the first time for the financial year ending 2 August 2009 but have no material impact on the Group.
-
'Financial instruments: Recognition and measurement', and IFRS 7, 'Financial instruments: Disclosures', on the 'Reclassification of financial assets' (effective 1 July 2008)
-
Amendment to IFRIC 9 and IAS 39 regarding embedded derivatives (effective 1 July 2008)
-
IFRIC 12,'Service concession arrangements' (effective 1 January 2008)
4. Store Information
|
|
Clinton Cards
|
|
Birthdays
|
|
Group
|
|
|
No.
|
|
No.
|
|
No.
|
|
Store numbers
|
|
|
|
|
|
|
Stores at 27 January 2008
|
716
|
|
356
|
|
1,072
|
|
|
|
|
|
|
|
|
Stores at 3 August 2008
|
703
|
|
348
|
|
1,051
|
|
Additions (10 intra group)
|
8
|
|
12
|
|
20
|
|
Disposals (10 intra group)
|
(16)
|
|
(25)
|
|
(41)
|
|
Stores at 1 February 2009
|
695
|
|
335
|
|
1,030
|
|
|
|
|
|
|
|
|
|
'000
|
|
'000
|
|
'000
|
|
Square feet
|
|
|
|
|
|
|
Trading area at 27 January 2008
|
1,333
|
|
519
|
|
1,852
|
|
|
|
|
|
|
|
|
Trading area at 3 August 2008
|
1,319
|
|
516
|
|
1,835
|
|
Additions
|
20
|
|
27
|
|
47
|
|
Disposals
|
(22)
|
|
(33)
|
|
(55)
|
|
Resizing/relocations
|
4
|
|
(1)
|
|
3
|
|
Trading area at 1 February 2009
|
1,321
|
|
509
|
|
1,830
|
|
|
|
|
|
|
|
|
|
Sq ft
|
|
Sq ft
|
|
Sq ft
|
|
Average store size
|
|
|
|
|
|
|
At 27January 2008
|
1,862
|
|
1,457
|
|
1,728
|
|
At 3 August 2008
|
1,876
|
|
1,483
|
|
1,746
|
|
At 1 February 2009
|
1,901
|
|
1,521
|
|
1,776
|
5. Segmental information
|
Income statement
|
Clinton Cards
|
|
Birthdays
|
|
Group
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
26 weeks ended 1 February 2009
|
|
|
|
|
|
|
Revenue (excluding VAT)
|
187,256
|
|
56,019
|
|
243,275
|
|
|
|
|
|
|
|
|
Operating profit/(loss) as reported
|
16,753
|
|
(2,658)
|
|
14,095
|
|
Net finance costs
|
|
|
|
|
(1,527)
|
|
Profit before tax
|
|
|
|
|
12,568
|
|
Taxation
|
|
|
|
|
(3,843)
|
|
Profit after tax for the period
|
|
|
|
|
8,725
|
|
|
|
|
|
|
|
|
Operating profit/(loss) as reported
|
16,753
|
|
(2,658)
|
|
14,095
|
|
Loss/(profit) on sale of property, plant and equipment
|
1,097
|
|
(250)
|
|
847
|
|
Amortisation of intangible assets
|
-
|
|
242
|
|
242
|
|
Adjusted operating profit/(loss)
|
17,850
|
|
(2,666)
|
|
15,184
|
|
Net finance costs less fair value of financial instruments
|
|
|
|
|
(1,406)
|
|
Adjusted net profit
|
|
|
|
|
13,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 weeks ended 27January 2008
|
|
|
|
|
|
|
Revenue (excluding VAT)
|
198,407
|
|
58,475
|
|
256,882
|
|
|
|
|
|
|
|
|
Operating profit as reported
|
24,353
|
|
1,132
|
|
25,485
|
|
Net finance costs
|
|
|
|
|
(2,213)
|
|
Profit before tax
|
|
|
|
|
23,272
|
|
Taxation
|
|
|
|
|
(6,926)
|
|
Profit after tax for the period
|
|
|
|
|
16,346
|
|
|
|
|
|
|
|
|
Operating profit as reported
|
24,353
|
|
1,132
|
|
25,485
|
|
Loss/(profit) on sale of property, plant and equipment
|
672
|
|
(294)
|
|
378
|
|
Amortisation of intangible assets
|
-
|
|
242
|
|
242
|
|
Adjusted operating profit
|
25,025
|
|
1,080
|
|
26,105
|
|
Net finance costs less fair value of financial instruments
|
|
|
|
|
(1,729)
|
|
Adjusted net profit
|
|
|
|
|
24,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53 weeks ended 3 August 2008
|
|
|
|
|
|
|
Revenue (excluding VAT)
|
357,450
|
|
107,579
|
|
465,029
|
|
|
|
|
|
|
|
|
Operating profit/(loss) as reported
|
25,359
|
|
(35,016)
|
|
(9,657)
|
|
Net finance costs
|
|
|
|
|
(3,484)
|
|
Loss before tax
|
|
|
|
|
(13,141)
|
|
Taxation
|
|
|
|
|
(3,693)
|
|
Loss after tax for the period
|
|
|
|
|
(16,834)
