RNS Number:3259Q
Ashley (Laura) Hldgs PLC
30 September 2003



                                                               30 September 2003





                           LAURA ASHLEY HOLDINGS plc

                                ("the Company")

                    Results for the 26 weeks to 26 July 2003



Summary

  * Strong performance from the UK business
  * UK like-for-like sales up 5%
      -  UK Home like-for-like sales up 6%
      -  UK Fashion like-for-like sales up 2%
  * Exit from Continental Europe progressing on schedule.  Turnover #12.0
    million   (2002: #16.7 million)
  * Group turnover #137.9 million (2002: #140 million)
  * #1.0 million (2002: #0.2 million) loss before tax and exceptional items,
    of which #700,000 directly attributable to Continental Europe
  * Fundamental restructuring of the Fashion business



Ainum Mohd-Saaid, Joint Chief Executive Officer said:

"We are seeing the benefit of our multi-channel retail approach covering stores,
mail order and the internet. We are encouraged by the progress we are making in
the UK business and look forward to growth in both Fashion and Home 
Furnishings."



Rebecca Navarednam, Joint Chief Executive Officer, added:

"2003 is a year of progress for Laura Ashley as we continue to negotiate our
exit from Continental Europe, implement fundamental changes to our Fashion
division and stabilise the business."



Enquiries:
Laura Ashley Holdings plc                               020 7404 5959 (30 Sept)
David Cook, Chief Financial Officer                  020 7880 5100 (thereafter)
Diana Bourne, Head of Public Relations


Brunswick                                                         020 7404 5959
Tom Buchanan
Katya Reynier








Results



For the 26 weeks ended 26 July 2003, Laura Ashley recorded total Group turnover
of #137.9 million (2002: #140.0 million) a reduction of less than two percent
over the same period last year.  The ongoing disposal programme in Continental
Europe and lower franchise sales accounted for this reduction. Overall retail
like-for-like sales for the period were up 2% (UK +5%, Continental Europe -26%).
Overheads are #3.0 million lower mainly due to the closure of stores in
Continental Europe. The Group recorded a loss before tax of #1.0 million (2002:
#0.2 million loss), of which #700,000 is directly attributable to Continental
Europe.



Continental Europe

In January 2003, we announced our strategic decision to withdraw from our
European operations whilst securing franchise agreements for stores in
Continental Europe where possible.



In June 2003, we announced that we had entered into conditional Heads of Terms
for the disposal and franchise of six stores in Switzerland, Austria and Italy.
Discussions are ongoing to finalise the sale and purchase agreement.



We recently announced that the Group had completed the sale of its operations in
Belgium, Luxembourg and the Netherlands to Laben Holding BV.  This sale related
to companies owning three stores in Belgium, one in Luxembourg and seven in the
Netherlands.  The purchaser has entered into a single, renewable franchise
agreement with the Group for an initial four and a half year period.



Since January 2003, the Group has closed 34 stores (one in Holland, one in
Belgium, four in Austria,  eight in France, and 20 in Germany). The Group is
currently negotiating the franchise or closure of the remaining five stores in
France.



Upon successful completion of all of the above negotiations, the remaining 11
stores will have either been closed or franchised and the Group will have then
completed its exit from Continental Europe.



Home Furnishings

In the first half, total retail Home Furnishings sales growth was 3% (UK +9%,
Continental Europe -39%). This was due to strong like-for-like growth in the UK,
the full year impact of new stores opened last year and the addition of three
new edge of town Home Furnishing stores in this period. Like-for-like sales for
the period were +3% (UK +6%, Continental Europe -29%). The growth in the UK has
come primarily from strong performances from cabinet furniture and accessories.



As we highlighted in May, management has focused on underlying product margins
in the Home Furnishings business by working with suppliers to reduce costs and
by managing purchasing in order to reduce the number of markdowns in store.  As
a result, we have seen an increase of 1.5% in underlying product margins over
the first half, and we will continue to review our supply chain in order to
improve the margin rate.



