16th Sep 2011 07:00
16 September 2011
WORK GROUP PLC
("the Group")
Interim Results for the six months ended 30 June 2011
Work Group plc (LSE - AIM: "WORK") announces its financial results for the six months ended 30 June 2011 ("the Period").
Headlines
·; Group net fee income up 7% to £6.4m (2010: £6.0m)
·; Group broke-even before exceptional items (2010: profit of £0.2m)
·; UK business operating profit before exceptional items of £0.2m (2010: profit of £0.6m)
·; Net cash at Period end of £0.6m (2010: £1.1m)
·; Balance sheet remains strong with no debt
·; Better pipelines for the Group's two businesses as result of increased sales efforts
Further enquiries:
Work Group plc Simon Howard, Executive Chairman Rose Colledge, Chief Executive | Tel: +44 (0)20 7492 0000 |
www.workgroup.plc.uk
|
|
Merchant Securities Limited Lindsay Mair Simon Clements | Tel: +44 (0)20 7628 2200 |
About Work Group plc
Work Group plc is a talent engagement company with two principal businesses: Armstrong Craven and Work Communications.
The company enables employers to develop more effective and efficient relationships with talent. It helps strengthen staff retention rates through better communication and cut the cost of hiring by reducing the organisation's reliance on traditional 3rd party recruiters.
The Group creates solutions that span all business functions, all industry sectors and all levels of hiring - from high volume school-leaver and graduate recruitment, through to niche roles and the boardroom. The company has offices in the UK, US and Asia and clients range from pharmaceutical companies and global banks through to retailers and the entertainment industry.
Chairman's review
The first six months of 2011 (the "Period") represented mixed fortunes in our businesses. Armstrong Craven's profitability continued to grow, while the Work Communications business managed to increase its net fee income in the face of a continued decline in its advertising income.
Change to segmental reporting
In order to achieve greater clarity, we have changed our segmental reporting in the Period. There are two principal reasons for this. First, the new reporting breakdown of Armstrong Craven and Work Communications is exactly what it says - the analysis of each of our operating businesses. Each of these businesses has its own management, its own operating teams and its own clients. Second, the historic Talent Management and Communications segments had become increasingly anachronistic, and did not now accurately reflect any aspect of the Company or its operation.
The results of the Group's international offices are reported within Work Communications as currently that is their principal trading activity.
Armstrong Craven
The results demonstrate clearly that the Armstrong Craven model continues to win new followers. The net fee income of £2.2m is an increase of 17% and the operating profit of £545,000 represents a satisfactory margin. New business accounted for 10% of net fee income with wins gained over a broad range of client sectors during the Period.
Work Communications
The 2% increase in net fee income in this business to £4.2m masks a 16% decline in advertising income which was outweighed by a 5% increase in fee-driven activity. Thus the net fee income comprised £3.4m of fees and only £0.8m of advertising. The international offices made satisfactory progress, but the losses in the UK business resulted in a cost reduction programme being implemented, the benefits of which should show through in the second half of 2011.
New advisers
In May 2011, we appointed Merchant Securities Limited as our Nominated Adviser and Broker. We are particularly impressed by their knowledge, experience and focus on the smaller cap market as well as their expertise in the recruitment sector.
Outlook
We are cautious about overall recruitment demand and expect that our markets will remain uncertain for the remainder of the current year. However, with costs having been reduced within the Work Communications business in the UK and better pipelines for the two businesses as a result of increased sales efforts, we believe the second half of 2011 should positively reflect the impact of these changes.
Simon Howard
Executive Chairman
Operating review
Business conditions continued to be very uncertain during the Period, and the Group achieved an adjusted break-even position before taxation with net cash of £0.6m at the Period end.
Group net fee income increased 7% to £6.4m (2010: £6.0m). Despite the underlying conditions, with clients remaining very cautious about committing to large project expenditure, the Work Communications business still achieved a 2% increase in net fee income whilst the Armstrong Craven (Search & Intelligence services) increased net fee income by 17%.
