Interim Results
Sarantel Group PLC
19 June 2007
19 June 2007
Sarantel Group PLC
INTERIM REsults FOR THE SIX MONTHS ENDED 31 mARCH 2007
Sarantel Group PLC (AIM: SLG.L), the leading manufacturer of revolutionary
filtering antennas for mobile and wireless devices, today announces its
unaudited results for the six months ended 31st March 2007. Highlights are as
follows:
• Turnover of £1.5m (2006: £2.3m)
• Loss before tax of £3.2m (2006: £2.7m)
• Operating costs reduced by approximately £1.7m following restructuring
• Inventories reduced by £0.8m
• Three million Sarantel antennas shipped since the company's inception
• Cash balances of £2.5m at end March (of which £0.9m is in a blocked
account) (2006: £8.4m)
• Cash balances of £1.6m at end May (of which £0.8m is in a blocked account)
• Conditional placing to raise £2.1m (gross) announced on 6 June 2007.
David Wither, Chief Executive Officer, said:
'We secured 15 GPS design wins during the period and negotiated a large shipment
of antennas to XM Satellite Radio. We continue to pursue design wins in the
high- volume GPS PND market and are receiving very positive feedback from
customers or potential customers who are developing hand portable GPS products.
We believe that the market trend towards hand portability will favour the unique
properties of our antenna.
'We are pleased that our main investors have agreed to invest an additional
£2.1m (subject to shareholder approval) in the business as it demonstrates their
confidence in Sarantel and its technology.
'In order to ensure that we are well positioned to capitalise on the future
high-volume market, the board will diversify the business by seeking other
near-term sources of revenue, while taking action to reduce the ongoing cost
base.
'We remain convinced that our technology advantage is significant and that the
longer-term market trend towards small hand-portable GPS products will provide
the company with a sustainable position in the high-volume GPS market.'
For further information please contact:
Sarantel Group PLC 01933 670560
Geoff Shingles, Chairman www.sarantel.com
David Wither, CEO
College Hill Associates Ltd 0207 457 2020
Carl Franklin
Ben Way
Ambrian Partners 0207 776 6400
Tim Goodman
Pictures are available for the media to view and download from www.vismedia.co.uk
Notes to Editors:
About Sarantel
Sarantel is a leader in the design of high-performance miniature antennas for
portable wireless applications including hand-held navigation, satellite radio
and laptop computers.
Sarantel's revolutionary ceramic filtering antennas offer dramatically improved
performance over existing antenna designs, resulting in a clearer signal, better
range and a 90 per cent reduction in the amount of signal radiation absorbed by
the body.
Because of their smaller size and higher capabilities, Sarantel's antennas
enable manufacturers to create innovative high-volume consumer products
incorporating technologies such as GPS, Wi-Fi, WiMax, 3G, GPRS, Satellite Radio
and Bluetooth.
More information about the company is available at www.sarantel.com
Chief Executive's Statement
Trading Results
Turnover for the six months to 31st March 2007 amounted to £1.5m (2006: £2.3m).
Material cost as a percentage of sales was high due to a number of factors. We
offered a discount to XM in order to clear the satellite radio inventory, we
incurred higher costs in the initial production runs for our new GPS antenna and
finally we expensed the attributable overheads of the antennas sold out of
inventory during the period. Taking these into account, the profitability of our
core GPS sales were in line with management's expectations and the company's
longer-term profitability objective.
As announced on 5 October 2006, the company undertook a restructuring of its
organisation, which was completed by the end of November. Overall, operating
charges were reduced by £1.7m (before exceptional costs) compared to the second
half of 2006. Staff costs reduced by £0.7m compared to the second half of 2006.
As disclosed further under 'Accounting Policies' the adoption of Financial
Reporting Standard 20 (FRS 20) share-based payment resulted in an increase in
costs of £0.1m.
Operating losses were £3.3m (2006: £2.8m) showing a reduction of £0.3m (before
exceptional items) compared to the second half of 2006.
Loss before tax were £3.2m (2006: £2.7m) representing an improvement of £0.3m
(before exceptional items) compared to the second half of 2006.
Inventories reduced by 47% to £0.9m mainly as a result of the shipment of XM
satellite radio antennas by the half year end.