The Design Service is showing strong growth, with average order value
increasing over the period. Our Commercial Design Service continues to win new
contracts.



Fashion

In the first half, total Fashion retail sales were down 4% (UK +3%, Continental
Europe -42%). Like-for-like sales were flat (UK +2%, Continental Europe -21%).
The closure of Continental European stores has clearly affected total sales
figures. In the UK business, however, we are encouraged by the improvement in
like-for-like sales.



The management team has undertaken a fundamental restructuring of the Fashion
business, by strengthening the design team and drawing upon the successes within
the Home Furnishings business to improve performance. We have initiated actions
to streamline the number of collections in store and review the buying strategy
and promotions. We are working with our suppliers to ensure we provide a quality
product that appeals to our customers.  We believe that we have a good strategy
for improving the Fashion business over the medium to long term.



Mail Order and Internet

Mail Order's strong sales growth has continued at 38% compared to the first half
of last year, with Home Furnishings being the key driver. Fashion Mail Order,
which completed its first full year of trading last year, is progressing well.
We have again increased the number of pages in the catalogues and are investing
in acquiring new customers in order to grow both sides of the business.



Our Internet sales are ahead of our expectations. We have gained market share
and, in the first half of the year, the number of registered users has doubled
to more than 100,000.



Store Portfolio

We have undertaken a strategic review of our stores in order to determine the
best product mix for each store.  Starting next year, an initial 19,000 square
feet of selling space will be reassigned as we change the ratio of Fashion and
Home Furnishings product to best utilise space in key stores. In trials this
year, we have seen increased sales densities in both Home Furnishings and
Fashion.



In the last 6 months, we have opened 4 new stores. We now have 31 edge of town
Home Furnishings stores which are largely located in residential areas and are
performing well. We anticipate a number of additional store openings next year.
We have also closed 8 stores, most of which were Homebase concessions. This has
resulted in a net decrease in overall selling space of 1%.



Franchising and Licensing

Our global franchise partners, in the USA, the Far East and the Middle East, had
a difficult first half, with SARS and the war in Iraq impacting sales and we
experienced a decline in franchise sales. As previously announced, our franchise
partner in North America is concentrating on licensing opportunities in this
territory and has therefore closed all of its stores. In Japan, our franchise
partner has negotiated alternative sourcing for some basic Fashion products,
reducing its contribution to sales but having only a negligible impact on
profits.  We anticipate that new Continental European franchise agreements will
start contributing to Group profits in 2005.



The Licensing business performed to expectations. In the first half, we signed
licensing agreements for tiles and carpets in the UK and we are continuing to
work on new licensing arrangements.

Dividend

In light of the current financial situation, the Directors consider that the
Company is not able to pay an interim dividend at this time.





Current trading

Trading for the eight weeks to 20 September 2003 is shown in the table below. In
line with a number of retailers, August and September have been difficult months
for Fashion, partly due to recent hot weather. Home Furnishings continues to
trade ahead this year.  There has been a small decline in margins over the past
8 weeks, which we expect to recover over the full year.


                 Turnover - Current Like-For-Like Movements
                 --------------------------------------------
                   8 Weeks To 20th September 2003
                  ---------------------------------

                             Fashion                   Home               Total
UK                              -2.2%                   3.5%               1.6%
Europe                         -27.0%                   4.1%              -7.5%
Total                           -3.1%                   3.6%               1.3%


