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

27th Feb 2015 07:00

RNS Number : 0385G
MySale Group PLC
27 February 2015
 

MySale Group plc ("MySale" or the "Company" or the "Group") today issues its Interim Results for the six months ended 31 December 2014.

 

H1 Financial Highlights:

• Revenue increased 8% to A$123.3 million (2013: A$114.6m)

• Revenue increases by segment; S-E Asia +30%; ANZ +3% , launch of UK operation

• Gross Profit of A$28.3 m (2013 : A$32.0m)

• Gross Profit margin of 23.0% (2013: 27.9%)

• Intake product gross margin increased to 40% (2013:39%)

• Underlying EBITDA* loss of A$11.4m (2013 : Underlying EBITDA profit of A$5.0 m)

• Period end cash balances of A$59.4m (2013 : A$18.9m)

 

H1 Operational Highlights:

• 862,000 active members an increase of 14% YOY (Asia + 47% YOY; ANZ + 7% YOY )

• Average product revenue per active member was A$129 (2013 : A$133)

• Mobile channel now represents 55% of orders (2013 : 48%)

• Successful launch of new websites in United Kingdom and Hong Kong

• Launch of Cocosa premium branded website in ANZ and United Kingdom

• Sports Direct partnership development complete, ready for H2 launch

• Action taken to reduce fixed costs base

• US and South Korea websites closed as part of re-focus on key markets

 

* Note 1: Underlying EBITDA: see note 5. In the notes to the financial statements

 

Outlook

During the second half, management will continue to deliver against its strategy, focusing on improved marketing and promotional investment efficiency, further optimising the cost base and converting new members acquired into active customers. The fundamentals of the Group's flash sale business model remain robust - low inventory, negative working capital and acquisition of new members through proven digital channels. The business is well capitalised and has A$59.4m of cash.

The actions taken in December have already had a positive impact on the gross profit margin as well as reducing expenses. As a result, management expect the Company to generate at least breakeven EBITDA in the second half of the year.

 

Carl Jackson, Chief Executive, commented:

 

"During the first half we focussed on the growth of the business and member acquisition. As we now have a membership base of more than 15 million we were able to take action to reduce marketing and promotional costs and capitalise on our international product mix and larger membership. The underlying business is strong and the actions taken in December position the group to benefit from anticipated margin growth in the second half. Our cash position is strong and we are excited by the great long term opportunities in our core ANZ region, South-East Asia and the UK."

 

Strategy

The fundamentals of our business are strong. We have a clear focus of delivering our members access to international brands and incredible value whilst providing inventory management solutions to our brand partners.

 

The Group benefits from the strength of the long established ANZ segment, which continues to grow, and the opportunity to achieve significant long term growth in S-E Asia, both of which are supplemented by the growing scale of the UK operations.

We have six strategic targets for growth that underpin our business fundamentals and these are:

· continuing to grow the active membership base;

· implement initiatives to increase member activation, repeat purchase, average basket and retaining members;

· broaden and deepen supplier base and online flash sales events;

· continue to invest in the mobile platform;

· expand into new geographies; and

· pursue acquisitions and joint venture partner opportunities.

 

The Board will take a balanced approach to costs and in line with previous years of significant growth, the Group aims to invest in marketing, personnel and resources in a measured way, ahead of the curve, in order to sustain growth and ensure operational resilience. The business model has relatively light fixed capital requirements, low inventory requirements, due to the majority of trade being on a consignment basis, and a negative working capital cycle.

During the first half we have invested heavily in new member acquisition, marketing, promotions and also international expansion, including the opening of new websites in the UK and Hong Kong. Having driven the business very hard in H1 we now have over 15 million members and are concentrating our efforts on operational execution and efficiencies, remaining focussed on our core ANZ segment and exploiting further opportunity in the S-E Asia and other markets. We now have an e-commerce platform that is stronger, simpler and better for both customer and stakeholders.

We have made excellent progress in developing new channels of distribution with international and domestic partners. Our partnership with Sports Direct Group has been finalised with inventory now in our distribution centres allowing us to target the lucrative ANZ sportswear market. We will continue to pursue opportunities to provide new channels of distribution in new markets.

The websites have a strong branded merchandise mix which has reduced the reliance on shipping and promotional campaigns. We have cut the cost base and re-focused our marketing investment to the proven digital acquisition channels. MySale has executed its mobile strategy as planned and has continued strong adoption in mobile shopping with approximately 55% of orders now coming from mobile devices in the period under review (2013: 48%). The integration of Cocosa as the Groups premium branded vertical is now complete with the website now launched in the UK, Australia and New Zealand.

Following the challenges of the first half we are now back on track, we have great branded product at great prices and are very confident that the business is well placed to execute its H2 operational plan.

We will continue to invest in the business. Our strong balance sheet and negative working capital business model means that we can take advantage of the buying opportunities that arise from the glut of excess global inventory. Such buying opportunities will result in a higher sales mix from our owned inventory which will underpin the improvement in gross margins, as well as achieving improved delivery times to our customers.

We remain focussed on our core ANZ region, however we believe long term shareholder value will be delivered by the Group's continued development of the huge S-E Asian opportunity. Having launched our first website in South East Asia in 2010 we now operate in five Asian countries and have built the platform with which to exploit the region's potential. We understand the consumer and the key business drivers, which means that, underpinned by the investment we have made in the international supply chain, warehouse and logistics, we are now in a unique position to become a dominant off-price retailer in the region. This provides a significant long term opportunity as the flash sale market has limited competitors of scale.

 

Enquiries:

MySale Group plc

Jamie Jackson, Executive Director and Vice-Chairman

Carl Jackson, Chief Executive

+61 (0) 414 817 843

+ 44 (0) 7895 161 153

Graeme Burns, Corporate Development

+44 (0) 777 585 4516

 

 

 

Nominated Adviser and Joint Broker

Macquarie Capital (Europe) Limited

+44(0)20 3037 2000

Ken Fleming

Nicholas Harland

 

Financial Public Relations

Maitland

+44 (0)20 7379 5151

Neil Bennett

Dan Yea

Notes to editors:

MySale is a leading online retailer with established flash sales sites in Australia, New Zealand, South-East Asia, and the United Kingdom providing a complete B2B solution for brands to dispose of excess inventory. The Company was founded in 2007 by Jamie Jackson and now has over 15 million members and operates websites in 8 countries, employing more than 500 people. The MySale websites (which operate under the 'OzSale', 'NZSale', 'SingSale', 'MySale', 'Cocosa' and 'buyinvite' brands) are available in Australia, New Zealand, the United Kingdom, Singapore, Malaysia, the Philippines, Thailand and Hong Kong. The Group sources product from over 3000 brands and suppliers and hosts flash sales that run for three days in each core market across ladies wear, menswear, children's wear, health, beauty and home wares. Only MySale members can access sales. Membership is free. The MySale online sites are supported by an international network of supply chain infrastructure that enables the Group to source products from around the world.

 

 

Business Review

 

MySale Group Plc (the Group) had 862,000 active members during the six months to 31 December 2014. During this period, the Group recorded Revenue of A$ 123.3 m, an increase of 8% on the previous period and the seventh consecutive year of Revenue growth. The increase in Revenue was principally driven by the increasing number of active members who, on average, spent A$129 on products.

 

Gross Profit was $28.3m, a decrease on 2013. Gross Profit margin in the period was 23.0% compared to 27.9% in 2013. The factors influencing Gross Profit are described later in this review.

 

 

6m to 31 December 2014

 

6m to 31 December 2013

A$ m

Group

ANZ

S-E Asia

ROW

 

Group

ANZ

S-E Asia

ROW

Revenue

123.3

106.8

14.3

2.2

 

114.6

103.5

11.1

-

Revenue growth%

8%

3%

29%

 

 

 

 

 

 

Gross Profit

28.3

26.6

1.3

0.4

 

32.0

29.7

2.3

-

Gross Profit %

23.0%

24.9%

9.3%

19.6%

 

27.9%

28.7%

20.8%

 

 

The Australia and New Zealand (ANZ) region represents the majority of the Group's Revenue and Gross Profit although its proportion of the Group total is reducing as South-East Asia (S-E Asia) grows and the fledgling UK operation gains traction. Revenue grew by 3% in the region, less than anticipated due to the effect of a combination of postage discounts, which resulted in a reduction in the average customer spend, a slight tightening in ANZ macroeconomic conditions and some sub-optimal merchandising.

 

Within the S-E Asia segment are the websites operations serving Hong Kong, Malaysia, Singapore and the Philippines where the Group is well established. This segment saw a 29% increase in revenue. Again this segment experienced some drag on revenue growth due to the postage discount promotion and merchandising.

 

Rest of the World represents revenues generated in the United Kingdom and the USA, both of which began trading in summer 2014. The UK generated circa A$1.8 m of the A$2.2m Revenue reported in this period. The US and South Korean websites were subsequently closed following a review of performance at the end of the period, as the Company decided to focus on its core and most attractive markets.

