TIDMAZD
RNS Number : 2728T
Allianz Dresdner End Pol Tst 2010
24 September 2010
`
For immediate release
24th September 2010
ALLIANZ DRESDNER ENDOWMENT POLICY TRUST 2010 plc
Results for the year ended 30th June 2010
The following comprises extracts from the Company's Annual Financial Report for
the year ended 30th June 2010. The full Annual Financial Report is available to
be viewed on or downloaded from the Company's website at
www.rcm.com/investmenttrusts. Copies will be mailed to shareholders shortly.
Chairman's Statement
Performance
The Company's Net Asset Value per ordinary share as at 30th June 2010 was
120.2p per ordinary share compared to 112.4p per ordinary share at 30th June
2009. This represents an increase of 6.9% over the year. Over the same period,
the Company's share price increased from 104.5p to 112.75p, an increase of 7.9%.
The Company had repaid all borrowings and had fixed interest securities and cash
of GBP15.2 million, approximately 57% of net asset value, as at 30th June 2010.
As it approaches the planned wind up date of 31st December 2010, the Company's
liquid assets will increase as policies continue to mature. Within guidelines
established by the Board, the Managers will continue to invest the Company's
cash in sterling deposits and high quality fixed interest securities, including
government bonds, with a view to achieving a secure return for shareholders over
the remainder of the Company's life.
When the Company was launched in 1998, we followed a well established format
that enabled investment in a portfolio with a broad spread of asset classes,
with a particular emphasis on equities and commercial property. There were the
added benefits of underpinning provided by the sums assured and declared
reversionary bonuses of policies bought by the Company and the return of
investment profits by way of capital gain. Little did we realise that we should
see an unprecedented era of turbulence, not only in global economies and
investment markets but also in the life insurance industry itself. In
practice, the underpinning has proved to be a key element of the Company's
structure. Although the return after 12 years has ultimately proved to be
disappointing, at least we can look back on a number of key decisions that have
had a significant favourable impact on the Company's performance: in
particular, our decisions to cease purchasing policies through gearing, to
surrender polices that were likely to underperform in order to reduce and
eventually eliminate gearing, and to hedge much of the interest earnings on
deposits in 2010 at a time when interest rates were particularly favourable.
We have been fortunate to have a Board which has worked well together and has
devoted considerable time and effort to the Company's management. We have been
helped in our work by the Managers and our Investment Advisers, whose wise
counsel has been gratefully received. So, in this final Chairman's Statement I
should like to thank them for all they have done for us and wish them well for
the future.
Return of Capital
Shareholders will be aware that there is a requirement to liquidate the Company
and return capital to shareholders on or shortly following 31st December 2010,
unless alternative proposals are approved by shareholders at a general meeting
of the Company prior to this date. The Board has concluded that the Company
should be placed into Members' Voluntary Liquidation in order to return capital
to shareholders in an inexpensive and timely manner. An Extraordinary General
Meeting will thus be convened on 1st December 2010 at which the necessary
Special Resolutions will be proposed. As well as passing a Liquidation
Resolution it will be necessary to amend the Articles of Association to allow
the EGM to be held earlier than 31st December 2010. A separate circular
convening the meeting will be sent to shareholders later.
Managers' Review
Introduction
The Company is managed with the objective of providing long-term capital growth
by investing in a diversified portfolio of mid-term traded endowment policies.
Net Asset Value
The net asset value per ordinary share increased from 112.4p at 30th June 2009
to 120.2p at 30th June 2010. This represents an increase of 6.9% over the last
twelve months and is based on Total Net Assets of GBP26.8 million (2009 -
GBP25.1 million).
The net asset value is calculated using the current estimated market value of
the Company's investments. The valuation of endowment policies has been carried
out by LPVC Limited under the supervision of the Actuarial Committee. The Board
has determined that, in the absence of sufficient transactional data, the most
appropriate basis of valuation of the Company's portfolio at 30th June 2010 is
that of estimated surrender value.
Projected Final Net Asset Values
Projected final net asset values as at 30th June 2010 are given in the table
below.
+------------------+----------+----------+----------+----------+
| | | | | |
| | 150% | 100% | 50% | No |
| | Current | Current | Current | Further |
| | Bonus | Bonus | Bonus | Bonuses |
| | Rates | Rates | Rates | |
| | | | | |
+------------------+----------+----------+----------+----------+
| | | | | |
| Projected final | | | | |
| net | 121.5p | 118.7p | 116.0p | 113.3p |
| asset value at | | | | |
| 31st December | | | | |
| 2010 | | | | |
| | | | | |
+------------------+----------+----------+----------+----------+
Projected final net asset values are calculated using the bases and assumptions
set out below. These illustrations are given to provide an indication of the
sensitivity of the projected final net asset value to bonus rate changes. They
should not be taken as forecasts of particular degrees of change in bonus rate
levels.
