Preliminary Results
Dowlis Corporate Solutions plc
29 March 2007
Date: 29 March 2007
On behalf of: Dowlis Corporate Solutions plc ('Dowlis' or 'the Company')
Embargoed until: 0700hrs
Dowlis Corporate Solutions plc
Preliminary Results 2006
Dowlis Corporate Solutions plc, the marketing, information and logistics
solutions business, today announces its preliminary results for the year ended
31 December 2006.
Operational Highlights:
• Strong performance and successful integration of all businesses acquired
during 2006:
- Envoy Catalogue, a promotional product catalogue
- Ross Promotional Products Ltd, a promotional gift company
- Customer Focus (Software) Ltd (since renamed Industry Software Ltd), a
provider of marketing driven business software for SMEs
- Distinctive Ideas Ltd, a promotional gift company
• Successful launch of PromoServe in Europe January 2007
• Appointment of Barrett Bedrossian as the Group's Finance Director and
Craig Slater as a non-executive director
• Comprehensive review of business undertaken and decision taken to
structure Group under two divisions - Promotional Marketing and Information
& Exhibitions
Financial Highlights:
• Pre tax profits before goodwill amortisation and operating exceptional
items for 12 months to 31 December 2006 of £1.3m (**2005: £1.3m)
• Turnover for 12 months to 31 December 2006 of £18.9m (2005: £19.8m
restated)
• Turnover for the continuing Information & Exhibition businesses up 20%
to £2.29 million (2005: £1.91 million) / Pre tax profits up 153% to £0.51
million (2005: £0.21 million)
• Operational cost savings on like for like basis expected to be in a
region of £0.5m p.a. following review of profitability of promotional
products business
• Balance Sheet almost ungeared, after funding acquisitions
Commenting on the Group's first full financial year as an AIM listed company,
Colin Cooke, Chairman, said:
'2006 was a year of further progress for Dowlis Corporate Solutions. In
particular, the Group has demonstrated its ability to make a number of strategic
acquisitions and to integrate those businesses successfully within the Group.
'There are a number of significant opportunities for the Group to make further
strategically important developments and I am confident that Dowlis is now well
placed to drive organic growth across the Group's Promotional Marketing and
Information & Exhibitions businesses whilst capitalising on synergistic
acquisitions.'
** All references to 2005 are to the proforma results for the 12 months ended
31st December 2005.
Enquiries:
Dowlis Corporate Solutions plc www.dowlis.com
Martin Varley (Chief Executive)/Barrett 0870 224 6677
Bedrossian (Finance Director)
Redleaf Communications 020 7822 0200
Emma Kane/Sanna Lehtinen
Daniel Stewart & Company plc 020 7776 6550
Lindsay Mair / Tom Jenkins
Zeus Capital 0161 831 1512
Alex Clarkson
• Publication quality photographs are available via Redleaf.
Chairman's Statement
2006 was a year of further progress for Dowlis Corporate Solutions. In
particular, the Group has demonstrated its ability to make a number of strategic
acquisitions and to integrate those businesses successfully within the Group.
Structuring the Group for future growth has been a key focus for the Board this
year. During the period under review, the Board took the decision to refocus the
Group's activities to target higher margin activities and to reduce costs
significantly where required. These decisive, short-term actions have created
firm foundations for future growth and have reduced the cost base.
The refocusing of the Group is reflected in the financials for the year and your
Board is confident that the Company is now well positioned to execute the
excellent opportunities that are available.
Turnover and profits
Turnover in the 12 months to 31 December 2006 was £18.9m (**2005: £19.8m
restated) and operating profit before exceptional items and goodwill
amortisation was £1.3m (2005: £1.3m).
Basic earnings per share, before goodwill amortisation and exceptional items for
the 12 months to 31 December 2006, were 2.97p (2005: 3.24p) and, after goodwill
amortisation and one-off costs, 0.90p (2005: 1.13p). The Board does not propose
a dividend in respect of 2006, but plans to review its dividend policy at the
interims later this year.
