Half-yearly Report
Media Corporation PLC
26 May 2010
Media Corporation Plc
("Media Corp" or the "Group")
Interim results for the six months ended 31 March 2010
The Board of Media Corp, a leading advertising network and gaming operator, is pleased to announce its interim results for the period ended 31 March 2010.
Financial Highlights
Trading Highlights
Justin Drummond, CEO of Media Corp, commented:
“Following the board’s strategy to reduce overheads and move back in to online gaming via the acquisition of Purple Lounge, the first six months of the financial year represent a significant turnaround in the fortunes of the Group. Whilst the second quarter is seasonally the weakest quarter for the advertising network business, we have seen strong and profitable growth in the Group’s recently acquired gaming operation.
“The acquisition of Purple Lounge has given us a fast growing, profitable and hugely scalable business which can benefit from the Group’s extensive online marketing expertise. Whilst the main driver for growth has been in internet publishing through Purple Lounge, where revenue increased significantly, revenue in the Group’s advertising network has grown organically by a solid 36%.
“The second half of the financial year has started strongly, with record revenues across the Group in April. It is anticipated that this trend will continue and the Board remains confident of an excellent outcome for the rest of the year.â€
Issue of Warrants
The Group has today issued 1,900,000 warrants to subscribe for Ordinary Shares of 1 penny each ("Warrants") at a price of 2.25 pence (being the mid-market price of the Group’s shares on 25 May 2010). These Warrants have been issued to certain Directors and Managers of the company. Chris Gorman OBE and John Palmer, both Directors of the Group, were awarded 1,000,000 and 400,000 warrants.
--ENDS--
Contacts: |
||
 | ||
Media Corporation Plc | Tel: +44 20 7618 9000 | |
Justin Drummond - CEO | ||
Nilesh Jagatia – Group Finance Director | ||
 | ||
Astaire Securities Plc | Tel: + 44 20 7448 4400 | |
Luke Cairns / Avi Robinson (Nomad) | ||
Katie Shelton (Broker) | ||
 | ||
Bishopsgate Communications | Tel: + 44 20 7562 3350 | |
Gemma O'Hara / Siobhra Murphy | ||
 | ||
Threadneedle Communications | Tel: +44 20 7653 9850 | |
Graham Herring / Josh Royston | ||
 |
Consolidated Unaudited Income Statement |
||||||
 |  |  | ||||
Six months |
Six months |
Year ended | ||||
31 March |
31 March |
30 September |
||||
(unaudited) | (unaudited) | (audited) | ||||
£'000 | £'000 | £'000 | ||||
 | ||||||
Total revenue | 10,334 | 2,002 | 3,507 | |||
Cost of sales | (7,380) | (1,418) | (2,627) | |||
Gross profit | 2,954 | 584 | 880 | |||
 | ||||||
Administrative expenses | (2,798) | (1,496) | (3,588) | |||
 |  |  |  | |||
Analysis of administrative expenses: | ||||||
Distribution costs | (1,512) | (193) | (276) | |||
Other administrative expenses | (1,286) | (1,303) | (2,914) | |||
Exceptional loss | Â | Â | (398) | |||
 | (2,798) | (1,496) | (3,588) | |||
 | ||||||
Operating profit / (loss) | 156 | (912) | (2,698) | |||
 | ||||||
Finance income | 1 | 14 | 39 | |||
 | ||||||
Profit / (loss) before income tax | 157 | (898) | (2,659) | |||
 | ||||||
Income tax expense | - | - | (14) | |||
 | ||||||
Profit / (loss) from continuing |
157 | (898) | (2,645) | |||
 | ||||||
 | ||||||
Earnings/(loss) per share attributable |
||||||
Basic | 0.06p | (0.31)p | (0.90)p | |||
Diluted | 0.05p | (0.28)p | (0.83)p | |||
 |
Consolidated unaudited statement of recognised income and
expense |
||||||
 |  |  | ||||
Six months |
Six months |
Year ended | ||||
31 March |
31 March |
30 September |
||||
(unaudited) | (unaudited) | (audited) | ||||
£'000 | £'000 | £'000 | ||||
 | ||||||
Currency translation differences | 77 | 95 | 841 | |||
Total income recognised directly in |
77 | 95 | 841 | |||
