EX-99.2 3 l24943aexv99w2.htm EX-99.2 EX-99.2
 

EXHIBIT 99.2
DAGE HOLDINGS LIMITED
INTERIM REPORT
FOR 6 MONTHS ENDED
31 OCTOBER 2006
Company Number: 3385731

 


 

DAGE HOLDINGS LIMITED
INTERIM REPORT
FOR THE 6 MONTHS ENDED 31 OCTOBER 2006
 
     
Company registration number:  
3385731
   
 
Registered office:  
Rabans Lane
   
Aylesbury
   
Bucks
   
HP19 8RG
   
 
Directors:  
G D Rees — (Group Chief Executive)
   
S J Wells — (Group Finance Director)
   
R A Dunn — (Director)
   
 
Secretary:  
S J Wells
   
 
Bankers:  
Royal Bank of Scotland
   
Central Business Exchange
   
Exchange House
   
478 Midsummer Boulevard
   
Central Milton Keynes
   
MK9 2EA
   
 
Solicitors:  
Cameron McKenna
   
Mitre House
   
160 Aldersgate Street
   
London
   
EC1A 4DD
   
 
Auditors:  
Grant Thornton UK LLP
   
Registered Auditors
   
Chartered Accountants
   
202 Silbury Boulevard
   
Central Milton Keynes
   
MK9 1LW

Page 1


 

DAGE HOLDINGS LIMITED
INTERIM REPORT
FOR THE 6 MONTHS ENDED 31 OCTOBER 2006
 
         
INDEX   PAGE  
 
       
Chief Executive’s report
    3  
 
       
Report of the directors
    4  
 
       
Consolidated profit and loss account
    5  
 
       
Consolidated balance sheet
    6  
 
       
Consolidated cash flow statement
    7  
 
       
Consolidated statement of total recognised gains and losses
    8  
 
       
Reconciliation of movement in shareholders’ funds
    8  
 
       
Notes to the financial statements
    9 — 14  

Page 2


 

DAGE HOLDINGS LIMITED
CHIEF EXECUTIVE’S REPORT
FOR THE 6 MONTHS ENDED 31 OCTOBER 2006
 
During the six month to the end of October 2006 Dage continued to grow and to take all the necessary actions in order to underpin its success into the future.
Sales, gross margins and profits grew significantly and the cash generated was reinvested into stocks and global infrastructure in order to underpin further market penetration. As part of this strategy Dage were granted a business licence and then formed a second Chinese business, Dage Trading (Suzhou) Co. Ltd. This company will enable Dage to directly support its fast accelerating customer base in this very important market.
The High Speed Bond Tester continued to gain acceptance by Dage customers and the industry also demonstrated their belief in the potential for this new, highly innovative, product by awarding the Dage High Speed Bond Tester two major innovation awards.
In X-ray, Dage received its first innovation award in China, at Nepcon Shanghai. Sales of the high resolution 7600NT system accelerated and the 7600NT CT machine, of which we expect much, was launched at Semicon West.
Dage investments in R&D accelerated as the number of projects in progress grew. Some of the projects will help underpin and differentiate current product ranges, whilst, others will open up significant new market segments to Dage products.
Key to Dage’s success is the commitment between the company, its employees and its customers.
Identifying what its customers need and then making sure that is what they are given relies on having highly trained, alert and motivated employees. During the period an enormous commitment was made by both staff and company towards training and development which culminated in being awarded the Investors In People Standard. Also, in addition to receiving several industry awards for innovation Dage was awarded its second ‘Queens Award to Industry’ in three years. These successes are testament to the fact that Dage is listening to its customers and is putting their needs at the forefront of its actions, something it will continue to do.