Principal bases and assumptions used in projecting the estimated final net asset
value
The estimated final net asset value at 31st December 2010 has been calculated on
the basis that:
1) All policies are held to maturity, no death claims or demutualisation
benefits are received and no further purchases or disposals of policies are
made;
2) The latest reversionary and terminal bonus rates declared at 30th June
2010 continue to apply until maturity or are immediately reduced by 50% or 100%
or are increased by 50%;
3) The estimated mid-market gross redemption yields as at 30th June 2010, for
policies of differing remaining terms, are assumed to remain unchanged;
4) Annual expenses are assumed to be in line with recent experience and
future annual inflation is assumed to be 3%. Interest rates over the Company's
life, when not hedged through swap or forward swap contracts, are assumed to be
consistent with the shape of the swap yield curve at 30th June 2010;
5) No further shares are issued or repurchased nor are any dividends paid;
and
6) They include a provision of GBP200,000 for winding up costs. The
Directors will endeavour to ensure that the actual winding up costs do not
exceed this amount.
Accrued Guaranteed Benefits
A substantial proportion of shareholders' assets is now made up of guaranteed
benefits - the total of sums assured and reversionary bonuses declared to date.
Projected final net asset value based on the value of guaranteed benefits
accrued to date, after estimated costs and based on current interest rates, is
113.3p per share. This figure assumes no further bonuses, reversionary or
terminal, from 30th June 2010 and takes into account future premium commitments
and expenses.
Investment Review
At the year end, the Company has investments in policies valued at GBP11.2
million from a total of 22 with-profits life funds. The Company also holds
fixed interest securities, representing 34.6% of the investment portfolio.
During the twelve months to 30th June 2010 the Company received proceeds of
policy maturities amounting to GBP11.3 million. The average annualised return
on these policies was 2.75% since purchase, excluding separate demutualisation
proceeds and the distribution of orphan assets.
The Actuarial Committee's basis of valuation in the year has been that of
estimated surrender value.
The Company's exposure to future fluctuations of interest rates has been managed
to a partial extent through a number of interest rate swaps or forward swaps.
Principal Risks and Uncertainties
The principal risks and uncertainties fall broadly under the following
categories:
Level of bonus declarations: The original investment programme was targeted at
companies which the Board believed had the best prospects of returns in relation
to the prices paid for policies.
Undue concentration of investment: The limitation of investment in any one
company to 25% by cost of the portfolio was intended to limit the risk from
concentration.
Bank deposits: As the Company reaches the end of its life more policies have
been maturing and as a result the resulting cash deposits have been largely
invested with Royal Bank of Scotland, a bank that is majority owned by the UK
Government.
Gearing: The Company's borrowings were repaid in full on 3rd November 2008.
Board and outsourcing of management of the Company: The Board considers that it
is in shareholders' best interests to save costs by keeping the number of Board
members to a minimum. Nevertheless, the skills and attributes of the Directors
overlap sufficiently for no one individual to be indispensable. The performance
of both Managers and Advisers is reviewed regularly.
Related Parties' Transactions
During the financial year, no transactions with related parties have taken
place, which have materially affected the financial position or the performance
of the Company.
Directors' Responsibilities Statement
The Directors at the date of the approval of this Report, each confirm to the
best of their knowledge that:
a) the financial statements have been prepared in accordance with applicable
UK accounting standards, and give a true and fair view of the assets,
liabilities, financial position and profit or loss of the Company; and
b) the Annual Financial Report, to be published shortly, includes a fair
review of the development and performance of the business and the position of
the Company, together with a description of the principal risks and
uncertainties they face.
