3rd Quarter & 9 Mths Results
Intec Telecom Systems PLC
5 September 2000
Intec Telecom Systems PLC
Unaudited results for the nine months ended 30 June 2000
Results on-track following successful June flotation on the
London Stock Exchange.
Intec Telecom Systems PLC ('Intec'), the world's leading provider of third
party packaged interconnect billing and settlement software, today announces
its unaudited results for the nine months to 30 June 2000, and its first
reporting quarter as a listed company. The Company is pleased to report
revenues and earnings in line with the Directors' expectations.
HIGHLIGHTS
* Revenues for nine months to 30 June 2000 increased by 178% to £12.163m
(nine months ended 30 June 1999: £4.379m).
* Earnings before interest, tax, depreciation, amortisation and exceptional
flotation expenses ('EBITDA') increased significantly to £2.053m (nine
months ended 30 June 1999: loss of £1.406m).
* Profit before tax and exceptional flotation expenses (£0.499m) increased to
£1.691m compared to a loss of £1.693m for the nine months ended 30 June
1999.
* Four new contract wins, in Greece, Hungary, Holland and the Caribbean (new
markets for Intec.)
* Global expansion continues as planned, with operations developing
successfully in Eastern Europe, South America and Asia-Pacific.
* Strong order book and prospect list.
Chairman's Statement
Intec Telecom Systems PLC - 3rd Quarter Results
In our first Quarterly reporting period as a listed company, I am very pleased
to be able to report that the growth and financial performance of Intec
continues to meet our expectations. Revenues and earnings have shown
substantial growth, and we have been able to deliver results that underline
the fundamental strength and long term opportunities of our business.
In the nine months to June 30th 2000, revenues were £12.163 million, an
increase of 178% on the same period in 1999, underlining the dramatic growth
in the company. Revenues have been derived from new software licences for our
market-leading InterconnecT product family (47% of turnover); from recurring
revenues attributable to both upgrades within volume-based pricing model and
from support contracts (including our innovative Application Service Provision
(ASP) product) (28% of turnover); and from Professional Services (25% of
turnover).
In the first half of the year we reported our first operating profits, and I
am pleased to report that, despite ongoing investment in many areas, we are
growing profitably, with earnings before interest, tax, depreciation and
amortisation ('EBITDA') of £2.053m, compared to a loss of £1.406m for the
corresponding period for 1999.
During the quarter we have made a number of significant advances, both
internally and externally, that are designed to help us continue to grow the
business and develop its potential in an expanding and dynamic market. One of
the most important is the ongoing expansion of our new 'Futures Group',
staffed by a team comprising both highly-experienced industry figures and
technology experts. The Futures Group has the objective of anticipating,
analysing and understanding forthcoming market and customer requirements, and
then prototyping and developing the products required to meet those demands.
On the international front, we continue to invest strongly in developing our
sales in a number of key markets, including Western and Eastern Europe, Latin
America, and Asia-Pacific. Notable achievements include the signing of new
customers in Greece, Holland, Hungary and Jamaica. These include an affiliate
of Vodafone, and a major national PTT. Success in these markets relies on
investment in both sales and support infrastructure. New regional sales and
support offices have been successfully launched in Poland, Malaysia and
Brazil, giving us much stronger capabilities in these and surrounding
territories. For example, one of the newest telecommunications companies in
Brazil, Intelig, an affiliate of France Telecom, went live with the first
interconnect billing implementation in the country, a project that was
completed in just three months.
The telecoms industry is evolving steadily towards an Internet Protocol (IP)-
influenced market, where customers will demand hybrid solutions that contain
both switched and unswitched network support. We provide and deliver many of
these capabilities today, and we are aggressively developing the technology
and products to address future needs, including active membership of standard-
setting bodies like the Internet Protocol Detail Records (IPDR) organisation.
Our design and development teams in Woking and Cape Town give us a capability
to cost-effectively roll out high-quality products that can be implemented
with high levels of customer satisfaction.
We are also cooperating closely with other best-of-breed vendors to ensure we
have the range of products and expertise that the market will demand well into
the future. As one example of this, in June we announced a worldwide, bi-
lateral, agreement with US-based Computer Generation Incorporated (CGI), a
fully convergent (IP and voice) data collection and mediation company, to
jointly market, sell and support both companies' solutions. The combination of
Intec's well established InterconnecT billing solution and CGI's Data
Collection System (DCS) product will enable telcos to mediate and provide
billing and settlement across IP, fixed line and mobile networks.
