Final Results

RNS Number : 3889M

First Derivatives PLC

24 May 2010

 



24 May 2010

Embargoed until 07:00

First Derivatives plc

("First Derivatives" or the "Company")

Final Results

First Derivatives (AIM: FDP.L, IEX: GYQ.I), a leading provider of software and support services to the financial services and technology industries, today announces its results for the twelve months ended 28 February 2010.

Financial Highlights

-     Turnover £25.476m (2009:£17.548m) +45%

-     EBITDA £7.247m (2009:£6.447m) +12%

-     Pre-tax profit  £5.645m (2009: £4.461m) +27%

-     Diluted Earnings per share 25.8p (2009:22.2p) +16%

-     Net Assets £16.310m (2009: £11.271m) +45%

-     Final dividend 2.75p which together with the interim dividends of 6.75p amounts to 9.5p for year (2009: final dividend 9.0p) +6%

Business Highlights

-     Trading performance remains robust in all divisions

-     Increase in Consulting activity

-     Further uplift in Delta software sales

-     Acquisition of Hologram in Australia

-     Increase in stake in Kx to 20%

-     Acquisition of Reference Data Factory in the USA

-     Acquisition of Dublin based Cognotec

David Anderson, Chairman of First Derivatives commented:

"The substantial investment into First Derivatives coupled with acquisitions made during the year have increased our global coverage and extended our range of Delta software products.  We are continuing to make a substantial investment in the development of the Group to ensure it is positioned for both short and long term benefits to shareholders.  We have made a strong start to the current year and expect to be able to report further progress in the year to 28 February 2011."

Enquiries:

First Derivatives plc	Tel.      [phone]
Brian Conlon, Chief Executive
Graham Ferguson, Finance Director
Charles Stanley Securities	Tel.      [phone]
Nominated Advisor
Russell Cook
Carl Holmes
Goodbody Stockbrokers	Tel.      [phone]
IEX Advisor
Diane Hodgson
Linda Hickey
Finbarr Griffin
ICIS Limited	Tel.      [phone]
Financial PR
Tom Moriarty
Caroline Evans-Jones
Fiona Conroy
Stakeholder Communications PR - Ireland Carl Whyte John Hart	Tel.        + 44 (0) 2890 339949

About First Derivatives

First Derivatives is a global provider of software and consulting services to the financial services industry. With almost 15 years experience working with leading financial institutions, it continues to deliver technologically advanced products and services that anticipate and respond to the evolving needs of global capital markets.

First Derivatives currently employs over 450 people worldwide and counts many of the world's top investment banks, brokers and hedge funds as its customers. It has operations in London, New York, Stockholm, Shanghai, Singapore, Toronto, Sydney, Dublin, Newry and Hong Kong.

For further information please visit www.firstderivatives.com

CHAIRMAN'S STATEMENT

I am pleased to report that this was the fourteenth year of continuous profitability growth for the Group.  Further the management team have executed against the Board's stated strategy, investing in the Group to deliver a platform for growth in future years.

Financials

Revenues for the year ended 28 February 2010 increased by 45% to £25.476m from £17.548 million in the previous year.  Pre-tax profits increased by 27% to £5.645m compared to £4.461 million in 2009.  Diluted earnings per share increased by 16% to 25.8p per share (2009: 22.2p).

Dividend

The Group continues to generate a strong operating cashflow and this along with our retained cash of £1.711 million at the year end allows the board to recommend a final dividend of 2.75p per share which together with the second interim dividend of 4.0p per share paid on 31^st March 2010 amounts to 6.75p per share (2009: final dividend of 6.65p per share).  Total dividends declared in respect of the year ended 28^th February 2010 amount to 9.5p per share (2009: 9.0p per share) an increase of 6%.  This will be paid on 5^th July 2010 to those shareholders on the register on 4^th June 2010.  The shares will be marked ex-dividend on 2^nd June 2010.  Total dividends are covered approximately three times by earnings.

