Creston Plc Interim Results
Creston PLC
14 November 2002
14 November 2002
CRESTON PLC ANNOUNCES ACQUISITION
AND INTERIM RESULTS
HIGHLIGHTS
• Core companies within the group report strong growth in Operating Profits
• Proposed Acquisition of EMO Group Limited for a total consideration of
£5.7 million
• Increases in Turnover of 128% and Gross Profit of 78%
• Performance gives testimony to identifying companies that are capable of
performing well in a downturn
Commenting on today's announcement, David Marshall, Group Chairman, said:
"In what are undoubtedly the toughest market conditions for over a decade, I am
delighted that Creston has been able to put in a robust performance. It is
testimony to our ability to identify companies that are capable of being
resilient in a downturn.
The announcement of our proposed acquisition of EMO Group Limited is
particularly pleasing as it enables Creston to start to leverage off the
synergies that will become evident from having a broader marketing services mix.
Following the success of our two initial acquisitions, Marketing Sciences
Limited and The Real Adventure Marketing Communications Limited, we are
continuing with our 'buy-and-build' strategy and will continue to pursue further
acquisition opportunities."
For further information, please contact:
Don Elgie Creston Plc, Chief Executive 020 7930 9757
Tim Alderson Creston Plc, Finance Director 020 7930 9757
Andrew Nicolls Penrose Financial 020 7786 4881
James Montgomerie Penrose Financial 020 7786 4863
Notes to editors:
Creston Plc is a marketing services group that was refocused in Jan 2001 in
order to take advantage of the considerable opportunities identified by the
Board in the marketing services arena. Creston is growing both organically and
through acquisition. Its defining characteristic is capitalising upon the way
that the market is moving towards having a one to one relationship with
customers. In addition to expanding within the UK, the Board will also be
looking for opportunities to expand internationally.
Creston's strategy is to acquire companies that complement one another. Each
acquisition will be chosen not just for its quality, but also for its potential
to generate additional income through co-operation and cross fertilisation with
other companies in the Group. Target markets include: market research, direct
marketing, CRM, telemarketing, e-marketing, public relations, channel marketing
and field marketing. Highly cyclical sectors like advertising and design will
be avoided for the time being.
Acquisitions made to date include Marketing Sciences Limited, which specialises
in quantitative and qualitative research, and The Real Adventure Marketing
Communications Limited, which works across direct marketing and CRM. Together,
they boast a range of blue-chip clients including Unilever, Kimberley Clark,
Tesco and Lloyds Black Horse.
INTERIM RESULTS FOR CRESTON
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2002
Chairman's Statement
Creston has continued to implement its 'buy and build' strategy in difficult
market conditions. Turnover grew by l28 per cent. and gross profit by 78 per
cent. for the half year to 30 September 2002 compared to the same period last
year. Profit on ordinary activities before interest and tax grew from a loss of
£225,000 to a profit of £296,000.
Creston Group Highlights
Unaudited six Unaudited six
months ended 30 months ended 30
September 2002 September 2001 % Change
£'000 £'000
Turnover 7,878 3,453 +128
Gross profit 4,106 2,301 +78
Profit/(loss) on ordinary activities before interest 296 (225)
and tax
Trading during the first six months of the year to 31 March 2003 by the main
operating companies within the Creston Group, Marketing Sciences Limited ("MSL")
and The Real Adventure Marketing Communications Limited ("TRA"), has been good.
This is particularly gratifying given the tough market environment that exists
at present and gives testimony to our ability to identify companies that are
capable of being resilient in a downturn.
MSL
MSL met budget for the first six months even though the target was a challenging
one and it was achieved against a negative market growth of 3.7 per cent. as
reported by the British Market Research Association for the quarter to June 2002
compared to the same quarter a year ago. We understand the sale of consumer
goods to be holding up relatively well, and this is an area in which MSL is
particularly strong as Unilever, Tesco and Kimberly-Clark are important clients.
The like for like growth in operating profit is shown below. Although the first
half of 2001/02 had problems, the increase represents not only a recovery, but a
steady growth as well.
