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

16th Sep 2013 07:00

RNS Number : 0162O
NetDimensions (Holdings) Limited
16 September 2013
 



 

NetDimensions (Holdings) Limited

("NetDimensions" or the "Company" or the "Group")

 

Interim Results for the six months ended 30 June 2013

 

NetDimensions (LSE AIM: NETD; OTCQX: NETDY), a global provider of enterprise-class performance, knowledge and learning management systems, announces its interim results for the six months ended 30 June 2013.

 

 

Financial Highlights

· 10% revenue growth to US$6.5M (H1 2012: US$5.9M)

· 30% revenue growth in our global hosted secure Software as a Service ("SaaS") offering to US$2.6M (H1 2012: US$2.0M)

· 25% increase in deferred revenue to US$5.5M (H1 2012: US$4.4M)

· 13% increase in gross profit to US$6.0M (H1 2012: US$5.3M)

· 31% increase in net cash to US$10.2M (H1 2012: US$7.8M)

 

Operations Highlights

· US$6M raised from a highly successful share placing in May 2013

· US$5M finance facility with Silicon Valley Bank

· Formation of NetDimensions Healthcare on the back of the US$3.5M acquisition of eHealthcareIT in March 2013

· Headcount increased by 34 (28%) to 155 with Sales-quota carrying heads increasing by 12 (71%) to 29

· Appointment of Key Senior Executives; Chief Financial Officer, Chief Sales Officer, Chief Human Resources Officer, Global Alliances & Key Accounts Executive and General Counsel

· 34 new clients added through direct and reseller channels including DB Schenker, Babcock, BCD Travel, Digicel Group, Emdeon, The Nature Conservancy, Musculoskeletal Transplant Foundation

· New product launched for NetDimensions Analytics, a powerful SaaS solution for learning, performance & talent data analytics

· Rated as a 'Core Leader' in Elearnity's 9-Grid™ report for Learning Management Systems

 

 

Roger Durn, Chairman of NetDimensions, commented: "The six months to 30 June 2013 marked a significant period in the Company's development. In the period the Board commenced the implementation of the 3 year Business plan to substantially grow sales revenues, launched NetDimensions Healthcare on the back of the eHealthcareIT acquisition and completed a highly successful placing raising US$6M net of fees. In addition, the Company continued to make solid progress with GAAP revenue increasing to US$6.5M (H1 2012: US$5.9M) the best ever result of any first half interim period in the Company's history.

 

"We are extremely pleased with the recruitment and on-boarding of high quality new hires and believe we have significantly strengthened and expanded our team. The new hires are a key component of the Business plan and will help to ensure we meet our growth objectives going forward.Trading is currently in line with market expectations and with the increased investment we expect revenues to continue to grow."

 

"We continue to explore new markets and opportunities for expansion and with a strong cash balance we have the funding in place to execute quickly on any expansion plan or business opportunity."

For further information:

 

NetDimensions (Holdings) Limited

Tel: +852 2122 4500

Jay Shaw

Matthew Chaloner

 

 

Panmure Gordon (UK) Limited (Nomad & Broker)

Tel: +44 20 7886 2500

Fred Walsh

Ben Roberts

Walbrook PR Ltd (Financial Public Relations)

Tel: +44 20 7933 8792

Bob Huxford

[email protected]

Helen Cresswell

[email protected]

 

 

About NetDimensions

Established in 1999, NetDimensions (AIM: NETD; OTCQX: NETDY) is a global provider of performance, knowledge and learning management systems.

NetDimensions' flagship product line, the NetDimensions Talent Suite, enables companies, government agencies and other organizations to personalize learning, share knowledge, enhance performance, foster collaboration, and manage compliance programs for employees, customers, partners and suppliers.

 

Recognized as one of the talent management industry's top-rated technology suppliers in overall customer satisfaction, NetDimensions has been chosen by leading organizations worldwide including ING, Cathay Pacific, Hunter Douglas, Chicago Police Department, Delphi Automotive, Progress Software, and Fresenius Medical Care..

 

NetDimensions is ISO 9001 certified and NetDimensions hosted services are ISO 27001 certified. For more information, visit www.NetDimensions.com

 

 

Chairman's Statement 2013 Interims

 

The six months to 30 June 2013 marked a significant period in the Company's development. In the period the Board commenced the implementation of a 3 year Business plan to substantially grow sales revenues, launched NetDimensions Healthcare on the back of the eHealthcareIT acquisition and completed a highly successful share placing, raising US$6M net of fees. In addition, the Company continued to make solid progress with GAAP revenue increasing to US$6.5M (H1 2012: US$5.9M), the best ever result of any first half interim period in the Company's history. Furthermore, in September the Company entered into a US$5M finance facility with Silicon Valley Bank ("SVB") which is available to the Company for acquisition funding

 

Financial Highlights

 

· 10% revenue growth to US$6.5M (H1 2012: US$5.9M)

· 30% revenue growth in our global hosted secure Software as a Service ("SaaS") offering to US$2.6M (H1 2012: US$2.0M)

· 25% increase in deferred revenue to US$5.5M (H1 2012: US$4.4M)

· 13% increase in gross profit to US$6.0M (H1 2012: US$5.3M)

· 31% increase in net cash to US$10.2M (H1 2012: US$7.8M)

 

Financial Summary

 

The financial results for the period ending 30 June 2013 saw continued progress with GAAP revenue increasing by 10% to US$6.5M (H1 2012 US$5.9M). The revenue for the period included US$0.2M from NetDimensions Healthcare, our new Healthcare division formed on the 1st March 2013 on the back of the acquisition of eHealthcareIT.

 

The Group continues to improve direct sales activity and in the period the proportion from direct clients was US$5M representing 83% (H1 2012 72%) of total invoiced sales.