Another major area of investment will naturally be in product development. Our
current success in winning a wide range of customers, from small,
entrepreneurial start-ups in new areas like IP telephony, through to major
national PTTs, underlines the depth of capabilities and strong technology
incorporated in our InterconnecT product family.
InterconnecT is recognised as the leading solution in the intercarrier biling
market, and this position is continuously re-inforced by ongoing product
development and improvement. Customer response to the many new capabilities
introduced in the latest release, V6.05 of InterconnecT, has been very
positive, and other members of the InterconnecT family, including InterconnecT
ASP and InterconnecT ITU are operating with success in an increasing number of
live customer sites.
Our business partners, influential companies in the telecoms sector like
Logica and Hewlett-Packard, continue to be important contributors to our
success, both in developing new business opportunities and in successfully
completing installations of InterconnecT around the world.
Looking to the future we see every reason to be optimistic about our ongoing
performance and leadership. Nevertheless, competition and market dynamics
continue to keep us focused, and we do not forget that sustaining our leading
position requires investment, initiative, intelligence and effort.
In June we announced the appointment of three highly experienced Non-executive
Directors, Gordon Crawford, Dr Ceri James and Edward Astle, to add additional
strength to our Board. The new Directors bring substantial experience of
growing high-technology businesses internationally in a public company
environment.
During the quarter, staff numbers grew from approximately 180 to 200 people,
with most areas strengthening their teams. There continues to be pressure
within the IT industry to recruit the best staff, but a combination of our
increased profile as a public company, and an ongoing focus on providing a
rewarding, open environment, allows us to hire the staff we require. All staff
are incentivised with share options as part of their rewards package, and
staff are encouraged to view long-term ownership of their shares as the best
way to realise their personal investment in the Company.
Finally I would like to pay tribute to the Company's staff and Directors, and
our advisers, for their excellent contributions to our successful flotation.
That we have been able to sustain our growth and financial performance during
this busy period is testament to the strength of the team we have assembled,
and it gives me great confidence in our future.
Mike Frayne, Executive Chairman.
Commenting on the results, Kevin Adams, Chief Executive Officer said:
Intec Telecom Systems PLC was floated with great success on the London Stock
Exchange (Symbol: ITL) on June 16th 2000 and listed as a techMARK company in
the Quarter. Maintaining our revenue growth performance in the 3rd quarter
during this busy time was an important achievement, which I believe it
underlines the strength of our business model.
The business outlook continues to be very positive, with a large proportion of
telecoms companies actively considering the introduction of new billing
systems to support their increasingly complex and cost-sensitive operations.
We have a strong pipeline of future opportunities, and we have confidence in
our ability to win a significant proportion of these contracts in the
marketplace.
We signed a number of important new customers in the 3rd quarter, including
Panafon, one of Greece's most innovative mobile telecoms companies, and a
major national PTT. Like many software companies working with major corporate
customers, revenue unevenness has historically been a challenge for us. We
remain subject to contractual and customer operational factors outside of our
control, and we therefore anticipate quarterly revenue unevenness to be a part
of our operating environment for some time to come.
During the period under review, we were awarded 4 new contracts ( all in
countries not previously represented), giving us an installed base of 64 sites
at June 2000, representing around twice as many customers as our nearest
competitor.
Our strong cash position and our status as a listed company, combined with the
leadership we have established in the intercarrier billing marketplace, means
that we can continue to execute our long-term business development plan with
great confidence. We continue to invest in the product development and global
infrastructure that we believe are necessary to sustain our current success
into the future.
For further information:
Intec Telecom Systems PLC
Andrew Rodaway +44 7768 808082 / +44 (0) 1483 745800
Cubitt Consulting
Fergus Wylie/Serra Konuralp +44 (0) 20 7367 5100
Intec Telecom Systems PLC
Intec Telecom Systems PLC is the world's leading provider of third party
packaged interconnect billing and settlement software in terms of market share
with more installations and more telecom operators using its software than any
competitor. Intec's core product is InterconnecT(tm), a software platform
which allows billing and settlement between telecommunication operators to
occur reliably, accurately and speedily. Intec has in excess of 64
installations world-wide. Intec's customer base includes, amongst others, MCI
WorldCom, COLT Telecommunications, France Telecom, Swisscom, Thus and Telkom
South Africa. Other product offerings include InterconnecT ITU and the
InterconnecT ASP service.