For and on behalf of the Board
F R Wales
Chairman
Enquiries:
For further information please contact:
Simon White, Head of Investment Trusts
RCM (UK) Limited
Tel: 020 7065 1539
ANALYSIS OF INVESTED FUNDS
TWENTY LARGEST HOLDINGS BY LIFE OFFICE
AS AT 30TH JUNE 2010
Life Office Value of
Policies % of
GBP'000s Total Investments
+------------------------------+----------+----------+----------+
| | | | |
+------------------------------+----------+----------+----------+
| Standard Life | 5,473 | | 32.0 |
+------------------------------+----------+----------+----------+
| Legal & General | 1,738 | | 10.2 |
+------------------------------+----------+----------+----------+
| Scottish Provident | 1,491 | | 8.7 |
+------------------------------+----------+----------+----------+
| Scottish Widows | 525 | | 3.1 |
+------------------------------+----------+----------+----------+
| Friends Provident | 432 | | 2.5 |
+------------------------------+----------+----------+----------+
| AVIVA (Norwich Union) | 233 | | 1.4 |
+------------------------------+----------+----------+----------+
| Scottish Life | 212 | | 1.2 |
+------------------------------+----------+----------+----------+
| Prudential (Scottish | 171 | | 1.0 |
| Amicable) | | | |
+------------------------------+----------+----------+----------+
| Clerical Medical | 147 | | 0.9 |
+------------------------------+----------+----------+----------+
| AVIVA (Commercial Union) | 121 | | 0.7 |
+------------------------------+----------+----------+----------+
| National Mutual | 121 | | 0.7 |
+------------------------------+----------+----------+----------+
| Prudential | 117 | | 0.7 |
+------------------------------+----------+----------+----------+
| Colonial Mutual | 90 | | 0.5 |
+------------------------------+----------+----------+----------+
| Royal & Sun Alliance (Royal | 77 | | 0.5 |
| Life) | | | |
+------------------------------+----------+----------+----------+
| UK Temperance & General | | | |
| Provident Institution | 53 | | 0.3 |
+------------------------------+----------+----------+----------+
| AVIVA (Provident Mutual) | 49 | | 0.3 |
+------------------------------+----------+----------+----------+
| Refuge Assurance | 31 | | 0.2 |
+------------------------------+----------+----------+----------+
| Swiss Pioneer Life | 22 | | 0.1 |
+------------------------------+----------+----------+----------+
| Scottish Mutual | 19 | | 0.1 |
+------------------------------+----------+----------+----------+
| National Provident | 17 | | 0.1 |
| Institution | | | |
+------------------------------+----------+----------+----------+
| Total of twenty largest | 11,139 | | 65.2 |
| holdings | | | |
+------------------------------+----------+----------+----------+
| Holdings in other offices | 25 | | 0.2 |
+------------------------------+----------+----------+----------+
| Total holdings of endowment | 11,164 | | 65.4 |
| policies | | | |
+------------------------------+----------+----------+----------+
FIXED INTEREST HOLDINGS
AS AT 30TH JUNE 2010
% of
GBP'000s Total Investments
+----------------------------+----------+----------+----------+
| EIB 5.5% Bd 7.12.11 | 528 | | 3.1 |
+----------------------------+----------+----------+----------+
| EIB 4.25% Bd 7.12.10 | 791 | | 4.6 |
+----------------------------+----------+----------+----------+
| UK Govt 6.25% 25.11.10 | 4,602 | | 26.9 |
+----------------------------+----------+----------+----------+
| | 5,921 | | 34.6 |
+----------------------------+----------+----------+----------+
| | | | |
| | | | |
+----------------------------+----------+----------+----------+
| Total Investments | 17,085 | | 100.0 |
+----------------------------+----------+----------+----------+
The above figures exclude the cash balances at 30th June 2010 of GBP9,318,781.
