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

22nd Sep 2015 07:00

RNS Number : 7370Z
KBC Advanced Technologies plc
22 September 2015
 



 

 

 

Embargoed until 0700 hrs 22 September 2015

KBC Advanced Technologies plc

("KBC", the "Company" or the "Group")

Half year results for the six months ended 30 June 2015

 

KBC Advanced Technologies plc, a leading consultancy and software provider to the hydrocarbon industry, today announces its half year results for the six months ended 30 June 2015.

HIGHLIGHTS

- Solid operational and financial performance in difficult oil market conditions

- Revenue up 5% to £36.2m (H1 2014: £34.4m) with Consulting up 5% and Technology up 6%

- Adjusted profit before tax (as defined in note 7) grew 3% to £4.2m (H1 2014: £4.0m)

- Cost base reduced by around £3.5m per annum with full benefit expected in the second half

- Healthy pipeline of contracted work, up 17% to £74m at period end (H1 2014: £63m)

- Demand for KBC's operational excellence and profit improvement services is increasing in refining

- Senior leadership team enhanced, with appointment of CEO and recruitment of new CFO

Ian Godden, Chairman of KBC, commented:

"Early management action in 2015 to respond to the oil price fall, combined with an improving downstream refining market, resulted in a solid first half performance. These actions, together with the modernisation of KBC over recent years, led to a strong finish to the first half and good momentum into the second half, with early contract wins, higher consulting utilisation and good Technology opportunities. Long term client relationships in the downstream market are now delivering material contracts to the Group as that market segment looks to profit improvement initiatives.

The new CEO and his enhanced senior leadership team took action to rebalance KBC's global resource pool, which has both improved focus on the Group's strategic objectives and reduced KBC's cost base, with full benefit expected in the second half year. At the same time management has maintained focus on Technology and on business development in growth regions such as the Middle East.

Recent contract wins in the Middle East and Russia improve medium term visibility of Consulting revenue and therefore we expect full year results to be in line with the Board's expectations."

- Ends -

 

For further information, please contact:

KBC Advanced Technologies plc

+44 (0)1932 236314

Andrew Howell, Chief Executive Officer

Eric Dodd, Chief Financial Officer

Cenkos Securities plc

Bobbie Hilliam/Harry Pardoe

+44 (0)20 7397 8900

Weber Shandwick Financial

Nick Oborne/Tom Jenkins

+44 (0)20 7067 0000

 

Notes to Editors

KBC is a leading consultancy and software provider to the global hydrocarbon processing industry. With over 30 years of experience, KBC combines industry-leading technology with experienced engineers and operations personnel using robust methodologies to create personalised, sustainable solutions for its clients. For more information, visit www.kbcat.com.

KBC Advanced Technologies plc

("KBC", the "Company" or the "Group")

Half year results for the six months ended 30 June 2015

 

Chairman's Statement

The hydrocarbon industry is continuing to experience changing and difficult conditions, impacting most upstream (and integrated downstream) sectors, causing major project cutbacks throughout the world and headwinds in discretionary spending budgets. In parts of the downstream market, refinery and petrochemical margins have improved, and the search for profit improvement has continued, leading to recent firm demand for KBC's solutions.

The Group has reshaped and repositioned its business in response to these conditions. KBC has reduced its cost base, bringing annualised savings of approximately £3.5m, including consolidation of offices in North America and reduction of staff in more mature regions. The Group has continued its expansion in parts of the world where hydrocarbon projects are still well-funded.

Whilst KBC has not altered its long-term strategy of increasing and strengthening the more profitable software business, expanding its resources in growth regions and breaking further into the upstream sector, the Group has in the short term adjusted its tactics to reflect the new market conditions in the upstream sector. KBC currently sees further opportunity to develop its core business in the downstream market particularly in Europe, the Middle East and North Africa, areas which are experiencing a boost from lower oil and gas prices and some expansion in refining and/or petrochemicals. Investment in business development skills and resources will therefore continue in these markets. In the downstream sector we are executing our technology strategy of adding KBC content to third party alliance software to deliver software as a service.