Corporate activity
It is estimated by PROMOTA that the annual UK market for promotional merchandise
is £1 billion which comprises approximately 3,000 distributors supported by 600
UK based suppliers of a wide range of products and services. Dowlis is pursuing
both an organic and acquisition led strategy within this large, fragmented
market to increase the client base and drive synergies. Against this background,
the Group made the following acquisitions in 2006:
• the business and goodwill of Envoy Catalogue, a promotional product
catalogue
• the entire issued share capital of Ross Promotional Products Ltd
('Ross'), a Glasgow-based promotional gift company
• 80% of Customer Focus (Software) Limited ('Customer Focus or 'CF''), a
provider of marketing driven business software, designed and developed in the UK
for SMEs and the business and certain of the assets of Customer Focus
(Sheffield) Limited
• the entire issued share capital of Distinctive Ideas Limited
All four businesses acquired in the year have continued to perform at or above
expectations set at the time of acquisition.
Cash resources and investment
At the year end the Group had an overdraft of £0.18m (2005: £1.5m net cash).
** All references to 2005 in the Chairman's Statement, Chief Executive and
Finance Director's Review refer to the proforma results for the 12 months ended
31st December 2005.
Strategy
It is the Directors' view that restructuring the Group into two distinct
channels of business will deliver not only a robust platform for growth but also
a lower cost base. Consequently, two distinct divisions have been created -
'Promotional Marketing' and 'Information & Exhibitions'.
Each division will be operated autonomously and the new structure will see the
establishment of two business units, managed by their own operating boards,
which will remove the potential for channel conflict now that both sides of the
business are planning strong growth phases. The Board believes that by
structuring the Group in this way, Dowlis will be better positioned to identify
and deliver opportunities to improve shareholder value.
Promotional Marketing
The operating board leading this business will be chaired by Craig Slater. Our
strategy is to continue the process of managing the business into a growth phase
and to identify suitable acquisitions that fit our 'profile'. We aim to buy a
controlling interest in suitable companies and to structure the deal in such a
way that the existing management are heavily incentivised to increase
sustainable profits over a defined period prior to exercising a 'put' option on
us to acquire the remaining shares. This strategy helps keep management focussed
on delivering growing profits in future years. We expect to make more of these
acquisitions in the coming year.
Information & Exhibitions
Martin Varley, as Group CEO, will chair the operating board leading the
Information & Exhibitions business which includes the Trade Only(tm) publishing
and exhibition operations and the PromoServe software supplier, a leading CRM
and order processing system for the industry in the UK. This team will continue
the tremendous growth achieved in the last few years, and will seek to identify
suitable organic and acquisition based growth opportunities.
Board and employees
In June 2006, two key Board changes were announced - Barrett Bedrossian as the
Group's new Finance Director and Craig Slater as a non-executive director and
chair of Dowlis' Audit Committee. Martin Varley, CEO of Dowlis, worked with both
Craig and Barrett, when they were COO and Commercial Manager respectively at
4imprint Group PLC.
I would like to take this opportunity to thank our shareholders for their
confidence and continued support for the Company and, as importantly, to thank
the Dowlis team for their continued and significant levels of energy and
enthusiasm.
Outlook
There are a number of significant opportunities for the Group to take further
strategic steps and I am confident that we are now well placed to drive organic
growth across the Group's Promotional Marketing and Information & Exhibitions
divisions whilst capitalising on synergistic acquisitions.
Colin Cooke
Chairman
29 March 2007
Chief Executive's Review
The Group has made significant progress towards developing two autonomous
profitable divisions with a clear focus on providing services to a wide network
utilising our systems and processes. A change in mix to become less reliant upon
traditional corporate business towards the higher growth activities such as
information and software is expected to deliver the planned results in future
years.
The following review sets out the performance of the Group's two divisions
during 2006.
1. Promotional Marketing
Promotional Products
Promotional products are used by thousands of companies as a key part of their
wider marketing campaigns. Dowlis is believed to be the UK's second largest
distributor of these products and sources them from around the world. They are
personalised according to the client's brand and art design guidelines and sold
through a combination of direct marketing, corporate programme and traditional
sales channels.
This segment includes the traditional Dowlis Corporate Solutions business,
Bentley Collection Ltd and the newly acquired Ross Promotional Products Ltd and
Distinctive Ideas Ltd.
Dowlis Communications
Dowlis Communications is the Group's design agency based in Manchester, which
provides a range of services covering all aspects of design and marketing,
including print and brochure production, media planning and buying.
2. Information and Exhibitions
Through the implementation of its technological solutions, Dowlis aims to
enhance significantly its customers' experience and, in turn, enable the Group
to automate more of its own processes.
