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!

Half Yearly Report

28th Dec 2012 07:00

RNS Number : 4103U
MBL Group PLC
28 December 2012
 



28 December 2012

MBL GROUP PLC

(AIM: MUBL)

("MBL" or "THE GROUP")

Unaudited Interim Financial Statements for the Six Months Ended 30 September 2012

 

The Board of MBL Group plc announces its interim results for the six months ended 30 September 2012.

 

Key Points

 

·; Revenue from continuing operations £7.3m (2011: £8.0m), down 8.8%;

·; Loss before tax from continuing operations of £1.0m (2011: loss £0.7m);

·; Loss per share from continuing operations of 6.2p (2011: loss 4.7p)

·; Group revenue (including discontinued operations) decreased to £7.4m (2011: £15.7m);

·; Group loss before tax (including discontinued operations) reduced to £1.1m (2011: £7.2m);

·; Group loss per share (including discontinued operations) for the period of 6.4p (2011: loss 43.9p);

·; Results impacted by final stages of wind down and implementation of new strategy following loss of major contract in 2011;

·; Group remains debt free with cash balances of £3.0m at 30 September 2012.

 

Peter Cowgill, Chairman of MBL, commented:

"The Group has experienced a period of significant change within the reported six months whilst it focused on the integration of newly acquired businesses and adapting its existing businesses to the ongoing challenges within the home entertainment industry. The Group has made progress towards completing the wind down of its discontinued operations and is better positioned to focus on its future."

--ENDS-

Enquiries:

MBL Group plc Tel: 0161 767 1620

Peter Cowgill, Non-Executive Chairman

 

N+1 Singer (Nomad and Broker) Tel: 020 7496 3000

Aubrey Powell / James White

Chairman's Statement

The Group has experienced a period of significant change within the reported six months whilst it concentrated on the integration of newly acquired businesses and adapting its existing businesses to the ongoing challenges within the home entertainment industry. The Group has made progress towards completing the wind down of its discontinued operations and is better positioned to focus on its future.

Group Performance

A summary of the Group performance is shown in the table below:

30 September

2012

30 September

2011

 

 

30 September

2012

30 September

2011

 

 

 

 

Sales

£'000

 

 

Sales

£'000

 

 

 

Change

 

Operating profit/(loss) £'000

 

Operating profit/(loss) £'000

 

 

 

Change

Windsong

3,713

5,395

(31)%

88

410

(79)%

MBL Direct

1,012

2,031

(50)%

(774)

(671)

(154)%

Retail

1,354

451

200%

(213)

(404)

47%

Garden

1,098

-

-%

(67)

-

-%

Other

74

93

(20)%

46

83

(4)%

Central costs

-

-

-

(125)

(120)

(21)%

Continuing operations

7,251

7,970

(9)%

(1,045)

(702)

(49)%

Discontinued operations

147

7,776

(98)%

(36)

(6,490)

99%

TOTAL

7,398

15,746

(53)%

(1,081)

(7,192)

85%

 

CONTINUING OPERATIONS

Windsong

Windsong, an exporter of specialist and rare CDs and DVDs, experienced a fall in sales of £1,682k. The fall is considered to be due to weak market conditions within the home entertainment market as a whole. As a consequence, operating profit fell significantly to £88k (2011: £410k).

MBL Direct

MBL Direct, a wholesaler to independent and internet retailers, also experienced a challenging period. The company continued to focus on the disposal of legacy stock within the Group and was affected by the general poor market sales conditions. The company integrated the Listen2 mail order brand, acquired in May 2012, into its operations which contributed £340k of revenue. The operating loss increased to £774k (2011: loss £671k) impacted by both the market conditions and the costs of integrating Listen2. Activity focused on disposing legacy stock balances will cease in January 2013 and the Board is reviewing the future viability of the wholesale activities.

Retail

The four retail stores, which are branded as Bee.com, experienced their first full six month period of trading, with sales increasing to £1,354k from £451k. The change in retail proposition yielded an improved operating performance with losses reducing to £213k from £404k. The stores continue to be adversely affected by the general poor retail environment. The stores are on short term leases and there are no current plans to open any additional stores in the near future.

