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

5th Mar 2014 07:00

RNS Number : 5361B
InterQuest Group PLC
05 March 2014
 

5 March 2014

Embargoed until 7am.

InterQuest Group plc

("InterQuest" or "Group")

 

InterQuest Group plc (AIM: ITQ), the specialist IT recruitment group, is pleased to announce its audited results for the year ended 31 December 2013.

Financial highlights

· Revenue increased by 2.0% to £114.9m (2012: £112.7m)

· Net fee income* (NFI) increased by 6.1% to £17.4m (2012: £16.4m)

· Gross profit margin % up 60 basis points at 15.1% (2012: 14.5%)

· Gross profit margin % on contractor recruitment business (excluding payroll deals) up 80 basis points to 12.3% from 11.5% in 2012 and from 10.9% in 2011

· EBITA before non-recurring items and IFRS 2 charges** increased by 39% to £2.5m (2012: £1.8m)

· Reported profit before tax for the year £1.43m (2012: £0.4m loss)

· Basic adjusted earnings per share 4.8 pence (2012: 3.5 pence) up 37%

· Basic earnings per share 2.9 pence (2012: loss per share of 0.4 pence)

· Net cash from operating activities £1.3m (2012: £0.9m)

· Net debt £9.0m (2012: £4.4m) post acquisition of ECOM Recruitment Limited

· Second interim dividend of 2.0 pence per share is proposed and will be paid on 17th April 2014 (2012: 2.0 pence per share) bringing the total dividend for the year to 2.5 pence per share (2012: 2.5 pence per share)

EBITA = Earnings before interest, tax and amortisation

* Net fee income represents gross profit

**a reconciliation of EBITA before non-recurring items and IFRS 2 charges to IFRS operating profit is provided in note 1 to this announcement

Operational highlights

§ Improved profitability as we continue to build our business in line with the strategy that was implemented in 2012;

§ Continued improvement for the fifth reporting period in a row in contract recruitment gross margins as we focus on niche specialist recruitment;

§ Net operating margin (adjusted EBITA/NFI) improved by 340 basis points from 11.0% to 14.4%;

§ Mint branded business returned to profitability;

§ Disposal of non-core umbrella business, PayQuest Group Limited, which was started in 2010 for £314k;

§ Acquisition of the UK's leading digital technology recruitment business, ECOM Recruitment Limited ("ECOM") on 26th November 2013 complements our portfolio to provide market leading digital capability

 

Mark Braund, Chief Executive Officer, commented: "I am delighted with the progress we have made during 2013; we delivered a solid financial performance in the year with robust growth in net fee income, gross profit margins and EBITA. Our strategy of focusing on specialist disciplines in key niche markets has underpinned this success and we anticipate this will deliver further growth in 2014. In addition, our focus has been on leveraging our client relationships by offering them our specialist capability across multiple disciplines and cross-selling our niche offerings into each and every client. This opportunity is further enhanced by the acquisition of the UK's leading digital recruitment specialist ECOM Recruitment Limited ("ECOM"), in November 2013 providing incremental opportunities in areas such as analytics, ERP, technology sales and telecoms.We have already seen the benefits of making their unique talent pool available to our clients. We have started 2014 with a contract book that is organically 10% higher than a year ago (excluding the impact of the ECOM acquisition) and with foundations in place to capitalise upon the market opportunity in 2014. Overall our results and market position are made possible by the tremendous people that make up the InterQuest Group; to them, on behalf of the Board we say a heartfelt 'thank you'".

 

Gary Ashworth, Executive Chairman, commented: "The transformation of our business that we undertook in 2012 has delivered improved financial and operational results in 2013, which we look forward to building upon significantly in the coming year. In addition, the acquisition of ECOM has accelerated the Group's capability in the digital sector to a market leading level. Trading in January and February has been encouraging, especially in respect of recurring contract revenue and we look forward to the year unfolding with confidence."

 

For further information please contact:

 

InterQuest Group plc Charles Stanley Securities

020 7025 0100 020 7149 6764

Gary Ashworth, Executive Chairman Marc Milmo

Mark Braund, Chief Executive Officer Karri Vuor

Michael Joyce, Chief Financial Officer

The business model

The InterQuest Group is a group of specialist recruitment businesses providing contract and permanent recruitment services within the analytics, financial and technology market sectors.

We operate a portfolio of recruitment businesses with an increasing focus on markets where there is both growth in demand and a shortage of key skills. Our businesses operate from ten locations across the United Kingdom.

The Group focuses upon specialisation to deliver value and outperform competition in key niche disciplines. As a result, our interests are aligned to customers where quality is much more valued than quantity and we increasingly target markets where our services derive higher than industry average margins.

