GARTMORE DISTRIBUTION TRUST PLC                        

                        Announcement of Interim Results                        

                     for the six months to 31 October 2003                     

The Directors announce the Group's results for the six months to 31 October
2003 as follows:-

Overview

  * In aggregate, 84.2% of GDT Securities PLC Zero Dividend Preference shares
    in issue at 30 April 2002 have been redeemed at their accrued
    pre-determined capital entitlement.
   
  * GDT Securities PLC Zero Dividend Preference shares are 34% covered for full
    repayment on 30 April 2004. Total Assets (at bid prices) need to rise by
    290% if these shares are to be paid their full pre-determined capital
    entitlement on that date.
   
  * Holders of Ordinary shares will receive no return unless the Zero Dividend
    Preference shareholders have been paid in full.
   
Chairman's Statement

During the period under review it is encouraging to note that the total assets
of the Company rose from �5.1million to �7.5 million. This reflects a recovery
in the split capital investment trust market and in the underlying value of the
Company's remaining income share holdings. After reaching a multi-year low in
mid-March 2003, the UK equity market rebounded strongly over the period after
an early resolution to the main conflict in Iraq. A revival in merger and
acquisition activity combined with encouraging signs that the global economic
background is improving have provided a further fillip for share prices.

As the UK equity market rebounded, sentiment in the income share market has
improved, albeit from a low base. This reflects the recovery in underlying net
asset values whilst the spectre of further dividend cuts has receded. In turn,
liquidity constraints have become less acute as new investors have entered the
market to capitalise on valuation anomalies.

Despite this improvement in liquidity, spreads between mid and bid prices on
all but the most highly rated `AAA' trusts are still substantial. We are,
therefore, continuing to value the Company's remaining income share portfolio
each month based on bid prices. The Company's investment portfolio now
comprises income shares of which 70% are rated Category `A' trusts. Of these,
41% are `AAA' or `AA' rated, which means that these funds have no more than 5%
of their assets invested in other split capital investment trusts, and 29% are
`A' rated (between 5% and 10% in other splits).

The recovery in the income share market has meant that the price of the Zeros
rose from 23.5p as at 30 April 2003 to 40p as at 31 October 2003, an increase
of 70%. The net asset value of the Zeros rose from 31.2p to 45.4p over the
review period, an increase of 45%.

In view of the Zeros ultimate redemption date of 30 April 2004, the Managers
have accelerated their realisation programme, subject to ongoing liquidity
constraints. The Managers continue to employ a rigorous investment process with
the aim of ascertaining a realistic assessment of the fair realisable value of
the remaining holdings, and when such values are attainable. During the review
period, proceeds from the realisation of income share holdings amounted to �1.2
million.

We would expect the value of the Company's remaining income shares to respond
positively to any further improvement in the broader UK equity market and the
Managers will continue to seek appropriate realisation opportunities in the run
up to 30 April 2004.

Based on current market conditions, it is unlikely that the pre-determined
capital entitlement of the Zero Dividend Preference shares, of 131.30p at 30
April 2004, will be achieved. I would like to reiterate the statement that I
made in the Annual Report, that consideration is being given by the Board to
all strategic options which may be in the best interests of all shareholders
prior to the Zero shareholders' ultimate redemption date of 30 April 2004. The
conclusions to these considerations will be circulated to all shareholders at
the appropriate time.

Group Total Return

Six Months to 31 October 2003

                                             Revenue      Capital Total Return
                                                                              
                                               �'000       �'000.        �'000
                                                                              
Income and Capital Profits/(Losses)                                           
                                                                              
Dividends and other income                       701            -          701
                                                                              
Net profit on investments                          -        1,734        1,734
                                                                              
                                        ------------ ------------ ------------
                                                                              
Return before Expenses and Taxation              701        1,734        2,435
                                                                              
Expenses                                                                      
                                                                              
Management fees                                    -            -            -
                                                                              
Other expenses                                  (90)            -         (90)
                                                                              