Results for the Nine months ended 30 June 2000
FINANCIAL HIGHLIGHTS
Unaudited Unaudited Unaudited Audited
3rd 9 months 9 months Year
quarter ended ended ended 30
ended 30 June 30 June September
30 June 2000 1999 1999
2000
£000 £000 £000 £000
REVENUE 4,568 12,163 4,379 8,433
EBITDA before
exceptional flotation
costs 754 2,053 (1,406) (158)
Adjusted Profit profit (i)
before tax 574 1,691 (1,693) (556)
FRS3 operating
profit/(loss) 75 1,172 (1,560) (368)
Earnings /(loss) per
share -
basic and diluted 0.60p (0.15)p (0.06)p
Adjusted earnings/(loss)
per Share (ii) 0.99p (0.15)p (0.06)p
(i) Adjusted profit before tax for the nine month period ended 30 June 2000
is FRS3 profit before tax of £1,192,000 after excluding exceptional
flotation costs of £499,000.
(ii)Adjusted earnings per share is calculated on profit after tax of
£774,000 after excluding the after tax effect of exceptional
flotation costs of £426,000 and the amortisation of intangible assets of
£51,000.
KEY CUSTOMER DATA
Period Ended: 9 months 12 months 6 months 9 months
ended 30 ended 30 ended 31 ended 30
June September March June
1999 1999 2000 2000
Cumulative:
Contracted customer base 25 33 45 49
Contracted installations
InterconnecT 26 36 52 56
InterconnecT ITU 1 2 4 4
InterconnecT ASP 0 1 4 4
Total 27 39 60 64
Intec Telecom Systems PLC
Consolidated Profit and Loss Accounts
Unaudited Unaudited Audited
9 months 9 months Year
ended ended ended 30
30 June 30 June September
Note 2000 1999 1999
£000 £000 £000
REVENUE
Continuing operations 11,987 4,379 8,433
Acquisitions - note required 176 - -
Total revenue 2 12,163 4,379 8,433
Development expenditure 1,468 926 1,385
Other cost of sales 4,098 2,066 3,066
Total cost of sales 5,566 2,992 4,451
GROSS PROFIT 6,597 1,387 3,982
Distribution costs 2,992 1,512 2,264
Administrative expenses:
Exceptional flotation costs 499 - -
Other administrative expenses 1,934 1,435 2,086
Total administrative expenses 2,433 1,435 2,086
OPERATING PROFIT/(LOSS)
Continuing operations 1,426 (1,560) (368)
Acquisitions (254) - -
Total operating
profit/(loss) 1,172 (1,560) (368)
Interest receivable 137 14 17
Interest payable and similar
charges (117) (147) (205)
PROFIT/(LOSS)/ ON
ORDINARY ACTIVITIES BEFORE
TAXATION 1,192 (1,693) (556)
Tax charge on
profit/(loss) on
ordinary activities (418) (188) (188)
RETAINED PROFIT/(LOSS)
ON ORDINARY ACTIVITIES AFTER 774 (1,881) (744)
TAXATION
Earnings/(Loss) per
share - basic and diluted 3 0.60p (0.15)p (0.06)p
Adjusted earnings/
(loss) per share 3 0.99p (0.15)p (0.06)p
Intec Telecom Systems PLC
Consolidated Balance Sheets
Unaudited Unaudited Audited
30 June 30 June 30 September
2000 1999 1999
£000 £000 £000
FIXED ASSETS
Intangible assets 1,912 - -
Tangible assets 1,182 417 768
Investments 558 - -
3,652 417 768
CURRENT ASSETS
Debtors 8,461 1,723 4,106
Investments 18,000 - -
Cash at bank and in hand 16,950 61 79
43,411 1,784 4,185
CREDITORS: amounts falling due
within one year (5,657) (970) (1,664)
NET CURRENT ASSETS 37,754 814 2,521
TOTAL ASSETS LESS CURRENT
LIABILITIES 41,406 1,231 3,289
CREDITORS: amounts falling due
after more than one year - (2,910) (3,626)
DEFERRED INCOME (2,000) (823) (1,028)
39,406 (2,502) (1,365)
CAPITAL AND RESERVES
Called up share capital 1,485 2 2
Share premium account 38,545 - -
Merger reserve 249 249 249
Foreign exchange reserve (31) - -
Profit and loss account (842) (2,753) (1,616)
EQUITY SHAREHOLDERS'
FFUNDS/(DEFICIT) 39,406 (2,502) (1,365)
Reconciliation of Movements in Unaudited Unaudited Audited
Consolidated Shareholders' 9 months 9 months Year
Funds ended ended ended 30
30 June 30 June September
2000 1999 1999
£000 £000 £000
Profit/(loss) for the
financial period 774 (1,881) (744)
Foreign exchange translation (31) - -
differences