Contract recruitment

Contract recruitment is divided into 'generic' and 'specialist' markets. InterQuest is increasingly focused on the 'specialist' market. The 'generic' market is maturing rapidly, resulting in margin erosion as large service providers compete more often than not on price. InterQuest's strategy of targeting in-demand, specialist markets has helped us change the mix of our contract business in favour of 'specialist' rather than 'generic' contract business and as such supported the improvement in our margins, even in challenging market conditions.

As market conditions improve, demand will also improve for good quality candidates across a number of more generic roles, where we suspect margins will stabilise. As we focused our niche specialists in their respective markets, we also chose to retain and better define an efficient and effective recruitment centre model to support the more generic, easier to fill roles. This centre is based in the UK and is manned by professional recruiters skilled in connecting opportunities with talent across a broader base of skills than can be covered by our specialist niche businesses. As such the InterQuest recruitment centre provides our clients with a trusted source of quality talent across a broad range of technical, analytical and change management requirements, without distracting the attention of our specialists from the in-demand 'difficult to fill' vacancies.

Permanent recruitment

The permanent recruitment market is becoming more refined as employers seek to leverage low cost sourcing models, including further development of their own direct sourcing capability. As a result the recruitment industry's share of this market will continue to come under pressure, especially during a period of economic uncertainty.

The focus of InterQuest is to continue to specialise, developing unique networks and talent pools of passive candidates. This moves us towards a position of strength; targeting critical roles that are difficult to fill and thereby strengthening our value proposition in this market.

Strategy and objectives

The central elements of our strategy remain:

· Further fine tune our investment in key niche and specialist disciplines to improve service value and margins;

· Leverage the opportunity to cross-sell into existing customers delighted with our service the capability of our other complimentary niche recruitment businesses including newly acquired ECOM; and

· Develop greater brand recognition and value through aligning each of our recruitment businesses under the banner of a single InterQuest brand.

Review of the business in 2013

During 2013, we have delivered improved results and continued to build our business in line with the strategy and reorganisation that were completed in the second half of 2012.

In 2012 we successfully reorganised ourselves from a group of affiliated IT recruitment businesses into one with clearly defined specialist businesses utilising a common methodology, a single operating platform and new IQ branding. We also reorganised our management team and Mint branded business.

These initiatives have given us a platform for scalability, organic growth and improved profitability which has delivered improved financial results in 2013.

Operations

Operational mix remains weighted towards contract recruitment

The operational mix of our business between contract and permanent recruitment activities remained constant at one third permanent recruitment; two thirds contract recruitment.

Move to higher margins

We continue to see the quality and profile of our business improve as a result of our specialist brands focusing on driving value and filling the most difficult roles with the best talent available in the market. Modest gains in NFI somewhat mask the significance of the changes that helped to bring about this result.

As a result of this strategy:

- the average margin derived from contract recruitment activities (excluding payroll services) has increased to 12.3% in 2013 from 11.5% in 2012 and from 10.9% in 2011;

- the percentage of our contract NFI derived from what we term "professional" roles has increased during the period from 54% in January and February to 60% in the final quarter of the year. We define "professional" roles as those with gross margin % greater than 12%; and

- the average fee for permanent recruitment services increased by 13% to £7,407 in 2013 from £6,533 in 2012.

An improving customer experience

No part of our organisation has remained untouched by the effort we have made to add value to our candidates and customers at the same time as outperforming our traditional competitors.

Stronger account management and expert delivery teams have succeeded in delivering recruitment services with greater efficiency and effectiveness improving customer retention and profitability.

The unified branding of the IQ family of specialist businesses is gaining recognition as a trusted source of specialist knowledge for our candidates and clients and the consolidation of our recruitment processes and systems (completed last year) is improving service to both.

Increased and improved training programmes for staff at all levels of our organisation continues to underpin our ethos of striving to offer the best experience possible to customers and candidates.

Greater efficiency and improved profitability

We are pleased to report a significant increase in profitability in this reporting period.

- Adjusted EBITA* increased by 39% to £2.5m (2012: £1.8m);

- Adjusted PBT* increased by 53% to £2.3m (2012: £1.5m);

- Net operating margin (adjusted EBITA/NFI) improved from 11.0% to 14.4%;

- Statutory profit before tax increased from a loss of £0.4m in 2012 to a profit of £1.4m;

*Adjusted for share-based payment charge, exceptional items and one off profit on sale of PayQuest Group Limited.

Several factors have contributed to this improvement:

- Modest growth in NFI and revenue in a market that was still fragile at first yet improved towards the end of the year;

- Stronger and more efficient account management and delivery to customers;

- Consolidation and improvement of our business process and support systems including back office; and

- The restructuring of our Mint branded business at the start of the year has seen it return to sustainable profitability in 2013.

Disposal of umbrella business on 1st May 2013

PayQuest Group Limited ("PayQuest") was established in 2010 as a new business within the Group. PayQuest provides payroll services to information technology consultants working on contract assignments. This is not a core activity for the Group as we seek to focus our efforts more narrowly on high value niche recruitment.

