27th Jun 2011 07:00
Immunodiagnostic Systems Holdings plc
("IDS" or '"the Company" or the "Group")
Preliminary results for the year ended 31 March 2011
Immunodiagnostic Systems Holdings plc (AIM: IDH), a leading producer of diagnostic testing kits for the clinical and research markets, announces its preliminary results for the year ended 31 March 2011.
IDS operates in the in-vitro diagnostics ("IVD") market. The Company designs, manufactures and sells immunoassay kits which are used to measure or detect particular substances within a sample, thus aiding the diagnosis or monitoring of a disease or providing information for research studies.
Financial Highlights
·; Turnover up 35% to £50.2m (2010: £37.2m)
§ Manual Vitamin D - represents 55.5% of Turnover (2010: 59.2%)
§ Automated revenues (IDS-iSYS) - represents 20.6% of Turnover (2010: 7.3%)
·; Gross profit up 36% to £37.5m (2010: £27.5m)
·; EBITDA up 40% to £21.0m (2010: £15.0m)
·; PBT up 51% to £16.6m (2010: £11.0m)
·; Earnings per share (diluted) up 54% to 44.6p (2010: 28.9p)
·; Dividend up 25% to 2.5p (2010: 2.0p)
·; Bank borrowings reduced and cash up 20.6% to £6.4m (2010: £5.3m)
Operational Highlights
·; Launch of 3 new automated assays on the IDS-iSYS platform bringing the total automated range to 9
·; Receipt of US FDA 510(k) clearance for three automated assays for sale in the USA (clearance received for a further two assays post the year end)
·; Increased average revenue per instrument resulting from an expanding product menu
·; Increased efficiencies from manufacturing sites have contributed towards increased profitability
·; Increased staffing numbers across the Company - up c. 25% to 294 employees
·; Board changes to meet the needs of the next phase of growth and development
Commenting on Outlook, David Evans, Chairman said:
"Trading for the first three months of the year is in line with management expectations and the directors believe that this is a direct result of the market acceptance of the IDS-iSYS and its increasing menu.
Q1 has seen revenues grow from £11.5m last year to circa £14.5m, an increase of 26% and in addition to revenue growth we have also accelerated the rate we sell or place our iSYS instruments by more than doubling last year's Q1 number."
For further information:
Immunodiagnostic Systems Holdings plc | Tel: 0191 519 0660 |
Ian Cookson, Chief Executive Officer Paul Hailes, Finance Director | |
Brewin Dolphin | Tel: 0845 213 4930 |
Matt Davis Sean Wyndham-Quin | |
Walbrook PR Ltd | Tel: 020 7933 8780 |
Paul McManus | |
Fiona Henson |
NON-EXECUTIVE CHAIRMAN'S STATEMENT
Dear Shareholder,
I am pleased to report on another year of continued growth at Immunodiagnostic Systems.
Growth in Revenue, Gross Profit, EBITDA, PBT and Earnings per share have been achieved by the market's "acceptance" of the IDS-iSYS as a reliable and innovative machine with a growing panel of enviable products designed for patient diagnosis. This with the continued growth of our manual products, especially our Vitamin D range has enabled the Group to progress along the path set by management.
Significant Achievements
Increased demand for all of our major products;
Increased efficiencies from our manufacturing sites which have contributed towards our increase in profitability;
Increased internal investment in the Group's infrastructure allowing better economies of scale;
Increased average revenue per instrument resulting from our expanding product menu;
Increase in the "estate of IDS-iSYS" placements throughout our direct territories as well as through our network of distributors.
Results
Turnover has increased by 35% to £50.2m (2010: £37.2m) with increased automated revenues from the IDS-iSYS accounting for 60% of this growth.
Gross profit has increased substantially during the period from £27.5m in 2010 to £37.5m in 2011, an increase of 36%.
Operating profits increased by 52% from £11.3m to £17.1m.
EPS
The Earnings per Ordinary Share has increased from 30.017p to 46.493p an increase of 54.9%. Fully diluted the total increase is 54.3% (44.633p vs 28.926p).
Balance sheet
Current Assets
·; Cash and bank was up 20.6% to £6.4m (2010: £5.3m);
·; Trade and other receivables increased from £10.8m to £11.7m and reflects our increased turnover;
·; Inventories have increased from £6.4m to £8.5m reflecting our increased turnover and stock of automated instruments and components.