Delta software sales

This year has seen substantial investment in the development of our Delta product suite which has resulted the release of new product applications in the year.  These new products have contributed to the continued growth in sales in the second half of the year. We recently announced the receipt of further investment from Invest Northern Ireland, Northern Ireland's Economic Development Agency, to aid market research and product development which will help accelerate the rate of development and the opportunity for return.  We have been successful in increasing our channels to market for the Delta product suite.  During the past year we have entered into distribution agreements with companies in Mumbai, India and Singapore.

Since the year end we have signed three contracts which will generate approximately $1 million in annualized revenue and our sales pipeline is continuing to grow.  The group strategy is to establish an initial foothold with a new client and to then expose our broader offering to the relevant client areas.  This progression in the client base is giving us the opportunity to pitch for substantially larger contracts than when we initially launched the product range

Consultancy

Capital Markets Consulting revenue continues to grow year on year as new clients are won and further opportunities are realised within our existing client base.  We continue to experience price pressure on certain contracts; a position we expect to continue for the foreseeable future.  In the summer of 2009 a significant investment was made in this division with the recruitment of an additional 43 personnel (mainly graduates) in order to build for the future.  All new staff are placed in our Capital Markets Training Programme which ensures they are provided with appropriate level of domain knowledge and expertise to meet client requirements.  We now have 174 people working in this area worldwide.

Market Resource Partners LLC ("MRP") which assists technology companies in the management and execution of sales programmes has had a strong year and is currently trading in line with management expectations.  We have recently opened an MRP Global Centre of Excellence in Newry to provide existing and prospective clients with a global service.

Acquisitions

Lepton Solutions Pty Limited (trading as Hologram), an Australian based company was acquired in April 2009 and has been integrated successfully into the Group enhancing our global service in the Asia Pacific region.  The addition of this team has allowed us to harness their domain expertise in adding Exchange and Treasury Risk Management products to the Delta suite. These are scheduled for launch in the coming months.  Recently it has been instrumental in winning two software contracts in the Far East.

In October 2009 First Derivatives acquired a further 17% of the equity in Kx Systems Inc. (Kx) taking its holding to 22%.  Kx is now treated as an associate of First Derivatives and its share of the profits since acquisition after amortization of acquired intangible assets of £54,000 has been included within profit before tax.

Reference Data Factory LLC ("RDF") based in New Jersey, USA was acquired in October 2009.  RDF specializes in reference data management systems and has expanded First Derivatives' range of products in this area.  RDF's credibility in its marketplace has been enhanced by its membership of the First Derivatives group and we are in detailed negotiations on two major contracts with the sales pipeline starting to build up.

The business and assets of Cognotec Limited, a Dublin based company, was acquired in February 2010.  It is a specialist provider of software products for the Foreign Exchange ("FX") market and has a long history of providing enterprise based products to this market.  The acquisition has seen First Derivatives acquire the rights to Real Stream (rebranded as "Delta RealStream") its next generation retail FX platform and we have commenced deploying it worldwide to FX Brokers. 

In April this year the first contract was announced for the provision of Delta RealStream to AFT, one of the leading Japanese online FX brokers.  Contracts are transaction based whereby payments to the Company arise as volume of use of the system increases.  Further contracts are currently under negotiation and there is a healthy pipeline of prospective customers.  Whilst there has been an encouraging start to the use of the software it is very early to assess the volume flow through the system as volumes will progressively build as the clients start migrating to the system.  Cognotec's legacy software product AutoDeal+ has also been added to the First Derivatives product range.

Since the acquisition of Cognotec, a cost reduction programme has been implemented and whilst the Cognotec business is currently loss making the Board anticipates that it will break even in the current financial year.

Outlook

The substantial investment into First Derivatives coupled with acquisitions made during the year have increased our global coverage and extended our range of Delta software products.  We are continuing to make a substantial investment in the development of the Group to ensure it is positioned for both short and long term benefits to shareholders.  We have made a strong start to the current year and expect to be able to report further progress in the year to 28 February 2011.