Income from Outsourcing & Assessment services (reported within Work Communications) grew 7% but the economic uncertainty continued to have a significant effect on advertising income, which fell 16% during the Period. Across the Group income from fee-based services increased to 88% of total income (2010: 87%) and helped improve the gross margin further to 62.2% (2010: 53.0%).
| 6 months to 30 June 2011 £'000 | 6 months to 30 June 2010 £'000 | Year ended 31 December 2010 £'000 |
Gross profit (net fee income) |
|
|
|
Work Communications | 4,214 | 4,113 | 8,469 |
Armstrong Craven | 2,220 | 1,896 | 4,013 |
Group gross profit | 6,434 | 6,009 | 12,482 |
|
|
|
|
Operating (loss)/profit before exceptional items |
|
|
|
Work Communications | (278) | (80) | (21) |
Armstrong Craven | 545 | 576 | 1,002 |
Corporate (non-recharged) | (310) | (256) | (641) |
|
| ||
Group operating (loss)/profit before exceptional items |
(43) |
240 |
340 |
|
|
|
|
Operating (loss)/profit |
|
|
|
Work Communications | (288) | (404) | (168) |
Armstrong Craven | 545 | 520 | 1,002 |
Corporate (non-recharged) | (332) | (256) | (1,031) |
|
|
|
|
Group operating loss | (75) | (140) | (197) |
|
|
|
|
|
|
|
|
|
|
|
|
Total costs in the Period of £6.5m (excluding exceptional costs) were 12% higher than the first half of 2010. This is primarily due to further investment in sales and delivery talent in the Armstrong Craven business to sustain growth. Costs within the Work Communications business remain under tight control. The main cause of the small increase in costs at Work Communications was the impact of the reintroduction of annual salary review process, which was phased back-in throughout 2010 across the whole Group, and the change in sourcing arrangements for temporary contractors. We invested in additional business development and key senior client relationship roles to help drive income growth.
Headcount across the Group increased by 24 to 195 at the Period end (2010: 171). This increase is due to 25 fixed-term contractors being counted within the Groups overall numbers which in previous periods were part of a third-party recharge and therefore excluded from headcount numbers. Reorganisation, redundancy and office closure costs were included in exceptional costs which totalled £0.03m in the Period (2010: £0.38m).
In the US, from a small cost and headcount base, net fee income increased 174% to £0.2m. In Hong Kong net fee income increased 72% to £0.2m. The losses from the international offices declined to £0.2m (2010: £0.4m). Modest investment in these offices has continued in order to reach profitability. Excluding international losses, the UK business achieved an operating profit before exceptional items of £0.2m (2010: £0.6m).
During the Period the Group purchased 673,335 of its own ordinary shares for £108,000, which are currently held in treasury. With net cash at the Period end of £0.6m and no debt, the balance sheet remains strong.
Group Financial Performance | 6 months to 30 June 2011 £'000 | 6 months to 30 June 2010 £'000 | Year ended 31 December 2010 £'000 |
Adjusted (loss)/profit Operating profit before exceptional items |
|
|
|
(43) | 240 | 340 | |
Operating loss | (75) | (140) | (197) |
Loss before tax | (75) | (140) | (157) |
Loss after tax | (108) | (218) | (252) |
|
|
|
|
Basic loss per share (pence) | (0.44) | (0.88) | (1.02) |
Diluted loss per share (pence) | (0.44) | (0.88) | (1.02) |
Julian Maslen
Finance Director
Consolidated income statement
for the 6 month period ended 30 June 2011
Note | Unaudited 6 month period ended 30 June 2011 | Unaudited 6 month period ended 30 June 2010 | Audited Year ended 31 December 2010 | ||
£'000 | £'000 | £'000 | |||
Revenue | 3 | 10,344 | 11,334 | 22,832 | |
Cost of sales | (3,909) | (5,325) | (10,350) | ||
Gross profit (net fee income) | 6,434 | 6,009 | 12,482 | ||
Net operating expenses
| (6,509) | (6,149) | (12,679) | ||
Operating loss | 3 | (75) | (140) | (197) | |
Operating (loss) profit before exceptional items | (43) | 240 | 340 | ||
Exceptional items | 4 | (32) | (380) | (537) | |
Finance income | - | - | 43 | ||
Finance costs | - | - | (3) | ||
Loss before taxation | (75) | (140) | (157) | ||
Taxation | 5 | (33) | (78) | (95) | |
Loss for the period | (108) | (218) | (252) | ||
Loss per share (pence) | 6 | (0.44) | (0.88) | (1.02) | |
Diluted loss per share (pence) | 6 | (0.44) | (0.88) | (1.02) | |
The results above are all in respect of continuing operations.
