TIDMDOO
RNS Number : 6609Y
D1 Oils Plc
08 September 2009
D1 Oils plc
8 September 2009
Press Release
D1 Oils plc today announces its interim results for the six months ended 30 June
2009.
Operational highlights
* Total planting of Jatropha in which D1 has an interest as at 30 June 2009 is
approximately 220,000 hectares
* Third-party agreement for the supply of plant science and planting technology
and services to Bedford Biofuels
* Precision animal feed trials proceeding successfully
Corporate developments
* D1 successfully reorganised as a unified Group following agreement with BP to
acquire its 50 per cent interest in D1-BP Fuel Crops Limited
* Reorganisation into three business groups: Operations; Science and Technology;
and Business Development
Financials
* Group turnover from continuing operations of GBP1.5m (June 2008: GBP2.2m)
* Cash and cash equivalents and term deposits as at 31 August 2009 of GBP12.0m
* Forecast to be cash positive until end 2010
* Net loss from continuing operations of GBP2.8m (June 2008: GBP5.7m)
Commenting on the results, Ben Good, Chief Executive Officer, said:
"Our new unified management team has made a strong start to restructuring and
streamlining operations. We believe the Company is now well positioned to
implement a business plan that will demonstrate value within existing cash
reserves. We will continue to focus on our use of cash across the Group,
tightening our geographic focus and concentrating on investment in plant science
and realising delivery of crude Jatropha oil and co-products from our existing
planting. Cash flow forecasts approved by the Board show that the Group will
remain cash positive at least until the end of 2010."
Brian Myerson, Chairman, commented:
"Biodiesel will form a growing proportion of global energy use over the next
decade, particularly in developing countries. D1 Oils concentrates exclusively
on the commercial development of Jatropha curcas. We are well positioned to
capitalise on our experience in planting and husbandry and our established lead
in the science and technology of the crop."
Contacts
+--------------------+------------------------------------------------------------------------+
| D1 Oils: | Graham Prince, Head of Corporate Communications |
| | Tel: +44 (0) 20 7367 5600 |
| | Mobile: +44 (0) 7973 323840 |
| | |
+--------------------+------------------------------------------------------------------------+
| Brunswick Group: | Kevin Byram / Camilla Gore |
| | Tel: +44 (0) 20 7404 5959 |
| | |
+--------------------+------------------------------------------------------------------------+
| Piper Jaffray: | Michael Covington / William Carnwath (Qualified Executive) |
| | Tel: +44 (0) 20 3142 8700 |
| | |
+--------------------+------------------------------------------------------------------------+
Notes to Editors:
D1 Oils plc is an alternative energy crop company. We are pioneering the
development of Jatropha curcas, a robust, tropical oilseed bearing tree, into a
new sustainable energy crop that has the potential to replace food crops as a
source of biodiesel. Jatropha is a hardy crop that is able to grow on a wide
range of soils, including soils which are sub-optimal for arable agriculture.
Its grain is crushed to produce inedible oil for biodiesel and meal that has the
potential to be processed into a high-value, protein source for animal feed. We
have an established plant science and planting programme for Jatropha, and we
provide commercial technology and services to the emerging Jatropha sector,
including the breeding and selection of Jatropha seeds and seedlings, the
development of planting practices and husbandry methods, and the harvesting and
processing of Jatropha oil and meal.
Chairman and Chief Executive Officer's Report
During the first half of 2009 we continued to restructure the business to
concentrate exclusively on the commercial development of Jatropha curcas and the
delivery of the products, services and technology required for its cultivation.
In July 2009 we announced that we had reached an agreement with BP International
(BP) to acquire its 50 per cent interest in D1-BP Fuel Crops Limited (D1-BP Fuel
Crops or the Joint Venture; now renamed D1 Oils Fuel Crops Limited), our global
Jatropha planting joint venture. The agreement takes back into D1's sole
ownership the Joint Venture's global planting assets and interests, whilst
leaving in place substantially all its existing cash resources. The purchase
price under this agreement was at a significant discount to the Joint Venture's
net asset value and was structured to achieve a low cash outlay, whilst
maintaining alignment between D1 and BP for the future. BP will retain an
interest in D1's planting activities through an amended option and relationship
agreement. We have also agreed to maintain an ongoing dialogue in relation to
the potential supply of crude Jatropha oil (CJO) to BP.
In our 2008 annual report, published in June 2009, we stated that this
transaction would enable us to restructure the business to achieve cost savings
and pursue near term revenue opportunities. This announcement outlines our
progress in these areas.
Reorganisation
The acquisition of BP's shareholding has enabled us to undertake the planned
reorganisation and reintegration of our business in order to achieve improved
operational focus and substantial cost savings. The existing planting and plant
science structure will be restructured to create three business groups:
* an Operations group to deliver value from existing planting interests;
* a Science and Technology group to deliver our research and development
programme; and
* a Business Development group to attract third party revenues by marketing our
planting know-how and technology capabilities.
We are currently consolidating the central and support activities for these
business groups to reduce overlap in both Europe and the planting regions.
Operations Group
Our Operations group will focus on the most commercially viable areas of
Jatropha planting. Total planting of Jatropha in which D1 has an interest as at
30 June 2009 is approximately 220,000 hectares. This planting has the potential
to generate an annuity-type income stream, the value of which very substantially
exceeds D1's current enterprise value. Substantially all of the existing area is
planted under contract farming arrangements and we are not currently planning
significant additional planting beyond this footprint.
It is essential over the coming year that we demonstrate to investors our
ability to extract maximum value from our existing planting interests, through
raising yields, proving the viability of supply chain logistics and developing
markets for oil and co-products. Key business milestones for 2009/10 for the
group include:
* major grain collection in north east India;
* yield data and managed plantation economics from first harvests in Malawi;
* yield data for four year old trees in central India; and
* demonstration of supply chain economics in Zambia and India.
Science and Technology Business Group
The majority of global planting of Jatropha curcas to date has been carried out
using uncultivated seed, the performance of which may be unpredictable in terms
of grain and oil yield. Until the establishment of the Group's plant science
programme in 2006, relatively little commercial research and development had
been undertaken to improve husbandry practices, increase yields of grain and oil
per hectare, optimise oil quality, or develop commercial applications for
co-products such as meal (seedcake). Since D1 established its dedicated plant
science team, we have become recognised in the emerging Jatropha planting
industry as leading experts in what to plant, how and where to plant it, and how
to process the harvest and maximise value from co-products.
Our expertise in these areas we believe both differentiates D1 from competing
biofuels businesses and underpins our other activities with evidence-based
research on seed technology, practical husbandry and co-product development. The
long-term strategic value of these capabilities is clear, particularly if over
the next decade Jatropha becomes, as we believe it will, a globally established
energy crop.
