Ffastfill plc : Preliminary Results for the twelve months ended 31 March 2012
05/29/2012| 05:50am US/Eastern

Recommend:
The Board of FFastFill plc (LSE: FFA), the leading provider
of Software as a Service ("SaaS") to the global derivatives
community, announces Preliminary Results for the twelve
months ended 31 March 2012.
Financial Highlights
-
Group revenue increased to £17.2m (FY10/11: £15.5m)
-
SaaS revenue increased by 13% to £13.6m (FY10/11:
£12.1m)
-
Adjusted EBITDA* of £3.8m (FY10/11: £4.3m)
-
Adjusted Operating Profit* of £1.9m (FY10/11: £2.2m)
-
Statutory Operating Profit of £0.6m (FY10/11: £1.8m)
-
12 month SaaS order book up 22% at £13.9m (FY10/11:
£11.4m)
-
Total 12 month order book of £20.7m (FY10/11: £14.1m)
-
Net cash position at 30 March 2012 of £2.2m (30 March
2011: £3.3m, 30 September 2011: £1.1m)
* Before share based payment charges of £0.5m (FY10/11:
£0.1m), acquisition costs of £0.3m (FY10/11: £nil),
exceptional items of £0.1m (FY10/11: £0.3m) and (in the case
of adjusted operating profit) amortisation of acquired
intangibles of £0.3m (FY10/11: £nil).
Operational Highlights
-
23 new mandates secured globally across 19 customers, of
which 10 are new customer names
-
Increasing number of mandates now requiring multiple
FFastFill services delivered across multiple geographies
-
Successful acquisition and subsequent integration of two
businesses during the year:
-
Spread Intelligence, adding sophisticated spread
trading tools to FFastFill's Front Office suite
-
WTD Consulting acquired to support expansion of
FFastFill's Back Office offer in the USA
-
Both acquired businesses already making a healthy
contribution to order book
-
Expanded our platform with investment in global
infrastructure including co-location capability
Commenting on the results FFastFill Executive Chairman, Keith
Todd CBE said:
"This has been a good year for FFastFill in which we have
made a number of very important advances. Our global SaaS
strategy and the breadth of our service offering continue to
serve us well and we have completed two important and
successful acquisitions during the year, WTD Consulting and
Spread Intelligence, which strengthen that offering further
and have already resulted in new business wins.
We start the new financial year with a healthy order book
and we will continue to focus on driving profitable growth.
Whilst it is still early in the financial year, the strength
of our order book and the success delivered this year combine
to underpin our expectations for the financial year ahead and
we look forward to a year of further financial and
operational progress."
For further information please contact:
|
FFastFill plc
|
+44 (0)20 3002 1900
|
|
Keith Todd CBE, Executive Chairman
|
|
|
Hamish Purdey, Chief Executive Officer
|
|
|
Mark Carlisle, Chief Financial Officer
|
|
|
|
|
|
FTI Consulting
|
+44 (0)20 7831 3113
|
|
James Melville-Ross / Matt Dixon / Emma Appleton /
Jessica Liebmann
|
|
|
|
|
|
Canaccord Genuity Limited
|
+44 (0)20 7523 8000
|
|
Simon Bridges / Cameron Duncan
|
|
|
|
|
|
finnCap
|
+44 (0)20 7220 0500
|
|
Tom Jenkins / Marc Young
|
|
Chairman's Statement
This has been a good year for FFastFill. We have delivered a
sound financial performance, generating strong growth in our
core Software-as-a-Service ("SaaS") revenue stream and
closing the year with a robust and encouraging total order
book of £20.7m which includes a SaaS order book of £13.9m.
This growth has been driven by a number of factors, perhaps
the most important being the number of new contract wins
secured during the year from our increasingly international
customer base. These customers are not only organic FFastFill
'wins', but also new customers brought to us through the two
acquisitions we have made in the past twelve months: both of
which are now fully integrated with FFastFill and working as
one enlarged and energised team.
At the time of our interim results in November, I commented
that it was becoming increasingly clear to me that one of
FFastFill's biggest assets was its global capability. The
progress we have made in the second half of this year
confirms that view.