Garden

The Garden Bird Supplies and Garden Centre Online brands, which were acquired in May 2012, were integrated into the Leyland operations in the early summer. Whilst Garden Bird Supplies performance was encouraging, the Garden Centre Online experienced a very difficult summer in line with market conditions in this sector. The combined businesses generated sales of £1,098k and an operating loss of £67k, having been impacted by the cost of integration.

Overheads

Overhead costs have continued reduce in line with the wind down of discontinued operations and reduction in Group sales. Service and supply contracts which were appropriate for the former size of the Group have been exited whilst negotiations are ongoing to reduce the footprint of the Leyland property.

DISCONTINUED OPERATIONS

The challenging environment led to a number of the Group's subsidiaries being wound down or disposed during the previous financial year, with Music Box Leisure ceasing to trade and Global Media Vault and MBL Guernsey PCC being disposed. During the period, MBL 2010 which traded as an online home entertainment retailer also ceased to trade. In the period, sales from discontinued operations were £147k (2011: £7,776k) producing an operating loss of £36k (2011: loss of £6,490k).

For the purposes of the Financial Statements these businesses have been classified as discontinued. As a consequence, only the reported loss after tax of discontinued operations is disclosed within the Financial Statements.

Funding position

The working capital of the Group has reduced to a level appropriate to its continuing operations. At 30 September 2012, the Group had positive cash balances of £3.0m and remained without bank loan or overdraft facilities.

The Group continues to face the challenge of a lack of available supplier credit but is in a strong position to fund its existing operations for the foreseeable future.

Group Strategy and Outlook

The Board has continued with its strategy of transitioning the Group towards direct to consumer sales and to reduce the reliance on the home entertainment sector. The performance in the first half of the year has been challenging, particularly in the Group's core home entertainment market, but remained in line with management's expectations.

The businesses core to the Group's future are Windsong International and Garden Bird Supplies. These combined businesses have the potential to deliver sustainable revenue and profit growth.

The Group has achieved stability in the period following the turbulent and uncertain year it had experienced following the loss of its major customer in April 2011. The Board continues to look for opportunities to further strengthen the Group's prospects for the future.

 

Peter Cowgill

Chairman

 

28 December 2012 

Condensed Consolidated Statement of Total Comprehensive Income

For the period ended 30 September 2012

 

 

Unaudited

6 months to

30 September

 

 

Unaudited

6 months to

30 September

 

 

Audited

Year ended 31 March

 

2012

2011

2012

 

Note

£'000

£'000

£'000

 

 

Revenue from continuing operations

7,251

7,970

17,200

 

Cost of sales

(5,481)

(6,735)

(14,639)

 

 

Gross profit from continuing operations

1,770

1,235

2,561

 

Distribution costs

(209)

(104)

(186)

 

Administrative expenses

(2,606)

(1,833)

(4,044)

 

 

Operating loss from continuing operations

(1,045)

(702)

(1,669)

 

 

Financial income

1

-

-

 

Financial expense

(2)

-

-

 

 

Net finance expense

(1)

-

-

 

 

Loss before tax from continuing operations

(1,046)

(702)

(1,669)

 

Taxation expense

4

(28)

(116)

(324)

 

 

Loss from continuing operations

(1,074)

(818)

(1,993)

 

 

Discontinued operations (net of taxation)

(36)

(6,778)

(5,072)

 

 

Total comprehensive expense for the period

 

(1,110)

 

(7,596)

 

(7,065)

 

 

 

There are no items other than those stated above that would comprise comprehensive income. All the items above are attributable to equity holders of the Company.