 

Gross Profit was lower than the prior period in both ANZ and S-E Asia principally as result of heavily discounted postage being used as a promotional lever. Beneath this headline, however, intake (product) margins of c. 40% were slightly ahead of the prior period but the negative margin arising from postage promotions reduced net Gross Profit to levels below the prior period.

 

The Gross Profit margin in the United Kingdom was 20% in line with the anticipated levels expected for such a territory in its first year of operation.

 

In addition there were aspects of the mix of brands and brand merchandising for sale which were not fully optimised. A short period of suboptimal merchandising during the half, principally excess weighting of un-branded versus branded products in the sales mix, led to a reduction in the repeat and first time buyer growth rates for part of the six months under review. Merchandising was sharpened, including better brand prominence, and these two member groups returned to growth during the second quarter.

 

 

Closure of Certain Operations

 

During 2014 the Group developed the technological and logistical infrastructure to commence the operation of four new member websites in Hong Kong, South Korea, the United Kingdom and the USA, each of which launched in summer 2014.

 

Following a review of first half performance, the Company decided to focus on its key markets of Australia and New Zealand ("ANZ"), its high growth S-E Asian operations, and the UK, where it has enjoyed strong member activation and revenue growth since launch.

 

In the US, active member acquisition costs were higher than expected as conversion rates were lower. As a result, the Company has closed its US website for the time being. The group will retain buying and warehouse capabilities in the US, which fulfil US sourced product globally. The Company also decided to withdraw from the South Korean market for similar reasons and therefore its South Korean website was also closed until further notice. These two closures result in a significant reduction in the Company's cost base, whilst enabling it to focus on its most attractive growth markets. The financial results of these two operations are excluded from Underlying EBITDA.

 

H1 Promotions, Marketing and overheads

 

During the six month period, the Group experienced a number of issues which had a one off negative effect on profitability. Immediate action was undertaken at the end of the first half to ensure that the impact of these issues would be curtailed.

 

As noted above, the Group ran a number of promotional campaigns offering discounted postage charges for members, which had a negative effect on the overall gross profit % being earned as postage income reduced. In addition, the mix of products was weighted more to internationally sourced items, with associated additional delivery costs, and the overall average product spend per active customer was slightly lower. As a result both sales and gross margin were below expectation and this had a negative effect on profitability.

 

The Group also implemented a significant above the line (ATL) marketing campaign, at a cost of c. A$3.2m. The results of this marketing activity were disappointing and did not deliver the customer response planned. This activity has been curtailed and the Company has refocused the marketing budget for the second half of the year on the digital activity which has served it reliably in the last few years. In addition, further planned marketing spend of some A$2.7m was brought forward to stimulate revenue growth, which increased the loss for the first half.

 

Following a review towards the end of the period, the Company implemented swift action to correct the issues identified above. These issues related to operational decisions and execution, rather than structural or market issues, so the Board expects profitability to be restored in the second half.

 

At the same time as curtailing the postage promotion and the above the line marketing spend the Board took action to reduce the fixed cost base of the Group, principally by way of headcount reduction. As the Group has grown significantly over a number of years it planned to invest in personnel and resources ahead of the curve to ensure operational resilience. As growth was lower than anticipated during the period under review the Group was able to respond and realign the resources and cost base to reflect current growth rates.

 

The Company has refocused its marketing efforts for the acquisition of new members almost entirely to digital channels. In the first half, as noted above, the Company introduced an above the line campaign in ANZ which did not increase acquisition or activation rates sufficiently to warrant further such marketing investment. In total, the Group invested, circa 11% of sales on marketing spend, a significant increase on prior periods when 6 - 8% has been invested. The Group plans to return to these previous levels of marketing investment in future periods. All digital marketing is carefully planned and delivered to obtain the optimum balance between lower CPA's and the acquisition of quality members with the correct attributes to become active, regularly spending, members.

 

 

Balance Sheet and Cashflow

 

The Group is well capitalised and funded with A$80.2 m (2013: -A$33.4m) of shareholders funds and $59.4m (2013: A$18.9m) of cash at the period end date.

 

Capital expenditure in the period of A$2.2m (2013: A$1.4m) was spent on the technology platforms of the business together with capital equipment for use in the distribution centres and buying offices. The Group's infrastructure is modern and has significant capacity for future growth.

 

Inventories were A$14 m at the period end of which approximately A$8.4m is the Group's own-buy inventory and the balance is inventory passing through the distribution centres to fulfil consignment sales.

 

A tax loss asset of A$10.7m is recognised and carried on the balance sheet and there is a further A$11m, at average corporate tax rates, as yet unrecognised and it is anticipated that both should be available to relieve future period's profits.

 

The Group's consignment model has a negative working capital requirement and the increased volumes and revenue during the period resulted in a working capital movement in the Group's favour.

 

The movement in Operating Liabilities shown on the Statement of Cashflows refers to the Company's Long Term Incentive scheme.

 

Solid Core

Despite challenges to profitability during the first half the core activity of the Group's flash sale business model remains sound.

 

The Group continues to attract members in increasing numbers and the cohorts of members acquired are exhibiting long term spending behaviour consistent with prior experience. Within their respective segments, the latest cohorts show trends and phasing of activation and propensity to spend over time that is aligned with our experience over the last few years.

 

The business model remains materially biased to consignment rather than own buy inventory resulting in low inventory risk and positive working capital. However, when opportunities present themselves the Group may take advantage of global surplus inventory, utilising cash on the balance sheet and buying off-price inventory, which will result in a shift in the sales mix between own-buy and consignment as well as underpinning gross margins.

 

The Group maintains its existing relationships with key brands and added many new relationships, including Jaeger, Kookai and Morgan during the period. The Group's intake (product) margins are relatively stable, showing slight improvement to 40% in this half year, and should improve in the long term as relationships with brand partners become more established and a higher proportion of product is sourced from the UK and USA. Within the core ANZ and S-E Asia segments the Group's level of product returns remains consistent and, at around 7-8%, is low compared to the wider industry. During the period under review the group also launched Cocosa websites in ANZ and the UK. Cocosa is a premium flash sale brand which the Group acquired in the previous financial year. Once established in ANZ the plan is to launch this brand into S-E Asia.

 

The stability in the core operating model gives the Group the confidence to continue with its proven marketing strategy where there is consistency with previous performance in the initial acquisition costs (CPA) of each new member. Average CPA for digital marketing during the period was around A$4.50 with long term trend in CPA showing modest increases.

 

The Group has made significant investment over the past years to design and develop IT systems that provide responsiveness, reliability and international scalability. The Group is committed to improving its data and mobile capabilities and will continue its investment in both these areas.

 

We have executed our mobile strategy as planned on IOS, Android and Windows across all our websites and have continued strong adoption in mobile shopping with approximately 55% of orders coming from mobile devices in the period under review.

 

The Board continues to see significant growth opportunities in each of the Company's core markets:

· While ANZ is long established it continues to provide attractive growth prospects due to lower levels of internet penetration at c 7% versus UK and USA c 11% together with relative lack of off-price retailers.

· The S-E Asian segment is anticipated to be an increasingly significant part of the business in the medium to long term. Demand for branded products is expected to grow and consumers' disposable incomes rise while they also become more familiar with and trust online retailing. In addition, the prevalence of smart-phones continues to grow and delivery solutions improve, thereby fuelling the demand and improving the service available to members.

· Whilst currently a small part of the business, the United Kingdom operations are present in a large and well developed online marketplace where engaged and active consumers can be acquired successfully.

 

Sourcing and Logistics

 

A core strength of the business is the ability to source product in Europe, the UK and the USA for sale in the ANZ and S-E Asian markets. Underpinning this unique sourcing model is our warehouse infrastructure and logistics capabilities, which provides our brand partners with a complete turn-key solution for their excess inventory. UK and European fashion brands are now becoming more familiar with the uniqueness of our business model. Whilst their product may be end of season in the UK or Europe, because of the Northern and Southern hemisphere counter seasons, it is new season product in the ANZ and Asia regions and in the long term this will allow pricing to support our intake margins.

 

In the last few years, the Company has invested significantly in developing the buying and logistics infrastructure required to operate the business as one of the few truly international flash sale websites. During the period under review, the Group's products were principally sourced from ANZ 43% and ROW 57%. This compares to 100% sourced from ANZ only three years ago and it is anticipated that the current mix will remain broadly similar in the future. Within the ROW the UK operation will continue to grow as it develops increasingly deeper relationships with UK brand partners.

 

Where valuable opportunities present themselves, we will be increasing the mix of own-buy "off-price" inventory primarily sourced from Europe and the UK. The lower value product will be warehoused in the ANZ region taking advantage of reduced duty rates and mitigating low value orders being shipped internationally.

 

The Group has implemented a continual process improvement system for its logistics operations and as a result has seen global average dispatch days reduce by c. eight days to 11 days and improved supplier delivery lead times. During the period the Group dispatched approximately 5.3 million units to members.