Our aim is therefore to maintain our lead and to demonstrate progress in
achieving the key business milestones for 2009/2010. These include:
* the publication of first-phase technical manuals for outgrowers in each planting
region;
* production of the first parent seed for the most promising Jatropha selections
identified to date;
* the release to farmers of the first commercial seed;
* the development of the first commercial pilot plant for purifying Jatropha meal
for animal feed; and
* product registration in key end-use markets for our animal feed product.
Progress against such markers is essential to demonstrate our ability to realise
value for shareholders.
Business Development Group
The reorganisation following the acquisition of BP's share of planting
operations opens up opportunities to generate significant short-term revenue
from working with third parties. We are therefore seeing growing interest in the
purchase of technical consulting services in breeding, planting and crop
husbandry, and in the licensing of co-product technology from third-party
plantation developers. Besides bringing in immediate revenue, this emerging
market also enables us to support the growth of the Jatropha sector and to
maintain and extend our leadership position within it.
In July we announced our first third-party agreement for the supply of plant
science and planting technology and services to Bedford Biofuels, a privately
held Canadian company with Jatropha operations in Kenya and Zambia. Under the
terms of the five-year subscription agreement, D1 will license technology
acquired through our agronomy research and breeding programme. Intellectual
property rights will remain in D1's ownership. We have also recently signed a
consultancy contract with a major development project in Haiti, sponsored by
USAID, to report on suitability for Jatropha cultivation in a number of areas in
Haiti. In addition, we are in discussions with a range of parties with a view to
further expanding the revenue base.
Finance
Group revenue from continuing operations of GBP1.5m (June 2008: GBP2.2m)
reflects the revenue value of plant science services provided to the Joint
Venture. These services were charged on a cost-plus basis. The net loss from
continuing operations of GBP2.8m (June 2008: GBP5.7m) is a result of the profit
element of plant science services being more than offset by two factors: the
cost of plant science R&D programme, which was not directly charged to D1-BP
Fuel Crops, and group overheads.
The net loss from discontinued operations of GBP0.1m (June 2008: GBP7.4m) is a
result of the activities to wind up the Group's refining and trading operations.
At 30 June 2009, the Group retained two dormant refining and trading sites at
Bromborough and Middlesbrough. In July 2009, the Group completed the disposal of
its Middlesbrough site and is in the process of disposing of associated assets.
Once finalised, the proceeds are expected to equal the GBP1m book value
attributed to the Middlesbrough assets at 30 June 2009. We have already received
the proceeds from the site sale which were mostly used to pay off the mortgage
obligation of GBP0.7m. Various parties continue to express interest in the
Bromborough site.
In June 2009, the Group reached agreement to terminate for GBP2m its long-term
lease in relation to four D1-20 refining units based at Middlesbrough. Although
the D1-20 units had previously been impaired to nil, the lease liability at the
date of termination was GBP2.4m, resulting in a settlement gain of GBP0.4m which
is reflected in the result for discontinued operations.
As required by IFRSs, no loss from the Group's 50% share of the D1-BP Fuel Crops
joint venture was recognised in 2009 following the full impairment of the
Group's interest in its associate in 2008 (June 2008: GBP3.2m loss). In July
2009, the Group acquired the remaining 50% of the Joint Venture in return for an
immediate cash payment to BP of GBP0.5m. D1 has also agreed to pay BP, by way of
deferred consideration, GBP30 for every tonne of the first 20,000 tonnes of CJO,
up to a maximum of GBP600,000, produced by the D1 group and sold to third
parties. To the extent not already paid, the GBP600,000 deferred consideration
is payable by D1 at the latest by 31 December 2014. The terms of the existing
share options BP held in D1 Oils plc were also revised but have been
provisionally valued by Group management at nil. Following the full acquisition
of the Joint Venture, provision of plant science services to D1-BP Fuel Crops
will no longer give rise to external revenue.
The reduction in provisions from GBP5.8m at 31 December 2008 to GBP1.2m at 30
June 2009 primarily reflects the settlement of the GBP5m planting provision with
BP in February 2009.
The overall loss for the period was GBP2.9m (June 2008: GBP13.1m). The basic and
diluted loss per share was 2.31p (June 2008: 16.47p).
The Group's cash and cash equivalents and term deposits at 30 June 2009 were
GBP8.4m (June 2008: GBP22.2m). In addition, at 30 June 2009, D1-BP Fuel Crops
held cash and cash equivalents of GBP6.1m. At 31 August 2009, the Group
(including D1-BP Fuel Crops) held cash and cash equivalents of 12.0m.
Cash flow forecasts recently approved by The Board show the Group as adequately
funded to the end of 2010.
Outlook
We believe that biodiesel will form a growing proportion of global energy use
over the next decade, particularly in developing countries, and that Jatropha's
strong sustainability credentials offer a solution to the shortcomings of many
first generation sources of biodiesel. We are seeing an increasing amount of new
investment in Jatropha projects worldwide, and this offers an opportunity for D1
to capitalise on our established lead in the science and technology of the crop
and our experience in planting and husbandry.