 

 

Earnings per share:

 

 

 

Basic and diluted loss per share

 

5

 

(6.4p)

 

(43.9p)

 

(40.8p)

 

 

Continuing operations basic and diluted loss per share

5

(6.2p)

(4.7p)

(11.5p)

 

 

 

 

 

 

 

Condensed Consolidated Statement of Financial Position

As at 30 September 2012

Unaudited

Unaudited

Audited

30 September

30 September

31 March

2012

2011

2012

Note

£000

£000

£000

Non-current assets

Property, plant and equipment

343

1,061

321

Intangible assets

450

681

-

Investments

400

400

400

Total non-current assets

1,193

2,142

721

Current assets

Inventories

1,129

3,039

998

Trade and other receivables

2,456

4,594

3,420

Tax receivable

876

-

891

Cash and cash equivalents

3,036

1,634

4,011

Total current assets

7,497

9,267

9,320

Total assets

8,690

11,409

10,041

Current liabilities

Obligations under finance leases

-

1

-

Trade and other payables

2,734

3,886

2,902

Provisions

6

527

1,119

600

Total current liabilities

3,261

5,006

3,502

Non-current liabilities

Deferred tax liability

6

5

-

5

Provisions

-

400

-

Total non-current liabilities

5

400

5

 

Total liabilities

 

3,266

 

5,406

 

3,507

Net assets

5,424

6,003

6,534

Equity

Share capital

12,972

12,972

12,972

Share premium

21,531

21,531

21,531

Retained earnings

(26,279)

(25,700)

(25,169)

Other reserves

(2,800)

(2,800)

(2,800)

Total equity

5,424

6,003

6,534

Total equity and liabilities

8,690

11,409

10,041

 

Unaudited Condensed Consolidated Statement of Changes in Equity

For the period ended 30 September 2012

Share capital

Share premium

Merger reserve

Retained earnings

Total

£000

£000

£000

£000

£000

At 1 April 2011

12,972

21,531

(2,800)

(18,104)

13,599

Total expense for the year

Continuing

-

-

-

(818)

(818)

Discontinued

-

-

-

(6,778)

(6,778)

At 30 September 2011

12,972

21,531

(2,800)

(25,700)

6,003

Total expense for the year

Continuing

-

-

-

(1,175)

(1,175)

Discontinued

-

-

-

1,706

1,706

At 31 March 2012

12,972

21,531

(2,800)

(25,169)

6,534

Total expense for the year

Continuing

-

-

-

(1,074)

(1,074)

Discontinued

-

-

-

(36)

(36)

At 30 September 2012

12,972

21,531

(2,800)

(26,279)

5,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Cash Flows

For the period ended 30 September 2012

Unaudited

6 months to

30 September

Unaudited

6 months to

30 September

Audited

Year ended

31 March

2012

2011

2012

£000

£000

£000

Cash flows from operating activities

Loss for the period

(1,110)

(7,596)

(7,065)

Adjustments for:

Depreciation

129

385

691

Amortisation of intangible assets

-

141

125

Impairment of goodwill

-

123

-

Impairment of other intangible assets

-

289

-

Financial income

(1)

-

-

Financial expense

2

2

23

(Profit)/loss on sale of property, plant and

equipment

 

(2)

 

28

 

9

Profit on disposal of subsidiary

-

-

(527)

Taxation

26

402

(1,727)

(956)

(6,226)

(8,471)

 

Decrease in trade and other receivables

 

967

 

11,730

 

12,904

(Increase)/decrease in inventories

(131)

10,285

12,326

Decrease in trade and other payables

(242)

(15,961)

(17,865)

 

(362)

 

(172)

 

(1,106)

Tax (paid)/received

-

(1,284)

1,270

Net cash flow from operating activities

(362)

(1,456)

164

Cash flow from investing activities

Interest received

1

-

-

Proceeds from sale of property, plant and

Equipment

 

18

 

47

 

121

Acquisition of intangible assets

(450)

(206)

(125)

Acquisition of property, plant and equipment

(180)

(259)

(537)

Proceeds from sale of subsidiary

-

-

1,147

Cash disposed with subsidiary

-

-

(245)

Net cash flow from investing activities

(611)

(418)

361

Cash flows from financing activities

Interest paid

(2)

(2)

(23)

Payment of finance lease liabilities

-

-

(1)

Net cash flow from financing activities

(2)

(2)

(24)

Net (decrease)/increase in cash and cash

equivalents

 

(975)

 

(1,876)

 

501

Cash and cash equivalents at 1 April

4,011

3,510

3,510

Cash and cash equivalents at end of period

3,036

1,634

4,011

Notes

1. Basis of preparation

MBL Group Plc (the 'Company') is a company incorporated and domiciled in the United Kingdom. The half-year financial report for the 6 month period to 30 September 2012 represents that of the Company and its subsidiaries (together referred to as the 'Group').