|
|
|
|
|
|
|
|
|
Operating profit/(loss) as reported
|
25,359
|
|
(35,016)
|
|
(9,657)
|
|
Loss on sale of property, plant and equipment
|
1,681
|
|
74
|
|
1,755
|
|
Amortisation of intangible assets
|
-
|
|
484
|
|
484
|
|
Impairment of goodwill
|
-
|
|
30,000
|
|
30,000
|
|
Adjusted operating profit/(loss)
|
27,040
|
|
(4,458)
|
|
22,582
|
|
Net finance costs less fair value of financial instruments
|
|
|
|
|
(3,089)
|
|
Adjusted net profit
|
|
|
|
|
19,493
|
|
|
|
|
|
|
|
6. Taxation
The tax charge is based on the expected effective tax rate of 30.6% for the 52 weeks to 2 August 2009 (2008 : 28.1%).
7. Earnings per share
The basic earnings per share is based on the weighted average number of shares in issue during the period. The diluted earnings per share is adjusted for unexercised share options in issue during the period. In addition, the adjusted basic earnings per share shown below is calculated after excluding the profit or loss on sale of operating fixed assets, amortisation and write off of intangibles, other exceptional restructuring costs and the movement in the fair value of financial instruments, as disclosed on the face of the income statement and the related taxation effect.
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August 2008
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share
|
|
4.22p
|
|
7.90p
|
|
(8.14p)
|
|
Adjusted basic earnings per share
|
|
4.66p
|
|
8.28p
|
|
7.33p
|
8. Intangible assets
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August
2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Cost
|
|
|
|
|
|
|
|
At start of period
|
|
23,570
|
|
24,949
|
|
24,949
|
|
Disposals
|
|
-
|
|
(896)
|
|
(1,379)
|
|
At end of period
|
|
23,570
|
|
24,053
|
|
23,570
|
|
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
At start of period
|
|
1,852
|
|
2,747
|
|
2,747
|
|
Charge for the period
|
|
242
|
|
242
|
|
484
|
|
Disposals
|
|
-
|
|
(896)
|
|
(1,379)
|
|
At end of period
|
|
2,094
|
|
2,093
|
|
1,852
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
21,476
|
|
21,960
|
|
21,718
|
9. Property, plant and equipment
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Cost
|
|
|
|
|
|
|
|
At start of period
|
|
159,103
|
|
148,850
|
|
148,850
|
|
Additions at cost
|
|
5,829
|
|
8,461
|
|
17,132
|
|
Disposals
|
|
(4,584)
|
|
(2,994)
|
|
(6,879)
|
|
At end of period
|
|
160,348
|
|
154,317
|
|
159,103
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
|
At start of period
|
|
81,325
|
|
74,544
|
|
74,544
|
|
Charge for the period
|
|
5,649
|
|
5,231
|
|
12,336
|
|
Disposals
|
|
(3,680)
|
|
(2,337)
|
|
(5,555)
|
|
At end of period
|
|
83,294
|
|
77,438
|
|
81,325
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
77,054
|
|
76,879
|
|
77,778
|
10. Trade and other receivables
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
Other receivables
|
|
1,208
|
|
540
|
|
1,681
|
|
Prepayments
|
|
23,644
|
|
24,121
|
|
23,491
|
|
|
|
24,852
|
|
24,661
|
|
25,172
|
11. Trade and other payables
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Trade payables
|
|
45,184
|
|
47,429
|
|
34,852
|
|
Other taxation and social security
|
|
10,338
|
|
12,117
|
|
6,193
|
|
Other payables
|
|
8,489
|
|
9,747
|
|
9,462
|
|
Deferred income
|
|
1,359
|
|
1,174
|
|
663
|
|
Accruals
|
|
16,294
|
|
12,378
|
|
14,952
|
|
|
|
81,664
|
|
82,845
|
|
66,122
|
12. Provisions
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January 2008
|
|
53 weeks to
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Onerous leases
|
|
2,109
|
|
4,483
|