Bryan Myerson
Non-Executive Chairman
Ben Good
Chief Executive Officer
7 September 2009
Consolidated interim income statement
unaudited results for the six months ended 30 June 2009
+---------------------------------------------+--------+-----------+-------------+------------+
| | | Six | Six months | Year |
| | | months | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | ended | ended | ended |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | 2009 | 2008 | 2008 |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | Unaudited | Unaudited | Audited |
+---------------------------------------------+--------+-----------+-------------+------------+
| | Note | GBP000 | GBP000 | GBP000 |
+---------------------------------------------+--------+-----------+-------------+------------+
| Group revenue | 2 | 1,537.3 | 2,158.2 | 4,168.9 |
+---------------------------------------------+--------+-----------+-------------+------------+
| Cost of sales | | (1,359.2) | (1,331.2) | (3,023.5) |
+---------------------------------------------+--------+-----------+-------------+------------+
| Gross profit | | 178.1 | 827.0 | 1,145.4 |
+---------------------------------------------+--------+-----------+-------------+------------+
| Administrative expenses | | (3,197.8) | (3,499.9) | (8,730.2) |
+---------------------------------------------+--------+-----------+-------------+------------+
| Trading loss | | (3,019.7) | (2,672.9) | (7,584.8) |
+---------------------------------------------+--------+-----------+-------------+------------+
| Share of post-tax losses of joint ventures | | - | (3,248.0) | (8,675.0) |
| accounted for using the equity method | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Impairment of investments | | - | - | (6,660.5) |
+---------------------------------------------+--------+-----------+-------------+------------+
| Group operating loss from continuing | | (3,019.7) | (5,920.9) | (22,920.3) |
| operations | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Finance income | | 229.5 | 328.4 | 1,205.0 |
+---------------------------------------------+--------+-----------+-------------+------------+
| Finance costs | | - | (72.8) | (57.0) |
+---------------------------------------------+--------+-----------+-------------+------------+
| Loss for the period from continuing | | (2,790.2) | (5,665.3) | (21,772.3) |
| operations before taxation | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Tax expense | | (18.1) | - | (20.9) |
+---------------------------------------------+--------+-----------+-------------+------------+
| Loss for the period from continuing | | (2,808.3) | (5,665.3) | (21,793.2) |
| operations | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Discontinued operations | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Loss for the period from discontinued | 3 | (107.7) | (7,410.0) | (11,773.5) |
| operations | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Total loss for the period | | (2,916.0) | (13,075.3) | (33,566.7) |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Loss for the period attributable to equity | | (2,916.0) | (13,075.3) | (33,566.7) |
| holders of the parent | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Loss per ordinary share | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Basic and diluted loss per ordinary share | 4 | (2.31) | (16.47) | (30.84) |
| (pence) | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
| Basic and diluted loss per ordinary share | 4 | (2.22) | (7.14) | (20.02) |
| from continuing operations (pence) | | | | |
+---------------------------------------------+--------+-----------+-------------+------------+
The cost of sales comparatives for the six months ended 30 June 2008 have been
split out from administrative costs. The cost of sales of GBP1.3m for the year
ended 30 June 2008 reflects the costs incurred to generate plant science revenue
of GBP2.2m.
Consolidated interim statement of comprehensive income
unaudited results for the six months ended 30 June 2009
+----------------------------------------------+--------+-----------+------------+------------+
| | | Six | Six | Year |
| | | months | months | |
+----------------------------------------------+--------+-----------+------------+------------+
| | | ended | ended | ended |
+----------------------------------------------+--------+-----------+------------+------------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+----------------------------------------------+--------+-----------+------------+------------+
| | | 2009 | 2008 | 2008 |
+----------------------------------------------+--------+-----------+------------+------------+
| | | Unaudited | Unaudited | Audited |
| | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| | | GBP000 | GBP000 | GBP000 |
+----------------------------------------------+--------+-----------+------------+------------+
| Loss for the period | | (2,916.0) | (13,075.3) | (33,566.7) |
+----------------------------------------------+--------+-----------+------------+------------+
| Income and expense recognised directly in | | | | |
| equity | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| Exchange difference on retranslation of | | - | (178.9) | - |
| foreign operations | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| Net income recognised directly in equity | | - | (178.9) | - |
+----------------------------------------------+--------+-----------+------------+------------+
| Transfers to the income statement | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| Transfer of foreign exchange reserves to the | | (29.2) | - | (710.9) |
| income statement | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| Net transfers to the income statement | | (29.2) | - | (710.9) |
+----------------------------------------------+--------+-----------+------------+------------+
| Total recognised income and expense for the | | (2,945.2) | (13,254.2) | (34,277.6) |
| period | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| Attributable to: | | | | |
+----------------------------------------------+--------+-----------+------------+------------+
| Equity holders of the parent | | (2,945.2) | (13,254.2) | (34,277.6) |
+----------------------------------------------+--------+-----------+------------+------------+
Consolidated interim statement of changes in equity
unaudited results for the six months ended 30 June 2009
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| | | | Own | | | Share | Currency | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| | Share | Share | shares | Merger | Revenue | option | translation | |
| | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| | capital | premium | held | reserve | reserve | reserve | reserve | Total |
| | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| | GBP000 | GBP000 | GBP000 | GBP000 | GBP000 | GBP000 | GBP000 | GBP000 |
| | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| At 1 January 2008 | 622.4 | 85,051.4 | (484.0) | 437.7 | (66,451.2) | 12,787.0 | (681.7) | 31,281.6 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Total recognised income | - | - | - | - | (13,075.3) | - | (178.9) | (13,254.2) |
| and expense | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Issue of shares - net of | 643.9 | 14,238.9 | - | - | - | - | - | 14,882.8 |
| expenses | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Share-based payments | - | - | - | - | 501.0 | - | - | 501.0 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| At 1 July 2008 | 1,266.3 | 99,290.3 | (484.0) | 437.7 | (79,025.5) | 12,787.0 | (860.6) | 33,411.2 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Total recognised income | - | - | - | - | (21,202.3) | - | 889.8 | (20,312.5) |
| and expense | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Share-based payments | - | - | - | - | 148.0 | - | - | 148.0 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| At 1 January 2009 | 1,266.3 | 99,290.3 | (484.0) | 437.7 | (100,079.8) | 12,787.0 | 29.2 | 13,246.7 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Total recognised income | - | - | - | - | (2,945.2) | - | (29.2) | (2,974.4) |
| and expense | | | | | | | | |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| Share-based payments | - | - | - | - | 280.9 | - | - | 280.9 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
| At 30 June 2009 | 1,266.3 | 99,290.3 | (484.0) | 437.7 | (102,744.1) | 12,787.0 | - | 10,553.2 |
+--------------------------+-----------+-----------+-----------+-----------+-------------+-----------+-------------+------------+
Consolidated interim balance sheet
unaudited results as at 30 June 2009
+----------------------------------------------+--------+------------+------------+------------+
| | | As at | As at | As at |
+----------------------------------------------+--------+------------+------------+------------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+----------------------------------------------+--------+------------+------------+------------+
