FOR IMMEDIATE RELEASE 9 JUNE 2015
SANDERSON GROUP PLC
Interim Results for the six months to 31 March 2015
"Continued progress, improved sales order intake and a very strong order book; interim dividend up 12.5%
Appointment of Ian Newcombe as Chief Executive Officer"
Sanderson Group plc ('Sanderson' or 'the Group'), the software and IT services business specialising in multi-channel retail and manufacturing markets in the UK and Ireland, announces its interim results for the six month period to 31 March 2015.
Commenting on the results, Chairman, Christopher Winn, said:
"The Group has made further progress during the period with revenue increasing to £9.09 million (2014: £7.94 million) and operating profit rising to £1.37 million (2014: £1.21 million). Pre-contracted licence and ongoing support services recurring revenue grew to £4.76 million (2014: £4.41 million) representing 52% of total revenue in the period. Gross margin has been maintained at a robust 85% (2014: 87%), reflecting our continuing emphasis on the supply of Sanderson 'owned' proprietary software and services. The Group's order book at the period end was very strong and stood at £2.84 million (2014: £2.47 million).
"I am also very pleased to announce that Ian Newcombe, who has made a major contribution to the formulation of the Group's strategy and who has personally driven the development of the multi-channel business has been appointed as Group Chief Executive with immediate effect".
Highlights - Financial
§ |
Revenue increased to £9.09 million (2014: £7.94 million). |
§ |
Pre-contracted recurring revenues of £4.76 million (2014: £4.41 million), representing approximately 52% of total revenue. |
§ |
Multi-channel retail division revenue and operating profits* increased to £5.96 million (2014: £4.71 million) and £1.01 million (2014: £0.85 million) respectively; increased levels of business from new customers and trend towards bigger orders from existing customers; |
§ |
Manufacturing division revenue and operating profits* of £3.14 million (2014: £3.23 million) and £0.36 million (2014: £0.37 million) respectively. |
§ |
Operating profit* increased 13% to £1.37 million (2014: £1.21 million). |
§ |
Profit before tax of £0.91 million (2014: £0.78 million). |
§ |
Basic earnings per share of 1.5 pence (2014: 1.4 pence). |
§ |
Net cash at period-end of £3.95 million (2014: £5.07 million) after acquisition related cash consideration payments of £1.8 million. |
§ |
Interim dividend up 12.5% to 0.9 pence per share (2014: 0.8 pence; 2013: 0.65 pence). |
Highlights - Operational
§ |
Strong trading momentum maintained, complemented by increased levels of new business |
§ |
Very strong order book of £2.84 million at period end (2014: £2.47 million) |
§ |
Five new multi-channel retail customers during period, including Anzac Wines & Spirits; number of large orders from existing customers including Superdry; eight new customers added by manufacturing including Nutrifresh; several large projects with existing customers including Cook Trading. |
§ |
Continued investment in proprietary solutions using mobile technologies. |
§ |
Appointment today of Ian Newcombe as Group CEO. |
* Operating profit is stated before amortisation of acquisition-related intangibles, share-based payment charges and acquisition-related costs
On current trading and prospects, Mr Winn, added:
"Whilst the Group will continue to invest across all of its businesses, particular emphasis will be placed on further developing the range of solutions for mobile and ecommerce businesses, for the food and drink processing sector and for entry level systems in the manufacturing division. Mobile solutions continue to be developed across all of the Group's target markets. To augment organic growth, selective acquisition opportunities will continue to be considered. However, in the current year, management intends to focus on delivering another set of "on target" trading results.
The general economic environment continues to show signs of improvement, though sales cycles remain protracted. The Board remains cautious in its approach but a strong order book and healthy balance sheet together with a long list of sales prospects, provides the Board with a good level of confidence that the Group will continue to make further progress and deliver trading results in line with market expectations for the current year ending 30 September 2015."
Enquiries: |
|
Christopher Winn, Chairman |
Telephone: 0333 123 1400 |
Ian Newcombe, Group Chief Executive |
|
Adrian Frost, Finance Director |
|
|
|
|
|
Paul Vann, Walbrook PR Limited |
Telephone: 0117 985 8989 |
|
or 07768 807631 |
|
|
Mark Taylor, Charles Stanley Securities |
Telephone: 020 7149 6000 |
(Nominated Advisor) |
|
SANDERSON GROUP PLC
Interim Results for the six months to 31 March 2015
chairman's statement
Sanderson Group plc ('Sanderson' or 'the Group'), the software and IT services business specialising in multi-channel retail and manufacturing markets in the UK and Ireland, announces its interim results for the six month period ended 31 March 2015 ('the period').