Consolidated statement of comprehensive income for the 6 month period ended 30 June 2011
Note | Unaudited 6 month period ended 30 June 2011 | Unaudited 6 month period ended 30 June 2010 | Audited Year ended 31 December 2010 | ||
£'000 | £'000 | £'000 | |||
Loss for the period | (108) | (218) | (252) | ||
Other comprehensive income | |||||
Currency translation differences | (16) | 96 | 18 | ||
Total comprehensive loss for the period | (124) | (122) | (234) | ||
Total comprehensive loss for the period attributable to equity shareholders
| (124) | (122) | (234) | ||
Consolidated balance sheet as at 30 June 2011
Note | Unaudited 6 month period ended 30 June 2011 | Unaudited 6 month period ended 30 June 2010 | Audited Year ended 31 December 2010 | |
£'000 | £'000 | £'000 | ||
Assets | ||||
Non-current assets | ||||
Goodwill | 7 | 12,197 | 12,197 | 12,197 |
Property, plant & equipment | 8 | 333 | 436 | 380 |
Deferred tax assets | 44 | 27 | 80 | |
12,574 | 12,660 | 12,657 | ||
Current assets | ||||
Inventories | 381 | 224 | 304 | |
Trade and other receivables
| 4,906 | 5,120 | 4,456 | |
Cash and cash equivalents |
| 649 | 1,113 | 1,775 |
5,936 | 6,457 | 6,535 | ||
Liabilities | ||||
Current liabilities | ||||
Trade and other payables | (4,930) | (5,532) | (5,396) | |
Current tax liabilities | (133) | (66) | (136) | |
(5,063) | (5,598) | (5,532) | ||
Net current assets | 873 | 859 | 1,003 | |
Net assets | 13,447
| 13,519
| 13,660 | |
Shareholders' equity | ||||
Ordinary share capital | 9 | 572 | 572 | 572 |
Share premium | 8,240 | 8,240 | 8,240 | |
Other reserves | 2,826 | 2,826 | 2,826 | |
Treasury shares | (108) | - | - | |
Shares held by EBT | (273) | (406) | (406) | |
Foreign exchange reserve | 68 | 84 | 84 | |
Retained earnings | 2,122 | 2,203 | 2,344 | |
Total shareholders' equity | 13,447 | 13,519 | 13,660 |
Consolidated statement of changes
in Shareholders' equity as at 30 June 2011
Unaudited | Share capital | Share premium | Special reserve |
Treasury shares |
Shares held by EBT |
Foreign exchange reserve |
Retained earnings
| Total reserves |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2010 | 572 | 8,240 | 2,826 | - | (352) | 66 | 2,404 | 13,756 |
Loss for the period | - | - | - | - | - | - | (218) | (218) |
Foreign exchange | - | - | - | - | - | 18 | - | 18 |
Comprehensive profit/(loss) for the period | - | - | - | - | - | 18 | (218) | (200) |
Purchase of ordinary shares in Work Group plc by EBT | - | - | - | - | (54) | - | - | (54) |
Share option scheme value of employee services | - | - | - | - | - | - | 17 | 17 |
At 30 June 2010 | 572 | 8,240 | 2,826 | - | (406) | 84 | 2,203 | 13,519 |
Loss for the period | - | - | - | - | - | - | (252) | (252) |
Foreign exchange | - | - | - | - | - | 18 | - | 18 |
Comprehensive loss for the period | - | - | - | - | - | 18 | (252) | (234) |
Share option scheme value of employee services | - | - | - | - | - | - | 192 | 192 |
Purchase of ordinary shares in Work Group plc by EBT | - | - | - | - | (54) | - | - | (54) |
At 31 December 2010 | 572 | 8,240 | 2,826 | - | (406) | 84 | 2,344 | 13,660 |
Loss for the period | - | - | - | - | - | - | (108) | (108) |
Foreign exchange | - | - | - | - | - | (16) | - | (16) |
Comprehensive loss for the period | - | - | - | - | - | (16) | (108) | (124) |
Transfer when shares held in the EBT vest | - | - | - | - | 133 | - | - | 133 |
Purchase of own shares | - | - | - | (108) | - | - | - | (108) |
Share option scheme value of employee services | - | - | - | - | - | - | (114) | (114) |
At 30 June 2011 | 572 | 8,240 | 2,826 | (108) | (273) | 68 | 2,122 | 13,447 |
Consolidated cash flow statement for the
6 month period ended 30 June 2011