Consequently, we disposed of the business to a specialist payroll service provider on 1st May 2013 for £314k comprising £300k for the business and £14k for the net assets in the completion balance sheet. After associated fees and bonuses the Group has recorded a one-off profit of £249k in this reporting period.

Acquisition of ECOM Recruitment Limited on 26th November 2013

On 26th November, the Group acquired 100% of the share capital of ECOM Recruitment Limited ("ECOM"), the UK's leading digital technology recruitment business for a total consideration of up to £7.04 million.

Founded in 1999, ECOM has built a leading brand within the digital space and recruits for many of the Top 100 (New Media Age) list of digital agencies. They also work with a number of recognisable brands in the UK including Retailers, DotCom businesses, Media, Publishing and FMCG businesses. ECOM's core strengths are Creative, Content, Technology, User Experience, Client Services, Digital PR & Social Media, Project Management, Web Analytics & Digital Marketing.

With a team of digital recruitment specialists operating from offices in Marylebone ECOM accelerates the Group's capability in the digital sector to a market leading level. In addition ECOM has a customer base which provides InterQuest's specialist businesses with incremental opportunities in areas such as analytics, ERP, technology sales and telecoms.

The Group has paid an initial consideration of £3.54m comprising £3.04m in cash and £0.50m by the issue of 558,659 new InterQuest shares on completion. A further deferred consideration of £2.16m is payable by way of a loan note with a 3% coupon of which £0.50m is payable in May 2014 and £1.66m in December 2014.

In addition, up to a further £1.34m subject to an earn-out could become due in December 2014 if the business achieves £1.34m of EBIT in the year to 31st October 2014.

In the year ended 31st March 2013, ECOM reported adjusted EBIT of £0.85m and had net assets of £0.8m.

The acquisition has been financed from the Group's existing bank resources.

Looking forward

Our markets and the wider UK economy improved during the later stages of 2013 and this continued in early 2014.

In our view, margin is a measure of value; as such the Group continues to demonstrate increased value since reshaping the business by reporting improved margins for the fifth reporting period in a row.

Our business model is a 'value-play', firmly placing InterQuest at the heart of specialist niche recruitment in the UK. Challenges remain however; not least margin compression in key accounts with large clients, which to some extent mask the gains we have made elsewhere as we move our business more and more towards niche segments and higher margins.

We have resisted the temptations of the pack to chase volume business, where margins have eroded and the ability to service the 'difficult to fill vacancies' has all but disappeared.

Contract NFI, which represents 68% of total NFI is showing positive signs of sustainable growth as confidence builds in the economic recovery and employers reignite projects aimed at improving their own competitive advantage. Our results through the tail end of 2013 into January and February 2014 are evidence of this. Improving permanent recruitment activity is now beginning to show the early signs of following this pattern.

InterQuest is well positioned to capitalise on improving market conditions; our continuous focus on developing networks of talent in the most competitive areas of talent acquisition means InterQuest is an increasingly attractive source for competitive organisations to fill their 'most difficult to fill' vacancies.

As market conditions improve demand will also improve for good quality candidates across a number of more generic roles. A key component of our strategic plan is to retain and better define an efficient and effective recruitment centre model to support the more generic, easier to fill roles. This centre is based in the UK and is manned by professional recruiters skilled in connecting opportunities with talent across a broader base of skills than can be covered by our specialist niche businesses. As such the InterQuest recruitment centre provides our clients with a trusted source of quality talent across a broad range of technical, analytical and change management requirements, without distracting the attention of our specialists from the in-demand 'difficult to fill' vacancies.

This strategy and the steps we took in 2012 to unify our brands in one IQ family and to consolidate and streamline our processes and systems should continue to deliver improved profitability in future reporting periods.

The vast majority of our business (over 90%) is in the United Kingdom therefore a continued improvement in UK market conditions - should that happen - would be a further catalyst.

Key Performance Indicators

The Directors use a range of performance indicators to measure the delivery of the Group's strategic objectives. The most important of these measures are considered Key Performance Indicators ("KPI's") and their targets are determined annually. Our KPI's are set out below:

31 December2013£'000

31 December2012£'000

Financial KPI's:

Revenue

114,859

112,653

Net Fee Income

17,390

16,374

Gross profit percentage

15.1%

14.5%

Gross profit percentage - contract recruitment (excluding payroll services)

12.3%

11.5%

EBITA* before non-recurring items

2,186

1,698

EBITA* before non-recurring items and FRS 2 charges

2,501

1,804

Net cash from operating activities

1,316

928

Net debt

9,002

4,396

Non-financial KPI's:

Recruitment staff (average number during the year)

178

183

Administration staff (average number during the year)

40

40

* EBITA = Earnings before interest, tax and amortisation (see note 1)

Revenue

Revenue (all from continuing operations) increased by 2.0% during 2013 to £114.9m (2012: £112.7m).

