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

20th Sep 2012 07:00

RNS Number : 6769M
M&C Saatchi PLC
20 September 2012
 



 

 

 

 

 

M&C SAATCHI PLC

 

 

INTERIM RESULTS

 

 

SIX MONTHS ENDED

30 JUNE 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20 September 2012

M&C Saatchi PLC

Interim Results for the six months ended 30 June 2012

 

 

20 September 2012

Excellent results, with strong revenue momentum and earnings growth

Financial Highlights 2012

Growth versus 2011

Revenue

£82.8m

+15% (2011: £71.9m)

 

Operating Profit

£8.6m

+13% (2011: £7.6m)

 

Profit Before Tax

£8.7m

+13% (2011: £7.7m)

 

EPS

7.95p

+11% (2011: 7.15p)

 

Dividend

1.10p

+10% (2011: 1.00p)

 

The highlights are headline results, see note on next page for definition.

 

Operational Highlights

·; Successful first half with further strong growth in both revenue and earnings, driven by excellent new business wins and roll out of international offices and new businesses

·; Global Network performed well across all geographies:

° UK: revenues up 16%, with CRM and mobile performing particularly well

° Europe: like-for-like revenues up 25%, operating profit up 31%, in spite of macro-economic challenges

° Asia and Australasia: like-for-like revenues up 12%, operating profit up 41%

° Middle East and Africa: like-for-like revenues up 146% to £2.8m, well positioned to take advantage of growing African market

° Americas: like-for-like revenues up 12% with our New York agency set to launch in Q4

° Clear had a disappointing first half and have reduced their cost base 15% 

·; We continue to invest and build for the future: two offices added (Abu Dhabi and Singapore) together with a new management team in New York

·; Strong balance sheet maintained, focus on cash control with net cash of £14.4m

·; Interim dividend increased 10% to 1.10p

 

 

Commenting on the results, David Kershaw, Chief Executive, said:

 

"M&C Saatchi has made further good progress over the first six months of 2012. This has resulted from new business success and successful new businesses.

 

"Our federation of entrepreneurs delivered double digit revenue and earnings growth. Meanwhile, we continue to invest in high-growth new businesses in mature markets, to scale up in new markets and to export proven models across the network.

 

"Looking ahead, we are confident that we will continue to make progress in 2012 and beyond. The strategy is working. "

 

For further information please call:

M&C Saatchi +44 (0)20-7543-4500

David Kershaw

 

Tulchan Communications +44 (0)20-7353-4200

Lucy Legh

Susanna Voyle

 

Numis Securities +44 (0)20-7260-1000

Nick Westlake, NOMAD

Charles Farquhar, Corporate Broking

 

Notes to Editors

Headline results

Headline results are stated before accounting for the amortisation of acquired intangibles (including goodwill), the fair value adjustment to minority put option liabilities, revisions to contingent consideration and call option revaluations. The reconciliation of the difference between the headline results and the reported results is set out in note 4 on page 16.

 

Like-for-like

The like-for-like revenue comparisons referred to in this report are stated after excluding the impact of foreign currency movements.

 

Periods compared

This report comments on the unaudited consolidated income statement of M&C Saatchi plc (the "Group") for the six months to 30 June 2012 compared with unaudited consolidated income statement for the same period in 2011.

 

 

SUMMARY OF RESULTS

 

 

The first six months of 2012 saw another strong performance with very good revenue momentum and earnings growth. Like-for-like revenues increased 15% and we maintain a double digit headline operating margin of 10%, in spite of first half investment in three offices (New York, Abu Dhabi and Singapore). The headline profit before tax advanced 13% to £8.7m and headline net earnings rose 13%.

 

UK

We experienced very good revenue growth in the UK of 16%, with our CRM and mobile businesses doing particularly well. We also had a strong run of wins across our family of businesses, including O, Loewe, National Trust, Harveys, Spotify, Twitter, Intercontinental Hotels, Saga, Viking and Virgin Holidays. We are seeing an increasing number of integrated wins across communication channels. We retain a close watch on costs as well as margins. This resulted in the headline operating margin holding at 20.7% (2011: 20.8%, both margins exclude the impact of Group recharges). The UK headline operating profit improved a positive 15% on 2011.

 

Europe

Despite the economic backdrop, we made outstanding progress in Europe. Like-for-like revenues increased 25%. Headline operating profit was up 31%. Germany and Switzerland both performed well, whilst Italy excelled. In France, new business continued to be sluggish on the advertising front but we benefited from digital and PR contributions. We retained La Banque Postale, a major client. Spain continued to underperform in a very difficult market but, as an associate, our investment there is just 25%.

 

Middle East and Africa

We experienced excellent growth in both Cape Town and Johannesburg. Revenues were up from £1.1m to £2.8m and key wins in the period were Edgars Department Stores and Nedbank's below-the-line account. The African headline operating profit was £330k, compared with a loss of £26k in the same period last year. Elsewhere in the region, we opened an Abu Dhabi office on the back of our Etihad win.