I would like to thank Brian Conlon and his team for their input in what has been another successful year.

David Anderson

Chairman

CHIEF EXECUTIVE'S STATEMENT

Despite continuing uncertainty as to the strength and sustainability of the recovery in the financial markets I am pleased to report that First Derivatives has had another successful year and we have continued to grow our operations.

Review of activities

First Derivatives sells software products to the capital markets and provides a range of associated consulting services. We have a broad customer base and provided services last year to 65 different investment banks, brokers and hedge funds (2009: 42).  The group has a global reach with a presence in many of the top financial centres such as Toronto, Chicago, Singapore, Hong Kong, Sydney and Shanghai.

Our track record of organic growth continued this year but the group has been strengthened by a series of strategic acquisitions - Hologram in Australia, RDF in the US and Cognotec in Dublin - and an increase of our stake in Kx Systems. These acquisitions have broadened our geographical reach, strengthened our management and R&D teams, given us direct entry into new markets, provided us with recurring revenue streams and added a number of new product lines to the Delta suite. These companies have been successfully integrated into the First Derivatives Group.

Software division

Our Delta brand is now firmly established and a number of high profile successful implementations have helped propagate the spread of the technology. The Delta suite now contains a range of mature products with an installed user base of more than 30 customers worldwide. These products are used for enterprise market data, trading and risk management.   The Delta products are sold on an annual licence basis to further enhance our revenue visibility.

Our development plans have been accelerated from a number of perspectives by the recent strategic acquisitions and their associated software assets. Many of their product offerings were on our long-term product roadmap. We will continue to invest in these legacy product offerings by adding to their functionality and by merging them seamlessly with the Delta suite.

We now have managed data centres in London and Chicago. The capacity to host and manage data and software either on our own behalf or on behalf of others is a significant development. This development enables us to also promote the sale of our software via a transaction revenue based model. This allows us to share in the success of our customers and already billions of dollars of FX is being traded on a daily basis through our venues. We anticipate new ventures in this area including the trading of CFDs and oil.

The R&D team has increased substantially in size following our acquisitions and the Group is benefitting from the deep domain knowledge of experienced software professionals. Sales and delivery capacity has also been boosted and this is allowing us to attack with confidence new market segments such as Exchanges, Treasury Risk and Reference Data. In addition, our consulting work keeps us abreast of the latest technology trends and keeps us informed of the major problems faced by our customers. This combination of a larger R&D team, more delivery capacity and an increased sales force, will translate in to new product lines and additional revenue in the year ahead.

Our relationship with Kx Systems continues to flourish and we have increased our stake to in KxSystems to 22%. Our consultants are providing sales and marketing support to various Kx initiatives around the world. Their products are used by some of the world's largest financial institutions and Kx Systems lists organisations such as JP Morgan, Goldman Sachs, Zurich Financial Group, Morgan Stanley, Fidelity Investments and Total Gas & Power as users.  We derive revenue from sales commission, support contracts, training and consulting. 

Consulting division

First Derivatives provides highly skilled resources to the capital markets in the areas of consulting, support and development services. We have ongoing contracts with many of the leading global banks, supporting their activities across a range of asset classes including credit, interest rate, foreign exchange and equity cash and derivatives markets. The Company has been working in this area for 14 years and has been involved in many successful initiatives. The premium attached to our brand, the increasing scale of our business and our global presence is giving us the critical mass needed to bid for larger more lucrative contracts.  Although there is anecdotal evidence that demand in the market in general is picking up there is still significant downward pressure on margins.  Our consulting with the technology industry continued to expand in the year exceeding internal budgets with a number of new clients being added in the period.