 

Brand Partners

 

During the period the Group ran sales campaigns with over 2,000 brands and currently has more than 3,000 total client brand relationships. Brands within the Top 50 most consistent performers, a segment which contributed approximately 7% of revenue, includes brand partners such as Calvin Klein, Guess and Pandora.

 

The client brands that the Group works with are attracted by our counter cyclical offering our ability to deliver turn-key solutions and flexible business inventory management. With the UK experiencing some unseasonal warm weather in late 2014 there are some high levels of Autumn / Winter inventory available and the Group will make use of its substantial cash resources to be an active buyer of inventory where prices are attractive. The Group has a number of close relationships with prominent UK based brands, including Arcadia and Sports Direct, which the Board is focused on turning into increased revenue. The Group's partnership with Sports Direct has been in development during H1 and shall be launched to ANZ members in the second half of the current financial year.

 

Strategy

The fundamentals of our business are strong. We have a clear focus of delivering our members access to international brands and incredible value whilst providing inventory management solutions to our brand partners.

The Group benefits from the strength of the long established ANZ segment, which continues to grow, and the opportunity to achieve significant long term growth in S-E Asia, both of which are supplemented by the growing scale of the UK operations.

We have six strategic targets for growth that underpin our business fundamentals and these are:

· continuing to grow the active membership base;

· implement initiatives to increase member activation, repeat purchase, average basket and retaining members;

· broaden and deepen supplier base and online flash sales events;

· continue to invest in the mobile platform;

· expand into new geographies; and

· pursue acquisitions and joint venture partner opportunities.

The Board will take a balanced approach to costs and in line with previous years of significant growth, the Group aims to invest in marketing, personnel and resources in a measured way, ahead of the curve, in order to sustain growth and ensure operational resilience. The business model has relatively light fixed capital requirements, low inventory requirements, due to the majority of trade being on a consignment basis, and a negative working capital cycle.

 

During the first half we have invested heavily in new member acquisition, marketing, promotions and also international expansion, including the opening of new websites in the UK and Hong Kong. Having driven the business very hard in H1 we now have over 15 million members and are concentrating our efforts on operational execution and efficiencies, remaining focussed on our core ANZ segment and exploiting further opportunity in the S-E Asia and other markets. We now have an e-commerce platform that is stronger, simpler and better for both customer and stakeholders.

 

We have made excellent progress in developing new channels of distribution with international and domestic partners. Our partnership with Sports Direct Group has been finalised with inventory now in our distribution centres allowing us to target the lucrative ANZ sportswear market. We will continue to pursue opportunities to provide new channels of distribution in new markets.

 

The websites have a strong branded merchandise mix which has reduced the reliance on shipping and promotional campaigns. We have cut the cost base and re-focused our marketing investment to the proven digital acquisition channels. MySale has executed its mobile strategy as planned and has continued strong adoption in mobile shopping with approximately 55% of orders now coming from mobile devices in the period under review (H1 FY14: 48%). The integration of Cocosa as the Groups premium branded vertical is now complete with the website now launched in the UK, Australia and New Zealand.

 

Following the challenges of the first half we are now back on track, we have great branded product at great prices and are very confident that the business is well placed to execute its H2 operational plan.

We will continue to invest in the business. Our strong balance sheet and negative working capital business model means that we can take advantage of the buying opportunities that arise from the glut of excess global inventory. Such buying opportunities will result in a higher sales mix from our owned inventory which will underpin the improvement in gross margins, as well as achieving improved delivery times to our customers.

We remain focussed on our core ANZ region, however we believe long term shareholder value will be delivered by the Group's continued development of the huge S-E Asian opportunity. Having launched our first website in South East Asia in 2010 we now operate in five Asian countries and have built the platform with which to exploit the region's potential. We understand the consumer and the key business drivers, which means that, underpinned by the investment we have made in the international supply chain, warehouse and logistics, we are now in a unique position to become a dominant off-price retailer in the region. This provides a significant long term opportunity as the flash sale market has limited competitors of scale.

 

Outlook

During the second half, management will continue to deliver against its strategy, focusing on improved marketing and promotional investment efficiency, further optimising the cost base and converting new members acquired into active customers. The fundamentals of the Group's flash sale business model remain robust - low inventory, negative working capital and acquisition of new members through proven digital channels. The business is well capitalised and has A$59.4m of cash.

The actions taken in December have already had a positive impact on the gross profit margin as well as reducing expenses. As a result, management expect the Company to generate at least breakeven EBITDA in the second half of the year.

MySale Group Plc

Independent auditor's review report to the members of MySale Group Plc

31 December 2014

 

Introduction

 

We have been engaged by the company to review the consolidated set of financial statements in the half-yearly financial report for the six months ended 31 December 2014, which comprises the consolidated statements of profit or loss and other comprehensive income, consolidated balance sheet, consolidated statement of changes in equity, consolidated statements of cash flows and notes to the financial statements. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

Directors' responsibilities 

 

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the AIM Rules for Companies which require that the financial information must be presented and prepared in a form consistent with that which will be adopted in the company's annual financial statements.

 

As disclosed in note 2, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The financial statements included in this half-yearly financial report have been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as adopted by the European Union.

 

Our responsibility

 

Our responsibility is to express to the company a conclusion on the financial statements in the half-yearly financial report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of the AIM Rules for Companies and for no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

 

Scope of review

 

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

 

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the financial statements in the half-yearly financial report for the six months ended 31 December 2014 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM Rules for Companies.

 

 

 

PricewaterhouseCoopers LLPChartered Accountants

1 Embankment Place

London

WC2N 6RH

 

 

27 February 2015

 

MySale Group Plc

Statements of profit or loss and other comprehensive income

For the half-year ended 31 December 2014

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

 

 

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

Sale of goods

 

4

 

112,363

 

102,889

 

199,624

 

Postage revenue

 

4

 

10,898

 

11,758

 

24,738

 

 

 

 

 

123,261

 

114,647

 

224,362

 

Cost of sale of goods

 

 

 

(94,911)

 

(82,610)

 

(163,942)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

28,350

 

32,037

 

60,420

 

 

Other operating gains/(loss), net

 

 

 

463

 

433

 

535

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Selling and distribution expenses

 

 

 

(31,636)

 

(18,596)

 

(36,497)

 

Administration expenses

 

 

 

(15,640)

 

(13,826)

 

(26,034)

 

Listing costs

 

 

 

-

 

-

 

(9,818)

 

Preference shares fair value loss

 

 

 

-

 

(18,270)

 

(51,263)

 

Contingent consideration fair value adjustment

 

 

 

-

 

(174)

 

304

 

Finance income, net

 

 

 

56

 

53

 

209

 

 

Loss before income tax benefit

 

 

 

(18,407)

 

(18,343)

 

(62,144)

 

 

 

Income tax benefit

 

6

 

4,825

 

15

 

3,602

 

 

Loss after income tax benefit for the half-year attributable to the owners of MySale Group Plc

 

 

 

(13,582)

 

(18,328)

 

(58,542)

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

Net change in the fair value of cash flow hedges taken to equity, net of tax

 

11

 

782

 

-

 

(719)

 

Foreign currency translation

 

11

 

3,480

 

802

 

612

 

 

Other comprehensive income for the half-year, net of tax

 

 

 

4,262

 

802

 

(107)

 

 

Total comprehensive income for the half-year attributable to the owners of MySale Group Plc

 

 

 

(9,320)

 

(17,526)

 

(58,649)

 

 

 

 

 

 

Cents

Cents

Cents

 

 

 

 

 

 

 

 

Basic earnings per share

 

16

 

(9.02)

 

(19.05)

(58.28)

Diluted earnings per share

 

16

 

(9.02)

 

(19.05)

 (58.28)

 

             

 

The above statements of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes

 

 

MySale Group Plc

Balance sheets

As at 31 December 2014

 

 

 

 

 

 

 

 

 

Note

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

59,403

 

18,888

 

77,344

 

Trade and other receivables

 

 

 

3,895

 

3,639

 

3,817

 

Inventories

 

 

 

14,008

 

9,978

 

12,803

 

Derivative financial instruments

 

 

 

63

 

-

 

-

 

Income tax refund due

 

 

 

2,053

 

-

 

1,962

 

Other

 

 

 

3,188

 

13,960

 

16,044

 

Total current assets

 

 

 

82,610

 

46,465

 

111,970

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

Investments accounted for using the equity method

 

 

 

173

 

-

 

-

 

Property, plant and equipment

 

7

 

3,863

 

2,869

 

3,219

 

Intangibles

 

8

 

22,503

 

19,772

 

22,439

 

Deferred tax

 

9

 

10,494

 

4,211

 

5,396

 

Total non-current assets

 

 

 

37,033

 

26,852

 

31,054

 

Total assets

 

 

 

119,643

 

73,317

 

143,024

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Trade and other payables

 

 

 

25,883

 

24,077

 

30,118

 

Borrowings

 

 

 

111

 

1,375

 

1,613

 

Derivative financial instruments

 

 

 

-

 

-

 

