Interim Results
IS Solutions PLC
28 September 2000
IS Solutions Plc
Interim Results
Thursday, 28 September 2000
Analysts' Presentation - 9.30am
Press Briefing - 10.30am - 12.00noon
@
Citigate Dewe Rogerson
26 Finsbury Square
London
EC2A 1DS
Tel: 020 7282 8000
IS Solutions Plc
Interim Results
for the six months ended 30th June 2000
Turnover £6.53m +53%
Profit before tax £482,000 +33%
Earnings per share 1.39p +31%
Interim dividend 0.35p +10%
Strong performance from the US
Successful realignment to a services based operation
3 web-projects completed - two for IS Solutions' strategic partner,
BroadVision
High level of activity from the UK business
AXL acquisition in April integrating well, and broadens the Group's
activities
Group balance sheet remains strong
'The US is now a strong contributor to the bottom line and has a full order
book to the end of this year with the necessary resources in place. The
emphasis both in the US & UK is on recruitment for further growth. In July
the UK operation moved into new premises which will allow us to accommodate
the growth in the Internet Arena. The Board views the future with optimism.'
Barrie Clark, Chairman
FULL STATEMENT ATTACHED
Enquiries:
John Lythall, Chief Executive Fiona Tooley
IS Solutions Plc Citigate Dewe Rogerson
Today: 020 7282 8000 (8.00am - 12.30pm) Today: 020 7282 8000
Thereafter: 01932 893333 Thereafter: 0121 631 2299
www.issolutions.co.uk
-2-
IS Solutions Plc
Interim Results
STATEMENT BY THE CHAIRMAN, BARRIE CLARK
I am pleased to report good progress within the Group, and particularly the
successful realignment of our US business, which is now contributing strongly
to the Group's profits. This, taken with the drive for revenue growth in the
UK, has allowed the Group to increase turnover by 52.6% to £6.53m (1999:
£4.28m) and increase profit before tax by 33.2% to £482k (1999: £362k). The
profit before tax is after a bad debt in the UK of £109k, which related to
revenue recognised in 1999 from a sale to an early stage '.com' company which
subsequently went into receivership. The Company has no other exposure of
this type.
Earnings per share for the period were 1.39p (1999: 1.06p) and the balance
sheet remains healthy, with net tangible assets at 30th June standing at
£4.97m (1999: £2.53m) with net cash at £1.34m (1999: £1.93m), the large
changes in the cash and asset position being due to the AXL acquisition and
the investment for revenue growth.
An interim dividend of 0.35p per share (1999:0.32p) will be paid on the 9th
November 2000 to all shareholders on the Register at the close of business on
13th October 2000.
UK
It has been a very busy year for the UK starting with the acquisition of AXL
in April. AXL has 3 aspects to its business:
Real Time Financial Information Services (including real-time data feed
handling and presentation products and services), for clients such as Merrill
Lynch, Proquotes and Standard & Poors.
Internet based Projects and Services (including web hosting, delayed market
pricing and intranet componentware), clients include the London Stock
Exchange, Capita IRG and Mazda.
Facilities Management (FM) Services (AXL or client-sited FM and network
management services) for such clients as Marks & Spencer, Thomas Cook and the
NHS.
The integration of AXL with IS Solutions has progressed well. It is intended
that AXL will concentrate on building up a strong product portfolio in
Financial Information Services supported by a strong FM arm. This will assist
in broadening the Group's activities after strong growth in the Internet
related arena.
As announced in July IS Solutions acquired a 26% stake in Open Methods
Limited. Open Methods is a company specialising in project methodology and
consultancy in the Internet arena, and IS Solutions has worked closely with
the company on existing client projects. Our stake will allow us to be
influential in standard methodology developed for Internet projects and also
provide access to high quality consultants as well as related training for
our own staff.
continued...
-3-
US
The move to a services based operation, away from hardware sales, has gone
very well for the US with the completion of three web based projects. Two of
these were for BroadVision, a strategic partner of IS Solutions and a leader
in one-to-one technology for the web. By the end of 2000, we expect the
transition to a services led activity within the US to be completed,
therefore allowing it to return to revenue growth in 2001.
Outlook
The US is now a strong contributor to the bottom line and has a full order
book to the end of this year with the necessary resources in place. The
emphasis both in the US & UK is on recruitment for further growth. In July
the UK operation moved into new premises which will allow us to accommodate
the growth in the Internet Arena. The Board views the future with optimism.
