DRV
29 June 2011
DRIVER GROUP PLC
("Driver" or "the Group)
Half Yearly Report
For the six months ended 31 March 2011
|
|
|
|
|
|
|
|
6 months ended 31 March 2011 £000 |
6 months ended 31 March 2010 £000 |
Change 31 March 2011 to 31 March 2010 |
6 months ended 30 September 2010 £000 |
Change 31 March 2011 To 30 September 2010 |
Year ended 30 September 2010 £000 |
Revenue |
7,893 |
8,836 |
(11%) |
7,579 |
4% |
16,415 |
Gross Profit % |
25.9% |
25.4% |
0.5% |
20.7% |
5.2% |
23.2% |
Underlying* loss before tax |
(48) |
(259) |
211 |
(171) |
123 |
(430) |
Exceptional items and share-based payment charge |
(92) |
(188) |
96 |
(191) |
99 |
(379) |
Loss before tax |
(140) |
(447) |
307 |
(362) |
222 |
(809) |
Loss after tax |
(116) |
(338) |
222 |
(325) |
209 |
(663) |
Basic loss per share |
(0.6)p |
(1.4)p |
0.8p |
(1.3)p |
0.7p |
(2.7)p |
Underlying* loss per share |
(0.2)p |
(0.6)p |
0.4p |
(0.6)p |
0.4p |
(1.2)p |
Net borrowings at period end |
(603) |
(1,170) |
567 |
(459) |
(144) |
(459) |
Access to available funds** |
1,986 |
2,650 |
(664) |
1,653 |
333 |
1,653 |
Total Equity |
6,238 |
6,644 |
(6.1%) |
6,309 |
(1.1%) |
6,309 |
|
|
|
|
|
|
|
*Underlying figures are stated before the share-based payment charge and exceptional items (note 6)
**Available funds include net undrawn bank facilities plus other cash balances
W Alan McClue, Chairman of Driver Group, said,
"The Board is committed to the delivery of sustainable profits and a firm program of objectives is in place to deliver this."
Enquiries:
Driver Group plc |
|
Dave Webster, Chief Executive Officer |
|
T: 01706 223999 |
|
|
Damien McDonald, Finance Director |
|
|
|
|
|
|
|
W H Ireland Limited |
|
John Wakefield Marc Davies |
|
T: 0117 945 3471 |
Chairman's Statement
INTRODUCTION
I write this statement two months into my role as Chairman following my appointment in April. I am delighted to have joined the Group at this time of transition and in the short time I have been on the Board it is encouraging to see benefits from implementing the objectives that the Board has set itself beginning to accrue to shareholders. In particular the Group has made considerable progress in reducing the cost base across all areas of the business.
Since joining the Board I have, in conjunction with the Chief Executive and Finance Director, conducted a review of our operations and the resultant planned programme of change arising from that review will, we believe, lead to a strengthening of our balance sheet and continue the progress to returning the Group to sustainable profitability.
I would like to thank the staff whom I have met for welcoming me into the business. I would also like to thank all staff who have worked hard for the Group during the first half of the year in the challenging markets and in implementing the changes designed to return the Group to profitability.
FINANCIAL RESULTS
Revenue for the six months ended 31 March 2011 reduced by 11% to £7.89m compared with £8.84m for the same period in 2010. However, compared with the second half revenue for 2010 of £7.58m, total revenue was up by 4%.
The principal fall in revenue was the Middle East where revenue fell by 26% to £1.99m (2010: £2.68m; second half 2010: £2.40m). Europe revenue fell 6% to £5.56m in comparison to the first half of 2010 (£5.9m) but is 13% higher than the second half revenue of 2010 (£4.90m). Africa revenue increased to £0.35m compared to £0.25m in the first half of 2010 and £0.27m in the second half of 2010.
As predicted in the 2010 Annual Report and Accounts the accounts for the six months ended 31 March 2011 show a small underlying pre-tax loss, before the charge for share options and exceptional items (note 6), of £48,000. This reflected a loss for the first quarter partially offset by a return to profit in the second quarter. This compared with an underlying pre-tax loss of £259,000 for the first half and a pre-tax loss of £171,000 in the second half of last year. After a charge for share options of £44,000 (2010: £66,000) and exceptional items of £48,000 (2010: £122,000) the pre-tax loss for the six months ended 31 March 2011 was £140,000 (2010: £447,000).