Page 3


 

DAGE HOLDINGS LIMITED
REPORT OF THE DIRECTORS
FOR THE 6 MONTHS ENDED 31 OCTOBER 2006
 
Principal activity
The principal activities of the group continued to be the manufacture, assembly and distribution of equipment, materials, components and services to the semiconductor and professional electronic industries.
Business review
A review of the business and future developments for the Group are set out in the CEO’s report.
The financial performance of Dage Holdings Ltd continued to strengthen with sales up 20% on the same period last year, reflecting both growth in Bondtesters (introduction of new HS system) and X-ray (increase in market share).
Gross margin increased by 41%, half as a result of additional sales volume, the remainder was generated by both increased efficiencies and higher selling prices.
Other operating charges increased by 17% to support the additional sales volume and to fund 25% increase in R&D.
Dage Holdings Ltd continued its strategy of reinvesting cash generated back into the business to support future product development and growth.
Dage Holdings Ltd was acquired by Nordson Corporation on 14th December 2006.
The interim report was approved by the Board on 28 February 2007.

Page 4


 

DAGE HOLDINGS LIMITED
UNAUDITED CONSOLIDATED PROFIT AND LOSS ACCOUNT
For the 6 months ended 31 October 2006
 
                             
        Unaudited     Unaudited     Audited  
        6 months     6 months     12 months  
        to 31/10/06     to 31/10/05     to 30/04/06  
    Notes   £000     £000     £000  
 
                           
Turnover
  2     16,380       13,640       29,092  
 
                           
Cost of sales
        (7,173 )     (7,115 )     (14,431 )
 
                     
Gross profit
        9,207       6,525       14,661  
 
                           
Other operating income
        111       49       332  
Other operating charges
        (6,682 )     (5,728 )     (11,548 )
 
                     
 
                           
Operating profit
        2,636       846       3,445  
 
                           
Net interest
  3     (562 )     (171 )     (362 )
 
                     
 
                           
Profit on ordinary activities before taxation
        2,074       675       3,083  
Tax on profit on ordinary activities
  4     (935 )     (214 )     (759 )
 
                     
 
                           
Profit/(loss) for the period
        1,139       461       2,324  
 
                     
The accompanying accounting policies and notes form an integral part of these financial statements.

Page 5


 

DAGE HOLDINGS LIMITED
UNAUDITED CONSOLIDATED BALANCE SHEET
AS AT 31 OCTOBER 2006
 
                         
    Unaudited     Unaudited     Audited  
    As at     As at     As at  
    31 October     31 October     30 April  
    2006     2005     2006  
    £000     £000     £000  
Fixed assets
                       
Intangible assets
    5,138       5,592       5,364  
Tangible assets
    1,303       803       1,195  
 
                 
 
    6,441       6,395       6,559  
Current assets
                       
Stocks
    7,360       5,354       6,763  
Debtors
    10,772       8,399       9,972  
Cash at bank and in hand
    1,573       1,507       2,123  
 
                 
 
    19,705       15,260       18,858  
 
                       
Creditors: amounts falling due within one year
    (24,844 )     (22,508 )     (24,877 )
 
                 
 
                       
Net current liabilities
    (5,139 )     (7,248 )     (6,019 )
 
                 
 
                       
Total assets less current liabilities
    1,302       (853 )     540  
 
                       
Defined benefit scheme liability
    (560 )     (603 )     (644 )
 
                       
 
                 
 
                       
Net liabilities
    742       (1,456 )     (104 )
 
                 
 
                       
Capital and reserves
                       
Called up share capital
    248       248       248  
Capital redemption reserve
    68       68       68  
Share premium account
    1,882       1,882       1,882  
Profit and loss account
    (1,456 )     (3,654 )     (2,302 )
 
                 
 
                       
Shareholders’ funds
    742       (1,456 )     (104 )
 
                 
The accompanying accounting policies and notes form an integral part of these financial statements.