 

The North America region became the best performing region for the period accounting for 44% of Group revenues. The North America region included 4 months contribution from the new Healthcare division. EMEA comprised 40% of Group revenues and Asia Pacific including China 10%. The rest of the world made up 6%.

 

The Group saw substantial growth in the North America market with revenues up 30% to US$2.9M (2011: US$2.2M) as we saw continued growth in our global secure SaaS service along with an immediate contribution from our new Healthcare division. The new Healthcare division is currently performing strongly and is receiving substantial investment targeted towards the sales organisation and sales quota carrying hires. The Healthcare division provides us with an exciting opportunity to substantially grow sales revenues in the fast growing U.S. healthcare market. In addition, the Group ended the period with a strong deferred revenue balance of US$5.5M (H1 2012: US$4.4M), some 35% higher than the prior period balance.

 

The Group continues to focus on supplying software via its global hosted secure SaaS service and we are pleased to report that revenues from this product offering increased by 30% to US$2.6M (H1 2012: US$2.0M). The Group also continued to develop its professional services business with revenues increasing by 45% in the period to US$1.6M (H1 2012: US$1.1M).

 

The Group's adjusted loss before tax, excluding net foreign exchange gain / (loss) (US$0.2M), intangible asset amortisation (US$0.2M) and non-cash share-based payments (US$0.1m), was US$2.7M (H1 2012: US$0.1M). NetDimensions' loss before tax was US$3.2M (H1 2012: US$0.5M). The increased loss in the period is a result of substantially increased investment in the Company as part of the 3 year Business plan.

 

Cash used in operating activities was US$1.5M in the period (H1 2012: US$0.9M generated) as the Group made a total Investment of US$1.1M in the Company, in line with the Business plan. Net increase in cash for the period after US$1.2M in cash consideration payments for the acquisition of eHealthcareIT and US$6M net receipts from the share placing was US$3.3M (H1 2012: US$0.9M). The Group's cash balance remained healthy at US$10.2M (2011: US$7.8M).

 

Operations Review

 

In the period the Board commenced the implementation of the 3 year Business plan to substantially increase market share, targeting the heavily compliant and highly regulated industries sector within the Talent Management Systems ("TMS") market. This multi-year plan involves substantial on-going investment in additional headcount across all functions globally with an emphasis on quota carrying sales heads, increased spend on marketing, increasing office space in Atlanta, Hong Kong and Manila, the establishment of new offices & legal entities in key strategic markets and upgraded data center facilities. In addition, the plan also involves selective acquisitions that bring complementary offerings in terms of market reach, technology, products or services.

 

I am pleased to report on the following progress:

 

· US$6M raised from highly successful share placing in May 2013

· US$5M finance facility with SVB completed in September 2013

· Formation of NetDimensions healthcare on the back of the US$3.5M acquisition of eHealthcareIT in March 2013

· Headcount increased by 34 (28%) to 155 with Sales quota carrying heads increasing by 12 (71%) to 29

· Appointment of Key senior Executives; Chief Financial Officer, Chief Sales Officer, Chief Human Resources Officer, Global Alliances & Key Accounts Executive and General Counsel

· 34 new clients added through direct and reseller channels including DB Schenker, Babcock, BCD Travel, Digicel Group, Emdeon, The Nature Conservancy, Musculoskeletal Transplant Foundation

· New enlarged offices in Hong Kong and Atlanta

· New product launched for NetDimensions Analytics, a powerful SaaS solution for learning, performance & talent data analytics.

· NetDimensions rated as a 'Core Leader' in Elearnity's 9-Grid™ report for Learning Management Systems

 

We are extremely pleased with the recruitment and on-boarding of high quality new hires and we have significantly strengthened and expanded our team. The new hires are a key component of the Business plan and will help to ensure we meet our growth objectives going forward.

 

The acquisition of eHealthcareIT was completed on the 1st March 2013 for a total consideration of US$3.5M comprising US$2.5M cash and US$1M in stock. The cash consideration comprises US$1.25M on completion followed by deferred consideration of US$0.75M to be paid in 4 equal installments commencing in June 2013 and US$0.5M on an earn out. The acquisition is in line with NetDimensions' strategy to become a premier global provider for talent management solutions for highly-regulated industries. On acquisition the eHealthcareIT business immediately became NetDimensions Healthcare, our new dedicated division providing talent, learning and compliance management solutions specifically to the healthcare market internationally.

 

The integration of eHealthcareIT and the formation of the new Healthcare division have been completed and I am pleased to report that the new division is performing above expectations. Investment in this division is accelerating with a focus on the sales organisation and sales quota carrying hires.

 

We are delighted to be partnering with SVB and look forward to working closely with them in developing our Business. The Company has commenced the multi-year Business plan to substantially increase sales revenues. In addition to investing for organic growth the Company intends to pursue additional selective acquisitions that bring complementary offerings in terms of market reach, technology, products or services. The SVB facility follows on from the highly successful share placing in May of this year which raised US$6M net of fees. The Company now has approximately US$14M in funding to pursue its Business plan and accelerate investment to drive growth. The Company intends to use the SVB facility to fund its acquisition strategy.

 

Outlook

 

The Board will continue to increase investment in the Company as part of the 3 year Business plan to substantially increase sales revenue. The Company aims to be a leading provider (by sales revenue) of TMS and related compliance solutions within the sub-sector of highly regulated industries.

 

Trading is currently in line with market expectations and with the increased investment we expect revenues to continue to grow. We continue to explore new markets and opportunities for expansion and with a strong cash balance and the addition of the SVB facility we have the funding in place to execute quickly on any expansion plan or business opportunity. 