The Group's effective tax rate has remained low at 17% (2010: full year 18%) reflecting low tax rates of overseas operations. The underlying loss per share, before the share options and exceptional items, was 0.2p (2010: 0.6p). After both the share options and exceptional items the loss per share was 0.6p (2010: 1.4p).
As a result of revenue growth in the second quarter trade and other receivables increased by £0.53m over the first half (2010: £0.09m) and trade and other payables increased by £0.37m (2010: reduced by £0.37m). The net cash outflow from operations of £0.11m (2010: £0.68m) reflects the first quarter losses and these working capital movements.
Net borrowings at 31 March 2011 were £0.6m (31 March 2010: £1.17m; 30 September 2010: £0.46m). At the period end, the Group's principal borrowing facilities consisted of a term loan of £1.225m (repayable 27 February 2012) and an effective overdraft of £1.333m. Net funds available to the Group (including unutilised borrowing facilities) at 31 March 2011 were £1.99m (31 March 2010: £2.65m; 30 September 2010: £1.65m).
DIVIDEND
In view of the first half trading results, the Board will not be declaring an interim dividend for 2011 (2010: nil). However the Board will continue to assess the dividend policy in light of on-going profitability and the Group's cash position.
TRADING PERFORMANCE
Overall the Group returned to profit in the second quarter of the year and our first half performance for 2011 when compared to the second half of 2010 is up on all key indicators. Revenue is 4% higher, Gross Profit is 5.2% higher, the reported pre tax loss has reduced by £222,000 and the reported loss per share has improved by 0.7p.
This has been achieved in a trading environment that continues to be challenging, reflecting the economic environment within the markets served by the Group and has been achieved as a result of the Board implementing a policy of consolidation and tight cost control across its established businesses in both the UK and Middle East and making investments in Africa and the UK power and process sector.
Our European business is performing as expected notwithstanding the challenges in the UK construction market. Cost reduction measures have seen the average cost per billable hour within Driver Consult reduce by 24% from that in quarter 4 of 2010. Our focus on marketing to the infrastructure sector has seen utilisation 15 percentage points better in the same period and resultant gross margin 15 percentage points higher.
Within Driver Project Services performance has benefited from the new business generated within the power and process sector and is currently outperforming management expectations; average sales rates are up 9% on quarter 4 of 2010, average cost per billable hour is down 2% over the same period and as a result gross margins have increased by 9 percentage points on quarter 4 of 2010.
In Africa we are continuing to build a strong pipeline of opportunities in the Public Private Partnership market and the business is performing in line with our expectations.
As shareholders are aware, the Middle East region is currently both politically and economically volatile and the UAE in particular has been affected by the collapse of the world economic market in 2008. As a result the region has made a loss in the first half of 2011. Qatar has not yet experienced any benefit of the widely reported significant levels of construction work planned. Towards the end of the period a full review of the region was conducted and a number of planned changes implemented, the first stage of which was the appointment of a new Managing Director (from our Oman office) and making Oman the administrative centre for the region. The Board will continue to actively review its strategy in the region and further changes will be made during the second half of the year.
BOARD CHANGES
As per the objective detailed in the Annual Report and Accounts for 2010 the Board was active in identifying a new Chairman which concluded in my appointment post the half year and Steve Driver stepping down from his role of Executive Chairman to that of a Non Executive Director.
The final changes to the Board structure were the appointment of Colin Davies as Non Executive Director and Chairman of the Audit Committee and Gary Turner has resigned from the Board to concentrate on his consultancy role with the Group.
OUTLOOK
As a result of the consolidation and cost cutting measures implemented in the first half of 2011 which were a continuation and development of those commenced in the second half of 2010 the business is in better shape than it has been since the impact of the economic crash of 2008.
Our focus remains on maintaining appropriate levels of professional expertise in the business whilst at the same time continuing to reduce costs where appropriate.
We anticipate growth in the UK power and process division of Driver Project Services and benefits from the strong pipeline of opportunities we are developing in Africa.