Liabilities
Bank borrowings have decreased by from £11.2m to £6.4m. In March the company made an early repayment of circa €3m against its debt owed to Barclays bank.
Direction and Growth
Businesses integration continues at a pace and during the year we have increased our staff numbers by circa 25% to 294 employees, allowing us the flexibility required to meet the demands of our customers and grow our business in these challenging and uncertain times.
The strategic direction remains the same; new product development, geographic growth and acquisition. This strategy was amply demonstrated during the last twelve months with the launch of new automated IDS-iSYS products, the acquisition in October 2010 of MGP Diagnostics and direct sales into Benelux of our automated IDS-iSYS system. More of this progress is contained within the CEO's report.
Board and Management
In the past year the Board has looked to transition itself to the needs of the next phase of the Group's growth and development. There have been a number of changes put in place and a further number of changes are planned over the coming year.
In October last year we appointed Ian Cookson to be Group Chief Executive succeeding Dr Roger Duggan who had led the Group through an extraordinary period of growth. Ian was previously Chief Operating Officer and those key operational skills gained in that role have helped him to make the successful transition to CEO. Roger has taken on a new role both as Deputy Chairman and also as Business Development Director with specific responsibility for licensing.
The gap created by Ian's elevation has now been filled by the appointment of Michel Grandjean who has assumed the role of Operations Director. Michel has extensive operational experience in Life Science Manufacturing.
As we announced in May of this year we strengthened our team of Non Executive Directors with the appointment of Roland Sackers of QIAGEN. Roland has been a fundamental part of the QIAGEN team that has overseen its growth over the past decade to be one of the leading global diagnostic and life sciences company. Roland as well as joining the Board will Chair the Audit Committee.
There are a number of planned changes that will take effect over the next year.
Firstly it is my intention to step down as Chairman at the time of the AGM in September 2011 and the extensive search process for my successor is nearing its completion. We expect to make an announcement in the near future.
Secondly, our Group Finance Director Paul Hailes has indicated he wishes to pursue his career with Immunodiagnostics in its North American operations and the search for his successor is underway.
Paul will continue in his present role until his successor is found.
These changes are necessary to ensure that the Company will have the maximum chance of successfully capitalising on the growth opportunities available and make the transition into an operation that is substantially larger than it is today whilst retaining its level of profitability.
Outlook
Again trading for the first three months of the year is in line with management expectations and the directors believe that this is a direct result of the market acceptance of the IDS-iSYS and its increasing menu.
Q1 has seen revenues grow from £11.5m last year to circa £14.5m, an increase of 26% and in addition to revenue growth we have also accelerated the rate we sell or place our iSYS instruments by more than doubling last year's Q1 number.
I look forward to updating you throughout the year on:
·; Additional product launches on the IDS-iSYS;
·; Regulatory submission and approval on our new automated products;
·; Expansion of our IP portfolio;
·; Leveraging our automated technology.
Finally, the growth we have experienced over the last twelve months could not have been achieved without the total commitment of our global workforce and the continued support of our Shareholder base for which I would formally like to record my thanks to both groups.
David Evans
Non-Executive Chairman
24 June 2011
CEO's Statement
Market Review
The IDS Group has had a successful year. We have grown both revenues and profit but most importantly the year saw the IDS-iSYS come of age. Overall IDS-iSYS revenue increased by 282% to £10.4 million and the assay menu, outside the USA market, grew to 9 assays.
As well as placing a further 81 systems through our direct sales operations we sold 35 systems to our distributors and 51 systems to our OEM partners. This brings the total number of IDS-iSYS systems placed or sold to 241 units from its launch in February 2009.
Vitamin D continues to be our most important product. We believe that the demand for vitamin D testing will continue to grow, albeit at lower growth rates than seen over in recent years (70+ % CAGR). We estimate the market will more than double in size over the coming 5 years. Our total vitamin D sales increased 46% to £33.5 million, including over £5.6 million of IDS-iSYS vitamin D revenues; manual vitamin D assay revenues increased by 27%.
As anticipated a number of new competing vitamin D assays came to the market during the year. The quality of our manual assays and the size and versatility of the IDS-iSYS have allowed us to grow our vitamin D revenues despite the increased competition. Expanding the menu of specialist assays on the IDS-iSYS system is a key part of our strategy, and the higher number of assays available on the system has broadened its appeal with an increasing proportion of our direct customer base now running other tests in addition to vitamin D. The good technical performance of the IDS-iSYS assays, the reliability of the IDS-iSYS systems and the high level of customer service and support we provide have enabled us to place systems in all sectors of the market, from small private laboratories to large reference laboratories. We have been particularly successful at installing systems in locations that have previously been sending samples out to other laboratories for testing.