Page 6


 

DAGE HOLDINGS LIMITED
UNAUDITED CONSOLIDATED CASH FLOW STATEMENT
For the 6 months ended 31 October 2006
 
                             
        Unaudited     Unaudited     Audited  
        6 months     6 months     12 months  
        to 31/10/06     to 31/10/05     to 30/04/06  
    Note   £000     £000     £000  
 
                           
Net cash inflow/(outflow) from operating activities
  7     (369 )     112       989  
 
                           
Returns on investments and servicing of finance
                           
Interest received
        92       10       46  
Interest paid
        (182 )     (112 )     (183 )
 
                           
Taxation
        (533 )     (446 )     (834 )
 
                           
Capital expenditure and financial investment
                           
Purchase of tangible fixed assets
        (359 )     (160 )     (763 )
Purchase of intangible fixed assets
                    24  
Disposal of tangible fixed assets
        6             (38 )
 
                           
Dividends
                           
Non- equity dividends paid
                     
 
                           
 
                     
Increase/ (decrease) in cash
  8     (1,345 )     (596 )     (759 )
 
                     

Page 7


 

DAGE HOLDINGS LIMITED
OTHER PRIMARY STATEMENTS
For the 6 months ended 31 October 2006
 
UNAUDITED CONSOLIDATED STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
                         
    Unaudited   Unaudited   Audited
    6 months   6 months   12 months
    to 31/10/06   to 31/10/05   to 30/04/06
    £000   £000   £000
 
                       
Profit/(loss) for the period
    1,139       461       2,324  
Foreign exchange translation differences
    (198 )     259       (39 )
Actuarial loss on Defined Benefit Scheme
    (136 )           (304 )
Deferred tax on Actuarial loss
    41             91  
     
Total recognised gains/(losses) for the period
    846       720       2,072  
     
 
                       
Prior year adjustment
          89       89  
 
                       
     
Total gains/(losses) recognised since last annual report
    846       809       2,161  
     
UNAUDITED RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS’ FUNDS
                         
    Unaudited   Unaudited   Audited
    6 months   6 months   12 months
    to 31/10/06   to 31/10/05   to 30/04/06
    £000   £000   £000
 
                       
Profit/(loss) for the period
    1,139       461       2,324  
 
                       
Other recognised gains/(losses)
    (293 )     259       (252 )
Issue of shares
                 
Redemption of shares
                 
 
                       
Net increase in shareholders’ funds
    846       720       2,072  
 
                       
Shareholders’ funds at 1 May 2006
    (104 )     (2,176 )     (2,176 )
 
                       
 
                       
Shareholders’ funds at 31 October 2006
    742       (1,456 )     (104 )
 
                       
Page 8

 


 

DAGE HOLDINGS LIMITED
UNAUDITED NOTES TO INTERIM REPORT
For the 6 months ended 31 October 2006
 
1   BASIS OF PREPARATION
The interim financial statements have been prepared in accordance with applicable United Kingdom accounting standards, and under the historical cost convention. The principal accounting policies of the group remain unchanged from those set out in the group’s 2006 annual report and financial statements.
The interim financial information in this report has been neither audited nor reviewed by the company’s auditors.
2   TURNOVER AND PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION
Turnover is attributable to the principal activity of manufacturing, assembly and distribution of equipment, materials, components and services to the semiconductor and professional electronic industries.
The group has not disclosed a geographical analysis of turnover because in the opinion of the directors such disclosure would be seriously prejudicial to the interests of the group.
3   NET INTEREST
                         
    6 months   6 months   12 months
    to 31/10/06   to 31/10/05   to 30/04/06
    £000   £000   £000
 
                       
On bank loans
    168       180       359  
Interest on preference shares classed as debt
    393              
Finance charges in respect Defined Benefit Scheme
    33             49  
 
                       
 
    594       180       408  
Amortisation of loan costs
                 
 
                       
 
    594       180       408  
Interest receivable
    (32 )     (9 )     (46 )
 
                       
 
    562       171       362  
 
                       
4   TAX ON PROFIT ON ORDINARY ACTIVITIES
     The tax charge comprises:
                         
    6 months   6 months   12 months
    to 31/10/06   to 31/10/05   to 30/04/06
    £000   £000   £000
 
                       
UK corporation tax at 30% (2005: 30%)
    651       189       219  
Overseas taxation
    490       265       840  
Double taxation relief
                 
Adjustment in respect of prior year: UK corporation tax
                1  
 
                       
Total current tax
    1,141       454       1,060  
 
                       
Deferred tax
    (206 )     (240 )     (301 )
 