| | | 2009 | 2008 | 2008 |
+----------------------------------------------+--------+------------+------------+------------+
| | | Unaudited | Unaudited | Audited |
| | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| | Note | GBP000 | GBP000 | GBP000 |
+----------------------------------------------+--------+------------+------------+------------+
| Assets | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Non-current assets | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Property, plant and equipment | | 371.2 | 336.2 | 502.3 |
+----------------------------------------------+--------+------------+------------+------------+
| Intangible assets | | 3.1 | 53.7 | 6.6 |
+----------------------------------------------+--------+------------+------------+------------+
| Investments accounted for using the equity | | - | 11,765.6 | - |
| method | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| | | 374.3 | 12,155.5 | 508.9 |
+----------------------------------------------+--------+------------+------------+------------+
| Current assets | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Inventories | | 18.8 | 42.2 | 20.3 |
+----------------------------------------------+--------+------------+------------+------------+
| Trade and other receivables | | 1,849.3 | 3,169.7 | 815.0 |
+----------------------------------------------+--------+------------+------------+------------+
| Other financial assets | 5 | - | 14,359.2 | 5,072.4 |
+----------------------------------------------+--------+------------+------------+------------+
| Cash and short-term deposits | | 8,408.0 | 7,881.1 | 15,055.9 |
+----------------------------------------------+--------+------------+------------+------------+
| | | 10,276.1 | 25,452.2 | 20,963.6 |
+----------------------------------------------+--------+------------+------------+------------+
| Assets held for resale | 3 | 3,132.9 | 7,020.7 | 3,141.8 |
+----------------------------------------------+--------+------------+------------+------------+
| Total assets | | 13,783.3 | 44,628.4 | 24,614.3 |
+----------------------------------------------+--------+------------+------------+------------+
| | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Equity and liabilities | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Current liabilities | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Trade and other payables | | (907.0) | (1,047.3) | (1,096.4) |
+----------------------------------------------+--------+------------+------------+------------+
| Interest-bearing loans and borrowings | | (690.0) | (558.5) | (3,286.8) |
+----------------------------------------------+--------+------------+------------+------------+
| Accruals and deferred income | | (448.2) | (1,540.2) | (1,183.5) |
+----------------------------------------------+--------+------------+------------+------------+
| Other financial liabilities | | (0.8) | - | - |
+----------------------------------------------+--------+------------+------------+------------+
| Provisions | | (1,184.1) | (5,028.7) | (5,801.0) |
+----------------------------------------------+--------+------------+------------+------------+
| | | (3,230.1) | (8,174.7) | (11,367.7) |
+----------------------------------------------+--------+------------+------------+------------+
| Non-current liabilities | | | | |
+----------------------------------------------+--------+------------+------------+------------+
| Interest-bearing loans and borrowings | | - | (3,042.5) | - |
+----------------------------------------------+--------+------------+------------+------------+
| | | - | (3,042.5) | - |
+----------------------------------------------+--------+------------+------------+------------+
| Total liabilities | | (3,230.1) | (11,217.2) | (11,367.7) |
+----------------------------------------------+--------+------------+------------+------------+
| Net assets | | 10,553.2 | 33,411.2 | 13,246.6 |
+----------------------------------------------+--------+------------+------------+------------+
+---------------------------------------------+--------+--------------+------------+-------------+
| | | As at | As at | As at |
+---------------------------------------------+--------+--------------+------------+-------------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+---------------------------------------------+--------+--------------+------------+-------------+
| | | 2009 | 2008 | 2008 |
+---------------------------------------------+--------+--------------+------------+-------------+
| | | Unaudited | Unaudited | Audited |
| | | | | |
+---------------------------------------------+--------+--------------+------------+-------------+
| | | GBP000 | GBP000 | GBP000 |
+---------------------------------------------+--------+--------------+------------+-------------+
| Capital and reserves | | | | |
+---------------------------------------------+--------+--------------+------------+-------------+
| Equity share capital | | 1,266.3 | 1,266.3 | 1,266.3 |
+---------------------------------------------+--------+--------------+------------+-------------+
| Share premium | | 99,290.3 | 99,290.3 | 99,290.3 |
+---------------------------------------------+--------+--------------+------------+-------------+
| Own shares held | | (484.0) | (484.0) | (484.0) |
+---------------------------------------------+--------+--------------+------------+-------------+
| Other reserves | | 437.7 | 437.7 | 437.7 |
+---------------------------------------------+--------+--------------+------------+-------------+
| Revenue reserves | | (102,744.1) | (79,025.5) | (100,079.9) |
+---------------------------------------------+--------+--------------+------------+-------------+
| Share option reserve | | 12,787.0 | 12,787.0 | 12,787.0 |
+---------------------------------------------+--------+--------------+------------+-------------+
| Currency translation reserve | | - | (860.6) | 29.2 |
+---------------------------------------------+--------+--------------+------------+-------------+
| Equity shareholders' funds | | 10,553.2 | 33,411.2 | 13,246.6 |
+---------------------------------------------+--------+--------------+------------+-------------+
Consolidated interim statement of cash flows
unaudited results for the six months ended 30 June 2009
+------------------------------------------------+------+-----------+------------+------------+
| | | Six | Six | Year |
| | | months | months | |
+------------------------------------------------+------+-----------+------------+------------+
| | | ended | ended | ended |
+------------------------------------------------+------+-----------+------------+------------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+------------------------------------------------+------+-----------+------------+------------+
| | | 2009 | 2008 | 2008 |
+------------------------------------------------+------+-----------+------------+------------+
| | | Unaudited | Unaudited | Audited |
| | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| | | GBP000 | GBP000 | GBP000 |
+------------------------------------------------+------+-----------+------------+------------+
| Operating activities | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Loss for the period | | (2,916.0) | (13,075.3) | (33,566.7) |
+------------------------------------------------+------+-----------+------------+------------+
| Adjustments to reconcile loss for the period | | | | |
| before tax to net cash flow from operating | | | | |
| activities: | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Depreciation of property, plant and equipment, | | 84.9 | 51.5 | 135.0 |
| and amortisation of intangible assets | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Impairment of fixed assets | | 8.9 | 1,674.7 | 5,562.2 |
+------------------------------------------------+------+-----------+------------+------------+
| Impairment of investments | | - | - | 6,660.5 |
+------------------------------------------------+------+-----------+------------+------------+
| Share-based payments | | 281.0 | 501.0 | 649.0 |
+------------------------------------------------+------+-----------+------------+------------+
| Loss/(profit) on disposal of fixed assets | | 21.9 | - | - |
+------------------------------------------------+------+-----------+------------+------------+
| Share of post-tax losses of joint ventures | | - | 3,248.0 | 8,675.0 |
| accounted for using the equity method | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Finance income | | (634.5) | (328.6) | (1,205.0) |
+------------------------------------------------+------+-----------+------------+------------+
| Finance expense | | 61.7 | 173.5 | 244.4 |
+------------------------------------------------+------+-----------+------------+------------+
| Income tax expense | | (29.8) | - | (226.5) |
+------------------------------------------------+------+-----------+------------+------------+
| Tax paid | | 15.0 | - | (24.0) |
