Unaudited half year results

RNS Number : 9482Q
Medica Group PLC
18 September 2017
 

 

18 September 2017

 

Medica Group PLC

Unaudited half year results for the six months ended 30 June 2017

Maiden interim results delivering double digit growth

Medica Group PLC (LSE:MGP, "Medica" or the "Company"), the UK market leader by revenue in the provision of teleradiology services, today announces its half year results for the six months ended 30 June 2017.

 

Six months ended 30 June 2017

Six months ended 30 June 2016

% change

15,723

13,435

17.0%

7,644

6,803

12.4%

48.6%

50.6%


4,873

4,319

12.8%

4,325

3,767

14.8%

3,847

2,707

42.1%

3.14

2.23

40.8%

61.1%

67.2%


 

(1)    EBITDA is a non-IFRS measure and is calculated as operating profit before depreciation, amortisation, exceptional items, and share based payments.

(2)    Adjusted operating profit is a non-IFRS measure and is calculated as operating profit before exceptional items, certain exceptional costs relating to refinancing, share based payments and amortisation in respect of assets acquired on acquisition.

(3)    Adjusted profit before tax is a non-IFRS measure and is calculated as profit before tax before exceptional items (including certain exceptional costs relating to refinancing), share based payments and amortisation in respect of assets acquired on acquisition.

(4)    Adjusted Earnings per share is a non-IFRS measure and is calculated as Earnings per share before exceptional items (including certain exceptional costs relating to refinancing), share based payments and amortisation in respect of assets acquired on acquisition

(5)    EBITDA cash conversion % is calculated as Cash Flows from Operating activities pre-exceptional items and pre tax payments divided by Adjusted EBITDA

 

Financial highlights

·      Delivered revenue growth of 17.0%

o  NightHawk continued to see significant growth, with revenue increasing by 18.6% to £7.7m

o  Cross Sectional performed well, with revenue increasing by 23.3% to £5.8m

o  Plain Film revenue fell by 8.3% to £1.8m, reflecting strategy to focus on NightHawk and Cross Sectional

o  Specialist services and Independent revenue increased by 47.6% to £0.4m

·      Gross profit margin of 48.6% (50.6% in 2016) in line with expectations 

·      Adjusted operating profit increased by 14.8% to £4.3m

·      Net debt significantly reduced to £8.5m (2016: £24.6m)

·      EBITDA cash conversion 61% (67% in H1 2016) in line with expectations

 

Operational highlights

·      Total number of reported body parts increasing by 6.5%

o  NightHawk and Cross Sectional reported body parts increased by 26.1% and 31%, respectively, well ahead of market

o  Plain Film reported body parts decreased by 9.0%

·      Continued to recruit strongly and added a net 19 radiologists in the period, taking the total to 267 contracted radiologists (including radiographers and rheumatologists) as at 30 June 2017 (June 2016: 214)

 

Post Period End

·      Strong recruitment since 30 June 2017, adding a further 24 radiologists, increasing the number of contracted radiologists to 291 as at 18 September 2017

 

John Graham, Chief Executive Officer of Medica, commented:

"I am pleased to be able to report continued strong demand for Medica's services. Our strategy to increase penetration of the NightHawk and Cross Sectional services drove double-digit revenue growth in the first half of 2017.

 

Our strong track record of delivering organic growth has allowed us to continue to invest in building a scalable platform and attract consultant radiologists to meet the increased demand. Our market leading platform and reputation for high quality clinical governance positions us well to take advantage of the many growth opportunities we have identified. We remain confident in Medica's long-term prospects and are on track to meet market expectations as we enter the traditionally stronger second half to the year."

 

For further information, please contact:  

 

Medica Group:

Investec Bank plc

+44 (0)20 7597 5970

FTI Consulting

+44 (0)20 3727 1000







INTERIM MANAGEMENT REPORT

 

Chairman's statement

I am pleased to present Medica Group PLC's first interim financial statements as a public company.

 

Strategy for success

Medica continued to grow strongly in the first half of 2017, and achieved double-digit growth for both revenue (17%) and adjusted operating profit (15%).

 

The teleradiology market continued to develop and demand from clients grew strongly as NHS Trusts continued to face capacity pressure and seek efficient solutions of high clinical quality.

