RNS Number:7332M
Porvair PLC
25 June 2003







FOR IMMEDIATE RELEASE                                             25 June 2003



Contacts:


Ben Stocks, Chief Executive
Mark Moran, Group Finance Director
Porvair plc                          today              0207 466 5000
                                 at all other times     01553 761111

Charles Ryland / Catherine Miles
Buchanan Communications                                 0207 466 5000







                            PORVAIR plc ("Porvair")



              INTERIM RESULTS FOR THE SIX MONTHS ENDED 31 MAY 2003





Porvair, the materials science group, announces its interim results for the six
months ended 31 May 2003.



HIGHLIGHTS



*       After R&D expenditure of #3.0m (2002: #2.9m) profit before tax and
goodwill amortisation in line with expectations at #0.2m (2002: #0.6m).  After
goodwill amortisation loss before tax #0.9m (2002: loss #0.6m)



*       Porvair Fuel Cell Technology experiencing strong customer demand and
generated sales approaching $3m - far ahead of expectations



*       Selee well placed for upturn as result of cost savings and operational
efficiencies



*       Porvair Filtration Group trading well and Life Sciences delivered record
results



*       Net borrowings at #12.4m (2002: #14.2m) confirm business model of
self-funded R&D investment robust



*       Dividend unchanged at 2.4p per share (2002: 2.4p) reflecting confidence
in future prospects





John Morgan, Chairman, said:

"Given the continuation of difficult market conditions, the performance of the
Group in the first half of 2003 has been encouraging and most parts of the Group
are trading well.  Porvair Fuel Cell Technology will move into an exciting phase
of development in the second half, as issues of scale-up start to be addressed,
and the structure of the Group will evolve as our new materials develop.  The
Board looks forward with optimism."





Chairman's Statement



It is a pleasure to be able to report continued good progress at Porvair in the
first half of 2003.



The benefits of the strategy first outlined in 2001 are starting to become
evident. This involved :

*       improving operational efficiencies and continuing investment in our core
        businesses

*       strengthening of core businesses through acquisitions

*       investing significantly in new material technologies that we believe
        have the potential to transform the financial performance of the Group

As stated two and a half years ago these new materials were expected to take 3
to 5 years to develop; whilst Group profits would be held back during this
period by the high levels of expenditure involved, the projected applications -
in fast growing markets such as fuel cells, emission control and compact heat
exchange - fully justified the levels of investment required.



The results for the first half of 2003 again show the effect of our research &
development ("R&D") investment. Profit before tax and goodwill amortisation is
#0.2m (2002: #0.6m), which was achieved after spending #3.0m on R&D (2002:
#2.9m).  The loss before tax is #0.9m (2002: loss #0.6m).  Net borrowings at
#12.4m were lower than those at the same point last year (2002: #14.2m) and
confirmation that our business model of self-funded R&D investment is robust.
The mid-year represents a high point for net borrowings and it is anticipated
that levels should again reduce during the second half.



During the first half the Group has in aggregate delivered profits in line with
expectations. Given that many of the markets in which we operate have remained
tough, this is an encouraging result. Cost savings and operational efficiencies
have made a significant difference at Porvair Selee, which is now well placed to
benefit from an upturn in demand as it occurs. The Porvair Filtration Group
continues to perform well, with the Life Sciences operation delivering another
record result. Membranes and Ceramic Moulds are experiencing difficult market
conditions and have incurred losses in the first half of 2003.



Progress with our new materials has been faster than we expected. Strong
customer demand at Porvair Fuel Cell Technology ("PFCT"), particularly for our
proprietary bi-polar plates, has generated sales of around $3m in the period -
well ahead of our forecast. This demand has led to the rapid acceleration of the
programme, in partnership with the US Government Department of Energy and United
Technologies Corporation. Staff levels in this business have increased by 50%
and pilot plant capacity has quadrupled.