 

  

 

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

CONDENSED CONSOLIDATED INCOME STATEMENT

FOR THE SIX MONTHS ENDED 30 JUNE 2013

 

 

 

Note

Unaudited

Six months ended 30 June _

2013

2012

US$

US$

Revenue

5

6,522,644

5,901,094

Cost of sales

6

(543,958)

(642,617)

─────────

─────────

Gross profit

5,978,686

5,258,477

Other losses, net

(241,629)

(126,431)

Selling expenses

6

(5,426,776)

(3,087,998)

Operating expenses

6

(3,514,810)

(2,595,712)

─────────

─────────

Operating loss

(3,204,529)

(551,664)

Finance income

21,741

47,874

Finance cost

(817)

(430)

─────────

─────────

Finance income, net

7

20,924

47,444

----------------

----------------

Loss before income tax

(3,183,605)

(504,220)

Income tax expense

-

-

─────────

─────────

Loss for the period

(3,183,605)

(504,220)

═════════

═════════

Attributable to:

Equity holders of the Company

(3,183,605)

(504,220)

═════════

═════════

Loss per share attributable to the equity

holders of the Company during the period

(expressed in US$ cents per share)

- Basic

8

(10.7)

(2.0)

═════════

═════════

- Diluted

8

(10.7)

(2.0)

═════════

═════════

 

 

 

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTHS ENDED 30 JUNE 2013

 

 

 

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Loss for the period

(3,183,605)

(504,220)

Other comprehensive income:

Currency translation differences

120,171

(29,054)

Revaluation loss of available-for-sale financial assets

-

(82,924)

Impairment loss of available-for-sale financial assets recognised in profit or loss

-

155,296

────────

────────

Other comprehensive income for the period

120,171

43,318

---------------

---------------

Total comprehensive loss for the period

(3,063,434)

(460,902)

════════

════════

Total comprehensive loss attributable to

Equity holders of the Company

(3,063,434)

(460,902)

════════

════════

 

 

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 30 JUNE 2013

 

Unaudited

Unaudited

Audited

Note

30 June 2013

30 June 2012

31 December 2012

US$

US$

US$

ASSETS

Non-current assets

Property, plant and equipment

9

206,278

256,025

238,445

Intangible assets

10

2,662,233

741,630

566,592

Goodwill

11

1,147,553

-

-

Deposits

14,780

79,734

99,724

─────────

─────────

─────────

4,030,844

1,077,389

904,761

-----------------

-----------------

-----------------

Current assets

Accounts and other receivables, prepayments and deposits

3,711,592

3,506,702

6,194,066

Cash and cash equivalents

10,196,095

7,764,519

6,826,657

─────────

─────────

─────────

13,907,687

11,271,221

13,020,723

-----------------

-----------------

-----------------

Total assets

17,938,531

12,348,610

13,925,484

═════════

═════════

═════════

EQUITY

Equity attributable to equity holders of the Company

Share capital

12

37,868

25,197

25,335

Reserves

18,016,851

10,945,348

10,939,512

Accumulated losses

(8,102,567)

(5,135,933)

(4,924,017)

─────────

─────────

─────────

Total equity

9,952,152

5,834,612

6,040,830

-----------------

------------------

-----------------

LIABILITIES

Non-current liabilities

Obligations under finance leases

7,013

10,499

8,763

Deferred revenue

60,298

-

61,105

─────────

─────────

─────────

67,311

10,499

69,868

-----------------

-----------------

-----------------

Current liabilities

Accounts and other payables

1,091,954

1,028,516

1,683,823

Consideration payable

562,500

-

-

Contingent consideration

468,999

-

-

Deferred revenue

5,478,959

4,366,558

6,069,978

Dividend payable

287,148

778,402

-

Income tax payable

26,022

326,536

57,496

Obligations under finance leases

3,486

3,487

3,489

─────────

─────────

─────────

7,919,068

6,503,499

7,814,786

------------------

------------------

------------------

Total liabilities

7,986,379

6,513,998

7,884,654

------------------

-----------------

-----------------

Total equity and liabilities

17,938,531

12,348,610

13,925,484

═════════

═════════

═════════

 

 

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTHS ENDED 30 JUNE 2013

 

 

 

Attributable to equity holders of the Company

Share

capital

Share

premium

 

 

 

Capital redemption reserve

 

 

 

 

Translation reserve

Share-based

compensation reserve

Available-

for-sale

financial

 assets

revaluation

reserve

Accumulatedlosses

Total

US$

US$

US$

US$

US$

US$

US$

US$

At 1 January 2012

24,869

11,009,356

850

84,142

316,406

(72,372)

(4,437,734)

6,925,517

Loss for the period

-

-

-

-

-

-

(504,220)

(504,220)

Other comprehensive (loss)/ income for the period:

Revaluation loss of available-for-sale financial assets

-

-

-

-

-

(82,924)

-

(82,924)

Impairment loss of available-for-sale financial assets recognized in profit or loss

155,296

-

155,296

Currency translation differences

-

-

-

(29,054)

-

-

-

(29,054)

──────

─────────

──────

──────

───────

──────

─────────

─────────

Total comprehensive (loss)/ income for the period

-

-

-

(29,054)

-

72,372

(504,220)

(460,902)

-----------

-----------------

---------

---------

-----------

---------

------------

-------------

Employee share option benefits

-

-

-

-

53,069

-

53,069

Issue of shares to non-executive directors and an executive director

101

33,745

-

-

-

-

-

33,846

Issue of shares upon exercise of share options

227

93,200

-

-

(31,943)

-

-

61,484

Final and special dividend 2011

-

(584,423)

-

-

-

-

(193,979)

(778,402)