 

Medica's strategy continues to be to provide the highest quality clinical services and to promote improvements in clinical quality across the NHS.  Medica's goal is to work in partnership with NHS Trusts and independent providers to reduce waiting times and improve patient outcomes.  Through this approach, Medica can continue to lead the growth of teleradiology in the UK.

 

Medica has continued to perform well in the first half of the year. In May, the NHS suffered from cyber-attacks, which did not affect Medica's own systems and IT infrastructure, and the Company was quick to work closely with affected clients to minimise patient impact and to ensure that Medica could respond to referrals as soon as these clients were back on line.

 

Providing a supportive environment to Medica's radiologists is a key factor in the continued success of the Group.  Medica has developed an industry leading Clinical Governance platform that is an important factor in recruiting and retaining radiologists.  Medica has a healthy pipeline of radiologists, increasing its cohort by 19 during the period, taking the total to 267 contracted radiologists (including radiographers and rheumatologists) as at 30 June 2017.  Medica employed its first full time radiologist at the end of June.  Recruitment is expected to accelerate in the second half of the year.

 

Initial public offering

A key milestone for Medica during the period was the Company's oversubscribed successful listing on the Main Market of the London Stock Exchange on 21 March 2017.  Medica completed a successful initial public offering, raising gross proceeds of £121 million at 135 pence per ordinary share, of which £15m was for the Company.  Proceeds were used primarily to repay debt and associated listing costs.  These funds, alongside the Company's continued cash generation, have enabled net debt to reduce to £8.5m at the end of June.

 

Dividends

Medica proposes to pay its first interim dividend of 0.55 pence per ordinary share on 27 October 2017 to shareholders on the register at 29 September 2017. 

 

Outlook

Momentum continues to build across the business as a result of an increasing client portfolio, alongside broadening the service offering to new and existing customers. Medica remains committed to investing in developing new services and recruiting new radiologists to meet the growing demand for our services. Medica's strong brand, growing customer base and track record position us well to achieve our growth targets and perform in line with market expectations.

 

Roy Davis

Chairman

 

 

 

Financial and Business Review

 

Introduction

Medica is the UK market leader in the provision of teleradiology services.  The Group currently has one business segment of teleradiology offering three primary services to hospital radiology departments: NightHawk, Routine Cross Sectional (Routine CS) and Routine Plain Film (Routine PF).

 

NightHawk is an out of hours emergency reporting service which is focused on delivering accurate reports within fast turnaround times and represented Medica's largest revenue contributor. NightHawk typically provides reporting on CT scans. The second and third key service offerings, Routine CS and Routine PF, are designed to assist hospital radiology departments in managing their demand/supply imbalance for less urgent daytime reporting on examinations. Routine CS covers a combination of CT and MRI scans (both forms of cross sectional scan) while Routine PF covers plain film examinations and both services typically have a 48 hour turnaround time.

 

Overview of performance in 2017

Medica, once again, showed strong double-digit growth in H1 2017. The Group recorded revenue of £15.7m for the first six months of the year, an increase of 17.0% on the equivalent period of 2016.  This growth was largely driven by volume growth in NightHawk and Cross Sectional services.

 

As anticipated gross profit margin edged down from 50.6% to 48.6%, reflecting the on-going renewal of the Group's contracts at marginally lower prices as a result of the development of the teleradiology market and the opening up of outsourcing. Despite this, the reduction in average price has been more than compensated by increases in volume.

 

The successful listing in March led to customary additional costs, which added an additional 4% to total overheads in the period.  Overheads remained controlled in the period, increasing only 9.3% on 2016 on a comparative basis as the business continues to demonstrate its ability to leverage growth. 

 

The result is the adjusted operating profit for the period of £4.3m was 14.8% higher than 2016, which represents continuing good progress for the business.

 

Service Lines

 

NightHawk

NightHawk continued to be Medica's largest service line, with H1 2017 revenue of £7.7m representing 49% of the total (H1 2016: 48%). 

 

Revenue growth in H1 2017 from the prior period was 18.6%, with the volume of reported body parts increasing by 26.1%.  The gross profit margin fell from 52.0% to 50.3%.

 

The majority of the growth has continued to come from increased emergency service requirements from existing clients as Medica's builds its partnerships with NHS Trusts and continues to improve its service.

 

Routine Cross Sectional

Routine Cross Sectional (CT and MR) contributed H1 2017 revenue of £5.8m, representing 37% of the total (H1 2016: 35%). 

