7th Apr 2017 16:03
Management Resource Solutions PLC
Half Year Report
Period Ended
31 December 2016
Company number: 8046513
CEO's Statement
Dear shareholders,
The Half Year results show a Net Loss Before Tax of A$3.2m on Revenue of A$20.6m.
Shareholders should be aware that the going concern basis of preparation of these interim accounts is based on the Directors assumptions, having prepared a cash flow forecast, of the Company's working capital requirements and the need to access additional equity funding or asset divestment if required within the next 12 months.
Restructure
Significantly underperforming business units within MRS necessitated a restructure of the group in October/November 2016:
Non-Recurring Costs
Significant non-recurring costs have been incurred to date in FY17 to fund the restructure of MRS group as well as the acquisition and restructure of the Subzero assets to establish the MRS Services Group (MRSSG):
Of the above, A$1,920k has been recognised in the first half of FY17.
MRS Services Group Performance
Upon the acquisition of MRS Subzero, out of its Receivership, there was a requirement to make major structural changes to overhead and occupancy costs resulting in significant restructuring and non-recurring costs. This was planned prior to the acquisition. A lack of working capital and the resulting cash constraints has impacted the performance of the business. MRSSG has implemented an overhead reduction program outlined above and is in the process of implementing operating cost savings with installation of bulk oil, gas and fuel to the workshops and implementing consumable kiosks with resulting savings in consumable and inventory costs. Every facet of the business is under review to streamline costs.
Bachmann Plant Hire
All the documentation, agreements and payment of consideration are now complete for the purchase of BPH, save for the outstanding issue of new shares to the value of A$500,000, as previously announced.
BPH continues to perform well against budget. It is a mature, established business with a 50 year history of civil earthworks in Ipswich and will continue to operate effectively in this sector.
Group Performance
The business restructure, ensuing non-recurring costs and the underperformance of MRSSG have put significant strain on cash flow which has impacted the growth of the business to date and our ability to take advantage of opportunities in the market.
MRS Outlook
The focus for MRS going forward is the consolidation of the four "pillars" of the business and developing the business strategy and framework to drive the performance of the Group. When recovered from the current cash constraints the business will be in a very good position to take advantage of the coal industry upturn in the Hunter Valley and the residential growth in Southern Queensland.
On behalf of the Board, I would like to thank the MRS employees, clients, suppliers and shareholders for maintaining the belief in the Company in difficult times.
GW (Joe) Clayton
Chief Executive OfficerManagement Resource Solutions PLC
Condensed Consolidated Statement of Comprehensive Income
6 months ended 31 December 2016 (Unaudited) | 6 months ended 31 December 2015 (Unaudited) | Year ended 30 June 2016 (Audited) | ||
Note | $'000 | $'000 | $'000 | |
Revenue | 20,640 | 6,194 | 25,231 | |
Cost of sales | (18,087) | (3,644) | (19,536) | |
Gross Profit | 2,553 | 2,550 | 5,695 | |
Administrative expenses |
| (6,153) | (2,028) | (12,800) |
Operating profit / (loss) | (3,600) | 522 | (7,105) | |
Other Income | 536 | - | 808 | |
Finance costs - interest | (113) | - | (260) | |
Profit / (loss) before tax | (3,177) | 522 | (6,557) | |
Tax (expense)/credit | (853) | (10) | (305) | |
Profit / (loss) for the period attributable to equity holders of the parent company | (4,030) | 512 | (6,862) | |
Earnings / (loss) per share attributable to equity holders of the parent company | ||||
Basic | 4 | (7.0)c | 1.56c | (20.7)c |
Fully diluted | 4 | (7.0)c | 1.33c | (20.7)c |
For the six months ended 31 December 2016
Management Resource Solutions PLC
Condensed Consolidated Balance Sheet at 31 December 2016
At 31 December 2016 |
At 31 December 2015 |
At 30 June 2016 | ||
(Unaudited) | (Unaudited) | (Audited) | ||
Assets | $'000 | $'000 | $'000 | |
Non-current assets | ||||
Property, plant, equipment | 16,168 | 229 | 13,382 | |
Deferred tax | 195 | 187 | 367 | |
16,363 | 416 | 13,749 | ||
Current assets |
|
| ||
Trade and other receivables | 12,068 | 3,541 | 6,483 | |
Other current assets | 1,602 | - | 234 | |