New equity share capital subscribed 43,857 - -
Share issue costs (3,829) - -
Net addition/(Reduction) to
shareholders' funds 40,771 (1,881) (744)
Opening Shareholders'(deficit) (1,365) (621) (621)
Closing Shareholders'funds/(deficit) 39,406 (2,502) (1,365)
Consolidated Cash Flow Statements
Unaudited Unaudited Audited
9 months 9 months Year ended
ended ended 30
30 June 30 June September
2000 1999 1999
Note £ 000 £ 000 £ 000
Net cash inflow from operating
activities (i) 1,695 616 749
Returns on investments and
servicing of finance
Interest received 137 14 17
Interest element of finance
lease rental payments (14) - -
Interest paid (103) (147) (205)
20 (133) (188)
Taxation
Overseas taxation paid (41) (198) (198)
(41) (198) (198)
Capital investment
Payments to acquire tangible
fixed assets (736) (165) (225)
Purchase of Intellectual
Property Rights (1,872) - -
Proceeds on disposal of fixed
assets 2 - -
(2,606) (165) (225)
Acquisitions
Investment in associated
undertakings (5) - -
Net cash acquired with
subsidiary 14 - -
9 - -
Cash (outflow)/inflow before
management of liquid resources
and financing (923) 120 138
Use of liquid resources
Increase in term deposits (ii) (18,000) - -
Financing
Issue of ordinary share capital 43,090 - -
Issue costs charged to share
premium account (3,829) - -
Repayment of loan (3,382) - -
Capital element of finance
lease payments (85) - -
Increase in cash in the period 16,871 120 138
Notes to the Consolidated cash flow statements
Unaudited Unaudited Audited
9 months 9 months Year
ended ended ended
30 June 30 June 30 September
2000 1999 1999
£000 £000 £000
(i) Reconciliation of operating
profit to net cash inflow from
operating activities
Operating profit/(loss) 1,172 (1,560) (368)
Shares gifted to employees 214 - -
Depreciation 331 154 210
Amortisation of goodwill and
IPR 51 - -
(Gain)/loss on disposal of
fixed assets (1) - 8
(Increase)/Decrease in debtors (4,121) 843 (1,512)
Increase in creditors 4,049 1,179 2,411
Net cash inflow from operating
activities 1,695 616 749
£000 £000 £000
(ii)Reconciliation of net cash
flow to movement in net
cash funds/(debt)
Increase in cash in the period 16,871 120 138
Cash outflow from decrease in
lease financing 85 - -
Cash outflow from decrease in
debt financing 3,382 - -
Cash outflow from increase in
liquid resources 18,000 - -
Change in net funds/(debt)
resulting from cash flows 38,338 120 138
Amounts owed to immediate
parent company debt due after
one year - (393) (865)
New finance lease - - (355)
Movement in net
cash funds/(debt) 38,338 (273) (1,082)
Net debt at beginning of
period year (3,658) (2,576) (2,576)
Net cash funds/(debt) at end of
period year 34,680 (2,849) (3,658)
Unaudited Unaudited Audited
30 June 30 June 30 September
1999 1999 2000
£000 £000 £000
(iii) Analysis of net
funds/(debt)
Cash at bank 16,950 61 79
Finance leases (270) - (355)
Debt due after one year - (2,910) (3,382)
(270) (2,910) (3,737)
Current asset investments 18,000 - -
Net funds/(debt) 34,680 (2,849) (3,658)
NOTES TO THE UNAUDITED INTERIM FINANCIAL INFORMATION
Basis of preparation
The interim financial information of Intec Telecom Systems PLC of the Intec
Telecom Systems Group for the nine months ended is made up to 30 June 2000,
and has been prepared in accordance with the accounting policies as set out
in, and is is consistent with, the audited financial statements of Independent
Technology Systems Limited for the year ended 30 September 1999 except that
interim statements for the half year ended 31st March 2000. the taxation
charge for the period is based on the estimated charge for the year ended 30
September 2000, and merger accounting has been adopted to account for the
inclusion of Intec Telecom Systems PLC as the new parent company of the group.