Our major direct sales operations showed strong growth during the year with the US recording growth of 56% to £18.7 million, France 29% to £10.1 million and Germany 31% to £6.0 million. Towards the end of the year we established a further direct sales operation for the IDS-iSYS covering the Benelux countries and have already made strong sales into this territory.
Sales through our network of distributors grew by 36% to £8.9 million, including nearly £2.5 million of IDS-iSYS systems and reagents. Although still relatively small, sales in China and India grew by 46% and 169% respectively.
In March 2011 we agreed terms with Omega Diagnostics plc allowing them to develop and market a range of allergy assays on the IDS-iSYS. As well as receiving license payments we will sell them iSYS instruments and consumables and receive a royalty on their allergy reagent sales.
People
To meet the demands placed on our growing business we have recruited a further 50 people during the period bringing the total to 294. During this time we have been able to slightly improve our gross margin (74.7% v 74.1%) and decrease our % overhead costs to 40.5% of turnover (2010:43.7%).
The majority of the recruitment has been in direct manufacturing, particularly in Liège, where we make the IDS-iSYS reagents, and in sales and sales support roles, particularly in the US where we have grown total head count from 8 to 32 people to exploit the opportunity the US market represents.
Infra-structure
During the year we have made improvements to all 3 of our manufacturing sites. In Pouilly en Auxois in France we introduced lean manufacture techniques and increased the capacity for producing IDS-iSYS instruments. We also installed a second assembly line for the disposable cuvette used by the instrument and made other improvements to the facility. In Liège in Belgium there have been significant changes to improve the capacity and workflow for IDS-iSYS reagents (up by 232% compared to the previous year) and further automation is planned for this site. In the UK we have leased a neighbouring building to accommodate a 17% increase in manual product unit output and additional head office functions.
Product Development
During the year we expanded the IDS-iSYS product menu by launching a further 3 assays. CTX-I,(otherwise known as CrossLaps®), launched in July 2010, and Ostase® Bone specific Alkaline Phosphatase (BAP), launched in March 2011, are both useful in the management of metabolic bone disease and postmenopausal osteoporosis. This brings the current bone panel to 5 assays, the most comprehensive of any diagnostic assay provider, and allows the simultaneous determination of vitamin D and PTH, (which control calcium) along with biomarkers of bone formation (PINP, Osteocalcin and BAP) and bone resorption (CTX-I) in the same patient sample.
We also launched our assay for Insulin-like Growth Factor Binding Protein 3 (IGFBP-3) completing the IDS‐iSYS Growth Panel developed in conjunction with Prof Martin Bidlingmaier of the University of Munich. When used alongside the results obtained using the IDS‐iSYS human Growth Hormone (hGH) and Insulin‐like Growth Factor‐I (IGF‐I) assays, the test is useful in the diagnosis of growth hormone‐related disorders. All three IDS-iSYS growth factor panel assays are now available in the USA, as is the CTX-I assay.
Acquisitions
It is our aim to expand our product menu by a combination of organic development, licensing agreements and acquisitions. In October we completed the acquisition of MGP Diagnostics AS, which owns the patent rights to a unique biomarker, Matrix GLA protein (mGLA). There is growing evidence that mGLA is a controlling factor in the inappropriate calcification of soft tissues such as the carotid arteries and heart valves, which in turn plays a significant role in cardiovascular disease. Patients suffering from chronic kidney disease (CKD) and those on dialysis commonly develop some degree of coronary artery calcification. The availability of a biomarker such as mGLA for early diagnosis and monitoring of therapy will provide a valuable tool to cardiovascular and renal physicians.
Management team
Since the year end I am pleased to report the appointment of Michel Grandjean, previously of Patheon and Hoechst Roussel, as our new Operations Director. Michel will play a key role in the continuing upgrading of our manufacturing systems and facilities, particularly the introduction of a new Enterprise Resource Planning (ERP) system for the group.