There can be little doubt that, at a macro level, events such
as the fall-out from MF Global continue to change the shape
of the market in which we operate. Not only do they change
its shape, but they also - albeit less than in previous years
- inject new uncertainty. Nevertheless, FFastFill continues
to navigate this changing market effectively and with
confidence. On the ground, business continues to be
transacted. Budgets remain in place. Decision makers within
our industry continue to invest in the new technologies
necessary if they are to stay ahead of their competitors. It
is our strengthened global platform that enables us to keep
on benefiting from these trends.
Three key pillars combine to underpin our platform. One of
those pillars is SaaS, which continues to position us as a
reliable supplier of new technology at a competitive price
point. The second pillar is our geographic reach, which now
spans Europe, the US and Asia. It is no coincidence that some
of this year's most significant new customer mandates require
us to deliver services in each of these continents and across
multiple sites: an offering that would not exist without the
investments we have made in the past three years. The third
pillar is the breadth of our offering. This year's new
customer wins have validated our ability to offer a full
front-to-back service, which has itself been further enhanced
by the technologies and capabilities brought to us by the
teams at WTD and Spread Intelligence.
Looking ahead, as the shape of our market continues to
evolve, so too does our competitive landscape, opening up new
opportunities for us to win market share. Against this
backdrop, FFastFill starts the new financial year in a strong
position. Our order book is healthy, our offering remains
highly competitive, and we now have new and additional
cross-sell opportunities open to us. Whilst it is still early
in the financial year, each of these factors combines to
underpin our expectations for the financial year ahead and we
look forward to a year of further financial growth and
operational progress.
Keith Todd CBE
Executive Chairman
Chief Executive's Review
Expanding the FFastFill platform
This financial year has been both exciting and rewarding for
the FFastFill team. Both through organic means and by
capitalising on sensible acquisition opportunities we have
strengthened our global footprint, extended our capabilities
in a manner that appeals to new and existing customers and,
importantly driven strong growth in the order book.
I am particularly encouraged by the positive effect our two
acquisitions have had on our business this year. Both WTD
Consulting, Inc. and Spread Intelligence have gone from being
potentially exciting targets to integrated parts of an
enlarged FFastFill platform. Each organisation has added new
capabilities to our offering, new perspectives on the market
opportunity open to us and, crucially, new customers. We look
forward to realising further value from these acquisitions in
the financial year ahead.
I am pleased to report a revenue performance of £17.2m
(FY10/11: £15.5m) which includes SaaS growth of 13 percent
year on year. Our decision to invest in infrastructure in the
first half has enabled us to win new business and as a result
the full year order book of £20.7m shows good growth.
Adjusted Operating Profit for the full year stood at £1.9m,
in line with our expectations. These numbers are a clear
indication of FFastFill's long-term growth potential and of
the flexibility in our business model.
Strong customer progress
We have signed 23 new functional mandates globally during the
year, drawn from across 19 customers, of which 10 are new
customer names. We have added customers across each of the
front, middle and back office service lines we operate and
seen a strong, early contribution from our acquired
companies. Furthermore, we are now beginning to see the very
real benefits of being a globally distributed and globally
capable organisation. An increased proportion of this year's
new customer wins, when compared to last year, involve
FFastFill delivering one or more services to a client across
two or more geographies:
-
Front Office (Trade Execution Services)
FFastFill has made particularly significant and exciting
progress this year in the Front Office. The acquisition of
Spread Intelligence, a provider of highly sophisticated
spread trading tools, is the single largest example of this
progress. Spread Intelligence enhances FFastFill's own Front
Office capabilities, particularly in the US, and the new
combination is already proving popular with customers.
During the first half of the year, we secured a number of
Front Office contracts - such as with FC Stone. During the
second half that momentum has continued, including wins with
RJ O'Brien in the United States and EDF Man and Tullet
Prebon. UBS has contracted to extend our relationship from an
Asian deployment into other geographies. Singapore based UOB
has also contracted for global services.