ALLIANZ DRESDNER ENDOWMENT POLICY TRUST 2010 plc
SUMMARY OF UNAUDITED RESULTS
+----------------------------+-----------+------+------------------+--------------------+
| INCOME STATEMENT | |
+----------------------------------------+----------------------------------------------+
| | |
+----------------------------------------+----------------------------------------------+
| | | | |
+----------------------------+------------------+------------------+--------------------+
| For the year ended 30th | Revenue | Capital | Total |
| June 2010 | | | Return |
+----------------------------+------------------+------------------+--------------------+
| | GBP'000s | GBP'000s | GBP'000s |
+----------------------------+------------------+------------------+--------------------+
| | | | (Note B) |
+----------------------------+------------------+------------------+--------------------+
| Net gains on investments | - | 2,111 | 2,111 |
| at fair value | | | |
+----------------------------+------------------+------------------+--------------------+
| Investment income | 78 | - | 78 |
+----------------------------+------------------+------------------+--------------------+
| Other income* | 218 | - | 218 |
+----------------------------+------------------+------------------+--------------------+
| Management and advisory | (422) | - | (422) |
| fees | | | |
+----------------------------+------------------+------------------+--------------------+
| Administration expenses | (158) | - | (158) |
+----------------------------+------------------+------------------+--------------------+
| Net return before finance | | | |
| costs and | | | |
+----------------------------+------------------+------------------+--------------------+
| taxation | (284) | 2,111 | 1,827 |
+----------------------------+------------------+------------------+--------------------+
| | | | |
+----------------------------+------------------+------------------+--------------------+
| Finance costs: interest | | | |
| payable and similar | - | - | - |
| charges ** | | | |
+----------------------------+------------------+------------------+--------------------+
| Net return on ordinary | | | |
| activities before taxation | (284) | 2,111 | 1,827 |
+----------------------------+------------------+------------------+--------------------+
| | | | |
+----------------------------+------------------+------------------+--------------------+
| Taxation | - | - | - |
+----------------------------+------------------+------------------+--------------------+
| | | | |
+----------------------------+------------------+------------------+--------------------+
| Net return attributable to | | | |
| Ordinary Shareholders | (284) | 2,111 | 1,827 |
+----------------------------+------------------+------------------+--------------------+
| | | | |
+----------------------------+------------------+------------------+--------------------+
| Return per Ordinary Share | | 9.46p | 8.19p |
| (Note A) | (1.27)p | | |
+----------------------------+------------------+------------------+--------------------+
| | | | | |
+----------------------------+-----------+------+------------------+--------------------+
(basic and diluted)
*includes interest on interest rate swaps of GBP184,000 (2009: GBPnil)
** includes interest on interest rate swaps of GBPnil (2009: GBP475,000)
+----------------------------+---------+----------+-------------------+
| | | | |
+----------------------------+---------+----------+-------------------+
| BALANCE SHEET | | | |
+----------------------------+---------+----------+-------------------+
| as at 30th June 2010 | | | |
+----------------------------+---------+----------+-------------------+
| | | | GBP'000s |
+----------------------------+---------+----------+-------------------+
| Investments held at fair | | | |
| value through profit or | | | 17,085 |
| loss | | | |
+----------------------------+---------+----------+-------------------+
| Net Current Assets | | | 9,751 |
+----------------------------+---------+----------+-------------------+
| Total Net Assets | | | 26,836 |
+----------------------------+---------+----------+-------------------+
| | | | |
+----------------------------+---------+----------+-------------------+
| Called up Share Capital | | | 223 |
+----------------------------+---------+----------+-------------------+
| Share Premium Account | | | 4,750 |
+----------------------------+---------+----------+-------------------+
| Capital Redemption Reserve | | | 27 |
+----------------------------+---------+----------+-------------------+
| Special Reserve | | | 17,346 |
+----------------------------+---------+----------+-------------------+
| Capital Reserve | | | 13,142 |
+----------------------------+---------+----------+-------------------+
| Hedging Reserve | | | 2 |
+----------------------------+---------+----------+-------------------+
| Revenue Reserve | | | (8,654) |
+----------------------------+---------+----------+-------------------+
| Equity Shareholders' Funds | | | 26,836 |
+----------------------------+---------+----------+-------------------+
| | | | |
+----------------------------+---------+----------+-------------------+
| Net Asset Value per | | | 120.2p |
| Ordinary Share | | | |
+----------------------------+---------+----------+-------------------+
| | | | |
+----------------------------+---------+----------+-------------------+
| The Net Asset Value per Ordinary Share is based on |
| 22,325,000 Ordinary Shares in issue at the year end. |
+----------------------------+---------+----------+-------------------+
ALLIANZ DRESDNER ENDOWMENT POLICY TRUST 2010 plc
SUMMARY OF UNAUDITED RESULTS
+----------------------------+---+------+----------+------------+
| INCOME STATEMENT | |
+--------------------------------+------------------------------+
| | | | |
+----------------------------+----------+----------+------------+
| For the year ended 30th | Revenue | Capital | Total |
| June 2009 | | | Return |
+----------------------------+----------+----------+------------+