 

Revenue growth in H1 2017 from the prior period was 23.3%, with the volume of reported body parts increasing by 31.0%.  The gross profit margin fell from 54.1% to 51.9%.

 

The majority of the growth has come from increased collaboration with existing clients as NHS Trusts consider Medica a key part of their capacity structure.

 

 

Routine Plain Film

During the period, Plain Film volumes were actively managed, allowing the Group to focus on the faster growing Routine Cross Sectional service. In line with expectations, all service lines grew in H1 2017 apart from Routine Plain Film.  Revenue of £1.8m represents 11.5% of the total (2016: 14.7%).

 

Revenue fell from last year by 8.3% with the volume of reported body parts falling by 9.0%.  The gross profit margin fell from 54.3% to 49.3%.

 

Medica's strategy, outlined in the Group's FY2016 results, to launch its Radiographer Reporting service, utilising highly skilled and qualified radiographers to conduct PF reporting, is already showing success, representing 9.5% of total plain film volume and capacity is expected to continue to build.

 

Other Service Lines

A strategic objective for the business is to increase revenue from specialist service lines and independent healthcare providers.  This has started well in 2017 with revenue from these sources increasing by 47% to £0.4m.  A number of new service lines are in development stages.

 

Exceptional costs

The total costs of listing on the London Stock Exchange were £2.5m, of which £0.8m were recognised in 2016 and £1.7m in 2017.  Of these costs £0.2m was deducted from the share premium account and £2.3m over the two years has been treated as exceptional items on the income statement.  These costs have been added back in to calculate adjusted operating profit and adjusted earnings per share.

 

In addition, part of the proceeds were used to repay bank debt, and previously capitalised fees of £0.6m have been treated as exceptional financing costs and have also been added back in to calculate adjusted profit before tax and adjusted earnings per share. 

 

A further consequence of being a public company has been the introduction of share based payment schemes as long-term incentives for Directors.  The costs of these, in administration expenses, were £0.04m for the period.

 

Earnings per share

Adjusted earnings per share increased by 41% to 3.14p, reflecting the growth in the business and the altered capital structure post listing.

 

Cash flow and net debt

The cash inflow from operating activities was lower than the equivalent period in 2016 at £0.9m (2016: £2.6m) due to IPO related costs.  Excluding exceptional items, the EBITDA cash conversion ratio of 61% is comparable with last year's 67% for the equivalent period.  This number is historically lower in the first half of the year than the second half due to working capital movement.

 

After raising £15m in primary funds on listing, Medica repaid bank debt and loan notes totalling £15.7m.  

 

Net debt as at 30 June 2017 was £8.5m, compared to £24.6m as at 30 June 2016 and £22.0m as at 31 December 2016. 

 

Fixed asset investment

The most significant purchase in the period to 30 June 2017 was the renewal of Medica's PACS (Picture Archiving and Communications System) for five years, which had a cost of £0.7m.  Other expenditure was largely expansionary costs of radiologist equipment and client infrastructure.

 

Expenditure on fixed assets and software is higher than normal in the first half of the year as a result of the PACS renewal and will be much lower in the second half of the year.

 

Recruitment

Medica increased its number of contracted radiologists by 19 net in the period to 267 as at 30 June 2017.  The comparative figure for the first six months of 2016 is 24.  As at 18 September the number was 291 and the second half of the year is expected to be stronger than the first.  The Board expect the total to be more than 300 by the end of the year.

 

Recruitment and retention of radiologists is key to business growth and is core to Medica's strategy.  In broader terms, increasing capacity is more than numbers of radiologists and the strategy includes obtaining greater commitment from existing radiologists.  A good example is the appointment of Medica's first full time radiologist in June.

 

People

Medica's employees remain core to the quality of the service offering to clients and we will continue to recruit high calibre individuals as we grow.

 

We would like to thank our employees for their hard work, enthusiasm and dedication through a successful period of growth and change. This includes our former Chief Operating Officer, Martin Wells, who left the Company in August 2017 to pursue other interests. We are pleased to welcome Sarah Burns as Medica's Chief Operating Officer. We would also like to thank our shareholders for their ongoing support.

 

Forward looking statements

Certain statements in this interim report are forward looking.  Although the Board believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to have been correct.  Because these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.