As a result the Board has started to evaluate strategic options for the next
phase of the Group's  development, which will involve production scale-up at
PFCT.  This will now happen sooner than expected, and resources - capital and
management in particular - need to be deployed appropriately to maximise
profitability and growth potential.  Porvair remains committed to its specialist
filtration businesses and will in the coming months evaluate options for other
parts of the Group.



The directors have declared a maintained interim dividend of 2.4p per share
(2002: 2.4p), a clear sign of their confidence in the Group's future prospects.
Losses per share were 3.0p (2002: loss of 2.3p); but when calculated before
goodwill amortisation losses per share were 0.1 p (2002: earnings of 0.5p).



As outlined in the Operating Review, given the continuation of difficult market
conditions, the performance of the Group in the first half of 2003 has been
encouraging and most parts of the Group are trading well.  PFCT will move into
an exciting phase of development in the second half, as issues of scale-up start
to be addressed, and the structure of the Group will evolve as our new materials
develop.  The Board looks forward with optimism.



John Morgan, Chairman
25 June 2003




Operating Review



Metals Filtration

It is encouraging to report improved trading at Porvair Selee.  This is largely
as a result of cost reductions undertaken in response to difficult trading in
2002.  Sales levels are stable, but are still well below levels seen in 2000 and
early 2001.  We continue to pursue a strategy of consolidating our market
leadership position in aluminium filtration; and growing in other niche metals
filtration markets by geographic expansion and new product development.  We are
increasing marketing efforts outside our home USA market, and this, coupled with
improving plant efficiencies, supports our expectation of further progress in
the second half.



Microfiltration

The Porvair Filtration Group ("PFG") has started 2003 well.  Porvair Sciences
has again produced record sales and profits.  Our small Ceramic Moulds operation
continues to suffer with both tableware and sanitaryware markets depressed.



PFG serves a range of specialist filtration niche markets, adding value through
filter media and filtration design expertise. Its largest market segment is
aerospace filters, where sales have started to recover from the difficulties of
2002.  Several other market segments - notably energy, industrial, ink systems
and high purity liquids  - have also performed well. The expansion of our
facility in Fareham will complete on time and to budget this year, and will add
clean room facilities to our customer offering.



Sales at Porvair Sciences were up 20% on the prior year as the benefits of
steady new product introductions in the last few years start to show through.



Membranes

Our Membranes business, as expected, continues to find trading difficult.
Profits have been affected both by lower sales and by planned investments in the
future of the business.  The management team is strong and has made encouraging
progress with key projects: in setting up its office in Shanghai; in securing
early sales of automotive Permair; and in launching a new and highly breathable
Porelle membrane.  Sales of Sealskinz products are at record levels.



PFCT

Progress in this operation  has been much more rapid than anticipated in the
last six months.  Staff numbers have grown by 50%, and manufacturing capacity
has quadrupled. Sales, at around $3.0m in the first half, have far exceeded
expectations.



Two materials technologies are being developed:



Porous and Microporous metals.  Customer demand remains very strong for this
technology, and orders in the first half of the year have been at record levels.
We have started to sell radiant burner plates and water treatment discs on a
commercial basis, and our first pressure vessel lining is installed and is now
being used in the field. We have a large number of projects underway - 75 or
more - with sales potential ranging from modest to very high. At the higher end,
where applications under evaluation include aluminium production, diesel
emission control and compact heat exchange, customer testing continues to be
encouraging.



Microporous carbons.  We are developing proprietary bi-polar plate technology
for PEM fuel cells in conjunction with the US Government Department of Energy
and United Technologies Corporation Fuel Cells  - one of the very few global
players in this market.  We have also started in 2003 to develop variations of
this material for other customers and market applications.  This work is going
extremely well.  We have had to install additional pilot scale production
capacity which has already been filled.  As plate production increases so our
understanding of the necessary quality and process parameters improves.  The
next stage in the programme is manufacturing process design for high volume
production.  Planning and experimentation for this has been underway for some
months and we expect to start the installation of volume production equipment
towards the end of 2003.  This will put Porvair at the forefront of bi-polar
plate manufacturing and establish us as a leading player in this emerging
market.