                       
 
    935       214       759  
 
                       
Page 9

 


 

DAGE HOLDINGS LIMITED
UNAUDITED NOTES TO INTERIM REPORT
For the 6 months ended 31 October 2006
 
5   DIVIDENDS
Dividend arrears of £3,964,000 include £3,457,000 (2005: £3,457,000) in respect of ‘A’ preference shares accrued from the year ended 30 April 1999 and £113,000 (2005: £113,000) in respect of ‘B’ preference shares accrued from the year ended 30 April 2002.
6   INVESTMENT IN SUBSIDIARY UNDERTAKINGS
As at 31 October 2006 the Group owned 100% of the following subsidiary undertakings:
             
    Country of   Class of share   Principal nature of
    incorporation   capital held   business
 
           
Dage Precision Industries Limited*
  UK   Ordinary   Design, manufacture and service to the semiconductor industry
 
           
Dage Intersem Limited*
  UK   Ordinary   Distributor
 
           
Dage Eurosem Limited
  UK   Ordinary   Dormant
 
           
Dage (Aylesbury) Limited
  UK   Ordinary   Dormant
 
           
Dage Static Control Limited*
  UK   Ordinary   Dormant
 
           
Dage Electronic Europa Vertriebs GmbH
  Germany   Ordinary   Distributor
 
           
Dage (SE Asia) Limited
  Singapore   Ordinary   Distributor
 
           
Dage Semiconductors GmbH
  Germany   Ordinary   Distributor
 
           
Dage Deutschland GmbH*
  Germany   Ordinary   Holding company
 
           
MediXtec GmbH
  Germany   Ordinary   Distributor
 
           
Arctek Co Limited
  Japan   Ordinary   Distributor
 
           
Dage Precision Industries Inc
  USA   Ordinary   Distributor
 
           
Dage Test Systems (Suzhou) Co. Limited
  China   Ordinary   Manufacturer
 
           
Dage Trading (Suzhou) Co. Limited
  China   Ordinary   Distributor
 
           
Dage Pension Trustees Limited
  UK   Ordinary    
 
*   owned directly.
All of the subsidiary undertakings have been consolidated in the group financial statements.
Page 10

 


 

DAGE HOLDINGS LIMITED
UNAUDITED NOTES TO INTERIM REPORT
For the 6 months ended 31 October 2006
 
7   NET CASH INFLOW FROM OPERATING ACTIVITIES
                         
    6 months   6 months   12 months
    to 31/10/06   to 31/10/05   to 30/04/06
    £000   £000   £000
 
                       
Operating profit
    2,636       846       3,445  
Exchange differences
    (163 )     234       (137 )
Amortisation of intangibles
    226       222       488  
Depreciation
    232       175       353  
Loss / (profit) on sale of fixed assets
                9  
Increase in stocks
    (597 )     (1,310 )     (2,719 )
Increase in debtors
    (569 )     (248 )     (1,671 )
Increase / (decrease) in creditors
    (1,845 )     193       1,467  
Defined benefit scheme
    (289 )           (246 )
 
                       
Net cash inflow from operating activities
    (369 )     112       989  
 
                       
8   RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT
                         
    6 months   6 months   12 months
    to 31/10/06   to 31/10/05   to 30/04/06
    £000   £000   £000
 
                       
Increase/ (decrease) in cash in the year
    (1,345 )     (596 )     (759 )
Cash outflow from financing
                 
Cash outflow from finance leases
                 
 
                       
 
                       
Movement of net debt resulting from cash flows
    (1,345 )     (596 )     (759 )
Amortisation of capitalised loan costs
                 
 
                       
 
                       
Movement in net debt in the period
    (1,345 )     (596 )     (759 )
 
                       
Net debt at 1 May 2006
    (1,990 )     (1,231 )     (1,231 )
 
                       
 
                       
Net debt at 31 October 2006
    (3,335 )     (1,827 )     (1,990 )
 
                       
The net debt can be analysed as follows:
                         