The UK business of Driver Consult is looking to build on the stable position created during the first half of 2011, particularly in the infrastructure sector and our expert witness services. We expect to expand our expert witness services within the international arbitration market.
As stated above we have taken action to turn around the Middle East business and we will continue to monitor our performance in the Middle East and take further action where necessary.
In respect of the current financial year our secured revenues and revenue expected to be secured and delivered in the remainder of the year are nearing those required to achieve current market expectations. Whilst the markets of the UK and Middle East continue to be fragile we have in place flexible plans that will enable us to respond appropriately.
I am excited by the challenges ahead and look forward to working with the Board and our staff to deliver a strengthening performance and balance sheet over the short to medium term.
Alan McClue
Non Executive Chairman
28 June 2011
Condensed Consolidated Income Statement (Unaudited)
Half yearly report for the six months ended 31 March 2011
|
6 months ended 31 March 2011 £'000 |
6 months ended 31 March 2010 £'000 |
Year ended 30 September 2010 £'000 |
REVENUE |
7,893 |
8,836 |
16,415 |
Cost of sales |
(5,849) |
(6,596) |
(12,607) |
GROSS PROFIT |
2,044 |
2,240 |
3,808 |
Administrative expenses |
(2,234) |
(2,756) |
(4,736) |
Other operating income |
57 |
76 |
135 |
|
|
|
|
Operating loss before share-based payment charge and exceptional items |
(41) |
(252) |
(414) |
Exceptional items (note 6) |
(48) |
(122) |
(291) |
Share-based payment charge |
(44) |
(66) |
(88) |
OPERATING LOSS
|
(133) |
(440) |
(793) |
Finance costs |
(7) |
(7) |
(16) |
|
|
|
|
LOSS BEFORE TAXATION |
(140) |
(447) |
(809) |
Tax credit (note 2) |
24 |
109 |
146 |
LOSS FOR THE PERIOD |
(116) |
(338) |
(663) |
|
|
|
|
|
|
|
|
Profit attributable to non-controlling interests |
25 |
4 |
4 |
Loss attributable to equity shareholders of the parent |
(141) |
(342) |
(667) |
|
(116) |
(338) |
(663) |
Basic loss per share (pence) (note 5) |
(0.6)p |
(1.4)p |
(2.7)p |
Diluted loss per share (pence) (note 5) |
(0.6)p |
(1.4)p |
(2.7)p |
|
|
|
|
All amounts relate to the Group's continuing operations.
Condensed Consolidated Statement Of Comprehensive Income (Unaudited)
Half yearly report for the six months ended 31 March 2011
|
6 months ended 31 March 2011 £'000 |
6 months ended 31 March 2010 £'000 |
Year ended 30 September 2010 £'000 |
LOSS FOR THE PERIOD |
(116) |
(338) |
(663) |
Other comprehensive income: |
|
|
|
Exchange differences on translating foreign operations |
5 |
29 |
(15) |
Deferred tax credit on property revaluation |
- |
- |
12 |
Other comprehensive income for the year net of tax |
5 |
29 |
(3) |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
(111) |
(309) |
(666) |
Total comprehensive income attributable to: |
|
|
|
Equity shareholders of the parent |
(136) |
(313) |
(670) |
Non-controlling interest |
25 |
4 |
4 |
|
(111) |
(309) |
(666) |
|
|
|
|
Condensed Consolidated Statement Of Financial Position (Unaudited)
Half yearly report for the six months ended 31 March 2011
|
31 March 2011 £'000 |
31 March 2010 £'000 |
30 September 2010 £'000 |
NON-CURRENT ASSETS |
|
|
|
Goodwill |
2,356 |
2,356 |
2,356 |
Property, plant and equipment |
2,210 |
2,996 |
2,323 |
Deferred tax asset |
- |
189 |
