Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

23rd Mar 2016 07:00

RNS Number : 9649S
EG Solutions plc
23 March 2016
 

Date:

23 March 2016

On behalf of:

eg solutions plc ("eg", "the Company" or the "Group")

 

eg solutions plc

 

Preliminary results for the year ended 31 January 2016

 

eg solutions plc (AIM: EGS), the back office optimisation software company, is pleased to announce its audited preliminary results for the year ended 31 January 2016.

 

Increasing Visibility & Quality of Earnings

 

· Continued increase in order book of multi-year contracts to £17.4m (2015: £15.4m)

· Revenue excluding one off deals increased 17% on prior year

· Strong balance sheet maintained with £3.2m cash at the year end

 

FINANCIAL SUMMARY

 

 

Figures in £000

Year ended

31 January

 

2016

 2015

Revenues

7,595

7,542

Gross Profit

5,473

5,274

Gross margin %

72%

70%

Adjusted EBITDA*

807

1,257

Adjusted Profit before tax*

107

453

Profit before tax

9

407

Net Cash

3,195

4,297

Earnings per share - diluted

0.7p

3.5p

* Adjusted EBITDA and Adjusted Profit before tax is stated prior to charges in respect of share based payments of £98k (2015: £46k)

 

OPERATIONAL HIGHLIGHTS 

 

· Multiple contract wins with new and existing customers, including further wins in Telecoms, Local Government and Retail Banking

· Continued investment in our market leading product with the launch of eg mobile™ and eg forecasting™

· Higher Gross margin in second half due to increased software revenues

 

Duncan McIntyre, Chairman, commented:

 

"We have had a solid year with a continued increase in our order book and a strong increase in recurring revenues. We have invested in our product and it remains the market leader. This lays solid foundations for the future and we will continue to work to develop our sales and marketing capability to deliver on the clear and substantial market opportunity."

 

 

Ends

 

 

CONTACTS

 

eg solutions plc

+44 (0)1785 715 772

Elizabeth Gooch, Chief Executive Officer

www.egsplc.com

 

Redleaf Communications

+44 (0)20 7382 4730

Rebecca Sanders-Hewett

David Ison

Susie Hudson

[email protected]

 

finnCap

 

+ 44(0)20 7220 0500

Julian Blunt or Emily Watts (corporate finance)

Tony Quirke (corporate broking)

 

 

A management webinar open to all investors will be hosted by Equity Development at 12.15pm on 23 March 2016; please register at http://www.equitydevelopment.co.uk/index.php?p=news

 

 

About eg solutions plc

 

eg solutions is a back office workforce optimisation software Group. eg pioneered this new market space and developed the most complete, purpose built workforce optimisation software for back offices - the only solution that manages work, people and end-to-end processes wherever they are undertaken, anywhere in the world.

 

Our software is now used by leading UK, international and global companies in multiple industry sectors including financial services, healthcare and utilities.

 

Using our forecasting, scheduling, real-time work management and operational analytics capabilities, we deliver measureable improvements in service, quality, productivity and regulatory compliance. When supported by our implementation and training services we guarantee return on investment in short timescales.

 

Regardless of who is serving the customer - call centre, back offices, branches or the field - our solutions provide true insight into the full customer service process and promote world-class operational management capability.

 

The Group is listed on AIM, the London Stock Exchange's international market for smaller growing companies (EGS).

 

 

CHAIRMAN'S STATEMENT

 

Overview

 

FY2016 was a year in which eg continued to strengthen its market position and establish a platform for sustained profitable growth. The Group's Order Book continued to grow with the majority of new orders based on hosted solutions over three years or more.

 

Towards the end of the period a number of sales did not close as expected resulting in lower than expected revenues. Our emphasis continues to be the improvement and development of our sales and marketing capability in the current year. As previously disclosed, FY2015 benefited from one-off sales totalling approximately £1.1m. Excluding these contracts, underlying sales growth was approximately 17% over the last 12 months. Our focus on cost control during the year is reflected in a small profit before tax for the year compared to the small loss originally expected, at the start of the financial year.

 

Demand for back office workforce optimisation solutions continues to grow in line with the global trend of businesses looking to improve customer service, operational efficiency, cost control and risk management. The Group's products deliver guaranteed benefits for its customers in each of these key areas and we have an enviable track record of successful implementations and customer retention. This market demand, together with our ability to develop and deliver products which meet our customers' needs, provides a firm foundation for the Group.