 

 

Asia and Australasia

In Asia and Australasia, like-for-like revenue increased 12% in the six months and headline operating profit was up a very favourable 41%. The key driver for this was Australia, which stabilised after a turbulent 2011 on the client front. In the first six months of this year, we won Commonwealth Bank and retained Optus, two Group top ten accounts. We also won assignments from Opal and Slater & Gordon, lawyers. In February, we widened the office capability with the acquisition of Bang PR, a Sydney based consumer PR company which works with Optus and Woolworth.

New Zealand was impacted by two of their main clients suspending media spends. There was another excellent performance from Malaysia. China continued to be challenging, with severe pricing pressure and our lack of scale making for a more difficult market. Japan and India were both profitable, albeit relatively modest. We reopened our Singapore office in February 2012 with an experienced and promising team.

The regional headline operating margin was 7.0%, which compared with 2011's 5.6%.

 

Americas

In New York, we recruited a Chief Executive, Jeff Brooks, who joined in February to expand our offer in the US. He has hired a chief creative officer and will be hiring head of planning to complete the management team and will launch the agency in the last quarter. This investment meant a headline operating loss in the Americas of £445k for the first six months. Further investment will follow in the second half.

We made some progress in Los Angeles and Sao Paulo, which both continued to win new business.

 

Clear

Clear had a disappointing first half, with revenues slowing for a variety of reasons; budget cuts, restructuring programmes underway or the switching of spend into communications. We have taken action implementing a programme that reduced costs by 15%.

  

 

Outlook

M&C Saatchi has made further good progress over the first six months of 2012. This has resulted from new business success and successful new businesses.

 

Our federation of entrepreneurs delivered double digit revenue and earnings growth. Meanwhile, we continue to invest in high-growth new businesses in mature markets, to scale up in new markets and to export proven models across the network.

 

Looking ahead, we are confident that we will continue to make progress in 2012 and beyond. The strategy is working.

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED INCOME STATEMENT

ENDED 30 JUNE 2012

Six months

ended

30 June 2012

 

Six months

ended

30 June 2011

 

Year

ended

31 December

2011

 

Note

£000

£000

£000

Billings

240,330

242,035

520,017

Revenue

4

82,846

71,906

153,133

Operating costs

(74,494)

(64,404)

(139,040)

Operating profit

4

8,352

7,502

14,093

Share of results of associates

13

105

115

Finance income

6

196

171

2,199

Finance costs

7

(2,593)

(709)

(370)

Profit before taxation

4

5,968

7,069

16,037

Taxation on profits

8

(2,542)

(2,395)

(4,589)

Profit for the financial period

3,426

4,674

11,448

Profit attributable to:

Equity shareholders of the Group

4

2,345

3,845

9,599

Non controlling interest

1,081

829

1,849

3,426

4,674

11,448

Earnings per share

4

Basic

3.73p

6.20p

15.39p

Diluted

3.63p

6.08p

15.07p

 

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

ENDED 30 JUNE 2012

 

Six months

ended

30 June 2012

 

Six months

ended

30 June 2011

 

Year

ended

31 December

2011

 

£000

£000

£000

 

Profit for the period

 

3,426

 

4,674

 

11,448

Other comprehensive income:

Exchange differences on translating foreign operations before tax

(384)

426

(189)

Tax expense

(40)

-

(40)

Other comprehensive income for the period net of tax

(424)

426

(229)

Total comprehensive income for the period

3,002

 

5,100

 

11,219

 

Total comprehensive income attributable to:

Equity shareholders of the Group

1,921

4,271

9,370

Non controlling interests

1,081

829

1,849

3,002

5,100

11,219

 

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED BALANCE SHEET

AT 30 JUNE 2012

30 June 2012

30 June 2011

31 December

2011

£000

£000

£000

NON CURRENT ASSETS

Intangible assets

61,414

62,234

60,229

Investments in associates

2,226

2,196

2,226

Plant and equipment

7,033

5,884

6,941

Deferred tax assets

1,419

651

1,098

Other non current assets

5,562

5,255

4,987

77,654

76,220

75,481

CURRENT ASSETS

Trade and other receivables

73,027

67,597

89,585

Current tax assets

539

873

322

Cash and cash equivalents

18,066

17,420

18,779

91,632

85,890

108,686

CURRENT LIABILITIES

Trade and other payables

(84,175)

(82,831)

(103,406)

Current tax liabilities

(2,138)

(2,692)

(2,270)

Other financial liabilities

(108)

(97)

(126)

Deferred and contingent consideration

-

(260)

(128)

Minority shareholder put options liabilities

(1,936)

(1,551)

(1,682)

(88,357)

(87,431)

(107,612)

Net current Assets / (liabilities)

3,275

(1,541)

1,074

Total assets less current liabilities

80,929

74,679

76,555

Non current liabilities

Deferred tax liabilities

(918)

