|
|
31 Aug 2007
pence |
28 Feb 2007
pence |
31 Aug 2006
pence |
|
|
|
|
|
|
Net asset value per Ordinary share |
96.6 |
108.3 |
133.9 |
|
Cumulative distributions per Ordinary share |
68.2 |
53.2 |
22.2 |
|
Total return per Ordinary share |
164.8 |
161.5 |
156.1 |
|
|
|
|
|
|
Net asset value per 'C' share |
95.6 |
n/a |
n/a |
|
Cumulative distributions per 'C' share |
- |
n/a |
n/a |
|
Total return per 'C' share |
95.6 |
n/a |
n/a |
|
|
|
|
|
|
Pence per share |
Year ended 28 February |
| ||||||
|
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
Total |
|
Ordinary Shares |
2.4 |
2.3 |
1.0 |
3.5 |
6.5 |
6.5 |
46.0 |
68.2 |
|
|
Six months ended
31 Aug 2007 |
| ||
|
|
Revenue |
Capital |
Total |
|
|
|
£'000 |
£'000 |
£'000 |
|
|
Company Total |
|
|
|
|
|
Income |
583 |
- |
583 |
|
|
Gains on investments |
- |
1,531 |
1,531 |
|
|
|
583 |
1,531 |
2,114 |
|
|
|
|
|
|
|
|
Investment management fees |
(103) |
(308) |
(411) |
|
|
Performance incentive fees |
(46) |
(653) |
(699) |
|
|
Other expenses |
(99) |
(2) |
(101) |
|
|
|
|
|
|
|
|
Return on ordinary activities |
335 |
568 |
903 |
|
|
|
|
|
|
|
|
Taxation |
(101) |
101 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
234 |
669 |
903 |
|
|
|
|
|
|
|
|
Return per Ordinary share |
0.2p |
3.0p |
3.2p |
|
|
Return per "C" share |
1.4p |
(0.2p) |
1.2p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary Shares |
|
|
|
|
|
Income |
249 |
- |
249 |
|
|
Gains on investments |
- |
1,531 |
1,531 |
|
|
|
249 |
1,531 |
1,780 |
|
|
|
|
|
|
|
|
Investment management fees |
(67) |
(202) |
(269) |
|
|
Performance incentive fees |
(46) |
(653) |
(699) |
|
|
Other expenses |
(61) |
(2) |
(63) |
|
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
75 |
674 |
749 |
|
|
|
|
|
|
|
|
Taxation |
(23) |
23 |
- |
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
52 |
697 |
749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
'C' Shares |
|
|
|
|
|
Income |
334 |
- |
334 |
|
|
Gains on investments |
- |
- |
- |
|
|
|
334 |
- |
334 |
|
|
|
|
|
|
|
|
Investment management fees |
(36) |
(106) |
(142) |
|
|
Other expenses |
(38) |
- |
(38) |
|
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
260 |
(106) |
154 |
|
|
|
|
|
|
|
|
Taxation |
(78) |
78 |
- |
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
182 |
(28) |
154 |
|
|
|
|
|
|
|
|
|
Six months ended
31 Aug 2006 |
Year ended
28 Feb 2007 | ||
|
Company Total |
|
|
|
|
|
Income |
303 |
- |
303 |
576 |
|
Gains on investments |
- |
6,282 |
6,282 |
9,059 |
|
|
303 |
6,282 |
6,585 |
9,635 |
|
|
|
|
|
|
|
Investment management fees |
(74) |
(221) |
(295) |
(639) |
|
Performance incentive fees |
- |
- |
- |
(1,416) |
|
Other expenses |
(94) |
- |
(94) |
(186) |
|
|
|
|
|
|
|
Return on ordinary activities |
135 |
6,061 |
6,196 |
7,394 |
|
|
|
|
|
|
|
Taxation |
(26) |
26 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
109 |
6,087 |
6,196 |
7,394 |
|
|
|
|
|
|
|