- |
|
4,566 |
5,541 |
4,679 |
CURRENT ASSETS |
|
|
|
Trade and other receivables |
4,553 |
4,662 |
4,014 |
Cash and cash equivalents |
653 |
475 |
804 |
Current tax receivable |
210 |
- |
198 |
|
5,416 |
5,137 |
5,016 |
|
|
|
|
TOTAL ASSETS
|
9,982 |
10,678 |
9,695 |
CURRENT LIABILITIES |
|
|
|
Borrowings |
(1,240) |
(14) |
(15) |
Trade and other payables |
(2,231) |
(2,018) |
(1,866) |
Current tax payable |
- |
(79) |
- |
|
(3,471) |
(2,111) |
(1,881) |
NON-CURRENT LIABILITIES |
|
|
|
Borrowings |
(16) |
(1,631) |
(1,248) |
Deferred tax liabilities |
(257) |
(292) |
(257) |
|
(273) |
(1,923) |
(1,505) |
|
|
|
|
TOTAL LIABILITIES
|
(3,744) |
(4,034) |
(3,386) |
|
|
|
|
NET ASSETS
|
6,238 |
6,644 |
6,309 |
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
Share capital |
106 |
106 |
106 |
Share premium |
2,649 |
2,649 |
2,649 |
Merger reserve |
1,493 |
1,493 |
1,493 |
Translation reserve |
(34) |
5 |
(39) |
Capital redemption reserve |
18 |
18 |
18 |
Retained earnings |
3,183 |
3,611 |
3,320 |
Own shares |
(1,202) |
(1,242) |
(1,242) |
TOTAL SHAREHOLDERS' EQUITY |
6,213 |
6,640 |
6,305 |
|
|
|
|
NON-CONTROLLING INTEREST IN EQUITY |
25 |
4 |
4 |
|
|
|
|
TOTAL EQUITY
|
6,238 |
6,644 |
6,309 |
Condensed Consolidated Cashflow Statement (Unaudited)
Half yearly report for the six months ended 31 March 2011
|
6 months ended 31 March 2011 £'000 |
6 months ended 31 March 2010 £'000 |
Year ended 30 September 2010 £'000 |
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
Loss before taxation |
(140) |
(447) |
(809) |
Adjustments for: |
|
|
|
Depreciation |
127 |
119 |
254 |
Exchange adjustments |
9 |
- |
12 |
Impairment loss |
- |
122 |
122 |
Finance costs |
7 |
7 |
16 |
Equity settled share-based payment charge
|
44 |
66 |
88 |
|
|
|
|
OPERATING CASH FLOW BEFORE CHANGES IN WORKING CAPITAL AND PROVISIONS |
47 |
(133) |
(317) |
(Increase) / decrease in trade and other receivables |
(534) |
(94) |
510 |
Increase / (decrease) in trade and other payables |
365 |
(373) |
(525) |
CASH ABSORBED BY OPERATIONS |
(122) |
(600) |
(332) |
Tax received / (paid)
|
12 |
(82) |
(156) |
NET CASH OUTFLOW FROM OPERATING ACTIVITIES |
(110) |
(682) |
(488) |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
Acquisition of property, plant and equipment |
(14) |
(64) |
(126) |
Proceeds from disposal of property |
- |
- |
600 |
NET CASH (OUTFLOW) / INFLOW FROM INVESTING ACTIVITIES
|
(14) |
(64) |
474 |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
Interest paid |
(7) |
(7) |
(16) |
(Decrease) / increase in borrowings |
(7) |
794 |
412 |
Payment of equity dividends
|
(4) |
(253) |
(253) |
NET CASH (OUTFLOW) / INFLOW FROM FINANCING ACTIVITIES
|
(18) |
534 |
143 |
Net (decrease) / increase in cash and cash equivalents |
(142) |
(212) |
129 |
Effect of foreign exchange on cash and cash equivalents |
(9) |
- |
(12) |
Cash and cash equivalents at start of period
|
804 |
687 |
687 |
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
653 |
475 |
804 |
Condensed Consolidated Statement Of Changes In Equity (Unaudited)
Half yearly report for the six months ended 31 March 2011
For the six months ended 31 March 2011:
|
Share capital £'000 |
Share premium £'000 |
Merger reserve £'000 |
Other reserves(1) £'000 |
Retained earnings £'000 |
Own shares £'000 |
Total* £'000 |
Non-controlling interest £'000 |
Total Equity £'000 |
Opening balance At 1 October 2010 |
106 |
2,649 |
1,493 |
(21) |
3,320 |