The interim financial information is unaudited and does not comprise statutory
accounts for the purposes of Section 240 of the Companies Act 1985. The
abridged information for the year ended 30 September 1999 has been extracted
from the statutory financial statements of Independent Technology Systems
Limited for that year which have been The results for the year ended 30th
September 1999 have been extracted from the audited financial statements for
that year, which have been filed with the Registrar of Companies. The
Auditors' report on these accounts was unqualified and did not contain a
statement under Section 237(2) or 237(3) of the Companies Act 1985.
Segmental analysis
Unaudited Unaudited Unaudited Unaudited
Quarter 9 months 9 months Year
ended ended ended ended 30
30 June 30 June 30 June September
2000 2000 1999 1999
Turnover by sales composition
Licence Sales 2,507 5,779 1,756 3,455
Recurring income: 1,144 3,356 758 1,978
ASP Service 64 111 0 199
Volume upgrade licences 428 1,560 0 666
Support and maintenenance fees 652 1,685 758 1,113
Professional services income: 917 3,028 1,865 3,000
Implementation and migrations 711 2,505 1,511 2,366
Consulting income 206 523 354 634
Total Turnover 4,568 12,163 4,379 8,433
Turnover by Geographic Area
United Kingdom 389 1,702 676 1,363
Continental Europe 2,563 5,856 2,226 4,320
Eastern Europe 894 1,481 - -
Africa 108 730 496 1,181
Asia 134 979 289 1,100
South America 480 1,415 692 469
Total Turnover 4,568 12,163 4,379 8,433
Earnings per share
Basic earnings per share is based on the weighted average number of shares in
issue of 128,042,776 (1999 125,142,692) and profits on ordinary activities
after taxation of £774,000 (1999: June -Loss of £1,881,000; September - Loss
of £744,000). Adjusted earnings per share is based on the same weighted
average number of shares and adjusted profits of £1,251,000 which exclude the
after tax effect of exceptional flotation costs of £426,000 and the
amortisation of intangible assets of £51,000 (1999: June -Loss of £1,727,000;
September - Loss of £382,000).
Diluted earnings/(loss) per share is based on a weighted average number of
shares in issue, as adjusted by the dilutive effect of share options, of
128,078,344 (1999 125,142,692) and results in no reportable change to basic
earnings/(loss) per share.
Unaudited Unaudited Audited
9 months 9 months Year
ended ended ended 30
30 June 30 June September
2000 1999 1999
Basic and diluted earnings
/(loss) per share 0.60p (0.15)p (0.06)p
Adjustment for exceptional
flotation costs 0.34p - -
Adjustment for amortisation
of intangible assets 0.05p - -
Adjusted earnings/(loss) per share 0.99p (0.15)p (0.06)p
The £18,000,000 current asset investment shown on the consolidated balance
sheet consists of sterling deposits with a term of 30 days, with the balance
of funds held in sterling money market accounts.
Copies of the interim financial information are on our website: http://
www.intec-telecom-systems.com and copies are available from Intec Telecom
Systems PLC, Wells Court 2, Albert Drive, Woking, Surrey GU21 5UB.
INDEPENDENT REVIEW REPORT TO INTEC TELECOM SYSTEMS PLC
Introduction
We have been instructed by the Company to review the financial information set
out on pages
5 to 11 and we have read the other information contained in the interim report
and considered whether it contains any apparent misstatements or material
inconsistencies with the financial information.
Directors' responsibilities
The interim report, including the financial information contained therein, is
the responsibility of, and has been approved by the directors. The Listing
Rules of the UK Listing Authority require that the accounting policies and
presentation applied to the interim figures should be consistent with those
applied in preparing the preceding annual accounts except where any changes,
and the reasons for them, are disclosed.
Review work performed
We conducted our review in accordance with guidance contained in Bulletin
1999/4 issued by the Auditing Practices Board. A review consists principally
of making enquiries of Group management and applying analytical procedures to
the financial information and underlying financial data and based thereon,
assessing whether the accounting policies and presentation have been
consistently applied unless otherwise disclosed. A review excludes audit
procedures such as tests of controls and verification of assets, liabilities
and transactions. It is substantially less in scope than an audit performed
in accordance with United Kingdom Auditing Standards and therefore provides a
lower level of assurance than an audit. Accordingly, we do not express an
audit opinion on the financial information.
Review conclusion
On the basis of our review we are not aware of any material modifications that
should be made to the financial information as presented for the nine months
ended 30 June 2000.
Deloitte & Touche
4 September 2000
Chartered Accountants
Hill House
1 Little New Street
London EC4A 3TR