Profit / (loss) for the year | 157 | (898) | (2,645) | |||
Total recognised income / (expense) for |
234 | (803) | (1,804) | |||
 |
Consolidated unaudited balance sheet |
||||||
 |  |  | ||||
Six months |
Six months |
Year ended |
||||
31 March |
31 March |
30 September |
||||
(unaudited) | (unaudited) | (audited) | ||||
£'000 | £'000 | £'000 | ||||
Assets | ||||||
Non current assets | ||||||
Property, plant and equipment | 342 | 458 | 85 | |||
Intangibles | 4,768 | 4,566 | 4,830 | |||
Deferred tax asset | - | - | 8 | |||
5,110 | 5,024 | 4,923 | ||||
Current assets | ||||||
Trade and other receivables | 1,132 | 985 | 675 | |||
Cash at bank and in hand | 2,302 | 2,511 | 1,697 | |||
3,434 | 3,496 | 2,372 | ||||
Total assets | 8,544 | 8,520 | 7,295 | |||
 | ||||||
Liabilities | ||||||
Current liabilities | ||||||
Trade and other payables | (3,738) | (1,312) | (1,342) | |||
Current tax liabilities | - | (25) | (18) | |||
(3,738) | (1,337) | (1,360) | ||||
Total liabilities | (3,738) | (1,337) | (1,360) | |||
Total assets less liabilities | 4,806 | 7,183 | 5,935 | |||
Equity | ||||||
Share capital | 4,798 | 4,773 | 4,798 | |||
Share premium | 12,943 | 12,927 | 12,943 | |||
Other Reserves | 1,422 | 1,422 | 1,422 | |||
Ordinary shares in treasury | (372) | (719) | (719) | |||
Translation reserves | 310 | (112) | 536 | |||
Retained Earnings | (14,295) | (11,108) | (13,045) | |||
Total shareholders’ equity | 4,806 | 7,183 | 5,935 | |||
 |
Consolidated unaudited statement of changes in shareholders’
equity |
||||||||||||
 |  |  |  |  |  | |||||||
Group |
Share |
Share |
Currency |
Other |
Retained |
Total | ||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||||||
 |  |  |  |  |  | |||||||
At 30 September 2008 | 4,773 | 12,927 | (305) | 1,422 | (10,924) | 7,893 | ||||||
Loss for the year | - | - | - | - | (2,645) | (2,645) | ||||||
Share based payments | - | - | - | - | 27 | 27 | ||||||
Currency translation |
- | - | 841 | - | - | 841 | ||||||
Purchase of own shares | - | - | - | - | (222) | (222) | ||||||
Issue of shares | 25 | 16 | - | - | - | 41 | ||||||
At 30 September 2009 | 4,798 | 12,943 | 536 | 1,422 | (13,764) | 5,935 | ||||||
Profit for the year | - | - | - | - | 157 | 157 | ||||||
Reserves on acquired |
- | - | - | - | (1,406) | (1,406) | ||||||
Currency translation |
- | - | (226) | - | - | (226) | ||||||
Sale of own shares | - | - | - | - | 346 | 346 | ||||||
At 31 March 2010 | 4,798 | 12,943 | 310 | 1,422 | (14,667) | 4,806 | ||||||
 |
Consolidated unaudited cash flow statements |
||||||
 |  |  | ||||
Six months |
Six months |
Year ended | ||||
31 March |
31 March |
30 September |
||||
(unaudited) | (unaudited) | (audited) | ||||
£'000 | £'000 | £'000 | ||||
Operating activities | ||||||
Operating profit / (loss) | 156 | (912) | (2,698) | |||
Depreciation and amortisation | (179) | (109) | (255) | |||
Increase / (decrease) in receivables | (459) | (232) | 78 | |||
Increase in payables | 1,378 | 57 | 107 | |||
Net cash (used in)/generated by operating |
896 | (1,196) | (2,258) | |||
 | ||||||
Investing activities | ||||||
Interest received | 1 | 14 | 39 | |||
Purchase of property, plant and equipment | (214) | (8) | (34) | |||
Purchase of intangibles | (421) | - | (82) | |||
Net cash (used in)/generated by investing |
(634) | 6 | (77) | |||
 | ||||||
Financing activities | ||||||
Purchase / sale of treasury shares | 420 | (221) | (222) | |||
Net cash used in financing activities | 420 | (221) | (222) | |||
 | ||||||
Net increase / (decrease) in cash and cash |
682 | (1,411) | (2,488) | |||
Cash and cash equivalents at beginning of period | 1,697 | 3,809 | 3,809 | |||
Effects on exchange movements | (77) | 113 | 376 | |||
Cash and cash equivalents at end of |
2,302 | 2,511 | 1,697 |
Note: The Group is expecting an additional £453,081.84 in June 2010 from the deferred settlement of the sale of treasury shares.