Management and Personnel

During the past year the Board has continued to assess the business structure of the Group during this phase of our expansion and growth.  This has resulted in a number of strategic hires and these along with the additions to the team in the year through the acquisitions have significantly strengthened our management team.  This will enable us to sustain the Company's growth and to exploit ongoing opportunities.  We now employ almost 450 people and our success in retaining staff means that the experience profile of our consultants continues to improve. Our Capital Markets Training Programme, implemented in late 2006 has been a resounding success and has helped to differentiate the Group from its competition.  Once again I would like to pay tribute to all First Derivatives employees who without exception are hard working, talented, flexible and dedicated.  Our customer retention rates are evidence of this.

Financial Review

The group has reported revenues and profits significantly higher than last year.  Pre-tax profit for the year was £5,645,000 (2009: £4,461,000) on turnover of £25,476,000 (2009: £17,548,000). Price pressure resulting from current economic factors along with long term strategic decisions made in the period have resulted in a fall in our gross operating margin from 51% to 41%.  Our balance sheet is strong with a cash balances up to £1,711,000 and equity shareholders' funds of £ 16,310,000 (2009: £11,271,000), an increase of 45%.  This, and our confidence in the Groups ability to generate cash, enables the Board to recommend a final dividend of 2.75p per share (2009: 6.65p) which means that we will have paid a total dividend of 9.5p (2009: 9.0p) per share for the full year. 

Outlook

The coming financial year will be one of consolidating strategic investments made in the past 18 months. As well as organic growth the Board will continue to pursue acquisition opportunities where we see a strategic fit and have access to sources of finance to execute these. Although recent events in the debt markets have cast a pall over a nascent recovery in the banking sector we anticipate reporting further progress in the year to 28^th February 2011. We are confident that our global reach, maturing and expanding software product lines and focus on recurring revenue will deliver significant benefits in the years ahead.

Brian Conlon

Chief Executive Officer

Consolidated statement of comprehensive income

Year ended 28 February 2010

		2010		2009
	Note	£'000		£'000
Revenue	3	25,476		17,548
Cost of sales		(15,111)		(8,607)
Gross profit		10,365		8,941
Other operating income		1,134		159
Administrative expenses		(5,207)		(3,165)
Operating profit		6,292		5,935
Finance income		8		10
Finance expenses		(475)		(562)
Loss on foreign currency translation		(234)		(922)
Net financing expenses		(701)		(1,474)
Share of profit of associates using the equity method, net of income  tax		54		-
Profit before income tax		5,645		4,461
Income tax expense		(1,858)		(1,390)
Profit for the year		3,787		3,071
Other comprehensive income
Net change in fair value of available for sale asset, net of tax		(135)		-
Deferred tax on net change in fair value of available for sale asset		38		-
Deferred tax on share options outstanding		263		(308)
Net exchange gains on net investment in foreign subsidiary and associate		639		819
Net loss on hedge of net investment in foreign subsidiary and associate		(189)		(575)
Other comprehensive income for the period, net of tax		616		(64)
Total comprehensive income for the period attributable to equity holders' of the company		4,403		3,007
Earnings per share		Pence		Pence
Basic	5	27.1		22.8
Diluted	5	25.8		22.2

Consolidated balance sheet

Year ended 28 February 2010

		2010		2009
	Note	£'000		£'000
Non current assets
Property, plant and equipment	6	17,938		17,171
Intangible assets	7	22,278		10,513
Investment in associate		7,710		-
Other financial assets		-		1,872
Deferred tax asset		518		177
Total non current assets		48,444		29,733
Current assets
Trade and other receivables		9,725		6,334
Cash and cash equivalents		1,711		1,299
Total current assets		11,436		7,633
Total assets		59,880		37,366
Current liabilities
Interest bearing borrowings		(4,574)		(989)
Trade and other payables		(8,319)		(4,134)
Current tax payable		(1,417)		(1,472)
Employee benefits		(1,714)		(833)
Contingent deferred consideration		(5,147)		(1,175)
Total current liabilities		(21,171)		(8,603)
Non-current liabilities
Interest bearing borrowings		(17,703)		(12,986)
Deferred tax liability		(679)		(87)
Contingent deferred consideration		(2,395)		(4,419)
Provisions		(645)		-
Trade and other payables		(977)		-
Total non-current liabilities		(22,399)		(17,492)
Total liabilities		(43,570)		(26,095)
Net assets		16,310		11,271
Equity
Share capital		72		69
Share premium		3,906		2,274
Share option reserve		983		430
Fair value reserve		-		223
Revaluation Reserve		174		-
Currency translation adjustment reserve		694		244
Retained earnings		10,481		8,031
Total equity		16,310		11,271