──────

─────────

──────

──────

───────

──────

─────────

─────────

At 30 June 2012

25,197

10,551,878

850

55,088

337,532

-

(5,135,933)

5,834,612

══════

═════════

══════

══════

═══════

══════

═════════

═════════

 

 

 

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTHS ENDED 30 JUNE 2013

 

Attributable to equity holders of the Company

Share

capital

Share

premium

Capital redemption reserve

 

Translation reserve

Share-based

compensation reserve

Accumulatedlosses

Total

US$

US$

US$

US$

US$

US$

US$

At 1 January 2013

25,335

10,639,061

850,

2,548

297,053

(4,924,017)

6,040,830

Loss for the period

-

-

-

-

-

(3,183,605)

(3,183,605)

Other comprehensive (loss)/ income for the period:

Currency translation differences

-

-

-

120,171

-

-

120,171

──────

─────────

──────

──────

───────

─────────

─────────

Total comprehensive income/(loss) for the period

-

-

-

120,171

-

(3,183,605)

(3,063,434)

---------

------------

---------

-----------

-----------

----------------

---------------

Employee share potion benefits

-

-

-

-

94,144

-

94,144

Issue of shares to non-executive

directors

50

44,545

-

-

-

-

44,595

Issue of shares upon exercise of share

options

233

103,283

-

-

(40,350)

-

63,166

Issue of shares for acquisition of a business (Note 14)

1,500

988,473

-

-

-

-

989,973

Issue of shares from placement

10,750

6,059,276

-

-

-

-

6,070,026

Transfer to accumulated losses upon

forfeiture of share options

-

-

-

-

(5,055)

5,055

-

Final dividend 2012

-

(287,148)

-

-

-

-

(287,148)

──────

─────────

──────

──────

───────

─────────

─────────

At 30 June 2013

37,868

17,547,490

850

122,719

345,792

(8,102,567)

9,952,152

══════

═════════

══════

══════

═══════

═════════

═════════

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED 30 JUNE 2013

 

 

 

Note

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Cash flows from operating activities

Cash (used in)/ generated from operations

15

(1,477,945)

907,013

Interest paid

(817)

(430)

Income tax paid

(31,116)

-

────────

────────

Net cash (used in)/ generated from operating activities

(1,509,878)

906,583

----------------

-------------

Cash flows from investing activities

Acquisition of a business

14

(1,250,000)

-

Purchase of property, plant and equipment

(39,753)

(90,563)

Purchase of intangible assets

(6,769)

(12,136)

Interest received

21,741

47,874

Sales proceeds from disposal of property, plant and equipment

-

449

────────

────────

Net cash used in investing activities

(1,274,781)

(54,376)

---------------

-------------

Cash flows from financing activities

Proceeds from issuance of shares from placement, net of expense

6,070,026

-

Proceeds from issuance of shares under share option scheme

63,166

61,484

Repayments of capital element of finance leases

(1,753)

(1,174)

────────

────────

Net cash generated from financing activities

6,131,439

60,310

----------------

-------------

Net increase in cash and cash equivalents

3,346,780

912,517

Cash and cash equivalents at beginning of the period

6,826,657

6,868,630

Effect of foreign exchange rate changes

22,658

(16,628)

────────

────────

Cash and cash equivalents at end of the period

10,196,095

7,764,519

════════

════════

 

 

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

1 GENERAL INFORMATION

 

NetDimensions (Holdings) Limited was incorporated in the Cayman Islands as a limited liability company under the Companies Law (2000) Revision on 10 July 2000. The address of its registered office is P.O. Box 309, Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands, British West Indies. The address of its head office and principal place of business in Hong Kong is 17/F., Siu On Centre, 188 Lockhart Road, Wan Chai, Hong Kong.

 

The principal activity of the Company and its subsidiaries (together the "Group") are licensing of computer software and the provision of related services.

 

The Company's ordinary shares were admitted to trading on the Alternative Investment Market ("AIM") operated by the London Stock Exchange. On 7 August 2012, the Company's ordinary shares were also admitted to trading on the OTCQX platform operated by OTC Markets Group, Inc.

This condensed consolidated interim financial information is presented in United States Dollars ("US$"), unless otherwise stated.

 

This condensed consolidated interim financial information for the six months ended 30 June 2012 and 2013 have not been audited.

 

2 BASIS OF PREPARATION AND ACCOUNTING POLICIES

 

The Company has a financial year end date of 31 December. This condensed consolidated interim financial information for the six months ended 30 June 2013 has been prepared in accordance with International Accounting Standard ("IAS") 34, "Interim Financial Reporting". The condensed consolidated interim financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2012, which have been prepared in accordance with International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Boards ("IASB").

 

Except as described below, the accounting policies applied are consistent with those of the annual financial statements for the year ended 31 December 2012, as described in those annual financial statements.

 

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

2 BASIS OF PREPARATION AND ACCOUNTING POLICIES (CONTINUED)

 

 (a) Effect of adopting new standards, amendments to standards and interpretation

 

The following new standards, amendments to standards and interpretation are also mandatory for the Group's financial year beginning on 1 January 2013.