(1,242) |
6,305 |
4 |
6,309 |
|
|
|
|
|
|
|
|
|
|
Dividends |
- |
- |
- |
- |
- |
- |
- |
(4) |
(4) |
Share-based payment |
- |
- |
- |
- |
44 |
- |
44 |
- |
44 |
Reserve transfer(2) |
- |
- |
- |
- |
(40) |
40 |
- |
- |
- |
Total comprehensive income for the period |
- |
- |
- |
5 |
(141) |
- |
(136) |
25 |
(111) |
CLOSING BALANCE AT 31 MARCH 2011 |
106 |
2,649 |
1,493 |
(16) |
3,183 |
(1,202) |
6,213 |
25 |
6,238 |
|
|
|
|
|
|
|
|
|
|
For the six months ended 31 March 2010: |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
Share capital £'000 |
Share premium £'000 |
Merger reserve £'000 |
Other reserves(1) £'000 |
Retained earnings £'000 |
Own shares £'000 |
Total* £'000 |
Non-controlling interest £'000 |
Total Equity £'000 |
Opening balance At 1 October 2009 |
106 |
2,649 |
1,493 |
(6) |
4,134 |
(1,242) |
7,134 |
6 |
7,140 |
|
|
|
|
|
|
|
|
|
|
Dividends |
- |
- |
- |
- |
(247) |
- |
(247) |
(6) |
(253) |
Share-based payment |
- |
- |
- |
- |
66 |
- |
66 |
- |
66 |
Total comprehensive income for the period |
- |
- |
- |
29 |
(342) |
- |
(313) |
4 |
(309) |
CLOSING BALANCE AT 31 MARCH 2010 |
106 |
2,649 |
1,493 |
23 |
3,611 |
(1,242) |
6,640 |
4 |
6,644 |
For the year ended 30 September 2010:
|
Share capital £'000 |
Share premium £'000 |
Merger reserve £'000 |
Other reserves(1) £'000 |
Retained earnings £'000 |
Own shares £'000 |
Total* £'000 |
Non-controlling interest £'000 |
Total Equity £'000 |
Opening balance At 1 October 2009 |
106 |
2,649 |
1,493 |
(6) |
4,134 |
(1,242) |
7,134 |
6 |
7,140 |
|
|
|
|
|
|
|
|
|
|
Dividends |
- |
- |
- |
- |
(247) |
- |
(247) |
(6) |
(253) |
Share-based payment |
- |
- |
- |
- |
88 |
- |
88 |
- |
88 |
Total comprehensive income for the year |
- |
- |
- |
(15) |
(655) |
- |
(670) |
4 |
(666) |
CLOSING BALANCE AT 30 SEPTEMBER 2010 |
106 |
2,649 |
1,493 |
(21) |
3,320 |
(1,242) |
6,305 |
4 |
6,309 |
*Total equity attributable to the equity shareholders of the parent
(1) 'Other reserves' combine the translation reserve and the capital redemption reserve.
(2) The shortfall between the exercise price of share options granted and the outstanding loan due from the EBT is transferred from own shares to retained earnings over the vesting period.
Notes To The Interim Financial Statements
1 BASIS OF PREPARATION
These condensed consolidated financial statements have been prepared in accordance with IFRSs as adopted by the European Union. They do not include all disclosures that would otherwise be required in a complete set of financial statements and should be read in conjunction with the 2010 Annual Report. The accounting policies used are consistent with those in the most recent annual financial statements. The financial information for the half years ended 31 March 2011 and 31 March 2010 does not constitute statutory accounts within the meaning of Section 434(3) of the Companies Act 2006 and is unaudited.
The annual financial statements of Driver Group plc are prepared in accordance with
IFRSs as adopted by the European Union. The comparative financial information for the year ended 30 September 2010 included within this report does not constitute the full statutory accounts for that period. The statutory Annual Report and Financial Statements for 2010 have been filed with the Registrar of Companies. The Independent Auditor's Report on that Annual Report and Financial Statements for 2010 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.
