|
KEY FIGURES |
|
|
|
|
|
|
|
1-3/07 |
|
1-3/06 |
|
1-12/06 |
|
|
|
|
|
|
|
|
Net Sales, MEUR |
63.1 |
|
49.0 |
|
225.9 |
|
Operating Profit, MEUR |
3.0 |
|
1.8 |
|
12.8 |
|
Share of Net Sales, % |
4.8 |
|
3.7 |
|
5.7 |
|
Profit before Tax, MEUR |
2.4 |
|
1.5 |
|
11.1 |
|
Share of Net Sales, % |
3.7 |
|
3.1 |
|
4.9 |
|
|
|
|
|
|
|
|
Earnings Per Share, EUR |
0.07 |
|
0.04 |
|
0.32 |
|
EPS adjusted for dilution, EUR |
0.07 |
|
0.04 |
|
0.31 |
|
Equity Per Share, EUR |
1.94 |
|
2.28 |
|
2.26 |
|
Equity Ratio, % |
35.4 |
|
44.1 |
|
45.2 |
|
Gearing, % |
54.7 |
|
33.5 |
|
35.7 |
|
Personnel at the End of Period |
683 |
|
675 |
|
694 |
|
|
|
1-3/07 |
1-3/06 |
1-12/06 |
|
|
|
|
|
|
|
Net Sales, MEUR |
|
29.9 |
20.1 |
89.1 |
|
Operating Profit, MEUR |
1.0 |
0.7 |
2.7 | |
|
Personnel |
|
121 |
90 |
104 |
|
|
|
1-3/07 |
1-3/06 |
1-12/06 |
|
|
|
|
|
|
|
Net Sales, MEUR |
|
21.8 |
18.2 |
82.7 |
|
Operating Profit, MEUR |
3.6 |
2.5 |
12.6 | |
|
Personnel |
|
247 |
251 |
257 |
|
|
|
1-3/07 |
1-3/06 |
1-12/06 |
|
|
|
|
|
|
|
Net Sales, MEUR |
|
11.4 |
10.7 |
54.1 |
|
Operating Profit, MEUR |
-0.8 |
-1.1 |
-1.0 | |
|
Personnel |
|
310 |
324 |
323 |
|
Net Sales by Division, MEUR |
|
|
|
||
|
|
|
1-3/07 |
1-3/06 |
Change |
1-12/06 |
|
|
|
|
|
|
|
|
Chemicals |
|
29.9 |
20.1 |
9.8 |
89.1 |
|
Shipping |
|
21.8 |
18.2 |
3.6 |
82.7 |
|
Systems |
|
11.4 |
10.7 |
0.7 |
54.1 |
|
TOTAL |
|
63.1 |
49.0 |
14.1 |
225.9 |
|
Operating Profit by Division, MEUR |
|
|
| ||
|
|
|
|
|
|
|
|
|
|
1-3/07 |
1-3/06 |
Change |
1-12/06 |
|
|
|
|
|
|
|
|
Chemicals |
|
1.0 |
0.7 |
0.3 |
2.7 |
|
Shipping |
|
3.6 |
2.5 |
1.1 |
12.6 |
|
Systems |
|
-0.8 |
-1.1 |
0.3 |
-1.0 |
|
Group Administration |
|
-0.8 |
-0.3 |
-0.5 |
-1.5 |
|
TOTAL |
|
3.0 |
1.8 |
1.2 |
12.8 |
|
Investments by Division, MEUR |
|
|
| ||
|
|
|
1-3/07 |
1-3/06 |
Change |
1-12/06 |
|
|
|
|
|
|
|
|
Chemicals |
|
4.8 |
1.0 |
3.8 |
1.3 |
|
Shipping |
|
2.4 |
10.6 |
-8.2 |
7.3 |
|
Systems |
|
0.3 |
0.1 |
0.2 |
1.4 |
|
Group Administration |
|
|
0.1 |
-0.1 |
0.2 |
|
TOTAL |
|
7.5 |
11.8 |
-4.3 |
10.2 |
|
Average Personnel by Division |
|
| ||
|
|
|
1-3/07 |
1-3/06 |
1-12/06 |
|
|
|
|
|
|
|
Chemicals |
|
121 |
90 |
104 |
|
Shipping |
|
247 |
251 |
257 |
|
Systems |
|
310 |
324 |
323 |
|
Group Administration |
|
9 |
9 |
9 |
|
TOTAL |
|
687 |
674 |
693 |
|
ASPO GROUP INCOME STATEMENT |
|
|
|
|
|
|
|
|
1-3/07 |
|
1-3/06 |
|
1-12/06 |
|
|
|
MEUR |
% |
MEUR |
% |
MEUR |
% |
|
|
|
|
|
|
|
|
|
NET SALES |
63.1 |
100.0 |
49.0 |
100.0 |
225.9 |
100.0 |
|
Other operating income |
|
|
0.6 |
1.2 |
0.9 |
0.4 |
|
Depreciation and write-downs |
-2.4 |
-3.8 |
-2.0 |
-4.1 |
-9.3 |
-4.1 |
|
|
|
|
|
|
|
|
|