Consolidated statement of changes in equity Year ended 28 February 2010
	Share capital £000	Share premium £000	Share option reserve £000	Fair value reserve £000	Revaluation reserve £000	Currency translation adjustment £000	Retained earnings £000	Total equity £000
Balance at 1 March 2009	69	2,274	430	223	-	244	8,031	11,271
Total comprehensive income for the period
Profit for the year	-	-	-	-	-	-	3,787	3,787
Other comprehensive income
Net change in fair value of available for sale	-	-	-	(135)	-	-	-	(135)
Deferred tax on net change in fair value of available for sale asset	-	-	-	38	-	-	-	38
Transfer on acquisition of associate				(126)	174		(48)	-
Deferred tax on share options outstanding	-	-	263	-	-	-	-	263
Net exchange gains on net investment in foreign subsidiary	-	-	-	-	-	639	-	639
Net exchange loss on hedge of net investment in foreign subsidiary	-	-	-	-	-	(189)	-	(189)
Total other comprehensive income	-	-	263	(223)	174	450	(48)	616
Total comprehensive income for the period	-	-	263	(223)	174	450	3,739	4,403
Transactions with owners, recorded directly in equity
Exercise of share options	-	65	(18)	-	-	-	-	47
Issue of shares as purchase consideration	3	1,567	-	-	-	-	-	1,570
Share based payment charge	-	-	333	-	-	-	-	333
Transfer on forfeit of share options	-	-	(25)	-	-	-	25	-
Dividends to equity holders	-	-	-	-	-	-	(1,314)	(1,314)
Total contributions by and distributions to owners	3	1,632	290	-	-	-	(1,289)	636
Balance at 28 February 2010	72	3,906	983	-	174	694	10,481	16,310

Consolidated cash flow statement

Year ended 28 February 2010

	2010		2009
	£'000		£'000
Cashflows from operating activities
Profit before taxation	5,645		4,461
Finance income	(8)		(10)
Finance expense and foreign exchange loss	709		1,484
Share of associate	(54)		-
Operating profit	6,292		5,935
Depreciation	336		262
Amortisation of intangible assets	619		250
Equity settled share-based payment transactions	197		183
	7,444		6,630
Change in trade and other receivables	(2,990)		(1,625)
Change in trade and other payables	5,508		1,172
	9,962		6,177
Corporation tax paid	(1,648)		(1,100)
Net cash from operating activities	8,314		5,077
Cash flows from investing activities
Interest received	8		10
Acquisition of subsidiaries, net of cash acquired	(5,443)		(2,773)
Acquisition of property, plant and equipment	(1,099)		(468)
Acquisition of other financial assets	-		(1,352)
Acquisition of associate	(4,189)		-
Acquisition of intangible assets	(1,323)		(370)
Payment of deferred consideration	(1,993)		-
Net cash used in investing activities	(14,039)		(4,953)
Cash flows from financing activities
Proceeds from issue of share capital	47		20
Receipt of new long term loan	9,726		10,193
Repayment of borrowings	(1,354)		(6,221)
Payment of finance lease liabilities	(70)		(90)
Interest paid	(475)		(528)
Dividends paid	(1,314)		(1,098)
Net cash from financing activities	6,560		2,276
Net increase in cash and cash equivalents	835		2,400
Cash and cash equivalents at 1 March 2009	1,299		396
Effects of exchange rate changes on cash and cash equivalents	(423)		(1,497)
Cash and cash equivalents at 28 February 2010	1,711		1,299

Notes

1      Basis of preparation

The consolidated financial statements consolidate those of the company and its subsidiaries (together referred to as the "group"). 