After making enquiries, the directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the half-yearly condensed consolidated financial statements.
2 TAXATION
The tax credit on the loss for the half-year ended 31 March 2011 is based on the estimated tax rates in the jurisdictions in which the Group operates, for the year ending 30 September 2011.
3 DIVIDEND
The directors do not propose an interim dividend for the half-year ended 31 March 2011 (2010: nil).
4 SUMMARY SEGMENTAL ANALYSIS
For management purposes, the Group is organised into three operating divisions: Europe, Middle East and Africa. These divisions are the basis on which the Group is structured and managed, based on its geographic structure. In each of the divisions the key service provisions are: quantity surveying, planning / programming, quantum and planning experts, dispute avoidance / resolution, litigation support, contract administration, commercial advice / management and strategic project management.
Segment information about these reportable segments is presented below.
Six months ended 31 March 2011
|
Continuing Operations |
||||||
|
Europe £'000 |
Middle East £'000 |
Africa £'000 |
Eliminations £'000 |
Unallocated(1) £'000 |
Consolidated £'000 |
|
|
|
|
|
|
|
|
|
Total external revenue |
5,561 |
1,987 |
345 |
- |
- |
7,893 |
|
Inter-segment revenue(2) |
77 |
3 |
- |
(80) |
- |
- |
|
Total revenue |
5,638 |
1,990 |
345 |
(80) |
- |
7,893 |
|
Segmental profit / (loss) |
940 |
(315) |
(2) |
- |
- |
623 |
|
Unallocated corporateExpenses(1) |
- |
- |
- |
- |
(664) |
(664) |
|
Share-based payment charge |
- |
- |
- |
- |
(44) |
(44) |
|
Exceptional items |
- |
- |
- |
- |
(48) |
(48) |
|
Operating profit / (loss) |
940 |
(315) |
(2) |
- |
(756) |
(133) |
|
Finance costs |
- |
- |
- |
- |
(7) |
(7) |
|
|
|
|
|
|
|
|
|
Profit / (loss) before tax |
940 |
(315) |
(2) |
- |
(763) |
(140) |
|
Tax credit |
- |
- |
- |
- |
24 |
24 |
|
Profit / (loss) for the period |
940 |
(315) |
(2) |
- |
(739) |
(116) |
|
Six months ended 31 March 2010
|
Continuing Operations |
||||||
|
Europe £'000 |
Middle East £'000 |
Africa £'000 |
Eliminations £'000 |
Unallocated(1) £'000 |
Consolidated £'000 |
|
|
|
|
|
|
|
|
|
Total external revenue |
5,913 |
2,675 |
248 |
- |
- |
8,836 |
|
Inter-segment revenue(2) |
164 |
18 |
- |
(182) |
- |
- |
|
Total revenue |
6,077 |
2,693 |
248 |
(182) |
- |
8,836 |
|
Segmental profit / (loss) |
475 |
164 |
(66) |
- |
- |
573 |
|
Unallocated corporate expenses(1) |
- |
- |
- |
- |
(825) |
(825) |
|
|
|
|
|
|
|
|
|
Share-based payment charge |
- |
- |
- |
- |
(66) |
(66) |
|
Exceptional items |
- |
- |
- |
- |
(122) |
(122) |
|
|
|
|
|
|
|
|
|
Operating profit / (loss) |
475 |
164 |
(66) |
- |
(1,013) |
(440) |
|
Finance costs |
- |
- |
- |
- |
(7) |
(7) |
|
|
|
|
|
|
|
|
|
Profit / (loss) before tax |
475 |
164 |
(66) |
- |
(1,020) |
(447) |
|
Tax credit |
- |
- |
- |
- |
109 |
109 |
|
Profit / (loss) for the period |
475 |
164 |
(66) |
- |
(911) |
(338) |
|
(1) Unallocated costs represent Directors' remuneration, administrative staff, corporate head office costs and expenses associated with AIM.
(2) Inter-segment revenue is charged at prevailing market rates.
(3) The segmental information for 31 March 2010 has been restated to reflect a change in the basis in which information is presented to the chief operating decision maker. The chief operating decision maker is the Chief Executive Officer.