OPERATING PROFIT |
3.0 |
4.8 |
1.8 |
3.7 |
12.8 |
5.7 |
|
|
|
|
|
|
|
|
|
Financial income and expenses |
-0.7 |
-1.1 |
-0.2 |
-0.4 |
-1.8 |
-0.8 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAXES |
2.4 |
3.7 |
1.5 |
3.1 |
11.1 |
4.9 |
|
|
|
|
|
|
|
|
|
PROFIT FOR THE PERIOD |
1.8 |
2.8 |
1.1 |
2.2 |
8.2 |
3.6 |
|
|
|
|
|
|
|
|
|
Profit attributable |
|
|
|
|
|
|
|
to shareholders |
1.8 |
|
1.1 |
|
8.2 |
|
|
Minority interest |
|
|
|
|
|
|
|
ASPO GROUP BALANCE SHEET |
3/07 |
3/06 |
Change |
12/06 |
|
|
MEUR |
MEUR |
% |
MEUR |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Non-Current Assets |
|
|
|
|
|
Intangible assets |
1.3 |
1.4 |
-7.1 |
1.2 |
|
Goodwill |
10.5 |
7.2 |
45.8 |
8.2 |
|
Tangible assets |
54.7 |
62.9 |
-13.0 |
54.4 |
|
Available-for-sale assets |
0.2 |
|
|
0.2 |
|
Long-term receivables |
2.2 |
3.2 |
-31.3 |
2.3 |
|
Shares in associated companies |
1.4 |
1.3 |
7.7 |
1.4 |
|
Total Non-Current Assets |
70.3 |
76.0 |
-7.5 |
67.7 |
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
Inventories |
21.5 |
14.8 |
45.3 |
17.7 |
|
Sales and other receivables |
42.7 |
26.2 |
63.0 |
34.9 |
|
Cash and bank deposits |
9.1 |
16.3 |
-44.2 |
9.1 |
|
Total Current Assets |
73.3 |
57.3 |
27.9 |
61.7 |
|
TOTAL ASSETS |
143.6 |
133.3 |
7.7 |
129.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY AND LIABILITIES |
|
|
| |
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
Share capital |
17.5 |
17.2 |
1.7 |
17.5 |
|
Other shareholders' equity |
32.7 |
41.6 |
-21.4 |
40.7 |
|
Shareholders' equity attributable |
|
|
| |
|
to equity holders of the parent |
50.1 |
58.7 |
-14.7 |
58.1 |
|
Minority interest |
0.1 |
0.1 |
|
0.1 |
|
|
|
|
| |
|
Long-term liabilities |
28.2 |
34.7 |
-18.7 |
28.7 |
|
Short-term liabilities |
65.2 |
39.8 |
63.8 |
42.5 |
|
TOTAL SHAREHOLDERS' EQUITY |
|
|
|
|
|
AND LIABILITIES |
143.6 |
133.3 |
7.7 |
129.4 |
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY |
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
A = Share Capital |
|
|
|
|
|
|
|
|
| |
|
B = Premium Fund |
|
|
|
|
|
|
|
|
| |
|
C = Fair Value Fund |
|
|
|
|
|
|
|
|
| |
|
D = Other Funds |
|
|
|
|
|
|
|
|
|
|
|
E = Repurchased Shares |
|
|
|
|
|
|
|
| ||
|
F = Translation Difference |
|
|
|
|
|
|
|
| ||
|
G = Retained Earnings |
|
|
|
|
|
|
|
|
| |
|
H = Total |
|
|
|
|
|
|
|
|
|
|
|
I = Minority Interest |
|
|
|
|
|
|
|
|
| |
|
J = Total Shareholders' Equity |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEUR |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
31.12.2006 |
17.5 |
2.5 |
0.0 |
0.2 |
-1.8 |
0.1 |
39.7 |
58.1 |
0.1 |
58.2 |
|
Translation |
|
|
|
|
|
|
|
|
|
|
|
differences |
|
|
|
|