Trade Only (tm) - publishing
Trade Only(tm) is the UK's largest company providing marketing services and
product data for the Promotional Product Industry, with over 4,500 registered
distributor users and all of the leading suppliers providing product content.
Suppliers use the many tools that Trade Only(tm) provides to help efficiently
communicate with distributors through printed catalogues, exhibitions and
roadshows, and electronic media.
Distributors use the printed catalogues, virtual catalogues, web sites and
e-marketing tools to promote their products and services to clients, and
identify suitable products using the www.tradeonly.co.uk research system that
contains detailed data on 15,000 products, and make virtual samples on line in
minutes.
Both suppliers and distributors benefit from using PromoServe, which is the
leading European software specifically developed for the Promotional Product
Industry with functionality that helps manage the complete business process from
CRM to accounting.
Information Services
Information Services - a bespoke, industry specific website that contains
detailed information on over 1,000 products including full details of the
supplier and also detailed product information. Revenue is generated from
suppliers wishing to be featured on the website. The Directors look forward to
further growth of the Trade Only(tm) Information Services business throughout
2007.
AdProducts.com
The AdProducts.com offering, which supplies independent distributors via an
annual catalogue personalised with company details using the in house print
facility, exhibition and website, receives orders from approximately 25 per cent
of the UK's distributors.
Envoy Catalogue
The Envoy Catalogue features promotional merchandise for corporate customers and
is supported by over 60 suppliers with approximately 50,000 catalogues
distributed through 45 regionally separated distributors. Dowlis acquired the
catalogue group in January 2006 and has introduced Dowlis' leading technology
for the efficient management of product databases and order processing software
as well as the Virtual Sample technology for which the Group has exclusive
rights in the UK market.
eCompanyStore
Dowlis has a partnership agreement with eCompanyStore ('eCS'), a US-based online
merchandising company. Under the terms of the two-year agreement, eCS is acting
as the exclusive distributor for Dowlis merchandise in the US and Dowlis is also
offering an exclusive reciprocal distribution arrangement in the UK for eCS
merchandise. The arrangement has been successful in improving response times for
both Dowlis and eCS customers respectively, reducing shipping times and costs
associated with freight and documentation when goods are transported across the
Atlantic.
Logistics Solutions
Developed from the award winning Customer FOCUS Software and Trade Only(tm) web
services, PromoServe is a business management software package. It has been
developed to manage all of the key processes in the promotional products
industry. It is the UK's leading promotional products software package with
over 200 current user sites.
Designed to improve efficiency within a company, the software allows
distributors to raise Picture Quotes with Quality Products quickly and easily,
and at the click of a button convert them into Sales Orders. Purchase Orders can
be raised from Sales Orders, then emailed out.
Its powerful search functionality allows users to find the item they are looking
for quickly, with additional costs of delivery times listed and, displaying all
relevant information in seconds. The Directors are encouraged by increasing
numbers of PromoServe subscriptions.
Trade Only(tm) - Product Supply
Industry Software (formerly Customer Focus Software Limited) is the leading
provider of software by number of users to the UK promotional product industry.
There are three key offerings aimed at the related markets of Print Management,
Office Supplies and Promotional Products, with the software 'sold' on a monthly
fee basis. Users benefit uniquely from a data feed that is provided by Trade
Only(tm) providing detailed information on products, pricing and supplier
details.
The Group's offering is underpinned by its investment in software and
information technology. Its bespoke sales order processing system and product
database was carefully designed to complement the strategy of the Group and it
is expected to provide a competitive advantage over others in the industry.
Conclusion
The acquisitions made since the Group floated on AIM have been fully integrated
and are performing in line with or ahead of our expectations. The fact that the
majority of vendors of these businesses are seeking to take large parts of their
consideration in Dowlis shares is a testament to the fact that they believe they
will be more successful as part of the Group.
We continue to focus our efforts on driving further growth in the higher margin
businesses and on the acquisition of complementary businesses which can be
integrated rapidly to generate increased shareholder value.
The current financial year has started strongly and we look forward to 2007 with
confidence.