Group Profit and Loss Account
For the 26 weeks ended 26 July 2003
                                                         26 weeks to      26 weeks to      52 weeks to
                                                        26 July 2003     27 July 2002  25 January 2003
                                                         (unaudited)      (unaudited)        (audited)
                                                               Total            Total            Total
                                                                  #m               #m               #m
___________________________________________________    _____________    _____________    ______________
Turnover                                                       137.9            140.0            292.0
Cost of sales                                                  (82.5)           (80.9)          (174.3)
___________________________________________________    _____________    _____________    ______________
Gross profit                                                    55.4             59.1            117.7
___________________________________________________    _____________    _____________    ______________
Operating expenses                                             (56.4)           (59.4)          (122.2)
___________________________________________________    _____________    _____________    ______________
Operating loss                                                  (1.0)            (0.3)            (4.5)
Share of operating profit of associated undertaking              0.5              0.6              0.9
Losses on termination of operations                                -                -             (9.2)
___________________________________________________    _____________    _____________    ______________
(Loss)/profit on ordinary activities before                     (0.5)             0.3            (12.8)
interest
Interest receivable                                              0.1              0.1              0.2
Interest payable                                                (0.6)            (0.6)            (1.5)
___________________________________________________    _____________    _____________    ______________
Loss on ordinary activities before taxation                     (1.0)            (0.2)           (14.1)
Taxation on loss on ordinary activities                         (0.3)            (0.7)            (1.4)
___________________________________________________    _____________    _____________    ______________
Loss for the financial period                                   (1.3)            (0.9)           (15.5)
___________________________________________________    _____________    _____________    ______________
Loss per share - basic and diluted                             (0.20)p          (0.16)p          (2.62)p
___________________________________________________    _____________    _____________    ______________



The Group's results shown above are derived entirely from continuing operations.





Statement of Total Recognised Gains and Losses

For the 26 weeks ended 26 July 2003

                                                      26 weeks to      26 weeks to      52 weeks to
                                                     26 July 2003     27 July 2002  25 January 2003
                                                      (unaudited)      (unaudited)        (audited)
                                                               #m               #m               #m
_________________________________________________     ___________    _____________    _____________
Loss on ordinary activities after taxation                   (1.3)            (0.9)           (15.5)
Exchange differences arising on translation of net
investments in overseas subsidiary undertakings              (1.2)             0.2             (0.5)
_________________________________________________     ___________    _____________    _____________
Total recognised losses for the period                       (2.5)            (0.7)           (16.0)
=================================================     ===========    =============    =============

Group Balance Sheet
As at 26 July 2003
                                                                  At 26 July       At 27 July   At 25 January
                                                                        2003             2002            2003
                                                                 (unaudited)      (unaudited)       (audited)
                                                                          #m               #m              #m
_________________________________________________               ____________    _____________   _____________
Fixed assets
Tangible fixed assets                                                   36.8             45.0            40.1
                                                                ____________    _____________   _____________
Investment in associated undertaking                                     3.4              3.3             3.3
Own shares                                                               0.8              0.8             0.8
                                                                ____________    _____________   _____________
Total investments                                                        4.2              4.1             4.1
_________________________________________________               ____________    _____________   _____________
                                                                        41.0             49.1            44.2
_________________________________________________               ____________    _____________   _____________
Current assets
Stocks                                                                  52.0             53.5            47.0
Debtors                                                                 27.7             30.8            26.7
Short-term deposits and cash                                            11.4              5.2            11.8
_________________________________________________                ___________    _____________   _____________
                                                                        91.1             89.5            85.5
_________________________________________________                ___________    _____________   _____________
Creditors: amounts due within one year
Trade and other creditors                                               63.6             59.2            62.0
_________________________________________________                ___________    _____________   _____________
Net current assets                                                      27.5             30.3            23.5
_________________________________________________                ___________    _____________   _____________
Total assets less current liabilities                                   68.5             79.4            67.7
_________________________________________________                ___________    _____________   _____________
Creditors: amounts due after one year
Trade and other creditors                                                6.1              9.7             8.4
_________________________________________________                ___________    _____________   _____________
                                                                         6.1              9.7             8.4
_________________________________________________                ___________    _____________   _____________
Provisions for liabilities and charges                                   3.9              1.9             6.8
_________________________________________________                ___________    _____________   _____________
Net assets                                                              58.5             67.8            52.5
===========================================                      ===========     ============    ============
Capital and reserves
Share capital                                                           37.3             29.8            29.8
Share premium account                                                   86.7             85.7            85.7
Profit and loss account                                               (65.5)           (47.7)          (63.0)
_________________________________________________                ___________    _____________   _____________
Equity shareholders' funds                                              58.5             67.8            52.5
===========================================                      ===========     ============    ============