|
0.0 |
|
|
|
|
|
Increase in |
|
|
|
|
|
|
|
|
|
|
|
hedging reserve |
|
|
|
0.0 |
|
|
|
|
|
|
|
Share of |
|
|
|
|
|
|
|
|
|
|
|
deferred taxes |
|
|
|
0.0 |
|
|
|
|
|
|
|
Net profit for |
|
|
|
|
|
|
|
|
|
|
|
the period |
|
|
|
|
|
|
1.8 |
|
|
|
|
Dividend payment |
|
|
|
|
|
-10.5 |
|
|
| |
|
Share disposal |
|
|
|
0.2 |
0.4 |
|
|
|
|
|
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
31.3.2007 |
17.5 |
2.5 |
0.0 |
0.4 |
-1.4 |
0.1 |
31.0 |
50.1 |
0.1 |
50.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
31.12.2005 |
17.2 |
0.5 |
0.3 |
0.2 |
-1.9 |
0.0 |
40.9 |
57.4 |
0.1 |
57.4 |
|
IAS 8 adjustment*) |
|
|
|
|
|
0.8 |
|
|
| |
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
1.1.2006 |
17.2 |
0.5 |
0.3 |
0.2 |
-1.9 |
|
41.7 |
58.2 |
0.1 |
58.3 |
|
Fair value |
|
|
|
|
|
|
|
|
|
|
|
fund |
|
|
-0.4 |
|
|
|
|
|
|
|
|
Share of |
|
|
|
|
|
|
|
|
|
|
|
deferred taxes |
|
|
0.1 |
|
|
|
|
|
|
|
|
Net profit for |
|
|
|
|
|
|
|
|
|
|
|
the period |
|
|
|
|
|
|
1.1 |
|
|
|
|
Change in |
|
|
|
|
|
|
|
|
|
|
|
minority interest |
|
|
|
|
|
-0.1 |
|
0.1 |
| |
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
31.3.2006 |
17.2 |
0.5 |
|
0.2 |
-1.9 |
0.0 |
42.7 |
58.7 |
0.1 |
58.8 |
|
ASPO GROUP CASH FLOW STATEMENT |
|
|
|
|
|
1-3/07 |
1-3/06 |
1-12/06 |
|
|
MEUR |
MEUR |
MEUR |
|
|
|
|
|
|
Net Operational Cash Flow |
0.6 |
4.0 |
12.3 |
|
|
|
|
|
|
INVESTMENTS |
|
|
|
|
Investments in tangible and |
|
|
|
|
intangible assets |
-2.8 |
-11.7 |
-10.2 |
|
Gains on the sale of tangible |
|
|
|
|
and intangible assets |
|
0.6 |
1.0 |
|
Purchases of subsidiary shares |
-4.5 |
|
|
|
Purchases of affiliate shares |
|
-0.1 |
|
|
Total Cash Flow From Investments |
-7.3 |
-11.2 |
-9.2 |
|
|
|
|
|
|
FINANCING |
|
|
|
|
Share disposal |
|
|
0.1 |
|
Change in short-term borrowings |
4.8 |
10.3 |
7.2 |
|
Change in long-term receivables |
0.0 |
-0.1 |
-0.1 |
|
Change in long-term borrowings |
|
0.8 |
-3.5 |
|
Dividends paid |
|
|
-10.2 |
|
Total Financing |
4.8 |
11.0 |
-6.5 |
|
|
|
|
|
|
|
|
|
|
|
Increase / Decrease in Liquid Funds |
-1.9 |
3.8 |
-3.4 |
|
Liquid funds in beginning of year |
9.1 |
12.5 |
12.5 |
|
Liquid funds and used |
|
|
|
|
overdraft limit at period end |
7.2 |
|
|
|
Used overdraft limit at period end |
1.9 |
|
|
|
Liquid funds at period end |
9.1 |
16.3 |
9.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEY FIGURES AND RATIOS |
|
|
|
|
|
1-3/07 |
1-3/06 |
1-12/06 |
|
|
|
|
|
|
Earnings/share, EUR |
0.07 |
0.04 |
0.32 |
|
Diluted earnings/share, EUR |
0.07 |
0.04 |
0.31 |
|
Equity/share, EUR |
1.94 |
2.28 |
2.26 |
|
Equity Ratio, % |
35.4 |
44.1 |
45.2 |
|
Gearing, % |
54.7 |
33.5 |
35.7 |