14th Nov 2019 07:00
14 November 2019
Prime People Plc
Interim Results
Prime People Plc ("Prime People" or the "Group"), the global specialist recruitment business for professional and technical staff working in the Real Estate & Built Environment, Energy & Environmental and Technology, Digital & Data Analytics sectors, announces its unaudited interim results for the six months ended 30 September 2019.
CHAIRMAN'S STATEMENT
Overview
I am pleased to report the results for Prime People Plc for the half-year ended 30 September 2019.
The Group recorded a profit before tax for the period of £1.73m (H1 2019: £1.59m) on revenue of £13.17m
(H1 2019: £12.57m).
Financial Results
Group revenue of £13.17m was 4.72% higher than the same period last year (H1 2019: £12.57m).
Group Net Fee Income ("NFI") was £8.80m (H1 2019: £7.99m). Our overseas business showed strong performance, with NFI for Asia increasing to £4.83m (H1 2019: £3.87m) and contributing 57.90% of Group permanent NFI (H1 2019: 52.16%). NFI recorded during the period by our Hong Kong subsidiary, Command Recruitment Group (HK) Ltd ("CMD"), was £2.28m (H1 2019: £1.68m), detailed in Note 3(a) within the NFI for the Group's Asia regional performance. NFI for the UK business was £3.71m (H1 2019: £3.86m) and Rest of World was £0.26m (H1 2019: £0.27m).
Contract NFI represented 5.17% of Group NFI against 7.21% in H1 2019.
Administrative costs for the Group were £7.07m (H1 2019: £6.40m) during the period which included planned expenditure for enhancing technology to drive efficiencies across our business, greater advertising spend, and higher professional costs associated with our continued focus on organic growth.
In the UK, profit before tax was £0.48m against £0.62m in H1 2019. Our Asia business, which covers the Group activities in Hong Kong and Singapore, generated a profit before tax before adjustment for minority interest of £1.24m for the period (H1 2019: £0.95m), of which £0.84m related to CMD (H1 2019: £0.58m).
Our newly established business in Germany, disclosed under Rest of the World, reported a small profit and is indicating good opportunities for growth.
The charge for Group taxation of £0.31m (H1 2019: £0.10m) is based on the expected annual effective tax rate of 19% in UK (H1 2019: 19%), 16.5% in Hong Kong (H1 2019: 16.50%), and 17% in Singapore (H1 2019: 17%).
Basic earnings per share for the period were 9.33p (H1 2019: 10.95p).
Cash Flow
The Group continues to maintain a strong net cash position. At the start of the current financial year, the Group had cash of £2.31m, and at the period end, had cash of £3.04m (H1 2019: £1.79m).
Dividend
The Board will be declaring an interim dividend of 1.80p per share (2019: 1.80p) payable on 6 December 2019 to those shareholders on the register on 22 November 2019.
Outlook
The present focus for the Group is managing the business for increased productivity and profitability. Notwithstanding the mixed and uncertain economic picture of today's markets, we continue to seek opportunities to create shareholder value though both organic and non-organic growth.
The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement via Regulatory Information Service, this inside information is now considered to be in the public domain.