+------------------------------------------------+------+-----------+------------+------------+
| Decrease/(increase) in inventories | | 1.5 | 2,178.1 | 2,029.9 |
+------------------------------------------------+------+-----------+------------+------------+
| Decrease/(increase) in trade and other | | (929.7) | 764.2 | 3,554.1 |
| receivables | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Decrease/(increase) in other financial assets | | - | - | 1,749.2 |
+------------------------------------------------+------+-----------+------------+------------+
| Increase/(decrease) in trade and other | | (924.7) | (2,594.5) | (1,766.4) |
| payables | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Increase/(decrease) in other financial | | 0.8 | - | (1,135.3) |
| liabilities | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Increase/(decrease) in provisions | | (4,616.9) | 2,028.7 | 2,801.0 |
+------------------------------------------------+------+-----------+------------+------------+
| Net cash flow from operating activities | | (9,575.9) | (5,378.5) | (5,863.6) |
+------------------------------------------------+------+-----------+------------+------------+
| Investing activities | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Interest received | | 275.3 | 513.4 | 1,075.2 |
+------------------------------------------------+------+-----------+------------+------------+
| Payments to acquire property, plant and | | (10.0) | (2,011.2) | (2,033.3) |
| equipment, and intangible assets | | | | |
+------------------------------------------------+------+-----------+------------+------------+
| Funds transferred to deposits | | 4,986.3 | (3,337.6) | 4,096.0 |
+------------------------------------------------+------+-----------+------------+------------+
| Net cash flow from investing activities | | 5,251.6 | (4,835.4) | 3,137.9 |
+------------------------------------------------+------+-----------+------------+------------+
| | | | | |
+------------------------------------------------+------+-----------+------------+------------+
+------------------------------------------------+------+-----------+-----------+-----------+
| | | Six | Six | Year |
| | | months | months | |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | ended | ended | ended |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | 2009 | 2008 | 2008 |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | Unaudited | Unaudited | Audited |
| | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | GBP000 | GBP000 | GBP000 |
+------------------------------------------------+------+-----------+-----------+-----------+
| Financing activities | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
| Interest paid | | (61.7) | (173.5) | (244.4) |
+------------------------------------------------+------+-----------+-----------+-----------+
| Proceeds of share issue (net of expenses) | | - | 14,882.8 | 14,882.8 |
+------------------------------------------------+------+-----------+-----------+-----------+
| New borrowings | | - | 39.3 | - |
+------------------------------------------------+------+-----------+-----------+-----------+
| Repayment of mortgage | | (30.0) | (30.0) | (60.0) |
+------------------------------------------------+------+-----------+-----------+-----------+
| Repayment of capital element of finance leases | | (2,161.8) | (228.3) | (453.3) |
+------------------------------------------------+------+-----------+-----------+-----------+
| Net cash flow from financing activities | | (2,253.5) | 14,490.3 | 14,125.1 |
+------------------------------------------------+------+-----------+-----------+-----------+
| Net increase/(decrease) in cash and cash | | (6,577.8) | 4,276.4 | 11,399.4 |
| equivalents | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
| Cash and cash equivalents at the start of the | | 15,055.9 | 3,596.6 | 3,596.6 |
| period | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
| Effects of exchange rates on cash at the start | | (70.1) | (11.9) | 59.9 |
| of the period | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
| Cash and cash equivalents at the end of the | | 8,408.0 | 7,861.1 | 15,055.9 |
| period | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
Cash and cash equivalents comprises the following:
+------------------------------------------------+------+-----------+-----------+-----------+
| | | Six | Six | Year |
| | | months | months | |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | ended | ended | ended |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | 30 June | 30 June | 31 |
| | | | | December |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | 2009 | 2008 | 2008 |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | Unaudited | Unaudited | Audited |
| | | | | |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | GBP000 | GBP000 | GBP000 |
+------------------------------------------------+------+-----------+-----------+-----------+
| Cash at bank and in hand | | 3,388.0 | 7,881.1 | 2,894.1 |
+------------------------------------------------+------+-----------+-----------+-----------+
| Short-term deposits | | 5,020.0 | - | 12,161.8 |
+------------------------------------------------+------+-----------+-----------+-----------+
| Short-term borrowings and overdrafts | | - | (20.0) | - |
+------------------------------------------------+------+-----------+-----------+-----------+
| | | 8,408.0 | 7,861.1 | 15,055.9 |
+------------------------------------------------+------+-----------+-----------+-----------+
In addition to cash and cash equivalents, the Group also held GBP5.1m in
restricted cash and long-term deposits at 31 December 2008.
Notes to the interim financial statements
unaudited results for the six months ended 30 June 2009
1. Basis of preparation
This interim report, which does not constitute statutory accounts within the
meaning of Section 435 of the Companies Act 2006, was approved by the Board on 7
September 2009. The condensed set of financial statements of this interim report
has been prepared in accordance with accounting policies which will be adopted
in presenting the full year annual report and accounts for the year ending 31
December 2009.
The full year annual report and accounts will be prepared in accordance with
International Financial Reporting Standards (IFRSs) as adopted by the European
Union. The Group has not applied IAS 34 Interim Financial Reporting in the
preparation of these condensed interim financial statements, as it is not
mandatory for AIM-listed companies.
The financial information for the full preceding year does not constitute
statutory accounts as defined in Section 435 of the Companies Act 2006 and has
been extracted from the statutory accounts for the financial year ended 31
December 2008. Those accounts, upon which the auditors' report included a
reference to matters which the auditors drew attention by way of emphasis
without qualifying the audit report and which did not contain a statement under
either Section 237 (2) or Section 237 (3) of the Companies Act 1985, have been
delivered to the Registrar of Companies.
Fundamental accounting concept
The interim financial statements have been prepared on a going concern basis
which assumes that the Group will continue in operating existence for the
foreseeable future and meet its liabilities as they fall due. There are
uncertainties that the Directors have had to consider in deciding to prepare the
financial statements on the going concern basis, which are set out below.
As discussed in the Report of the Chairman and the Chief Executive Officer in
the financial statements for the year ended 31 December 2008, the business is
currently undertaking a period of substantial restructuring. This restructuring
aims to deliver the revised strategy of the Group at considerably reduced costs
and to achieve a successful new fundraising before the end of 2010.
On this basis, the Directors have prepared cash flow forecasts covering the
period from 2009 to 2013 which show the restructured Group to be adequately
funded to the end of 2010. The key assumptions underlying these forecasts
include completing the integration of D1-BP Fuel Crops, successfully
restructuring the existing operations to reduce significantly the current rate
of cash outflow, achieving the restructuring within budgeted costs and
generating cash inflow from the sale of certain assets and plant science
services. The cashflow forecasts approved by the Board of Directors show that
there is the cash headroom available to absorb a substantial risk of
underperformance against expectations in relation to these issues.
By the end of 2010, the Directors expect to have successfully raised new funding
to develop the business further. In order to achieve this objective, the
business needs to ensure that it has made sufficient progress in demonstrating
Jatropha as a new energy crop, and thereafter it is able to achieve
profitability and be cash generative over the longer term.