Net fee income ("NFI")

Net fee income increased by £1.0m, or 6.1%, to £17.4 m (2012: £16.4m).

Our net fee income (gross margin) percentage increased from 14.5% to 15.1% reflecting continued gains in our contractor recruitment % margin from our strategy of focusing on specialist and difficult to fill roles which command higher margins.

The split of NFI between contract and permanent recruitment activities remained constant at 68:32 in favour of contract (see note 1).

Our contract recruitment gross margin % improved 80 basis points to 12.3% from 11.5% in 2012 and from 10.9% in 2011 (stripping out PayQuest umbrella service transactions and 'payroll' deals that we process at low margin because we are providing no recruitment services).

EBITA

EBITA before non-recurring items and IFRS 2 share charge (reconciliations provided in note 1) increased by 39% to £2.5m (2012: £1.8m).

Net finance costs were £0.25m (2012: £0.26m).

Profit before tax increased to £1.4m (2012: loss of £0.4m).

Tax on profits was £0.5m before non-recurring items (2012: £0.3m) a detailed analysis is included at note 3.

 

 

 

 

 

 

Non-recurring items

The following table summarises non-recurring items in the 2013 financial statements:

31 December2013£'000

31 December2012£'000

Restructuring costs

(225)

(674)

Tax on restructuring costs

62

165

Restructure and downsize of Singapore operations

(396)

-

Tax on Singapore restructure costs

5

-

Profit from sale of PayQuest Group Limited

249

-

Costs associated with acquisition of ECOM Recruitment Limited

(103)

-

Impairments of goodwill, intangibles and other assets

-

(1,616)

Deferred tax credit on impairment of intangibles

-

229

Repayment of purchase consideration

-

1,000

Over provision of tax in prior year

-

139

 

 

(408)

(757)

 

 

1. Restructuring costs

In 2012, the Group reorganised from affiliated IT businesses into clearly defined specialist businesses utilising a common methodology, a single operating platform and new IQ branding. The final piece of this reorganisation was to restructure our finance department in the first half of 2013 which included upgrading our general ledger system and exiting several long serving members of the finance team. The one-off costs associated with this were £225k.

In December 2013, we restructured and downsized our operations in Singapore, at a cost of £396k. The business was established in late 2011 and has consistently failed to meet expectations.

2. Profit from sale of PayQuest Group Limited

PayQuest Group Limited ("PayQuest") was established in 2010 as a new business within the Group. PayQuest provides payroll services to information technology consultants working on contract assignments. This is not a core activity for the Group as we seek to focus our efforts more narrowly on high value niche recruitment.

Consequently, we disposed of the business to a specialist payroll services provider on 1st May 2013 for £314k comprising £300k for the business and £14k for the net assets in the completion balance sheet. After associated fees and bonuses the Group has recorded a one-off profit of £249k in this reporting period.

3. Acquisition of ECOM Recruitment Limited

On 26th November the Group acquired 100% of the ordinary share capital of ECOM Recruitment Limited. The Group incurred one-off legal and consultancy fees of £103k in relation to this acquisition. Full details of the acquisition are included in note 7.

Earnings per share and dividend

Basic earnings per share were 2.9 pence (2012: loss per share of 0.4 pence). When non-recurring items, the IFRS 2 share-based payment charge, amortisation of intangibles and the tax in respect of these items are removed, the basic adjusted earnings per share is 4.8 pence representing an increase of 37% from 3.5 pence in 2012. See note 5 for details of the calculation.

We are declaring an interim dividend of 2.0 pence in line with our dividend policy and this will be paid on 17th April 2014 to shareholders on the register on 21st March 2014. The ex-dividend date is 19th March 2014.

Balance sheet, cash flow and financing

The Group's net assets increased by £1.23m to £20.38m at 31 December 2013 (2012: £19.15m).

Operating profit before non-recurring items and tight control of working capital delivered £1.3m of operating cash flow (2012: £0.9m). The Group paid £0.25m (2012: £0.26m) of interest during the year. Net capital expenditure was £0.32m (2012: £0.22m) and dividends of £0.85m (2012: £0.82m) were paid.

Net debt increased from £4.4m at the start of the year to £9.0m at the end of 2013 (2012: decreased from £5.5m at the start of the year to £4.4m at the end of the year). The Group continues to finance its activities through the utilisation of a confidential trade receivables finance facility. The facility limit is £15.0m and the facility has a six month rolling notice period. The main reason for the increase in debt during the year was the acquisition of ECOM Recruitment Limited on 26th November 2013.