    At 31     At 31     At 30  
    October     October     April  
    2006     2005     2006  
    £000     £000     £000  
 
                       
Cash in hand and at bank
    1,573       1,507       2,123  
Overdraft
    (2,475 )     (901 )     (1,680 )
Debt
    (2,433 )     (2,433 )     (2,433 )
Finance leases
                   
 
                 
 
    (3,335 )     (1,827 )     (1,990 )
 
                 

Page 11


 

DAGE HOLDINGS LIMITED
UNAUDITED NOTES TO INTERIM REPORT
For the 6 months ended 31 October 2006
 
9   PUBLICATION OF NON-STATUTORY ACCOUNTS
 
    The financial information set out in this interim report does not constitute statutory accounts as defined in Section 240 of the Companies Act 1985. The figures for the year ended 30 April 2006 have been extracted from the statutory financial statements which have been filed with the Registrar of Companies. The auditors’ report on those financial statements was unqualified and did not contain a statement under Section 237(2) of the Companies Act 1985.
10   SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK GAAP AND US GAAP
The consolidated financial information of Dage Holdings Limited (“Dage”) has been prepared in accordance with generally accepted accounting principles in the United Kingdom (“UK GAAP”) which differ in certain respects from generally accepted accounting principles in the United States (“US GAAP”). The following is a summary of the significant differences between UK GAAP and US GAAP, as they apply to Dage. The summary below should not be considered to be exhaustive. Additionally, it may exclude certain differences that may affect the disclosure, presentation or classification of transactions or events in Dage’s financial statements. Further, this summary does not take into account numerous projects currently being undertaken by the standard-setting bodies in the United States and in the United Kingdom which could have an impact on the comparison between UK GAAP and US GAAP, some of which may be applicable to Dage. Finally, no attempt has been made to identify all future differences between UK GAAP and US GAAP that may affect the financial statements as a result of transactions or events that may occur in the future. The analysis below does not include an analysis of significant differences between UK GAAP and International Financial Reporting Standards (“IFRS”).
     Goodwill and Intangible Fixed assets
Under UK GAAP, prior to the implementation of FRS 10 “Goodwill and Intangible Assets”, goodwill arising on acquisitions accounted for under the purchase method is eliminated against equity. Additionally, UK GAAP requires that on subsequent disposal or closure of a business, any goodwill previously taken directly to equity be charged against income. Dage adopted FRS 10 for acquisitions arising on or after 31 July 1997 under which goodwill arising on acquisitions is capitalised and amortized over a period not exceeding 20 years. Intangible assets are amortized over their estimated useful economic life.
Under US GAAP, goodwill arising on acquisitions prior to June 30, 2001 is capitalised and amortized over a period not exceeding 40 years. Statement of Financial Accounting Standard (SFAS) 142, “Goodwill and Other Intangible Assets” requires that goodwill no longer be amortized over its estimated useful life. Instead reporting units should be identified and valued for the purpose of assessing, at least annually, potential impairment of goodwill allocated to each reporting unit. Additionally, the useful lives of existing recognised intangible assets should be reassessed. Intangible assets deemed to have indefinite lives are no longer amortized, instead they are tested annually for potential impairment. Separate intangible assets with finite lives continue to be amortized over their useful lives.
     Pensions and other post-retirement benefits
Under UK GAAP (FRS 17, “Retirement Benefits”), defined benefit pension liabilities and pension expense are determined in a similar manner to US GAAP.
Under UK GAAP, the assets and liabilities of the defined benefit pension plan are recognized in the balance sheet. A pension liability is recorded for the excess of the projected benefit obligation over the fair value of the plan assets; if the fair value of the plan assets exceeds the projected benefit obligation, an asset is recognized.
Under US GAAP (FAS 87, “Employers’ Accounting for pensions”), when the accumulated benefit obligation (“ABO”) exceeds the fair value of plan assets, a liability at least equal to the unfunded ABO must be recognized in the balance sheet. If an additional minimum liability is recognized, a contra amount is recognized first as an intangible asset up to the amount of unrecognized prior service costs, with any excess being reported in other comprehensive income. If the unfunded ABO is less than the liability already recognized, no further liability is recognized.