This half-year financial report is an interim management report as required by DTR 4.2.3 of the Disclosure and Transparency Rules of the UK's Financial Services Authority and was authorised for issue by the Board of Directors on 28 December 2012.

The half-year financial report is prepared in accordance with the EU endorsed standard IAS 34 'Interim Financial Reporting'. The comparative figures for the year ended 31 March 2012 are not the Group's statutory accounts for that financial year. Those accounts have been reported on by the Group's Auditor and delivered to the Registrar of Companies. The Report of the Auditor was (i) unqualified, (ii) did not include a reference to any matters to which the Auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498 of the Companies Act 2006.

The information contained in the half-year financial report for the 6 month period to 30 September 2012 and 30 September 2011 is unaudited.

As required by the Disclosure and Transparency Rules of the UK's Financial Services Authority, the half-year financial report has been prepared by applying the same accounting policies and presentation that were applied in the preparation of the Company's published consolidated financial statements for the year ended 31 March 2012.

The Group's policy is to maintain the ability to continue as a going concern, in order to provide returns to the shareholder and benefits to other stakeholders. Accordingly the going concern basis has been adopted in preparing these interim results.

The consolidated financial statements of the Group for the year ended 31 March 2012 are available upon request from the Company's registered office at MBL Group plc, Unit 9 Enterprise Court, Lancashire Enterprise Business Park, Centurion Way, Leyland, Lancashire, PR26 6TZ.

 

2. Going concern

The financial report has been prepared on a going concern basis, which the Directors believe to be appropriate for the following reasons.

The Directors have prepared cash flow forecasts to 31 March 2014 taking account of reasonable possible changes in trading performance. These forecasts show the Group to be cash positive throughout the next 15 months and make a number of assumptions around revenue and profitability of the remaining business activity.

These forecasts demonstrate the Group has appropriate funds which the directors believe are sufficient for the Group to continue to trade for at least the next 12 month period. In addition the Group continues to reflect an overall net assets position and is debt free.

The Group had a cash balance of £3.0m as at 30 September 2012 and currently does not have a bank overdraft or loan facilities.

The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis in preparing the financial report.

 

3. Unaudited segmental analysis

 

The Group comprises the following main business segments:

 

Windsong The sale of specialist and rare home entertainment products predominantly to the export market.

 

MBL Direct The sale of home entertainment products to specialist retailers and the sale of audio products to end consumers via mail order.

 

Garden and Leisure The sale of garden bird and garden leisure related products direct to consumer via mail order and online channels.

 

Retail The sales of home entertainment products via retail outlets.

 

Other A combination of revenue streams including the license of film and music rights for manufacture, sale and download.

 

Discontinued The distribution, merchandising and sale of home entertainment products to general retailers and the sale of home entertainment products to the end consumer via the internet.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of comprehensive income for period ended 30 September 2012:

 

 

 

Windsong £'000

 

MBL Direct £'000

Garden and Leisure £'000

 

 

Retail £'000

 

 

Other £'000

 

Total Continuing £'000

 

 

Discontinued £'000

 

 

Group Total £'000

Gross revenue

3,713

1,429

1,098

1,354

74

7,668

160

7,828

Intersegment revenue

-

(417)

-

-

-

(417)

(13)

(430)

Revenue

3,713

1,012

1,098

1,354

74

7,251

147

7,398

Operating profit/(loss)

88

(774)

(67)

(213)

46

(920)

(36)

(956)

Central costs

(125)

-

(125)

Operating loss

(1,045)

(36)

(1,081)

Net financing expense

(1)

-

(1)

Taxation

(28)

-

(28)

Loss for the period

(1,074)

(36)

(1,110)

 

