Interim Results
Diagonal PLC
12 July 2000
DIAGONAL - INTERIM RESULTS
FOR THE SIX MONTH PERIOD ENDED 28 MAY 2000
EARLY RECOVERY IN SALES
Diagonal PLC, the IT Services Group announces a strong recovery in second
quarter revenue.
FIRST HALF PERFORMANCE SUMMARY
Turnover up by £0.4 million to £37.6 million
Profit before tax down 47 per cent to £2.3 million
Adjusted EPS down 46 per cent to 2.03p
Interim dividend maintained at 0.5p.
Commenting on the results, MARK SAMUELS, Chairman said:
'Despite a poor first quarter, which included December and January, the second
quarter has picked up very quickly producing almost all of the profit recorded
in the first half-year.
We are particularly pleased with the performance of our new Solutions Group
which produced revenue in excess of £10 million in the first half.'
Mark Samuels
Chairman
FOR FURTHER INFORMATION
MARK SAMUELS CHAIRMAN 01252 733711
GRAHAM CRESWICK CHIEF EXECUTIVE 01252 733711
RICHARD POLLEN POLLEN ASSOCIATES 01428 608860
CHAIRMAN'S STATEMENT
I have pleasure in reporting our results for the six month period ended 28 May
2000.
Group turnover increased by £0.4 million to £37.6 million compared to the
equivalent period of the prior year. Profit before taxation (excluding the
effects of goodwill amortisation) fell by 47 per cent to £2.3 million.
Almost all of the shortfall occurred during the first quarter which included
both December and January, a period of exaggerated inactivity. Nearly 90
per cent of the first half profit was made in the second quarter following a
rapid increase in sales activity. Although adjusted earnings per share fell
by 46 per cent to 2.03p, the interim dividend will be maintained at 0.5p
and will be paid on 2 October 2000 to shareholders on the register as at 11
August 2000.
The SAP marketplace clearly paused for breath following several years of
intense activity preceding the millennium. We are now seeing firm evidence
of the market improving and we will ensure that Diagonal remains at the
forefront of our chosen specialisation.
Our latest new revenue stream, Diagonal Solutions has exceeded expectations.
Following the acquisition of MFT Computer Systems in 1999, a further three
businesses have been acquired in the current financial year. Eurostar
Network Systems, a highly respected product-led networking consultancy was
acquired in December; CenturyCom, a young but fast growing internet security
company was acquired in January and Interop, a remote access security
business, was acquired in April. These combined businesses produced revenue
in the half-year of £10.4 million at a net profit margin of nearly 14
per cent. Current indications are that they will achieve very strong
results in the second half.
Mark Samuels
Chairman
11 July 2000
CONSOLIDATED PROFIT AND LOSS ACCOUNT
Half- Half-
year year Year
Continuing Ended Ended ended
Acquisitions 28 May 30 May 28 Nov
Note Operations 2000 1999 1999
£000s (Unaudited) (Unaudited) (Audited)
£000s
£000s £000s £000s
TURNOVER 29,169 8,386 37,555 37,141 72,376
COST OF SALES (22,067) (6,040) (28,107) (27,340) (52,792)
-------- --------- -------- -------- --------
GROSS PROFIT 7,102 2,346 9,448 9,801 19,584
ADMINISTRATIVE
EXPENSES
Amounts (171) (408) (579) (69) (241)
written off
goodwill
Administrative (5,924) (1,218) (7,142) (5,470) (11,336)
expenses
-------- --------- -------- -------- --------
Total (6,095) (1,626) (7,721) (5,539) (11,577)
administrative
expenses
-------- --------- -------- -------- --------
OPERATING 1,007 720 1,727 4,262 8,007
PROFIT
Net interest 18 96 177
-------- -------- --------
PROFIT ON 1,745 4,358 8,184
ORDINARY
ACTIVITIES
BEFORE
TAXATION
TAX ON PROFIT (633) (1,388) (2,056)
ON ORDINARY
ACTIVITIES
-------- -------- --------
PROFIT ON 1,112 2,970 6,128
ORDINARY
ACTIVITIES
AFTER TAXATION
DIVIDENDS (429) (404) (1,226)
-------- -------- --------
RETAINED 683 2,566 4,902
PROFIT FOR THE
PERIOD
====== ======= =======
Earnings per 2 1.33p 3.69p 7.60p
Ordinary share
Adjusted 2 2.03p 3.78p 7.90p
earnings per
Ordinary share
Diluted 2 1.32p 3.66p 7.52p
earnings per
Ordinary share
Adjusted 2 2.00p 3.74p 7.82p
diluted
earnings per
Ordinary share
====== ======= =======
Dividends per 3 0.5p 0.5p 1.5p
Ordinary share
====== ======= =======
There are no recognised gains or losses other than the profit for the current
and preceding financial periods. Accordingly, no statement of total
recognised gains and losses is given.