28 September 2000
-4-
IS Solutions Plc
Interim Results
Consolidated Profit and Loss Account for the six months ended 30th June 2000
Note 6 months ended Year ended
30th June 31st December
2000 1999 1999
£'000 £'000 £'000
Turnover
Continuing operations 6,300 4,277 11,818
Acquisitions 229 - -
2
Group turnover 6,529 4,277 11,818
Cost of sales (4,320) (2,713) (7,950)
Gross profit 2,209 1,564 3,868
Distribution costs (1,060) (805) (1,740)
Administration expenses (690) (431) (979)
Operating profit
Continuing operations 429 328 1,149
Acquisitions 30 - -
Group operating profit 459 328 1,149
Interest receivable and 25 36 62
similar income
Interest payable and (2) (2) (6)
similar charges
2
Profit on ordinary 482 362 1,205
activities before
taxation
Tax on profit on 3 (145) (110) (367)
ordinary activities
Profit on ordinary 337 252 838
activities after
taxation
Dividends 5 (85) (76) (229)
Retained profit 252 176 609
Earnings per 6 1.39p 1.06p 3.51p
ordinary share
Diluted earnings 6 1.35p 1.04p 3.42p
per ordinary share
Dividends per 5 0.35p 0.32p 0.96p
ordinary share
-5-
IS Solutions Plc
Interim Results
Consolidated Balance Sheet as at 30th June 2000
At 30th June At 31st December
2000 1999 1999
£'000 £'000 £'000
Fixed assets
Intangible assets 2,114 - -
Tangible assets 894 425 634
3,008 425 634
Current assets
Stocks 125 110 85
Debtors 3,213 3,048 3,044
Cash at bank and in hand 1,341 1,927 2,273
4,679 5,085 5,402
Creditors
Amounts falling due within (2,715) (2,978) (3,098)
one year
Net current assets 1,964 2,107 2,304
Total assets less current 4,972 2,532 2,938
liabilities
Net assets 4,972 2,532 2,938
Capital and reserves
Called up share capital 496 95 95
Share premium account 2,170 791 791
Profit and loss account 2,306 1,646 2,052
Equity shareholders' funds 4,972 2,532 2,938
-6-
IS Solutions Plc
Interim Results
Consolidated Cash Flow Statement for the six months ended 30th June 2000
6 months ended Year ended
30th June 31st December
2000 1999 1999
£'000 £'000 £'000
Net cash flow from operating (41) 111 1,151
activities
Returns on investments and
servicing of finance
Interest received 25 36 62
Interest paid - - (2)
Interest element of finance (2) (2) (4)
lease rentals
Dividends paid (151) (127) (203)
Net cash flow from returns on (128) (93) (147)
investments and servicing of
finance
Taxation - (16) (308)
Capital expenditure
Purchase of tangible fixed (311) (146) (473)
assets
Sale of tangible fixed assets 8 4 19
Net capital expenditure (303) (142) (454)
Acquisition of subsidiary
Purchase of subsidiary (2,360) - -
Cash acquired with subsidiary 123 - -
Net cost of acquisition (2,237) - -
Cash flow before use of liquid (2,709) (140) 242
resources and financing
Financing
Issue of ordinary share capital 1,780 - -
Capital element of finance (5) (13) (22)
lease rental payments
Net cash flow from financing 1,775 (13) (22)
(Decrease)/Increase in cash in (934) (153) 220
period
-7-
IS Solutions Plc
Interim Results
Net Cash Flow from Operating Activities
6 months ended Year ended
30th June 31st December
2000 1999 1999
£'000 £'000 £'000
Operating profit 459 328 1,149
Net depreciation charge 162 94 197
Change in working capital (662) (311) (195)
Net cash flow from operating (41) 111 1,151
activities
Reconciliation of Net Cash Flow to Movement in Net Funds
6 months ended Year ended
30th June 31st December
2000 1999 1999
£'000 £'000 £'000
(Decrease)/Increase in cash in (934) (153) 220
the period
Cash flow arising from lease 5 13 22
financing
Translation differences 2 12 (15)
Movement in net funds in the (927) (128) 227
year
Net funds at 1st January 2000 2,268 2,041 2,041
Net funds at 30th June 2000 1,341 1,913 2,268
Statement of Total Recognised Gains and Losses
6 months ended Year ended
30th June 31st December
2000 1999 1999
£'000 £'000 £'000
Profit for the period 252 176 609
Currency translation 2 12 (15)
differences
Total recognised gains and 254 188 594
losses
-8-
IS Solutions Plc
Interim Results
Notes
1. Basis of Preparation
The interim financial statements have been prepared on the basis of
accounting policies set out in the Group financial statements for the year
ended 31st December 1999. The statements are unaudited but have been reviewed
by KPMG Audit Plc, and their report is set out on page 9.
2. Segmental Analysis
Turnover arises from the distribution, design and installation of computer
hardware and software systems.
6 months ended Year ended
30th June 31st December
2000 1999 1999
£'000 £'000 £'000
Turnover
UK 5,544 3,646 9,113
USA 985 631 2,705
6,529 4,277 11,818
Profit before Taxation
UK 328 390 1,188
USA 154 (28) 17
482 362 1,205
Net Assets/(Liabilities)
UK 4,976 2,651 3,057
USA (4) (119) (119)
4,972 2,532 2,938
3. Taxation
The taxation charge for the six months ended 30th June 2000 is based on an
estimated effective rate of 30% for the full year.
4. Share Capital
On 5th April 2000 187,369 fully paid ordinary shares (nominal value £3,747)
were issued for a consideration of £1,780,000. Subsequently a bonus issue of
four new fully paid ordinary shares for each old ordinary share was made.
Dividends and earnings per share figures have been adjusted to reflect this.
5. Dividends
The Directors have elected to pay an interim dividend of 0.35p per ordinary
share (1999: interim dividend 0.32p, final dividend 0.96p) on 9th November
2000 to shareholders on the Register at 13th October 2000.
continued...
-9-
6. Earnings per Share
The basic earnings per share figure of 1.39p (1999: 1.05p) has been
calculated on the basis of profit after tax of £337,000 (1999: £252,000) and
the weighted average number of shares in issue of 24,304,178 (1999:
23,856,345). The diluted earnings per share figure of 1.35p has been
calculated on the basis that 24,890,678 shares had been in issue in the
period (1999: 24,120,345).
7. Interim Results
The interim results are unaudited and do not comprise full accounts within
the meaning of Section 240 of the Companies Act 1985. Full accounts for the
year ended 31st December 1999, on which the auditors gave an unqualified
report, have been delivered to the Registrar of Companies
8. The interim statement is being posted to shareholders week commencing
9th October 2000. Copies of this statement are available from the Registered
office (Windmill House, 91-93 Windmill Road, Sunbury-on-Thames, Middlesex,
TW16 7EF).