 

The investments we have made this year have further strengthened our market position. We invested significantly in the Group's product set culminating in the launch in September 2015 of eg mobile™ and eg forecasting™. Both new products were well received and have opened up a number of new sales opportunities with new and existing clients.

 

Aspect Software Inc ("Aspect")

 

In August 2015, Bob Krakauer was appointed Non-Executive Director, replacing Spence Mallder on the Board as a representative of Aspect.

 

On 9 March 2016, Aspect submitted a petition for bankruptcy protection in the U.S. Bankruptcy court for the District of Delaware in Wilmington (along with four related entities). Our current assessment is that there will be no impact on earnings for the Group.

 

As set out in our announcement on 10 March 2016, we will continue to monitor developments and make further announcements as appropriate.

 

Capital Reduction & Articles

 

Taking into account feedback from investors and our prospects for future profitability, the Board will be seeking approval for a proposed reduction in capital at the AGM on 17 May 2016.

 

We will also be seeking approval for an update to our Articles of Association in line with The Companies Act 2006.

 

Current Trading & Outlook

 

FY2016 has been a year where we have made solid progress with growing our order book and significantly enhancing our product suite, laying the foundations for sustainable, long-term profit growth. The progress we have made in increasing recurring revenues continues in line with our objective of significantly improving the visibility and quality of earnings.

 

 

 

CHIEF EXECUTIVE'S STATEMENT

 

Overview

 

The successful placing in January 2015 raised £3.2m to continue the investment required to earn our place as the global leader in the market we pioneered. The focus of the remainder of FY2016 was then to build on the successes of the prior year and increase investment in the fundamentals of the business to prepare for growth.

 

Our growth strategy is based on three core objectives:

 

· Increasing recurring revenues to provide improved visibility and quality of earnings

· Winning new customers in existing and new territories and across a range of business sectors

· Retaining our blue chip customer base by sustaining the tangible results achieved from using our software and Operational Management practices

 

Our improved balance sheet has enabled us to invest for the long-term in additional sales resources and marketing activities to win new clients both in the UK and in key new territories. We have also invested in developing our Managed Cloud Service proposition, including achieving ISO27001 accreditation to ensure we meet the information security requirements of our customers.

 

As a result, in-year revenue remained similar to the prior year, while recurring revenues increased 35% year-on-year. Our order book of multi-year contracts now stands at £17.4m, up a further £0.3m since our trading update in January 2016. This revenue will be recognised over the next four years providing a firm foundation for sustained future revenue growth. We will continue to focus on sales of multi-year contracts.

 

Customer Base Growth

 

Multiple contract wins were secured with new and existing customers in the UK and in new territories. We increased our footprint in existing market verticals such as financial services and successfully developed business in new territories through partners and direct sales. Major new contracts during the period include:

 

· A licence extension at a major European bank to include Collections & Fraud teams

· A licence extension at a global bank to incorporate commercial & investment banking

· Further roll-outs for a major UK third party outsourcing company

· Further deployments with an international Telecoms provider and a new customer win in mortgage lending in the USA through the Aspect partnership

· Two new banking sector pilots in Europe and Australia with significant roll-out potential

· Major upgrade for a UK banking customer

· Contract win with the insurance division of a challenger bank

· Conversion of perpetual licences for an existing client to our Managed Cloud Services

 

In addition, having secured our first contract in Local Government in January 2015, over the remainder of the year we successfully completed deployments within 18 local government authorities around the UK.

 

In December 2015, a strategic review of our customer value proposition by third party advisors concluded that customer satisfaction remains high, with our solutions described as "well packaged and well executed by great people".

 

Our strategy of providing excellent delivery based on guaranteed returns, together with significant and sustainable operational improvements, continues to resonate with our customers.

 

Market Development

 

The emerging back office optimisation market continues to develop. Businesses are seeking to improve the end customer experience across multiple channels, to optimise their use of resources across these channels and to maintain compliance with increasingly stringent regulatory and security requirements.