 

IAS 1 (Amendment)

Presentation of Items of Other Comprehensive Income

IAS 19 (Amendment)

Employee Benefits

IAS 27 (Revised 2011)

Separate Financial Statements

IAS 28 (Revised 2011)

Investments in Associates and Joint Ventures

IFRS 1 (Amendment)

Government Loans

IFRS 7 (Amendment)

Disclosures - Offsetting Financial Assets and Financial Liabilities

IFRS 10

Consolidated Financial Statements

IFRS 11

Joint Arrangements

IFRS 12

Disclosures of Interests in Other Entities

IFRS 13

Fair Value Measurement

IFRIC - Int 20

Stripping Costs in the Production Phase of a Surface Mine

Amendments to IFRS 10, IFRS 11 and IFRS 12

Consolidated Financial Statements, Joint Arrangements and Disclosure of Interests in Other Entities: Transition Guidance

IFRSs (Amendment)

Annual improvements 2009 - 2011 Cycle

 

The application of the above new or revised IFRSs has had no material effect on the Group's results and financial position, except for certain disclosures in respect of the amendments of IAS 1.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

2 BASIS OF PREPARATION AND ACCOUNTING POLICIES (CONTINUED)

 

(b) New Standards, amendments to standards and interpretation that have been issued but are not effective

 

The following amendments to standards and interpretation have been issued but are not effective for the financial year beginning on 1 January 2013 and have not been early adopted by the Group:

 

Effective for the accounting period beginning on or after

 

IAS 32 (Amendment)

Offsetting Financial Assets and Financial Liabilities

1 January 2014

IFRS 9

Financial Instruments

1 January 2015

Amendments to IFRS 10, IFRS 12 and IAS 27 (2011)

Investment Entities

1 January 2014

IFRS 7 and IFRS 9 (Amendment)

Mandatory Effective Date of IFRS 9 and Transition Disclosures

1 January 2015

IAS 36 (Amendment)

Recoverable Amount Disclosures for Non-Financial Assets

1 January 2014

IAS 39 (Amendment)

Novation of Derivatives and Continuation of Hedge Accounting

1 January 2014

IFRIC - Int 21

Levies

1 January 2014

 

The Group will adopt the above new or revised standards, amendments and interpretation to existing standards as and when they become effective. The Group has already commenced the assessment of the impact to the Group and is not yet in a position to state whether these would have a significant impact on its results of operations and financial position.

3 ESTIMATES

 

The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

 

In preparing this condensed consolidated interim financial information, the significant judgments made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were that same as those that applied to the consolidated financial statements for the year ended 31 December 2012, with the exception of changes in estimate that are required in determining the provision for income tax.

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

4 Financial risk management

 

The Group's activities expose it to a variety of financial risks: market risk (including foreign exchange risk, cash flow interest rate risk and price risk), credit risk and liquidity risk.

 

The condensed consolidated interim financial information does not include all financial risk management information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements for the year ended 31 December 2012.

 

There have been no changes in the risk management department since year end or in any risk management policies.

 

5 REVENUE AND SEGMENT INFORMATION

 

Revenue represents income from software licensing and the provision of hosting, support and maintenance, software customisation and implementation services during the period and is analysed as follows:

 

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Software licensing

1,179,781

1,946,815

Hosting services

2,552,729

2,045,186

Support and maintenance

1,218,695

819,356

Software customisation and implementation

1,571,439

1,089,737

────────

────────

6,522,644

5,901,094

════════

════════

 

The chief operating decision-maker ("CODM") has been identified as the executive directors of the Company. Management has determined the operating segments based on the reports reviewed by the CODM that are used to assess performance and allocate resources. The CODM considers the business from the geographic perspective, including North America, Europe, Middle East and Africa ("EMEA"), Asia Pacific and Rest of the World, which are also the Group's reportable operating segments.

 

The Group's revenue is mainly derived from customers located in North America, EMEA, Asia Pacific and Rest of the World, while the Group's facilities and other assets are located predominantly in North America, EMEA, Asia Pacific and Rest of the World. 

 

Segment performance is evaluated based on segment results, which is a measure of adjusted loss before income tax. The adjusted loss before income tax is measured consistently with the Group's loss before income tax, except that amortisation of intangible assets - customer base, unallocated corporate expenses, finance income, finance costs and impairment loss on available-for-sale financial assets are not allocated to individual segment. Segment assets consist primarily of property, plant and equipment, intangible assets, accounts and other receivables, prepayments and deposits. Cash and bank balances for corporate use and available-for-sale financial assets are excluded from segment assets.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

5 REVENUE AND SEGMENT INFORMATION (CONTINUED)

 

Segmental information for the six months ended 30 June 2013:

 

North

America

EMEA

Asia

Pacific

Rest of

the World

Total

US$

US$

US$

US$

US$

Revenue from external customers

2,901,404

2,588,913

662,395

369,932

6,522,644

═════════

═════════

═════════

═════════

═════════

Segment results

(1,415,972)

(440,497)

(828,691)

(192,288)

(2,877,448)

Amortisation of intangible assets - customer base

(126,196)

(54,667)

-

-

(180,863)

Unallocated corporate expenses

(146,218)

Finance income

21,741

Finance costs

(817)

────────

Loss before income tax

(3,183,605)

Income tax expense

-

────────

Loss for the year

(3,183,605)

════════

Segment assets

6,282,358

1,584,541

1,129,537

154,979

9,151,415

Unallocated assets

8,858,213

───────

18,009,628

═══════

Additions to non-current assets

13,185

9,878

23,459

-

46,522

════════

════════

════════

════════

════════

Depreciation and amortisation

154,668

60,184

47,078

-

261,930

════════

════════

════════

════════

════════

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

5 REVENUE AND SEGMENT INFORMATION (CONTINUED)

 

Segmental information for the six months ended 30 June 2012:

 

North

America

EMEA

Asia

Pacific

Rest of

the World

Total

US$

US$

US$

US$

US$

Revenue from external customers

2,231,887

2,723,436

729,128

216,643

5,901,094

═════════

═════════

═════════

═════════

═════════

Segment results

(724,658)

611,426

(65,700)

96,182

(82,750)

Amortisation of intangible assets - customer base

(83,823)

(84,517)

-

-

(168,340)

Unallocated corporate expenses

(144,278)