 

Principal risks and uncertainties

The principal risks and uncertainties that could have a material impact on the Group's performance together with the mitigation strategies adopted have been reviewed and have not changed significantly from those set out on pages 20 to 21 of the Strategic Report included in the Groups 2016 Annual Report and Financial Statements.

 

These risks and uncertainties arise from:

·      Retaining and growing reporting capacity

·      Quality deficiencies or other issues affecting the Group's accreditations

·      Failure to retain key management

·      Future changes in healthcare regulation

·      Reduction in demand for the Group's services from NHS Trusts

·      Failure to adequately protect its customers' patients' personal data

·      Significant competition and pricing pressure

·      Failure of information systems

 

 

John Graham, Chief Executive


Tony Lee, Chief Financial Officer

18 September 2017


18 September 2017

 

 

 

Condensed Consolidated Income Statement and Condensed Consolidated statement of comprehensive income

 

For the six months ended 30 June 2017

 


Unaudited

Unaudited

Audited



6 Months ended - 30

 6 Months ended - 30

12 months ended - 31


Note

June

2017

June

2016

 December

2016



£000

£000

£000






Revenue

3

15,723

13,435

28,522

Cost of sales


        (8,079)

        (6,632)

       (14,313)

Gross profit

7,644

6,803

14,209






Administration expenses


(3,791)

(3,471)

(6,993)

Operating profit

3,853

3,332

7,216






Other expenses - exceptional items

4

(1,503)

-

(757)

Operating profit after exceptional items

2,350

3,332

6,459






Finance income

5

5

10

Finance costs

(483)

(1,065)

(2,181)

Exceptional items finance costs

4

(582)

-

-

Net finance costs

(1,060)

(1,060)

(2,171)



 

 

 

Profit before tax

1,290

2,272

4,288






Analysed as





Adjusted EBITDA

4,873

4,319

9,229

Share based payments

(37)

-

-

Exceptional items

4

(1,503)

-

(757)

Exceptional finance costs

(582)

-

-

Finance costs

(483)

(1,065)

(2,181)

Finance income

5

5

10

Depreciation

(387)

(471)

(883)

Amortisation


           (596)

           (516)

        (1,130)

Profit before tax

1,290

2,272

4,288

 

Income tax charge


(510)

 

(474)

(971)






Profit attributable to equity holders of the parent


780

1,798

3,317






Statement of Comprehensive Income





 

Profit for the period/ year


780

 

1,798

3,317

Other comprehensive income

-

-

-



 

 

 

Total comprehensive profit for the period/ year attributable

to owners of the parent

780

 

1,798

3,317

 

Profit per share (basic and diluted)





Basic profit per ordinary share (pence)

5

0.73

1.80

3.32

Diluted profit per ordinary share (pence)

5

0.73

1.80

3.32






 

 

 

 

 

 

 

Condensed Consolidated Balance Sheet

 

As at 30 June 2017

 



Unaudited

Unaudited

Audited




30

30

31 December




June

2017

June

2016

2016

 




£000

£000

£000













Non-current assets






Goodwill



15,948

15,948

15,948

Other intangible assets



9,664

9,829

9,402

Property, plant and equipment


 

2,064

1,954

1,835




 

27,676

27,731

27,185




 




Current assets



 




Trade and other receivables



 

7,440

5,814

6,073

Cash and cash equivalents


 

 

3,390

2,332

4,713



 

 

10,830

8,146

10,786



 

 




Current liabilities


 

 




Trade and other payables


 

 

(3,188)

(2,368)

(3,283)

Borrowings


 

 

-

(1,286)

(1,362)

Derivative financial instruments


 

 

(29)

(67)

(52)



 

 

(3,217)

(3,721)

(4,697)



 

 




Non-current Liabilities


 

 




Borrowings and other financial liabilities


 

 

(11,876)

(25,635)

(25,369)

Deferred tax


 

 

(1,490)

(1,731)

(1,596)



 

 

(13,366)

(27,366)

(26,965)



 

 

 

 

 

Net Assets


 

 

21,923

4,790

6,309



 

 




Equity


 

 




Share capital


 

 

222

146

146

Share premium


 

 

14,721

1,309

1,309

Retained profit


 

 

6,980

3,335

4,854

Total equity


 

 

21,923

4,790

6,309




 




 

 

 