Robert Macdonald
Executive Chairman
14 November 2019
For further information please contact:
Prime People | 020 7318 1785 |
Robert Macdonald, Executive Chairman |
|
Donka Zaneva-Todorinski, Finance Director
|
|
Cenkos Securities | 020 7397 8900 |
Katy Birkin Harry Hargreaves
|
|
PRIME PEOPLE PLC
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF COMPREHENSIVE INCOME
For the six months ended 30 September 2019
|
|
| Six months ended |
| Year ended | |||
|
| 30 September 2019 |
| 30 September 2018 |
| 31 March 2019 | ||
|
|
|
|
|
|
| (audited) | |
| Note |
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
|
|
| |
Revenue | 3 |
| 13,166 |
| 12,572 |
| 24,660 | |
Cost of sales
|
|
| (4,365) |
| (4,584) |
| (8,873) | |
|
|
|
|
|
|
|
| |
Net fee income |
|
| 8,801 |
| 7,988 |
| 15,787 | |
Administrative expenses
|
|
|
(7,072) |
|
(6,399) |
|
(13,316) | |
|
|
|
|
|
|
|
| |
Operating profit |
|
| 1,729 |
| 1,589 |
| 2,471 | |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Profit before taxation |
|
| 1,729 |
| 1,589 |
| 2,471
| |
Income tax expense
| 4 |
| (308) |
| (104) |
| (298) | |
Profit for the period/year
|
|
|
1,421 |
|
1,485
|
|
2,173 | |
Other comprehensive income Exchange gain on translating foreign operations
|
115 |
|
121 |
|
106 | |||
Other Comprehensive income for the period/ year, net of tax
|
115 |
|
121 |
|
106 | |||
Total comprehensive income for the period/year
|
1,536 |
|
1,606 |
|
2,279 | |||
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Profit attributable to: Equity shareholders of the parent Non-controlling interest |
|
|
1,139 282 |
|
1,291 194 |
|
1,660 513 | |
|
|
|
|
|
|
|
| |
Profit for the period/year
|
|
|
1,421 |
|
1,485 |
|
2,173 | |
|
|
|
|
|
|
|
| |
Total Comprehensive Income attributable to: |
|
|
|
|
|
|
| |
Equity shareholders of the parent Non-controlling interest
|
|
| 1,254 282 |
| 1,412 194 |
| 1,766 513 | |
Earnings per share | 6 |
|
|
|
|
|
| |
Basic earnings per share |
|
| 9.33p | 10.95p | 13.72p | |||
Diluted earnings per share |
|
| 9.22p | 10.78p | 13.38p | |||
|
|
|
|
|
|
|
| |
The above results relate to continuing operations.
The notes below form an integral part of this unaudited condensed consolidated interim report.
PRIME PEOPLE PLC
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION
As at 30 September 2019
30 September 2019 | 30 September 2018 | 31 March 2019 | ||||
|
|
|
|
|
| (audited) |
| Note | £'000 |
| £'000 |
| £'000 |
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Goodwill |
| 10,527 |
| 10,527 |
| 10,527 |
Property, plant and equipment |
| 708 |
| 577 |
| 752 |
Right-of-use assets | 12 | 1,139 |
| - |
| - |
Deferred tax asset |
| 18 |
| 45 |
| 40 |
|
| 12,392 |
| 11,149 |
| 11,319 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Trade and other receivables | 9 | 5,069 |
| 4,242 |
| 4,646 |
Cash and cash equivalents
|
| 3,037 |
| 1,778 |
| 2,309 |
|
|
8,106 |
|
6,020 |
|
6,955 |
|
|
|
|
|
|
|
Total assets
|
| 20,498 |
| 17,169 |
| 18,274 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
Trade and other payables | 10 | 2,681 |
| 2,746 |
| 3,080 |
Lease liabilities | 12 | 383 |
| - |
| - |
Current tax liabilities
|
| 481 |
| 61 |
| 173 |
|
| 3,545 |
| 2,807 |
| 3,253 |
Non-current liabilities |
|
|
|
|
|
|
Deferred tax liabilities |
| - |
| 22 |
| 22 |
Lease liabilities | 12 | 1,058 |
| - |
| - |
|
|
|
|
|
|
|
Total liabilities
|
|
4,603 |
|
2,829 |
|
3,275 |
|
|
|
|
|
|
|
Net assets
|
| 15,895 |
| 14,340 |
| 14,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves attributable to the Company's equity holders | ||||||
Called up share capital |
| 1,229 |
| 1,229 |
| 1,229 |
Capital redemption reserve |
| 9 |
| 9 |
| 9 |
Treasury shares |
| (168) |
| (439) |
| (161) |
Share premium account |
| 5,371 |
| 5,371 |
| 5,371 |
Merger reserve |
| 173 |
| 173 |
| 173 |
Share option reserve |
| 392 |
| 411 |
| 337 |
Currency translation differences |
| 711 |
| 611 |
| 596 |
Retained earnings |
| 7,308
|
| 6,706 |
| 6,857 |
Equity shareholders' funds Non-controlling interest
|
| 15,025 870 |
| 14,071 269 |
| 14,411 588 |
Total Equity
|
|
15,895 |
|
14,340 |
|
14,999 |
|
|
|
|
|
|
|
The notes below form an integral part of this unaudited condensed consolidated interim report.