                                        ------------ ------------ ------------
                                                                              
Return before and after Taxation                 611        1,734        2,345
                                                                              
Non Equity Minority interest                       -        (931)        (931)
                                                                              
                                        ------------ ------------ ------------
                                                                              
Return to Equity Shareholders                    611          803        1,414
                                                                              
                                        ------------ ------------ ------------
                                                                              
Transferred to Reserves                          611          803        1,414
                                                                              
                                        ------------ ------------ ------------

Return per Ordinary share                       0.6p*         0.7p         1.3p

Notes

* Distributable reserves are insufficient to meet the full redemption value of
the Zero Dividend Preference shares. Therefore, in accordance with s264 of the
Companies Act 1985, the Company is prevented from making a distribution to its
Ordinary shareholders. In addition, despite being an investment company, the
Company is prevented from making a distribution to its Ordinary shareholders
under s265 of the Companies Act 1985 as its assets are less than one and a half
times the aggregate of its liabilities.

The revenue column shown above represents the profit and loss account of the
Group.

All revenue and capital items derive from continuing activities.

Management fees (which were waived with effect from 13 May 2002) and all
administrative expenses are charged 100% to the Revenue account.

Group Total Return (comparative)

Six Months to 31 October 2002

                                             Revenue      Capital Total Return
                                                                              
                                               �'000       �'000.        �'000
                                                                              
Income and Capital Profits/(Losses)                                           
                                                                              
Dividends and other income                     1,712            -        1,712
                                                                              
Net loss on investments                            -     (14,881)     (14,881)
                                                                              
                                        ------------ ------------ ------------
                                                                              
Return before Expenses and Taxation            1,712     (14,881)     (13,169)
                                                                              
Expenses                                                                      
                                                                              
Management fees                                 (24)            -         (24)
                                                                              
Other expenses                                 (123)            -        (123)
                                                                              
                                        ------------ ------------ ------------
                                                                              
Return before and after Taxation               1,565     (14,881)     (13,316)
                                                                              
Non Equity Minority interest                       -      (1,077)      (1,077)
                                                                              
                                        ------------ ------------ ------------
                                                                              
Return to Equity Shareholders                  1,565     (15,958)     (14,393)
                                                                              
                                        ------------ ------------ ------------
                                                                              
Transferred to/(from) Reserves:                1,565     (15,958)     (14,393)
                                                                              
                                        ------------ ------------ ------------

Return per Ordinary share                       1.4p      (14.5)p      (13.1)p

Group Balance Sheet                                            At           At
                                                                              
                                                       31 October     30 April
                                                                              
                                                             2003         2003
                                                                              
                                                            �'000        �'000
                                                                              
Current Assets                                                                
                                                                              
Listed investments at valuation                             3,847        3,317
                                                                              
Debtors                                                       179          269
                                                                              
Cash at bank                                                3,506        1,638
                                                                              
                                                     ------------ ------------
                                                                              
                                                            7,532        5,224
                                                                              
Creditors: amounts falling due                                                
                                                                              
within one year                                              (43)         (80)
                                                                              
                                                     ------------ ------------
                                                                              
Net Assets                                                  7,489        5,144
                                                                              
                                                     ------------ ------------
                                                                              
Capital and Reserves                                                          
                                                                              
Called-up share capital                                     1,098        1,098
                                                                              
Other reserves:                                                               
                                                                              
Special reserve                                           159,993      159,993
                                                                              
Capital reserve - realised                              (151,582)    (137,782)
                                                                              
Capital reserve - unrealised                             (27,717)     (42,320)
                                                                              
Revenue reserve                                             4,982        4,371
                                                                              
                                                     ------------ ------------
                                                                              
Equity Shareholders' Shortfall                           (13,226)     (14,640)
                                                                              
Non Equity Minority Interest                               20,715       19,784
Entitlement                                                                   
                                                                              