KBC's core skills in providing clients with profit improvement and operational excellence across the whole hydrocarbon chain are compensating for the major cutbacks in new projects in upstream.

TECHNOLOGY

Technology revenues were solid in the first half, growing by 6% to £8.9m (H1 2014: £8.4m) with key contract wins in Australia, Oman and the United States maintaining KBC's momentum in this business. Revenue from royalties and maintenance, support and upgrade revenue grew by 23% to £5.3m (H1 2014: £4.3m).

The upstream business acquired in 2014 with FEESA Ltd ("FEESA") performed well in the first half, but is facing a tough upstream market. Work continues on the integration of FEESA's products into the KBC software suite, creating a unique selling point for the Group.

New agreements with Kongsberg, announced in April 2015, have strengthened KBC's business base and critical mass for the future in upstream.

CONSULTING

Consulting revenue in the period was up by 5% to £27.3m (H1 2014: £26.0m). During the first half year the Group continued to deliver on both its major South American project and a number of new Middle East projects. Renewed client interest in Europe as refinery margins improve has also resulted in growth in that market.

The Group remains focused this year on the three key elements of a successful consulting business (pricing, utilisation and staff leverage) with a stronger and more effective global operations team in place. The Group continues its emphasis on larger consulting assignments where there is an opportunity for higher margins and leverage along with the opportunity to deploy its own technology and that of third parties.

Since the period end we have announced a three year, US$8.5m contract to assist a major Middle Eastern client with margin improvement and workforce capability development and a multi-million dollar reliability and maintenance contract for a major Russian refining company.

LEADERSHIP

The Group has strengthened its leadership with the appointment of a new Chief Executive Officer and the appointment of a new Chief Financial Officer. Internal appointments have also been made to two positions: Chief Commercial Officer to improve the Group's sales execution and Chief Technology Officer to support the commitment to further technology investment and third party relationships.

RESULTS

Group revenue increased by 5% in the first half of the year to £36.2m (H1 2014: £34.4m), with Consulting revenue growing by 5% and Technology revenue growing by 6%. Direct costs increased by 20% in the first half year to £6.1m (H1 2014: £5.1m) due to an increase in subcontractor costs on projects where local third party partners are required to secure multi-million pound contracts. Staff and associate costs increased by 8% in the first half to £17.8m (H1 2014: £16.5m) due to an increase in average headcount compared to the first half of 2014, but have decreased by 4% when compared to the second half of 2014 as a result of the restructuring of the Group's cost base in early 2015. The full benefit of the restructuring is expected to be realised during the remainder of the year. Other operating charges increased by 2% in the first half to £7.3m (H1 2014: £7.1m) due to restructuring costs of £0.8m, offset by reduced foreign exchange losses of £0.5m (H1 2014: £0.7m) and recruitment costs. Depreciation and amortisation charges increased by 39% in the first half to £3.4m (H1 2014: £2.5m) due to an increase in amortisation linked to the acquisition of FEESA in July 2014.

EBITDA in the first half was £4.1m (11% EBITDA margin) compared with £4.9m (14% EBITDA margin) in the first half of 2014. This margin reduction was due to lower Consulting utilisation and higher staff and associate costs before executing the restructuring programme earlier in the year. Adjusted EBITDA (as detailed in note 8) was £4.9m (14% aEBITDA margin) in the first half compared with £5.3m (15% aEBITDA margin) in the first half of 2014.

Profit before tax decreased in the first half to £1.6m (H1 2014: £2.9m) due to increases in amortisation of acquisition intangibles, and redundancy and reorganisation costs.

Profit before tax, as detailed in note 7, adjusted for acquisitions, capitalisation of R&D, amortisation, exceptional and other items which do not reflect underlying operations, increased to £4.2m in the first half year (H1 2014: £4.0m) which represents a 12% adjusted profit before tax margin (H1 2014: 12%).

The tax expense in the first half was £0.6m (H1 2014: £1.1m) reflecting an estimated effective year-end tax rate reduction to 37% (H1 2014: 39%), driven by the Group's geographic mix of business and location of contracting entities.