PRIME PEOPLE PLC
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY
For the six months ended 30 September 2019
- | Called up share capital | Capital Redemption reserve | Treasury shares | Share premium account | Merger reserve | Share option reserve | Translation reserve | Retained Earnings | Total attributable to equity holders of the parent | Non-controlling interest | Total equity |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 April 2018 |
1,229 |
9 |
(421)
|
5,371 |
173 |
314 |
490 |
7,764 |
14,929 |
75 |
15,004 |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period | - | - | - | - | - | - | - | 1,291 | 1,291 | 194 | 1,485 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment in respect of IFRS 15 |
- |
- |
- |
- |
- |
- |
- |
(1,977) |
(1,977) |
- |
(1,977) |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
121 |
- |
121 |
- |
121 |
|
|
|
|
|
|
|
|
|
|
|
|
Equity-settled share-based payments |
- |
- |
- |
- |
- |
97 |
- |
- |
97 |
- |
97 |
|
|
|
|
|
|
|
|
|
|
|
|
Shares purchased for treasury |
- |
- |
(16) |
- |
- |
- |
- |
- |
(16) |
- |
(16) |
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued from treasury | - | - | 2 | - | - | - | - | - | 2 | - | 2 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment on share disposal | - | - | (4) | - | - | - | - |
10 |
6 | - | 6 |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend | - | - | - | - | - | - | - | (382) | (382) | - | (382) |
At 30 Sept 2018
|
1,229 |
9 |
(439)
|
5,371 |
173 |
411 |
611 |
6,706
|
14,071 |
269 |
14,340 |
PRIME PEOPLE PLC
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY
For the six months ended 30 September 2019
| Called up share capital | Capital Redemption reserve | Treasury shares | Share premium account | Merger reserve | Share option reserve | Translation reserve | Retained Earnings | Total attributable to equity holders of the parent | Non-controlling interest | Total equity |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 30 Sept 2018
|
1,229 |
9 |
(439) |
5,371 |
173 |
411 |
611 |
6,706 |
14,071 |
269 |
14,340 |
Profit for the period | - | - | - | - | - | - | - | 368 | 368 | 319 | 687 |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
(15) |
- |
(15) |
- |
(15) |
Equity settled share-based payments |
- |
- |
- |
- |
- |
(74) |
- |
- |
(74) |
- |
(74) |
Shares purchased for treasury |
- |
- |
(10) |
- |
- |
- |
- |
- |
(10) |
- |
(10) |
Shares issued from treasury |
- |
- |
284 |
- |
- |
- |
- |
- |
284 |
- |
284 |
Adjustment on share disposal |
- |
- |
4 |
- |
- |
- |
- |
(5) |
(1) |
- |
(1) |
Dividend | - | - | - | - | - | - | - | (212) | (212) | - | (212) |
At 31 March 2019
|
1,229 |
9 |
(161) |
5,371 |
173 |
337 |
596 |
6,857 |
14,411 |
588 |
14,999 |
Profit for the period |
- |
- |
- |
- |
- |
- |
- |
1,254 |
1,254 |
282 |
1,536 |
Impact of IFRS 16 |
- |
- |
- |
- |
- |
- |
- |
(396) |
(396) |
- |
(396) |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
115 |
- |
115 |
- |
115 |
Equity-settled share-based payments |
- |
- |
- |
- |
- |
55 |
- |
- |
55 |
- |
55 |
Shares purchased for treasury |
- |
- |
(16) |
- |
- |
- |
- |
- |
(16) |
- |
(16) |
Shares issued from treasury |
- |
- |
13 |
- |
- |
- |
- |
- |
13
|
- |
13
|
Adjustment on share disposal |
- |
- |
(4) |
- |
- |
- |
- |
4 |
- |
- |
- |
Dividend | - | - | - | - | - | - | - | (411) | (411) | - | (411) |
At 30 Sept 2019
|
1,229 |
9 |
(168) |
5,371 |
173 |
392 |
711 |
7,308 |
15,025 |
870 |
15,895 |
PRIME PEOPLE PLC
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOW
For the six months ended 30 September 2019
|
| Six months ended | Year ended | ||||
|
| 30 September 2019 | 30 September 2018 | 31 March 2019 | |||
| Note |
| £'000 |
| £'000 |
| £'000 |
|
|
|
|
|
|
|
|
Cash generated from underlying operations |
7 |
|
1,498 |
|
1,260 |
|
2,146 |
Income tax paid Income tax received
|
|
| (1) 19 |
| (4) 2 |
| (111) - |
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
| 1,516 |
| 1,258 |
| 2,035 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