                                                     ------------ ------------
                                                                              
Capital Employed                                            7,489        5,144
                                                                              
                                                     ------------ ------------
                                                                              
Net Asset Value/(deficit) per share                                           
                                                                              
(as per FRS4):                                                                
                                                                              
Ordinary shares                                           (12.0)p      (13.3)p
                                                                              
Zero Dividend Preference Shares                            125.5p       119.8p
                                                                              
Available Assets per share (as per                                            
Articles):                                                                    
                                                                              
Ordinary shares                                               Nil          Nil
                                                                              
Zero Dividend Preference Shares                             45.4p        31.2p

Group Cash Flow                                        Six Months   Six Months
                                                               to           to
                                                                              
                                                       31 October   31 October
                                                                              
                                                             2003         2002
                                                                              
                                                            �'000        �'000
                                                                              
Operating Activities                                                          
                                                                              
Net dividends                                                 757        2,638
                                                                              
and interest received from investments                                        
                                                                              
Interest received on deposits                                  41          268
                                                                              
Expenses paid, allocated to revenue                         (110)        (297)
                                                                              
                                                     ------------ ------------
                                                                              
Net cash inflow from operating                                688        2,609
activities                                                                    
                                                                              
                                                     ------------ ------------
                                                                              
Financial Investment                                                          
                                                                              
Disposals of investments                                    1,180       37,727
                                                                              
                                                     ------------ ------------
                                                                              
Net cash inflow from financial                              1,180       37,727
investment                                                                    
                                                                              
                                                     ------------ ------------
                                                                              
Financing                                                                     
                                                                              
Redemption of GDT Securities ZDP shares                         -     (91,190)
                                                                              
                                                     ------------ ------------
                                                                              
Net Cash Inflow/(Outflow)                                   1,868     (50,854)
                                                                              
                                                     ------------ ------------
                                                                              
Reconciliation of Net Cash Inflow/                                            
(Outflow)                                                                     
                                                                              
to Movement in Net Cash Balances                                              
                                                                              
Balance brought forward                                     1,638       55,882
                                                                              
Net cash inflow/(outflow)                                   1,868     (50,854)
                                                                              
                                                     ------------ ------------
                                                                              
Balance at 31 October                                       3,506        5,028
                                                                              
                                                     ------------ ------------
                                                                              
Comprising:                                                                   
                                                                              
Cash at bank                                                3,506        5,028
                                                                              
                                                     ------------ ------------

Notes to the Accounts

Full statutory accounts for the year to 30 April 2003 included an unqualified
audit report and have been filed with the Registrar of Companies.

There have been no changes to accounting policies since 30 April 2003. Listed
investments, which are treated as current assets, have been valued at bid
prices.

Total return per Ordinary share has been calculated on the return to Ordinary
shareholders of �1,414,000 (2002: negative return of �14,393,000) and
109,842,768 Ordinary shares (2002: 109,842,768) in issue throughout the period.

Listed investments are all listed in the UK.

FRS 4 requires the accounts to be presented in a way that reflects the
financial obligations of the Company to its subsidiary, GDT Securities PLC.
Accordingly, Net Asset Values per share have been calculated as per FRS4 on
attributable assets and shares in issue at the period end as follows:

                                                               At           At
                                                                              
                                                       31 October     30 April
                                                                              
                                                             2003         2003
                                                                              
                                                            �'000        �'000
                                                                              
16,510,947 (104,223,106)                                   20,715       19,784
                                                                              
GDT Securities Zeros                                                          
                                                                              
109,842,768 (109,842,768) Ordinary                       (13,226)     (14,640)
shares                                                                        
                                                                              
                                                     ------------ ------------
                                                                              
                                                            7,489        5,144
                                                                              
                                                     ------------ ------------

Interim Report

The Interim Report for the six months to 31 October 2003 will be posted to
shareholders shortly. Copies will be available from the Registered Office of
the Company: Gartmore House, 8 Fenchurch Place, London EC3M 4PB.

Gartmore Distribution Trust PLC

Gartmore Investment Limited - Secretaries

27 November 2003



END