A major European bank has extended its existing services in
middle and back office to take a full front to back solution
thus realising the efficiency gains to be had from straight
through processing with one provider.
We have made significant progress in terms of developing and
growing sales of risk management during the financial year,
such as the addition of G. H. Financials as a customer for
our RiskPro service and the deployment at EDF Man which
includes RiskPro services integrating our margin capabilities
into its risk management analysis. Both wins were strong
competitive wins. Gator Trading in the United States has also
contracted for this product demonstrating the geographic
spread and strength of the product.
Further, the implementation of the VaR calculator for the
NYPC Prime project in the USA was an example of being able to
apply our SaaS principles and core architectural expertise to
a project in the risk management space.
Horizon, our multi broker solution, continues to be a
catalyst for increased customer relationships within our
global SaaS platform. Leveraging the operational benefits of
our diverse infrastructure, together with our risk management
and order routing capabilities, Horizon is enabling our
customers to access execution venues around the globe. It
will continue to drive growth next year and beyond.
We continue to extend and upgrade connectivity to markets and
during the year this included the Hong Kong Mercantile
Exchange, ICE Multicast, NYSE, Euronext Liffe UTP Drop Copy,
GovEx, Eris Exchange, FX Edge, and the LME 7 Upgrade.
We have also continued to expand our data centre footprint
with both Chicago Mercantile Exchange proximity facilities at
Aurora outside Chicago and the Australian Liquidity Centre
for Australian Stock Exchange co-location being added to the
infrastructure. We have also added the London Metal Exchange
proximity locations to our platform. This enables low latency
access to market for our products and for customer
deployments. We are seeing a more significant percentage of
order flow being synthetic order types managed by our systems
and the reduced latency of co-location has enabled growth in
this space.
The middle office product suite, SEALS, continues to be
functionality rich and competitively very strong. The
addition of the Prysm capabilities from the WTD Consulting
acquisition has extended the product especially in the US
market. SEALS is architecturally very strong, enabling global
access to clearing of trades and allowing that access to be
easily and efficiently devolved to customers.
Contract wins have included Bank of America Merrill Lynch and
ICAP Australia among others. Extensions to existing mandates
have also been secured with Mizuho, Philip Securities,
Advantage Futures and Royal Bank of Canada.
From a functional perspective, we have added FIX interface
capabilities as well as connectivity to new markets. New
market connectivity includes Nasdaq Commodities Exchange,
MGEX, NYPC, and TOCOM as well as migrations of existing
connectivity to market.
-
Back Office (Post Trade Processing)
The Acquisition of the business and assets of WTD Consulting,
Inc., which completed on 30 November 2011, represents the
most significant development this year in FFastFill's Back
Office suite. By harnessing WTD's people and technology, we
are now able to complete the customisation required to take
our Back Office product and service, "Eclipse," in to the
important US market. Work on this project has begun and we
will continue throughout FY13.
During the year, we have added new mandates to our Back
Office customer list as well as renewals and extensions of
existing mandates. We have also continued to make progress
with the three delayed Back Office implementations referenced
in our first half results. One of these implementations is
now fully live and delivering service to customers. The
remaining implementations are in final acceptance testing.
All three have added valuable functional capability to the
core product in new geographies as well as functional areas.
FC Stone was a landmark win during the year for a full front
to back solution for their metals business. They are a highly
respected name in the space and we are thrilled to be doing
this business with them.
Strategic intent
Our strategic focus remains unchanged. Our key goal is to
drive growth, globally, across our SaaS-based operational
platform. The acquisitions we have completed and integrated
this year have helped us to move further forward in this
regard, either by strengthening our hand in key growth
markets such as the United States, or by extending the range
of services we can offer and supporting our ability to offer
one customer multiple products in multiple geographies at any
one time. We will continue to pursue this strategy, largely
by organic means, but we will also continue to consider
possible acquisitions where a new technology or team could
meaningfully strengthen our platform.
The Over the Counter ("OTC") arena continues to evolve.