| |
Net purchase of property, plant and equipment |
| (94) |
| (438) |
| (727) | |
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(94) |
|
(438) |
|
(727) |
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
| |
Shares issued from treasury |
|
| 13 |
| 2 |
| 260 |
Shares purchased for treasury |
|
| (16) |
| (16) |
| - |
Dividend paid to shareholders |
|
| (411) |
| (383) |
| (595) |
Lease payments |
|
| (338) |
| - |
| - |
Lease interest |
|
| (57) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
| (809) |
| (397) |
| (335) | |
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents | 613 |
| 423 |
| 973 | ||
|
|
|
|
|
| ||
Cash and cash equivalents at beginning of period/year | 2,309 |
| 1,234 |
| 1,234 | ||
|
|
|
|
|
| ||
Effect of foreign exchange rate changes
| 115 |
| 121 |
| 102 | ||
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period/year
| 3,037 |
| 1,778 |
| 2,309 | ||
|
|
|
|
|
|
|
|
The notes below form an integral part of this unaudited condensed consolidated interim report.
PRIME PEOPLE PLC
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM REPORT
For the six months ended 30 September 2019
1. General information
Prime People Plc ('the Company') and its subsidiaries (together 'the Group') is an international recruitment services organisation with offices in the United Kingdom, the Middle East and the Asia Pacific region from which it serves an international client base. The Group offers both permanent and contract specialist recruitment consultancy for large and medium sized organisations.
Prime People Plc is the Group's ultimate parent company. The Company is a limited liability company incorporated and domiciled in the United Kingdom. The address of Prime People Group's registered office and its principal place of business is 2 Harewood Place, London, W1S 1BX, England. Prime People Group's shares are quoted on the AIM Market of the London Stock Exchange ("AIM"). The registered number of the Company is 1729887.
This unaudited condensed consolidated interim report for the six months ended 30 September 2019 (including comparatives) is presented in GBP '000 and was approved and authorised for issue by the Board of Directors on 14 November 2019.
Copies of the interim results are available at the Company's registered office and on the Company's website - www.prime-people.co.uk.
This unaudited condensed consolidated interim report does not constitute statutory accounts of the Group within the meaning of section 434 of the Companies Act 2006. The financial information for the year ended 31 March 2019 has been extracted from the statutory accounts for that year, which have been filed with the Registrar of Companies. The auditor's report on those accounts was unqualified and did not contain a statement under section 498 of the Companies Act 2006.
2. Basis of preparation
The unaudited condensed consolidated interim report for the six months ended 30 September 2019 has been prepared using accounting policies consistent with International Financial Reporting Standards ("IFRSs") and in accordance with 'IAS 34, Interim financial reporting', as adopted by the European Union. The condensed consolidated interim report should be read in conjunction with the annual financial statements for the year ended 31 March 2019 which were, with exception of the adoption of IFRS 16 Accounting for Leases, prepared in accordance with IFRSs as adopted by the European Union.
The Group was profitable for the period and has considerable financial resources comprising £3.04m of net cash at 30 September 2019. After making enquiries, the Directors have formed a judgement, at the time of approving the six months results, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future, a period of not less than 12 months. For this reason, the Directors continue to adopt the going concern basis in preparing the condensed set of financial statements.
These financial statements have been prepared under the historical cost convention.