Note | Unaudited 6 month period ended 30 June 2011
| Unaudited 6 month period ended 30 June 2010
| Audited Year ended 31 December 2010
| |
£'000 | £'000 | £'000 | ||
Cash flows from operating activities | ||||
Cash used in operations | 10 | (1,035) | (947) | (252) |
Finance cost paid | - | - | (3) | |
Tax paid | (1) | (132) | (132) | |
Net cash used in operating activities | (1,036) | (1,079) | (387) | |
Cash flows from investing activities | ||||
Finance income received | 43 | - | 1 | |
Purchase of property, plant and equipment | 8 | (25) | (20) | (50) |
Net cash generated from / (used in) investing activities | 18 | (20) | (49) | |
Cash flows from financing activities | ||||
Purchase of treasury shares | (108) | - | - | |
Purchase of shares in Work Group plc by EBT | - | (53) | (54) | |
Finance lease payments | - | - | - | |
Net cash used in financing activities | (108) | (53) | (54) | |
Net decrease in cash and cash equivalents in the period/year | (1,126) | (1,152) | (490) | |
Cash and cash equivalents at start of period/year | 1,775 | 2,265 | 2,265 | |
Cash and cash equivalents at end of period/year | 649 | 1,113 | 1,775 |
Notes to the interim financial information
1 Financial information and presentation
The Company is a limited liability company incorporated and domiciled in the United Kingdom. The address of its registered office is Saffron House, 6-10 Kirby Street, London, EC1N 8EQ.
The Company's ordinary shares are listed on AIM.
This condensed consolidated Interim Report does not comprise statutory accounts within the meaning of section 435 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2010 were approved by the Board of Directors on 10 March 2011 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 of the Companies Act 2006.
2 Principal accounting policies
Basis of preparation
This condensed consolidated financial information is for the half-year ended 30 June 2011 and has been prepared in accordance with the AIM Rules and with the accounting policies set out in the Group's 2010 annual report as amended for new standards effective during the period where relevant. These accounting policies are based on the EU-adopted IFRS and IFRIC interpretations that are applicable at the balance sheet date. IFRS and IFRIC interpretations that will be applicable at 31 December 2011, including those that will be applicable on an optional basis, are not known with certainty at the time of preparing this interim financial information. It is therefore possible that further changes to the accounting policies and the comparative financial information may be required before their publication in the 2011 annual report and financial statements.
Exceptional items
Exceptional items are those income or costs recognised as one-off or non-recurring in nature, and substantive in size. The separate reporting of exceptional items helps provide a better indication of the Group's underlying business performance.
Seasonality of operations
Due to the seasonal nature of the recruitment segment, higher revenues and operating profits are usually expected in the second half of the year than in the first half.
3 Segmental analysis
The review by the chief operating decision makers, the "Board", resolved that following the reorganisation of operations two operating segments have been identified, Work Communications and Armstrong Craven. Work Communications combines the employer marketing service and recruitment process outsourcing services. Armstrong Craven represents the executive recruitment services. The Board assesses the performance of the operating segments based on net fee income and operating profit before exceptional items.