Profit after tax in the first half of 2015 was £1.0m (H1 2014: £1.8m). Basic earnings per share in the period was 1.2p, down from 2.9p in the first half of 2014. On an adjusted basis, earnings per share decreased by 16% to 3.8p (H1 2014: 4.5p).

During the period the Group incurred research and development costs of £2.3m (H1 2014: £1.7m), the increase being due to the research and development costs in FEESA. Of this amount, £0.8m (H1 2014: £0.7m) related to development expenditure and has been carried forward as an intangible asset. Amortisation of development costs in the period was £0.8m (H1 2014: £0.7m).

The Company expects its cash balance to grow sequentially in line with normal seasonal weighting. The final year end cash balance is expected, however, to reflect increased working capital demands. Net cash at 30 June 2015 was £10.6m (31 December 2014: £11.0m) with no outstanding bank loans. This decrease in net cash is due to the timing of receipts associated with large contracts.

Net cash inflow during the period from operations was £2.6m (H1 2014: £2.1m outflow).

Trade and other receivables increased to £43.7m (H1 2014: £30.1m) due largely to the extension of a multi-year contract.

The Group's pipeline of contracted work at 30 June 2015 was £74m, which compares to £63m at 30 June 2014 and £88m at 31 December 2014 (31 December 2013: £78m).

DIVIDEND

A final dividend for the year to 31 December 2014 of 1.1p per share was paid to shareholders on 22 July 2015.

As last year, the Board does not intend to pay a dividend with respect to the first half year and intends to propose a final dividend following its full year results.

BOARD

Andrew Howell, already a Board member, was appointed as the new CEO on 1 January 2015. Ian Godden, previously Executive Chairman, has been re-appointed as Non-Executive Chairman as of 1 January 2015 and continues his presence in the Middle East to assist the executive team in expansion within the Middle East, North Africa and parts of Asia. The new Chief Financial Officer, Eric Dodd, joined the Group on 1 May 2015, replacing the interim CFO.

In line with good corporate governance practice, the Chairman has resigned as a member of the Audit and Remuneration Committees. Paul McCloskey has been appointed as Chairman of the Nomination Committee, with Oliver Scott stepping down from that role but remaining as a member of the Committee.

OUTLOOK

The second half of 2015 has started well. KBC's traditional strengths in the downstream area have resulted in a number of Consulting contracts and opportunities which are helping to buffer the Group from the full hydrocarbon downturn. Together with current opportunities for Technology, these  give KBC a solid business base and the Board expects the full year results to be in line with its expectations.

 

Ian Godden

Chairman

 

22 September 2015

 

Group income statement

for the six months ended 30 June 2015

 

 

Note

(Unaudited)

6 months

ended

30 June

2015

£000

(Unaudited)

6 months

ended

30 June

2014

£000

(Audited)

Year

ended

31 December

2014

£000

Revenue

36,226

34,385

75,954

Direct costs

(6,113)

(5,101)

(13,113)

Staff and associate costs

(17,759)

(16,481)

(35,855)

Depreciation and amortisation

(3,399)

(2,452)

(5,691)

Other operating charges

(7,288)

(7,116)

(14,132)

Operating profit

1,667

3,235

7,163

Finance revenue

13

46

86

Finance cost

(62)

(393)

(578)

Profit before tax

1,618

2,888

6,671

Tax expense

4

(599)

(1,128)

(2,592)

Profit for the period

1,019

1,760

4,079

Earnings per share attributable to the ordinary equity shareholders of the parent company

6

Basic

1.2p

2.9p

5.7p

Diluted

1.2p

2.8p

5.5p

 

 

 

 

Group statement of comprehensive income

for the six months ended 30 June 2015

 

 

(Unaudited)

6 months

ended

30 June

2015

£000

(Unaudited)

6 months

ended

30 June

2014

£000

(Audited)

Year

ended

31 December

2014

£000

Profit for the period

1,019

1,760

4,079

Other comprehensive (loss)/income:

- exchange differences on translation of foreign operations recognised directly in equity

(422)

(747)

1,595

Total comprehensive income recognised in the period

597

1,013

5,674

 