705

 

Income tax payable

 

 

 

618

 

1,376

 

295

 

Provisions

 

 

 

2,614

 

6,932

 

4,883

 

Redeemable preference shares

 

 

 

-

 

60,950

 

-

 

Deferred revenue

 

 

 

10,009

 

11,749

 

15,616

 

Total current liabilities

 

 

 

39,235

 

106,459

 

53,230

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Borrowings

 

10

 

109

 

316

 

262

 

Provisions

 

 

 

43

 

-

 

2,966

 

Total non-current liabilities

 

 

 

152

 

316

 

3,228

 

Total liabilities

 

 

 

39,387

 

106,775

 

56,458

 

 

Net assets/(liabilities)

 

 

 

80,256

 

(33,458)

 

86,566

 

 

Equity

 

 

 

 

 

 

 

 

 

Share capital

 

 

 

-

 

12,460

 

-

 

Share premium account

 

 

 

306,363

 

-

 

306,363

 

Other reserves

 

11

 

(126,323)

 

70

 

(133,595)

 

Accumulated losses

 

 

 

(99,784)

 

(45,988)

 

(86,202)

 

 

 

 

 

 

 

 

 

 

 

Total equity/(deficiency)

 

 

 

80,256

 

(33,458)

 

86,566

 

 

 

The interim financial statements of MySale Group Plc (company number 115584) were approved by the Board of Directors and authorised for issue on 27 February 2015. They were signed on its behalf by:

 

 

 

 

 

 

 

David Mortimer AO

Jamie Jackson

Director

Director

 

The above balance sheets should be read in conjunction with the accompanying notes

 

 

MySale Group Plc

Statements of changes in equity

For the six months ended 31 December 2014

 

 

 

Share

 

Share premium

 

Other 

 

Accumulated

 

Total

 

 

capital

 

account 

 

reserves

 

losses

 

deficiency

Consolidated

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

12,460

 

-

 

(732)

 

(27,660)

 

(15,932)

 

 

 

 

 

 

 

 

 

 

 

Loss after income tax benefit for the half-year

 

-

 

-

 

-

 

(18,328)

 

(18,328)

Other comprehensive income for the half-year, net of tax

 

-

 

-

 

802

 

-

 

802

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the half-year

 

-

 

-

 

802

 

(18,328)

 

(17,526)

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2013

 

12,460

 

-

 

70

 

(45,988)

 

(33,458)

 

 

 

Share

 

 Share premium

 

 Other

 

Accumulated

 

Total

 

 

capital

 

account

 

reserves

 

losses

 

deficiency

Consolidated

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2014

 

-

 

306,363

 

(133,595)

 

(86,202)

 

86,566

 

 

 

 

 

 

 

 

 

 

 

Loss after income tax benefit for the half-year

 

-

 

-

 

-

 

(13,582)

 

(13,582)

Other comprehensive income for the half-year, net of tax

 

-

 

-

 

4,262

 

-

 

4,262

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the half-year

 

-

 

-

 

4,262

 

(13,582)

 

(9,320)

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners in their capacity as owners:

 

 

 

 

 

 

 

 

 

 

Share-based payments

 

-

 

-

 

3,010

 

-

 

3,010

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2014

 

-

 

306,363

 

(126,323)

 

(99,784)

 

80,256

 

 

 

Share

 

Share premium

 

 Other

 

Accumulated

 

Total

 

 

capital

 

account

 

reserves

 

losses

 

equity

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

12,460

 

-

 

(732)

 

(27,660)

 

(15,932)

 

 

 

 

 

 

 

 

 

 

 

Loss after income tax benefit for the half-year

 

-

 

-

 

-

 

(58,542)

 

(58,542)

Other comprehensive income for the half-year, net of tax

 

-

 

-

 

(107)

 

-

 

(107)

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the half-year

 

-

 

-

 

(107)

 

(58,542)

 

(58,649)

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners in their capacity as owners:

 

 

 

 

 

 

 

 

 

 

Contributions of equity, net of transaction costs

 

-

 

67,204

 

-

 

-

 

67,204

Capital reorganisation (note 10)

 

(12,460)

 

239,159

 

(132,756)

 

-

 

93,943

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2014

 

-

 

306,363

 

(133,595)

 

(86,202)

 

86,566

 

 

The above statements of changes in equity should be read in conjunction with the accompanying notes

 

MySale Group Plc

Statements of cash flows

For the six months ended 31 December 2014

 

 

 

 

 

 

 

 

 

Note

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Loss before income tax benefit for the half-year

 

 

 

(18,407)

 

(18,343)

 

(62,144)

 

 

 

 

 

 

 

 

 

 

 

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortisation

 

 

 

1,596

 

825

 

1,865

 

Net loss on disposal of property, plant and equipment

 

 

 

-

 

14

 

182

 

Foreign exchange differences

 

 

 

(223)

 

802

 

-

 

Fair value loss on redeemable preference shares

 

 

 

-

 

18,270

 

51,263

 

Fair value loss/(gain) on contingent consideration

 

 

 

-

 

174

 

(304)

 

Loss on revaluation of long-term incentive plan

 

 

 

-

 

4,150

 

4,888

 

Gain on business combination - bargain purchase

 

 

 

-

 

-

 

(932)

 

Interest income

 

 

 

(105)

 

(148)

 

(337)

 

Interest expense

 

 

 

49

 

95

 

128

 

 

 

 

 

(17,090)

 

5,839

 

(5,391)

 

 

 

 

 

 

 

 

 

 

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Decrease/(increase) in trade and other receivables

 

 

 

(78)

 

206

 

(517)

 

Increase in inventories

 

 

 

(1,205)

 

(1,586)

 

(4,335)

 

Decrease/(increase) in other operating assets

 

 

 

12,758

 

(6,449)

 

(8,575)

 

Increase/(decrease) in trade and other payables

 

 

 

(4,167)

 

7,629

 

14,046

 

Increase/(decrease) in other provisions

 

 

 

(1,193)

 

662

 

841

 

Increase in deferred revenue

 

 

 

(5,607)

 

(41)

 

4,118

 

 

 

 

 

(16,582)

 

6,260

 

187

 

Interest received

 

 

 

105

 

148

 

337

 

Interest and other finance costs paid

 

 

 

(49)

 

(95)

 

(128)

 

Income taxes paid

 

 

 

(256)

 

(1,028)

 

(2,046)

 

Net cash from/(used in) operating activities

 

 

 

(16,782)

 

5,285

 

(1,650)

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Payment for purchase of business, net of cash acquired

 

 

 

-

 

-

 

487

 

Payments for property, plant and equipment

 

7

 

(1,182)

 

(677)

 

(1,789)

 

Payments for intangibles

 

8

 

(1,039)

 

(717)

 

(1,813)

 

Payments for security deposits

 

 

 

(75)

 

-

 

-

 

Net cash used in investing activities

 

 

 

(2,296)

 

(1,394)

 

(3,115)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from issue of shares

 

 

 

-

 

-

 

72,267

 

Proceeds from borrowings

 

 

 

-

 

1,097

 

317

 

Repayment of borrowings

 

 

 

(1,390)

 

(1,073)

 

(532)

 

Proceeds from hedging activities

 

 

 

(782)

 

-

 

-

 

Share issue transaction costs

 

 

 

-

 

-

 

(5,063)

 

Repayments of leases

 

 

 

(265)

 

(99)

 

-

 

Net cash from/(used in) financing activities

 

 

 

(2,437)

 

(75)

 

66,989

 

 

Net increase/(decrease) in cash and cash equivalents

 

 

 

(21,515)

 

3,816

 

62,224

 

Cash and cash equivalents at the beginning of the financial half-year

 

 

 

77,344

 

15,072

 

15,072

 

Effects of exchange rate changes on cash

 

 

 

3,574

 

-

 

48

 

Cash and cash equivalents at the end of the financial half-year

 

 

 

59,403

 

18,888

 

77,344

 

 

 

The above statements of cash flows should be read in conjunction with the accompanying notes

 

MySale Group Plc

Notes to the financial statements

31 December 2014

 

Note 1. General information

 

MySale Group Plc is a group consisting of MySale Group Plc (the 'company' or 'parent entity') and its subsidiaries (the 'group'). The financial statements, in line with the location of the majority of the group's operations and customers, are presented in Australian dollars rounded to the nearest thousand.

 

The principal business of the group is the operation of online shopping outlets for consumer goods including; ladies, men and children's fashion clothing, accessories, beauty and homeware items.

 

MySale Group Plc is a public limited company listed on the AIM (Alternative Investment Market), a sub-market of the London Stock Exchange. The company was incorporated and registered in Jersey on 28 April 2014 under the Companies (Jersey) Law 1991. The Company is domiciled in Australia. The half-year results are condensed from related financial statements for the six months ended 31 December 2014.

 

The registered office of the company is Ogier House, The Esplanade, St Helier, Jersey JE4 9WG and principal place of business is at Unit 5, 111 Old Pittwater Road, Brookvale, NSW 2100, Australia.