Martin Varley
Chief Executive
29 March 2007
Finance Director's Review
The Group has been trading on AIM since November 2005 and presents the results
for its first full year as a quoted company. The comparatives shown within the
profit and loss account include both the results since incorporation on 30 July
2004 as well as the 12 months proforma results to 31st December 2005 which allow
a more meaningful comparison. As explained to shareholders in the Interim
Report, the promotional products business underwent a full review of its
profitability and as a result was restructured in the second half of 2006. The
resulting annual impact on cost savings on a like for like basis is expected to
be in the region of £0.5m. During the year, the Trade Only(tm) business
underwent a strategic review to capitalise on the new segmental structure
leading to the creation of the Adproducts name alongside the existing Trade
Only(tm) business. Both these businesses performed well during the year.
The Group was strengthened further in 2006 with the acquisition of Envoy
Catalogue, Ross Promotional Products Limited, Industry Software Limited
(formerly Customer Focus Software Limited) and Distinctive Ideas Limited with
all four acquisitions subsequently performing above expectation.
Trading results
Turnover for the 12 months to 31 December 2006 was £18.9m (2005: £19.8m
restated). Operating profit before exceptional items and goodwill amortisation
was £1.3m (2005: £1.3m).
The Group is managed through two distinct and largely autonomous segments:
Promotional Marketing and Information & Exhibitions. The former includes the
traditional promotional products business of Dowlis as well as the newly
acquired businesses of Ross Promotional Products and Distinctive Ideas. The
latter supplies some products to Marketing Solutions, hence the internal sales
shown below, but predominantly sells to the large number of smaller distributors
in the sector and includes Trade Only(tm), Adproducts and the newly acquired
businesses of Envoy and Industry Software.
An analysis of turnover and profit by business segment can be seen in note 1 to
the accounts.
Operating exceptional items
Operating exceptional items in the year amounted to £0.71m. This figure
comprised £0.68m for restructuring costs within the Promotional Marketing
segment (of which £0.52m related to staff costs and £0.16m to asset write offs)
and £0.03m within the Information and Exhibitions segment. Although these costs
have been included in administration expenses in the profit and loss account
they have been disclosed separately due to their size and one off nature.
Acquisitions
On 16 January 2006, the Group completed the acquisition of the Envoy Catalogue
business for a maximum consideration of £0.21m (including legal fees). The
initial consideration paid included £0.1m in cash and £0.07m through the issue
of 147,368 ordinary shares. Due to the achievement of certain performance
criteria a further £0.03m will be payable in cash by the end of April 2007. The
post acquisition results for this business are reported under the Information &
Exhibitions segment of the Group.
On 27 February 2006, the Group completed the acquisition of Ross Promotional
Products Limited, the Glasgow based promotional gift company, for a total
consideration of £0.85m (including legal fees). The consideration was paid
£0.73m in cash and £0.1m through the issue of 210,526 ordinary shares. The post
acquisition results of this business are reported under the Promotional
Marketing segment of the Group.
On 3 July 2006, the Group completed the acquisition of 80% of the issued share
capital of Industry Software Limited (formerly known as Customer Focus Software
Limited). This business provides marketing driven business software designed and
developed in the UK for SME's. The consideration paid was £0.17m through the
issue of 344,086 shares. The remaining 20% of Industry Software shares remains
with the former management team, who still have a significant involvement in the
running of the company, and is subject to a put option which may be exercised by
the sellers no earlier than the 5th anniversary of the date of completion and no
later than the 10th anniversary of completion, subject to a maximum deferred
consideration payment of £10m. The post acquisition results of this business are
reported under the Information & Exhibitions segment of the Group.
On 3 October 2006, the Group completed the acquisition of Distinctive Ideas
Limited, a Watford based distributor of promotional products and gifts
predominantly within the media sector, for a total consideration of £0.36m. The
post acquisition results of this business are reported under the Promotional
Marketing segment of the Group.
All four businesses acquired in the year have continued to perform at or above
expectations at the time of acquisition.
Taxation
The tax charge for the 12 months is close to the prevailing tax rate of 30%. On
10 January 2007, the Group received a corporation tax refund of £0.25m relating
to payments made in previous periods. This credit arose as a result of the
crystallization of options exercised by Martin Varley on flotation. This amount
has been included as a corporation tax debtor in the balance sheet for the year
ended 31 December 2006.
Earnings per share
Normalised earnings per share before goodwill amortisation and non-operating
exceptional items for the 12 months to 31 December 2006 are 2.97p (2005: 3.24p).