 

 

 

Consolidated statement of comprehensive income

For the year ended 31 December 2013

 

 

 

Beforenon-recurring items

Non-recurring items

2013

£

Beforenon-recurring items

Non-recurring items

2012

£

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

113,293

-

113,293

112,653

-

112,653

Revenue from acquisitions

1,566

-

1,566

-

-

-

 

 

 

 

 

 

Group revenue

114,859

-

114,859

112,653

-

112,653

Cost of sales

(97,469)

-

(97,469)

(96,279)

-

(96,279)

 

 

 

 

 

 

Gross profit

17,390

-

17,390

16,374

-

16,374

Amortisation

(33)

(33)

(542)

-

(542)

Impairments

-

-

-

-

(1,616)

(1,616)

Other administrative expenses

(15,204)

(621)

(15,825)

(14,676)

(674)

(15,350)

 

 

 

 

 

 

Total administrative expenses

(15,237)

(621)

(15,858)

(15,218)

(2,290)

(17,508)

Operating profit/(loss):

Continuing operations

2,090

(621)

1,469

1,156

(2,290)

(1,134)

Operating profit from acquisitions

63

 

-

 

63

 

-

 

-

 

-

 

 

 

 

 

 

Group operating profit/(loss)

2,153

(621)

1,532

1,156

(2,290)

(1,134)

Refund of purchase

consideration

-

-

-

-

1,000

1,000

Profit from sale of subsidiary

-

249

249

-

-

-

Acquisition costs

-

(103)

(103)

-

-

-

Finance costs

(249)

-

(249)

(262)

-

(262)

 

 

 

 

 

 

Profit/(loss) before taxation

1,904

(475)

1,429

894

(1,290)

(396)

Income tax expense / (credit)

(490)

67

(423)

(260)

533

273

 

 

 

 

 

 

Profit/(loss) for the year

1,414

(408)

1,006

634

(757)

(123)

 

 

 

 

 

 

 

 

 

Consolidated statement of comprehensive income

For the year ended 31 December 2013

 

 

 

Beforenon-recurring items

Non-recurring items

2013

Beforenon-recurring items

Non-recurring items

2012

£'000

£'000

£'000

£'000

£'000

£'000

Profit/(loss) and total

comprehensive income

attributable to:

 

 

 

 

 

 

- Owners of the parent

1,380

(408)

972

616

(757)

(141)

- Non controlling interests

34

-

34

18

-

18

 

 

 

 

 

 

Total comprehensive income/

(expense) for the year

1,414

(408)

1,006

634

(757)

(123)

 

 

 

 

 

 

 

Profit / (loss) per share from both total and continuing operations:

 

Notes

2013Pence

2012Pence

Basic earnings / (loss) per share

5

2.9

(0.4)

 

 

Diluted earnings / (loss) per share

5

2.8

(0.4)

 

 

 

All results for the Group are derived from continuing operations in both the current and prior year.

The accompanying principal accounting policies and notes form part of these consolidated financial statements.

 

Consolidated balance sheet

As at 31 December 2013

2013£'000

2012£'000

Assets

Non-current assets

Property, plant and equipment

869

760

Goodwill

18,876

14,005

Intangible assets

1,690

-

Deferred tax assets

10

224

 

 

Total non-current assets

21,445

14,989

 

 

Current assets

Trade and other receivables

24,135

20,687

Cash at bank and in hand

1,063

589

 

 

Total current assets

25,198

21,276

 

 

Total assets

46,643

36,265

 

 

Liabilities

Current liabilities

Trade and other payables

(14,975)

(11,807)

Borrowings

(10,065)

(4,985)

Current tax payable

(1,222)

(323)

 

 

Total current liabilities

(26,262)

(17,115)

 

 

Total liabilities

(26,262)

(17,115)

 

 

Net assets

20,381

19,150

 

 

Equity

Share capital

340

332

Share premium account

10,364

9,844

Capital redemption reserve

12

12

Retained earnings

9,194

8,823

Share-based payment reserve

1,154

839

Share buyback reserve

(666)

(666)

 

 

Total issued share capital and reserves attributable to the owners of the parent

20,398

19,184

Non-controlling interests

(17)

(34)

 

 

Total equity

20,381

19,150

 

 

 

The financial statements of InterQuest Group plc, registered number 04298109 were approved by the Board of Directors on 5th March 2014.