Introduction to Porvair



Porvair is a materials science company which specialises in:



*                   Metals Filtration:  Porvair Selee invented the ceramic foam 
filter, and leads the world in its application to molten aluminium.  A wide 
range of porous and microporous technologies serve other metals industries.



*                   Microfiltration materials and systems: Porvair Filtration 
Group, Porvair Life Sciences and Porvair Ceramic Moulds are specialist 
microfiltration businesses, expert in both filtration and filtration media for 
specific applications.



*                   Microporous membranes: Porvair Membranes make textiles and 
leather waterproof and breathable.  Our polyurethane technology, which is both 
durable and soft, is unique in this field.



*                   Microporous metals and carbons: Porvair Fuel Cell Technology
is a research and development operation that is developing new and unique 
porvair materials for a range of fast growing markets, one of which is fuel cell
components.


Porvair at a glance



Operating businesses                  Materials                         Locations and activities
                                                                        Hendersonville and Gilberts, USA:

PORVAIR                               Metals filtration                 Brings ceramics expertise to the
                                                                        field of molten metal handling,
                                                                        catalyst media and thermal
                                                                        processing.  World leader in
                                                                        aluminium filtration


                                                                        Shepperton, UK:

PORVAIR                               Microfiltration materials and     Specialises in assay equipment,
                                      systems                           microplate products and cell culture
                                                                        media for the Life Sciences market



                                                                        Fareham, New Milton and Wrexham, UK;
                                                                        Rock Hill, USA:
PORVAIR                               Microfiltration materials and
                                      systems                           Develops innovative sintered metal
                                                                        and polymer solutions to filtration
                                                                        problems.

                                                                        Uses sintered metals and polymers in
                                                                        the design and manufacture of
                                                                        specialist filters and filtration
                                                                        devices


                                                                        King's Lynn, UK:

PORVAIR                               Acrylic materials                 Supplies sanitaryware, tableware and
                                                                        technical ceramics customers
                                                                        worldwide with long-life
                                                                        alternatives to traditional ceramic
                                                                        moulding media



                                                                        King's Lynn, UK; Acton, Canada;
                                                                        Wuppertal, Germany (25% shareholding
PORVAIR                               Microporous membranes             in Sympatex):

                                                                        Specialises in polyurethane
                                                                        membranes that enhance the
                                                                        performance of leather and textiles
                                                                        to make them waterproof and
                                                                        breathable




                                                                        Hendersonville, USA:

PORVAIR                               Porous and microporous metals and Develops media and components for
                                      carbons                           fuel cell, heat exchange, chemical
                                                                        process, emission control and water
                                                                        treatment applications











CONSOLIDATED PROFIT AND LOSS ACCOUNT

For the six months ended 31 May 2003 (unaudited)


                                                                    May             May             Nov
                                                                   2003            2002            2002
                                               Note               #'000           #'000           #'000
Turnover
Continuing operations (including share of
joint venture)                                                   33,209          35,318          68,485

Less : share of joint venture                                         -           (128)           (153)
                                               1(a)              33,209          35,190          68,332
Group operating
loss before joint venture and associated
undertaking                                                        (749)           (471)         (1,766)

Share of operating loss in joint venture                               -            (48)            (94)

Share of operating profit in associated
undertaking                                                          25             171             181


Total group operating loss                     1 (b)              (724)           (348)         (1,679)

Interest payable (net)                                            (216)           (227)           (451)

Loss on ordinary activities before taxation                       (940)           (575)         (2,130)

Loss on ordinary activities before taxation                       (940)           (575)         (2,130)

Add back goodwill amortisation                                    1,148           1,154           2,299

Profit on ordinary activities before                                208             579             169
taxation and goodwill amortisation

Tax on profit on ordinary activities                               (45)           (173)             352