You will have read in the Chairman's statement that David Evans and Paul Hailes have decided to leave the Board of IDS, although I am pleased to say Paul will remain within the Group. Together with my predecessor Roger Duggan they have made IDS the company it is today. Through the flotation of the company and the strategic acquisitions they have executed IDS has become a key specialist diagnostics company with a strong base for further growth. I have known and worked with them both for many years and wish them both well for the future. Roger of course remains very much a part of the business as Deputy Chairman and as the leader of the Business Development Group. This group will identify and bring to the company the key biomarkers that will ensure our leadership position in our selected areas of activity.
During the year we achieved our key operational objectives and made satisfactory progress in the development of our business. We have set ourselves demanding targets for the new financial year. We will expand both our IDS-iSYS product range and our customer base. We expect to enter into new distribution arrangements in developing territories to broaden our geographic presence and finally we will continue to look for appropriate investment opportunities to grow our company. All at IDS are committed to deliver on these targets and continue to enhance shareholder value.
Ian Cookson
Chief Executive Officer
24 June 2011
FINANCIAL REVIEW
Financial Highlights
Together, the increase in sales of our manual Vitamin D range of products and the growing acceptance and hence increase in sales of our automated IDS-iSYS products has significantly contributed towards this year's growth. Whilst all subsidiary companies have benefited from this it is our USA subsidiary which has once again achieved the highest percentage growth. Average annual revenue per IDS-iSYS system has increased by £25,000 to £102,000 (2010:£77,000) and a major contribution towards this growth has been from accounts secured in the USA which tend to be larger in size than we typically have elsewhere.
Turnover
Turnover increased by 35% to £50.2m (2010: £37.2m). Our European Group companies have enjoyed a 25% increase in annual sales this year compared to a 56% growth in the USA.
Gross Margin
Gross margin increased slightly during the year to 74.7% (gross profit £37.5m) from 74.1% in 2010 (gross profit £27.5m).
Operating costs and profits
Our R&D expenditure for the year was up 8% to £4.0m (2010: £3.7m) this was in line with management expectations as we look to grow our automated product offerings and invest resources into developing newly acquired Intellectual Property gained from the acquisition of MGP Diagnostics.
Distribution and Administrative expenses increased by £4.1m to £20.3m compared to £16.2m in 2010. This increase was expected as we support the roll out of the IDS-iSYS.
The charge for depreciation and amortisation of intangibles was £3.8m compared to £3.4m in 2010 and is in line with management expectations.
EBITDA
The Group reports an increase in earnings before interest, tax, depreciation and amortisation (EBITDA) from £15.0m to £21.0m and increase of 40%.
Turnover by Product Area
Year ending 31 March | 2011 | 2010 | Change | ||
£m | £m | % | |||
Manual Vitamin D | 27,863 | 22,000 | 26.65% | ||
Octeia | 2,181 | 2,053 | 6.23% | ||
Gamma B | 766 | 167 | 358.68% | ||
Other | 1,939 | 1,048 | 85.02% | ||
Automation | 10,357 | 2,714 | 281.61% | ||
Total of IDS products | 43,106 | 27,982 | 54.05% | ||
Distribution of third-party sales | 1,690 | 2,040 | -17.16% | ||
Nordic Bioscience Diagnostics | 3,884 | 4,003 | -2.97% | ||
Biocode Hycel | 1,484 | 3,133 | -52.63% | ||
Total Turnover | 50,164 | 37,158 | 35.00% |
Balance Sheet
The Group's non-current assets at 31 March 2011 were £73.2m (2010: £61.2m) which consisted of property, plant and equipment of £8.3m, intangible assets of £57.9m, investments of £0.2m and deferred tax of £6.8m. Intangible assets principally relate to the patents and goodwill acquired on acquisitions.
Inventories have increased to £8.5m (2010: £6.4m) and receivables have increased to £13.0m (2010: £11.4m) while current liabilities have increased to £12.1m (2010: £10m). Non-current liabilities have increased to £14.9m (2010: £13.3m).
The Group's net debt was significantly reduced during the year, down £5.9m to £0.1m (2010: £6.0m) and this was after the acquisition of MGP Diagnostics in October 2010. The group also elected to repay almost €3m of debt in March which will lower finance charges going forward.
Dividend policy and dividend
The board is proposing a dividend for the year of 2.5p (2010: 2.0p) subject to the approval of shareholders at the Annual General Meeting. The dividend per share will be paid on 29 September 2011 to shareholders on the register at the close of business on 2 September 2011.