Cash and cash equivalents | 1,154 | 722 | 951 | |
14,824 | 4,263 | 7,668 | ||
|
| |||
Total assets | 31,187 | 4,679 | 21,417 | |
Liabilities | ||||
Current liabilities | ||||
Trade and other payables | 9,088 | 3,005 | 12,762 | |
Borrowings | 8,001 | - | 4,802 | |
Other current liabilities | 6,495 | - | - | |
23,584 | 3,005 | 17,564 | ||
Non-current liabilities | ||||
Borrowings | 6,378 | 27 | 5,257 | |
Other non-current liabilities | 3,726 | - | 3,746 | |
Deferred tax | 6 | 6 | 6 | |
10,110 | 33 | 9,009 | ||
Total liabilities | 33,694 | 3,038 | 26,573 | |
Net (liabilities) / assets | (2,507) | 1,641 | (5,156) | |
Equity attributable to equity holders of the parent | ||||
Share capital | 37,207 | 36,623 | 36,677 | |
Share premium | 7,686 | 1,221 | 1,744 | |
Issue costs reserve | (332) | (332) | (332) | |
Reorganisation reserve | (36,032) | (36,032) | (36,032) | |
Retained earnings | (11,036) | 161 | (7,213) | |
Total equity attributable to equity holders of the parent | (2,507) | 1,641 | (5,156) | |
Management Resource Solutions PLC
Condensed Consolidated Statement of Changes in Equity
For the six months ended 31 December 2016
Share capital $'000 | Share premium $'000 | Issue costs reserve $'000 | Reorganisation reserve $'000 | Retained earnings $'000 | Total equity $'000 | |
At 1 July 2015 | 36,623 | 1,221 | (332) | (36,032) | (351) | 1,129 |
Profit for the period | - | - | - | - | 512 | 512 |
Total comprehensive income | - | - | - | - | 512 | 512 |
At 31 December 2015 | 36,623 | 1,221 | (332) | (36,032) | 161 | 1,641 |
Loss for the period | - | - | - | - | (7,374) | (7,374) |
Total comprehensive income | - | - | - | - | (7,374) | (7,374) |
Other movements | ||||||
Issue of shares | 577 | - | - | - | - | 577 |
Total other movements | 577 | - | - | - | - | 577 |
At 30 June 2016 | 36,623 | 1,221 | (332) | (36,032) | (7,213) | (5,156) |
Loss for the period | - | - | - | - | (4,030) | (4,030) |
Total comprehensive income | - | - | - | - | (4,030) | (4,030) |
Other movements | ||||||
Issue of shares | 530 | 5,942 | - | - | - | 6,472 |
Total other movements | 530 | 5,942 | - | - | 207 | 6,679 |
At 31 December 2016 | 37,207 | 7,686 | (332) | (36,032) | (11,036) | (2,507) |
Management Resource Solutions PLC
Condensed Consolidated Statement of Cash Flows
For the six months ended 31 December 2016
6 months ended 31 December 2016 (Unaudited)
$'000
| 6 months ended 31 December 2015 (Unaudited)
$'000
| Year ended 30 June 2016 (Audited)
$'000
| |||
Cash flows from operating activities | |||||
Receipts from customers | 15,440 | 4,693 | 21,653 | ||
Payments to suppliers and employees | (17,508) | (4,865) | (20,863) | ||
Interest received | - | - | 8 | ||
Finance costs | (113) | (32) | (260) | ||
Income tax paid | (347) | (2) | (322) | ||
Net cash flow from operating activities | (2,528) | (206) | 216 | ||
Cash flows from investing activities | |||||
Acquisition of subsidiaries | (1,000) | (10,675) | |||
Proceeds from disposal of assets | 116 | - | - | ||
Purchase of non-current assets | - | - | (37) | ||
Net cash flow from investing activities | (884) | - | (10,712) | ||
Cash flows from financing activities | |||||
Increase/(decrease) in borrowings | 3,615 | 8 | (9,950) | ||
Issue of shares net of costs | - | - | 577 | ||
Dividends paid | - | - | - | ||
Net cash flow from financing activities | 3,615 | 8 | 10,527 | ||
Net (decrease)/increase in cash held | 203 | (198) | 31 | ||
Cash and cash equivalents at 1 July 2016 | 951 | 920 | 920 | ||
Cash and cash equivalents at 31 December 2016 | 1,154 | 722 | 951 | ||
Management Resource Solutions PLC
Notes forming part of the Interim Results
For the six months ended 31 December 2016
1. Accounting Policies
The condensed consolidated unaudited interim financial information set out in this report is based on the financial statements of Management Resource Solutions plc ("MRS"). The condensed financial information should be read in conjunction with the annual financial statements for the year ended 30 June 2016, which were prepared in accordance with International Financial Reporting Standards. The interim financial information for the Group for the six months ended 31 December 2016 was approved and authorised for issue by the Board on 7th April 2017. This interim financial information has been prepared in accordance with the accounting policies that are expected to be applied in the Report and Accounts of MRS for the year ending 30 June 2017 and are consistent with International Financial Reporting Standards adopted for use in the European Union.