Six months ended Six months ended
30 September 2002 30 September 2001
£'000 £'000 % Change
MSL
Operating Profit 468 126 +271
TRA
TRA's results were unaffected in a tough market environment with 34 per cent.
profit growth on the first half compared to last year. TRA's excellent
performance and continued growth for the tenth successive year is testimony to
its business model of working very closely with blue chip clients by providing
proven strategies particularly in direct marketing and Customer Relationship
Marketing. This accounts for a very low client attrition rate. The growth in
income has come from Lloyds Blackhorse, a growing relationship with Cow & Gate,
and by winning new business in the pharmaceutical sector.
Six months ended Six months ended
30 September 2002 30 September 2001
£'000 £'000 % Change
TRA
Operating Profit 466 347 +34
As previously reported, management issues have been addressed at Mobile Sensory
Testing Services Limited ("MSTS"), the subsidiary of MSL. The new Managing
Director is now firmly in place and is building sales including valuable new
business wins in McCormicks herbs and spices, Danone and Diageo. The new office
is fully functional and overheads have been trimmed, putting MSTS in a much
stronger state to achieve profitable growth.
The Group has not been satisfied with the progress of MSL's Visualizer joint
venture since its US partner was acquired by WPP. It was therefore mutually
agreed to terminate this relationship with effect from the end of September
2002. MSL owns the IPR and has completed negotiations to buy back the marketing
rights for the USA to allow Visualizer to continue with a new partner.
The lack of corporate activity in the marketing services sector and the tougher
trading environment has meant that vendors have become more realistic with
regard to valuations. Currently, Creston is able to fund acquisitions with bank
structured finance as the Directors believe that this is not the time to raise
funds on the stockmarket, due to poor market sentiment.
There have been two significant movements in the Balance Sheet in the half-year,
both relating to the MSL acquisition. Some £2m of the initial consideration loan
notes have been redeemed on schedule. MSL deferred consideration has been
reduced by £890,000 at the half year reflecting the difficult trading in MSTS
and the Visualizer joint venture. This has reduced the holding value and
associated goodwill by the same amount.
The proposed acquisition of EMO Group Limited ("EMO") will add to the critical
mass of Creston without substantial additional head-office costs, which means
the benefits will immediately fall to the bottom line. The EMO deal is expected
to be earnings enhancing in the current year.
Since the end of September, I am pleased to report that trading has been in line
with expectations.
No interim dividend will be paid, but the Board is planning to recommend a
dividend for the full year.
It is with great sadness that I have to announce the death of Vincent Moran, a
Non-executive Director, on 10 August 2002. We shall all miss him, not just for
the contribution he made, but also as a friend.
In summary, I am pleased with the Group's performance in a difficult market. The
Group has demonstrated it is able to perform credibly and continue its
acquisition strategy. This augurs very well for when the economy and stockmarket
sentiment improves.
David Marshall
Chairman
14 November 2002
GROUP PROFIT AND LOSS ACCOUNT
Unaudited six Unaudited six Audited
months ended 30 months ended 30 year ended
September 2002 September 2001 31 March 2002
£'000 £'000 £'000
Turnover 7,878 3,453 9,810
Cost of sales (3,772) (1,152) (6,376)
Gross profit 4,106 2,301 3,434
Administrative expenses (3,753) (2,510) (3,139)
Operating profit/(loss) 353 (209) 295
Share of operating loss in joint ventures (57) (16) (64)
Profit/(loss) on ordinary activities before interest 296 (225) 231
Net interest (80) 31 (24)
Profit/(loss) on ordinary activities before tax 216 (194) 207
Tax (80) - (69)
Profit/(loss) for the period 136 (194) 138
Dividends - - (79)
Retained profit/(loss) for the period 136 (194) 59
Basic earnings/(loss) per share 1.20p (1.7)p 1.23p
Diluted earnings/(loss) per share 1.20p (1.7)p 1.23p
GROUP BALANCE SHEET
Unaudited six Restated Unaudited Audited
months ended 30 six months ended 30 year ended
September 2002 September 2001 31 March 2002
£'000 £'000 £'000
Fixed assets
Intangible assets 15,454 9,927 16,306