|
2,221
|
|
Employee benefits
|
|
152
|
|
146
|
|
152
|
|
|
|
2,261
|
|
4,629
|
|
2,373
|
13. Analysis of changes in net debt
|
|
|
As at
1 February
2009
|
|
As at
27 January 2008
|
|
As at
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Cash
|
|
1,287
|
|
2,950
|
|
5,023
|
|
Bank borrowings
|
|
(32,460)
|
|
(40,441)
|
|
(63,483)
|
|
Net debt
|
|
(31,173)
|
|
(37,491)
|
|
(58,460)
|
Bank borrowings comprise a secured sterling revolving credit facility until January 2012 with any amounts drawn down repayable within six months. The bank facility contains covenants and is guaranteed by companies within the Group. It is subject to interest based on LIBOR plus the lenders' margin. The original facility arranged in December 2004 for £110m has reduced to £72m and there are three further scheduled reductions of £1m in December 2009, £3m in December 2010 and £8m in December 2011. This will leave a balance of £60m as the Group's working capital facility.
14. Dividends paid in period
|
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August 2008
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Final paid
|
|
2,069
|
|
3,517
|
|
3,517
|
|
Interim paid
|
|
-
|
|
-
|
|
1,945
|
|
|
|
2,069
|
|
3,517
|
|
5,462
|
The Board have decided not to pay an interim dividend.
15. Remuneration of key management
The directors of the Group are the key management of the Group. Key management compensation includes salaries, pension costs and other employment benefits such as company and private medical insurance.
|
|
26 weeks to
1 February
2009
|
|
26 weeks to
27 January
2008
|
|
53 weeks to
3 August 2008
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
Salaries and short term employee benefits
|
1,361
|
|
1,352
|
|
2,762
|
|
Payments to money purchase pension schemes
|
46
|
|
46
|
|
94
|
|
|
1,407
|
|
1,398
|
|
2,856
|
16. Risks and uncertainties
The Board and senior management are responsible for identifying and managing potential risks and uncertainties which could have an impact on the performance of the Group. These are set out in the Annual Report and Financial Statements 2008 and the Board considers that these remain the principal risks which could affect the Group in respect of the current financial year.
17. Forward looking statements
To the extent that any statement in this interim report can be considered forward looking, the Board can give no assurance that these statements will prove to be correct. Because any such statement involves risk and uncertainty, actual results may differ materially from any expressed or implied by these forward looking statements.
The Board undertakes no obligation to update any forward looking statement whether as a result of new information, future events or otherwise.
Statement of directors' responsibilities
The directors confirm, to the best of their knowledge and belief, that this condensed set of financial statements has been prepared in accordance with IAS 34 as adopted by the European Union and that the interim report herein includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8.
The directors of Clinton Cards PLC are listed in the Clinton Cards PLC Annual Report and Financial Statements 2008 and on the company website at www.clintoncards.co.uk.
By order of the Board
|
|
|
|
|
_________________________
|
|
_______________________
|
|
D J Lewin, OBE
|
|
P Salador, FCCA
|
|
Chairman
|
|
Finance Director
|
|
|
|
|
31 March 2009
This information is provided by RNS
The company news service from the London Stock Exchange END FR CKKKNOBKDANN
|
|