The Directors have concluded that this fundraising represents a material
uncertainty; if it is unsuccessful then there could be significant doubt about
the Group's ability to continue as a going concern in its current form.
Nevertheless, after making enquiries and considering these uncertainties, the
Directors have a reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable future. Consequently the
Directors believe that it is appropriate to prepare the interim financial
statements on a going concern basis.
Should management significantly underachieve the targets set out above and
cash resources be depleted before new funds can be raised, then the going
concern basis would be invalid and adjustments may have to be made to reduce the
value of the assets to their recoverable amount, to provide for any further
liabilities which might arise and to reclassify fixed assets and long term
liabilities to current assets and current liabilities.
Significant accounting policies
The accounting policies adopted in the preparation of the Group's interim
financial statements are consistent with those followed in the preparation of
the annual financial statements for the year ended 31 December 2008, except for
the adoption of new Standards and Interpretations as of 1 January 2009 listed
below:
IFRS 2 Share-based payment - vesting conditions and cancellations. The Standard
has been amended to clarify the definition of vesting conditions and to
prescribe the accounting treatment of an award that is effectively cancelled
because a non-vesting condition is not satisfied. The adoption of this amendment
is not expected to have a material impact on the financial position or
performance of the Group.
IFRS 8 Operating segments. This standard requires disclosure of information
about the Group's operating segments and replaces the requirement to determine
primary (business) and secondary (geographical) reporting segments of the Group.
Adoption of this Standard is not expected to have any effect on the financial
position or performance of the Group.
IAS 1 Revised presentation of financial statements. The revised Standard
separates owner and non-owner changes in equity. The statement of changes in
equity includes only details of transactions with owners, with non-owner changes
in equity presented as a single line. In addition, the Standard introduces the
statement of comprehensive income: it presents all items of recognised income
and expense, either in one single statement, or in two linked statements. The
Group has elected to present two statements.
Improvements to IFRSs
In May 2008, the International Accounting Standards Board issued its first
omnibus of amendments to its standards, primarily with a view to removing
inconsistencies and clarifying wording. There are separate transitional
provisions for each standard. The standards are:
IAS 1 Presentation of financial statements
IAS 16 Property, plant and equipment
IAS 23 Borrowing costs
IAS 38 Intangible assets
The amendments to the following standards did not have any impact on the
accounting policies, financial position or performance of the Group:
IFRS 5 Non-current assets held for sale and discontinued operations
IFRS 7 Financial instruments: disclosures
IAS 1 Presentation of financial statements
IAS 8 Accounting policies, change in accounting estimates and errors
IAS 10 Events after the reporting period
IAS 16 Property, plant and equipment
IAS 18 Revenue
IAS 19 Employee benefits
IAS 16 Property, plant and equipment
IAS 23 Borrowing costs
IAS 38 Intangible assets
2. Segmental information
The Group operates in a number of different business sectors. An analysis of the
revenue and operating profit for each sector for the financial period is set out
below.
+------------------------------------------------------+-----------+------------+------------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-----------+------------+------------+
| | ended | ended | ended |
+------------------------------------------------------+-----------+------------+------------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-----------+------------+------------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-----------+------------+------------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-----------+------------+------------+
| | GBP000 | GBP000 | GBP000 |
+------------------------------------------------------+-----------+------------+------------+
| Revenue | | | |
+------------------------------------------------------+-----------+------------+------------+
| Plant science | 1,537.3 | 2,158.2 | 4,168.9 |
+------------------------------------------------------+-----------+------------+------------+
| Refining and trading (discontinued operation) | 1.7 | 2,893.8 | 2,904.4 |
+------------------------------------------------------+-----------+------------+------------+
| Group total | 1,539.0 | 5,052.0 | 7,073.3 |
+------------------------------------------------------+-----------+------------+------------+
| Operating loss | | | |
+------------------------------------------------------+-----------+------------+------------+
| Plant science | (833.3) | 284.1 | (163.0) |
+------------------------------------------------------+-----------+------------+------------+
| Agronomy | - | - | (2,000.0) |
+------------------------------------------------------+-----------+------------+------------+
| D1-BP Fuel Crops | - | (3,248.0) | (15,335.5) |
+------------------------------------------------------+-----------+------------+------------+
| Refining and trading (discontinued operation) | (498.9) | (7,309.4) | (11,833.5) |
+------------------------------------------------------+-----------+------------+------------+
| | (1,332.2) | (10,373.9) | (29,332.0) |
+------------------------------------------------------+-----------+------------+------------+
| Corporate | (2,186.4) | (2,957.0) | (5,421.8) |
+------------------------------------------------------+-----------+------------+------------+
| Group total | (3,518.6) | (13,230.3) | (34,753.8) |
+------------------------------------------------------+-----------+------------+------------+
Subsequent to the full acquisition of D1-BP Fuel Crops in July 2009, the Group
intends to reorganise its continuing operations into the following business
units: Operations, Science and Technology, Business Development and Corporate.
3. Discontinued operations
On 9 April 2008, the Group announced the decision of its Board to cease
biodiesel refining and trading operations. The two refining sites at
Middlesbrough and Bromborough in the UK were closed. Closure of these businesses
resulted in the sites and refining equipment being reclassified from plant,
property and equipment to assets held for sale. Negotiations to sell the
remaining assets are ongoing with various parties. The valuations of the assets
held for sale reflect the length of time the assets have remained unsold and
prevailing market conditions including the difficulty potential buyers have
obtaining credit. These conditions have resulted in further impairment of the
value of these assets. At 30 June 2009, the refining and trading operations
remained classified as discontinued operations and the site and refining
equipment as assets held for sale.