Condensed Consolidated Statement of Changes in Equity

 

As at 30 June 2017

 

 


Share

Capital

Share

premium

Retained

earnings

Total

Equity



£000

£000

£000

£000













At 1 January 2016


146

1,309

1,537

2,991







Profit and total comprehensive income for the period

-

1,798

1,799







At 30 June 2016


146

1,309

3,335

4,790







Profit and total comprehensive income for the period

-

1,519

1,519





At 1 January 2017


146

1,309

4,854

6,309







Cancellation of share premium


-

(1,309)

1,309

-

Shares issued during the year


76

14,924

-

15,000

Share issue costs


-

(203)

-

(203)

Equity settled share based payments

-

-

37

37

Transactions with owners


76

13,412

1,346

14,834



 

 

 

 

Profit and total comprehensive income for the period

-

780

780







At 30 June 2017


222

14,721

6,980

21,923







 

 

 

Condensed Consolidated Cash Flow Statement

 

For the six months ended 30 June 2017

 

Unaudited

Unaudited

Audited


 6 Months ended

30 June

2017

6 Months ended

30 June

2016

12 Months ended 31

 December

2016


£000

£000

£000

Operating activities




Profit before tax

1,290

2,272

4,288

Adjustments for :




Depreciation

387

471

883

Amortisation

596

516

1,130

Share based payments

37

-

-

Finance income

(5)

(5)

(10)

Finance costs

1,065

1,065

2,211





Changes in:




(Increase) in trade and other receivables

(1,367)

(1,481)

(1,740)

(Decrease) / increase in trade and other payables

(529)

67

949

Tax (paid)

(604)

(321)

(924)

Cash inflow from operating activities

870

2,584

6,787





Investing activities




Purchase of property plant and equipment

(616)

(496)

(789)

Purchase of software intangibles

(437)

(251)

(438)

Interest received

5

5

10

Cash outflow from investing activities

(1,048)

(742)

(1,217)





Cash flows from financing activities




Proceeds from share issue

15,000

-

-

Share issue costs

(203)

-

-

Loan finance raised

-

13,600

13,600

Repayment of borrowings

(15,722)

(14,802)

(15,626)

Interest paid

(220)

(393)

(916)

Net cash outflow from financing

(1,145)

(1,595)

(2,942)





Net change in cash and cash equivalents

(1,323)

247

2,628





Movement in net cash




Cash and cash equivalents, beginning of period

4,713

2,085

2,085





(Decrease)/Increase in cash and cash equivalents

(1,323)

247

2,628





Cash and cash equivalents, end of period

3,390

2,332

4,713





 

 

Condensed notes to the accounts

 

1.   General Information

Medica Group PLC ("the Company") is incorporated in England and Wales.  The half-year results and condensed consolidated financial statements for the six months ended 30 June 2017 (the interim financial statements) comprise the results of the company and its subsidiaries (together referred to as the Group).

 

The Directors of Medica Group PLC have assessed the current financial position of the Group, along with future cash flow requirements to determine if the Group has the financial resources to continue as a going concern for a period of at least twelve months from the approval of the interim financial statements.  As a result of this review the Directors of Medica Group PLC have concluded that it is appropriate that Medica Group PLC be considered a going concern. For this reason, they have adopted the going concern basis in preparing the financial statements. The financial statements do not include any adjustments that would result in the going concern basis of preparation being inappropriate.

 

A copy of the statutory accounts for the year ended 31 December 2016 has been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

The interim financial statements for the six months ended 30 June 2017 have been reviewed by Grant Thornton UK LLP but have not been audited.

 

2.   Accounting policies

 

Basis of preparation

The interim financial statements of Medica Group plc are prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting", the recognition and measurement criteria of International Financial Reporting Standards (IFRS) as adopted by the European Union and the disclosure requirements of the Listing Rules.  The interim financial statements do not include all information required for full annual financial statements and should be read in conjunction with the Annual Report and Financial Statements for the year ended 31 December 2016.

 

Significant accounting policies

The accounting policies applied by the Group in this condensed set of consolidated financial statements are consistent with those applied by the Group in its consolidated financial statements for the year ended 31 December 2016. In additional the accounting policies used are consistent with those that the directors intend to use in the Annual Report and Financial Statements for the year ending 31 December 2017.  Taxes on income in the interim period are accrued using the tax rate that would be applicable to the expected total annual earnings.