Return per Ordinary share |
0.5p |
25.1p |
25.6p |
30.5p |
|
Return per "C" share |
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary Shares |
|
|
|
|
|
Income |
303 |
- |
303 |
576 |
|
Gains on investments |
- |
6,282 |
6,282 |
9,059 |
|
|
303 |
6,282 |
6,585 |
9,635 |
|
|
|
|
|
|
|
Investment management fees |
(74) |
(221) |
(295) |
(639) |
|
Performance incentive fees |
- |
- |
- |
(1,416) |
|
Other expenses |
(94) |
- |
(94) |
(186) |
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
135 |
6,061 |
6,196 |
7,394 |
|
|
|
|
|
|
|
Taxation |
(26) |
26 |
- |
- |
|
|
|
|
|
|
|
Return attributable to equity shareholders |
109 |
6,087 |
6,196 |
7,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
'C' Shares |
|
|
|
|
|
Income |
n/a |
n/a |
n/a |
n/a |
|
Gains on investments |
n/a |
n/a |
n/a |
n/a |
|
|
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
Investment management fees |
n/a |
n/a |
n/a |
n/a |
|
Other expenses |
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
Taxation |
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
Return attributable to equity shareholders |
n/a |
n/a |
n/a |
n/a |
|
|
|
|
|
|
|
|
As at
31 Aug 2007 |
As at
31 Aug
2006 |
As at
28 Feb
2007 | ||
|
|
Ordinary
shares |
'C'
Shares |
Total |
Total |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
Investments |
16,242 |
2,422 |
18,664 |
24,472 |
15,629 |
|
|
|
|
|
|
|
|
Net current assets |
6,159 |
11,548 |
17,707 |
7,323 |
9,620 |
|
|
|
|
|
|
|
|
Net assets |
22,401 |
13,970 |
36,371 |
31,795 |
25,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
Called up share capital |
1,159 |
3,655 |
4,814 |
1,187 |
1,165 |
|
Capital redemption reserve |
138 |
- |
138 |
110 |
132 |
|
Special reserve |
12,863 |
- |
12,863 |
13,780 |
13,145 |
|
Share premium account |
3,759 |
10,161 |
13,920 |
3,759 |
3,759 |
|
Capital reserve - realised |
2,242 |
(28) |
2,214 |
2,918 |
4,348 |
|
Capital reserve - unrealised |
2,097 |
- |
2,097 |
9,806 |
2,376 |
|
Revenue reserve |
143 |
182 |
325 |
235 |
324 |
|
|
|
|
|
|
|
|
Equity shareholder's funds |
22,401 |
13,970 |
36,371 |
31,795 |
25,249 |
|
|
|
|
|
|
|
|
Net asset value per: |
|
|
|
|
|
|
Ordinary Share |
96.6p |
|
|
133.9p |
108.3p |
|
|
|
|
|
|
|
|
'C' Share |
|
95.6p |
|
n/a |
n/a |
|
|
31 Aug
2007 |
31 Aug
2006 |
28 Feb
2007 | ||
|
|
Ordinary
shares |
'C'
Shares |
Total |
Total |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Opening shareholders' funds |
25,249 |
- |
25,249 |
26,733 |
26,733 |
|
Issue of shares |
- |
14,620 |
14,620 |
- |
- |
|
Share issue costs |
- |
(804) |
(804) |
- |
- |
|
Repurchase of own shares |
(100) |
- |
(100) |
(297) |
(711) |
|
Total recognised gains for the period |
749 |
154 |
903 |
6,196 |
7,394 |
|
Distributions paid in period |
(3,497) |
- |
(3,497) |
(837) |
(8,167) |
|
|
|
|
|
|
|
|
Closing shareholders' funds |
22,401 |
13,970 |
36,371 |
31,795 |
25,249 |
|
|
|
Six
months
ended
31 Aug 2007 |
Six