Unaudited 6 month period ended 30 June 2011 |
Work Communications |
Armstrong Craven |
Unallocated | Total continuing operations
|
| £'000 | £'000 | £'000 | £'000 |
|
|
|
|
|
Total revenue | 8,162 | 2,182 | - | 10,344 |
|
|
|
| |
Revenue (from external customers) |
8,162 |
2,182 |
- |
10,344 |
|
|
|
|
|
Net fee income | 4,214 | 2,220 | - | 6,434 |
|
|
|
|
|
Operating (loss)/profit before exceptional items |
(278) |
545 |
(310) |
(43) |
Exceptional items | (10) | - | (22) | (32) |
|
|
|
|
|
Operating (loss)/profit after exceptional items |
(288) |
545 |
(332) |
(75) |
|
|
|
|
|
Finance income | - | - | - | - |
|
|
|
|
|
Finance costs | - | - | - | - |
|
|
|
|
|
(Loss)/profit before taxation |
(288) |
545 |
(332) |
(75) |
Taxation | - | - | (33) | (33) |
(Loss)/profit after taxation |
(288) |
545 |
(365) |
(108) |
Unaudited 6 month period ended 30 June 2010 |
Work Communications |
Armstrong Craven |
Unallocated | Total continuing operations
|
| £'000 | £'000 | £'000 | £'000 |
|
|
|
|
|
Total revenue | 9,428 | 1,906 | - | 11,334 |
|
|
|
| |
Revenue (from external customers) |
9,428 |
1,906 |
- |
11,334 |
|
|
|
|
|
Net fee income | 4,113 | 1,896 | - | 6,009 |
|
|
|
|
|
Operating (loss)/profit before exceptional items |
(80) |
576 |
(256) |
240 |
Exceptional items | (324) | (56) | - | (380) |
|
|
|
|
|
Operating (loss)/profit after exceptional items |
(404) |
520 |
(256) |
(140) |
|
|
|
|
|
Finance income | - | - | - | - |
|
|
|
|
|
Finance costs | - | - | - | - |
|
|
|
|
|
(Loss)/profit before taxation |
(404) |
520 |
(256) |
(140) |
Taxation | - | - | (78) | (78) |
(Loss)/profit after taxation |
(404) |
520 |
(334) |
(218) |
Following the review by the Board the operating segment table below reflects the comparative information for the year ended 31 December 2010.
This review was performed during the period and will be reflected in the 2011 Report and Accounts.
Unaudited Year ended 31 December 2010 |
Work Communications |
Armstrong Craven |
Unallocated | Total continuing operations |
| £'000 | £'000 | £'000 | £'000 |
|
|
|
|
|
Total revenue | 18,803 | 4,029 | - | 22,832 |
|
|
|
| |
|
|
|
| |
Revenue (from external customers) |
18,803 |
4,029 |
- |
22,832 |
|
|
|
|
|
Net fee income | 8,469 | 4,013 | - | 12,482 |
|
|
|
|
|
Operating (loss)/profit before exceptional items |
(21) |
1,002 |
(641) |
340 |
Exceptional items | (147) | - | (390) | (537) |
|
|
|
|
|
Operating (loss)/profit after exceptional items |
(168) |
1,002 |
(1,031) |
(197) |
|
|
|
|
|
Finance income | - | - | 43 | 43 |
|
|
|
|
|
Finance costs | - | - | (3) | (3) |
|
|
|
|
|
(Loss)/profit before taxation |
(168) |
1,002 |
(991) |
(157) |
Taxation | - | - | (95) | (95) |
(Loss)/profit after taxation |
(168) |
1,002 |
(1,086) |
(252) |
4 Exceptional items
The exceptional costs of £32,000 incurred during the period (2010: £380,000) principally relate to reorganisation costs, redundancy and office closure costs.