2. Basis of preparation
The financial information for the six months ended 31 December 2016 does not constitute the Company's statutory financial statements for those periods. The comparative financial information for the full year ended 30 June 2016 has been derived from the statutory financial statements for that period. The statutory accounts for the year ended 30 June 2016 have been filed with the Registrar of Companies.
The financial statements are presented in Australian Dollars and all values are rounded to the nearest thousand dollars ($'000) except where otherwise indicated.
3. Going concern
The interim financial information has been prepared on the going concern basis as, in the opinion of the Directors, at the time of approving, there is a reasonable expectation that the Group will continue in operational existence for the foreseeable future.
As reported in the Annual Report for the year ended 30 June 2016, closure of the former consulting business has brought major cost savings and the Group has secured further finance facilities. Based on these developments and on the Company's ability to modify expenditure outlays further if required, and to source additional funds, the Directors consider there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable, and therefore the going concern basis of preparation is considered to be appropriate for the financial report for the year ended 31 December 2016. The Board of Directors are aware, having prepared a cash flow forecast, of the Company's working capital requirements and the need to access additional equity funding or asset divestment if required within the next 12 months.
In the event that the Company is not able to continue as a going concern, it may be required to realise assets and extinguish liabilities other than in the normal course of business and perhaps at amounts different to those stated in its financial report.
4. Earnings / (loss) per share
Earnings / (loss) per share is calculated on the reported loss for the period of $4,030,000 and on 57,554,573 ordinary shares, being the weighted average number of shares in issue throughout the period ended 31 December 2016.
For diluted earnings per share, the weighted average number of ordinary shares in issue has been adjusted to assume conversion of all dilutive potential ordinary shares. The Company has two classes of dilutive potential ordinary shares, being share options granted to directors and employees and warrants to subscribe for ordinary shares issued in connection with the placing of ordinary shares on 11 December 2014.
Management Resource Solutions PLC
Notes forming part of the Interim Results
For the six months ended 31 December 2016
5. Subsequent events
6. Acquisition of business
On 30 September 2016 the Company, through an Australian subsidiary, acquired the business and various assets of SubZero Group Limited ("SZG") for a total consideration of $6.12 million (comprising a cash payment of $1 million on settlement, a deferred payment of $500,000 payable in cash 12 months after the date of completion and the issue of 7,596,967 new ordinary shares of Û0.01 each in Management Resource Solutions plc).
The acquisition had the following estimated effect on the group's assets and liabilities.
Fair value | ||||||
$'000 | ||||||
Fair value of net assets acquired: | ||||||
Plant and equipment | 4,200 | |||||
Inventories | 600 | |||||
Work in Progress | 800 | |||||
Prepayments | 400 | |||||
Annual and other employee entitlements | (1,043) | |||||
4,957 | ||||||
7. Interim Statement
Copies of this Interim report for the six months ended 31 December 2016 will be available on the company's website www.mrsplc.net
Related Shares:
Management Resource Solutions