+------------------------------------------------------+-----------+-----------+------------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-----------+-----------+------------+
| | ended | ended | ended |
+------------------------------------------------------+-----------+-----------+------------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-----------+-----------+------------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-----------+-----------+------------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-----------+-----------+------------+
| | GBP000 | GBP000 | GBP000 |
+------------------------------------------------------+-----------+-----------+------------+
| Revenue | 1.7 | 2,893.8 | 2,904.4 |
+------------------------------------------------------+-----------+-----------+------------+
| Administrative expenses | (500.6) | (8,528.5) | (9,175.7) |
+------------------------------------------------------+-----------+-----------+------------+
| Trading loss | (498.9) | (5,634.7) | (6,271.3) |
+------------------------------------------------------+-----------+-----------+------------+
| Asset impairment | - | (1,674.7) | (5,562.2) |
+------------------------------------------------------+-----------+-----------+------------+
| Group operating loss from discontinued operations | (498.9) | (7,309.4) | (11,833.5) |
+------------------------------------------------------+-----------+-----------+------------+
| Finance income | 405.0 | - | - |
+------------------------------------------------------+-----------+-----------+------------+
| Finance costs | (61.7) | (100.6) | (187.4) |
+------------------------------------------------------+-----------+-----------+------------+
| Loss from discontinued operations before taxation | (155.6) | (7,410.0) | (12,020.9) |
+------------------------------------------------------+-----------+-----------+------------+
| Tax expense | 47.9 | - | 247.4 |
+------------------------------------------------------+-----------+-----------+------------+
| Loss for the period from discontinued operations | (107.7) | (7,410.0) | (11,773.5) |
+------------------------------------------------------+-----------+-----------+------------+
Loss per ordinary share
+------------------------------------------------------+-------------+------------+-------------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-------------+------------+-------------+
| | ended | ended | ended |
+------------------------------------------------------+-------------+------------+-------------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-------------+------------+-------------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-------------+------------+-------------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-------------+------------+-------------+
| | Number | Number | Number |
+------------------------------------------------------+-------------+------------+-------------+
| Weighted average number of shares in issue | 126,431,574 | 79,381,728 | 108,840,317 |
+------------------------------------------------------+-------------+------------+-------------+
| | | | |
+------------------------------------------------------+-------------+------------+-------------+
| | Pence | Pence | Pence |
+------------------------------------------------------+-------------+------------+-------------+
| Basic and diluted loss per ordinary share from | (0.09) | (9.33) | (10.80) |
| discontinued operations | | | |
+------------------------------------------------------+-------------+------------+-------------+
The number of shares in issue at 31 December 2008 and at 30 June 2009 was
126,625,219. For the purposes of calculating the loss per ordinary share the
weighted average number of shares excludes 193,645 shares held by the D1 Oils
plc Employee Benefit Trust. The diluted loss per share doesn't differ from the
basic loss per share as the share options are anti-dilutive.
For the purposes of calculating the loss per share on discontinued operations,
the following profit figures were used:
+------------------------------------------------------+-----------+------------+------------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-----------+------------+------------+
| | ended | ended | ended |
+------------------------------------------------------+-----------+------------+------------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-----------+------------+------------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-----------+------------+------------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-----------+------------+------------+
| | GBP000 | GBP000 | GBP000 |
+------------------------------------------------------+-----------+------------+------------+
| Loss for the period attributable to equity holders | (107.7) | 7,409.4 | (11,773.5) |
| of the parent from discontinued operations | | | |
+------------------------------------------------------+-----------+------------+------------+
The carrying value of assets held as available for sale is set out below:
+------------------------------------------------------+-----------+-----------+-----------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-----------+-----------+-----------+
| | ended | ended | ended |
+------------------------------------------------------+-----------+-----------+-----------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-----------+-----------+-----------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-----------+-----------+-----------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-----------+-----------+-----------+
| | GBP000 | GBP000 | GBP000 |
+------------------------------------------------------+-----------+-----------+-----------+
| Property | 3,000.0 | 3,000.0 | 3,000.0 |
+------------------------------------------------------+-----------+-----------+-----------+
| Plant and equipment | - | 3,870.1 | - |
+------------------------------------------------------+-----------+-----------+-----------+
| Environmental insurance prepayment | 132.9 | 150.6 | 141.8 |
+------------------------------------------------------+-----------+-----------+-----------+
| Assets classified as available for sale | 3,132.9 | 7,020.7 | 3,141.8 |
+------------------------------------------------------+-----------+-----------+-----------+
4. Loss per ordinary share
+------------------------------------------------------+-------------+------------+-------------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-------------+------------+-------------+
| | ended | ended | ended |
+------------------------------------------------------+-------------+------------+-------------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-------------+------------+-------------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-------------+------------+-------------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-------------+------------+-------------+
| | Number | Number | Number |
+------------------------------------------------------+-------------+------------+-------------+
| Weighted average number of shares in issue | 126,431,574 | 79,381,728 | 108,840,317 |
+------------------------------------------------------+-------------+------------+-------------+
| | | | |
+------------------------------------------------------+-------------+------------+-------------+
| | Pence | Pence | Pence |
+------------------------------------------------------+-------------+------------+-------------+
| Basic and diluted loss per ordinary share for the | (2.31) | (16.47) | (30.84) |
| period | | | |
+------------------------------------------------------+-------------+------------+-------------+
| Basic and diluted loss per ordinary share from | (2.22) | (7.14) | (20.02) |
| continuing operations | | | |
+------------------------------------------------------+-------------+------------+-------------+
The number of shares in issue at 31 December 2008 and at 30 June 2009 was
126,625,219. For the purposes of calculating the loss per ordinary share the
weighted average number of shares excludes 193,645 shares held by the D1 Oils
plc Employee Benefit Trust. The diluted loss per share doesn't differ from the
basic loss per share as the share options are anti-dilutive.
For the purposes of calculating earnings per share, the following profit figures
were used:
+------------------------------------------------------+-----------+------------+------------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-----------+------------+------------+
| | ended | ended | ended |
+------------------------------------------------------+-----------+------------+------------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-----------+------------+------------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-----------+------------+------------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-----------+------------+------------+
| | GBP000 | GBP000 | GBP000 |
+------------------------------------------------------+-----------+------------+------------+
| Loss for the period attributable to equity holders | (2,808.3) | (5,665.9) | (21,793.2) |
| of the parent from continuing operations | | | |
+------------------------------------------------------+-----------+------------+------------+
| Loss for the period attributable to equity holders | (107.7) | (7,409.4) | (11,773.5) |
| of the parent from discontinued operations | | | |
+------------------------------------------------------+-----------+------------+------------+
| Total loss for the period attributable to equity | (2,916.0) | (13,075.3) | (33,566.7) |
| holders of the parent | | | |
+------------------------------------------------------+-----------+------------+------------+
5. Other financial assets
Other financial assets comprises the following:
+------------------------------------------------------+-----------+-----------+-----------+
| | Six | Six | Year |
| | months | months | |
+------------------------------------------------------+-----------+-----------+-----------+
| | ended | ended | ended |
+------------------------------------------------------+-----------+-----------+-----------+
| | 30 June | 30 June | 31 |
| | | | December |
+------------------------------------------------------+-----------+-----------+-----------+
| | 2009 | 2008 | 2008 |
+------------------------------------------------------+-----------+-----------+-----------+
| | Unaudited | Unaudited | Audited |
| | | | |
+------------------------------------------------------+-----------+-----------+-----------+
| | GBP000 | GBP000 | GBP000 |
+------------------------------------------------------+-----------+-----------+-----------+
| Cash held as cash collateral against finance lease | - | 1,997.9 | 1,989.9 |
| creditors | | | |
+------------------------------------------------------+-----------+-----------+-----------+
| Cash held as collateral against third party | - | 250.0 | - |
| guarantees | | | |
+------------------------------------------------------+-----------+-----------+-----------+
| Other cash deposits | - | 12,008.8 | 3,000.0 |
+------------------------------------------------------+-----------+-----------+-----------+
| Accrued bank interest | - | 102.5 | 82.5 |
+------------------------------------------------------+-----------+-----------+-----------+
| | - | 14,359.2 | 5,072.4 |
+------------------------------------------------------+-----------+-----------+-----------+
At 30 June 2009, all term deposits held had an original maturity of three months
or less and were classified as 'cash and cash-equivalents'.