 

Group statement of changes in equity

for the six months ended 30 June 2015

 

 

Issued

capital

£000

Share

premium

£000

Capital

redemption

reserve

£000

Merger

reserve

£000

Own

shares

£000

Share-

based

payments

£000

Foreign

exchange

reserve

£000

Retained

earnings

£000

Total

£000

At 1 January 2015

2,044

32,044

113

2,134

(518)

3,410

2,905

24,137

66,269

Profit for the period

-

-

-

-

-

-

-

1,019

1,019

Other comprehensive loss

-

-

-

-

-

-

(422)

-

(422)

Total comprehensive (loss)/income

-

-

-

-

-

-

(422)

1,019

597

Share-based payments

-

-

-

-

-

390

-

-

390

Shares issued

14

-

-

-

-

-

-

-

14

Movement in own shares

-

-

-

-

30

-

-

(30)

-

At 30 June 2015

2,058

32,044

113

2,134

(488)

3,800

2,483

25,126

67,270

At 1 January 2014

1,479

9,437

113

929

(173)

2,710

1,310

20,711

36,516

Profit for the year

-

-

-

-

-

-

-

4,079

4,079

Other comprehensive profit

-

-

-

-

-

-

1,595

-

1,595

Total comprehensive income

-

-

-

-

-

-

1,595

4,079

5,674

Share-based payments

-

-

-

-

-

700

-

-

700

Shares issued for cash, net of transaction costs

540

22,607

-

-

-

-

-

-

23,147

Shares issued in business combination

25

-

-

1,205

-

-

-

-

1,230

Share buyback

-

-

-

-

(196)

-

-

-

(196)

Movement in own shares

-

-

-

-

(149)

-

-

149

-

Dividends

-

-

-

-

-

-

-

(802)

(802)

At 31 December 2014

2,044

32,044

113

2,134

(518)

3,410

2,905

24,137

66,269

At 1 January 2014

1,479

9,437

113

929

(173)

2,710

1,310

20,711

36,516

Profit for the period

-

-

-

-

-

-

-

1,760

1,760

Other comprehensive loss

-

-

-

-

-

-

(747)

-

(747)

Total comprehensive (loss)/income

-

-

-

-

-

-

(747)

1,760

1,013

Share-based payments

-

-

-

-

-

300

-

-

300

Shares issued

537

22,607

-

-

-

-

-

(12)

23,132

At 30 June 2014

2,016

32,044

113

929

(173)

3,010

563

22,459

60,961

 

 

Group balance sheet

as at 30 June 2015

 

 

(Unaudited)

30 June

2015

£000

(Unaudited)

30 June

2014

£000

(Audited)

31 December

2014

£000

Non-current assets

Property, plant and equipment

1,159

888

1,026

Goodwill

15,371

10,095

15,401

Other intangible assets

16,024

10,454

18,336

Deferred tax assets

786

447

786

33,340

21,884

35,549

Current assets

Trade and other receivables

43,679

30,062

42,312

Current tax receivable

2,711

2,297

2,438

Cash and cash equivalents

11,361

25,375

11,883

57,751

57,734

56,633

Total assets

91,091

79,618

92,182

Non-current liabilities

Deferred tax liabilities

(2,697)

(1,272)

(2,866)

Provisions

(53)

(203)

(53)

(2,750)

(1,475)

(2,919)

Current liabilities

Trade and other payables

(16,539)

(11,813)

(17,539)

Short-term borrowings

(718)

(971)

(860)

Current tax payable

(3,725)

(4,268)

(4,441)

Provisions

(89)

(130)

(154)

(21,071)

(17,182)

(22,994)

Total liabilities

(23,821)

(18,657)

(25,913)

Net assets

67,270

60,961

66,269

Equity attributable to ordinary equity shareholders of parent company

Share capital

2,058

2,016

2,044

Share premium

32,044

32,044

32,044

Other reserves

2,247

1,042

2,247

Own shares

(488)

(173)

(518)

Retained earnings

31,409

26,032

30,452

Total equity

67,270

60,961

66,269

Total equity and liabilities

91,091

79,618

92,182

 