Signed on behalf of the Board of Directors

 

 

M R S Joyce

Director

 

Consolidated statement of changes in equity

For the year ended 31 December 2013

Share capital

Share premium account

Capital redemption reserve

Retained earnings

Share-based payment reserve

Sharebuy back reserve

Non-controlling interest

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 January 2012

321

9,370

12

9,777

733

(666)

(47)

19,500

 

 

 

 

 

 

 

 

Comprehensive income

(Loss) / profit for the year

-

-

-

(141)

-

-

18

(123)

 

 

 

 

 

 

 

 

Total comprehensive (expense) / income for the year

 

 

-

 

 

-

 

 

-

 

 

(141)

-

-

18

(123)

Transactions with owners

Movement in share-based

payment reserve

 

-

 

-

 

-

 

-

106

-

-

106

Issue of share capital

11

474

-

-

-

-

-

485

Dividends relating to 2012

-

-

-

(813)

-

-

(5)

(818)

 

 

 

 

 

 

 

 

Total contributions by and

distributions to owners

 

11

 

474

 

-

 

(813)

106

-

(5)

(227)

 

 

 

 

 

 

 

 

Balance at 31 December 2012

332

9,844

12

8,823

839

(666)

(34)

19,150

 

 

 

 

 

 

 

 

Comprehensive income

Profit for the year

-

-

-

972

-

-

34

1,006

 

 

 

 

 

 

 

 

Total comprehensive income

for the year

 

-

 

-

 

-

 

972

-

-

34

1,006

Transactions with owners

Movement in share-based payment reserve

 

-

 

-

 

-

 

-

 

315

 

-

 

-

 

315

Issue of share capital

8

520

-

-

-

-

-

528

Deferred tax charge

-

-

-

200

-

-

-

200

Dividends relating to 2013

-

-

-

(831)

-

-

(17)

(848)

Movement on reserves of foreign subsidiary

 

-

 

-

 

-

 

30

-

-

-

30

 

 

 

 

 

 

 

 

Total contributions by and distributions to owners

 

8

 

520

 

-

 

(601)

315

-

(17)

225

 

 

 

 

 

 

 

 

Balance at 31 December 2013

340

10,364

12

9,194

1,154

(666)

(17)

20,381

 

 

 

 

 

 

 

 

 

 

Consolidated cash flow statement

For the year ended 31 December 2013

 

2013£'000

2012£'000

Cash flows from operating activities

Profit / (loss) after taxation

1,006

(123)

Adjustments for:

Depreciation

288

265

Impairment on intangible assets

-

1,616

Refund of purchase consideration

-

(1,000)

Gain on disposal of subsidiary (net)

(249)

-

Share-based payment charge

315

106

Finance costs

249

262

Amortisation

33

542

Income tax expense / (credit)

423

(273)

Decrease in trade and other receivables

328

1,304

Decrease in trade and other payables

(1,077)

(797)

 

 

Cash generated from operations

1,316

1,902

Income taxes paid

-

(974)

 

 

Net cash from operating activities

1,316

928

 

 

Cash flows from investing activities

Purchase of property, plant and equipment

(315)

(218)

Acquisition of subsidiaries, net of cash acquired

(4,636)

-

Net cash inflow from disposal of subsidiary

98

-

Refund of purchase consideration

-

1,000

 

 

Net cash received (used in) / from investing activities

(4,853)

782

 

 

Cash flows from financing activities

Proceeds from issue of share capital

28

485

Net increase / (decrease) in discounting facility

5,080

(783)

Interest paid

(249)

(262)

Dividends paid

(848)

(818)

 

 

Net cash generated from / (used in) financing activities

4,011

(1,378)

 

 

Net increase in cash, cash equivalents and overdrafts

474

332

Cash, cash equivalents and overdrafts at beginning of year

589

257

 

 

Cash, cash equivalents and overdrafts at end of year

1,063

589

 

 

 

Notes to the consolidated financial statements for the year ended 31 December 2013

 

1. Revenue and segmental reporting

For management reporting purposes the Group is organised by individual specialist business units. All business units, with the exception of PayQuest Group Limited (which was disposed of on 1st May 2013), provide contract and permanent recruitment services. Our UK recruitment businesses have similar economic characteristics and are considered to meet the aggregation criteria of IFRS. They are analysed below with respect to the market segments where they focus their activities - Private Sector Financial Services, Private Sector Non-Financial Services (described as 'Other') and Public Sector focused. PayQuest Group Limited is shown as a separate reportable segment because it does not provide recruitment services it provides payroll services to contractors.

The information provided below is consistent with the information provided to the Groups chief operating decision maker.

2013

Private

other

Private financial services

 

Public

sector

International

PayQuest

payroll

services

Intercompany trading

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

55,098

37,503

20,613

1,085

2,788

(2,228)

114,859

Gross profit

10,722

3,741

2,461

528

68

(130)

17,390

EBITA per management

 accounts

836

 

945

 

988

(298)1

 

30 2

-

2,501

Reconciling items to amounts reported in the statement of comprehensive income:

- share-based payment charge

(315)

- non-recurring items

(621)

- amortisation of intangible assets

(33)

 

Statutory operating profit

1,532

Profit from sale of PayQuest

249

Acquisition costs

(103)

Finance costs

(249)

 

Profit before tax

1,429

 

1 Our International segment comprises our Singapore office opened in late 2011 and restructured in 2013.

2 PayQuest Group Limited, our payroll services business, is shown separately because it does not provide recruitment services. This subsidiary was disposed of on 1st May 2013.