IFRS 16 - Leases
IFRS 16 became effective for accounting periods beginning on or after 1 January 2019 and has superseded IAS 17 Leases.
IFRS 16 distinguishes leases and service contracts based on whether an identified asset is controlled by a customer. Distinctions of operating leases (off balance sheet) and finance leases (on balance sheet) are removed for lessee accounting and has been replaced by a model where a right-of-use asset and a corresponding liability have to be recognised for all leases by lessees (i.e. all on balance sheet) except for short term leases and leases of low value assets.
The right-of-use asset is initially measured at cost and subsequently measured at cost (subject to certain exceptions) less accumulated depreciation and impairment losses, adjusted for any remeasurement of the lease liability. The lease liability is initially measured at the present value of the lease payments that are not paid at that date. Subsequently, the lease liability is adjusted for interest and lease payments, as well as the impact of lease modifications, amongst others.
Directors have completed their detailed review of IFRS 16 and further guidance on this change in accounting policy is given in note 12 below.
3. Segment reporting
(a) Revenue and net fee income by geographical region
|
| Revenue |
|
| Net fee income |
| |||||||
|
| Six months ended | Year ended |
| Six months ended | Year ended | |||||||
30 September 2019 | 30 September 2018 | 31 March 2019 | 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||||||
|
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
UK |
| 8,072 |
| 8,439 |
| 16,472 |
| 3,707 |
| 3,855 |
| 7,599 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Asia |
| 4,832 |
| 3,866 |
| 7,770 |
| 4,832 |
| 3,866 |
| 7,770 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Rest of World |
| 262 |
| 267 |
| 418 |
| 262 |
| 267 |
| 418 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| 13,166
|
| 12,572 |
| 24,660 |
| 8,801 |
| 7,988 |
| 15,787 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
All revenues disclosed by the Group are derived from external customers and are for the provision of recruitment services. The accounting policies of the reportable segments are the same as the Group's accounting policies. Segment profit before taxation represents the profit earned by each segment after allocations of central administration costs.
(b) Revenue and net fee income by classification
|
| Revenue |
|
| Net fee income |
| |||||||
|
| Six months ended | Year ended |
| Six months ended | Year ended | |||||||
30 September 2019 | 30 September 2018 | 31 March 2019 | 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||||||
|
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Permanent |
|
|
|
|
|
|
|
|
|
|
|
| |
- UK - Asia - Rest of World |
| 3,252 4,832 262 |
| 3,279 3,866 267 |
| 6,501 7,770 418 |
| 3,252 4,832 262 |
| 3,279 3,866 267 |
| 6,493 7,770 418 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Contract (UK) |
| 4,820 |
| 5,160 |
| 9,971 |
| 455 |
| 576 |
| 1,106 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| 13,166 |
| 12,572 |
| 24,660 |
| 8,801 |
| 7,988 |
| 15,787 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
(c) Profit before taxation by geographical region
| Six months ended | Year ended | ||||||
| 30 September 2019 | 30 September 2018 | 31 March 2019 | |||||
|
|
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
|
|
| |
UK |
|
| 478 |
| 621 |
| 928 | |
|
|
|
|
|
|
|
| |
Asia |
|
| 1,243 |
| 947 |
| 1,523 | |
|
|
|
|
|
|
|
| |
Rest of World |
|
| 8 |
| 21 |
| 20 | |
Profit before taxation
|
|
|
1,729 |
|
1,589 |
|
2,471 | |
|
|
|
|
|
|
|
| |
Operating profit is the measure of profitability regularly viewed by the Board, which collectively acts as the Chief Decision Maker. Consequently, no segmental analysis of interest or tax expenses is provided.
(d) Segment Assets and Liabilities by Geographical Region
|
| Total assets | Total liabilities | ||
|
| 30 September 2019 | 30 September 2018 | 30 September 2019 | 30 September 2018 |
|
| £'000 | £'000 | £'000 | £'000 |
|
|
|
|
|
|
UK
|
| 12,211 | 11,725 | 2,474 | 1,553 |
Asia
|
| 7,916 | 5,033 | 2,080 | 1,215 |
Rest of World |
| 371 | 411 | 49 | 61 |
Total |
|
20,498 |
17,169 |
4,603 |
2,829 |
The analysis above is of the carrying amount of reportable segment assets and liabilities. Segment assets and liabilities include items directly attributable to a segment and include income tax assets and liabilities.