 

Group cash flow statement

for the six months ended 30 June 2015

 

 

Note

(Unaudited)

6 months

ended

30 June

2015

£000

(Unaudited)

6 months

ended

30 June

2014

£000

(Audited)

Year

ended

31 December

2014

£000

Net cash inflow from operating activities

Profit before tax

1,618

2,888

6,671

Adjustments for:

Depreciation and amortisation

3,399

2,452

5,691

Foreign exchange (gains)/losses

(193)

(192)

647

Finance revenue

(13)

(46)

(86)

Finance cost

62

393

578

Share-based payment expense

390

300

700

5,263

5,795

14,201

Increase in trade and other receivables

(1,640)

(7,534)

(19,233)

(Decrease)/increase in trade and other payables

(1,065)

(382)

2,370

Cash generated from/(used in) operations

2,558

(2,121)

(2,662)

Income taxes paid

(1,484)

(1,809)

(3,369)

Net cash generated from/(used in) operating activities

1,074

(3,930)

(6,031)

Investing activities

Acquisition of subsidiary, net of cash acquired

-

-

(9,885)

Purchases of tangible non-current assets

(396)

(298)

(669)

Purchases of intangible non-current assets

(834)

(728)

(1,552)

Finance revenue received

13

46

86

Net cash used in from investing activities

(1,217)

(980)

(12,020)

Financing activities

Issue of ordinary shares

14

24,000

24,014

Issue cost of ordinary shares

-

(867)

(867)

Payments to acquire treasury shares

-

-

(196)

Repayment of bank borrowings

-

(3,000)

(3,000)

Finance costs paid

(62)

(393)

(578)

Dividends paid to equity holders of parent

-

-

(802)

Net cash (used in)/generated from financing activities

(48)

19,740

18,571

Net (decrease)/increase in cash and cash equivalents

(191)

14,830

520

Cash and cash equivalents at beginning of period

11,023

9,931

9,931

Exchange adjustments

(189)

(357)

572

Cash and cash equivalents at period end

9

10,643

24,404

11,023

 

 

Notes to the half year financial information

 

1. General information

KBC Advanced Technologies plc (the "Company") is a company domiciled in England. The half year results of the Company for the six months ended 30 June 2015 comprise the Company and its subsidiaries (together referred to as the "Group").

 

2. Accounting policies

Basis of preparation

The financial information presented in these half year results has been prepared in accordance with the recognition and measurement requirements of International Financial Reporting Standards issued by the International Accounting Standards Board, as adopted by the European Union. The principal accounting policies adopted in the preparation of the financial information in this Half year report are unchanged from those used in the company's financial statements for the year ended 31 December 2014 and are consistent with those that the company expects to apply in its financial statements for the year ended 31 December 2015.

This Half year report will be sent to shareholders and published on the Investor Relations section of the corporate website at www.kbcat.com. Further copies of this Half Year Report may be obtained from the Company Secretary, KBC Advanced Technologies plc, 42-50 Hersham Road, Walton on Thames, Surrey, KT12 1RZ.

The financial information for the year ended 31 December 2014 presented in this Half year report does not constitute the company's statutory accounts for that period but has been derived from them. The Annual Report for the year ended 31 December 2014 were audited and have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report for the year ended 31 December 2014 was unqualified and did not draw attention to any matters by way of emphasis and did not contain statements under s498(2) or (3) of the Companies Act 2006. The financial information for the periods ended 30 June 2015 and 30 June 2014 are unaudited.

 

 

3. Segment information

With regard to the balance sheet, those elements of the balance sheet where regional reporting is prepared have been disclosed. Those elements are trade receivables and provisions, amounts recoverable on contracts and deferred revenue.

At the balance sheet date 55% (December 2014: 39%) of total trade receivables were concentrated with one (December 2014: one) of the Group's customers. The balance was spread over 112 (December 2014: 123) customers, two of whom comprised more than 5% (December 2014: none) of the total.