Group Cash Flow Statement
For the 26 weeks ended 26 July 2003

                                                                 26 weeks to      26 weeks to     52 weeks to
                                                                26 July 2003     27 July 2002 25 January 2003
                                                                 (unaudited)      (unaudited)       (audited)
                                                                          #m               #m              #m
_________________________________________________                ___________    _____________   _____________
Net cash (outflow)/inflow from operating activities                    (1.3)            (2.8)             8.7
===========================================                       ==========     ============      ==========
Dividends received from associated undertaking                           0.2              0.2             0.2
===========================================                       ==========     ============      ==========
Returns on investments and servicing of finance
Interest received                                                        0.1              0.3             0.4
Interest paid                                                          (0.4)            (0.3)           (1.0)
Interest element of finance lease rental payments                      (0.2)            (0.2)           (0.4)
_________________________________________________                ___________    _____________    ____________

Net cash outflow for returns on investments and servicing
of finance                                                             (0.5)            (0.2)           (1.0)
===========================================                       ==========     ============      ==========

Net tax paid                                                           (0.1)            (0.8)           (2.0)
===========================================                       ==========     ============      ==========
Capital expenditure
Acquisition of tangible fixed assets                                   (1.4)           (11.4)          (15.1)
Disposal of tangible fixed assets                                        1.5                -             0.1
_________________________________________________                ___________    _____________    ____________
Net cash inflow/(outflow) for capital expenditure and
financial investment                                                     0.1           (11.4)          (15.0)
===========================================                       ==========     ============      ==========

Net cash outflow before financing                                      (1.6)           (15.0)           (9.1)
===========================================                       ==========     ============      ==========
Financing                                                              
Issue of ordinary share capital                                          9.0                -               -
Expenses of share issue                                                (0.5)                -               -
Loans (repaid)/taken out                                               (6.2)             12.7            14.1
Net cash (outflow)/inflow from capital element of finance
leases                                                                 (1.3)              0.4           (0.5)
_________________________________________________                ___________    _____________    ____________
Net cash inflow from financing                                           1.0             13.1            13.6
===========================================                       ==========     ============      ==========
Net (decrease)/increase in cash                                        (0.6)            (1.9)             4.5
===========================================                       ==========     ============      ==========



Reconciliation of Net Cash Flow to Movement in Net (Debt)/Funds


                                                             26 weeks to      26 weeks to       52 weeks to
                                                            26 July 2003     27 July 2002   25 January 2003
                                                             (unaudited)      (unaudited)         (audited)
                                                                      #m               #m                #m
_________________________________________________            ___________    _____________     _____________
Net (decrease)/increase in cash                                    (0.6)            (1.9)               4.5
Cash outflow/(inflow) from changes in loans and leases               7.5           (13.1)            (13.6)
_________________________________________________            ___________    _____________     _____________
Change in net cash resulting from cash flows                         6.9           (15.0)             (9.1)
Other non-cash items:
New finance leases                                                     -            (0.1)                 -
Translation differences                                              0.3              0.1               0.3
_________________________________________________            ___________    _____________     _____________
Change in net funds during the period                                7.2           (15.0)             (8.8)
Net (debt)/funds at the beginning of the period                    (8.5)              0.3               0.3
_________________________________________________            ___________    _____________     _____________
Net debt at the end of the period                                  (1.3)           (14.7)             (8.5)
=================================================            ===========    =============     =============





Notes




1  Basis of preparation
_____________________________________________   ___________ _____________ ______________

The unaudited results for the 26 weeks ended 26 July 2003 were approved by the
Board of Directors on 29 September 2003 and have been prepared in accordance
with applicable Accounting Standards in the United Kingdom.  The accounting
principles applied are those set out in the Annual Report and Accounts for the
year ended 25 January 2003 together with any subsequent requirements thereafter.