Year ended 30 September 2010
|
Continuing Operations
|
||||||
|
Europe £'000 |
Middle East £'000 |
Africa £'000 |
Eliminations £'000 |
Unallocated(1) £'000 |
Consolidated £'000 |
|
|
|
|
|
|
|
|
|
Total external revenue |
10,814 |
5,083 |
518 |
- |
- |
16,415 |
|
Inter-segment revenue(2) |
219 |
97 |
- |
(316) |
- |
- |
|
Total revenue |
11,033 |
5,180 |
518 |
(316) |
- |
16,415 |
|
Segmental profit / (loss) |
889 |
257 |
(131) |
- |
- |
1,015 |
|
Unallocated corporateexpenses(1) |
- |
- |
- |
- |
(1,429) |
(1,429) |
|
|
|
|
|
|
|
|
|
Share-based payment charge |
- |
- |
- |
- |
(88) |
(88) |
|
Exceptional items |
(61) |
- |
- |
- |
(230) |
(291) |
|
|
|
|
|
|
|
|
|
Operating profit / (loss) |
828 |
257 |
(131) |
- |
(1,747) |
(793) |
|
Finance expense |
- |
- |
- |
- |
(16) |
(16) |
|
|
|
|
|
|
|
|
|
Profit / (loss) before tax |
828 |
257 |
(131) |
- |
(1,763) |
(809) |
|
Tax credit |
- |
- |
- |
- |
146 |
146 |
|
Profit / (loss) for the year |
828 |
257 |
(131) |
- |
(1,617) |
(663) |
|
(1) Unallocated costs represent Directors' remuneration, administrative staff, corporate head office costs and expenses associated with AIM.
(2) Inter-segment revenue is charged at prevailing market rates.
5 EARNINGS PER SHARE
|
6 months Ended 31 March 2011 £'000 |
6 months Ended 31 March 2010 £'000 |
Year Ended 30 September 2010 £'000 |
|
|
|
|
Loss for the financial period attributable to equity shareholders |
(141) |
(342) |
(667) |
Share-based payments charge |
44 |
66 |
88 |
Exceptional items (note 6) |
48 |
122 |
291 |
|
|
|
|
Adjusted loss for the financial period before share-based payments and exceptional items |
(49) |
(154) |
(288) |
Weighted average number of shares: |
|
|
|
- Ordinary shares in issue |
26,379,416 |
26,379,416 |
26,379,416 |
- Shares held by EBT |
(1,700,645) |
(1,700,645) |
(1,700,645) |
Basic weighted average number of shares |
24,678,771 |
24,678,771 |
24,678,771 |
Diluted weighted average number of shares |
24,678,771 |
24,678,771 |
24,678,771 |
Basic loss per share |
(0.6)p |
(1.4)p |
(2.7)p |
Diluted loss per share |
(0.6)p |
(1.4)p |
(2.7)p |
Adjusted basic loss per share before share-based payments and exceptional items |
(0.2)p |
(0.6)p |
(1.2)p |
Potential ordinary shares relating to 3,727,500 share options (31 March 2010: 2,235,000; 30 September 2010: 1,935,000) have not been included in the calculation of diluted earnings per share as their value has no dilutive effect. Therefore, dilutive and basic loss per ordinary share are identical.
6 EXCEPTIONAL ITEMS
|
6 months Ended 31 March 2011 £'000 |
6 months Ended 31 March 2010 £'000 |
Year Ended 30 September 2010 £'000
|
Impairment loss (1) |
- |
122 |
122 |
Severance costs (2) |
48 |
- |
169 |
|
48 |
122 |
291 |
(1) During the six month period ended 31 March 2010 the Directors carried out an impairment review in accordance with IAS 36 as a result of specific concerns in relation to the value of one of the Group's fixed assets. This review identified the need for an impairment charge of £122,000 relating to the Group's Edinburgh freehold property, which was recognised in the Consolidated Statement of Comprehensive Income. Subsequent to this review the property was sold for net disposal proceeds of £600,000, with no further loss on disposal arising. The Directors have identified no further evidence of impairment in relation to other Group assets.
(2) Severance costs include redundancy, ex-gratia and other discretionary payments.