 

With the increase in digital business, customer transactions are shifting from the traditional and physical to data-centric methods, giving rise to an increase in transactions across all channels. At the same time, customers now expect near or real-time responses, regardless of how they transact, and a key driver for businesses is to significantly reduce complex back office processing time and achieve real-time insight into the whole customer eco-system.

 

Investment in the back office has traditionally been a low priority but it can no longer be ignored. It is a major contributor to the success of the customer experience and, according to Frost & Sullivan's recent report, can often be the engine that drives organisational performance from behind the scenes.

 

Core functionality within the eg operational intelligence® software suite, our flagship product, was designed to address these requirements:

 

· Multi-channel transaction capture to provide a single view of all work regardless of channel;

· Real-time, multi-level, multi-dimensional operational intelligence for customer operations and customer experience management;

· Efficient allocation of work to an increasingly disparate, mobile workforce wherever it is in the world, together with the means to automatically evaluate their performance.

 

As a result, we are well placed to support both the digital and omni-channel requirements of our customers, enabling them to deliver consistent service and optimise performance across all channels regardless of where their workforce is and, at the same time, providing true insight into the end-to-end customer journey.

 

Product Development

 

Following the placing in January 2015, the Group has invested significantly in accelerating product development. Investment in R&D is up 65% on FY2015. We have continued to invest in our market-leading software to ensure we can continue to meet customer requirements "out of the box". This has always been a unique selling point for our product, enabling our customers to quickly realise benefits and achieve guaranteed return on investment.

 

As a result of this investment, two new products, eg forecasting™ and eg mobile™, were launched in September 2015. The development of eg forecasting™ was part funded by Innovate UK, the UK's innovation agency, through its Smart Scheme. Innovate UK offers funding to small and medium-sized enterprises to engage in R&D projects in the strategically important areas of science, engineering and technology.

 

The new eg mobile™ product is an extension of the eg operational intelligence® software suite and was launched at The Shard in London on 23 September 2015. It is designed to enable work to be allocated to, and the performance monitored of, mobile and remote workers. It also provides alerts and notifications for operational managers on the move on KPI's that affect performance, such as approaching SLA deadlines and breaches.

 

These new developments further enhance our product suite with advanced forecasting and capacity planning capability, as well as extending the reach of our software to planning teams, mobile workers and remote operational managers.

 

Our software now ensures work can be allocated and performance can be optimised regardless of business channel and wherever work takes place in the world.

 

People

 

Employee engagement is also a high priority for our business and morale continues to be high. During FY2016 we were delighted to achieve an Outstanding Employer accreditation by workplace engagement specialists Best Companies, recognising our commitment to employee satisfaction and engagement.

 

The whole eg team worked extremely hard during the year to deliver excellent results for our customers throughout the world. I would like to thank them for their contribution and continuing commitment.

 

 

 

CHIEF FINANCE OFFICER'S STATEMENT

 

Financial Results

 

Revenue for the year ended 31 January 2016 was £7.60m (2015: £7.54m). Software licences, maintenance and software services contributed 86% of total revenue (2015: 68%) with the balance coming from implementation and training services. Full year 2015 revenue benefited from one-time licence fees and one-off support services of £1.06m. Excluding these, underlying sales growth is approximately 17%.

 

By maintaining our focus on cost control, the Group achieved a profit before tax of £0.01m (2015: £0.41m) compared to the loss originally expected. Adjusted EBITDA (stated prior to share based payments) was £0.81m (2015: £1.26m).

During the period recurring revenues increased 35% year-on-year. eg's order book now stands at £17.4m to be recognised over the next four years. This is composed of annually renewable maintenance revenues and multi-year fixed term hosting contracts, reflecting our focus on signing multi-year deals.

 

Gross margin in the first half of the year was 66% but improved to 77% in the second half due to the high proportion of software licences sold. Overall gross margin improved 2% to 72% (2015: 70%). Administrative expenses increased to £5.5m (2015: £4.8m) following increased investment in sales and marketing.

 

As at 31 January 2016 net cash was £3.2m (2015: £4.3m) following investment in research and development of £1.4m (2015: £0.85m). £0.08m cash was generated from financing activities (2015: £3.76m).

 

Trade receivables were higher at £1.10m (2015:£0.45m) due to the timing of sales that were weighted towards the end of the year. These amounts have all now been received. Cash generated from operating activities was £0.27m for the period (2015: £1.73m).