5 Taxation
The deferred tax charge for the six month period ended 30 June 2011 is based on the estimated expected effective tax rate of 27% (2010 actual rate: 28%). No deferred tax asset has been recognised for the trading losses of the foreign subsidiaries.
6 Earnings per share
| Unaudited 6 month period ended 30 June 2011 | Unaudited 6 month period ended 30 June 2010 | Audited Year ended 31 December 2010 | ||||||
|
| ||||||||
| Losses
| Weighted average number of shares
| Per share amount
| Earnings
| Weighted average number of shares
| Per share amount
| Earnings
| Weighted average number of shares
| Per share amount
|
| £'000 | '000 | Pence | £'000 | '000 | Pence | £'000 | '000 | Pence |
Basic losses per share | (108) | 28,622 | (0.38) | (218) | 28,622 | (0.76) | (252) | 28,622 | (0.88) |
Less weighted average shares held by EBT | - | (3,303) | - | - | (3,689) | - | - | (3,806) | - |
Less weighted average treasury shares | - | (632) | - | - | - | - | - | - | - |
Basic losses per share excluding treasury shares and shares held by EBT | (108) | 24,687 | (0.44) | (218) | 24,933 | (0.88) | (252) | 24,816 | (1.02) |
As there are basic losses per share the effect of share options is anti-dilutive, consequently diluted losses per share equate to the basic losses per share.
7 Goodwill
Unaudited 30 June 2011 |
Unaudited 30 June 2010 | Audited 31 December 2010 | |
| £'000 | £'000 | £'000 |
At 1 January | 12,197 | 12,197 | 12,197 |
|
|
|
|
Net book value |
|
|
|
At 30 June / 31 December | 12,197 | 12,197 | 12,197 |
|
|
|
|
8 Property, plant and equipment
| Unaudited Six months ended 30 June 2011 | Unaudited Six months ended 30 June 2010 | Audited Year ended 31 December 2010 |
| £'000 | £'000 | £'000 |
| |||
Opening net book value at 1 January 2011 and 2010 | 380 | 505 | 505 |
Additions | 25 | 20 | 50 |
Exchange differences | (1) | 2 | 1 |
Disposals | - | - | - |
Depreciation | (71) | (91) | (176) |
Closing net book value at 30 June 2011, 30 June 2010 and 31 December 2010 | 333 | 436 | 380 |
9 Ordinary share capital
| Unaudited 30 June 2011
| Unaudited 30 June 2010
| Audited 31 December 2010
| |||
Issued and fully paid | Number | £'000 | Number | £'000 | Number | £'000 |
At beginning of period/year | 28,622,473 | 572 | 28,622,473 | 572 | 28,622,473 | 572 |
|
|
|
|
|
| |
28,622,473 | 572 | 28,622,473 | 572 | 28,622,473 | 572 |
The Group acquired 673,335 of its own ordinary shares through purchases on the London Stock Exchange on 12 January 2011. The total consideration to acquire the shares was £108,000 and has been deducted from shareholders equity. The shares are currently held as "Treasury shares". There were no shares issued during the period.
10 Reconciliation of operating loss to cash (used in) / generated from operations
Unaudited 6 month period ended 30 June 2011 |
Unaudited 6 month period ended 30 June 2010 |
Audited Year ended 31 December 2010 | |
£'000 | £'000 | £'000 | |
Profit attributable to shareholders | (108) | (218) | (252) |
Adjustments: | |||
Taxation | 33 | 78 | 95 |
Finance income | - | - | (43) |
Finance costs | - | - | 3 |
Depreciation of plant property and equipment | 71 | 91 | 176 |
Share based payments | 18 | 17 | 192 |
Increase in inventories | (77) | (34) | (114) |
Increase in trade and other receivables | (472) | (2,236) | (1577) |
(Decrease) /increase in trade and other payables | (500) | 1,355 | 1,268 |
Cash used in operations | (1,035) | (947) | (252) |
Copies of the interim report are available from Work Group plc's registered office: Saffron House, 6 - 10 Kirby Street, London EC1N 8EQ or from its website at www.workgroup.plc.uk
Related Shares:
INCE.L