 

The financial interim report covers the consolidated financial statements of the Group and were authorised for issue, in accordance with a resolution of directors, on 27 February 2015.

 

Note 2. Significant accounting policies

 

The principal accounting policies adopted in the preparation of the financial statements are set out below. These policies have been consistently applied to all the half-years presented, unless otherwise stated.

 

These financial statements for the interim half-year reporting period ended 31 December 2014 have been prepared in accordance with International Accounting Standards IAS 34 'Interim Financial Reporting'.

 

These interim financial statements do not include all the notes of the type normally included in annual financial statements. Accordingly, these financial statements are to be read in conjunction with the annual report for the year ended 30 June 2014.

 

For presentation purposes, the comparative figures presented in these consolidated financial statements represent those of APAC Group for the financial period ended 31 December 2013 as disclosed in the AIM Admission document, dated 11 June 2014, except for a $A1.6m non-cash adjustment relating to the calculation of deferred revenue where cash was received prior to 31 December 2013 and the delivery of these goods occurred after this date. The impact for the period ended 31 December 2013 is an increase in accumulated losses of $A1.6m and a corresponding increase to deferred revenue.

 

New, revised or amending Accounting Standards and Interpretations adopted

The group has adopted all of the new, revised or amending Accounting Standards and Interpretations issued by the International Accounting Standards Board that are mandatory for the current reporting period.

 

The adoption of these Accounting Standards and Interpretations did not have any significant impact on the financial performance or position of the group during the financial half-year ended 31 December 2014 and are not expected to have any significant impact for the full financial year ending 30 June 2015. Any new, revised or amending Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.

 

Critical accounting estimates

The preparation of the financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the group's and company's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 3.

 

Amounts in this report have been rounded off to the nearest thousand dollars, or in certain cases, the nearest dollar.

 

Note 3. Critical accounting judgements, estimates and assumptions

 

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements, estimates and assumptions on historical experience and on other various factors, including expectations of future events, management believes to be reasonable under the circumstances. There are no critical accounting judgements, estimates and assumptions that are likely to affect the current or future financial years. These judgements, estimates and assumptions have been consistently applied to all the half-years presented, unless otherwise stated.

 

Note 4. Operating segments

 

Identification of reportable operating segments

The group's operating segments are determined based on the internal reports that are reviewed and used by the Board of Directors (being the Chief Operating Decision Makers ('CODM')) in assessing performance and in determining the allocation of resources.

 

The CODM reviews contribution by reportable segments, being geographical regions, to revenue and gross profit. The accounting policies adopted for internal reporting to the CODM are consistent with those adopted in these financial statements.

 

The group's operates separate websites in each country that it sells goods in. Revenue from external customers is attributed to each country based on the activity on that countries website. Similar types of goods are sold in all segments.The group's operations are unaffected by seasonality.

 

Intersegment transactions

Intersegment transactions were made at market rates and are eliminated on consolidation.

 

Segment assets and liabilities

Assets and liabilities are managed on a group basis. The CODM does not regularly review any asset or liability information by segment and, accordingly there is no separate segment information. Refer to the consolidated balance sheet for group assets and liabilities.

 

Major customers

During the six months ended 31 December 2014 there were no major customers (2013: none). A customer is considered major if its revenues are 10% or more of the group's revenue.

 

Operating segment information

 

 

 

Australia and

 

 

 

 Rest of

 

 

 

 

New Zealand 

 

Asia

 

 World

 

Total

Consolidated - six months ended 31 December 2014

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

Sales to external customers

 

106,802

 

14,339

 

2,120

 

123,261

Total revenue

 

106,802

 

14,339

 

2,120

 

123,261

 

 

 

 

 

 

 

 

 

Gross profit

 

26,595

 

1,340

 

415

 

28,350

Other operating gains, net

 

 

 

 

 

 

 

463

Selling and distribution expenses

 

 

 

 

 

 

 

(31,636)

Administration expenses

 

 

 

 

 

 

 

(15,640)

Finance income, net

 

 

 

 

 

 

 

56

Loss before income tax benefit

 

 

 

 

 

 

 

(18,407)

Income tax benefit

 

 

 

 

 

 

 

4,825

Loss after income tax benefit

 

 

 

 

 

 

 

(13,582)

 

 

 

 

Australia and

 

 

 

 

 

 

New Zealand

 

Asia

 

Total

Consolidated - six months ended 31 December 2013

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Sales to external customers

 

103,589

 

11,058

 

114,647

Total revenue

 

103,589

 

11,058

 

114,647

 

 

 

 

 

 

 

Gross Profit

 

29,733

 

2,304

 

32,037

Other operating gains, net

 

 

 

 

 

433

Selling and distribution expenses

 

 

 

 

 

(18,596)

Administration expenses

 

 

 

 

 

(13,826)

Preference shares fair value adjustment

 

 

 

 

 

(18,270)

Contingent consideration fair value adjustment

 

 

 

 

 

(174)

Finance income, net

 

 

 

 

 

53

Loss before income tax benefit

 

 

 

 

 

(18,343)

Income tax benefit

 

 

 

 

 

15

Loss after income tax benefit

 

 

 

 

 

(18,328)

 

 

 

Australia and

 

 

 

 

 

 

New Zealand

 

Asia

 

Total

Consolidated - year ended 30 June 2014

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Sales to external customers

 

202,343

 

22,019

 

224,362

Total revenue

 

202,343

 

22,019

 

224,362

 

 

 

 

 

 

 

Gross Profit

 

57,336

 

3,084

 

60,420

Other operating gains, net

 

 

 

 

 

535

Selling and distribution expenses

 

 

 

 

 

(36,497)

Administration expenses

 

 

 

 

 

(26,034)

Preference shares fair value adjustment

 

 

 

 

 

(51,263)

Contingent consideration fair value adjustment

 

 

 

 

 

304

Finance income, net

 

 

 

 

 

209

Listing costs

 

 

 

 

 

(9,818)

Loss before income tax benefit

 

 

 

 

 

(62,144)

Income tax benefit

 

 

 

 

 

3,602

Loss after income tax benefit

 

 

 

 

 

(58,542)

 

Note 5. EBITDA reconciliation (earnings before interest, taxation, depreciation and amortisation)

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income tax

 

(18,407)

 

(18,343)

 

(62,144)

 

Add: Listing transaction costs

 

(357)

 

-

 

9,818

 

Add: Non-controling interest

 

77

 

-

 

-

 

Add: Interest income and interest expense

 

(56)

 

(53)

 

(209)

 

Add: Depreciation and amortisation

 

1,596

 

825

 

1,865

 

 

 

 

 

 

 

 

 

EBITDA

 

(17,147)

 

(17,571)

 

(50,670)

 

 

 

 

 

 

 

 

 

Significant, unusual and other one-off items:

 

 

 

 

 

 

 

Reorganisation and closure of operations

 

2,518

 

161

 

-

 

 Advertising one off (TV and Print)

 

3,216

 

-

 

-

 

 Preference shares fair value loss

 

-

 

18,270

 

51,263

 

 Contingent consideration fair value adjustment

 

-

 

174

 

(304)

 

 Loss on revaluation of long term incentive plan

 

-

 

4,007

 

4,888

 

Other

 

-

 

-

 

809

 

 

 

 

 

 

 

 

 

Underlying EBITDA

 

(11,413)

 

5,041

 

5,976

 

 

Note 6. Income tax benefit

 

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

Income tax benefit

 

 

 

 

 

 

Current tax

 

669

 

2,388

 

379

Deferred tax - origination and reversal of temporary differences

 

(5,344)

 

(2,387)

 

(3,978)

Adjustment recognised for prior periods

 

-

 

(16)

 

(153)

Other adjustment

 

(150)

 

-

 

150

 

 

 

 

 

 

 

Aggregate income tax benefit

 

(4,825)

 

(15)

 

(3,602)

 

 

 

 

 

 

 

Deferred tax included in income tax benefit comprises:

 

 

 

 

 

 

Increase in deferred tax assets (note 9)

 

(5,344)

 

(2,387)

 

(3,978)

 

 

 

 

 

 

 

Numerical reconciliation of income tax benefit and tax at the statutory rate

 

 

 

 

 

 

Loss before income tax benefit

 

(18,407)

 

(18,343)

 

(62,144)

 

 

 

 

 

 

 

Tax at the statutory tax rate of 28.35% (2013: 17.12%)

 

(5,218)

 

(3,140)

 

(12,180)

 

 

 

 

 

 

 

Tax effect amounts which are not deductible/(taxable) in calculating taxable income:

 

 

 

 

 

 

Non-deductible expenses

 

(260)

 

8

 

142

Tax incentive

 

(9)

 

(65)

 

(73)

Revaluation of contingent consideration

 

-

 

-

 

(53)

Preference share fair value

 

-

 

3,106

 

8,715

Capitalisation of Long Term Incentive

 

734

 

-

 

-

Net Exchange gain of capital nature

 

78

 

92

 