 

Six months ended 30 June 2015

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Revenue from external customers

27,337

8,889

-

36,226

Operating profit

787

880

-

1,667

Finance revenue

-

-

13

13

Finance cost

-

-

(62)

(62)

Profit/(loss) before tax

787

880

(49)

1,618

Tax expense

-

-

(599)

(599)

Profit/(loss) for the period

787

880

(648)

1,019

 

As at 30 June 2015

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Trade receivables

13,465

3,107

-

16,572

Provisions

(294)

(275)

-

(569)

Net carrying amount

13,171

2,832

-

16,003

Amounts recoverable on contracts

14,221

12,012

-

26,233

Deferred revenue

693

6,153

-

6,846

 

 

Year ended 31 December 2014

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Revenue from external customers

54,973

20,981

-

75,954

Operating profit

2,117

5,046

-

7,163

Finance revenue

-

-

86

86

Finance cost

-

-

(578)

(578)

Profit/(loss) before tax

2,117

5,046

(492)

6,671

Tax expense

-

-

(2,592)

(2,592)

Profit/(loss) for the period

2,117

5,046

(3,084)

4,079

 

 

As at 31 December 2014

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Trade receivables

10,410

4,635

(3)

15,042

Provisions

(273)

(270)

-

(543)

Net carrying amount

10,137

4,365

(3)

14,499

Amounts recoverable on contracts

13,659

12,377

-

26,036

Deferred revenue

802

4,471

-

5,273

 

 

3. Segment information (continued)

 

Six months ended 30 June 2014

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Revenue from external customers

26,012

8,373

-

34,385

Operating profit

1,454

1,781

-

3,235

Finance revenue

-

-

46

46

Finance cost

-

-

(393)

(393)

Profit/(loss) before tax

1,454

1,781

(347)

2,888

Tax expense

-

-

(1,128)

(1,128)

Profit/(loss) for the period

1,454

1,781

(1,475)

1,760

 

 

 

 

As at 30 June 2014

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Trade receivables

8,006

3,592

13

11,611

Provisions

(626)

(247)

(13)

(886)

Net carrying amount

7,380

3,345

-

10,725

Amounts recoverable on contracts

7,843

9,492

-

17,335

Deferred revenue

519

4,880

-

5,399

 

 

Revenue from external customers

Non-current assets

6 months

ended

30 June 2015

6 months

ended

30 June 2014

6 months

ended

30 June 2015

6 months

ended

30 June 2014

£000

£000

£000

£000

Ecuador

13,092

10,239

4

6

United States of America

3,522

3,972

6,191

5,340

Saudi Arabia

2,926

981

-

-

Mexico

1,235

1,936

-

-

United Kingdom

1,209

947

26,236

15,808

Canada

1,176

1,942

12

17

Thailand

900

2,091

-

-

Other

12,166

12,277

111

266

36,226

34,385

32,554

21,437

 

Revenues above are based on the location of the customer and non-current assets on the location of the Group's assets. The countries listed represent those where the total revenue or assets are greater than 5% of the Group total on an annualised basis.

 

The following customers account for more than 10% of the Group's revenues:

 

Revenue

Percentage

6 months

ended

30 June 2015

£000

6 months

ended

30 June 2014

£000

6 months

ended

30 June 2015

£000

6 months

ended

30 June 2014

£000

£000

£000

%

%

Customer 1

13,092

10,239

36%

30%

 

The revenue generated from the major customer above is derived from both Consulting and Technology.

 

The adjusted profit before tax (note 7) and adjusted EBITDA (note 8) also form part of the internal reporting.

 

4. Tax

Tax is charged at 37% for the six months ended 30 June 2015 (30 June 2014: 39% and 31 December 2014: 39%) representing the best estimate of the average annual effective tax rate expected to apply for the full year, applied to the pre-tax income of the six month period.

 

5. Dividends

A final dividend for the year to 31 December 2014 of 1.1p per share was paid to shareholders on 22 July 2015.

