PR Newswire/Les Echos/

Press Release, 18 February 2010

First-half 2009-10 revenues and net income

(Euro millions)                           2009-2010      2008-2009    Change
Q1 revenues (July-September)                  9.0            9.6      - 6.0%
Q2 revenues (October-December)               10.1           10.3      - 1.8%
TOTAL H1 REVENUES                            19.1           19.8      - 3.9%
Operating income before exceptional items    0.47           0.14    + 227.1%
     As a % of revenues                      2.5%           0.7%      +180bp
Operating income                             0.25           0.14     + 73.6%
Net income                                   0.08           0.06     + 41.8%

In the first half of FY2009-10 (July-December 2009) Aedian's revenues came to
EUR 19.1 m (-3.9%). The operating margin before exceptional items amounted to
2.5%, up from 0.7% during the same period of the previous year.

* Revenues
In the second quarter of the year (October-December 2009), trading showed good
resilience, with revenues contracting slightly by 1.8% against a backdrop of
persistently weak demand and intense competition. The workforce was unchanged
compared to the year-earlier period.

* Operating income
Operating income before exceptional items increased sharply to 2.5% of revenues,
versus 0.7% in the same period of the previous year.
Aedian thus reaped the first rewards of the organisation and management actions
implemented at the beginning of the year, aimed at enhancing the operating
efficiency and securing a satisfactory level of profitability. We made progress
in particular in cost management, namely by cutting expenses not directly
related to ongoing contracts, and in the efficiency of our sales processes, by
lowering the inter-contract downtime to 5.7%, vs. 6.4% in the year-earlier
period. These efforts enabled us to offset the persistently negative impact of
price trends.
Despite non-recurring charges, the company's operating and net income rose by
73.6% and 41.8%, respectively. The balance sheet has remained strong, with net
cash of EUR 2.1 m as of 31 December 2009.

* Outlook
The consulting and services industry is not expected to stage a solid recovery
within the next six months, but Aedian is likely to outperform the market again
in the first half of 2010. The sales performance so far in 2010 suggests that
the risk of a further contraction in organic growth has abated. Although
visibility remains low, the goal for the next half-year is therefore to keep
improving the operating margin.
We have begun preparing our strategic plan for the next four-year period
(2010-2011 to 201 3-2014), which we will present in September 2010.

Aedian is an IT consultancy and services company focused on the financial
industry and the public sector

Headcount (31 Dec 2009):
431 employees

www.aedian.com

ISIN - FR0004005924

AEDIAN
Stéphane Morvillez                                          
Managing Director                  
Director
smorvillez@aedian.com    

Frédéric Bourdon         
Deputy Managing  
fbourdon@aedian.com              
Phone (+33) 1 56 35 30 00

CM-CIC EMETTEUR                   

Financial communication           
Arnaud Cadart    
Phone (+33) 1 47 10 94 94

MP CONSEIL
Michelle Pilczer
Phone (+33) 1 45 96 79 44         
mpconseil@mpconseil.com
cadartar@cmcics.com

SUMMARIZED
BALANCE SHEETS (in thousands of euros)

ASSETS                                         31 Dec 2009         30 Jun 2009
Goodwill                                             9,223               9,223
Fixed intangible assets                                 16                  28
Fixed tangible assets                                  149                 196
Holdings in equity-accounted affiliates                  6                   5
Other financial assets                               1,250               1,151
NON-CURRENT ASSETS                                  10,644              10,604

Trade notes & accounts receivable                    8,479               7,440
Other current assets                                 1,246               1,292
Tax receivable                                           0                 142
Net cash and equivalents                             2,372               4,204
CURRENT ASSETS                                      12,097              13,079

TOTAL ASSETS                                        22,741              23,682

SHAREHOLDERS' EQUITY & LIABILITIES             31 Dec 2009         30 Jun 2009

Capital                                              1,226               1,226
Additional paid-in capital                           6,179               6,108
Reserves                                             2,691               2,667
Translation gains                                        1                   1
Attributable net income                                 78                 219
SHAREHOLDERS' EQUITY GROUP SHARE                    10,174              10,222
Minorities                                               0                   0
TOTAL SHAREHOLDERS' EQUITY                          10,174              10,222

Employee benefits                                        0                 142
Long-term share of debt                                 38                  85
Deferred taxes                                          88                  41
NON-CURRENT LIABILITIES                                126                 268

Reserves                                               308                 143
Short-term share of debt                               205                 311
Trade notes and accounts payable                     2,720               2,532
Corporate income tax due                                25                   0
Other current liabilities                            9,183              10,206
CURRENT LIABILITIES                                 12,441              13,192

TOTAL SHAREHOLDERS' EQUITY & LIABILITIES            22,741              23,682

SUMMARIZED INCOME STATEMENTS (in thousands of euros)

                                               31 Dec 2009         31 Dec 2008

                                                   6 months          6 months
Revenues                                             19,071            19,835
Purchases                                           (2,163)           (2,076)
Personnel                                          (14,360)          (15,196)
External charges                                    (1,495)           (1,735)
Taxes other than corporate tax                        (504)             (550)
Net depreciation and amortisation expense              (85)              (92)
Net impairment allowance                                 28              (56)
Other operating income and expenses                    (21)                13
Operating income before one-off items                   472               144
Other operating income and costs                      (221)               (0)
Operating income                                        250               144
Income from cash and equivalents                          1                32
Gross interest expense                                  (8)              (41)
Net interest expense                                    (8)               (9)
Other financial items                                    2               (10)
Net financial items                                     (5)              (19)
Affiliates                                               1               (19)
Corporate income tax                                  (168)              (51)

Net income                                               78                55
     Other items of total after-tax income
Translation gains or losses on foreign operations        0                  0
     Other items of total after-tax income               0                  0
Total net income recognized in shareholders' equity      0                  0

     Total net income of the year                       78                 55
Earnings of the year attributable:
- To the owners of the parent company                   78                 55
- To minorities                                          0                  0

Total earnings attributable:
- To the owners of the parent company                   78                 55
- To minorities                                          0                  0
Basic earnings per share (in EUR)                     0.04               0.03
- Group share                                         0.04               0.03
- Minorities                                          0.00               0.00
Diluted earnings per share (in EUR)                   0.04               0.03
- Group share                                         0.04               0.03
- Minorities                                          0.00               0.00
                      
The content and accuracy of news releases published on this site and/or 
distributed by PR Newswire or its partners are the sole responsibility of the 
originating company or organisation. Whilst every effort is made to ensure the 
accuracy of our services, such releases are not actively monitored or reviewed 
by PR Newswire or its partners and under no circumstances shall PR Newswire or 
its partners be liable for any loss or damage resulting from the use of such 
information. All information should be checked prior to publication.