-

Sundry items

 

(150)

 

-

 

-

 

 

 

 

 

 

 

 

 

(4,825)

 

1

 

(3,449)

Adjustment recognised for prior periods

 

-

 

(16)

 

(153)

 

 

 

 

 

 

 

Income tax benefit

 

(4,825)

 

(15)

 

(3,602)

 

Note 7. Non-current assets - property, plant and equipment

 

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Leasehold improvements - at cost

 

926

 

763

 

794

 

Less: Accumulated depreciation

 

(456)

 

(251)

 

(341)

 

 

 

470

 

512

 

453

 

 

 

 

 

 

 

 

 

Plant and equipment - at cost

 

4,514

 

3,089

 

3,781

 

Less: Accumulated depreciation

 

(2,162)

 

(1,348)

 

(1,701)

 

 

 

2,352

 

1,741

 

2,080

 

 

 

 

 

 

 

 

 

Fixtures and fittings - at cost

 

1,189

 

657

 

813

 

Less: Accumulated depreciation

 

(382)

 

(253)

 

(307)

 

 

 

807

 

404

 

506

 

 

 

 

 

 

 

 

 

Motor vehicles - at cost

 

534

 

445

 

445

 

Less: Accumulated depreciation

 

(300)

 

(233)

 

(265)

 

 

 

234

 

212

 

180

 

 

 

 

 

 

 

 

 

 

 

3,863

 

2,869

 

3,219

 

 

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial half-year are set out below:

 

 

 

Leasehold

 

Plant and

 

Fixtures

 

Motor

 

 

 

 

improvements

 

equipment

 

and fittings

 

vehicles

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2014

 

453

 

2,080

 

506

 

180

 

3,219

 

Additions

 

112

 

627

 

354

 

88

 

1,181

Disposals

 

-

 

(46)

 

-

 

-

 

(46)

Exchange differences

 

12

 

106

 

7

 

-

 

125

Depreciation expense

 

(107)

 

(415)

 

(60)

 

(34)

 

(616)

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2014

 

470

 

2,352

 

807

 

234

 

3,863

 

 

 

 

 

Leasehold

 

Plant and

 

Fixtures

 

Motor

 

 

 

 

improvements

 

equipment

 

and fittings

 

vehicles

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

491

 

1,514

 

463

 

211

 

2,679

 

Additions

 

129

 

564

 

103

 

36

 

832

Disposals

 

(30)

 

(52)

 

(85)

 

(3)

 

(170)

Exchange differences

 

-

 

(1)

 

-

 

2

 

1

Depreciation expense

 

(78)

 

(284)

 

(77)

 

(34)

 

(473)

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2013

 

512

 

1,741

 

404

 

212

 

2,869

 

 

 

 

 

Leasehold 

 

Plant and 

 

 Fixtures

 

 Motor

 

 

 

 

improvements

 

 equipment

 

and fittings 

 

 vehicles

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

491

 

1,514

 

463

 

211

 

2,679

 

Additions

 

163

 

1,335

 

254

 

37

 

1,789

Disposals

 

(30)

 

(54)

 

(94)

 

(4)

 

(182)

Exchange differences

 

(1)

 

(2)

 

(1)

 

2

 

(2)

Depreciation expense

 

(170)

 

(713)

 

(116)

 

(66)

 

(1,065)

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2014

 

453

 

2,080

 

506

 

180

 

3,219

 

Note 8. Non-current assets - intangibles

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Goodwill - at cost

 

16,849

 

16,849

 

16,849

 

 

 

 

 

 

 

 

 

Customer relationships - at cost

 

2,019

 

-

 

2,019

 

Less: Accumulated amortisation

 

(336)

 

-

 

-

 

 

 

1,683

 

-

 

2,019

 

 

 

 

 

 

 

 

 

Software - at cost

 

3,717

 

1,782

 

2,819

 

Less: Accumulated amortisation

 

(1,161)

 

(445)

 

(709)

 

 

 

2,556

 

1,337

 

2,110

 

 

 

 

 

 

 

 

 

ERP system

 

1,977

 

1,891

 

1,948

 

Less: Accumulated amortisation

 

(562)

 

(305)

 

(487)

 

 

 

1,415

 

1,586

 

1,461

 

 

 

 

 

 

 

 

 

 

 

22,503

 

19,772

 

22,439

 

 

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial half-year are set out below:

 

 

 

 

 

Customer

 

 

 

ERP

 

 

 

 

 Goodwill

 

relationships

 

Software

 

system

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2014

 

16,849

 

2,019

 

2,110

 

1,461

 

22,439

 

Additions

 

-

 

-

 

892

 

147

 

1,039

Exchange differences

 

-

 

-

 

5

 

-

 

5

Amortisation expense

 

-

 

(336)

 

(450)

 

(194)

 

(980)

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2014

 

16,849

 

1,683

 

2,557

 

1,414

 

22,503

 

 

 

 

 

 

Customer

 

 

 

ERP

 

 

 

 

 Goodwill

 

relationships

 

Software

 

system

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

16,849

 

-

 

1,047

 

1,511

 

19,407

 

Additions

 

-

 

-

 

474

 

244

 

718

Impairment of assets

 

-

 

-

 

-

 

-

 

-

Amortisation expense

 

-

 

-

 

(184)

 

(169)

 

(353)

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2013

 

16,849

 

-

 

1,337

 

1,586

 

19,772

 

 

 

 

 

Customer 

 

 

 

ERP 

 

 

 

 

 Goodwill 

 

relationships 

 

 Software

 

 system

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

16,849

 

-

 

1,047

 

1,511

 

19,407

 

Additions

 

-

 

-

 

1,512

 

301

 

1,813

Additions through business combinations

 

-

 

2,019

 

-

 

-

 

2,019

Amortisation expense

 

-

 

-

 

(449)

 

(351)

 

(800)

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2014

 

16,849

 

2,019

 

2,110

 

1,461

 

22,439

 

Note 9. Non-current assets - deferred tax

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Deferred tax asset comprises temporary differences attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts recognised in profit or loss:

 

 

 

 

 

 

 

Tax losses

 

7,989

 

1,170

 

2,306

 

Accrued expenses

 

632

 

2,256

 

1,107

 

Provisions

 

633

 

832

 

631

 

Sundry

 

1,853

 

(9)

 

2,117

 

Property, plant and equipment

 

(415)

 

(38)

 

(361)

 

Intangibles

 

(336)

 

-

 

(404)

 

ACA Adjustment

 

150

 

-

 

-

 

Exchange gain/(loss)

 

(12)

 

-

 

-

 

 

 

 

 

 

 

 

 

Deferred tax asset

 

10,494

 

4,211

 

5,396

 

 

 

 

 

 

 

 

 

Movements:

 

 

 

 

 

 

 

Opening balance

 

5,396

 

1,822

 

1,822

 

Credited to profit or loss (note 6)

 

5,344

 

2,387

 

3,978

 

Additions through business combinations

 

-

 

-

 

(404)

 

Transfer to share-based payments reserve

 

(234)

 

-

 

-

 

Exchange Gain/(loss)

 

(12)

 

2

 

-

 

 

 

 

 

 

 

 

 

Closing balance

 

10,494

 

4,211

 

5,396

 

 

 

Deferred income tax assets are recognised for tax losses, non-deductible accruals and provisions and capital allowances carried forward to the extent that realisation of the related tax benefits through future taxable profits is probable.

 

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

 

 

Note 10. Non-current liabilities - borrowings

 

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Finance lease liability

 

109

 

316

 

262

 

 

Total secured liabilities

The total secured liabilities (current and non-current) are as follows:

 

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Bank loans

 

-

 

1,097

 

1,390

 

Finance lease liability

 

220

 

594

 

485

 

 

 

 

 

 

 

 

 

 

 

220

 

1,691

 

1,875

 

 

As of 31 December 2014 the group has A$4,000,000 (2013: A$4,000,000) merchant facility for credit cards transactions.

 

In November 2014, the group entered a new borrowing facility with HSBC Bank plc. The facility comprises a collective sterling net overdraft, a multi-currency overdraft and an import line facility which are secured by a corporate composite guarantee. The combined facility limit is GBP3,000,000 (A$5,700,000).

 

The group also has a A$4,500,000 (2013: A$3,800,000) borrowing facility with Australia and New Zealand Banking Group Limited ('ANZ') which is secured by a Corporate Guarantee and Indemnity. It is required to comply with three main covenants in relation to this facility:

 

• Borrowings Base Ratio, being the ratio of aggregate facilities to current assets (stock, debtors and cash), must not exceed 65%. The group is in compliance with the covenant as of the reporting date and its strategy is to maintain borrowing base ratios well below the 65% requirement;

 

• Interest cover ratio, being the ratio of earnings before interest and tax (before abnormal and non-recurring items) over the interest expense, must exceed 3:1 on a quarterly basis. The group is not in compliance; and

 

• Distributions to shareholders must not be made without the written consent of ANZ. The group is in compliance with this covenant as of the reporting date and at the time of preparation of the financial information.