Whilst it does so, we watch it carefully, continuing to
believe that being a 'fast-follower' in the emerging
centrally cleared arena is the right position to take. The
regulatory changes and debate around this issue continue to
take shape. Whilst no one company can easily influence the
outcome of this debate, once settled it will give those of us
operating in the industry a clear view of where and how to
create effective technology solutions. When that happens, we
will be well placed to act quickly.
Our growing team
Our reputation for excellent service depends on the
professionalism, commitment and hard work of the team that
delivers it. This year, the FFastFill team has grown in size
and so I would particularly like to welcome those who have
joined us this year through acquisition. On behalf of the
Board, thank you to all of our employees right across our
global organisation for the role you have each played in
delivering this year's successful performance and for the
strong position we find ourselves in as we look ahead to the
coming year.
Summary
The arena and environment we operate in continues to change.
It remains our view that these changes will lead to new
opportunities for FFastFill to grow further; both in terms of
what we are able to offer to customers, but also ultimately
to grow market share. We are in a strong position to take
advantage of those opportunities. We have achieved a great
deal this year in terms of customer growth, acquisition
integration and service enhancement. With a strong order
book, a competitive offering and opportunity ahead, we remain
confident in our expectations for the coming financial year
and we look forward to twelve months of further financial and
operational progress.
Hamish Purdey
Chief Executive Officer
Financial Review
Revenue
Revenue for the year increased by 11% to £17.2m (FY10/11:
£15.5m) as a result of growth in global SaaS revenue from our
Front and Middle Office products as well as the acquisition
of the business and assets of WTD Consulting, Inc ("WTD") in
November 2011. SaaS revenue increased by 13% to £13.6m
(FY10/11: £12.1m).
The twelve month order now book stands at £20.7m (FY10/11:
£13.8m) of which £13.9m (FY10/11: £11.4m) is SaaS. The
increase in the twelve month order book is due to the
contract wins in the second half of the financial year as
well as the acquisition of WTD.
EBITDA and Operating Profit
Adjusted EBITDA* for the year was £3.8m (FY10/11 £4.3m).
Adjusted operating profit* for the year was £1.9m (FY10/11:
£2.2m).
Total operating expenses in the year before acquisition
costs, exceptional items and share based payments were £10.8m
(FY 10/11: £9.5m). The year on year increase of £1.3m arose
as a result of investment in staff and infrastructure costs
as well as the impact of the acquisition of WTD. During the
first half of the year, we undertook a Group wide cost
optimisation review which drove cost efficiencies in the
second half of the financial year.
Statutory operating profit was £0.6m (FY10/11: £1.8m) and is
stated after charging share-based payment charges,
exceptional items, acquisition costs and amortisation of
acquired intangibles.
Share based payment charges in the year were £0.5m (FY10/11:
£0.1m). The year on year increase of £0.4m arose as a result
of share award schemes implemented during the year and the
inclusion of the cost of share-based contingent consideration
for WTD that is being accounted for as remuneration over the
five year earn-out.
Exceptional items of £0.1m (FY10/11: £0.3m) comprise
redundancy costs as a result of actions taken to drive cost
efficiencies in the second half of the year and bad debt
charges arising from customer bankruptcies.
Acquisition costs of £0.3m (FY10/11: £nil) and amortisation
of acquired intangibles £0.3m (FY10/11: £nil) arose as a
result of the Spread Intelligence and WTD acquisitions in the
year.
Profit Before Tax
Profit before tax was £0.6m (FY10/11: £1.8m).
Profit After Tax
Profit after tax was £0.6m (FY10/11: £1.8m). The Group
continues to recognise a deferred tax asset of £1.6m
(FY10/11: £1.5m) in respect of tax losses accumulated in
previous years.
Cash Flow
Cash flow from operations was £0.3m (FY10/11: £3.0m) and
included an outflow of £3.0m (FY10/11: outflow of £0.8m) in
respect of increased working capital as a result of the
timing of invoicing in the second half of the year.
The Group has continued to invest in its infrastructure and
product set to support revenue growth and incurred £0.6m of
capital expenditure (FY10/11: £0.8m) and £2.2m (FY10/11:
£1.9m) of capitalised investment in product development
during the year.
