Interim Results
Diagonal PLC
17 July 2001
DIAGONAL - INTERIM RESULTS
FOR THE SIX MONTH PERIOD ENDED 1 JUNE 2001
17 July 2001
Turnover £45million +20%
Profit before tax* £4.5million +94%
Adjusted earnings per share* 3.53p +74%
Dividend 0.6p +20%
* All figures are before amortisation of goodwill arising from
acquisitions
Key highlights include:
Success of strategic shift into quality higher margin business demonstrated
Acquisition of Claritas announced today
Strength of SAP product range confirmed
Secure Networks businesses developing in line with expectations
Enquiries:
Graham Creswick, Chief Executive
Alan Hunter, Finance Director
Tel: +44 (0) 1252 733 711
Ian Seaton, Citigate Dewe Rogerson
Georgina Peiser
Tel: +44 (0) 207 638 9571
Notes to Editors
Diagonal PLC provides a broad range of IT consulting services. The Consultancy
Division is one of the UK's leading implementers of SAP systems and is the
holder of the SAP Partner of Excellence Award. It also specialises in
Enterprise Application Integration and e-commerce skills. The Secure Networks
Division, formed last year with the amalgamation of three recent acquisitions,
provides network and remote access security. Finally, the Resourcing Division
specialises in the placement of IT personnel.
CHAIRMAN'S STATEMENT
I have pleasure in reporting our results for the six month period ended 1 June
2001.
Turnover at £45 million has increased by 20% over the equivalent period of the
prior year, while profit, before taxation and goodwill amortisation, has
increased by 94% to £4.5million. Adjusted earnings per share have increased by
74% to 3.53p.
In recognition of the improved performance of the Group the interim dividend
has been increased by 20% to 0.6p.
We have continued to implement the strategy adopted last year, of moving the
Group towards quality higher margin businesses and are pleased to announce the
acquisition of Claritas Information Security Limited, an IT consultancy
specialising in information security consultancy services.
In April the MAPP resourcing business was sold to the management team at book
value.
We note the general market sentiment towards the IT sector and while Diagonal
would not be immune to a widespread slowdown in IT services spending, the
second half has commenced satisfactorily. Staff utilisation in our Consultancy
businesses has been high and our positive view for the remainder of the year is
reinforced by a good order book and prospect list. The Secure Networks Division
does not have a long term order book, as has been the case historically.
However, sales for the month of June have been strong and we do not currently
see signs of a downturn in activity.
Based upon evidence to date we expect a satisfactory outcome for the full year.
Mark Samuels
Chairman
16 July 2001
CONSOLIDATED PROFIT AND LOSS ACCOUNT
Note Half -year Half-year 53 Weeks
Continuing Discontinued Ended Ended ended
Operations Operations 1 June 28 May 1 Dec
2001 2000 2000
£'000s £'000s (Unaudited) (Unaudited)(Audited)
£'000s £'000s £'000s
TURNOVER 2 42,264 2,691 44,955 37,555 82,735
COST OF SALES (29,787) (2,239) (32,026) (28,107) (59,641)
GROSS PROFIT 12,477 452 12,929 9,448 23,094
ADMINISTRATIVE
EXPENSES
Amounts written (1,584) - (1,584) (579) (2,661)
off goodwill
Other (8,149) (452) (8,601) (7,142) (15,835)
administrative
expenses
(9,733) (452) (10,185) (7,721) (18,496)
OPERATING PROFIT 2 2,744 - 2,744 1,727 4,598
Net Interest 176 18 242
PROFIT ON ORDINARY 2,920 1,745 4,840
ACTIVITES BEFORE
TAXATION
TAX ON PROFIT ON (1,413) (633) (2,054)
ORDINARY
ACTIVITIES
PROFIT ON ORDINARY 1,507 1,112 2,786
ACTIVITIES AFTER
TAXATION
EQUITY DIVIDENDS 4 (528) (429) (1,305)
RETAINED PROFIT 979 683 1,481
FOR THE FINANCIAL
PERIOD
Earnings per 3 1.72p 1.33p 3.32p
Ordinary share
Adjusted earnings 3 3.53p 2.03p 6.48p
per Ordinary share
Diluted earnings 3 1.71p 1.32p 3.30p
per Ordinary share
Adjusted diluted 3 3.51p 2.00p 6.44p
earnings per
Ordinary share
Equity dividends 4 0.60p 0.50p 1.50p
per 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
1 June 2001 28 May 2000 1 Dec 2000
(Unaudited) (Unaudited) (Audited)
£'000s £'000s £'000s
FIXED ASSETS
Intangible assets 26,460 30,801 28,783
Tangible assets 2,731 4,753 2,772
Investments - own shares 877 - 293
30,068 35,554 31,848
CURRENT ASSETS
Stock 211 - 333
Debtors 25,797 23,650 23,315
Cash at bank in hand 9,182 4,744 6,145
35,190 28,394 29,793
CREDITORS-AMOUNTS FALLING (18,830) (26,028) (16,949)
DUE WITHIN ONE YEAR
NET CURRENT ASSETS 16,360 2,366 12,844
TOTAL ASSETS LESS CURRENT LIABILITIES 46,428 37,920 44,692
CREDITORS-AMOUNTS FALLING (6) (773) (21)
DUE AFTER MORE THAN ONE YEAR
PROVISIONS FOR LIABILITES AND CAHRGES (58) - (58)
NET ASSETS 46,374 37,147 44,613
CAPITAL AND RESERVES
Called up share capital 8,789 8,459 8,475