PayQuest Group Limited is not material to the Group and as such has not been disclosed as discontinued operations.

 

Information regarding segment assets is not provided to the Group's chief operating decision maker. This is because the Group considers net fee income (gross profit) for the purpose of making decisions about allocation of resources.

2012

Private

other

Private financial services

 

Public

sector

International

PayQuest

payroll

services

Intercompany trading

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

50,326

42,274

17,772

998

7,369

(6,086)

112,653

Gross profit

9,471

4,289

1,901

724

181

(192)

16,374

EBITA per management

 Accounts

748

 

1,208

 

580

(724) ¹

 

(8) 2

1,804

Reconciling items to amounts reported in the statement of comprehensive income:

- share-based payment charge

(106)

- non-recurring items

(674)

- amortisation of intangible assets

(542)

- impairments of goodwill

(1,616)

 

Statutory operating loss

(1,134)

Refund on purchase consideration

1,000

Finance costs

(262)

 

Loss before tax

(396)

 

¹ Our International segment comprises our Singapore office opened in late 2011 and an International desk based in London which was opened and closed in 2012.

2PayQuest Group Limited, our payroll services business, is shown separately because it does not provide recruitment services.

 

Revenue

Gross profit

2013£'000

2012£'000

2013£'000

2012£'000

Permanent

5,586

5,169

5,586

5,169

Contract

109,273

107,484

11,804

11,205

 

 

 

 

114,859

112,653

17,390

16,374

 

 

 

 

The Group does not report items below EBITA by segment in its internal management reporting.

There are no external customers who individually represent more than 10% of the entity's external revenues during the year (2012: no client represented more than 10%).

 

2. Non-recurring items

The following table summarises non-recurring items in the 2013 financial statements:

2013£'000

2012£'000

Restructuring costs

(225)

(674)

Tax on restructuring costs

62

165

Restructure and downsize of Singapore operations

(396)

-

Tax on Singapore restructure costs

5

-

Impairment of goodwill, intangible assets and other assets

-

(1,616)

Deferred tax credit on impairment of intangibles

-

229

Repayment of purchase consideration

-

1,000

Over-provision of tax in prior year

-

139

Profit from sale of PayQuest Group Limited

249

-

Acquisition costs

(103)

-

 

 

(408)

(757)

 

 

Restructuring costs

In 2012, the Group reorganised from affiliated IT businesses into clearly defined specialist businesses utilising a common methodology, a single operating platform and new IQ branding. The final piece of this reorganisation was to restructure our finance department in the first half of 2013 which included upgrading our general ledger system and exiting several long serving members of the finance team. The one-off costs associated with this were £225k.

In December 2013, we restructured and downsized our operations in Singapore, at a cost of £396k. The business was established in late 2011 and has consistently failed to meet expectations.

Profit from sale of PayQuest Group Limited

PayQuest Group Limited ("PayQuest") was established in 2010 as a new business within the Group. PayQuest provides payroll services to information technology consultants working on contract assignments. This is not a core activity for the Group as we seek to focus our efforts more narrowly on high value niche recruitment.

Consequently, we disposed of the business to a specialist payroll services provider on 1st May 2013 for £314k comprising £300k for the business and £14k for the net assets in the completion balance sheet. After associated fees and bonuses the Group has recorded a one-off profit of £249k in this reporting period.

Acquisition of ECOM Recruitment Limited

On 26th November the Group acquired 100% of the ordinary share capital of ECOM Recruitment Limited. The Group incurred one-off legal and consultancy fees of £103k in relation to this acquisition.

 

3. Income tax expense

Before non-recurring items£'000

 

Non-recurring items£'000

2013£'000

2012£'000

Current tax

Corporation tax on profits for the year

598

(67)

531

347

Adjustments in respect of prior periods

(114)

-

(114)

(243)

 

 

 

 

Total current tax

484

(67)

417

104

 

 

 

 

Deferred tax

Origination and reversal of temporary difference

(103)

-

(103)

(399)

Adjustment in respect of prior periods

109

-

109

22

 

 

 

 

Total income tax expense

490

(67)

423

(273)

 

 

 

 

 

Before non-recurring items£'000

 

Non-recurring items£'000

2013£'000

2012£'000

Profit/(loss) before taxation

1,904

(475)

1,429

(396)

 

 

 

 

Profit/(loss) before taxation multiplied by standard rate of corporation tax in the UK of 23.25%

(2012: 24.5%)

443

(111)

332

(97)

Effects of:

Refund of purchase consideration

-

-

-

(245)

Net effect of tax losses in the year

67

87

154

136

Expenses not deductible for tax purposes

34

27

61

24

Income not taxable

-

(70)

(70)

-

Tax deduction on exercise of share options

(33)

-

(33)

(31)

Temporary difference with respect to share-based

payment charge

17

-

17

(113)

Other tax adjustments

-

-

-

(5)

Over provisions in prior years

(5)

-

(5)

(242)

Impairment of intangible asset

-

-

-

300

Effect of change in tax rates

(33)

-

(33)

-

 

 

 

 

Total income tax expense

490

(67)

423

(273)

 

 

 

 

 

Finance Act 2013 reduced the main rate of UK corporation tax to 21.0% effective from 1st April 2014 and 20.0% effective from 1st April 2015. These changes have been substantively enacted at the balance sheet date and are therefore reflected in these financial statements.