The results for the year ended 25 January 2003 are extracted from the Group's
full statutory accounts for that year



The financial information in this statement does not constitute full statutory
acounts within the meaning of Section 240 of the Companies Act 1985. Full
statutory accounts for the year ended 25 January 2003 incorporating an
unqualified auditors' report have been delivered to the Registrar of Companies.




2 Segmental analysis

                                                        26 weeks to     26 weeks to      52 weeks to
                                                       26 July 2003    27 July 2002  25 January 2003
                                                              Total           Total            Total
                                                        (unaudited)     (unaudited)        (audited)
                                                                 #m              #m               #m
     ______________________________________________    ____________    ____________    ______________
     Turnover
     Retail                                                   124.4           122.1            254.7
     Non-retail                                                13.5            17.9             37.3
     ______________________________________________    ____________    ____________    ______________
                                                              137.9           140.0            292.0
     =========================================           ==========     ===========     ============

     Retail turnover reflects sales through Laura Ashley managed stores, Mail Order and Internet.
     Non-retail turnover includes Licensing, Franchising and Manufacturing.

     Loss before taxation
     Branch contribution
     Retail                                                     8.7            11.1             16.5
     Non-retail                                                 3.7             4.7             10.3
     ______________________________________________    ____________    ____________    _____________
                                                               12.4            15.8             26.8
     Indirect overhead costs                                  (13.4)          (16.1)           (31.3)
     ______________________________________________    ____________    ____________    _____________
     Operating loss                                            (1.0)           (0.3)            (4.5)
     Share of profit of associated undertaking                  0.5             0.6              0.9
     Losses on termination of operations                          -               -             (9.2)
     Net interest payable                                      (0.5)           (0.5)            (1.3)
     ______________________________________________    ____________    ____________    _____________
     Loss on ordinary activities before taxation               (1.0)           (0.2)           (14.1)
     =========================================           ==========     ===========     ============

     Net assets
     Retail                                                    43.6            52.7             37.6
     Non-retail                                                14.9            15.1             14.9
     ______________________________________________    ____________    ____________    _____________
                                                               58.5            67.8             52.5
     =========================================           ==========     ===========     ============
     Retail branch contribution reflects contribution through Laura Ashley managed stores, Mail Order
     and Internet. Branch contribution is stated after deducting direct operating expenses but before
     exceptional items, buying, marketing and administrative costs.



 3   Principal exchange rates
     __________________________    _______    __________    ________     _________     ________     ____________
                                        26 weeks to               26 weeks to                 52 weeks to
                                        26 July 2003              27 July 2002              25 January 2003
                                   __________________       ___________________        ______________________
                                    Average    Period end      Average    Period end      Average      Period end
     ___________________________    _______    __________    _________     _________    _________    ____________
     US Dollar                         1.61          1.62         1.46          1.57         1.51            1.63
     Euro                              1.45          1.41         1.60          1.58         1.58            1.51
     Japanese Yen                       192           193          186           186          188             192
     ___________________________    _______    __________    _________     _________    _________    ____________

 4   Taxation
     __________________________     _______    __________     ________     _________     ________    ____________

     Taxation has been calculated by applying the rate of tax in the individual fiscal territories to the results
     for this period.

 5   Loss per share
     __________________________________________________________________________
     Basic and diluted loss per share is calculated by dividing the loss 
     attributable to ordinary shareholders by the weighted average number of 
     ordinary shares during the year.