4. Income tax expense
The charge for taxation on profits for the interim period amounted to £308k (2018: £104k) an effective rate of 17.81% (2018: 6.55%).
5. Dividends
|
| Six months ended | Year ended | ||||
| 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||
|
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
| ||
Final dividend for 2019: 3.25p per share (2018: 3.25p per share) | 411 |
| 383 |
| 383 | ||
Interim dividend for 2019: 1.80p per share (2018: 1.75p per share) | - |
| - |
| 212 | ||
|
|
|
|
|
|
| |
|
|
411 |
|
383 |
|
595 | |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
The interim dividend for 2020 of 1.80 pence (2019: 1.80 pence paid on 7 December 2018), was approved by the board on 14 November 2019 and will be paid on 6 December 2019 to those shareholders whose names are on the register on 22 November 2019.
6. Earnings per share
Earnings per share (EPS) are calculated by dividing the profit attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the period.
Fully diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares by existing share options assuming dilution through conversion of all existing options.
Earnings and weighted average number of shares from continuing operations used in the calculations are shown below:
|
| Six months ended | Year ended | ||||
| 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||
|
| £'000 |
| £'000 |
| £'000 | |
Retained profit for basic and diluted earnings per share
|
1,139 |
|
1,291 |
|
1,660 | ||
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
| Number |
| Number |
| Number | |
|
|
|
|
|
|
| |
Weighted average number of shares used for basic earnings per share |
12,204,023 |
|
11,784,523 |
|
12,094,523 | ||
Dilutive effect of share options
| 136,491 |
| 163,413 |
| 307,031 | ||
|
|
|
|
|
|
| |
Diluted weighted average number of shares used for diluted earnings per share
|
12,340,514 |
|
11,974,936 |
| 12,401,554 | ||
|
|
|
|
|
|
| |
|
| Six months ended | Year ended | ||||||
| 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||||
|
| £'000 |
| £'000 |
| £'000 | |||
|
| Pence |
| Pence |
| Pence | |||
|
|
|
|
|
|
| |||
Basic earnings per share |
| 9.33p |
| 10.95p |
| 13.72p | |||
Diluted earnings per share |
| 9.22p |
| 10.78p |
| 13.38p | |||
|
|
|
|
|
| ||||
7. Reconciliation of profit before tax to cash flow from operating activities
|
| Six months ended | Year ended | ||||
| 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||
|
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
|
| |
Profit before taxation |
| 1,729 |
| 1,589 |
| 2,471 | |
Adjustments for: |
|
|
|
|
|
| |
Depreciation |
| 323 |
| 104 |
| 220 | |
Share based payment expense |
| 90 |
| 97 |
| 38 | |
Finance costs - IFRS 16 |
| 49 |
| - |
| - | |
(Profit)/Loss on sale of tangible asset |
| - |
| - |
| 1 | |
|
|
|
|
|
|
| |
Operating cash flow before changes in working capital |
2,191 |
|
1,790 |
| 2,730 | ||
|
|
|
|
|
| ||
IFRS 15 adjustment on reserves b/f | - |
| - |
| (1,976) | ||
(Increase)/ decrease in receivables | (423) |
| (596) |
| 976 | ||
(Decrease)/ increase in payables
| (270) |
| 66 |
| 416 | ||
Cash generated from underlying operations
|
1,498 |
|
1,260 |
|
2,146 | ||
|
|
|
|
|
| ||
8. Reconciliation of net cash flow to movement in net funds
|
| Six months ended | Year ended | ||||
| 30 September 2019 | 30 September 2018 | 31 March 2019 | ||||
|
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
|
| |
Increase in cash and cash equivalents in period/year | 613 |
| 423 |
| 969 | ||
Net funds at the start of the period/year |
| 2,309 |
| 1,234 |
| 1,234 | |
Other non-cash changes |
| 115 |
| 121 |
| 106 | |
|
|
|
|
|
|
| |
Net funds at the end of the period/year