months
ended
31 Aug 2006 |
Year
ended
28 Feb
2007 |
|
|
Note |
£'000 |
£'000 |
£'000 |
|
Cash outflow from operating activities
and returns on investments |
1 |
(758) |
(270) |
(1,557) |
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
Purchase of investments |
|
(4,422) |
(681) |
(1,679) |
|
Sale of investments |
|
2,918 |
114 |
11,884 |
|
Net cash (outflow)/inflow from capital
expenditure |
|
(1,504) |
(567) |
10,205 |
|
|
|
|
|
|
|
Equity distributions paid |
|
(3,497) |
(841) |
(8,167) |
|
|
|
|
|
|
|
Management of liquid resources |
|
|
|
|
|
Purchase of current investments held as
liquidity funds |
|
(11,250) |
- |
- |
|
Withdrawal from liquidity funds |
|
2,500 |
950 |
950 |
|
|
|
|
|
|
|
Net cash (outflow)/inflow before
financing
|
|
(14,509) |
(728) |
1,431 |
|
Financing |
|
|
|
|
|
Proceeds from share issue |
|
10,130 |
- |
4,491 |
|
Share issue costs |
|
(804) |
- |
- |
|
Purchase of own shares |
|
(118) |
(225) |
(697) |
|
Net cash inflow/(outflow) from
financing |
|
9,208 |
(225) |
3,794 |
|
(Decrease)/increase in cash |
2 |
(5,301) |
(953) |
5,225 |
|
|
|
|
|
|
|
Notes to the cash flow statement:
|
|
|
|
|
|
1. Cash flow from operating activities
and returns on investments |
|
|
|
|
|
Revenue return on ordinary activities
before taxation |
|
335 |
135 |
235 |
|
Expenses charged to capital |
|
(963) |
(221) |
(1,900) |
|
(Increase)/decrease in prepayments and
accrued income |
|
(85) |
(64) |
90 |
|
(Decrease)/increase in accruals and
deferred income |
|
(45) |
(120) |
18 |
|
Net cash outflow from operating activities |
|
(758) |
(270) |
(1,557) |
|
|
|
|
|
|
|
2. Analysis of net funds |
|
|
|
|
|
Beginning of period |
|
8,709 |
3,484 |
3,484 |
|
Net cash (outflow)/inflow |
|
(5,301) |
(953) |
5,225 |
|
End of period |
|
3,408 |
2,531 |
8,709 |
|
|
£'000 |
|
Ordinary Share Portfolio |
|
|
Optima Data Intelligence Services Limited |
900 |
|
Saffron Media Group Limited |
480 |
|
Eagle Rock Entertainment Group Limited |
420 |
|
Coolabi plc |
200 |
|
|
2,000 |
|
|
|
|
"C" Share Portfolio |
|
|
The Vending Corporation Limited |
1,000 |
|
Heritage Partners Limited |
650 |
|
Charterhouse Leisure Limited |
371 |
|
Steak Media Limited |
275 |
|
Dianomi Limited |
126 |
|
|
2,422 |
|
|
Cost |
Market
value at
1 March
2007 |
Disposal
Proceeds |
Gain/(loss)
against cost |
Total
realised
gain/(loss ) |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Ordinary Share Portfolio |
|
|
|
|
|
|
Cardpoint plc |
438 |
680 |
666 |
228 |
(14) |
|
Chiaros - retention release |
- |
- |
33 |
33 |
33 |
|
Oasis Healthcare plc |
670 |
982 |
2,218 |
1,548 |
1,236 |
|
|
1,108 |
1,662 |
2,917 |
1,809 |
1,255 |
|
|
|
|
|
|
|
|
|
Ordinary Shares |
'C' Shares |
|
|
|
|
|
Net Assets (£'000) |
22,401 |
13,970 |
|
Number of shares in issue at period end |
23,187,968 |
14,620,454 |
|
|
Ordinary Shares |
'C' Shares |
|
|
|
|
|
Revenue return per share based on: |
|
|
|
Net revenue profit after taxation (£'000) |