Tangible fixed assets 297 210 265
Investment in joint venture
Share of gross assets 33 141 43
Share of gross liabilities (121) (120) (75)
(88) 21 (32)
15,663 10,158 16,539
Current assets
Stocks 375 178 351
Debtors 3,500 2,000 3,771
Cash at bank and in hand 3,800 6,111 6,004
7,675 8,289 10,126
Creditors - amounts falling due within one year (6,095) (2,134) (8,437)
Net current assets 1,580 6,155 1,689
Total assets less current liabilities 17,243 16,313 18,228
Creditors - amounts falling due after more than one (7,129) (6,590) (8,250)
year
Net assets 10,114 9,723 9,978
Capital and reserves
Called up share capital 1,122 1,122 1,122
Share premium account 4,880 4,879 4,880
Special reserve 2,385 2,385 2,385
Other reserve 1,385 1,385 1,385
Capital redemption reserve 72 72 72
Profit and loss account 270 (119) 134
Shareholders' funds 10,114 9,723 9,978
GROUP CASH FLOW
Unaudited six Restated Unaudited Audited
months ended 30 six months ended 30 year ended
September 2002 September 2001 31 March 2002
£'000 £'000 £'000
Net cash inflow/(outflow) from operating 624 465 (241)
activities
Dividends received from joint ventures - 24 39
Returns on investments and servicing of finance
Net interest received/(paid) (203) 31 (15)
Taxation - (191) (337)
Capital expenditure and financial investment
Purchase of tangible fixed assets (146) (96) (120)
Sale of tangible fixed assets - - 2
Decrease in restricted cash deposits 2,044 - 500
Net cash inflow/(outflow) from capital 1,898 (96) 382
expenditure and financial investment
Acquisitions and disposals
Purchase of subsidiary undertakings - - (1,767)
Net cash acquired with subsidiaries - - 939
Net cash (outflow) from acquisitions and - - (828)
disposals
Equity dividends paid (79) - -
Net cash inflow/(outflow) before financing - 233 (1,000)
Financing
Issue of share capital for cash consideration - - 1
Capital element of finance lease rentals (9) (9) (18)
Repayment of loan notes (2,044) - -
Receipt/(repayment) of bank loan (232) - 1,519
Net cash (outflow)/inflow from financing (2,285) (9) 1,502
Increase/(decrease) in cash (45) 224 502
NOTES TO THE INTERIM REPORT
1. Basis of preparation
The interim financial information has been prepared in accordance with
applicable accounting standards and under the historical cost convention. The
principal accounting policies have remained unchanged from those set out in the
Group's 2002 annual report and financial statements. The comparative figures for
the six months ended 30 September 2001 have been restated to reflect the effects
of the change in accounting policy relating to deferred taxation that was
adopted in the Group's accounts for the year ended 31 March 2002.
2. Earnings/(loss) per share
The calculation of the basic earnings/(loss) per share is based on the profit/
(loss) attributable to ordinary shareholders divided by the weighted average
number of shares in issue for each period, which were 11,215,364 for the period
to 30 September 2002 (30 September 2001: 11,213,781).
3. Cash and liquid resources
At
1 April At 30 September
2002 Cash flow 2002
£'000 £'000 £'000
Cash at bank and in hand 6,004 (2,204) 3,800
Overdrafts (115) 115 -
5,889 (2,089) 3,800
Less restricted cash balances (4,200) 2,044 (2,156)
Cash available for use 1,689 (45) 1,644
The restricted cash balances are maintained in a designated account as security
for the loan notes issued on the acquisition of Marketing Sciences Limited and
is, therefore, not freely available to the Group.
4. Post balance sheet Events
On 14 November 2002, the Company announced its intention to acquire the entire
share capital of EMO Group Limited. Full details are provided in the Circular to
Shareholders dated 14 November 2002.
5. Revaluation of goodwill
A revaluation of the carrying value of acquisitions has been carried out using
the reforecast profits, which resulted in fair value adjustments of £38,000 and
the reduction of the deferred consideration payable to MSL by £890,000, with a
corresponding reduction on goodwill. An impairment review was also carried out
and no impairment was deemed necessary.
6. 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 financial information for the year ended 31 March 2002 has been extracted
from the Group's statutory accounts for that period which contained an
unqualified audit report and which have been filed with the Registrar of
Companies.
This information is provided by RNS
The company news service from the London Stock Exchange