Interim Results
PARALLEL MEDIA GROUP PLC
INTERIM RESULTS FOR THE 6 MONTHS ENDED 30 JUNE 2006
Chairman's statement
The Company's interim results for the period ended 30 June 2006 show a retained
profit of £9,000 compared to a loss of £218,000 reported in last year's interim
results. This period also saw the Company, together with its 49.9% associate,
Parallel Media Asia (2003) Ltd ("PMA"), successfully stage PGA European Tour
events in Malaysia, Singapore, Indonesia and China.
Financial review
The turnover for the period was £1,477,000 compared to a turnover of £1,923,000
in the prior period. The reason for this decrease is that in March 2005 the
Company staged the Samsung Ladies Masters, whereas this year's event is
scheduled to take place in the second half of 2006 in Singapore. Gross profit
earned on this turnover increased to £850,000 from £602,000 last year. This
reflected increased activity in Europe. The operating profit for the period was
£178,000 (6 months ended 30 June 2005: loss of £110,000). The share of loss/
profit in associates line (loss of £52,000 compared with profit of £19,000 in
2005) is the Group's 49.9% share of the loss of PMA for the period. Interest
payable of £123,000 relates to interest payable on convertible and shareholders
loans and the bank loan with Bumiputra Commerce Bank.
Board changes
On a personal basis, I would like to take this opportunity to thank our two new
Board members, Edward Adams and Leonard Fine, who have contributed immensely to
the turnaround we are beginning to experience even before they formally joined
the Board. The Board intends to strengthen the board further and is looking to
announce the appointments of a COO from outside the Company and two new Non
Executives in the Autumn.
Future Prospects
As has been separately announced, the Company has reached an amicable agreement
to dissolve its current business activities operated through the Company's
associated company Parallel Media Asia (2003) Limited with the result that it
will be taking over responsibility for the office in Hong Kong and the
promotion of the UBS Hong Kong Open and TCL Classic.
The events with which PMG will be involved in the second half of the year will
include the UBS Hong Kong Open, the Samsung Ladies Masters, the Kazakhstan Open
and FIFPro Football Awards. Sponsorship sales so far for the second half of
2006 are already ahead of the same period last year, and I remain confident
that the Company will continue its growth during the second half of 2006. In
addition, future Sponsorship revenues for 2007 are already showing good
visibility.
Finally, one of the consequences of the dissolution of the Company's activities
operated through its Asian associate will be the Company's future freedom to
act on its own account in Asia and the Company expects to announce shortly
several exciting new opportunities which can drive the progress of the Group's
business further.
David Ciclitira
Chairman & CEO
Parallel Media Group plc
Summarised consolidated profit and loss account for the 6 months ended 30 June
2006
6 months 6 months Year ended
ended ended 31
30 June 30 June December
2006 2005 2005
(unaudited) (unaudited) (audited)
Note £'000 £'000 £'000
Turnover 1,477 1,923 2,582
Cost of Sales (627) (1,321) (1,593)
Gross profit 850 602 989
Administrative Expenses (672) (712) (1,297)
Other operating Income - - -
Operating profit/(loss) 178 (110) (308)
Share of operating (loss)/ (52) 19 (389)
profit in associates
Exceptional items - profit on - - 156
sale of associated undertaking
Exceptional items - loss on - - (157)
sale of subsidiary
Profit/(loss) on ordinary 126 (91) (698)
activities before interest and
tax
Interest receivable - - -
Interest payable (123) (131) (361)
Profit/(loss) on ordinary 3 (222) (1,059)
activities before tax
Tax on profit/loss on ordinary - - -
activities
Profit/(loss) on ordinary 3 (222) (1,059)
activities after tax
Minority interests 6 4 11
Profit/(loss) for the 9 (218) (1,048)
financial period
Profit/(loss) per share