| | GBP'000s | GBP'000s | GBP'000s |
+----------------------------+----------+----------+------------+
| | | | (Note B) |
+----------------------------+----------+----------+------------+
| Net losses on investments | - | (4,184) | (4,184) |
| at fair value | | | |
+----------------------------+----------+----------+------------+
| Investment income | 61 | - | 61 |
+----------------------------+----------+----------+------------+
| Other income | 25 | - | 25 |
+----------------------------+----------+----------+------------+
| Management and advisory | (334) | - | (334) |
| fees | | | |
+----------------------------+----------+----------+------------+
| Administration expenses | (128) | - | (128) |
+----------------------------+----------+----------+------------+
| Net return before finance | | | |
| costs and | | | |
+----------------------------+----------+----------+------------+
| taxation | (376) | (4,184) | (4,560) |
+----------------------------+----------+----------+------------+
| | | | |
+----------------------------+----------+----------+------------+
| Finance costs: interest | | | |
| payable and similar | 457 | - | 457 |
| charges | | | |
+----------------------------+----------+----------+------------+
| Net return on ordinary | | | |
| activities before taxation | 81 | (4,184) | (4,103) |
+----------------------------+----------+----------+------------+
| | | | |
+----------------------------+----------+----------+------------+
| Taxation | - | - | - |
+----------------------------+----------+----------+------------+
| | | | |
+----------------------------+----------+----------+------------+
| Net return attributable to | | | |
| Ordinary Shareholders | 81 | (4,184) | (4,103) |
+----------------------------+----------+----------+------------+
| | | | |
+----------------------------+----------+----------+------------+
| Return per Ordinary Share | 0.36p | (18.74)p | (18.38)p |
| (Note A) | | | |
+----------------------------+----------+----------+------------+
| | | | | |
+----------------------------+---+------+----------+------------+
(basic and diluted)
+----------------------------+---------+----------+----------------+
| | | | |
+----------------------------+---------+----------+----------------+
| BALANCE SHEET | | | |
+----------------------------+---------+----------+----------------+
| as at 30th June 2009 | | | |
+----------------------------+---------+----------+----------------+
| | | | GBP'000s |
+----------------------------+---------+----------+----------------+
| Investments held at fair | | | |
| value through profit or | | | 21,326 |
| loss | | | |
+----------------------------+---------+----------+----------------+
| Net Current Assets | | | 3,760 |
+----------------------------+---------+----------+----------------+
| Total Net Assets | | | 25,086 |
+----------------------------+---------+----------+----------------+
| | | | |
+----------------------------+---------+----------+----------------+
| Called up Share Capital | | | 223 |
+----------------------------+---------+----------+----------------+
| Share Premium Account | | | 4,750 |
+----------------------------+---------+----------+----------------+
| Capital Redemption Reserve | | | 27 |
+----------------------------+---------+----------+----------------+
| Special Reserve | | | 17,419 |
+----------------------------+---------+----------+----------------+
| Capital Reserve | | | 11,030 |
+----------------------------+---------+----------+----------------+
| Hedging Reserve | | | 6 |
+----------------------------+---------+----------+----------------+
| Revenue Reserve | | | (8,369) |
+----------------------------+---------+----------+----------------+
| Equity Shareholders' Funds | | | 25,086 |
+----------------------------+---------+----------+----------------+
| | | | |
+----------------------------+---------+----------+----------------+
| Net Asset Value per | | | 112.4p |
| Ordinary Share | | | |
+----------------------------+---------+----------+----------------+
| | | | |
+----------------------------+---------+----------+----------------+
| The Net Asset Value per Ordinary Share is based on |
| 22,325,000 Ordinary Shares in issue as at 30th June 2009. |
+----------------------------+---------+----------+----------------+
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
For the year ended 30th June 2010 and comparative period
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | Called | Share | Capital | | | | | |
| | up | Premium | Redemption | Capital | Special | Hedging | Revenue | |
| | Share | Account | Reserve | Reserve | Reserve | Reserve | Reserve | Total |
| | Capital | GBP000s | GBP000s | | GBP000s | GBP000s | GBP000s | |
| | GBP000s | | | GBP000s | | | | GBP000s |
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Year ended 30th | | | | | | | | |
| June 2009 | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Net Assets at | 223 | 4,750 | 27 | 15,214 | 17,419 | 7 | (8,450) | 29,190 |
| 30th June 2008 | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Amortisation of | - | - | - | - | - | (1) | - | (1) |
| Hedging Reserve | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Revenue Return | - | - | - | - | - | - | 81 | 81 |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Capital Return | - | - | - | (4,184) | - | - | - | (4,184) |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Net Assets at | 223 | 4,750 | 27 | 11,030 | 17,419 | 6 | (8,369) | 25,086 |
| 30th June 2009 | | | | | | | | |
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Year ended 30th | | | | | | | | |
| June 2010 | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Net Assets at | 223 | 4,750 | 27 | 11,030 | 17,419 | 6 | (8,369) | 25,086 |
| 30th June 2009 | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Amortisation of | - | - | - | - | - | (4) | - | (4) |
| Hedging Reserve | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Dividends on | - | - | - | - | (73) | - | - | (73) |