Both the consolidated financial statements and the company financial statements have been prepared and approved by the directors in accordance with International Financial Reporting Standards as adopted by the EU ("Adopted IFRSs"). 

2      Acquisitions of subsidiaries and associates

Subsidiaries

On 1^st April 2009 the company acquired all of the ordinary shares in Lepton Solutions Pty Limited. In the 11 months to 28^th February 2010 the subsidiary contributed income of £533,000 and net profit of £40,000 to the consolidated net profit for the year. If the acquisition had occurred on 1^st March 2009 Group revenue would have been £25,524,000 and net profit would have been an estimated £5,735,000. In determining these amounts, management has assumed that the fair value adjustments that arose on the date of acquisition would have been the same if the acquisition occurred on 1^st March 2009.

On 23^rd October 2009 the company acquired all of the ordinary shares in Reference Data Factory LLC for. In the 4 months to 28^th February 2010 the subsidiary contributed income of £61,000 and net profit of £46,000 to the consolidated net profit for the year. If the acquisition had occurred on 1^st March 2009 Group revenue would have been £25,532,000 and net profit would have been an estimated £5,823,000. In determining these amounts, management has assumed that the fair value adjustments that arose on the date of acquisition would have been the same if the acquisition occurred on 1^st March 2009.

On 14^th February, First Derivatives (Ireland) Limited (previously Elvant Limited) acquired the trade and assets of Cognotec Holdings Limited. In the 14 days to 28^th February 2010 the subsidiary contributed income of £193,000 and net loss of £4,000 to the consolidated net profit for the year. If the acquisition had occurred on 1^st March 2009 group revenue would have been £30,301,000 and net profit would have been an estimated £5,631,000. In determining these amounts, management has assumed that the fair value adjustments that arose on the date of acquisition would have been the same if the acquisition occurred on 1^st March 2009.

The acquisitions had the following effect on the group's assets and liabilities.

	Pre-acquisition carrying amounts	Fair value  adjustments	Recognised values on acquisition
	£000	£000	£000
Acquirees' net assets at the acquisition date:
Property, plant and equipment	33	-	33
Intangible assets	-	6,234	6,234
Trade and other receivables	1,395	(994)	401
Cash and cash equivalents	81	-	81
Trade and other payables	(134)	(487)	(621)
Onerous contracts	-	(683)	(683)
Deferred tax liability	-	(124)	(124)
Net identifiable assets and liabilities	1,375	3,946	5,321
Goodwill on acquisition (note 16) including cost of acquisition			3,312
			8,633
Consideration paid, satisfied as follows:
Cash			5,524
Shares issued			300
Share options issued			137
Contingent consideration - Cash			2,672
			8,633
Cash consideration paid			5,524
Cash (acquired)			(81)
Net cash outflow			5,443

Acquisition of associate

On 19 October 2009, First Derivatives plc acquired a further 15% interest in Kx Systems Inc (Kx). Prior to 28 February 2010 First Derivatives plc acquired a further 2% interest. At 28^th February 2010 First Derivatives plc owns 22% of the share capital of Kx.

	Recognised values at date of becoming associate
	£000
Share of net assets acquired	45
Fair value of intangible assets	3,242
Net identifiable assets and liabilities	3,287
Goodwill on step acquisition	3,909
	7,196
Comprised of Fair value of existing investment	1,737
Cash paid for shares acquired during the year	4,189
Shares issued	1,270
	7,196

3      Segment reporting

Business segments

The group's board of directors reviews internal management reports on a monthly basis.  The board of directors does not review information about the business on a segmental basis.