Results
The Group has made further progress during the period with revenue increasing to £9.09 million (2014: £7.94 million) and operating profit rising to £1.37 million (2014: £1.21 million). Pre-contracted licence and ongoing support services recurring revenue grew to £4.76 million (2014: £4.41 million) representing 52% of total revenue in the period. Gross margin has been maintained at a robust 85% (2014: 87%), reflecting our continuing emphasis on the supply of Sanderson 'owned' proprietary software and services. The Group's order book at the period end was very strong and stood at £2.84 million (2014: £2.47 million).
The Sanderson Board remains committed to pursuing a growth strategy based upon a conservative financing policy, the cornerstone of which is a strong balance sheet. The Group has an established history of converting substantially all of its profit to cash. During the period, the collection of a number of sales ledger balances slipped beyond the period end, with a total of £435,000 being received in the first week of April. At 31 March 2015, after the payment of £1.80 million consideration and deferred consideration in respect of acquired businesses, the Group's net cash balance was £3.95 million (2014: £5.07 million).
Dividend
The Board is also committed to maintaining a progressive dividend policy and is pleased to declare an increase of 12.5% in the level of the interim dividend to 0.90 pence per share (2014: 0.80 pence). The dividend will be paid on 14 August 2015 to shareholders on the register at the close of business on 17 July 2015.
Acquisition of Warehouse Management Software provider, Proteus
On 5 December 2014, the Group acquired a supplier of warehouse management solutions, Proteus Software Limited ('Proteus'), for an initial cash consideration of £1.40 million. Up to a further £0.5 million is payable in March 2016, based upon the trading performance of Proteus in the twelve months following acquisition. Proteus solutions, which complement the Group's own products, services and customers are used by businesses operating in the areas of third party logistics, warehouse management and supply chain distribution.
Business review
The primary target market for Sanderson products and services is generally small and medium sized businesses whose current business outlook we would describe as 'cautiously optimistic'. At the core of the Group's well-developed business model is a strategy to foster long-term customer relationships resulting in a high proportion of sales arising from pre-contracted recurring revenue. Sanderson software is licensed to customers on a 'right to use' basis and these licence revenues are supplemented by support, implementation and project management services provided by Group staff.
The Group's solutions are developed and marketed to provide customers with 'value for money' IT systems which offer tangible business benefits. These solutions typically enable customers to increase sales and revenue whilst also achieving additional efficiencies by making and maintaining cost savings, often within twelve months of implementation. The Group has continued to invest in both the development of software products and services, as well as in sales and marketing. Particular emphasis has been placed on the Group businesses specialising in the UK food and drink processing sector ('food and drink') and more especially in the development of mobile commerce solutions which enable retailers to capitalise on the huge growth in the widespread adoption of smartphones and tablets and to exploit mobile as a sales channel integrated with existing business systems.
Reflecting prior and continuing investment in the Group's sales and marketing capacity and capability, Sanderson achieved an improved intake of sales orders in the period of £4.94 million compared with £4.27 million last year. Thirteen new customers being gained (2014: twelve).
Review of multi-channel retail
Sanderson provides comprehensive IT solutions to businesses operating in the ecommerce, mobile commerce, wholesale distribution, cash and carry and retail sectors of the UK. Mobile enablement and deployment continues to be a key business driver in this sector with increasing levels of business activity. The wholesale distribution and cash and carry market has been a slower area of business during the period for the Group but prospects for the second half year are good, driven by the release in February 2015 of our latest enhanced version of software. Proteus has made a steady start to being part of Sanderson and has helped to further expand the Group's presence in the areas of warehousing, logistics and supply chain. A number of internal 'joint' sales opportunities are being developed.
Five new customers were gained during the period, including Anzac Wines & Spirits, Lavitta, Quba & Co and Matthew Algie. This compares with seven in the comparative period of 2014. The multi-channel retail division has continued to also gain a number of large orders from existing customers including JD Sports, Kingstown Associates, Healthspan and Superdry.