 

Earnings per share on a basic and fully diluted basis was 0.8p and 0.7p respectively. In the prior year the basic earnings per share was 3.6p and on a fully diluted basis 3.5p.

 

The Group has benefited from the favourable tax relief given on development expenditure. The tax credit in respect of the year was £158k (2015: £134k).

 

eg has an existing strategic partnership and re-seller agreement with Aspect dating back to February 2013. Aspect also owns a 9.5% equity interest in eg and has a representative on the eg board.

 

On 9 March 2016 Aspect submitted a petition for bankruptcy in the US Bankruptcy Court. Approval is sought under the terms of the petition for a consensual restructuring of Aspect's debt as well as a fully underwritten rights offering of $60m of first-lien debt. General unsecured creditors of Aspect are to be paid in full in cash, though existing debt and equity lines are being compromised in whole or in part. It is understood that Aspect intends to complete the restructuring process by the end of June 2016.

 

Aspect have confirmed that all amounts due prior to the bankruptcy petition will be paid in full whilst amounts incurred post the petition will be paid after the restructuring is complete. Aspect believe that post the restructuring their balance sheet will be substantially stronger and they will be better placed in the market.

 

 

Consolidated Statement of Comprehensive Income

 

 

 

 

For the Year Ended 31st January 2016

 

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Revenue

 

7,595

 

7,542

Cost of sales

 

(2,122)

 

(2,268)

Gross Profit

 

5,473

 

5,274

Administrative expenses

 

(4,666)

 

(4,017)

Adjusted EBITDA

 

807

 

1,257

Amortisation

 

(691)

 

(676)

Depreciation

 

(19)

 

(13)

Share Option Charge

 

(98)

 

(46)

(Loss)/Profit from operations

 

(1)

 

522

Finance Income

 

10

 

1

Finance Charges

 

-

 

(116)

Profit before tax

 

9

 

407

Tax credit

 

158

 

134

Profit for the year

 

167

 

541

Other comprehensive income:

 

 

 

 

Exchange differences on translation of foreign operation

 

(5)

 

(17)

Total comprehensive income for the year

 

162

 

524

Profit and total comprehensive income attributable to equity shareholders of the Parent Company

 

162

 

524

Earnings per share

 

 

 

 

From continuing operations

 

 

 

 

Basic

 

0.8p

 

3.6p

Diluted

 

0.7p

 

3.5p

 

 

 

Consolidated Statement of Financial Position

 

 

 

 

as at 31st January 2016

 

 

 

 

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Assets

 

 

 

 

Non-current assets

 

 

 

 

Intangible assets

 

3,507

 

2,802

Property, plant and equipment

 

80

 

50

 

 

3,587

 

2,852

Current assets

 

 

 

 

Trade and other receivables

 

1,692

 

758

Current tax receivable

 

323

 

58

Cash and cash equivalents

 

3,195

 

4,297

 

 

5,210

 

5,113

Total assets

 

8,797

 

7,965

Liabilities

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

2,259

 

1,867

 

 

2,259

 

1,867

Non-current liabilities

 

 

 

 

Deferred tax liabilities

 

304

 

197

 

 

304

 

197

Total Liabilities

 

2,563

 

2,064

Net Assets

 

6,234

 

5,901

Equity

 

 

 

 

Share capital

 

227

 

226

Share premium

 

7,924

 

7,852

Share-based payment reserve

 

786

 

702

Own shares held

 

(1,149)

 

(1,149)

Retained earnings

 

(1,453)

 

(1,634)

Foreign exchange

 

(101)

 

(96)

Total equity

 

6,234

 

5,901

 

 

 

Consolidated Statement of Cash Flows

 

 

 

 

For the Year Ended 31st January 2016

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Operating activities

 

 

 

 

Cash generated by operations

 

265

 

1,588

Income taxes received

 

-

 

141

Net cash generated by operating activities

 

265

 

1,729

Investing activities

 

 

 

 

Purchases of intangible assets

 

(1,396)

 

(846)

Purchases of property, plant and equipment

 

(49)

 

(35)

Net cash used in investing activities

 

(1,445)

 

(881)

Financing activities

 

 

 

 

Proceeds from issue of ordinary shares

 

-

 