Finance income

47,874

Finance costs

(430)

Impairment loss of available-for-sales financial assets

(156,296)

────────

Loss before income tax

(504,220)

Income tax expense

-

────────

Loss for the year

(504,220)

════════

Segment assets

2,090,281

2,474,410

599,557

199,570

5,363,818

Unallocated assets

6,984,792

───────

12,348,610

═══════

Additions to non-current assets

15,118

1,718

94,247

-

111,083

════════

════════

════════

════════

════════

Depreciation and amortisation

110,462

87,732

49,561

-

247,755

════════

════════

════════

════════

════════

 

To be consistent with internal reporting, Asia Pacific is presented as a new reportable segment and certain income and expenses are reallocated since second half for the year of 2012. The relevant information for the six months ended 30 June 2012 has also been presented to conform to the current year's allocation basis.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

6 OPERATING LOSS

 

Operating loss is stated after charging the following:

 

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Agency fee

78,293

332,573

Auditor's remuneration

68,595

65,307

Amortisation of intangible assets

190,296

185,019

Provision for impairment of trade receivables

125,000

-

Depreciation on property, plant and equipment

71,634

62,736

Employment benefit expenses

6,060,757

3,905,063

Legal and professional expenses

556,691

230,163

Marketing and promotion expenses

1,052,241

673,571

Operating lease rentals in respect of leased premises

209,973

169,693

Other operating lease rentals

228,904

99,133

Outsourcing fee

65,905

42,669

Provision of impairment of available-for-sale financial assets (note)

-

155,295

Resell software rights

6,004

9,006

Travel and entertainment expenses

353,196

194,645

Other expenses

418,055

201,454

────────

────────

Total cost of sales and selling and operating expenses

9,485,544

6,326,327

═════════

═════════

Representing

Cost of sales

543,958

642,617

Selling expenses

5,426,776

3,087,998

Operating expenses

3,514,810

2,595,712

────────

────────

9,485,544

6,326,327

═════════

═════════

Note: The provision of impairment of available-for-sale financial assets are recognised in operating expenses.

 

 

7 FINANCE INCOME, NET

 

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Finance income:

- Interest income on bank deposits

21,741

47,874

--------------

--------------

Finance costs:

- Interest element of finance lease

(817)

(430)

--------------

--------------

20,924

47,444

═══════

═══════

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

8 LOSS PER SHARE

 

The calculation of the basic and diluted loss per share is based on the following data:

 

Unaudited

Six months ended 30 June

2013

2012

Loss attributable to equity holders of the Company (US$)

(3,183,605)

(504,220)

Weighted average number of ordinary shares in issue

29,710,323

25,052,224

Adjustment for share options

1,037,356

599,198

─────────

─────────

Weighted average number of ordinary shares for diluted earnings per shares

30,747,679

25,651,422

═════════

═════════

Basic loss per share (US$ cents per share)

(10.7)

(2.0)

═════════

═════════

Diluted loss per share (US$ cents per share)

(10.7)

(2.0)

═════════

═════════

 

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares granted under from the Company's share options scheme.

 

The adjustment for the dilutive potential ordinary shares for share option is the number of shares that could have been acquired at fair value (determined as the average periodic market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share options. The number of shares calculated as below is compared with the number of shares that would have been issued assuming the exercise in full of the share options.

 

Diluted loss per share equals basic loss per share as the exercise of the outstanding share options would be anti-dilutive for the six months ended 30 June 2013 and 2012.

 

9 PROPERTY, PLANT AND EQUIPMENT

 

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Net book value at 1 January

238,445

221,552

Additions

39,753

98,947

Acquisition of a business (Note 14)

2,000

-

Disposals

(169)

(619)

Depreciation for the period

(71,634)

(62,736)

Exchange differences

(2,117)

(1,119)

─────────

─────────

Net book value at 30 June

206,278

256,025

═════════

═════════

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

10 INTANGIBLE ASSETS

 

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Net book value at 1 January

566,592

911,641

Additions

6,769

12,136

Acquisition of a business (Note 14)

2,283,532

-

Amortisation for the period

(190,296)

(185,019)

Exchange differences

(4,364)

2,872

─────────

─────────

Net book value at 30 June

2,662,233

741,630

═════════

═════════

 

11 Goodwill

Unaudited

Six months ended 30 June

2013

2012

US$

US$

Net book value at 1 January

-

-

Acquisition of a business (Note 14)

1,147,553

-

─────────

──────

Net book value at 30 June

1,147,553

-

═════════

══════

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

12 SHARE CAPITAL

 

Unaudited

Six months ended 30 June

2013

2012

No. of

No. of

shares

US$

shares

US$

Authorised:

Ordinary shares at US$0.001 each

100,000,000

100,000

100,000,000

100,000

══════════

═══════

══════════

═══════

Issued and fully paid:

Ordinary shares

37,867,326

37,868

25,197,326

25,197

══════════

═══════

══════════

═══════

Movements in ordinary shares

At 1 January

25,334,826

25,335

24,869,076

24,869

Issue of shares to non-executive directors (note a)

50,000

50

26,250

26

Issue of shares to an executive director (note b)

-

-

75,000

75

Issue of shares upon exercise of share options (note c)

232,500

233

227,000

227

Issue of shares for business acquisition (note d)

1,500,000

1,500

-

-

Issue of shares from placement (note e)

10,750,000

10,750

──────────

───────

──────────

───────

At 30 June

37,867,326

37,868

25,197,326

25,197

══════════

═══════

══════════

═══════

 

Notes:

 

(a) Pursuant to the terms and conditions of the letter of appointment with the non-executive directors of the Company, an aggregate of 50,000 and 26,250 ordinary shares of the Company were allotted to them as part of their remuneration package during the periods ended 30 June 2013 and 30 June 2012 respectively. The fair values of issued shares amounting to US$44,595 and US$8,775 have been recognised in the condensed consolidated income statement.