Capital expenditure amounted to £0.5m and consisted of £0.3m of small plant
additions and final stage payments for capacity increases in 2006 and £0.2m of
IP filing and prosecution costs.
Cash balances at the end of March totalled £2.5m (2006: £8.4m) of which
approximately £0.9m was held in a blocked account by HSBC as security deposit
for lease payments. During the first half-year cash was mainly used to fund the
operations and capital expenditure.
Operational Review
During the first six months, we won a total of 15 new GPS designs. These
included 4 new design wins in the GPS tracking segment. The company has more
than 25 design wins in this market segment, which we believe is significant
because it demands robust GPS performance in small, highly integrated,
hand-portable GSM phones. Sarantel has demonstrated repeatedly that our
technology overcomes this challenge. We also successfully negotiated a large
shipment of antennas to XM Satellite Radio, which substantially reduced our
inventory and generated cash.
We believe that the Personal Navigation Devices ('PND') market is continuing to
evolve towards devices that will benefit from our technology. The first
generation of dash-mounted PNDs was never intended for hand portable use. As a
result, these products are relatively large in size and have access to a power
source which enables the GPS chipset to use additional power to mitigate poor
antenna performance.
We anticipate that PND vendors will integrate more functionality into their
devices and will increasingly require these to be hand portable. We believe that
this will drive greater adoption of our technology.
At the same time, the first generation of mobile phones with integrated GPS is
starting to appear on the market but as with other newly introduced features,
this first generation GPS will not provide the level of performance that demands
our technology. As mobile GPS applications develop and the Location Based
Services market matures - in part driven by both commercial and consumer
generated content - we expect the need for our technology to increase.
Overall we remain confident that the major market opportunities for our antenna
technology are still to come. It is, however, very difficult for the company to
predict when these opportunities will materialize. Therefore in order to ensure
that the company remains well positioned to capitalize on future high volume
GPS, we have adjusted the company's immediate strategy. We are working to
diversify sources of near term revenue and are currently in discussions with a
number of potential customers on the development of new antenna products for
satellite phones and other applications. In these segments, customers place a
sufficiently high value on the performance benefits our technology provides and
may be willing to fund development projects. In parallel, the company is taking
steps to further reduce its operational costs.
Manufacturing cost reduction is an area of intense focus for Sarantel and the
material cost of our second generation GPS antenna was 38% lower than the first
generation. We are currently developing our third generation GPS antenna and we
expect to achieve a significant break-through in both material cost and improved
manufacturing processes. We remain confident that our antenna technology will,
with more substantial volume deliveries, be an economically viable alternative
to the incumbent technologies.
Management and Staff
The first half of our financial year 2007 has been challenging and we thank our
employees for their continued perseverance and we want to express our sincere
appreciation and gratitude to all our staff.
In a separate statement released today, we are announcing a streamlining of the
board.
Outlook
It is clear after the first half-year results that our full year sales will not
match that achieved in 2006. However, our discussions with major OEMs confirm
that our technology is becoming increasingly relevant for the hand-portable GPS
market. As this market segment develops we expect to be able to resume sales
growth.
David Wither
Chief Executive Officer
19 June 2007
SARANTEL GROUP PLC
CONSOLIDATED SUMMARISED PROFIT AND LOSS ACCOUNT
For the six months to 31 March 2007
Note 6 months to 31 6 months to 12 months to
March 2007 31 March 2006 30 September 2006
Restated Restated
Unaudited Unaudited Audited
£ £ £
Turnover 1,541,154 2,275,093 4,021,532
Operating costs
Change in stocks of finished goods and work in 267,356 405,591 1,452,526
progress
Raw materials and consumables (1,847,017) (1,537,565) (3,004,319)
Total material cost (1,579,661) (1,131,974) (1,551,793)
Other operating expenses
Other external charges (3,547) (354,910) (527,650)
Staff costs (1,585,862) (1,829,917) (4,139,185)
Other operating charges (1,639,184) (1,793,536) (5,022,122)
Total operating charges (4,808,254) (5,110,337) (11,240,750)
Operating loss before depreciation (2,468,522) (2,101,584) (4,827,591)
Depreciation and other amounts written off
tangible and intangible assets (798,578) (733,660) (2,391,627)
Operating loss (3,267,100) (2,835,244) (7,219,218)
Interest receivable and similar income 28,233 163,740 237,551
Loss on ordinary activities before taxation (3,238,867) (2,671,504) (6,981,667)
Tax on loss on ordinary activities 2 40,000 65,000 168,920
Loss on ordinary activities after taxation (3,198,867) (2,606,504) (6,812,747)
Earnings per share
- basic 3 (5.8)p (4.8)p (12.5p)
The comparative figures for staff costs have been restated to reflect the
adoption of FRS20.