The group has disclosed below certain information on its revenue by geographical location.  Details regarding total revenues can be found in the Statement of Comprehensive Income notes.

The group's two revenue streams are separated as follows:

·    Consulting division which provides services to capital markets

·    Software division which develops and has an interest in intellectual property and provides related services.

Revenue by division

	Consulting division		Software division			Total
	2010 £'000	2009 £'000	2010 £'000	2009 £'000	2010 £'000		2009 £'000
Total Segment Revenue	19,352	11,965	6,124	5,583	25,476		17,548

Geographical location analysis

	Europe			America		Australasia		Total
	2010	2009	2010		2009	2010	2009	2010	2009
	£000	£000	£000		£000	£000	£000	£000	£000
Revenue from external customers	11,900	9,441	11,839		7,450	1,737	657	25,476	17,548

Non current assets	24,254	26,188	22,570	3,545	1,620	-	48,444	29,733

4     Dividends

	2010	2009
	£'000	£'000
Final dividend relating to the prior year	921	776
Interim dividend paid	393	322
	1,314	1,098

The dividends recorded in each financial year represent the final dividend of the preceding financial year and the interim dividend of the current financial year.

The final dividend relating to the prior year amounted to 6.35 (previous year 5.8) pence per share and the interim dividend paid during the year amounted to 2.75 (previous year: 2.35) pence per share.  The cumulative dividend paid during the year amounted to 9.1 (previous year 8.15) pence per share.

5      (a)    Earnings per ordinary share

Basic

The calculation of basic earnings per share is based on the profit attributable to ordinary shareholders of £3,787,000 (2009: £3,071,000).  The weighted average number of ordinary shares for the year ended 28 February 2010 and ranking for dividend was 13,993,309 (2009: 13,487,052).

	2010	2009
	Pence per share	Pence per share
Basic earnings per share	27.1	22.8

Weighted average number of ordinary shares

	2010	2009
	Number '000	Number '000
Issued ordinary shares at beginning of period	13,734	13,279
Effect of share options exercised	25	6
Effect of shares issued for purchase consideration	234	202
Weighted average number of ordinary shares at end of period	13,993	13,487

Diluted

The calculation of diluted earnings per share is based on the profit attributable to ordinary shareholders of £3,787,000 (2009: £3,071,000).  The weighted average number of ordinary shares for the year ended 28 February 2010 was 14,654,341 (2009: 13,849,132).

	2010	2009
	Pence per share	Pence per share
Diluted earnings per share	25.8	22.2

Weighted average number of ordinary shares (diluted)

	2010	2009
	Number	Number
Weighted average number of ordinary shares (basic)	13,993	13,487
Effect of share options in issue Effect of shares to be issued for purchase consideration	661 -	356 6
Weighted average number of ordinary shares (diluted) at end of period	14,654	13,849

The average market value of the group's shares for purposes of calculating the dilutive effect of share options was based on quoted market prices for the period the options were outstanding.

The number of anti-dilutive share options in issue at 28 February 2010 is 276,000 (2009: 196,294).

5      (b)    Earnings before tax per ordinary share

Earnings before tax per share are based on profit before taxation of £5,645,000 (2009: £4,461,000).  The number of shares used in this calculation is consistent with note 14(a) above.

	2010	2009
	Pence per share	Pence per share
Basic earnings before tax per ordinary share	40.3	33.1
Diluted earnings before tax per ordinary share	38.5	32.3

Reconciliation from earnings per ordinary share to earnings before tax per ordinary share.

	2010	2009
	Pence per share	Pence per share
Basic earnings per share	27.1	22.8
Impact of taxation charge	13.2	10.3
Adjusted basic earnings before tax per share	40.3	33.1
Diluted earnings per share	25.8	22.2
Impact of taxation charge	12.7	10.0
Adjusted diluted earnings before tax per share	38.5	32.2

Earnings before tax per share has been presented to facilitate pre-tax comparison returns on comparable investments.