Financial performance
The Group has produced another year of growth in sales and profitability as well as geographical expansion, with a direct sales presence for our automated products in Benelux. Interestingly, the number of invoices issued during the year has fallen slightly and this reflects the reduction in our Bio-Chemistry business which we inherited when we acquired Biocode Hycel in 2007 - this business consists of a relatively high number of small orders which has generated a lower gross margin than that enjoyed elsewhere within the Group. We have successfully reassigned some of the resources historically allocated to Bio-Chemistry to IDS-iSYS reagent production.
Our progress on our strategic objectives is monitored by the Board of Directors by reference to six performance indicators applied on a Group-wide basis. The Group's performance for 2011 and 2010 is shown below:
Financial KPI | 2011 | 2010 | Variance | |||
Annual increase in sales | 35.00% | 49.00% | -14.00% | |||
Number of net invoices issued | 19,765 | 19,886 | -0.61% | |||
Gross Margin | 74.66% | 74.05% | 0.61% | |||
Profit after tax | 25.90% | 21.73% | 4.17% | |||
Basic earnings per share | 46.493p | 30.017p | 16.476p | |||
Diluted earnings per share | 44.633p | 28.926p | 15.707p |
Paul Hailes
Finance Director
24 June 2011
CONSOLIDATED INCOME STATEMENT
for the year ended 31 March 2011
2011 | 2010 | |||
£000 | £000 | |||
REVENUE | 50,164 | 37,158 | ||
Cost of sales | (12,714) | (9,642) | ||
Gross profit | 37,450 | 27,516 | ||
Distribution costs | (7,051) | (5,923) | ||
Administrative expenses | (13,272) | (10,311) | ||
PROFIT FROM OPERATIONS | 17,127 | 11,282 | ||
Finance income | 220 | 259 | ||
17,347 | 11,541 | |||
Finance costs | (711) | (555) | ||
PROFIT BEFORE TAX | 16,636 | 10,986 | ||
Income tax expense | (3,645) | (2,911) | ||
PROFIT FOR THE YEAR ATTRIBUTABLE TO OWNERS OF THE PARENT | 12,991 | 8,075 | ||
EARNINGS PER SHARE | ||||
From continuing operations | ||||
Basic | 46.493p | 30.017p | ||
Diluted | 44.633p | 28.926p |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the year ended 31 March 2011
2011 | 2010 | ||||
£000 | £000 | ||||
PROFIT FOR THE YEAR | 12,991 | 8,075 | |||
Currency translation differences | (842) | (1,906) | |||
OTHER COMPREHENSIVE INCOME, BEFORE TAX | (842) | (1,906) | |||
Income tax relating to items credited/charged to equity | 86 | (98) | |||
OTHER COMPREHENSIVE INCOME, NET OF TAX | (756) | (2,004) | |||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO OWNERS OF THE PARENT | 12,235 | 6,071 |
CONSOLIDATED BALANCE SHEET
31 March 2011
2011 | 2010 | ||||
£000 | £000 | ||||
ASSETS | |||||
NON-CURRENT ASSETS | |||||
Property, plant and equipment | 8,275 | 5,198 | |||
Goodwill | 17,693 | 17,680 | |||
Other intangible assets | 40,268 | 38,051 | |||
Investments | 4 | 4 | |||
Deferred tax assets | 6,754 | - | |||
Other non-current assets | 237 | 213 | |||
73,231 | 61,146 | ||||
CURRENT ASSETS | |||||
Inventories | 8,453 | 6,427 | |||
Trade and other receivables | 11,679 | 10,806 | |||
Income tax assets | 1,286 | 576 | |||
Cash and cash equivalents | 6,364 | 5,276 | |||
27,782 | 23,085 | ||||
TOTAL ASSETS | 101,013 | 84,231 | |||
LIABILITIES | |||||
CURRENT LIABILITIES | |||||
Short-term portion of long-term borrowings | 2,113 | 2,681 | |||
Trade and other payables | 7,714 | 6,203 | |||
Income tax liabilities | 2,108 | 914 | |||
Deferred income | 121 | 153 | |||
12,056 | 9,951 | ||||
NET CURRENT ASSETS | 15,726 | 13,134 | |||
NON-CURRENT LIABILITIES | |||||
Long-term borrowings | 4,312 | 8,643 | |||
Provisions | 1,160 | 1,901 | |||
Deferred tax liabilities | 9,459 | 2,725 | |||
14,931 | 13,269 | ||||
TOTAL LIABILITIES | 26,987 | 23,220 | |||
NET ASSETS | 74,026 | 61,011 | |||
2011 | 2010 | ||||
£000 | £000 | ||||
TOTAL EQUITY | |||||
Called up share capital | 559 | 557 | |||
Share premium account | 29,353 | 29,281 | |||
Other reserves | 12,053 | 11,780 | |||
Retained earnings | 32,061 | 19,393 | |||
EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT | 74,026 | 61,011 |
CONSOLIDATED STATEMENT OF CASH FLOWS
for the year ended 31 March 2011
2011 | 2010 | |||
£000 | £000 | |||
OPERATING ACTIVITIES | ||||