 

 

 

4. Cash and cash equivalents

2013£'000

2012£'000

Cash and cash equivalents

1,063

589

 

 

The carrying value of cash and cash equivalents are considered to be a reasonable approximation of fair value.

5. Earnings / (loss) per share

The calculation of the basic profit / (loss) per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year.

2013£'000

2012£'000

Profit / (loss) for the year attributable to the owners of the company

972

(141)

 

 

Adjustments to basic earnings

Intangible assets amortisation

33

542

Deferred tax credit on intangible asset amortisation

(7)

(133)

Share-based payment charge

315

106

Deferred tax charge/(credit) on share-based payment charge

(16)

(115)

Refund of purchase consideration

-

(1,000)

Restructuring items

225

674

Tax on restructuring items

(62)

(165)

Restructure and downsize of Singapore operations

396

-

Tax on restructure of Singapore costs

(5)

-

Impairment of goodwill, intangible assets and other assets

-

1,616

Profit on sale of subsidiary

(249)

-

Deferred tax credit on impairment of intangible assets

-

(229)

 

 

Adjusted earnings attributable to the owners of the company

1,602

1,155

 

 

 

2013£'000

2012£'000

 

 

Weighted average number of ordinary shares for the purposes of

basic earnings per share

33,391,693

32,866,301

 

Weighted average number of share options in issue

1,405,740

963,253

 

 

Weighted average number of ordinary shares for the purposes of

diluted earnings per share

34,797,433

33,829,554

 

 

 

 

Profit / (loss) per share

Pence

Pence

Basic earnings / (loss) per share

2.9

(0.4)

Diluted earnings / (loss) per share

2.8

(0.4)

Adjusted earnings per share

Basic earnings per share

4.8

3.5

Diluted earnings per share

4.6

3.4

 

6. Disposal of subsidiary

On 1st May 2013 the group disposed of its interest in PayQuest Group Limited.The net assets of PayQuest Group Limited at the date of disposal were as follows:

1 May 2013£'000

Trade receivables

60

Cash at bank and in hand

216

Prepayments and accrued income

467

Amounts due from group undertakings

1

Deferred tax asset

2

Current tax payable

(7)

Trade payables

(3)

Accruals and deferred income

(506)

Taxes and social security

(216)

 

14

Gain on disposal

300

 

Total consideration

314

 

Satisfied by:

Cash and cash equivalents

314

 

314

 

Net cash inflow arising on disposal:

Consideration received in cash and cash equivalents

314

Less: cash and cash equivalents disposed of

(216)

 

98

 

Reconciliation of profit on disposal:

Gain on disposal 300

Less costs incurred (51)

 

249

 

There were no disposals of subsidiaries made in 2012.

7. Acquisition of subsidiary

On 26th November 2013 the Group acquired the entire share capital of ECOM Recruitment Limited for a total consideration of £3.0m in cash, £0.5m in new InterQuest Group shares issued at 89.5 pence each and a maximum of £3.5m in deferred consideration. No further fair value adjustments are deemed to be required. Post acquisition operating profits of £63k have been recognised in the consolidated statement of comprehensive income in the year.

Book value

£'000

Adjustments

£,000

Provisional fair values£'000

Tangible assets

114

(19)

95

Intangible assets

-

1,723

1,723

Deferred tax on intangible assets

-

(396)

(396)

Trade and other receivables

4,305

-

4,305

Borrowings

(1,596)

-

(1,596)

Trade and other payables

(1,746)

(216)

(1,962)

 

 

 

Total

1,077

1,092

2,169

 

Total net assets acquired

2,169

Goodwill arising on acquisition

4,871

7,040

Discharged by:

Initial consideration in cash

3,040

Initial consideration in shares

500

Deferred consideration

3,500

7,040

8. Financial information - statement under s435

 

The financial information set out in this preliminary announcement does not constitute statutory accounts for the years ended 31 December 2013 or 2012, for the purpose of the Companies Act 2006, but is derived from those accounts. The statutory accounts for 2012 have been delivered to the Registrar of Companies and those for 2013 will be delivered following the Company's Annual General Meeting. The Group's Auditor has 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 Section 498(2) or (3) of the Companies Act 2006.

 

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

Related Shares:

InterQuest Group
FTSE 100 Latest
Value8,275.66
Change0.00