SARANTEL GROUP PLC
CONSOLIDATED SUMMARISED BALANCE SHEET
As at 31 March 2007
As at 31 As at As at
March 2007 31 March 2006 30 September
2006
Restated Restated
Unaudited Unaudited Audited
£ £ £
Fixed assets 5,257,731 6,255,591 5,604,414
Current assets
Stocks 895,415 983,081 1,709,683
Debtors 1,480,057 1,370,627 795,918
Cash at bank and in hand 2,458,621 8,375,522 5,050,123
4,834,093 10,729,230 7,555,724
Creditors: amounts falling due within one year (2,241,066) (1,835,623) (1,969,910)
Net current assets 2,593,027 8,893,607 5,585,814
Total assets less current liabilities 7,850,758 15,149,198 11,190,228
Creditors: amounts falling due after one year (369,226) (540,594) (618,844)
7,481,532 14,608,604 10,571,384
Share capital 5,513,039 5,450,380 5,494,039
Share premium 14,424,857 14,366,489 14,424,857
Other reserve 13,557,551 13,400,540 13,467,536
Profit and loss account (26,013,915) (18,608,805) (22,815,048)
7,481,532 14,608,604 10,571,384
The comparative figures for other reserve and profit and loss account have been
restated to reflect the adoption of FRS20.
SARANTEL GROUP PLC
CONSOLIDATED SUMMARISED CASH FLOW STATEMENT
For the six months to 31 March 2007
Note 6 months to 6 months to 31 12 months to 30
31 March March 2006 September 2006
2007
Unaudited Unaudited Audited
£ £ £
Net cash outflow from operating activities 4 (1,936,875) (3,414,064) (6,244,443)
Returns on investments and servicing of finance 28,233 163,740 237,551
Corporation tax received - - 149,821
Capital expenditure and financial investment (451,895) (1,423,575) (2,748,392)
Net cash outflow before financing (2,360,537) (4,673,899) (8,605,463)
Financing (230,964) (84,991) 521,174
Decrease in cash 5 (2,591,501) (4,758,890) (8,084,289)
SARANTEL GROUP PLC
OTHER PRIMARY STATEMENTS
For the six months to 31 March 2007
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
6 months to 6 months to 12 months to 30
31 March 2007 31 March 2006 September 2006
Unaudited Unaudited Audited
£ £ £
Loss for the period as originally stated (2,595,504) (6,734,747)
Prior year adjustment (11,000) (78,000)
Loss for the period (3,198,867) (2,606,504) (6,812,747)
Issue of shares net of expenses 19,000 119,075 221,098
Share option expense transferred to reserves 90,015 11,000 78,000
Net decrease in shareholders' funds (3,089,852) (2,476,429) (6,513,649)
Opening shareholders' funds 10,571,384 17,085,033 17,085,033
Closing shareholders' funds 7,481,532 14,608,604 10,571,384
SARANTEL GROUP PLC
NOTES TO THE INTERIM REPORT
FOR THE SIX MONTHS TO 31 MARCH 2007
1 BASIS OF PREPARATION
The interim financial statements have been prepared in accordance with
applicable accounting standards and under the historical cost convention.
Accounting Policies
The accounting policies have remained the same as the prior year except for the
adoption of Financial Reporting Standard 20 (FRS 20), Share-Based Payments. In
accordance with the transitional provisions, FRS 20 has been applied to all
grants of equity instruments after 7 November 2002 that were not vested at 1
October 2006.