Notes to the accounts
1. Basis of preparation
These consolidated interim financial statements of the Company and its subsidiaries ("the Group") for the six months ended 31 March 2010 have been prepared using accounting policies consistent with International Financial Reporting Standards (IFRSs). The same accounting policies, presentation and methods of computation are followed in the consolidated set of financial statements as applied in the Group's latest audited financial statements for the year ended 30 September 2009
These consolidated interim financial statements do not constitute Statutory Accounts under the Companies Act 2006, have not been audited, and do not include all of the information required for full annual financial statements. They should be read in conjunction with the Group's consolidated annual financial statements for the year ended 30 September 2009. The auditors' opinion on those Statutory Accounts was unqualified and did not draw attention to any other matters required by the Companies Act 2006. The Statutory Accounts for the year ended 30 September 2009 have been delivered to the Registrar of Companies.
The comparative figures presented are for the six months ended 31 March 2009 and the year ended 30 September 2009
Revenue
Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods and services provided in the normal course of business, net of discounts, VAT and other sales related taxes. Sales of goods are recognised when goods are delivered and title has passed. Sales of services are recognised when the service has been completed and invoiced to the customer.
Goodwill
The directors undertake an impairment review of goodwill at the end of each annual reporting period.
2. Segmental analyses
The Group's primary segmental information is based on |
 |
Six months |
 |
Six months |
 | Year ended |
31 March |
31 March |
30 September |
||||
(unaudited) | (unaudited) | (audited) | ||||
£'000 | £'000 | £'000 | ||||
Revenue | ||||||
Advertising Network | 1,922 | 1,418 | 2,602 | |||
Internet Publishing | 8,412 | 584 | 905 | |||
10,334 | 2,002 | 3,507 | ||||
 | ||||||
Operating profit / (loss) | ||||||
Advertising Network | 203 | (228) | (521) | |||
Internet Publishing | (47) | (684) | (2,177) | |||
156 | (912) | (2,698) | ||||
 | ||||||
 | ||||||
Assets | ||||||
Advertising Network | 937 | 659 | 1,072 | |||
Internet Publishing | 7,607 | 7861 | 6223 | |||
8,544 | 8,520 | 7,295 | ||||
Liabilities | ||||||
Advertising Network | (676) | (652) | (634) | |||
Internet Publishing | (3,062) | (685) | (726) | |||
(3,738) | (1,337) | (1,360) | ||||
 |
3. Taxation
There is no provision for UK Corporation tax due to tax losses.
Deferred tax is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. Recognition of the deferred tax asset is limited to the extent that the company anticipates making sufficient taxable profits in the future to absorb the reversal of the underlying timing differences. The deferred tax balance has not been discounted. The Group has a deferred tax asset of £Nil (2009: £Nil).
4. Earnings / (loss) per share
 |
Six months |
 |
Six months |
 | Year ended | |
31 March |
31 March |
30 September |
||||
(unaudited) | (unaudited) | (audited) | ||||
£’000 | £’000 | £’000 | ||||
Profit / (loss) for the purpose of basic and diluted |
157 | (898) | (2,645) | |||
 | ||||||
Numbers | ||||||
Weighted average number of ordinary shares for the |
278,364,396 | 291,927,298 | 293,467,124 | |||
Effective of dilutive potential ordinary shares: | ||||||
Share warrants | 25,084,931 | 27,250,000 | 25,084,931 | |||
 |  |  | ||||
Weighted average number of ordinary shares for the |
303,449,327 | 319,177,298 | 318,552,055 | |||
 | ||||||
 | ||||||
Loss per share – basic | 0.06p | (0.31)p | (0.90)p | |||
Loss per share – diluted | 0.05p | (0.28)p | (0.83)p | |||
 |
5. Dividends
The Directors do not recommend the payment of a dividend.
6. Copies of interim results
Copies are available at the Group´s web site at www.mediacorpplc.com. Copies may also be obtained from the Group´s registered office: Media Corporation plc, Ground Floor, 77 Queen Victoria Street, London EC4V 4AY.