Cash generated from operations | 19,367 | 11,731 | ||
Income taxes paid | (2,214) | (1,344) | ||
Interest paid | (711) | (693) | ||
NET CASH FROM OPERATING ACTIVITIES | 16,442 | 9,694 | ||
INVESTING ACTIVITIES | ||||
Asset acquisition | (1,907) | (213) | ||
Purchases of other intangible assets | (3,736) | (4,544) | ||
Purchases of property, plant and equipment | (4,445) | (2,429) | ||
Interest received | 218 | 259 | ||
NET CASH USED BY INVESTING ACTIVITIES | (9,870) | (6,927) | ||
FINANCING ACTIVITIES | ||||
Proceeds from issue of shares for cash | 74 | 816 | ||
Repayments of borrowings | (4,895) | (2,447) | ||
Repayments of hire-purchase obligations | (56) | (102) | ||
Dividends paid | (559) | (436) | ||
NET CASH USED BY FINANCING ACTIVITIES | (5,436) | (2,169) | ||
EFFECT OF EXCHANGE RATE DIFFERENCES | (48) | 222 | ||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 1,088 | 820 | ||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 5,276 | 4,456 | ||
CASH AND CASH EQUIVALENTS AT END OF YEAR | 6,364 | 5,276 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the year ended 31 March 2011
Called up | Share | Share-based | ||
share | premium | Merger | payments | |
capital | account | reserve | reserve | |
£000 | £000 | £000 | £000 | |
At 1 April 2009 | 528 | 28,500 | 583 | 518 |
Profit for the year | ||||
Other comprehensive income | ||||
Foreign exchange translation differences on foreign currency net investment in subsidiaries | - | - | - | - |
Tax effect of treatment of foreign currency translation differences | - | - | - | - |
Total comprehensive income | - | - | - | - |
Transactions with owners | ||||
Deferred tax recognised on share based payments | - | - | - | 1,549 |
Tax benefit on exercise of share options | - | - | - | - |
Share-based payments | - | - | - | 355 |
Transfer on exercise of share options | - | - | - | (285) |
Dividends paid | - | - | - | - |
Shares issued in the period (net of expenses) | 29 | 781 | - | - |
At 31 March/1 April 2010 | 557 | 29,281 | 583 | 2,137 |
Profit for the year | ||||
Other comprehensive income | ||||
Foreign exchange translation differences on foreign currency net investment in subsidiaries | - | - | - | - |
Tax effect of treatment of foreign currency translation differences | - | - | - | - |
Total comprehensive income | - | - | - | - |
Transactions with owners | ||||
Deferred tax recognised on share based payments | - | - | - | 683 |
Tax benefit on exercise of share options | - | - | - | - |
Share-based payments | - | - | - | 369 |
Transfer on exercise of share options | - | - | - | (23) |
Dividends paid | - | - | - | - |
Shares issued in the period (net of expenses) | 2 | 72 | - | - |
At 31 March 2011 | 559 | 29,353 | 583 | 3,166 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY continued
Currency | ||||
translation | Retained | Treasury | ||
reserve | earnings | shares | Total | |
£000 | £000 | £000 | £000 | |
At 1 April 2009 | 11,064 | 9,526 | (7) | 50,712 |
Profit for the year | - | 8,075 | - | 8,075 |
Other comprehensive income | ||||
Foreign exchange translation differences on foreign currency net investment in subsidiaries | (1,906) | - | - | (1,906) |
Tax effect of treatment of foreign currency translation differences | (98) | - | - | (98) |
Total comprehensive income | (2,004) | 8,075 | - | 6,071 |
Transactions with owners | ||||
Deferred tax recognised on share based payments | - | - | - | 1,549 |
Tax benefit on exercise of share options | - | 1,943 | - | 1,943 |
Share based payments | - | - | - | 355 |
Transfer on exercise of share options | - | 285 | - | - |
Dividends paid | - | (436) | - | (436) |
Shares issued in the period (net of expenses) | - | - | 7 | 817 |
At 31 March/1 April 2010 | 9,060 | 19,393 | - | 61,011 |
Profit for the year | 12,991 | 12,991 | ||
Other comprehensive income | ||||
Foreign exchange translation differences on foreign currency net investment in subsidiaries | (842) | - | - | (842) |
Tax effect of treatment of foreign currency translation differences | 86 | - | - | 86 |
Total comprehensive income | (756) | 12,991 | - | 12,235 |
Transactions with owners | ||||
Deferred tax recognised on share based payments | - | - | - | 683 |