Loss on ordinary activities after taxation                        (985)           (748)         (1,778)

Equity minority interests                                         (113)           (103)           (101)

Loss attributable to shareholders                               (1,098)           (851)         (1,879)

Dividends                                        3                (883)           (883)         (2,467)

Retained loss for the financial period                          (1,981)         (1,734)         (4,346)

Earnings/(losses) per share
   -     basic and diluted                     2 (a)             (3.0)p          (2.3)p          (5.1)p
   -     basic and diluted before goodwill
         amortisation                          2(b)              (0.1)p            0.5p            0.6p

   Dividend per share                            3                 2.4p            2.4p            6.7p






Reconciliation of movements in equity shareholders' funds

For the six months ended 31 May 2003 (unaudited)




                                                             May             May              Nov
                                                            2003            2002             2002
                                                           #'000           #'000            #'000

Loss attributable to shareholders                        (1,098)           (851)          (1,879)

Dividends                                                  (883)           (883)          (2,467)

Retained loss for the financial period                   (1,981)         (1,734)          (4,346)

Exchange differences                                          30           (149)            (613)

Net reduction in equity shareholders' funds              (1,951)         (1,883)          (4,959)

Opening equity shareholders' funds                        58,374          63,333           63,333

Closing equity shareholders' funds                        56,423          61,450           58,374






Statement of total recognised gains and losses

For the six months ended 31 May 2003 (unaudited)


                                                             May             May              Nov
                                                            2003            2002             2002
                                                           #'000           #'000            #'000

Loss attributable to shareholders                        (1,098)           (851)          (1,879)

Exchange differences                                          30           (149)            (613)

Total losses recognised in the period                    (1,068)         (1,000)          (2,492)






CONSOLIDATED BALANCE SHEET

As at 31 May 2003 (unaudited)


                                                                          May           May           Nov
                                                                         2003          2002          2002
                                                                        #'000         #'000         #'000
Fixed Assets
Goodwill                                                               32,086        34,201        33,349
Tangible assets                                                        19,966        21,317        20,734
Investments
   Investment in joint venture :
        Share of gross assets                                              -            248             -
        Share of gross liabilities                                         -           (202)            -
                                                                           -             46             -

   Investment in associated undertaking                                 2,495         2,354         2,348
                                                                       54,547        57,918        56,431
Current Assets
Stocks                                                                 15,161        14,516        14,661

Debtors falling due after one year                                      3,443         3,104         3,178
Debtors falling due within one year                                    16,826        19,356        16,616
                                                                       20,269        22,460        19,794


Cash at bank and in hand                                                2,139         1,174         3,261
                                                                       37,569        38,150        37,716
Creditors
Amounts falling due within one year                                  (13,802)      (13,053)      (28,442)

Net current assets                                                     23,767        25,097         9,274

Total assets less current liabilities                                  78,314        83,015        65,705

Creditors
Amounts falling due after more than one year                         (14,515)      (14,184)             -

Provisions for liabilities and charges                                (2,387)       (2,379)       (2,455)

                                                                       61,412        66,452        63,250
Capital and reserves

Called up share capital                                                   736           736           736
Share premium account                                                  28,679        28,679        28,679
Other reserves                                                          4,359         4,793         4,329
Profit and loss account                                                22,649        27,242        24,630

Total equity shareholders' funds                                       56,423        61,450        58,374
Equity minority interests                                               4,989         5,002         4,876
                                                                       61,412        66,452        63,250


CONSOLIDATED CASH FLOW STATEMENT

For the six months ended 31 May 2003 (unaudited)




                                                        May                     May                     Nov
                             Note                      2003                    2002                    2002
                                                      #'000                   #'000                   #'000
Net cash inflow/(outflow)
from operating activities    4                          903                 (2,037)                   2,798


Returns on investments and
servicing of finance
Interest received                            42                      71                     104
Interest paid                             (258)                   (148)                   (368)
                                                      (216)                    (77)                   (264)