Share Premium account 27,831 20,721 21,782
Shares to be issued - - 5,591
Other reserves 600 600 600
Profit and loss account 9,144 7,367 8,165
EQUITY SHAREHOLDERS' FUNDS 46,364 37,147 44,613
RECONCILATION OF MOVEMENTS
IN SHAREHOLDERS' FUNDS
Profit for the financial period 1,507 1,112 2,786
Equity dividends (528) (429) (1,305)
979 683 1,481
Issues of shares 772 16,930 18,007
Expenses of share issues - (166) (166)
Shares to be issued - - 5,591
Net additions to shareholders' funds 1,751 17,447 24,913
Opening shareholders' funds 44,613 19,700 19,700
Closing shareholders' funds 46,364 37,147 44,613
CONSOLIDATION CASH FLOW STATEMENT
Half-year Half-year 53 weeks
ended ended ended
1 June 2001 28 May 2000 1 Dec 2000
(Unaudited) (Unaudited) (Audited)
£'000s £'000s £'000s
NET CASH FLOW FROM OPERATING ACTIVITIES 4,750 2,507 7,039
RETURNS ON INVESTMENTS AND SERVICING OF 175 20 242
FINANCE
TAXATION PAID (1,327) (497) (2,002)
CAPITAL EXPENDITURE AND FINANCIAL (520) (172) 1,365
INVESTMENT
ACQUISITIONS AND DISPOSALS 767 (11,390) (12,168)
EQUITY DIVIDENDS PAID (874) (834) (1,254)
CASH INFLOW/(OUTFLOW) BEFORE FINANCING 2,971 (10,366) (6,778)
FINANCING
Issues of Ordinary share capital 146 10,760 10,500
Expenses of share issues - (166) (166)
Net repayment of borrowings (56) (560) (2,169)
90 10,034 8,165
INCREASE/(DECREASE IN CASH IN THE 3,061 (332) 1,387
PERIOD
RECONCILATION OF OPERATING PROFIT
TO NET CASH FLOW FROM OPERATING
ACTIVITIES
Operating profit 2,744 1,727 4,598
Amortisation of goodwill 1,584 579 2,661
Depreciation 479 784 1,247
Loss on sales of tangible fixed assets 8 6 79
Loss on sale of investment 12 - -
Decrease/(increase) in stock 122 - (275)
Increase in debtors (3,036) (1,059) (1,081)
Increase/(decrease) in creditors 2,837 579 (108)
Decrease in provisions - (109) (82)
NET CASH INFLOW FROM OPERATING 4,750 2,507 7,039
ACTIVITIES
MOVEMENT IN NET FUNDS/(DEBT)
Opening balances
Cash 6,145 4,792 4792
Overdraft (24) (58) (58)
Finance leases (116) (1,584) (1,584)
6,005 3,150 3,150
Movement in period
Cash 3,037 (48) 1,353
Overdraft 24 (285) 34
Finance lease repayments 60 560 2,169
Leases acquired (non-cash) - (82) (83)
New Finance leases (non-cash) - (526) (618)
3,121 (381) 2,855
Closing balances
Cash 9,182 4,744 6,145
Overdraft - (343) (24)
Finance leases (56) 1,632) (116)
9,126 2,769 6,005
NOTES
1. The interim results, approved by the Board of Directors on 16 July
2001, 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 1 June 2001 and 28 May 2000 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 53 weeks
to 1 December 2000 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. Analysis of turnover and operating profit by class of business
Turnover Opening
Profit (1)
Half-year Half-year 53 weeks Half-year Half-year 53 weeks
Ended ended ended ended ended ended
1 June 28 May 1 Dec 1 June 28 May 2000 1 Dec
2001 2000 2000 2001 2000
(Unaudited)(Unaudited)(Audited)(Unaudited) (Unaudited)(Audited)
£'000s £'000s £'000s £'000s £'000s £'000s
Class of
business
Continuing
operations
Consultancy 22,671 17,045 37,413 2,352 564 3,174
Secure Networks 12,302 8,386 20,327 213 720 817
Resourcing 7,291 12,124 24,995 179 443 607
42,264 37,555 82,735 2,744 1,727 4,598
Discontinued 2,691 - - - - -
operations
Resourcing
(1) Operating profit is stated after charging amortisation of goodwill.
3. 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 are calculated to take account of the
potential issue of further Ordinary Shares. These arise under the employees'
Save-As-You-Earn Share Option Scheme, the Executive Share Option Plan and the
Long Term Incentive Plan, where the exercise price is less than the average
market price of the Company's Ordinary Shares during the relevant period.
A reconciliation of the earnings and weighted average number of shares used in
the calculation is set out below.
Half-year Half-year 53 weeks
ended ended ended
1 June 2001 28 May 2000 1 Dec 2000
(Unaudited) (Unaudited) (Audited)
£'000's £'000's £'000s
Profit on ordinary activities after 1,507 1,112 2,786
taxation
Amounts written off goodwill 1,584 579 2,661
Adjusted profits 3,091 1,691 5,447
Number Number Number
Weighted average number of shares in 87,636,069 83,416,869 83,998,301
issure
Effect of options 323,238 1,108,398 542,232
Total shares 87,959,307 84,525,267 84,540,533
Pence Pence Pence
Basic EPS
Unadjusted 1.72 1.33 3.32
Goodwill 1.81 0.70 3.16
Adjusted 3.53 2.03 6.48
Diluted EPS
Unadjusted 1.71 1.32 3.30
Goodwill 1.80 0.68 3.14
Adjusted 3.51 2.00 6.44
- The interim dividend will be paid on 1 October 2001 to shareholders on the
register at the close of business on 17 August 2001. The cost of the dividend
payable to Ordinary Shareholders is £528,000 (28 May 2000: £417,000; 1 December
2000: £873,000).
- 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.