7. Post balance sheet events
In July 2009, the Group completed the disposal of its Middlesbrough site and is
in the process of disposing of associated assets. Once finalised, the proceeds
are expected to equal the GBP1m book value attributed to the Middlesbrough
assets at 30 June 2009. Of the proceeds from the site sale, GBP0.7m was used to
pay off the mortgage obligation.
On 27 July 2009, the Group bought out its joint venture partner, BP
International Limited, to increase the Group's stake in D1-BP Fuel Crops Limited
from 50% to 100% for GBP1m consideration. Consideration consisted of GBP0.5m
cash, a share of sales of the first 20,000 tonnes of crude jatropha oil sold
valued at GBP0.5m and a revision of the existing share option agreement
provisionally valued by management at nil using the Black-Scholes model. The
Group is in the process of finalising the provisional fair value of net assets
acquired.
Approval by the Board of Directors
The Interim Report was approved by the Board of Directors on 7 September 2009.
Independent review report to D1 Oils plc
Introduction
We have been engaged by the company to review the condensed set of financial
statements in the half-yearly financial report for the 6 months ended 30 June
2009 which comprises the Consolidated Income Statement, the Consolidated
Statement of Comprehensive Income, the Consolidated Statement of Changes in
Equity, Consolidated Balance Sheet, Consolidated Statement of Cash Flows and the
related notes 1 to 7. We have read the other information contained in the half
yearly financial report and considered whether it contains any apparent
misstatements or material inconsistencies with the information in the condensed
set of financial statements.
This report is made solely to the company in accordance with guidance contained
in ISRE 2410 (UK and Ireland) "Review of Interim Financial Information Performed
by the Independent Auditor of the Entity" issued by the Auditing Practices
Board. To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone other than the company, for our work, for this report,
or for the conclusions we have formed.
Directors' Responsibilities
The half-yearly financial report is the responsibility of, and has been approved
by, the directors. The directors are responsible for preparing the Interim
Report in accordance with the AIM Rules issued by the London Stock Exchange
which require that it is presented and prepared in a form consistent with that
which will be adopted in the company's annual accounts having regard to the
accounting standards applicable to such annual accounts.
As disclosed in note 1, the annual financial statements of the group are
prepared in accordance with IFRS as adopted by the European Union. The condensed
set of financial statements included in this half-yearly financial report has
been prepared in accordance with AIM Rules issued by the London Stock Exchange.
Our Responsibility
Our responsibility is to express to the Company a conclusion on the condensed
set of financial statements in the half-yearly financial report based on our
review.
Scope of Review
We conducted our review in accordance with International Standard on Review
Engagements (UK and Ireland) 2410, "Review of Interim Financial Information
Performed by the Independent Auditor of the Entity" issued by the Auditing
Practices Board for use in the United Kingdom. A review of interim financial
information consists of making enquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit conducted in
accordance with International Standards on Auditing (UK and Ireland) and
consequently does not enable us to obtain assurance that we would become aware
of all significant matters that might be identified in an audit. Accordingly, we
do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe
that the condensed set of financial statements in the half-yearly financial
report for the six months ended 30 June 2009 is not prepared, in all material
respects, in accordance with the accounting policies outlined in Note 1, which
comply with IFRS's as adopted by the European Union and in accordance with the
AIM Rules issued by the London Stock Exchange.
Emphasis of matter - going concern
In forming our opinion on the interim financial statements, which is not
qualified, we have considered the adequacy of the disclosures made in note 1 to
the financial statements concerning the Group's ability to continue as a going
concern. The conditions stated in note 1 indicate the existence of a material
uncertainty which may cast significant doubt about the Group's ability to
continue as a going concern. The financial statements do not include the
adjustments that would result if the Group were unable to continue as a going
concern.
Ernst & Young LLP
Newcastle-upon-Tyne
7 September 2009
Directors and advisors
+---------------------------------------------+---------------------------------------------+
| Brian Myerson | Company Secretary |
| Non-Executive Chairman | Marie Edwards |
| | |
+---------------------------------------------+---------------------------------------------+
| Ben Good | Registered office |
| Chief Executive Officer and Finance | 1 Park Row |
| Director | Leeds |
| | LS1 5AB |
+---------------------------------------------+ +
| Dr Henk Joos | |
| Plant Science Director | |
| | |
+---------------------------------------------+---------------------------------------------+
| Barclay Forrest OBE, FRAgs | Registered number |
| Non-Executive Director | 5212852 |
| | |
+---------------------------------------------+---------------------------------------------+
| Moira Black CBE | Broker and nominated advisor |
| Non-Executive Director | Piper Jaffray Ltd |
| | One South Place |
| | London EC2M 2RB |
| | |
+---------------------------------------------+ +
| | |
+---------------------------------------------+---------------------------------------------+
| | Bankers |
| | Barclays Bank plc |
| | PO Box 378 |
| | 71 Grey Street |
| | Newcastle upon Tyne NE99 1JP |
| | |
+---------------------------------------------+ +
| | |
+---------------------------------------------+---------------------------------------------+
| | Auditors |
| | Ernst & Young LLP |
| | Citygate |
| | St James' Boulevard |
| | Newcastle upon Tyne NE1 4JD |
| | |
+---------------------------------------------+ +
| | |
+---------------------------------------------+---------------------------------------------+
| | Solicitors |
| | Pinsent Masons |
| | CityPoint |
| | One Ropemaker Street |
| | London EC2Y 9AH |
| | |
+---------------------------------------------+---------------------------------------------+
| | Registrars |
| | Capita IRG plc |
| | The Registry |
| | 34 Beckenham Road |
| | Kent BR3 4TU |
| | |
+---------------------------------------------+---------------------------------------------+
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR BLGDCXBGGGCR
D1 Oils (LSE:DOO)
過去 株価チャート
から 7 2024 まで 8 2024
D1 Oils (LSE:DOO)
過去 株価チャート
から 8 2023 まで 8 2024