Taxation
UK corporation tax paid                       -                       -                   (660)
Overseas tax refunded/(paid)              1,013                   (124)                     327
                                                      1,013                   (124)                   (333)

Capital expenditure
Purchase of tangible fixed              (1,262)                 (1,395)                 (3,070)
assets
Sale of tangible fixed                                               78                      77
assets                                       --
                                                    (1,262)                 (1,317)                 (2,993)

Equity dividends paid                               (1,583)                 (1,583)                 (2,467)

Financing

Increase in net borrowings                   72                   2,633                   4,105
                                   

                                                         72                   2,633                   4,105

(Decrease)/increase in cash  5
in the period                                        (1,073)                 (2,505)                     846




NOTE



1.         Turnover and segmental analyses

The geographical analyses of the Group's turnover, operating profit and net
assets is set out below :

(a) Turnover by           Six months ended         Six months ended                    Year ended
geographical segment           31 May 2003              31 May 2002              30 November 2002


                                     By         By            By         By            By           By
                            destination     origin   destination     origin   destination       origin
                                  #'000      #'000         #'000      #'000         #'000        #'000

United Kingdom                    9,182     19,814         9,095     22,319        18,731       43,145

Continental Europe                5,631          -         6,079          -        11,786            -

Americas                         14,020     13,395        14,815     12,871        28,013       25,187

Asia                              2,852          -         3,802        128         6,638          153

Australasia                         563          -           401          -           946            -

Africa                              961          -         1,126          -         2,371            -

                                 33,209     33,209        35,318     35,318        68,485       68,485
Less share of joint                   -          -         (128)      (128)         (153)        (153)
venture
                                 33,209     33,209        35,190     35,190        68,332       68,332




(b) Segmental analyses                        Six months ended         Six months ended      Year ended
                                                   31 May 2003              31 May 2002  30 November 2002
                                                         #'000                    #'000           #'000
i) Turnover
Metals Filtration                                       10,375                   11,154          21,489
Microfiltration                                         12,512                   13,927          27,130
Membranes                                                8,734                   10,005          19,080
Fuel Cells                                               1,588                      232             786
                                                        33,209                   35,318          68,485


ii) Operating profit/         Before       After          Before       After        Before           After 
(loss)                      goodwill    goodwill        goodwill    goodwill      goodwill        goodwill 
                               #'000       #'000           #'000       #'000         #'000           #'000

Metals Filtration                205       (410)              89       (531)         (794)         (2,031)
Microfiltration                1,269         736           1,714       1,180         3,224           2,162
Membranes                      (505)       (505)             297         297           510             510
Fuel Cells                     (545)       (545)         (1,294)     (1,294)       (2,320)         (2,320)
                                 424       (724)             806       (348)           620         (1,679)


iii) Net assets                    31 May 2003                 31 May 2002           30 November 2002
                             Excluding    Including     Excluding    Including     Excluding  Including
                              goodwill     Goodwill      goodwill     goodwill      Goodwill   Goodwill 
                                 #'000        #'000         #'000        #'000         #'000      #'000

Metals Filtration                8,813       23,666        12,981       29,356        10,161     25,745
Microfiltration                 14,548       31,781        15,060       32,887        14,472     32,237
Membranes                       20,065       20,065        20,653       20,653        19,585     19,585
Fuel Cells                       2,388        2,388         1,295        1,295         1,214      1,214
                                45,814       77,900        49,989       84,191        45,432     78,781
Taxation                                    (3,203)                    (2,632)                  (2,160)
Dividend payable                              (883)                      (883)                  (1,583)
Net borrowings                             (12,402)                   (14,224)                 (11,788)
                                             61,412                     66,452                   63,250





2.         Earnings/(losses) per share




                                                                      

                                                  Six months ended    Six months ended      Year ended
                                                            31 May              31 May          30 Nov
                                                              2003                2002            2002

(a)  Losses per share - basic and diluted

Losses (#'000)                                             (1,098)                 (851)        (1,879)