 

 

The borrowing base ratio at the reporting date was as follows:

 

 

31 December 2014

31 December 2013

30 June 2014

 

A$'000

A$'000

A$'000

 

 

 

 

Debt plus merchant fee facility

7,656

5,097

8,609

 

 

 

 

Eligible inventory **

13,010

9,978

12,749

Eligible debtors *

390

331

2,289

Cash and cash equivalents

59,403

18,888

77,344

 

77,802

29,197

92,382

 

 

 

 

Borrowing base ratio

11%

17%

9%

 

 

* Excludes debtors older than 30 days

** Excludes slow moving, obsolete or damaged stock

 

Assets pledged as security

All bank borrowings of the group are secured by a Corporate Guarantee and Indemnity. Average interest rate incurred on these bank borrowings was 3.4% (2013: 6%).

 

The lease liabilities are effectively secured as the rights to the leased assets, recognised in the balance sheet, revert to the lessor in the event of default.

 

The carrying amounts of assets pledged as security for current and non-current borrowings are:

 

 

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

200

 

200

 

200

 

Plant and equipment

 

380

 

650

 

485

 

 

 

 

 

 

 

 

 

 

 

580

 

850

 

685

 

 

Financing arrangements

Unrestricted access was available at the reporting date to the following lines of credit:

 

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

 Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Total facilities

 

 

 

 

 

 

 

Bank loans

 

5,700

 

1,097

 

1,390

 

 

 

 

 

 

 

 

 

Used at the reporting date

 

 

 

 

 

 

 

Bank loans

 

-

 

1,097

 

1,390

 

 

 

 

 

 

 

 

 

Unused at the reporting date

 

 

 

 

 

 

 

Bank loans

 

5,700

 

-

 

-

 

 

Note 11. Equity - other reserves

 

 

 

 

 

 

 Reviewed

six months

31 December 2014

 

Reviewed

six months

31 December 2013

 

 Audited

year ended

30 June

2014

 

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Foreign currency reserve

 

3,360

 

70

 

(120)

 

Hedging reserve - cash flow hedges

 

63

 

-

 

(719)

 

Share-based payments reserve

 

3,010

 

-

 

-

 

Capital reorganisation reserve

 

(132,756)

 

-

 

(132,756)

 

 

 

 

 

 

 

 

 

 

 

(126,323)

 

70

 

(133,595)

 

 

Foreign currency reserve

The reserve is used to recognise exchange differences arising from translation of the financial statements of foreign operations to Australian dollars.

 

Hedging reserve - cash flow hedges

The reserve is used to recognise the effective portion of the gain or loss of cash flow hedge instruments that is determined to be an effective hedge.

 

Share-based payments reserve

The reserve is used to recognise the value of equity benefits provided to employees and directors as part of their remuneration, and other parties as part of their compensation for services.

 

Capital reorganisation reserve

The consolidated MySale Group is a continuation of the existing APAC Group. MySale Group Plc has therefore recorded the net assets of APAC Group at their historic carrying value at the date of acquisition as a capital reorganisation reserve in equity. The excess of purchase price over the shareholding acquired of A$132,756,000 has not been capitalised but deducted from equity.

 

 

Movements in reserves

Movements in each class of reserve during the current and previous financial half-year are set out below:

 

 

 

Foreign 

 

 

Share-based 

 

Capital

 

 

 

 

currency

 

Hedging

 

payment

 

reorganisation

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 July 2014

 

(120)

 

(719)

 

-

 

(132,756)

 

(133,595)

 

Foreign currency translation

 

3,480

 

-

 

-

 

-

 

3,480

Cash flow hedge

 

-

 

782

 

-

 

-

 

782

Share-based payment

 

-

 

-

 

3,010

 

-

 

3,010

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2014

 

3,360

 

63

 

3,010

 

(132,756)

 

(126,323)

 

 

 

Foreign 

 

 

 

 Capital

 

 

 

 

 currency

 

 Hedging

 

 reorganisation

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Balance at 1 July 2013

 

(732)

 

-

 

-

 

(732)

 

Foreign currency translation

 

612

 

-

 

-

 

612

Cash flow hedge

 

-

 

(719)

 

-

 

(719)

Capital reorganisation

 

-

 

-

 

(132,756)

 

(132,756)

 

 

 

 

 

 

 

 

 

Balance at 30 June 2014

 

(120)

 

(719)

 

(132,756)

 

(133,595)

 

 

 

Note 12. Equity - dividends

 

There were no dividends paid, recommended or declared during the current or previous financial half-year.

 

Note 13. Fair value measurement

 

There are no material assets and liabilities measured at fair value in the period ended 31 December 2014.

 

Fair value hierarchy

The following tables detail the group's and company's assets and liabilities, measured or disclosed at fair value, using a three level hierarchy, based on the lowest level of input that is significant to the entire fair value measurement, being:

Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date

Level 2: Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices)

Level 3: Inputs for the asset or liability that are not based on observable market data (unobservable inputs)

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Consolidated - six months ended 31 December 2013

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Redeemable preference shares

 

-

 

-

 

60,950

 

60,950

Contingent consideration

 

-

 

-

 

478

 

478

Derivative financial instruments

 

-

 

24

 

-

 

24

Total liabilities

 

-

 

24

 

61,428

 

61,452

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Consolidated - year ended 30 June 2014

 

A$'000

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Contingent consideration

 

-

 

-

 

215

 

215

Derivative financial instruments

 

-

 

705

 

-

 

705

Total liabilities

 

-

 

705

 

215

 

920

 

There were no transfers between levels during the financial half-year.

 

The carrying values of other financial assets and financial liabilities presented in these financial statements represent a reasonable approximation of fair value.

 

 

Level 3 assets and liabilities

Movements in level 3 assets and liabilities during the current and previous financial half-year are set out below:

 

 

 

Redeemable preference 

 

Contingent

 

 

Consolidated - six months ended 31 December 2013

 

shares 

 

consideration

 

Total

 

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

Balance at 1 July 2013

 

42,680

 

304

 

42,984

 

Gains recognised in profit or loss

 

18,270

 

174

 

18,444

 

 

 

 

 

 

 

Balance at 31 December 2013

 

60,950

 

478

 

61,428

 

 

 

 

Redeemable preference

 

Contingent

 

 

 

 

shares

 

consideration

 

Total

Consolidated - year ended 30 June 2014

 

A$'000

 

A$'000

 

A$'000

 

 

 

 

 

 

 

Balance at 1 July 2013

 

42,680

 

304

 

42,984

 

Additions

 

-

 

215

 

215

Settled

 

(42,680)

 

(304)

 

(42,984)

 

 

 

 

 

 

 

Balance at 30 June 2014

 

-

 

215

 

215

 

 

 

Note 14. Contingent liabilities

 

The group issued a bank guarantee through its banker, ANZ Bank Limited ('ANZ'), in respect of lease obligations amounting to A$874,000 (2013: A$874,000). The group also issued a bank guarantee through ANZ in respect of a merchant fee agreement deposit amounting to USD$2,100,000 (2013: USD$440,000).

 

The group also issued a bank guarantee through its banker ANZ Bank New Zealand Limited, in respect of customs and duties obligations amounting to NZ$60,000 (2013: NZ$60,000).

 

Note 15. Related party transactions

 

Parent entity

MySale Group Plc is the parent company of the group.

 

Joint ventures

Interests in joint ventures are set out in note 16.

 

Transactions with related parties

The company had purchased inventory from other related parties during the half-year ended at 31 December 2014 of A$168,000. It has paid expenses on behalf of other related parties and recharged to those related parties of A$204,000.

 

Receivable from and payable to related parties

Receivable from other related parties as at 31 December 2014 of A$204,000.

 

Receivable from joint venture amounted as at 31 December 2014 of A$495,000 (2013: A$390,000) (30 June 2014 of A$462,000).

 

Loans to/from related parties

There were no loans to or from related parties at the current and previous reporting date.

 

 

Terms and conditions

All transactions were made on normal commercial terms and conditions and at market rates.

 

Note 16. Interests in joint ventures

 

Invite to Buy

On 12 September 2014 Ozsale Pty Limited, a wholly owned subsidiary of MySale Group Plc, acquired 60% of the ordinary share capital in Handelsselskabet af 1. September 2008 Aps (CVR no. 31752442), a Danish members-only online flash sale company for $1. Ozsale Pty Limited also contributed $250,000 of stock as part of the indirect investment.

 

This acquisition was made as Handelsselskabet af 1. September 2008 Aps (herein known as Invite to Buy) management has substantial experience and traction in the Danish market which will complement MySale's growth and business model.

 

Invite to Buy is deemed to be a jointly controlled operation of the company as the appointment of its directors and the allocation of voting rights for key business decisions require the unanimous approval of its venturers. This investment has been accounted for using the equity method after initially being recognised at cost.