Divisional revenue was £5.96 million (2014: £4.71 million) and operating profit rose by just under 20% to £1.01 million (2014: £0.85 million). The period end order book was very strong at £1.80 million (2014: £1.19 million) and with good sales prospects, the multi-channel retail business is well-positioned to achieve its increased trading targets for the current financial year ending 30 September 2015.
Review of manufacturing
Businesses in the engineering, plastics, aerospace, electronics, print ('general manufacturing') and food and drink processing sectors represent the main areas of specialisation for Sanderson in manufacturing markets. Sanderson continues to invest in product development and in its sales and marketing capability for its food and drink business. Traceability of products and ingredients through the food manufacturing and supply chain is a strong feature of the Sanderson food and drink solution - a key requirement for businesses operating in the food and drink industry. Although, the overall divisional trading performance was flat as compared with the comparative period of 2014, the Sanderson general manufacturing business improved its trading performance compared with the first half of 2014 and this improvement is expected to continue into the second half of the current year. The Group's food and drink business experienced some delays in the receipt of expected sales orders.
Eight new customers were gained during the period, including Simtom Food Products, Summit Chairs, St Marcus Fine Foods, Wine Bottling Solutions and NutriFresh. This compares with five new customers in the comparative period of 2014. Large projects with existing customers included Magnadata, Cook Trading, Food Partners and Freddy Hirsch.
The Group has had some success with its entry level Unity ERP ('Enterprise Resource Planning) product which is aimed at smaller and emerging businesses and over the coming months we expect to further develop our software and to launch new products, including further cloud-based solutions, into our target manufacturing markets.
Revenue for the period was £3.14 million (2014: £3.23 million) and operating profit was £365,000 (2014: £367,000). Recurring revenue represents over 61% of total divisional revenue and covers over three-quarters of divisional overheads. The order book is £1.04 million (2014: £1.28 million) and together with a strong sales prospect list, should ensure that the manufacturing division achieves another improved trading result for the full year ending 30 September 2015.
Management and staff
I am pleased to announce that Ian Newcombe, who has made a major contribution to the formulation of the Group's strategy and who has personally driven the development of the multi-channel business, has been appointed as Group Chief Executive with immediate effect. The Sanderson executive plc team comprises myself as Executive Chairman, Ian Newcombe as Group Chief Executive, and Adrian Frost as Group Finance Director.
The Board of Sanderson Group plc has been further strengthened by the appointment of David Gutteridge, as a non-executive director. David has considerable business experience including with Financial Objects plc, Cyan Holdings plc and Sanderson Group plc as a non-executive director between IPO in 2004 up until 2012. David was Chairman of Tinglobal Limited until May 2014, when he led a successful trade sale to Singapore Listed, Declout Plc.
Sanderson now employs 223 staff with a high level of experience and specialist expertise in the market sectors which the Group addresses. On behalf of the Board, I would again like to thank everyone for their hard work, support, dedication and contribution to the ongoing development of the Group.
Strategy
The strategy of the Board is to achieve sustained growth by further building and developing the Sanderson businesses operating within the multi-channel retail and manufacturing target markets. Whilst the Group will continue to invest across all of its businesses, particular emphasis will be placed on further developing the range of solutions for mobile and ecommerce businesses, for the food and drink processing sector and for entry level systems in the manufacturing division. Mobile solutions continue to be developed across all of the Group's target markets.
In order to augment organic growth, selective acquisition opportunities will continue to be considered. However, in the current year, management intends to focus on delivering another set of 'on target' trading results.
Outlook
The general economic environment continues to show signs of improvement, though sales cycles remain protracted. The Board remains cautious in its approach but a strong order book and healthy balance sheet together with a long list of sales prospects, provides the Board with a good level of confidence that the Group will continue to make further progress and deliver trading results in line with market expectations for the current year ending 30 September 2015.