Number of shares (weighted)                             36,803,011            36,803,011     36,803,011

Losses per share                                            (3.0)p                (2.3)p         (5.1)p



(b) Earnings/(losses) per share before goodwill amortisation


Earnings/(losses) (#'000)                                     (54)                   201            212
Number of shares (weighted)                             36,803,011            36,803,011     36,803,011
Earnings/(losses) per share                                 (0.1)p                  0.5p           0.6p



3.         Dividends


                                                    Six months ended     Six months ended      Year ended
                                                              31 May               31 May          30 Nov
                                                                2003                 2002            2002
                                                               #'000                #'000           #'000

Interim dividend of 2.4p (2002 : 2.4p)                           883                  883           884

Final dividend of 4.3p                                             -                    -         1,583


                                                                 883                  883         2,467



The interim dividend of 2.4p per share for the six months to 31 May 2003 will be
paid on 19 September 2003 to members on the register on 22 August 2003.





4.         Reconciliation of operating loss to net cash flow from operating
activities


                                                                            Six months ended
                                                       Six months ended               31 May    Year ended
                                                                 31 May                 2002        30 Nov
                                                                   2003                #'000          2002
                                                                  #'000                              #'000


Total group operating loss                                        (724)                (348)       (1,679)

Goodwill amortisation                                             1,148                1,154         2,299
Share of joint venture/associated
       undertaking profits and losses                              (25)                (123)          (87)
Depreciation                                                      1,664                1,791         3,512
Loss on sale of fixed assets                                          -                   25            44
(Increase)/decrease in stocks                                     (612)                  282            82
Increase in debtors                                               (923)              (3,354)       (1,081)
Increase/(decrease) in creditors                                    463              (1,464)         (110)
Net cash inflow /(outflow) from operating                           991              (2,037)         2,980
activities before exceptional items
Exceptional items                                                  (88)                    -         (182)
Net cash inflow/(outflow) from operating
activities                                                          903              (2,037)         2,798





5.         Reconciliation of net cash flow to movement in net borrowings




                                                                           Six months ended
                                                       Six months ended              31 May    Year ended
                                                                 31 May                2002        30 Nov
                                                                   2003               #'000          2002
                                                                  #'000                             #'000
(Decrease)/increase in cash in the period                       (1,073)             (2,505)           846

Increase in borrowings                                             (72)             (2,633)       (4,105)
Change in net borrowings from cash flows                        (1,145)             (5,138)       (3,259)

Exchange difference                                                 531                 271           828
Movement in net borrowings in the period                          (614)             (4,867)       (2,431)
Opening net borrowings                                         (11,788)             (9,357)       (9,357)
Closing net borrowings                                         (12,402)            (14,224)      (11,788)








6.         Analysis of net borrowings


                                       01/12/02     Cash flow     Transfers  Exchange #'000      31/05/03
                                          #'000         #'000         #'000                         #'000

Cash in hand and at bank                  3,261       (1,073)             -            (49)         2,139

Overdrafts                                    -             -             -               -             -

                                                      (1,073)


Borrowings due after 1 year                   -          (94)      (15,001)             580      (14,515)

Borrowings due within 1 year           (15,049)            22        15,001               -          (26)

                                                         (72)

Total                                  (11,788)       (1,145)             -             531      (12,402)






7.         Statutory group accounts



The interim financial statements have been prepared in accordance with
applicable accounting standards.  The accounting policies applied are those set
out in the Annual Report and Accounts for the year ended 30 November 2002.



The interim financial statements do not constitute statutory accounts as they
are unaudited, although they have been reviewed by the auditors.  The abridged
accounts for the year ended 30 November 2002 set out above are an extract from
the latest statutory accounts of the Group which have been delivered to the
Registrar of Companies.  The report of the auditors on those accounts was
unqualified and did not contain a statement under section 237(2) or (3) of the
Companies Act 1985.








                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

IR BRGDLUBDGGXS