 

6. Earnings per share

6 months

ended

30 June 2015

£000

6 months

ended

30 June 2014

£000

Year ended

31 December

 2014

£000

Numerator - earnings

Earnings for the purpose of basic EPS

1,019

1,760

4,079

Effect of dilutive potential ordinary shares

-

-

-

Earnings for the purpose of diluted EPS

1,019

1,760

4,079

Denominator - number of shares

Weighted average number of ordinary shares used in basic EPS

82,212

61,219

71,150

Effect of dilutive potential ordinary shares

3,279

2,412

2,559

Weighted average number of ordinary shares for the purposes of diluted EPS

85,491

63,631

73,709

Basic earnings per share

1.2p

2.9p

5.7p

Diluted earnings per share

1.2p

2.8p

5.5p

 

7. Adjusted profit before tax

Six months ended 30 June 2015

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Operating profit

787

880

-

1,667

Amortisation of acquisition intangibles

-

1,424

-

1,424

Development costs carried forward

-

(834)

-

(834)

Amortisation of development costs carried forward

-

754

-

754

Redundancy and reorganisation costs

609

198

-

807

Share-based payments

294

96

-

390

Adjusted operating profit

1,690

2,518

-

4,208

Finance revenue

-

-

13

13

Finance cost

-

-

(62)

(62)

Adjusted profit/(loss) before tax

1,690

2,518

(49)

4,159

Tax expense

-

-

(1,012)

(1,012)

Adjusted profit/(loss) for the period

1,690

2,518

(1,061)

3,147

 

Year ended 31 December 2014

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Operating profit

2,117

5,046

-

7,163

Amortisation of acquisition intangibles

-

2,064

-

2,064

Development costs carried forward

-

(1,552)

-

(1,552)

Amortisation of development costs carried forward

-

1,299

-

1,299

Acquisition costs

-

352

-

352

Redundancy and reorganisation costs

(29)

(9)

-

(38)

Share-based payments

506

194

-

700

Adjusted operating profit

2,594

7,394

-

9,988

Finance revenue

-

-

86

86

Finance cost

-

-

(578)

(578)

Adjusted profit/(loss) before tax

2,594

7,394

(492)

9,496

Tax expense

-

-

(2,888)

(2,888)

Adjusted profit/(loss) for the period

2,594

7,394

(3,380)

6,608

 

7. Adjusted profit before tax (continued)

Six months ended 30 June 2014

Consulting

£000

Technology

£000

Unallocated

£000

Total

£000

Operating profit

1,454

1,781

-

3,235

Amortisation of acquisition intangibles

-

752

-

752

Development costs carried forward

-

(728)

-

(728)

Amortisation of development costs carried forward

-

704

-

704

Redundancy and reorganisation costs

83

28

-

111

Share-based payments

227

73

-

300

Adjusted operating profit

1,764

2,610

-

4,374

Finance revenue

-

-

46

46

Finance cost

-

-

(393)

(393)

Adjusted profit/(loss) before tax

1,764

2,610

(347)

4,027

Tax expense

-

-

(1,277)

(1,277)

Adjusted profit/(loss) for the period

1,764

2,610

(1,624)

2,750

 

8. Adjusted EBITDA

Six months ended 30 June 2015

6 months

ended

30 June 2015

£000

6 months

ended

30 June 2014

£000

Year ended

31 December

2014

£000

Operating profit

1,667

3,235

7,163

Depreciation

254

255

523

Amortisation of acquisition intangibles

1,424

752

2,064

Amortisation of development costs carried forward

754

704

1,299

EBITDA

4,099

4,946

11,049

Development costs carried forward

(834)

(728)

(1,552)

Foreign exchange losses

457

702

70

Acquisition costs

-

-

352

Redundancy and reorganisation costs/(income)

807

111

(38)

Share-based payments

390

300

700

Adjusted EBITDA

4,919

5,331

10,581

 

9. Cash and cash equivalents

6 months ended

30 June 2015

£000

6 months

ended

30 June 2014

£000

Year ended

31 December

 2014

£000

Cash and cash equivalents per the balance sheet

11,361

25,375

11,883

Overdrafts

(718)

(971)

(860)

Cash and cash equivalents per the cash flow statement

10,643

24,404

11,023

 

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

Related Shares:

KBC.L
FTSE 100 Latest
Value8,554.80
Change23.19