 

Adoption of new and revised standards

At the date of authorisation of these interim financial statements, certain new standards, amendments and interpretations to existing standards have been published by the IASB and adopted by the EU but are not yet effective, and have not been adopted early by the Group. Management anticipates that all of the relevant pronouncements will be adopted in the Group's accounting policies for the first period beginning after the effective date of the pronouncement. Information on new standards, amendments and interpretations that are expected to be relevant to the Group's financial statements is provided below. Certain other new standards and interpretations have been issued but are not expected to have a material impact on the Group's financial statements.

 

·      IFRS 9 'Financial Instruments', effective 1 January 2018

·      IFRS 15 'Revenue from contracts with customers', effective date 1 January 2018

·      IFRS 16 'Leases', effective date 1 January 2019.

 

These standards are yet to be subject to a detailed review. IFRS 9 will impact both the measurement and disclosure of financial instruments and IFRS 15 may have a limited impact on revenue recognition and related disclosures. IFRS 16 will impact the measurement and disclosure of lease liabilities, and the liabilities shown on the Group's balance sheet.

 

Beyond this, it is not practicable to provide a reasonable estimate of the effect of these standards until a detailed review has been completed. A number of IFRS and IFRIC interpretations are also currently in issue which are not relevant for the Group's activities and which have not therefore been adopted in preparing these financial statements.

 

3.         Segment reporting

 

Management prepare and monitor financial information for the Group's three primary service lines (Routine Cross-Sectional, Routine Plain Film and NightHawk) on a regular basis. This financial information is reviewed and used by the chief operational decisions maker (considered to be the Chief Executive Officer) in managing the operating activities of the Group. IFRS 8 sets out certain thresholds in determining whether reportable operating segments exist, and all of the three primary service lines exceed these thresholds. However, IFRS 8 permits the aggregation of operating segments where these services lines are similar in nature, service delivery processes, types or classes of customers, and regulatory factors. Management consider it is most appropriate to aggregate the three service lines into one teleradiology operating segment due to the similarities in respect of these factors.

 

Medica Group PLC has identified only one geographic area, the UK. As a result of this and there being only one operating segment as described above, no analysis has been provided.

 

No customer accounted for more than 10% of the Group's revenues. 

 

The Group identified four revenue streams, NightHawk, Routine Cross-Sectional, Routine Plain Film and other.  The analysis of revenue by each stream is detailed below.

 







Unaudited

Unaudited

Audited



 6 Months ended

30 June

2017

6 Months ended

30 June

2016

12 Months ended 31

 December

2016






NightHawk


7,683

6,477

13,536

Routine Cross-Sectional


5,830

4,730

10,508

Routine Plain Film


1,813

1,977

3,876

Other


397

251

602



15,723

13,435

28,522

 

 

4.         Exceptional items


Unaudited

Unaudited

Audited



 6 Months ended

30 June

2017

6 Months ended

30 June

2016

12 Months ended 31

 December

2016






Costs incurred in respect of Initial public offering

1,503

-

757

Capitalised debt fees written off


582

-

-



2,085

-

757

 

 

Exceptional items are items that are unusual because of their size and incidence and which the Directors consider should be separately disclosed to enable a full understanding of the Group's results.

 

The above costs were incurred in respect of the company's refinancing and listing on the stock exchange in March 2017.  Although some of the costs are allowable for corporation tax purposes a large proportion of the costs are deemed capital in nature and therefore are not allowable for tax purposes.  The costs of these exceptional items have been financed through the funds raised through the offering and therefore are not expected to have any negative impact upon the cash flow of the group. 

 

 

 

 

5.         Earnings per share

 

Both the basic and diluted profit per share have been calculated using the profit after tax attributable to shareholders of Medica Group PLC as the numerator.  The calculation of the basic profit per share is based on the profit attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year.