Total assets and liabilities

Total assets

1,428

809

834

615

3,184

6,870

488

7,358

Goodwill

-

-

450

-

-

450

-

450

Total liabilities

(352)

(1,024)

(79)

(262)

(187)

(1,904)

(480)

(2,384)

 

Total segment net assets/(liabilities)

1,076

(215)

1,205

353

2,997

5,416

8

5,424

 

 

Capital expenditure

Intangible assets

-

-

450

-

-

450

-

450

Tangible fixed assets

4

4

126

1

45

180

-

180

Depreciation

29

38

12

47

3

129

-

129

Amortisation

-

-

-

-

-

-

-

-

Impairment charges:

Goodwill

-

-

-

-

-

-

-

-

Intangible fixed assets

-

-

-

-

-

-

-

-

 

Consolidated statement of comprehensive income for period ended 30 September 2011:

 

 

 

Windsong £'000

 

MBL Direct £'000

Garden and Leisure £'000

 

 

Retail £'000

 

 

Other £'000

 

Total Continuing £'000

 

 

Discontinued £'000

 

 

Group Total £'000

Gross revenue

5,395

2,507

-

451

93

8,446

10,770

19,216

Intersegment revenue

-

(476)

-

-

-

(476)

(2,994)

(3,470)

Revenue

5,395

2,031

-

451

93

7,970

7,767

15,746

Operating profit/(loss)

410

(671)

-

(404)

84

(582)

(6,490)

(7,072)

Central costs

(120)

-

(120)

Operating loss

(702)

(6,490)

(7,192)

Net financing expense

-

(2)

(2)

Taxation

(116)

(286)

(402)

Loss for the period

(818)

(6,778)

(7,596)

Total assets and liabilities

Total assets

1,834

542

-

576

797

3,749

7,629

11,378

Goodwill

-

-

-

-

-

-

31

31

Total liabilities

(358)

(188)

-

(236)

(311)

(1,093)

(4,321)

(5,406)

Total segment net assets/(liabilities)

1,476

354

-

340

486

2,656

3,349

6,003

 

 

Capital expenditure

Intangible assets

-

-

-

-

-

-

206

206

Tangible fixed assets

23

-

-

15

-

38

221

259

Depreciation

28

1

-

21

1

51

334

385

Amortisation

-

-

-

-

-

-

141

141

Impairment charges:

Goodwill

-

-

-

-

-

-

123

123

Intangible fixed assets

-

-

-

-

-

-

289

289

 

 

Consolidated statement of comprehensive income for the year ended 31 March 2012:

 

 

Windsong £'000

 

MBL Direct £'000

Garden and Leisure £'000

 

 

Retail £'000

 

 

Other £'000

 

Total Continuing £'000

 

 

Discontinued £'000

 

 

Group Total £'000

Gross revenue

10,848

4,491

-

2,148

189

17,676

16,134

33,809

Intersegment revenue

-

(476)

-

-

-

(476)

(5,236)

(5,712)

Revenue

10,848

4,015

-

2,148

189

17,200

10,897

28,097

Operating profit/(loss)

656

(1,304)

-

(726)

209

(1,165)

(7,100)

(8,265)

Central costs

(504)

-

(504)

Operating loss

(1,669)

(7,100)

(8,769)

Net financing expense

-

(23)

(23)

Taxation

(324)

2,051

1,727

Loss for the period

(1,993)

(5,072)

(7,065)

Total assets and liabilities

Total assets

1,775

1,538

-

724

4,112

8,149

996

9,145

Goodwill

-

-

-

-

-

-

-

-

Total liabilities

(389)

(314)

-

(198)

(139)

(1,040)

(1,571)

(2,611)

Total segment net assets/(liabilities)

1,386

1,224

-

526

3,973

7,109

(574)

6,534

 

 

Capital expenditure

Intangible assets

-

-

-

-

-

-

125

125

Tangible fixed assets

23

-

-

145

-

168

370

538

Depreciation

57

2

-

63

2

124

567

691

Amortisation

-

-

-

-

-

-

125

125

Impairment charges:

Goodwill

-

-

-

-

-

-

-

-

Intangible fixed assets

-

-

-

-

-

-

-

-

 

 

 

4. Taxation

The income tax charge has been estimated by the Group based on adjustments to tax payable in respect of previous years and the level of losses incurred in the period ending 30 September 2012.