CONSOLIDATED BALANCE SHEET
As at As at As at
28 May 30 May 28 Nov 1999
2000 1999 (Audited)
(Unaudited) (Unaudited) £000s
£000s £000s
FIXED ASSETS
Intangible assets 30,801 5,817 5,642
Tangible assets 4,753 4,206 4,109
------ ------ ------
35,554 10,023 9,751
CURRENT ASSETS
Debtors 23,650 19,888 19,220
Cash at bank and in hand 4,744 3,476 4,792
------ ------ ------
28,394 23,364 24,012
CREDITORS - AMOUNTS FALLING DUE (26,028) (15,105) (13,215)
WITHIN ONE YEAR
------ ------ ------
NET CURRENT ASSETS 2,366 8,259 10,797
------ ------ ------
TOTAL ASSETS LESS CURRENT 37,920 18,282 20,548
LIABILITIES
CREDITORS - AMOUNTS FALLING DUE (773) (776) (708)
AFTER ONE YEAR
PROVISIONS FOR LIABILITIES AND - (130) (140)
CHARGES
------ ------ ------
37,147 17,376 19,700
====== ====== ======
CAPITAL AND RESERVES
Called up share capital 8,459 8,079 8,137
Share premium 20,721 2,666 4,279
Other reserves 600 600 600
Profit and loss account 7,367 6,031 6,684
------ ------ ------
EQUITY SHAREHOLDERS FUNDS 37,147 17,376 19,700
====== ====== ======
RECONCILIATION OF MOVEMENTS IN
SHAREHOLDERS FUNDS
Profit after taxation 1,112 2,970 6,128
Dividends (429) (404) (1,226)
------ ------ ------
683 2,566 4,902
Issue of shares 16,930 979 2,673
Expenses of issues (166) (47) (70)
Funding of qualifying employee - - (1,683)
shareholding trust
------ ------ ------
Net additions to shareholders funds 17,447 3,498 5,822
Opening shareholders funds 19,700 13,878 13,878
------ ------ ------
Closing shareholders funds 37,147 17,376 19,700
====== ====== ======
CONSOLIDATED CASH FLOW STATEMENT
Half-year Half-year Year
ended ended ended
28 May 30 May 1999 28 Nov
2000 (Unaudited) 1999
(Unaudited) £000s (Audited)
£000s £000s
NET CASH INFLOW FROM OPERATING 2,507 3,224 8,674
ACTIVITIES
RETURNS ON INVESTMENTS AND 20 95 178
SERVICING OF FINANCE
TAXATION PAID (497) (283) (3,397)
CAPITAL EXPENDITURE AND FINANCIAL (172) (418) (685)
INVESTMENT
ACQUISITIONS AND DISPOSALS (11,390) (3,001) (2,977)
EQUITY DIVIDENDS PAID (834) (684) (1,088)
-------- ------ ------
CASH (OUTFLOW)/INFLOW BEFORE (10,366) (1,067) 705
FINANCING
-------- ------ ------
FINANCING
Issues of Ordinary share capital 10,760 - 10
Expenses of issues (166) (47) (70)
Net repayment of borrowings (560) (483) (984)
------ ------ ------
10,034 (530) (1,044)
------ ------ ------
DECREASE IN CASH IN THE PERIOD (332) (1,597) (339)
====== ====== ======
RECONCILIATION OF OPERATING PROFIT
TO OPERATING CASH FLOW
Operating profit 1,727 4,262 8,007
Amortisation of goodwill 579 69 241
Depreciation 784 660 1,410
(Profit)/loss on sales of tangible 6 (7) 22
assets
(Increase)/decrease in debtors (1,059) (739) 281
Increase/(decrease) in creditors 579 (967) (1,205)
Decrease in provisions (109) (54) (82)
------ ------ ------
NET CASH INFLOW FROM OPERATING 2,507 3,224 8,674
ACTIVITIES
====== ====== ======
MOVEMENT IN NET FUNDS/(DEBT)
Opening balances
Cash 4,792 5,467 5,467
Overdraft (58) (394) (394)
Finance leases (1,584) (1,667) (1,667)
------ ------ ------
3,150 3,406 3,406
------ ------ ------
Movement in period
Cash (48) (1,991) (675)
Overdraft (285) 394 336
Finance lease repayments 560 483 984