Christopher Winn
Chairman
9 June 2015
CONSOLIDATED INCOME STATEMENT
|
Note |
Unaudited six months to 31/03/15 £000 |
Unaudited six months to 31/03/14 £000 |
Audited year to 30/09/14 £000 |
|
|
|
|
|
Revenue |
2 |
9,090 |
7,940 |
16,411 |
Cost of sales |
|
(1,388) |
(1,028) |
(2,483) |
Gross profit |
|
7,702 |
6,912 |
13,928 |
|
|
|
|
|
Other operating expenses |
|
(6,696) |
(6,061) |
(11,880) |
Results from operating activities |
2 |
1,006 |
851 |
2,048 |
|
|
|
|
|
|
|
|
|
|
Results from operating activities before adjustments in respect of the following: |
2 |
1,374 |
1,215 |
2,839 |
Amortisation of acquisition-related intangibles |
|
(236) |
(172) |
(387) |
Acquisition related costs |
|
(87) |
(157) |
(303) |
Share-based payment charges |
|
(45) |
(35) |
(101) |
Results from operating activities
|
2 |
1,006 |
851 |
2,048 |
|
|
|
|
|
Net finance expense |
|
(101) |
(72) |
(132) |
Profit before taxation |
|
905 |
779 |
1,916 |
Taxation |
|
(71) |
(59) |
(318) |
Profit for the period attributable to equity holders of the parent |
|
834 |
720 |
1,598 |
Earnings per share
From profit attributable to the owners of the parent undertaking during the period |
|
|
|
|
Basic earnings per share |
4 |
1.5p |
1.4p |
3.1p |
Diluted earnings per share |
4 |
1.5p |
1.3p |
2.9p |
|
|
|
|
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
|
Unaudited six months to 31/03/15 £000 |
Unaudited six months to 31/03/14 £000 |
Audited year to 30/09/14 £000 |
Profit for the period |
|
834 |
720 |
1,598 |
Other comprehensive income/(expense) |
|
|
|
|
Items that will not subsequently be reclassified to profit or loss |
|
|
|
|
Actuarial result on defined benefit pension schemes |
|
- |
- |
(834) |
Income tax relating to components of other comprehensive income |
|
- |
- |
183 |
|
|
- |
- |
(651) |
|
|
|
|
|
Items that will subsequently be reclassified to profit or loss |
|
|
|
|
Change in the fair value of available for sale financial asset |
|
(22) |
42 |
17 |
Foreign exchange translation differences |
|
(6) |
- |
23 |
|
|
|
|
|
Total comprehensive income for the period |
|
806 |
762 |
987 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
Unaudited as at £000 |
Unaudited as at £000 |
Audited as at £000 |
Non-current assets |
|
|
|
|
Intangible assets |
|
30,573 |
28,160 |
28,514 |
Property, plant & equipment |
|
359 |
325 |
294 |
Deferred tax asset |
|
1,048 |
1,221 |
1,145 |
|
|
31,980 |
29,706 |
29,953 |
Current assets |
|
|
|
|
Inventories |
|
27 |
5 |
4 |
Trade and other receivables |
|
5,157 |
4,874 |
4,706 |
Current tax |
|
- |
- |
- |
Other short-term financial assets |
|
200 |
247 |
222 |
Cash and cash equivalents |
|
3,954 |
5,067 |
6,159 |
|
|
9,338 |
10,193 |
11,091 |
Current liabilities |
|
|
|
|
Trade and other payables |
|
(3,431) |
(3,523) |
(3,355) |
Deferred consideration |
|
(860) |
(645) |
(815) |
Current tax liabilities |
|
(39) |
(5) |
(47) |
Deferred income |
|
(4,853) |
(4,427) |
(4,412) |
|
|
(9,183) |
(8,600) |
(8,629) |
|
|
|
|
|
Net current assets |
|
155 |
1,593 |
2,462 |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Deferred tax liabilities |
|
(747) |
(453) |
(581) |
Deferred consideration |
|
(606) |
(1,399) |
(1,213) |
Pension and other employee obligations |
|
(4,600) |
(4,072) |
(4,804) |
|
|
(5,953) |
(5,924) |
(6,598) |
|
|
|
|
|
Net assets |
|
26,182 |
25,375 |
25,817 |
|
|
|
|
|
Equity |
|
|
|
|
Called-up share capital |
|
5,455 |
5,184 |
5,406 |
Share premium |
|
9,015 |
7,699 |
8,809 |
Available for sale reserve |
|
69 |
116 |
91 |
Foreign exchange reserve |
|
(15) |
(32) |
(9) |
Retained earnings |
|
11,658 |
12,408 |