This is based on a weighted average number of shares of 37,980,283 (2005:
26,884,005). The increase in the weighted average number of shares is
representative of the issue of new shares on flotation. With no share options
outstanding at the end of the year there is no dilutive effect on the earnings
per share figure.
Prior year turnover restatement
An amount of £0.6m has been deducted from prior year turnover and cost of sales.
This relates to additional internal sales for which no adjustment was made in
last years annual report and accounts. There was no related profit impact.
Pensions
The Group operates a defined contribution scheme into which most employees are
invited. The ongoing contribution to these schemes for the year ending 31st
December 2006 was £0.13m (2005: £0.16m). The Group does not operate and has no
obligation to any defined benefit final salary schemes.
Cash flow and investment
The Group began 2006 with a cash surplus of £1.53m and ended with a small
deficit of £0.18m. This was after all four acquisitions were financed through
our increased overdraft facility of £1.5m. £1.37m was used as consideration in
cash in addition to which a further £0.44m cash was paid out on restructuring
costs (net of asset write offs). With treasury policy managed centrally the
Group takes advantage of any cash pooling arrangement available and actively
holds any surplus cash on deposit in order to maximise interest income.
The net cash inflow from operating activities was £0.01m. The total capital
expenditure was £0.71m and relates primarily to plant additions and software
development costs.
Interest cost
Until 7 November 2005, the Group was a net borrower. In 2006 the Group enjoyed
surplus cash balances except where the overdraft facility was used to finance an
acquisition. Net interest expense for the year was £0.02m (2005: £0.13m) with
interest earned in 2006 being £0.03m.
Liability for Puttable financial instruments
Included in the Balance Sheet is an amount of £0.15m being the present value of
deferred consideration for Industry Software Limited. This is based on the value
of a conditional put option to purchase the shares held by the minority
shareholders in Industry Software Limited. This put option, as described further
in note 7 of this preliminary results announcement, is available between 2011
and 2016.
Other financial instruments and foreign exchange risk
Until the flotation, the main financial instrument the Group held was its bank
loan and loan debt, both now repaid. The Group's other financial instruments
comprise cash and liquid resources and other various items such as trade debtors
and trade creditors which arise directly from its operations. The Group has no
overseas assets or liabilities apart from trade related purchases and any
currency rate movements have had little or no material impact.
Carrying values
The Directors have carried out a review of the carrying values of the intangible
and tangible assets and have concluded that as each of those businesses acquired
are performing at or above the level when acquired no change to the carrying
values is necessary.
Accounting standards
As an AIM listed company, the Group is required to adopt International Financial
Reporting Standards (IFRS) in 2007. Our interim results for this year will be
the first set of figures reported under IFRS with 2006 comparatives for the same
period also restated under these standards. We are actively involved in ensuring
that this transition process will be as smooth as possible and do not believe
that the impact of conversion will be significant.
Corporate governance
The Group supports the principles of corporate governance and has sought to
comply where practicable, using the guidance for AIM companies established by
the Quoted Companies Alliance.
Going concern statement
After making enquiries, the directors have a reasonable expectation that the
Group has adequate resources to continue in operational existence for the
foreseeable future. For this reason, they have adopted the going concern basis
in preparing the financial statements.
Barrett Bedrossian
Finance Director
29 March 2007
Consolidated Profit & Loss account
for the year ending 31 December 2006
12m 12m 17m
Dec 06 Dec 05 Dec 05
Notes £'000's £'000's £'000's
unaudited Restated Restated
proforma audited
Turnover - Continuing 2 16,125 19,794 25,621
- Acquisitions 2,733 - -
18,858 19,794 25,621
Cost of Sales (11,712) (12,969) (17,105)
Gross Profit 7,146 6,825 8,516
Administrative expenses (6,855) (5,664) (7,162)
Operating Profit (before exceptional items and goodwill amortisation) 1,291 1,345 1,582
Operating exceptional items 3 (715) - -
Goodwill amortisation (285) (184) (228)
Operating Profit/ (loss) - Continuing (86) 1,161 1,354
- Acquisitions 377 - -
291 1,161 1,354
Non-operating exceptional items - (446) (446)
Profit on ordinary activities before finance charges 291 715 908
Interest receivable 26 17 22
Interest payable and similar charges (16) (130) (170)
Profit on ordinary activities before taxation 301 602 760
Taxation 4 41 (298) (380)
Profit for the financial year/period 342 304 380
Earnings per share
Basic and diluted 5 0.90 1.13 1.43
The comparatives for the 12 months ended 31 December 2005 were prepared for information purposes only.