| Ordinary Shares | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Revenue Return | - | - | - | - | - | - | (284) | (284) |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Capital Return | - | - | - | 2,111 | - | - | - | 2,111 |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| Net Assets at | 223 | 4,750 | 27 | 13,141 | 17,346 | 2 | (8,653) | 26,836 |
| 30th June 2010 | | | | | | | | |
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
| | | | | | | | | |
+-----------------+---------+---------+------------+-----------+---------+---------+---------+--------------------+
CASH FLOW STATEMENT
For the years ended 30th June 2010 and 2009
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | 2010 | | 2010 | | 2009 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | GBP'000s | | GBP'000s | | GBP'000s |
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net cash outflow from | | | (185) | | (290) |
| operating activities | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Return on investments and | | | | | |
| servicing of finance | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Interest paid | | | - | | (21) |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Taxation | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Income tax repaid | | | - | | - |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Capital expenditure and | | | | | |
| financial investment | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Purchases of fixed asset | (5,202) | | | | (601) |
| investments | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Sales of fixed asset | 11,418 | | | | 5,524 |
| investments | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net cash inflow from capital | | | | | |
| expenditure and financial | | | 6,216 | | 4,923 |
| investment | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Equity dividends paid | | | (74) | | - |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net cash inflow before | | | 5,957 | | 4,612 |
| financing | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Financing | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Decrease in bank loan | - | | - | | (1,950) |
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net cash outflow from | | | - | | (1,950) |
| financing | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Increase in cash | | | 5,957 | | 2,662 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Reconciliation of Net Return | | | | | |
| on Ordinary Activities before | | | | | |
| Taxation to Net Cash Outflow | | | | | |
| from Operating Activities | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Total return before taxation | | | 1,993 | | (4,103) |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Less: Finance costs: interest | | | | | |
| payable and similar charges | | | - | | (457) |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Less: Net (gains) losses on | | | | | |
| investments at fair value | | | (2,111) | | 4,184 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | (118) | | (376) |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| (Increase) Decrease in debtors | | | (126) | | 93 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Increase (Decrease) in | | | 59 | | (7) |
| creditors | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net cash outflow from | | | (185) | | (290) |
| operating activities | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Reconciliation of net cash | | | | | |
| flow to movement in net funds | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net cash inflow | | | 5,957 | | 2,662 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Repayment of bank loan | | | - | | 1,950 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Movement in net funds | | | 5,957 | | 4,612 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net funds (debt) brought | | | 3,361 | | (1,251) |
| forward | | | | | |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
| Net funds carried forward | | | 9,318 | | 3,361 |
+--------------------------------+-----------+-+---------------------+----------+-----------------+
Note A
The Return per Ordinary Share has been calculated using a weighted average
number of ordinary shares in issue during the year of 22,325,000 (2009:
22,325,000).
Note B
The total return column of this statement is the profit and loss account of the
Company. All revenue and capital items derive from continuing operations. No
operations were acquired or discontinued in the year. A Statement of Total
Recognised Gains and Losses is not required as all gains and losses of the
Company have been reflected in the Income Statement.
Note C
Endowment policies, listed investments and interest rate swaps are held at fair
value through profit or loss in accordance with FRS 26 "Financial Instruments:
Recognition and Measurement". Listed investments and interest rate swaps are
valued at bid market prices.
Note D
The financial information set out in the announcement does not constitute the
Company's statutory accounts for the years ended 30th June 2010 or 30th June
2009. The audit report on the full financial statements for the year ended 30th
June 2010 has yet to be signed by the Auditors. The financial information for
the year ended 30th June 2009 is derived from the statutory financial statements
for that year which have been delivered to the Registrar of Companies. The
auditors reported on those accounts; their report was unqualified and did not
contain a statement under section 498 of the Companies Act 2006. The statutory
financial statements for the year ended 30th June 2010 will be finalised on the
basis of the financial information presented by the Directors in this
announcement and will be delivered to the Registrar of Companies following the
Company's Annual General Meeting.
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR SEFFFLFSSEFU
Allianz Dres Rcm End Pol Tst10pl (LSE:AZD)
Historical Stock Chart
Von Mai 2024 bis Jun 2024
Allianz Dres Rcm End Pol Tst10pl (LSE:AZD)
Historical Stock Chart
Von Jun 2023 bis Jun 2024