Page 12


 

DAGE HOLDINGS LIMITED
UNAUDITED NOTES TO INTERIM REPORT
For the 6 months ended 31 October 2006
 
10   SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK GAAP AND US GAAP (CONTINUED)
 
    Under UK GAAP actuarial gains and losses are recognised on the statement of recognized gains and losses. Under US GAAP, actuarial gains and losses are amortized through the income statement over the expected remaining working lives of participating employees.
 
    The valuation assumptions used to determine the annual pension cost under US GAAP are the same as those used to determine the UK GAAP cost.
     Derivative Instruments
Under UK GAAP, some derivative instruments used for hedging are not recognised on the balance sheet and the matching principle is used to match the gain or loss under these hedging contracts to the foreign currency transaction or profits to which they relate.
SFAS 133 “Accounting for Derivative Instruments and Hedging Activities” requires that an entity recognise all derivatives as either assets or liabilities in the consolidated balance sheet and measure those instruments at fair value. Changes in fair value over the period are recorded in current earnings unless hedge accounting is obtained. SFAS 133 prescribes requirements for designation and documentation of hedging relationships and ongoing assessments of effectiveness in order to qualify for hedge accounting. Dage has not designated any of its derivatives as qualifying hedge instruments under SFAS 133.
Dage has reviewed its contractual arrangements for the existence of embedded derivatives that should be separately accounted for under SFAS 133. An embedded derivative is a derivative instrument that is embedded in another contract — the host contract. Embedded derivatives cause modifications to a contract’s cash flow, based on changes in a specified variable. If embedded derivatives are identified as a result of this review and are not clearly and closely related to the host contract, they are recorded separately from their host contracts at fair value, with changes in fair value recognized in current earnings. Dage did not identify any such embedded derivatives as at April 30, 2006.
     Employee compensated absences
Under UK GAAP, amounts in respect of vacation pay for employees are recognized in the financial statements when the employee takes the vacation. Under US GAAP, amounts in respect of accrued vacation entitlement are accrued and recognized in the period in which the entitlement was earned.
     Deferred taxation
Under UK GAAP, deferred taxation is recognized in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. Tax is provided based on substantially enacted rates. A net deferred tax asset is regarded as recoverable and therefore recognized only when, on the basis of all available information, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Under US GAAP, deferred taxation is accounted for on all timing differences, and a valuation allowance is established in respect of those deferred taxation assets where it is more likely than not that some portion will not be realized. Tax is provided based on enacted rates. Additionally, for US GAAP purposes deferred taxes are provided in respect of US GAAP adjustments to the book basis of assets and liabilities.

Page 13


 

DAGE HOLDINGS LIMITED
UNAUDITED NOTES TO INTERIM REPORT
For the 6 months ended 31 October 2006
 
10   SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK GAAP AND US GAAP (CONTINUED)
     Cash Flows
The consolidated cash flow statements have been prepared under UK GAAP in accordance with FRS 1 (revised), “Cash Flow Statements” and present substantially the same information as required under SFAS 95, “Statement of Cash Flows”. There are certain differences between FRS1 (revised) and SFAS 95 with regard to classification of items within the cash flow statement.
In accordance with FRS 1 (revised) cash flows are prepared separately for operating activities, returns on investments and servicing of finance, taxation, capital expenditure and financial investment, acquisitions and disposals, equity dividends paid, management of liquid resources and financing. Under SFAS 95 cash flows are classified under operating activities, investing activities and financing activities. Under FRS 1(revised), cash is defined as cash in hand and deposits repayable on demand, less overdrafts repayable on demand. Under SFAS 95, cash and cash equivalents are defined as cash and investments with original maturities of three months or less.
     Comprehensive income statement
The requirement of SFAS 130, “Reporting comprehensive income”, to provide a comprehensive income statement is met under UK GAAP by the Statement of total recognised gains and losses (FRS 3 “Reporting Financial Performance”).

Page 14