 

5. Earnings per share

The calculation of the basic earnings per share is based on the loss after taxation divided by the weighted average number of shares in issue, being 17,296,068 (period ended 30 September 2011: 17,296,068; year ended 31 March 2012: 17,296,068).

6. Property, plant and equipment

During the period, the Group acquired assets with a cost of £180k (period ended 30 September 2011: £259k; year ended 31 March 2012: £537k).

Assets with a net book value of £17k were disposed by the Group (period ended 30 September 2011: £75k; year ended 31 March 2012: £130k), resulting in a net profit of £1k (period ended 30 September 2011: loss of £28k; year ended 31 March 2012: loss of £9k).

 

7. Provisions

Lease commitment £'000

Restructuring costs £'000

Other £'000

Total £'000

At 1 April 2011

1,200

343

-

1,543

Created

-

443

276

719

Utilised

(400)

(343)

-

(743)

At 30 September 2011

800

443

276

1,519

Utilised

(200)

(443)

(276)

(743)

At 30 March 2012

600

-

-

600

Utilised

(73)

-

-

(73)

At 30 September 2012

527

-

-

527

Analysed as:

Current

527

-

-

527

527

-

-

527

 

 

8. Acquisitions

 

During the period, MBL Group plc acquired certain assets certain assets of Listen2 ("L2"), Garden Bird Supplies ("GBS") and Garden Centre Online ("GCO") from Flying Brands plc for a total cash consideration of £690,000, having received the benefit of a working capital adjustment of £30,000. The assets were acquired by a newly incorporated company, The Garden and Home Trading Company Limited.

Listen2is a direct mail order catalogue and telephone-based retail business which specialises in the home entertainment market.

Garden Bird Supplies is an established direct mail order, online and telephone-based retail business which specialises in the sale of garden bird seed and associated products.

Garden Centre Online is an online and telephone-based retail business which specialises in the sale of garden and outdoor leisure equipment.

The consolidated results include revenue of £1,438,000 and a loss of £34,000 in respect of the acquired assets since the date of incorporation.

 

The table below shows the provisional goodwill calculation at the acquisition date:

 

 

 

 

 

 

Book value

£'000

 

Fair value Adjustment

£'000

 

Net assets at acquisition

£'000

Intangible assets

105

(105)

-

Tangible assets

240

-

240

Net assets

345

(105)

240

Consideration:

Cash

690

Total consideration

690

Goodwill

450

 

 

9. Discontinued operations

 

6 months to

30 September 2012

6 months to

30 September 2011

 

Year ended

31 March 2012

£'000

£'000

£'000

Results of discontinued operations

Revenue

147

7,767

10,897

Expense

(183)

(14,259)

(18,222)

Results from operating activities

(36)

(6,492)

(7,325)

Tax

-

(286)

2,051

Loss for the year

(36)

(6,778)

(5,072)

Basic loss per share - discontinued

(0.2) pence

(39.2) pence

(29.3) pence

 

9. Discontinued operations (continued)

 

6 months to

30 September 2012

6 months to

30 September 2011

 

Year ended

31 March 2012

£'000

£'000

£'000

Cash flows of discontinued operations

Net cash generated in operating activities

(568)

1,664

2,408

Net cash outflow from investing activities

-

-

(321)

Net cash flows for the year

(568)

1,664

2,087

 

10. Director's responsibility statement

We confirm that to the best of our knowledge:

• The condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the EU;

• The interim management report includes a fair review of the information required by:

a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first 6 months of the financial year and their impact on the condensed set of financial statements; and a description of principal risks and uncertainties for the remaining 6 months of the year; and

 

b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first 6 months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so.

 

 

On behalf of the Board

 

Lisa Clarke

28 December 2012

 

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

Related Shares:

MUBL.L
FTSE 100 Latest
Value8,809.74
Change53.53