5      (c)    Adjusted earnings per share

       Adjusted earnings per share are based on a adjusted profit after taxation of £3,955,000 (2009: £3,735,000).  Adjusted profit after tax has been calculated by adjusting for the loss on foreign currency translation after tax effect which is £168,000 (£234,000 after tax of 28%).  The number of shares used in this calculation is consistent with note 14 (a) above.

	2010	2009
	Pence per share	Pence per share
Basic adjusted earnings per ordinary share	28.3	27.7
Diluted adjusted earnings per ordinary share	27.0	26.9

6      Property, plant and equipment

Group

	Land and buildings £'000	Plant and equipment £'000	Office furniture £'000	Total £'000
Cost
At 1 March 2009	17,407	494	55	17,956
Additions	890	192	17	1,099
Acquisition through business combinations	-	33	-	33
Exchange adjustments	(1)	(23)	-	(24)
At 28 February 2010	18,296	696	72	19,064
Depreciation
At 1 March 2009	478	273	34	785
Exchange adjustments	1	4	-	5
Charge for the year	217	108	11	336
At 28 February 2010	696	385	45	1,126
Net book value At 28 February 2010	17,600	311	27	17,938

	Land and buildings £'000	Plant and equipment £'000	Office furniture £'000	Total £'000
Cost
At 1 March 2008	17,042	224	40	17,306
Additions	360	93	15	468
Acquisition through business combinations	4	144	-	148
Exchange adjustments	1	33	-	34
At 28 February 2009	17,407	494	55	17,956
Depreciation
At 1 March 2008	279	216	25	520
Exchange adjustments	-	3	-	3
Charge for the year	199	54	9	262
At 28 February 2009	478	273	34	785
Net book value At 28 February 2009	16,929	221	21	17,171

7      Intangible assets

        Group

	Customer lists £'000	Acquired Software £'000	Brand name £'000	Goodwill £'000	Software under develop- ment  £'000	Total £'000
Cost
Balance at 1 March 2009	2,111	1,339	175	6,654	1,390	11,669
Development costs	-	-	-	-	1,311	1,311
Additions	-	12	-	-	-	12
Deferred consideration	-	-	-	1,480	-	1,480
Acquisition through business combinations	52	6,052	130	3,312	-	9,546
Exchange adjustments	(124)	187	(5)	(19)	-	39
Balance at 28 February 2010	2,039	7,590	300	11,427	2,701	24,057
Amortisation and impairment losses
Balance at 1 March 2009	122	119	10	-	905	1,156
Exchange adjustment	3	1	-	-	-	4
Amortisation for the year	247	327	20	-	25	619
Balance at 28 February 2010	372	447	30	-	930	1,779
Carrying amounts At 28 February 2010	1,667	7,143	270	11,427	1,771	22,278

Group	Customer lists	Acquired Software	Brand name	Goodwill	Software under develop- ment	Total
	£'000	£'000	£'000	£'000	£'000	£'000
Balance at 1 March 2008	-	-	-	-	1,025	1,025
Development costs	-	-	-	-	365	365
Additions	-	5	-	-	-	5
Acquisition through business combinations	1,724	1,089	143	5,442	-	8,398
Exchange adjustments	387	245	32	1,212	-	1,876
Balance at 28 February 2009	2,111	1,339	175	6,654	1,390	11,669
Amortisation and impairment losses
Balance at 1 March 2008	-	-	-	-	900	900
Exchange adjustment	-	6	-	-	-	6
Amortisation for the year	122	113	10	-	5	250
Balance at 28 February 2009	122	119	10	-	905	1,156
Carrying amounts
At 28 February 2009	1,989	1,220	165	6,654	485	10,513

8       Report and accounts

Copies of the Annual Report will be available on the group's website, www.firstderivatives.com and from the group's headquarters at 3 Canal Quay, Newry, BT35 2BP.

 

END

 

 

FR AJMPTMBBTBTM