 

(b) During the period ended 30 June 2012, 75,000 ordinary shares of the Company were allotted to an executive director as part of his incentive rewards. The fair value of issued shares amounting to US$25,071 has been recognised in the condensed consolidated income statement.

 

(c) During the periods ended 30 June 2013 and 30 June 2012, an aggregate of 232,500 and 227,000 share options were exercised with proceeds of US$63,166 and US$61,484, respectively. The weighted average market value per share at the date of exercise for these share options exercised was 47.5 pence.

 

(d) On 1 March 2013, the Company issued 1,500,000 new ordinary shares to the shareholders of eHealthcareIT LLC as part of purchase consideration of the Healthcare business. The ordinary shares issued have the same rights as existing ordinary shares in issue. The fair value of these shares amounted to US$989,973.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

12 SHARE CAPITAL (CONTINUTED)

 

(e) On 8 May 2013, the Company and the placing agent ("Panmure Gordon") entered into a Placing Agreement pursuant to which the Company appointed Panmure Gordon, as an agent to procure independent third parties to purchase 10,750,000 new ordinary shares at the placing price of GBP38 pence per share. The transaction was completed on 15 May 2013. Accordingly, 10,750,000 ordinary shares of US$0.001 each were issued at a premium of US$0.589 each. The proceeds from issue of these new ordinary shares of US$6,331,750, net of the direct transaction cost of US$261,724 was credited to the share capital and share premium account. These new ordinary shares rank pari passu in all respects with the existing ordinary shares.

 

13 EQUITY SETTLED SHARE-BASED PAYMENTS

 

Pursuant to the share option scheme (the "Plan") approved and adopted on 18 September 2000, the Board of Directors of the Company may offer eligibleemployees, directors and sales agentsrights to subscribe for shares of the Company. The Plan shall be valid and effective for a period of ten years. Pursuant to an ordinary resolution passed at the annual general meeting of the Company on 10 June 2010, the Plan expired on 17 September 2010 is renewed for a further period of ten years, and is to expire on 16 September 2020 (the "Renewed Plan"). The maximum aggregate number of ordinary shares of US$0.001 each which may be issued pursuant to the Renewed Plan is 6,000,000 ordinary shares. Options are granted at a price equal to the average market price of the Company's shares on the date of grant. The vesting period is ranged from 1 year to 5 years from the date of grant. If the options remain unexercised 10 years after the date of grant, the options will expire. Optionsare forfeited if the relevant option holder leaves the Group before the options vest.

 

The following table discloses the movements of the Company's share options:

 

Unaudited ___________________

2013

  2012

Number of

share

options

Weighted

average

exercise

price

Number of

share

options

Weighted

average

exercise

price

US$

US$

As at 1 January

2,335,500

0.319

2,364,500

0.302

Granted

1,000,000

0.704

1,050,000

0.333

Forfeited

(65,000)

0.326

(40,000)

0.300

Exercised

(232,500)

0.281

(227,000)

0.267

────────

────────

As at 30 June

3,038,000

0.433

3,147,500

0.315

════════

════════

Exercisable as at 30 June

745,500

 0.292

667,500

0.315

════════

════════

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

13 EQUITY SETTLED SHARE-BASED PAYMENTS (CONTINUED)

 

Share options outstanding during the periods ended 30 June 2013 and 30 June 2012 are as follows:

 

Exercise period lapse

Exercise price

per share

30 June 2013

Number of

shares under

option

30 June 2012

Number of

shares under

option

11/05/2013

US$0.165

-

50,000

19/04/2015

US$0.165

50,000

50,000

30/12/2015

US$0.300

40,000

100,000

24/05/2016

US$0.300

65,000

90,000

11/06/2016

US$0.300

5,000

5,000

28/12/2016

US$0.300

148,000

222,500

12/02/2020

GBP0.18

80,000

330,000

06/12/2020

GBP0.215

250,000

250,000

24/01/2021

GBP0.1925

300,000

800,000

31/08/2021

GBP0.2325

200,000

200,000

02/01/2022

GBP0.215

900,000

1,050,000

01/01/2023

GBP0.51

250,000

-

05/03/2023

GBP0.44

250,000

-

30/04/2023

GBP0.42

250,000

-

05/05/2023

GBP0.425

250,000

-

────────

────────

3,038,000

3,147,500

════════

════════

 

During the period ended 30 June 2013, the Company granted 1,000,000 share options to employees with an exercise price ranging from GBP 0.42 per share to GBP 0.51 per share. The fair value of the share options granted was approximately GBP237,000.

 

The fair values of share options granted during the period ended 30 June 2013 were calculated using the Binomial model. The inputs into the model were as follows:

 

Batch

i

ii

iii

iv

Date of grant

2 January 2013

6 March 2013

1 May 2013

6 May 2013

Closing price at date of grant (GBP)

0.510

0.440

0.420

0.425

Exercise price (GBP)

0.510

0.440

0.420

0.425

Expected volatility

60.54%

60.13%

59.39%

59.40%

Expected multiple

2

2

2

2

Risk-free interest rate

1.97%

1.94%

1.64%

1.70%

Expected annual dividend yield

0.98%

1.13%

1.18%

1.17%

Fair value per share option (GBP)

0.276

0.228

0.220

0.224

 

Expected volatility is based on the Company's annualised historical stock price volatility as at the date of grant.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

13 EQUITY SETTLED SHARE-BASED PAYMENTS (CONTINUED)

 

The Binominal model has been used to estimate the fair value of the options. The variables and assumptions used in computing the fair value of the share options are based on the independent professional valuer's best estimate. The value of an option varies with different variables of certain subjective assumptions.