3,234

Proceeds from issuance of loan notes

 

-

 

499

Exercise of option shares

 

-

 

26

Proceeds from exercise of warrants

 

73

 

-

Interest received

 

10

 

1

Interest paid

 

-

 

(1)

Net cash generated by financing activities

 

83

 

3,759

Net (decrease)/increase in cash and cash equivalents

 

(1,097)

 

4,607

Cash and cash equivalents at beginning of year

 

4,297

 

(312)

Effect of foreign exchange rates

 

(5)

 

2

Cash and cash equivalents at end of year

 

3,195

 

4,29

Consolidated Statement of Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended 31st January 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

attributable to

 

 

 

 

 

 

Share-based

 

Own

 

 

 

 

 

 

 

equity holders

 

 

Share

 

Share

 

payment

 

shares

 

Retained

 

Foreign

 

Other

 

of the parent

 

 

capital

 

premium

 

reserve

 

held

 

earnings

 

exchange

 

reserves

 

company

 

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

Balance at 31 January 2014

 

160

 

4,085

 

641

 

(1,201)

 

(2,148)

 

(79)

 

-

 

1,458

Profit for the year

 

-

 

-

 

-

 

-

 

541

 

-

 

-

 

541

Other comprehensive expense

 

-

 

-

 

-

 

-

 

-

 

(17)

 

-

 

(17)

Total comprehensive expense

 

-

 

-

 

-

 

-

 

541

 

(17)

 

-

 

524

Share-based payments

 

-

 

-

 

61

 

-

 

-

 

-

 

-

 

61

Transactions with owners in their capacity as owners:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issue of convertible loan notes

 

-

 

-

 

-

 

-

 

-

 

-

 

22

 

22

Proceeds from shares issued

 

54

 

3,165

 

-

 

-

 

-

 

-

 

-

 

3,219

Shares issued on conversion of loan notes

 

12

 

602

 

-

 

-

 

-

 

-

 

(22)

 

592

Shares issued to employees

 

-

 

-

 

-

 

52

 

(27)

 

-

 

-

 

25

Balance at 31 January 2015

 

226

 

7,852

 

702

 

(1,149)

 

(1,634)

 

(96)

 

-

 

5,901

Profit for the year

 

-

 

-

 

-

 

-

 

167

 

-

 

-

 

167

Other comprehensive expense

 

-

 

-

 

-

 

-

 

-

 

(5)

 

-

 

(5)

Total comprehensive expense

 

-

 

-

 

-

 

-

 

167

 

(5)

 

-

 

162

Share-based payments

 

-

 

-

 

84

 

-

 

14

 

-

 

-

 

98

Transactions with owners in their capacity as owners:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued on conversion of warrants

 

1

 

72

 

-

 

-

 

-

 

-

 

-

 

73

Balance at 31 January 2016

 

227

 

7,924

 

786

 

(1,149)

 

(1,453)

 

(101)

 

-

 

6,234

 

The share-based payment reserve is a reserve to recognise a corresponding entry in relation to those amounts recognised in retained earnings in respect of share-based payments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The own shares held reserve shows movements in the shares held in trust by the eg solutions Employee Benefit Trust.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The share premium account contains the aggregate amount of the premiums received on issuing shares after the deduction of attributable expenses and commission.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The amount of transaction costs accounted for as a deduction from equity during the year was £nil (2015: £201,000).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings include the accumulated profits and losses arising from the Consolidated Statement of Comprehensive Income excluding foreign exchange differences on translation of foreign operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The foreign exchange reserve comprises all exchange differences arising from the translation of the financial statements of overseas operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves represent the equity component of the convertible loan notes, which is transferred to retained earnings when the instrument is settled or converted.

 

 

 

1. BASIS OF PREPARATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

This announcement was approved by the Board of Directors on 22 March 2016.

 

The financial information set out above does not constitute the Company's statutory accounts for the years ended 31 January 2016 or 2015, but is derived from those accounts. Statutory accounts for 2015 have been delivered to the Registrar of Companies and those for 2016 will

be delivered following the Company's Annual General Meeting. The auditor has reported on those accounts: their reports were unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under Sections 498(2) or (3) of the Companies Act 2006.