The net cash outflow for the year was £1.0m (FY10/11: inflow
£0.7m). At 31 March 2012 the Group was debt free and had cash
of £2.2m (31 March 2011: £3.3m).
*Before share based payment charges, exceptional
items, acquisition costs and (in the case of adjusted
operating profit) amortisation of acquired intangibles as set
out in the consolidated statement of comprehensive
income.
Condensed Consolidated Statement of Comprehensive Income
for the twelve months ended 31 March 2012
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
£'000
|
|
|
£'000
|
|
|
|
|
|
|
|
|
Revenue
|
|
17,249
|
|
|
15,517
|
|
Cost of sales
|
|
(2,659)
|
|
|
(1,911)
|
|
|
|
|
|
|
|
|
Gross profit
|
|
14,590
|
|
|
13,606
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
(11,781)
|
|
|
(9,876)
|
|
Other operating income
|
|
-
|
|
|
152
|
|
EBITDA*
|
|
2,809
|
|
|
3,882
|
|
|
|
|
|
|
|
|
Analysed as:
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
3,823
|
|
|
4,281
|
|
Share-based payments
|
|
(549)
|
|
|
(115)
|
|
Acquisition costs
|
|
(333)
|
|
|
-
|
|
Exceptional items
|
|
(132)
|
|
|
(285)
|
|
|
|
|
|
|
|
|
EBITDA
|
|
2,809
|
|
|
3,882
|
|
|
|
|
|
|
|
|
Depreciation
|
|
(312)
|
|
|
(614)
|
|
Amortisation
|
|
(1,863)
|
|
|
(1,441)
|
|
|
|
|
|
|
|
|
Operating profit
|
|
634
|
|
|
1,827
|
|
|
|
|
|
|
|
|
Analysed as:
|
|
|
|
|
|
|
Adjusted operating profit
|
|
1,925
|
|
|
2,227
|
|
Share-based payments
|
|
(549)
|
|
|
(115)
|
|
Amortisation of acquired intangibles
|
|
(277)
|
|
|
-
|
|
Acquisition costs
|
|
(333)
|
|
|
-
|
|
Exceptional items
|
|
(132)
|
|
|
(285)
|
|
Operating profit
|
|
634
|
|
|
1,827
|
|
|
|
|
|
|
|
|
Finance income
|
|
40
|
|
|
4
|
|
Finance costs
|
|
(64)
|
|
|
(3)
|
|
|
|
|
|
|
|
|
Profit before taxation
|
|
610
|
|
|
1,828
|
|
|
|
|
|
|
|
|
Tax
|
|
(6)
|
|
|
(19)
|
|
|
|
|
|
|
|
|
Profit after taxation - attributable to the owners of
the parent
|
|
604
|
|
|
1,809
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange translation differences on foreign operations
|
|
(74)
|
|
|
(18)
|
|
Total comprehensive income for the year -
|
|
|
|
|
|
|
attributable to the owners of the parent
|
|
530
|
|
|
1,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
0.14p
|
|
|
0.46p
|
|
|
|
|
|
|
|
|
Fully diluted earnings per share
|
|
0.12p
|
|
|
0.44p
|
*EBITDA is defined as: Earnings before interest, taxes,
depreciation and amortisation
Condensed Consolidated Statement of Financial Position
for the twelve months ended 31 March 2012
|
|
|
2012
|
|
2011
|
|
|
|
£'000
|
|
£'000
|
|
ASSETS
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Goodwill
Intangible assets
Property, plant and equipment
Deferred taxation
|
|
10,766
8,989
1,191
1,553
|
|
7,784
4,478
955
1,459
|
|
|
|
|
|
|
|
|
|
22,499
|
|
14,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Trade and other receivables
|
|
7,663
|
|
4,217
|
|
Cash and cash equivalents
|
|
2,196
|
|
3,257
|
|
|
|
|
|
|
|
|
|
9,859
|
|
7,474
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
32,358
|
|
22,150
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Trade and other payables
|
|
(7,919)
|
|
(6,645)
|
|
|
|
|
|
|
|
Current assets less current liabilities
|
|
1,940
|
|
829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities
|
|
24,439
|
|
15,505
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Trade and other payables
|
|
(20)
|
|
(665)
|
|
Contingent consideration
|
|
(1,383)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS
|
|
23,036
|
|
14,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
Share capital
|
|
4,770
|
|
4,013
|
|
Share premium account
|
|
6,124
|
|
287
|
|
|
|
860
|
|