11,520 |
Total equity |
|
26,182 |
25,375 |
25,817 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the six month period to 31 March 2015
|
Share capital£000 |
Share premium£000
|
Other reserves£000
|
Retained earnings£000 |
Totalequity£000
|
At 1 October 2014 |
5,406 |
8,809 |
82 |
11,520 |
25,817 |
Exercise of share options |
49 |
206 |
- |
(150) |
105 |
Dividend paid |
- |
- |
- |
(544) |
(544) |
Settlement of share options |
- |
- |
- |
(47) |
(47) |
Share-based payment charge |
- |
- |
- |
45 |
45 |
Transactions with owners |
49 |
206 |
- |
(696) |
(441) |
Profit for the period |
- |
- |
- |
834 |
834 |
Other comprehensive income: |
|
|
|
|
|
Foreign exchange translation difference |
- |
- |
(6) |
- |
(6) |
Change in market value of short-term financial asset |
- |
- |
(22) |
- |
(22) |
Total comprehensive expense |
- |
- |
(28) |
834 |
806 |
|
|
|
|
|
|
At 31 March 2015 |
5,455 |
9,015 |
54 |
11,658 |
26,182 |
For the six month period to 31 March 2014
|
Share capital£000 |
Share premium£000
|
Otherreserves£000 |
Retainedearnings£000 |
Totalequity£000
|
At 1 October 2013 |
4,380 |
4,302 |
42 |
12,175 |
20,899 |
Shares issued on placing |
636 |
2,864 |
- |
- |
3,500 |
Costs associated with placing |
- |
(180) |
- |
- |
(180) |
Shares issued as consideration |
131 |
619 |
- |
- |
750 |
Exercise of share options |
37 |
94 |
- |
(82) |
49 |
Dividend paid |
- |
- |
- |
(440) |
(440) |
Share-based payment charge |
- |
- |
- |
35 |
35 |
Transactions with owners |
804 |
3,397 |
- |
(487) |
3,714 |
Profit for the period |
- |
- |
- |
720 |
720 |
Other comprehensive income: |
|
|
|
|
|
Change in market value of short-term financial asset |
- |
- |
42 |
- |
42 |
Total comprehensive expense |
- |
- |
42 |
720 |
762 |
|
|
|
|
|
|
At 31 March 2014 |
5,184 |
7,699 |
84 |
12,408 |
25,375 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)
For the year ended 30 September 2014
|
Share capital£000 |
Share premium£000
|
Otherreserves£000 |
Retained earnings£000 |
Totalequity£000
|
At 1 October 2013 |
4,380 |
4,302 |
42 |
12,175 |
20,899 |
Exercise of share options |
258 |
1,206 |
- |
(830) |
634 |
Issue of shares |
768 |
3,482 |
- |
- |
4,250 |
Costs incurred in respect of share issue |
- |
(181) |
- |
- |
(181) |
Dividend paid |
- |
- |
- |
(873) |
(873) |
Share-based payment charge |
- |
- |
- |
101 |
101 |
Transactions with owners |
1,026 |
4,507 |
- |
(1,602) |
3,931 |
Profit for the year |
- |
- |
- |
1,598 |
1,598 |
Other comprehensive income: |
|
|
|
|
|
Remeasurement of net defined benefit liability |
- |
- |
- |
(834) |
(834) |
Deferred tax on above |
- |
- |
- |
183 |
183 |
Foreign exchange translation differences |
- |
- |
23 |
- |
23 |
Change in fair value of available for sale financial asset |
- |
- |
17 |
- |
17 |
Total comprehensive expense |
- |
- |
40 |
947 |
987 |
|
|
|
|
|
|
At 30 September 2014 |
5,406 |
8,809 |
82 |
11,520 |
25,817 |
CONSOLIDATED STATEMENT OF CASH FLOWS
|
Note |
Unaudited six months to 31/03/15 £000 |
Unaudited six months to 31/03/14 £000 |
Audited year to 30/09/14 £000 |
|
|
|
|
|
Profit for the period |
|
834 |
720 |
1,598 |
Adjustments for: |
|
|
|
|
Depreciation and amortisation |
|
490 |
326 |
765 |
Share-based payment charges |
|
45 |
35 |
101 |
Net finance expense |
|
101 |
72 |
132 |
Income tax expense |
|
71 |
59 |
318 |
Operating cash flow from continuing operations before working capital movements |
|
1,541 |
1,212 |
2,914 |
Movement in working capital |
|
(792) |
(204) |
(224) |
Cash generated by continuing operations |
|
749 |
1,008 |
2,690 |
Interest paid |
|
- |
- |
(2) |
Payments to defined benefit pension scheme |