 

 

Unaudited

Unaudited

Audited


 6 Months ended

30 June

2017

6 Months ended

30 June

2016

12 Months ended 31

 December

2016


£000

£000

£000





Profit for the year attributable to ordinary shareholders

780

1,798

3,317





Exceptional items

1,503

-

757

Exceptional finance costs

582

-

-

Amortisation of acquired intangibles

435

435

870

Refinance costs

-

-

39

Share based payments

37

-

-


 

 

 

Adjusted profit for the period attributable to ordinary shareholders

3,337

2,233

4,983





Weighted average number of ordinary shares

106,200,125

100,000,002

100,000,002

Dilutive effect of share options

372,222

-

-

Weighted average number of ordinary shares including dilutive

106,572,347

100,000,002

100,000,002





Basic profit per ordinary share (pence)

0.73

1.80

3.32

Diluted profit per ordinary share (pence)

0.73

1.80

3.32

Adjusted basic profit per ordinary share (pence)

3.14

2.23

4.98

Adjusted diluted basic profit per ordinary share (pence)

3.13

2.23

4.98

 

 

On 15th March 2017 the subdivision of the 1,455,000 ordinary shares of £0.10 each was approved so that each ordinary share of £0.10 each was sub-divided into 50 ordinary shares of 0.2p and by way of a bonus issue the Company allotted 27,250,002 ordinary shares of 0.2p each at nominal value to its existing shareholders pro rata to their existing shareholdings.  The weighted average number of ordinary shares after these transactions amounted to 100,000,002 and in accordance with IAS33 the earnings per share calculations have been retrospectively adjusted for the period ended 30 June 2016 and year ended 31 December 2016.

 

 

 

 

 

6.         Reconciliation of Non-IFRS Financial KPIs

6 Months

6 Months

12 Months


 ended 30

June

 2017

 ended 30

June

 2016

ended 31

 December

2016

Reconciliation of Adjusted Operating Profit

£

£

£

 

Operating profit

3,853

 

3,332

7,216

Adjustments for :




Amortisation of acquired intangibles

435

435

870

Equity settled share based payments

37

-

-

Refinance costs

-

-

39

Adjusted Operating profit

4,325

3,767

8,125





Adjusted Operating profit margin

27.5%

28.0%

28.5%





Reconciliation of Adjusted Profit Before Tax




 

Profit for the year

780

 

1,798

3,317

Adjustments for :




Amortisation of acquired intangibles

435

435

870

Exceptional items

1,503

-

757

Exceptional finance costs

582

-

-

Share based payments

37

-

-

Refinance costs

-

-

39

Adjusted profit after tax

3,337

2,233

4,983





Income tax charge

510

474

971

Adjusted Profit before Tax

3,847

2,707

5,954

Reconciliation of Adjusted EBITDA cash conversion percentage




 

Cash inflow from operating activities

870

 

2,584

6,787

Adjustments for :




Tax paid

604

321

924

Exceptional items

1,503

-

757


2,977

2,905

8,468





Adjusted EBITDA

4,873

4,319

9,229

 

Conversion rate

61%

 

67%

92%

 

 

Reconciliation of Net debt




 

Cash and equivalents

3,390

 

2,332

4,713

Borrowings due within one year

-

(1,286)

(1,362)

Borrowings due after one year

(11,876)

(25,635)

(25,369)

 

Net Debt

(8,486)

(24,589)

(22,018)

 

 

 

 

7.         Related party Transactions

 

On 21 March 2017 payment was made to CBPE Nominees Limited, the Group's ultimate controlling party immediately before admission to the London Stock exchange, in the sum of £6,945,897 to repay the loan notes in full.  Interest charges of £178,000 have been recognised in the consolidated statement of comprehensive income. 

 

Included in administrative costs are £21,000 (2016: £21,000) in respect of fees payable to CBPE Nominees Limited for the services of the Investor Director to the Group.

 

 

 

 

Statement of Directors' Responsibilities

(a)  The interim condensed consolidated financial information has been prepared in accordance with IAS 34 as adopted by the European Union; and

 

(b)  The Interim Report includes a fair view of the information as required by:

 

·      DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an indication of important events that have occurred during the first half of 2017 and their impact on the interim condensed consolidated financial information; and a description of the principal risks and uncertainties for the remaining second half of the year; and

 

·      DTR4.2.8R of the Disclosure Guidance and Transparency Rules, being related party transactions that have taken place in the first half of 2017 and any material changes in the related party transactions described in the last Annual Report.

 

Independent review report to the members of Medica Group plc

 

Introduction

Directors' responsibilities

Our responsibility

 

Scope of review

Conclusion


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR SFMFMIFWSESU

Companies

Medica Group (MGP)
UK 100
FTSE quotes by TradingView

Latest directors dealings

All directors dealings today