|
| 3,037 |
| 1,778 |
| 2,309 | |
|
|
|
|
|
|
| |
9. Trade and other receivables
| 30 September 2019 | 30 September 2018 | 31 March 2019 |
| £'000 | £'000 | £'000 |
|
|
|
|
Trade receivables | 4,765 | 4,229 | 4,156 |
Allowance for doubtful debts | (650) | (882) | (621) |
Prepayments and accrued income | 722 | 808 | 868 |
Other receivables | 232 | 87 | 243 |
|
|
|
|
| 5,069 | 4,242 | 4,646 |
|
|
|
|
10. Trade and other payables
| 30 September 2019 | 30 September 2018 | 31 March 2019 |
| £'000 | £'000 | £'000 |
|
|
|
|
Trade payables | 187 | 182 | 316 |
Taxation and social security | 674 | 797 | 730 |
Other payables | 212 | 456 | 807 |
Accruals and deferred income | 1,608 | 1,311 | 1,227 |
| 2,681 | 2,746 | 3,080 |
|
|
|
|
11. Treasury Shares
At 30 September 2019, the total number of ordinary shares held in Treasury and their values were as follows:
| 30 September 2019 | 30 September 2018 | ||
| Number | £'000 | Number | £'000 |
|
|
|
|
|
As at 1 April | 195,676 | 161 | 505,676 | 421 |
Shares purchased for treasury | 19,000 | 16 | 20,000 | 16 |
Shares issued from treasury | (128,500) | (13) | (20,000) | (2) |
Equity reclassification on disposal of treasury shares |
- |
4 |
- |
4 |
As at 30 September |
86,176 |
168 |
505,676 |
439 |
Nominal value |
- |
9 |
- |
51
|
Market value | - | 75 | - | 425 |
12. Changes in accounting policies
Adjustments recognised on adoption of IFRS 16
This note explains the impact of the adoption of IFRS 16 Leases on the Group's financial statements. The Group has adopted the IFRS 16 modified retrospective approach from 1 April 2019 but has not restated comparatives for the 31 March 2019 reporting period, as permitted under the specific transitional provisions in the standard. The reclassifications and the adjustments arising from the new leasing rules are therefore recognised in the opening balance sheet on 1 April 2019.
The weighted average incremental borrowing rate used is 8.47%.
The Group has elected not to recognise the right-of-use assets and lease liabilities for short-term leases that have a term of 12 months or less or leases that are of low value (£5,000). Lease payments associated with these leases are expensed on a straight-line basis over the lease term.
The table below summarises the IFRS 16 impact on transition for lease liabilities and the corresponding right-of-use assets along with the movement from 1 April 2019 to 30 September 2019:
Lease liability | £'000 |
Operating lease commitment disclosed as at 31 March 2019 | 1,817 |
Less short-term and low value lease | (27) |
Exchange difference | 104 |
Operating lease commitment at 31 March 2019 falls under IFRS 16 | 1,894 |
Discounted using borrowing incremental rate at initial application | (220) |
|
|
Lease liabilities recognised at 1 April 2019 | 1,674 |
|
|
|
|
Lease liabilities movement from 1 April 2019 to 30 September 2019 |
|
At 1 April 2019 | 1,674 |
Lease payments | (338) |
Interest charge | 57 |
Exchange difference | 49 |
Total lease liabilities at 30 September 2019 | 1,441 |
|
|
Current lease liabilities | 383 |
Non-current lease liabilities | 1,058 |
Right-of-use assets |
|
|
|
|
| 30 September 2019 | 1 April 2019 |
|
| £'000 | £'000 |
Properties |
| 1,139 | 1,282 |
Total right-of-use-assets |
| 1,139 | 1,282 |
13. Related Party Transactions
Prime People Plc provides various management services to its subsidiary undertakings. These services take the form of centralised finance and operations support. The total amount charged by the Company to its subsidiaries during the period is £462k (2018: £384k). The balance owed to the subsidiary undertakings at the period-end is £1m (2018: £409k).
Related Shares:
PRP.L