|
(300) |
(180) |
(360) |
Net cash from operating activities |
|
449 |
828 |
2,328 |
|
|
|
|
|
Investing activities |
|
|
|
|
Purchases of property, plant & equipment |
|
(101) |
(66) |
(113) |
Acquisition of subsidiary, net of cash acquired |
|
(948) |
(2,046) |
(2,046) |
Deferred consideration paid |
|
(845) |
(50) |
(100) |
Dividend received |
|
- |
- |
15 |
Bank interest received |
|
12 |
- |
13 |
Expenditure on product development |
|
(286) |
(190) |
(680) |
Net cash received used in investing activities |
|
(2,168) |
(2,352) |
(2,911) |
|
|
|
|
|
Financing activities |
|
|
|
|
Equity dividends paid |
5 |
(544) |
(440) |
(873) |
Issue of shares, net of costs |
|
105 |
3,369 |
3,953 |
Settlement of share options |
|
(47) |
- |
- |
Net cash (used in)/arising from financing activities |
|
(486) |
2,929 |
3,080 |
|
|
|
|
|
(Decrease)/increase in cash and cash equivalents |
|
(2,205) |
1,405 |
2,497 |
Cash and cash equivalents at start of the period |
|
6,159 |
3,662 |
3,662 |
Cash and cash equivalents at end of the period |
|
3,954 |
5,067 |
6,159 |
NOTES TO THE INTERIM RESULTS
1. Basis of preparation
The Group's interim results for the six month period ended 31 March 2015 are prepared in accordance with the Group's accounting policies which are based on the recognition and measurement principles of International Financial Reporting Standards ('IFRS') as adopted by the EU and effective, or expected to be adopted and effective, at 30 September 2015. As permitted, this interim report has been prepared in accordance with the AIM rules and not in accordance with IAS34 'Interim financial reporting'.
These interim results do not constitute full statutory accounts within the meaning of section 434(5) of the Companies Act 2006 and are unaudited. The unaudited interim financial statements were approved by the Board of Directors on 8 June 2015.
The consolidated financial statements are prepared under the historical cost convention as modified to include the revaluation of financial instruments. The statutory accounts for the year ended 30 September 2014, which were prepared under IFRS, have been filed with the Registrar of Companies. These statutory accounts carried an unqualified Auditors' Report and did not contain a statement under either Section 498(2) or (3) of the Companies Act 2006.
2. Segmental reporting
The Group is managed as two separate divisions, manufacturing and multi-channel retail. Substantially all revenue is generated within the UK.
|
Manufacturing |
Multi-channel retail |
Total |
||||||
|
Six months 31/03/15 |
Six months 31/03/14 £000 |
Year Ended 30/09/14 £000 |
Six months 31/03/15 £000 |
Six months 31/03/14 £000 |
Year Ended 30/09/14 £000 |
Six months 31/03/15 £000 |
Six months 31/03/14 £000 |
Year Ended 30/09/14 £000 |
Revenue |
3,135 |
3,227 |
6,736 |
5,955 |
4,713 |
9,675 |
9,090 |
7,940 |
16,411 |
|
|
|
|
|
|
|
|
|
|
Operating profit before adjustments* |
365 |
367 |
952 |
1,009 |
848 |
1,887 |
1,374 |
1,215 |
2,839 |
Amortisation |
(27) |
(26) |
(53) |
(209) |
(146) |
(334) |
(236) |
(172) |
(387) |
Share-based payment |
(4) |
(2) |
(22) |
(41) |
(33) |
(79) |
(45) |
(35) |
(101) |
Acquisition- related costs |
- |
- |
- |
(87) |
(157) |
(303) |
(87) |
(157) |
(303) |
Operating profit |
334 |
339 |
877 |
672 |
512 |
1,171 |
1,006 |
851 |
2,048 |
Net finance expense |
|
|
|
|
|
|
(101) |
(72) |
(132) |
Profit before tax; continuing operations |
|
|
905 |
779 |
1,916 |
* Adjustments to operating profit in respect of amortisation of acquisition-related intangibles, share-based payment charges and acquisition-related costs.