235
|
|
|
|
(22)
|
|
-
|
|
|
|
832
|
|
363
|
|
Merger reserve
|
|
890
|
|
890
|
|
Currency translation reserve
|
|
(78)
|
|
(4)
|
|
Retained earnings
|
|
9,660
|
|
9,056
|
|
Equity attributable to the owners of the parent company
|
|
23,036
|
|
14,840
|
|
|
|
|
|
|
Condensed Consolidated Statement of Changes in Equity
for the twelve months ended 31 March 2012
|
|
|
Share capital
|
|
Share premium account
|
|
Own shares
|
|
Other reserves
|
|
Share- based payment reserve
|
|
Merger reserve
|
|
Translation reserve
|
|
Retained earnings
|
|
Total
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at 1 April 2010
|
|
3,970
|
|
19
|
|
-
|
|
235
|
|
248
|
|
890
|
|
14
|
|
7,247
|
|
12,623
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,809
|
|
1,809
|
|
Profit for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(18)
|
|
-
|
|
(18)
|
|
Exchange translation differences on foreign operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(18)
|
|
1,809
|
|
1,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payment
|
|
-
|
|
-
|
|
-
|
|
-
|
|
115
|
|
-
|
|
-
|
|
-
|
|
115
|
|
Shares issued
|
|
43
|
|
268
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total transactions with owners
|
|
43
|
|
268
|
|
-
|
|
-
|
|
115
|
|
-
|
|
-
|
|
-
|
|
426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 March 2011
|
|
4,013
|
|
287
|
|
-
|
|
235
|
|
363
|
|
890
|
|
(4)
|
|
9,056
|
|
14,840
|
|
Profit for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
604
|
|
604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange translation differences on foreign operations
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(74)
|
|
-
|
|
(74)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(74)
|
|
604
|
|
530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payment
|
|
-
|
|
-
|
|
-
|
|
-
|
|
469
|
|
-
|
|
-
|
|
-
|
|
469
|
|
Shares issued
|
|
757
|
|
5,837
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
6,594
|
|
Own shares acquired in the period
|
|
-
|
|
-
|
|
(22)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(22)
|
|
Contingently issuable shares
|
|
-
|
|
-
|
|
-
|
|
625
|
|
-
|
|
-
|
|
-
|
|
-
|
|
625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total transactions with owners
|
|
757
|
|
5,837
|
|
(22)
|
|
625
|
|
469
|
|
-
|
|
-
|
|
-
|
|
7,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 March 2012
|
|
4,770
|
|
6,124
|
|
(22)
|
|
860
|
|
832
|
|
890
|
|
(78)
|
|
9,660
|
|
23,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated cash flow statement
for the twelve months ended 31 March 2012
|
|
|
2012
|
|
2011
|
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
Cash flows from operations
|
|
298
|
|
3,031
|
|
|
Interest received
|
|
1
|
|
4
|
|
|
Interest paid
|
|
(15)
|
|
(3)
|
|
|
Tax paid
|
|
(24)
|
|
(19)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows from operating activities
|
|
260
|
|
3,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash from investing activities
|
|
|
|
|
|
|
Purchase of intangible assets
Purchase of property, plant and equipment
|
|
(2,218)
(571)
|
|
(1,900)
(750)
|
|
|
Net proceeds from sale of investment
|
|
-
|
|
157
|
|
|
Acquisition of businesses
|
|
(71)
|
|
-
|
|
|
|
|
|
|
|
|
|
Net cash flows used in investing activities
|
|
(2,860)
|
|
(2,493)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
Net proceeds from issue of ordinary share capital
|
|
1,533
|
|
311
|
|
|
New bank loans raised
|
|
1,290
|
|
-
|
|
|
Repayment of borrowings
|
|
(1,250)
|
|
(125)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows from financing activities
|
|
1,573
|
|