- basic 2 0.04p (0.98p) (4.72p)
Parallel Media Group plc
Summarised consolidated balance sheet as at 30 June 2006
30 June 30 June 31 December
2006 2005 2005
(unaudited) (unaudited) (audited)
£'000 £'000 £'000
Fixed assets
Tangible assets 15 59 17
Investments 567 757 619
582 816 636
Current assets
Debtors - Due within one 1,420 914 1,264
year
- Due after one 1,168 1,971 805
year
2,588 2,885 2,069
Cash 5 - 107
2,593 2,885 2,176
Creditors: amounts falling
due
within one year (2,017) (2,361) (1,906)
Net current assets/ 576 524 270
(liabilities)
Total assets less current 1,158 1,340 906
liabilities
Creditors: amounts falling
due
after one year (6,338) (5,412) (6,130)
Provisions for liabilities
and charges
Associates - (156) -
Net liabilities (5,180) (4,228) (5,224)
Capital and reserves
Called up share capital 1,110 1,110 1,110
Share premium account - - -
Other reserves 5,591 5,591 5,591
Profit and loss account (11,759) (10,821) (11,802)
Shareholders' funds - (5,058) (4,120) (5,101)
equity
Minority interest - equity (122) (108) (123)
(5,180) (4,228) (5,224)
Parallel Media Group plc
Summarised consolidated cash flow statement for the 6 months ended 30 June 2006
6 months 6 months
ended ended
30 June 2006 30 June 2005
(unaudited) (unaudited)
Note £'000 £'000
Net cash outflow from operating 3 (188) 80
activities
Returns on investments and servicing
of finance
Interest paid (38) (131)
Interest received - -
Net cash outflow from returns on (38) (131)
investments and servicing of finance
Tax paid - -
Capital expenditure - -
Acquisitions and disposals - -
Net cash outflow before management of (226) (51)
liquid resources & financing
Financing
Convertible loan 124 -
124 -
Decrease in cash (102) (51)
Parallel Media Group plc
Interim Results for the 6 months ended 30 June 2006
Notes forming part of the interim results for the period ended 30 June 2006
1. Accounting policies
The interim results have been prepared on the basis of the accounting policies
as set out in the Group's 31 December 2005 statutory accounts.
The comparative figures shown above for the year ended 31 December 2005 do not
constitute statutory accounts as they have been extracted from the statutory
accounts which have been filed with the Registrar of Companies.
These interim results are unaudited and do not constitute statutory accounts.
2. Loss per share
(i) Basic 6 months 6 months Year ended
ended ended 31 December
2005
30 June 2006 30 June 2005
(unaudited) (unaudited) (audited)
Profit/(loss) for the financial period £9,000 (£218,000) (£1,048,000)
Number of shares in issue 22,203,505 22,203,505 22,203,505
Loss per share 0.04p (0.98p) (4.72p)
(ii) Adjusted earnings per share
The adjusted earnings per share figure shown below is calculated on
attributable profit excluding goodwill, discontinued operations, exceptional
items included in administrative expenses, and exceptional items included after
operating profit. This calculation has been used as it is deemed to give a more
appropriate indication of the earnings of the continuing operations of the
Group.
6 months ended 6 months ended Year ended
30 June 2006 30 June 2005 31 December 2005
(unaudited) (unaudited) (audited)
Earnings EPS Earnings EPS Earnings EPS
£'000s Pence £'000s Pence £'000s Pence
Basic loss per share 9 0.04p (218) (0.98p) (1,048) (4.72p)
Exceptional items - - - - 1 0.01p
Adjusted loss per share 9 0.04p (218) (0.98p) (1,047) (4.71p)
3. Reconciliation of operating loss to net cash outflow from operating
activities
6 months 6 months ended
ended 30 June 2005
30 June 2006
£'000 £'000
Operating profit/(loss) after 178 (110)
exceptional items
Depreciation 2 2
(Increase)/decrease (482) (112)
in debtors
Increase in 113 301
creditors
Foreign exchange 1 (1)
Net cash outflow from (118) (80)
operating activities
4. Other
Copies of unaudited interim results have not been sent to shareholders, however
copies are available on request from the Company Secretary at the company's
Registered Office: 3-12 Harbour Yard, Chelsea Harbour, London, SW10 0XD.