                                                                26 weeks to     26 weeks to     52 weeks to
                                                               26 July 2003    27 July 2002 25 January 2003
                                                                (unaudited)     (unaudited)       (audited)

   ___________________________________________________         ____________    ____________   _____________
   Loss attributable to ordinary shareholders (#m)                    (1.3)           (0.9)          (15.5)
   ==========================================                    ==========      ==========    ============
   Weighted average number of ordinary shares ('000) - basic
   and diluted                                                      659,925         594,340         594,340
   ==========================================                    ==========      ==========    ============

   Loss per share                                                   (0.20)p         (0.16)p         (2.62)p
   =========================================                     ==========      ==========    ============



 6   Reconciliation of movements in shareholders' funds

   ___________________________________________________________________________________________
                                                                26 weeks to     26 weeks to     52 weeks to
                                                               26 July 2003    27 July 2002 25 January 2003
                                                                (unaudited)     (unaudited)       (audited)
                                                                         #m              #m              #m

   Loss for the financial period                                      (1.3)           (0.9)          (15.5)
   Other ecognized (losses) and gains (net)                           (1.2)             0.2           (0.5)
   New share capital subscribed, after issue costs of #0.5m             8.5               -               -
   ________________________________________________             ___________     ___________   _____________
   Net addition to/(decrease in) shareholders' funds                    6.0           (0.7)          (16.0)
   Opening equity shareholders' funds                                  52.5            68.5            68.5
   ________________________________________________             ___________     ___________   _____________
   Closing equity shareholders' funds                                  58.5            67.8            52.5
   ==========================================                    ==========      ==========    ============



 7   Profit and loss account

   _______________________________________________________________________________
                                                                                                (unaudited)
                                                                                                         #m
   ________________________________________________          ____________   _____________      ____________
   At 25 January 2003                                                                                (63.0)
   Loss retained for the period                                                                       (1.3)
   Exchange differences arising on translation of net investments in overseas subsidiary
   undertakings                                                                                       (1.2)
   At 26 July 2003                                                                                   (65.5)

   ==================================================================                            ==========




 8   Reconciliation of operating loss to net cash (outflow)/inflow from operating activities
     _________________________________________________________________________________________
                                                             26 weeks to      26 weeks to      52 weeks to
                                                            26 July 2003     27 July 2002  25 January 2003
                                                             (unaudited)      (unaudited)        (audited)
                                                                      #m               #m               #m
     ____________________________    __________________     ____________    _____________     ____________
     Operating loss                                                (1.0)            (0.3)            (4.5)
     Depreciation charge                                             3.8              3.7              8.4
     Profit on sale of fixed assets                                (0.6)                -            (0.1)
     (Increase)/decrease in stocks                                 (4.7)            (1.6)              5.0
     Increase in debtors                                           (0.9)            (4.2)            (0.1)
     Increase/(decrease) in                                          5.3            (0.2)              0.5
     creditors
     Movement on provisions                                        (3.1)                -            (0.1)
     Net cash outflow in respect of restructuring                  (0.1)            (0.2)            (0.4)
     ________________________________________________       ____________     ____________    _____________
     Net cash (outflow)/inflow from operating activities           (1.3)            (2.8)              8.7
     ==========================================               ==========       ==========     ============




 9   Provisions
     _________________________________         _____________     __________     ____________     _____________
                                               Restructuring       Pensions     Deferred Tax             Total
                                                          #m             #m               #m                #m
     _________________________________         _____________   ____________     ____________     _____________
     At 25 January 2003                                  6.1            0.5              0.2               6.8
     Utilisation                                       (2.9)              -                -             (2.9)
     _________________________________         _____________   ____________     ____________     _____________
     At 26 July 2003                                     3.2            0.5              0.2               3.9
     =============================              ============     ==========       ==========      ============
                                                                                                            #m
     _________________________________       _______________    ___________     ____________   _______________


     Restructuring provisions                                                                              #m


     Rationalisation of administrative functions                                                           0.1
     Rationalisation of store portfolio                                                                    0.3
     Provision for termination of European operations                                                      2.8
     ___________________________________________________________________________                 _____________
                                                                                                           3.2
     ==================================================================                           ============




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

IR LKLLLXKBEBBL