52 |
182 |
|
Weighted average number of shares in issue |
23,308,297 |
13,072,138 |
|
|
|
|
|
Capital return per share based on: |
|
|
|
Net capital gain/(loss) after taxation (£'000) |
697 |
(28) |
|
Weighted average number of shares in issue |
23,308,297 |
13,072,138 |
|
|
31 August 2007 |
31 August 2006 |
28 Feb 2007 | ||||
|
|
Revenue |
Capital |
Total |
Revenue |
Capital |
Total |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Paid in period |
|
|
|
|
|
|
|
|
2007 Second interim |
233 |
3,264 |
3,497 |
- |
- |
- |
- |
|
2007 First interim |
- |
- |
- |
- |
- |
- |
7,330 |
|
2006 Second interim |
- |
- |
- |
478 |
359 |
837 |
837 |
|
|
233 |
3,264 |
3,497 |
478 |
359 |
837 |
8,167 |
|
|
|
|
|
|
|
|
|
|
|
Share
capital |
Capital
redemption
reserve |
Special
reserve |
Share
premium
account |
Capital
reserve -
realised |
Capital
reserve -
unrealised |
Revenue
reserve |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
At 1 March 2007 |
1,165 |
132 |
13,145 |
3,759 |
4,348 |
2,376 |
324 |
|
Issue of new shares |
3,655 |
- |
- |
10,965 |
- |
- |
- |
|
Share issue costs |
- |
- |
- |
(804) |
- |
- |
- |
|
Shares repurchased |
(6) |
6 |
(100) |
- |
- |
- |
- |
|
Expenses charged to capital |
- |
- |
- |
- |
(863) |
- |
- |
|
Realised gains in year |
- |
- |
- |
- |
1,255 |
- |
- |
|
Increase in unrealised appreciation |
- |
- |
- |
- |
- |
276 |
- |
|
Realisation of revaluations from previous years |
- |
- |
- |
- |
555 |
(555) |
- |
|
Distributions paid |
- |
- |
- |
- |
(3,263) |
- |
(233) |
|
Transfer between reserves |
- |
- |
(182) |
- |
182 |
- |
|
|
Retained net revenue |
- |
- |
- |
- |
- |
- |
234 |
|
At 31 August 2007 |
4,814 |
138 |
12,863 |
13,920 |
2,214 |
2,097 |
325 |
|
|
|
|
|
|
|
|
|
|
Analysed as: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
At 1 March 2007 |
1,165 |
132 |
13,145 |
3,759 |
4,348 |
2,376 |
324 |
|
Shares repurchased |
(6) |
6 |
(100) |
- |
- |
- |
- |
|
Expenses charged to capital |
- |
- |
- |
- |
(835) |
- |
- |
|
Realised gains in year |
- |
- |
- |
- |
1,255 |
- |
- |
|
Increase in unrealised appreciation |
- |
- |
- |
- |
- |
276 |
- |
|
Realisation of revaluations from previous years |
- |
- |
- |
- |
555 |
(555) |
- |
|
Distributions paid |
- |
- |
- |
- |
(3,263) |
- |
(233) |
|
Transfer between reserves |
- |
- |
(182) |
- |
182 |
- |
- |
|
Retained net revenue |
- |
- |
- |
- |
- |
- |
52 |
|
At 31 August 2007 |
1,159 |
138 |
12,863 |
3,759 |
2,242 |
2,097 |
143 |
|
|
|
|
|
|
|
|
|
|
"C" shares |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
At 1 March 2007 |
- |
- |
- |
- |
- |
- |
- |
|
Issue of new shares |
3,655 |
- |
- |
10,965 |
- |
- |
- |
|
Share issue costs |
- |
- |
- |
(804) |
- |
- |
- |
|
Expenses charged to capital |
- |
- |
- |
- |
(28) |
- |
- |
|
Retained net revenue |
- |
- |
- |
- |
- |
- |
182 |
|
At 31 August 2007 |
3,655 |
- |
- |
10,161 |
(28) |
- |
182 |
|
|
|
|
|
|
|
|
|