 

The Company recognised total expenses of US$138,739 and US$87,234 relating to equity settled share-based payments in the periods ended 30 June 2013 and 30 June 2012 respectively.

14 BUSINESS COMBINATION

 

As part of our strategy to become a premier global provider of talent management solutions for highly-regulated industries, on 1 March 2013, the Group entered into a sale and purchase agreement with an independent third party to acquire the whole business of eHealthcareIT LLC ("eHealthcareIT") at a consideration consisting (i) US$2,000,000 in cash; (ii) 1,500,000 ordinary shares of the Company; and (iii) a contingent consideration calculated based on contracted sales of eHealthcareIT LLC for the ten months ending December 2013, subject to a ceiling of US$500,000. The acquired business is engaged in providing e-learning and compliance solutions to the U.S. healthcare market. The acquisition was completed on 1 March 2013 and consideration of US$1,250,000 in cash was paid and 1,500,000 ordinary shares were issued on 1 March 2013. On acquisition the eHealthcareIT business immediately became NetDimensions Healthcare, our new dedicated division providing talent, learning and compliance management solutions specifically to the healthcare market internationally.

 

 

In accordance with IFRS 3 (Revised), "Business Combination", the Group is required to recognise the identifiable assets, liabilities and contingent liabilities that satisfy the recognition criteria at their fair value at the acquisition date. Accordingly, the Group has undertaken a purchase price allocation allocating the purchase consideration to the identifiable assets and liabilities acquired at the acquisition date. Significant accounting estimates have been involved when performing the allocation.

 

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

14 BUSINESS COMBINATION (CONTINUED)

 

The following table summarises the consideration payable for the acquisition and the provisional amounts of the identifiable assets acquired and liabilities assumed at the acquisition date, as well as the goodwill resulted.

 

US$

Consideration:

- Cash consideration

2,000,000

- Equity instruments (1,500,000 ordinary shares)

989,973

- Contingent consideration

500,000

────────

Total consideration

3,489,973

════════

Recognised amounts of identifiable assets acquired and liabilities assumed, at fair value:

Provisional fair value

- Intangible asset - customer base

2,283,532

- Property, plant and equipment

2,000

- Trade and other receivables

210,790

- Trade and other payables

(43,902)

- Deferred revenue

(110,000)

────────

Total identifiable net assets

2,342,420

════════

Goodwill

1,147,553

════════

 

The potential amount for all future payments that the Group should be required to make for aforesaid contingent consideration is between US$0 and US$500,000. The fair value of the contingent consideration of US$500,000 was estimated based on forecasted performance of aforesaid business.

 

The fair value of trade and other receivables is US$210,790, which represented the gross contractual amount of trade receivables of US$176,290 of which it is expected no uncollectable.

 

Goodwill arising from acquisition of US$1,147,553 is attributable to the specialisation in the provision on e-learning and compliance solutions to the US healthcare market and its profitability, which cannot be separately recognized as intangible assets.

 

Acquisition-related costs of US$223,992 have been charged to operating expenses in the condensed consolidated income statement for the period ended 30 June 2013.

 

The initial assignment of fair values to identifiable net assets acquired, including intangible assets has been performed on a provisional basis in respect of the aforesaid business combinations given the timing of closure of these transactions. Any amendments to these fair values within the twelve month timeframe from the date of acquisition will be dealt with in the 2013 Annual Report.

 

Revenue included in the condensed consolidated income statement since acquisition date contributed by eHealthcareIT was US$226,000. This acquired business contributed loss of US$234,000 for the period ended 30 June 2013 from acquisition date.

 

Had the eHealthcareIT been consolidated from 1 January 2013, the condensed consolidated income statement would show unaudited revenue of US$6,658,496 and unaudited loss of US$3,198,692.

NETDIMENSIONS (HOLDINGS) LIMITED

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

15 NOTES TO THE CONDENSED CONSOLIDATED STATEMENT OF CASHFLOWS

 

(a) Reconciliation of loss before income tax to net cash (used in)/generated from operations:

 

30 June 2013

 30 June 2012

US$

US$

Loss before income tax

(3,183,605)

(504,220)

Adjustments for:

Amortisation of intangible assets

190,296

185,019

Provision for impairment of trade receivables

125,000

-

Depreciation of property, plant and equipment

71,634

62,736

Equity settled share-based payments

138,739

86,915

Exchange loss/(gain)

103,636

(13,734)

Finance income

(21,741)

(47,874)

Finance costs

817

430

Loss on disposal of property, plant and equipment

169

170

Provision of impairment of available-for-sale financial assets

-

155,295

────────

────────

Changes in working capital

(2,575,055)

(75,263)

- Accounts and other receivables, prepayments and deposits

2,653,208

1,672,398

- Accounts and other payables

(854,272)

(591,611)

- Deferred revenue

(701,826)

(98,511)

────────

────────

Net cash (used in)/generated from operations

(1,477,945)

907,013

════════

════════

 

(b) In the condensed consolidated statement of cash flows, proceeds from disposal of property, plant and equipment comprise:

 

30 June 2013

 30 June 2012

US$

US$

Net book amount (Note 9)

169

619

Loss on disposal of property, plant and equipment

(169)

(170)

────────

────────

Proceeds from disposal of property, plant and equipment

-

449

════════

════════

 

(c) Non-cash transaction

 

During the period ended 30 June 2012, property, plant and equipment of US$ 8,384 was acquired through finance lease.

 

 

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

Related Shares:

NETD.L
FTSE 100 Latest
Value7,642.42
Change-268.11