Leases acquired (non- cash) (82) - -
New finance leases (non-cash) (526) (466) (901)
------ ------ ------
(381) (1,580) (256)
------ ------ ------
Closing balances
Cash 4,744 3,476 4,792
Overdraft (343) - (58)
Finance leases (1,632) (1,650) (1,584)
------ ------ ------
2,769 1,826 3,150
------ ------ ------
NOTES
1. The interim results, approved by the Board of Directors on 11 July 2000,
have been prepared in accordance with applicable United Kingdom
Accounting Standards, using the historical cost convention. The financial
information for the six month periods ended 28 May 2000 and 30 May 1999 has
been neither audited nor reviewed and does not constitute statutory accounts
as defined in Section 240 of the Companies Act 1985. The results for
the year to 28 November 1999 have been extracted from the Annual Report
and Accounts which received an unqualified auditors' report and have been
delivered to the Registrar of Companies.
2. Earnings per share have been computed in accordance with Financial
Reporting Standard 14 Earnings per Share.
Basic earnings per share are calculated by dividing the Profit on Ordinary
Activities after Tax by the weighted number of Ordinary Shares in issue
during the period. Diluted earnings per share take account of the dilutive
potential Ordinary Shares, which arise under the employees' Save-As-You-Earn
Share Option Scheme, where the exercise price is less than the average market
price of the Company's Ordinary Shares during the relevant period. It also
takes account of the dilutive effect of deferred consideration shares, based
on closing market price at the end of the period, where the criteria for the
deferred consideration have been met.
A reconciliation of the earnings and weighted average number of shares used
in the calculation is set out below.
Half-year Half-year Year ended
ended ended 28 Nov
28 May 2000 30 May 1999 1999
(Unaudited) (Unaudited) (Audited)
£'000s £'000s £'000s
Profit on ordinary activities 1,112 2,970 6,128
after tax 579 69 241
Amounts written off goodwill
------ ------ ------
Adjusted profits 1,691 3,039 6,369
====== ====== ======
Number Number Number
Weighted average number of shares 83,416,869 80,486,434 80,651,523
in issue 1,108,398 768,742 799,862
Effect of options
---------- ---------- ----------
Total shares 84,525,267 81,255,176 81,451,385
========== ========== ==========
Pence Pence Pence
Basic EPS
Unadjusted 1.33 3.69 7.60
Goodwill 0.70 0.09 0.30
------ ------ ------
Adjusted 2.03 3.78 7.90
====== ====== ======
Diluted EPS
Unadjusted 1.32 3.66 7.52
Goodwill 0.68 0.08 0.30
------ ------ ------
Adjusted 2.00 3.74 7.82
====== ====== ======
3. The interim dividend will be paid on 2 October 2000 to shareholders on
the register at the close of business on 11 August 2000. The cost of the
dividend payable to Ordinary Shareholders is £417,000 (30 May 1999: £404,000;
28 November 1999: £822,000). In addition there is a charge of £12,000 in
respect of an under provision for the 1999 final dividend.
4. The interim report will be mailed to shareholders and copies will be
available at the Company's registered office: DIAGONAL PLC, Wey Court,
Farnham, Surrey, GU9 7PT.