Consolidated Balance Sheet
as at 31 December 2006
Dec 06 Dec 05
£'000's £'000's
Fixed Assets
Intangible Assets 2,906 1,669
Tangible Assets 926 815
3,832 2,484
Current Assets
Stocks 1,684 1,245
Debtors 5,581 4,918
Cash at bank and in hand - 1,537
7,265 7,700
Creditors: amounts falling due within one year
Bank overdraft 179 -
Trade Creditors 2,545 3,305
Corporation tax 346 207
Other taxes and social security 419 252
Other creditors 126 131
Accruals and deferred income 1,050 701
4,665 4,596
Net Current Assets 2,600 3,104
Total assets less current liabilites 6,432 5,588
Creditors: amounts falling due after more than one year 182 15
Provision for liabilities and charges-deferred tax 83 77
Net Assets 6,167 5,496
Capital and reserves
Called up share capital 153 150
Share premium account 5,293 4,966
Profit and loss account 741 380
Equity shareholders' funds 6,167 5,496
Consolidated Cash Flow Statement
for the year ending 31 December 2006
12m 17m
Dec 06 Dec 05
£000 £000
Net cash inflow from operating activities 1 930
Returns on investment and servicing of finance 10 (148)
Taxation (131) (96)
Capital expenditure
Purchase of fixed assets (716) (660)
Sale of tangible fixed assets 15 14
Net cash outflow for capital expenditure (701) (646)
Acquisitions and disposals (1,206) (1,003)
Cash outflow before financing (2,027) (963)
Financing
Proceeds from issue of share capital 331 4,500
Expenses of share issue taken to share premium - (165)
Repayment of loan notes - (1,200)
Repayment of bank loans - (110)
Repayment of loans acquired - (490)
Repayment of capital elements of hire purchase (20) (35)
contracts
Net cash inflow from financing 311 2,500
(Decrease)/Increase in cash in period (1,716) 1,537
Reconciliation of operating profit to operating cash flows
for the year ending 31 December 2006
12m 17m
Dec 06 Dec 05
£000 £000
Operating profit 291 1,354
Depreciation 265 152
Amortisation 285 228
Loss on sale of fixed assets 148 39
Increase in stocks (395) (188)
(Decrease)/Increase in debtors 129 (480)
(Decrease)/Increase in creditors and provisions (722) 153
Non operating exceptional items - (328)
Net cash inflow from operating activities 1 930
Included within operating profit is £0.44m being cash paid in the year in
relation to operating exceptional items as detailed in note 3.
Notes to the accounts
for the year ending 31 December 2006
1. Basis of Preparation
The financial information set out above does not constitute the Company's
statutory accounts for the year ended 31 December 2006. The Company's
comparative accounting period was a seventeen month period ending on 31 December
2005. Proforma information for the twelve month period ended 31 December 2005
has been provided for the information of shareholders. This statement has been
agreed with the auditors and was approved by the Board on 28 March 2007. The
statutory accounts for the Company for the year ended 31 December 2006 have not
yet been approved, audited or filed.
The accounting policies adopted by the Group in preparing these accounts are
consistent with those applied to its first accounting period ending 31st
December 2005.
2. Turnover and segmental information
The turnover, profit before tax and operating assets relate to the Group's
principal activity of the sale of promotional products, business gifts and
related marketing services.
Turnover and operating profit before goodwill amortisation and exceptional
items, analysed by segment is as follows:
12m 12m 17m
Turnover Dec 2006 Dec 2005 Dec 2005
£m £m £m
Promotional Marketing 16.7 19.1 24.8
Information and Exhibitions 3.0 1.9 2.2
Less internal sales (0.8) (1.2) (1.4)
Total 18.9 19.8 25.6
12m 12m 17m
Operating profit before one-off items and Dec 2006 Dec 2005 Dec 2005
goodwill amortisation
£m £m £m
Promotional Marketing 0.7 1.1 1.4
Information and Exhibitions 0.6 0.2 0.2
Total 1.3 1.3 1.6
Turnover, analysed by destination is predominantly all to United Kingdom
customers.