 

The Group accounts for the year ended 31 January 2016 are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU. This financial information has been prepared in accordance with the accounting policies stated in the Group's financial statements for the year ended 31 January 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2. REVENUE

 

 

 

 

 

 

 

 

 

An analysis of the Group's revenue is as follows:

 

 

 

 

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Continuing operations:

 

 

 

 

United Kingdom

 

7,489

 

7,437

South Africa

 

106

 

105

 

 

7,595

 

7,542

 

 

 

 

 

As a result of dealing with multinational companies, the revenue is disclosed

by the entity in which it is contracted with

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Group's revenue can be split as follows:

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Licences including Hosted and Subscription

 

3,772

 

2,640

Maintenance

 

2,064

 

2,024

Professional and Implementation Services

 

1,759

 

2,878

 

 

7,595

 

7,542

 

 

 

3. PROFIT FROM OPERATIONS

 

 

 

 

This is stated after charging/(crediting):

 

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Net foreign exchange gains

 

(59)

 

(23)

Research and development costs expensed

 

869

 

830

Amortisation

 

691

 

676

Impairment of intangibles

 

-

 

6

Depreciation

 

 

 

 

- owned assets

 

19

 

13

Operating leases

 

156

 

155

 

 

 

4. EARNINGS PER ORDINARY SHARE

 

 

 

 

From Continuing Operations

 

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

Weighted average number of shares in issue

 

22,612,445

 

16,674,330

Weighted average number of shares held by the Employee Benefit Trust

 

(1,514,285)

 

(1,543,052)

Weighted average number of shares for the purposes of basic earnings per share

 

21,098,160

 

15,131,278

Effect of dilutive potential ordinary shares

 

 

 

 

- Share options

 

1,434,822

 

231,345

Weighted average number of shares for the purposes of diluted earnings per share

 

22,532,982

 

15,362,623

 

 

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

 

 

£'000

 

£'000

Basic earnings attributable to equity shareholders

 

167

 

541

Earnings for the purposes of diluted earnings per share

 

167

 

541

 

 

 

 

 

 

 

Year ended

 

Year ended

 

 

31 January

 

31 January

 

 

2016

 

2015

Basic earnings per share

 

 0.8p

 

 3.6p

Diluted earnings per share

 

 0.7p

 

 3.5p

 

 

EPS has been calculated using the following methodology:

 

 

 

 

Basic earning per share are calculated by dividing the earnings attributable to ordinary shareholders by the number of weighted average ordinary shares during the period. The number of shares excludes shares held by an Employee Benefit Trust.

For Diluted earnings per share, the number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. These represent share options granted to employees.

At 31 January 2016 there were 1,588,463 (2015: 1,641,940) share options outstanding that could potentially dilute basic EPS in the future, but are not included in the calculation of diluted EPS because they are anti dilutive for the periods presented.

 

 

 

5. RECONCILIATION OF GROUP PROFIT BEFORE TAX TO NET CASH GENERATED BY OPERATIONS

 

 

 

 

 

 

 

 

 

2016

 

2015

 

 

 

 

£'000

 

£'000

 

 

Profit before tax

 

9

 

407

 

 

Adjustments for:

 

 

 

 

 

 

Depreciation of property, plant & equipment

 

19

 

13

 

 

Amortisation of intangible assets

 

691

 

676

 

 

Impairment of intangible assets

 

-

 

6

 

 

Finance income

 

(10)

 

(1)

 

 

Finance costs

 

-

 

116

 

 

Share option charge

 

98

 

46

 

 

Operating cash flows before movements in working capital

 

807

 

1,263

 

 

(Increase)/Decrease in receivables

 

(934)

 

544

 

 

Decrease in inventory

 

-

 

8

 

 

Increase/(Decrease) in payables

 

392

 

(227)

 

 

Cash generated by operations

 

265

 

1,588

 

 

 

 

6. AVAILABILITY OF THIS ANNOUNCEMENT AND ANNUAL REPORT & ACCOUNTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copies of this announcement are available on the Company's website: http://www.egsplc.com. The Annual Report & Accounts and Notice of Annual General Meeting will be sent to shareholders in due course and will also be available on the Company's website from the date of posting.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EANDAAADKEFF

Related Shares:

eg Solutions PLC
FTSE 100 Latest
Value7,964.18
Change50.93