 

The following amounts represent the Group's 60% shares of the assets, liabilities, income and expenses of the joint venture. The company's share of the loss has been included in the statement of comprehensive income. As a result, the remaining value of the company's investment in Invite to Buy is $173,000.

 

 

 

 

 

Ownership interest

 

 

Principal place of business /

 

2014

 

2013

Name

 

Country of incorporation

 

%

 

%

 

 

 

 

 

 

 

Invite to Buy

 

Denmark

 

60.00%

 

-%

 

 

Summarised financial information

 

 

 

2014

 

 

 

A$'000

 

 

 

 

 

Summarised balance sheet

 

 

 

Current assets

 

36

 

Non-current assets

 

60

 

 

 

 

 

Total assets

 

96

 

 

 

 

 

Current liabilities

 

116

 

 

 

 

 

Total liabilities

 

116

 

 

 

 

 

Net liabilities

 

(20)

 

 

 

 

 

Summarised statement of profit or loss and other comprehensive income

 

 

 

Revenue

 

91

 

Expenses

 

(168)

 

 

 

 

 

Loss before income tax

 

(77)

 

 

 

 

 

Other comprehensive income

 

-

 

 

 

 

 

Total comprehensive income

 

(77)

 

 

 

 

 

Reconciliation of the group's carrying amount

 

 

 

Opening carrying amount

 

-

 

Initial investment in Invite to Buy

 

250

 

Share of loss after income tax

 

(77)

 

 

 

 

 

Closing carrying amount

 

173

 

 

Thaisale.co.th Limited

The group has not recognised the entire share of its losses of its Thaisale.co.th Limited joint venture interest amounting to A$117,000 (June 2014 A$331,000) because the group's cumulative share of losses exceeds its interest in that entity and the group has no obligation in respect of those losses. The cumulative unrecognised losses with respect to this entity amount to A$515,000 (June 2014 A$398,000) at the reporting date.

 

 

Note 17. Earnings per share

 

 

 

Reviewed Reviewed six months six months

31 December 31 December

Audited

year ended

30 June

 

 

 

2014

 

2013

2014

 

 

 

A$'000

 

A$'000

A$'000

 

 

 

 

 

 

 

 

Loss after income tax attributable to the owners of MySale Group Plc

 

(13,582)

 

(18,328)

(58,542)

 

Contingent consideration fair value (gain)/loss

 

-

 

66

-

 

Loss on revaluation of long-term incentive plan

 

-

 

4,007

-

 

Loss on revaluation of preference shares

 

-

 

18,270

-

 

 

 

 

 

 

 

 

Loss after income tax attributable to the owners of MySale Group Plc used in calculating diluted earnings per share

 

(13,582)

 

4,015

 

(58,542)

 

 

 

 

Number

Number

 

Number

 

 

 

 

 

 

Weighted average number of ordinary shares used in calculating basic earnings per share

 

150,647,610

 

96,197,140

 

100,448,603

Adjustments for calculation of diluted earnings per share:

 

 

 

 

 

Deferred and contingent considerations

 

-

 

1,745,080

-

Employee long term incentive plan

 

-

 

4,755,000

-

Redeemable preference shares

 

-

 

35,684,549

-

 

 

 

 

 

 

Weighted average number of ordinary shares used in calculating diluted earnings per share

 

150,647,610

 

138,381,769

 

100,448,603

 

 

 

Cents

Cents

 

Cents

 

 

 

 

 

 

 

 

Basic earnings per share

 

(9.02)

 

(19.05)

(58.28)

 

Diluted earnings per share

 

(9.02)

 

(19.05)

(58.28)

 

             

 

 

 

Comment at December 2014

466,478 loan shares, 102,210 share options and 684,042 employee long term incentives have been excluded from the diluted earnings calculation as they are anti-dilutive for the period.

 

Comment at June 2014

1,247,262 employee long term incentives have been excluded from the 2014 diluted earnings calculation as they are anti-dilutive for the period.

 

Comment at December 2013

4,755,000 employee long term incentives, 35.3684.549 redeemable preference shares and 2.323.437 shares to be issued as the deferred and contingent considerations have been excluded from the 2013 diluted earnings calculation as they are anti-dilutive for this period.

 

 

Note 18. Share-based payments

 

The company established new employee share plans on the event of AIM admission, which came into effect during the period: (i) the Executive Incentive Plan ('EIP') and (ii) the Loan Share Plan ('LSP').

 

(i) The Executive Incentive Plan

Selected employees are granted a right to receive ordinary shares in the company in the future subject to remaining in employment and subject to the satisfaction of any performance conditions. The right (referred to as an 'award') can take the form of:

 

• A conditional right to free ordinary shares on vesting. A number of employees had entitlements to cash bonuses which became payable on the AIM admission. Some senior executives agreed to defer the payment and take it in the form of a conditional award under the EIP. The award converts the cash due to them into ordinary shares at the Placing Price of £2.26 with a maximum A$75,000 enhancement if they defer 100% of the entitlement. Total ordinary shares applicable to the conditional award is 684,042. The award will vest 12 months after AIM admission (16 June 2015) and is not subject to any performance conditions but is subject to continued employment; and

 

• An option to acquire ordinary shares, from the date of vesting, at an exercise price set at the time of grant and which must be at least the market value of a share at that time. 50% of the options will vest two years after and the balance three years after AIM admission. Vesting is subject to the Remuneration Committee being satisfied that the underlying performance of the group justifies vesting. In determining this, the Remuneration Committee will have regard to revenue and Earnings Before Interest, Tax, Depreciation and Amortisation ('EBITDA') included in the company's internal forecasts as at the date of allocation.

 

(ii) Loan Share Plan

The emoluments disclosed above do not include any amounts for the value of share awards granted to the directors who have been selected to participate in the LSP. The LSP enables employees selected to participate to buy or subscribe for ordinary shares using a loan from the company. The ordinary shares are bought on the market or are subscribed at market value. The loan is then repayable and the ordinary shares may be sold to repay the loan on vesting. The loan is interest-free and recourse is limited to the value of the ordinary shares bought with it. 50% of the ordinary shares will vest two years after and the balance three years after AIM admission. The LSP has only been offered to Australian employees as it takes advantage of favourable tax treatment in Australia.

 

Vesting is subject to the Remuneration Committee being satisfied that the underlying performance of the group justifies vesting. In determining this, the Remuneration Committee will have regard to revenue and EBITDA included in the company's internal forecasts as at the date of allocation.

 

Set out below are summaries of share and options granted under the plans for directors and employees:

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at

 

 

 

 

 

Expired/

 

Balance at

 

 

 

 

Exercise

 

the start of

 

 

 

 

 

forfeited/

 

the end of

Grant date

 

Expiry date

 

price

 

the half-year

 

Granted

 

Exercised

 

 other

 

the half-year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16/06/2014

 

16/06/2015

 

A$2.26

 

684,042

 

-

 

-

 

-

 

684,042

16/06/2014

 

16/06/2019

 

A$2.26

 

102,210

 

-

 

-

 

-

 

102,210

16/06/2014

 

16/06/2019

 

A$2.26

 

461,010

 

-

 

-

 

-

 

461,010

 

 

 

 

 

 

1,247,262

 

-

 

-

 

-

 

1,247,262

 

Award type

Conditional: 684,042

Option: 102,210

Loan share: 461,010

 

The weighted average remaining contractual life of the share plan outstanding at the end of the financial year was 1.4 years (2014: 2 years).

 

For the options granted during the current financial half-year, the Black-Scholes option pricing model inputs used to determine the fair value at the grant date, are as follows:

(i) options are granted for no consideration and vest based on certain future events occurring

(ii) fair value: £2.26

(iii) grant date: 28 May 2014

(iv) expiry date: 16 June 2019

(v) share price at grant date: £2.26

(vi) expected price volatility of the company's shares: 40%

(vii) expected dividend yield: first three years 0%; 1.5% thereafter

(viii) risk-free interest rate: tranche #1 (vests after 2 years): 3.18%; tranche #2 (vests after 3 years): 3.30%

 

The share-based payment expense for the period was A$222,000

 

Note 19. Events after the reporting period

 

No matter or circumstance has arisen since 31 December 2014 that has significantly affected, or may significantly affect the group's operations, the results of those operations, or the group's state of affairs in future financial years.

 

 

In the directors' opinion:

 

 

the attached financial statements and notes thereto comply with the Corporations Act 2001, the Accounting Standards, the Corporations Regulations 2001 and other mandatory professional reporting requirements;

 

 

the attached financial statements and notes thereto give a true and fair view of the company's and group's financial position as at 31 December 2014 and of their performance for the financial half-year ended on that date; and

 

 

there are reasonable grounds to believe that the company will be able to pay its debts as and when they become due and payable.

 

Signed in accordance with a resolution of directors made pursuant to section 295(5)(a) of the Corporations Act 2001.

 

On behalf of the directors

 

 

 

 

________________________________

David Mortimer AO

Chairman

 

27 February 2015

 

 

 

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

Related Shares:

MYSL.L
FTSE 100 Latest
Value8,275.66
Change0.00