186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
(1,027)
|
|
706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange rate movement
|
|
(34)
|
|
3
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year
|
|
3,257
|
|
2,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
2,196
|
|
3,257
|
|
Reconciliation of profit/(loss) after taxation to net cash
flows from operating activities
|
|
|
2012
|
|
2011
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
Profit after taxation
|
|
604
|
|
1,809
|
|
Finance income
|
|
(40)
|
|
(4)
|
|
Finance costs
|
|
64
|
|
3
|
|
Taxation
|
|
6
|
|
19
|
|
Profit on sale of investment
|
|
-
|
|
(152)
|
|
Depreciation
|
|
312
|
|
614
|
|
Loss on disposal of fixed asset
|
|
20
|
|
-
|
|
Amortisation of intangible assets
|
|
1,863
|
|
1,441
|
|
Share based payment
|
|
469
|
|
115
|
|
Foreign exchange translation differences
|
|
(8)
|
|
(27)
|
|
Increase in receivables
|
|
(3,289)
|
|
(1,248)
|
|
Decrease in payables
|
|
297
|
|
461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
298
|
|
3,031
|
|
|
|
|
|
|
Basic earnings per share and fully diluted earnings per share
|
|
|
|
Year to March 2012
|
|
Year to March 2011
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
|
Profit attributable to shareholders
|
|
|
£604,000
|
|
£1,809,000
|
|
Share-based payment
|
|
|
£549,000
|
|
£115,000
|
|
Amortisation of acquired intangibles
|
|
|
£277,000
|
|
|
|
Acquisition costs
|
|
|
£333,000
|
|
-
|
|
Exceptional items
|
|
|
£132,000
|
|
£285,000
|
|
Adjusted profit attributable to shareholders
|
|
|
£1,895,000
|
|
£2,209,000
|
|
Weighted average number of shares
|
|
|
434,694,437
|
|
397,523,873
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
|
|
|
Weighted average number of shares
|
|
|
434,694,437
|
|
397,523,873
|
|
Effect of share options
|
|
|
46,709,852
|
|
11,253,821
|
|
Effect of contingently issuable shares
|
|
|
5,116,346
|
|
-
|
|
Fully diluted weighted average number of ordinary
shares
|
|
|
486,520,635
|
|
408,777,694
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
0.14p
|
|
0.46p
|
|
Fully diluted earnings per share
|
|
|
0.12p
|
|
0.44p
|
|
|
|
|
|
|
|
|
Adjusted basic earnings per share
|
|
|
0.44p
|
|
0.55p
|
|
Fully diluted adjusted earnings per share
|
|
|
0.39p
|
|
0.54p
|
Basis of preparation
The financial information set out above does not constitute
the Company's statutory accounts for the years ended 31
March 2012 or 2011, but is derived from those accounts.
Statutory accounts for FY10/11 have been delivered to the
Registrar of Companies and those for FY11/12 will be
delivered following the Company's Annual General Meeting.
The auditors have reported on those accounts; their reports
were unqualified, did not draw attention to any matters by
way of emphasis without qualifying their report and did not
contain statements under s498(2) or (3) of the Companies Act
2006. Whilst the financial information included in this
preliminary announcement has been computed in accordance with
International Financial Reporting Standards (IFRSs) adopted
by the European Union ("EU") and in accordance with
the Group's IFRS accounting policies, this announcement
does not itself contain sufficient information to comply with
IFRSs. The financial information presented in this
announcement has been prepared in accordance with the
accounting policies adopted for the audited results for the
year ended 31 March 2012 and 31 March 2011.
The financial information set out in this preliminary
announcement was approved by the Board of Directors and
authorised for issue on 28th May 2012.
distributed by
|
|
Recommend :