Tax benefit on exercise of share options | - | 213 | - | 213 |
Share based payments | - | - | - | 369 |
Transfer on exercise of share options | - | 23 | - | - |
Dividends paid | - | (559) | - | (559) |
Shares issued in the period (net of expenses) | - | - | - | 74 |
At 31 March 2011 | 8,304 | 32,061 | - | 74,026 |
Profit from Operations
Profit from operations is stated after charging/(crediting): | |||
2011 | 2010 | ||
£000 | £000 | ||
Amortisation of government grants re fixed assets | (49) | (209) | |
Amortisation of other intangible assets | 2,536 | 2,346 | |
Depreciation of owned plant, property and equipment | 1,254 | 951 | |
Depreciation of assets held under hire purchase agreements | 24 | 54 | |
Operating lease costs | 609 | 630 | |
Share-based payments | 369 | 355 | |
Other staff costs | 14,086 | 12,749 | |
Net (gain) on foreign currency translation of trading items | 164 | (78) | |
(Gain)/ loss on foreign currency translation of contingent consideration | (87) | (78) | |
Research and development | 725 | 122 | |
Auditor's remuneration (see below) | 107 | 134 | |
Expenses charged in arriving at profit from operations can be analysed by nature as follows: | |||
2011 | 2010 | ||
£000 | £000 | ||
Staff costs (see note 4) | 14,455 | 13,104 | |
Material costs | 8,692 | 6,416 | |
Research and development costs | 725 | 122 | |
Depreciation of property plant and equipment | 1,278 | 1,005 | |
Amortisation of intangible assets | 2,536 | 2,346 | |
Foreign currency translation differences | 77 | (156) | |
Other operating expenses | 5,275 | 3,039 | |
33,037 | 25,876 |
Earnings per ordinary share
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year.
For diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. The Group has two classes of dilutive potential ordinary shares: those share options granted to employees where the exercise price is less than the average market price of the Company's ordinary shares during the year and the contingently issuable shares under the Group's share option scheme. At 31 March 2011, the performance criteria for the vesting of the awards under the option scheme had been met and consequently the shares in question are included in the diluted EPS calculation.
The calculations of earnings per share are based on the following profits and numbers of shares.
2011 | 2010 | ||
£000 | £000 | ||
Profit on ordinary activities after tax | 12,991 | 8,075 | |
Weighted average no of shares: | No. | No. | |
For basic earnings per share | 27,942,000 | 26,902,000 | |
Effect of dilutive potential ordinary shares: | |||
-Share Options | 1,164,000 | 1,014,000 | |
For diluted earnings per share | 29,106,000 | 27,916,000 | |
Basic earnings per share | 46.493p | 30.017p | |
Diluted earnings per share | 44.633p | 28.926p |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended 31 March 2011
1. Extract from Annual Report and Financial Statements
The financial information set out above does not constitute the Group's statutory financial statements for the years ended 31 March 2011 or 2010 but is derived from those financial statements. Statutory financial statements for 2010 have been delivered to the registrar of companies, and those for 2011 will be delivered in due course. The auditors have reported on those financial statements; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006. The annual report and financial statements for the year ended 31 March 2011 will be posted to shareholders in July 2011. The results for the year ended 31 March 2011 were approved by the Board of Directors on 24 June 2011 and are audited.
2. Basis of preparation
The audited preliminary announcement has been prepared under the historical cost convention on a going concern basis and in accordance with the recognition and measurement principles of International Financial Reporting Standards and IFRIC interpretations as adopted by the EU ("IFRS").
The preliminary announcement has been prepared on the basis of the same accounting policies as published in the audited financial statements of the Group for the year ended 31 March 2010 and the accounting policies to be adopted in the audited financial statements of the Group for the year ended 31 March 2011.
Related Shares:
IDH.L