3. Operating Exceptional items
These costs arose from the restructuring exercise which was completed in the
second half of 2006 and resulted in the reorganisation of the Group into
separately identifiable divisions. The total cost of £0.71m was made up of
£0.55m in staff and redundancy costs of which £0.52m relates to the Promotional
Marketing segment and £0.03m to the Information & Exhibitions segment (as at
31st December 2006 £0.45m of this cost had been paid). The remaining £0.16m
relates to fixed asset write offs within the Promotional Marketing segment.
4. a) Corporation Tax
12m 17m
Dec 06 Dec 05
£000 £000
Analysis of charge
UK corporation tax on profits for the period 202 303
Corporation tax refund in relation to previous (249) -
years (note 4 (c))
Deferred tax
Origination and reversal of timing differences 6 77
Tax (credit) on profit on ordinary activities (41) 380
b) Factors affecting current tax charge
The tax charge on the profit on ordinary activities for the year is higher than
the standard rate of corporation tax in the UK of 30%. The differences are
reconciled below:
12m 17m
Dec-06 Dec-05
£000 £000
Profit on ordinary activities before taxation 301 760
UK Corporation tax at 30% 90 228
Effect of goodwill amortisation 68 55
Expenses not deductible for tax purposes 5 92
Depreciation in excess of capital allowances 22 (36)
Other timing differences (5) 13
Adjustment in respect to previous years 22 -
Utilisation of tax losses - (35)
Adjustment in respect of small companies rate - (14)
Total current tax (note 4(a)) 202 303
c) Corporation tax refund
An amount of £0.25m corporation tax was received on 10 January 2007. This credit
arose as a result of the crystallization of options exercised by Martin Varley
on flotation. This amount has been included as a corporation tax debtor in the
balance sheet for the year ended 31 December 2006.
5. Earnings per share
12m 12m 17m
Dec 06 Dec 05 Dec 05
£000 £000 £000
Basic and diluted earnings 341 304 380
Adjustment for amortisation of goodwill 285 184 228
Adjusted profit for earnings before amortisation of 626 488 608
goodwill
Adjustment for operating/ non-operating exceptional 715 446 446
items
Tax on exceptional items (214) (62) (62)
Adjusted profit for earnings before amortisation of 1,127 872 992
goodwill and exceptional items
Earnings per share
Basic 0.90p 1.13p 1.43p
Before goodwill amortisation 1.65p 1.82p 2.29p
Before goodwill amortisation and exceptional items 2.97p 3.24p 3.74p
Diluted 0.90p 1.13p 1.43p
Earnings per share is calculated by dividing the profit after tax by 37,980,283
for the 12 months to 31 December 2006 (12 months ended 31 December 2005 -
26,884,005), being the weighted average number of shares in issue during the
period. The earnings per share before amortisation of goodwill uses the profit
after tax, adjusted to exclude the effect of the amortisation of goodwill
divided by the weighted average number of shares. The profit before amortisation
of goodwill and exceptional items uses the profit after tax, adjusted to exclude
the effect of amortisation of goodwill and exceptional items net of tax divided
by the weighted average number of shares. The diluted earnings per share uses
the profit after tax divided by the weighted average number of shares plus any
shares representing the dilutive effect of the weighted average number of shares
under option of which none existed at the end of the year.
6. Software Development costs
All costs identified as software development are amortised over five years where
the Group believes it will derive future economic benefits with reasonable
certainty out of specifically defined projects. Under IFRS this policy will be
reviewed on an annual basis for appropriateness.
7. Financial Liabilities
The Group has granted certain conditional commitments (put options) to
shareholders of its fully consolidated subsidiary, Industry Software Limited, to
purchase their minority interests. These are in the form of conditional put
options based on performance parameters over the next 5 to 10 years. The present
value of the estimated purchase consideration has been recognised in the balance
sheet as a long term liability contingent on the profitability of Industry
Software Limited over the period of the put option. This has been offset against
minority interests with the balance through goodwill. Subsequent changes in the
value of the commitment will be recognised by an adjustment to goodwill, with
the exception of the unwinding of the discount recognised in other financial
charges and income.
On maturity of the commitment, if the minority interests are not purchased, the
entries previously recognised will be reversed. If the minority interests are
purchased the amount recognised in financial liabilities is reversed, offset by
the cash outflow relating to the purchase of the minority interests.
END
This information is provided by RNS
The company news service from the London Stock Exchange