The Group operates a share option scheme to allow certain employees to acquire
shares in the parent company Sarantel Group PLC. The fair value of options
granted is recognised as an employee expense, with a corresponding increase in
equity, and spread over the period during which the employees become
unconditionally entitled to the options. The fair values are calculated using an
appropriate option pricing model. The profit and loss charge is then adjusted to
reflect expected and actual levels of vesting based on non market performance
related criteria.
The impact of the adoption of FRS 20 on the results for the 6 months to 31 March
2007 was a charge of £90,015 with a corresponding increase in equity in
shareholders' funds. The impact on the prior period figures, which have been
re-stated accordingly, was £11,000 for the 6 months to 31 March 2006 and £78,000
for the year to 30 September 2006.
The interim financial information in this report has neither been audited nor
reviewed by the Company's auditors.
2 TAX ON LOSS ON ORDINARY ACTIVITIES
6 months to 6 months to 12 months to 30
31 March 2007 31 March 2006 September 2006
Unaudited Unaudited Audited
£ £ £
Current tax
UK corporation tax based on the results for 6 months to 40,000 65,000 168,920
31 March 2007
The taxation credit arises in respect of research and development expenditure
and is subject to agreement with the Inland Revenue.
3 EARNINGS PER SHARE
The calculation of the basic earnings per share is based on the earnings
attributable to ordinary shareholders divided by the weighted average number of
shares in issue during the year. Shares held in employee share trusts are
treated as cancelled for the purposes of this calculation.
Reconciliations of the earnings and weighted average number of shares used in
the calculations are set out below.
Basic earnings per share
6 Months to 6 Months to 31 12 Months to
31 March 2007 March 2006 30 Sept 2006
Restated Restated
Unaudited Unaudited Audited
£ £ £
Earnings (3,198,867) (2,606,504) (6,812,747)
Weighted average number of shares 55,019,152 53,856,628 54,331,745
Per share amount pence (5.8)p (4.8)p (12.5)p
4 NET CASH OUTFLOW FROM OPERATING ACTIVITIES
6 months to 6 months to 12 months to 30
31 March 2007 31 March 2006 September 2006
Restated Restated
Unaudited Unaudited Audited
£ £ £
Operating loss (3,267,100) (2,835,244) (7,219,218)
Depreciation 798,578 733,660 2,391,627
Share option expense 90,015 11,000 78,000
Decrease/(increase) in stock 814,268 (856,800) (1,583,402)
(Increase)/decrease in debtors (644,139) (323,972) 269,837
Increase/(decrease) in creditors 271,503 (142,708) (181,288)
Net cash outflow from operating activities (1,936,875) (3,414,064) (6,244,443)
5 RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT
6 months to 6 months to 12 months to 30
31 March 31 March 2006 September 2006
2007 Restated Restated
Unaudited Unaudited Audited
£ £ £
Decrease in cash in the period (2,591,501) (4,758,890) (8,084,289)
Cash outflow in respect of finance leases and HP 249,964 204,066 484,757
New finance leases and HP - (318,026) (784,834)
Change in net funds resulting from cash flows (2,341,537) (4,872,850) (8,384,366)
Net funds at beginning of period 3,938,638 12,323,004 12,323,004
Net funds at end of period 1,597,101 7,450,154 3,938,638
6 ANALYSIS OF CHANGES IN NET FUNDS
At 1 Oct 2006 Cash Flows At 31 March
2007
Net cash: £ £ £
Cash in hand and at bank 5,050,123 (2,591,501) 2,458,622
Debt:
Finance leases and hire purchase agreements (1,111,485) 249,964 (861,521)
Net funds 3,938,638 (2,341,537) 1,597,101
7 PUBLICATION OF NON-STATUTORY ACCOUNTS
The financial information set out in this interim report does not constitute
statutory accounts as defined in section 240 of the Companies Act 1985. The
figures for the year ended 30 September 2006, subject to adjustments resulting
from the adoption of FRS20, have been extracted from the statutory financial
statements which have been filed with the Registrar of Companies. The auditors'
report on those financial statements was unqualified and did not contain a
statement under Section 237(2) of the Companies Act 1985.
This information is provided by RNS
The company news service from the London Stock Exchange