3. Acquisition
On 5 December 2014 the Group acquired the entire issued ordinary share capital of Proteus Software Limited for a maximum aggregate consideration of £1.9 million. Cash consideration of £1.40 million was paid at completion with up to a further £500,000 payable by reference to the profitability of the business in the year ending on the anniversary of the acquisition date.
The business provides warehouse management solutions to businesses operating in the areas of third party logistics, warehouse management and supply chain distribution. The business complements the Group's existing operations in these areas, a major reason for the Group completing the acquisition. Following completion of the transaction, the Group controls 100% of the voting rights of Proteus Software Limited.
In the period from acquisition to 31 March 2015 the business contributed revenue of £866,000 and an operating profit of £47,000 before amortisation of acquisition-related intangibles and acquisition-related costs. Had Proteus Software Limited been owned from 1 October 2014 the results of the Group set out in the Income Statement would not have been materially different from those shown.
It is estimated that the acquisition had the following effect on the Group's assets and liabilities at the acquisition date:
|
Pre-acquisition carrying amount |
Fair value adjustment |
Recognised value on acquisition |
|
£000 |
£000 |
£000 |
|
|
|
|
Property, plant and equipment |
32 |
- |
32 |
IPR |
390 |
260 |
650 |
Other intangibles assets |
- |
410 |
410 |
Stock |
42 |
- |
42 |
Trade and other receivables |
692 |
(8) |
684 |
Cash and cash equivalents |
452 |
- |
452 |
Deferred income |
(640) |
(144) |
(784) |
Trade and other payables |
(370) |
(394) |
(764) |
Deferred taxation |
- |
(192) |
(192) |
Net identifiable assets and liabilities |
598 |
(68) |
530 |
Goodwill on acquisition |
|
|
1,135 |
|
|
|
1,665 |
|
|
|
|
Cash consideration paid at completion |
|
1,400 |
|
Deferred contingent cash consideration |
|
|
265 |
Net consideration payable |
|
|
1,665 |
Deferred contingent cash consideration is stated at the directors' estimate of the amount payable, based on trading forecasts of the acquired business. The directors have not discounted the deferred consideration as the full amount is payable within twelve months of the reporting date.
Goodwill arising on the acquisition is not tax deductible.
4. Earnings per share
|
Unaudited £000 |
Unaudited £000 |
Audited 30/09/14 £000 |
|
|
|
|
Earnings: |
|
|
|
Result for the year from continuing operations |
834 |
720 |
1,598 |
Amortisation of acquisition-related intangibles |
236 |
172 |
387 |
Share-based payment charges |
45 |
35 |
101 |
Acquisition-related costs |
87 |
157 |
303 |
Adjusted profit for the year from continuing operations |
1,202 |
1,084 |
2,389 |
Number of shares: |
Unaudited No. |
Unaudited No. |
Audited 30/09/14 No. |
|
|
|
|
In issue at the start of the year |
54,063,808 |
43,800,946 |
43,800,946 |
Effect of shares issued in the year |
152,155 |
6,830,766 |
8,057,990 |
Weighted average number of shares at year end |
54,215,963 |
50,631,712 |
51,858,936 |
Effect of share options |
1,465,785 |
2,901,219 |
2,328,723 |
Weighted average number of shares (diluted) |
55,681,748 |
53,532,931 |
54,187,659 |
Earnings per share: |
Unaudited (pence) |
Unaudited (pence) |
Audited 30/09/14 (pence) |
Total attributable to equity holders of the parent undertaking: |
|
|
|
Basic |
1.5 |
1.4 |
3.1 |
Diluted |
1.5 |
1.3 |
2.9 |
Earnings per share, adjusted, from continuing operations: |
|
|
|
Basic |
2.2 |
2.1 |
4.6 |
Diluted |
2.2 |
2.0 |
4.4 |
5. Equity dividends paid
|
|
Unaudited £000 |
Unaudited £000 |
Audited 30/09/14 £000 |
Interim dividend |
|
- |
- |
432 |
Final dividend |
|
544 |
440 |
440 |
Total dividend paid in period |
|
544 |
440 |
872 |
6. Interim report
The Group's interim report will be sent to the Company's shareholders. This report will also be available from the Company's registered office and on the Company's website www.sanderson.com.