(902)

(813)

Other financial liabilities

(3,712)

(2,614)

(3,890)

Contingent consideration

-

-

-

Minority shareholder put options liabilities

(17,595)

(18,152)

(15,410)

Other non current liabilities

(411)

(300)

(396)

(22,636)

(21,968)

(20,509)

Net assets

58,293

52,711

56,046

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED BALANCE SHEET (CONTINUED)

AT 30 JUNE 2012

30 June 2012

30 June 2011

31 December

2011

£000

£000

£000

Equity

Share capital

637

632

635

Share premium

14,126

13,455

13,832

Merger reserve

21,194

21,922

21,194

Treasury reserve

(792)

(792)

(792)

Minority interest put option reserve

(14,305)

(14,652)

(14,305)

Non controlling interest acquired

(359)

(130)

(297)

Foreign exchange reserve

1,884

3,088

2,308

Retained earnings

33,243

26,530

30,808

EQUITY ATTRIBUTABLE TO SHAREHOLDERS OF THE GROUP

55,628

50,053

53,383

Non Controlling interestS

2,665

2,658

2,663

TOTAL EQUITY

58,293

52,711

56,046

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

SIX MONTHS ENDED 30 JUNE 2012

Share

Capital

£000

Share

premium

£000

Merger

reserve

£000

Treasury

reserve

£000

MI put option reserve

£000

Non controlling interest acquired£000

Foreign exchangereserves

£000

Retained

earnings

£000

Subtotal

£000

Non controlling

interest

in equity

£000

 

Total

£000

At 1 January 2011

625

12,822

21,922

(792)

(10,466)

(130)

2,662

23,053

49,696

1,375

51,071

Reserve movement for year ending 31 December 2011

Acquired non controlling interest

2

262

-

-

158

(166)

-

-

256

-

256

Issues of shares to minorities

-

-

-

-

-

-

-

-

-

166

166

Exchange rate movements

-

-

-

-

-

(1)

-

-

(1)

87

86

Release on company deletion

-

-

-

-

-

-

(125)

125

-

-

-

Issue of minority put options

-

-

-

-

(4,186)

-

-

-

(4,186)

-

(4,186)

Cancellation of minority put options

-

-

-

-

189

-

-

(133)

56

-

56

Released against Hong Kong Investment provision

-

-

(728)

-

-

-

-

728

-

-

-

Option exercise

8

748

-

-

-

-

-

(756)

-

-

-

Reclassification of share to cash based option

-

-

-

-

-

-

-

(372)

(372)

-

(372)

Share option charge

-

-

-

-

-

-

-

1,087

1,087

-

1,087

Dividends

-

-

-

-

-

-

-

(2,523)

(2,523)

(814)

(3,337)

Total comprehensive income for the year

-

-

-

-

-

-

(229)

9,599

9,370

1,849

11,219

At 1 December 2011

635

13,832

21,194

(792)

(14,305)

(297)

2,308

30,808

53,383

2,663

56,046

At 1 January 2012

635

13,832

21,194

(792)

(14,305)

(297)

2,308

30,808

53,383

2,663

56,046

Reserve movement for six months ending 30 June 2012

Issue of shares to minorities

-

-

-

-

-

-

-

-

-

11

11

Exchange rate movements

-

-

-

-

-

-

-

-

-

(2)

(2)

Options exercise

2

294

-

-

-

-

-

(296)

-

-

-

Non Controlling interest acquired

-

-

-

-

-

(62)

-

-

(62)

-

(62)

Share option charge

-

-

-

-

-

-

-

386

386

-

386

Dividends

-

-

-

-

-

-

-

-

-

(1,088)

(1,088)

Total comprehensive income for year

-

-

-

-

-

-

(424)

2,345

1,921

1,081

3,002

At 30 June 2012

637

14,126

21,194

(792)

(14,305)

(359)

1,884

33,243

55,628

2,665

58,293

 

 

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (CONTINUED)

SIX MONTHS ENDED 30 JUNE 2012

 

 

Share

Capital

£000

Share

premium

£000

Merger

reserve

£000

Treasury

reserve

£000

MI put option reserve

£000

Non controlling interest acquired£000

Foreign exchangereserves

£000

Retained

earnings

£000

Subtotal

£000

Non controlling

interest

in equity

£000

 

Total

£000

At 1 January 2011

625

12,822

21,922

(792)

(10,466)

(130)

2,662

23,053

49,696

1,375

51,071

Reserve movement for six months ending 30 June 2011

Issues of shares to minorities

-

-

-

-

-

-

-

-

-

707

707

Exchange rate movements

-

-

-

-

-

-

-

-

-

49

49

Issue of minority put options

-

-

-

-

(4,316)

-

-

-

(4,316)

-

(4,316)

Cancellation of minority put options

-

-

-

-

130

-

-

55

185

-

185

Option exercise

7

633

-

-

-

-

-

(640)

-

-

-

Reclassification of share to cash based option

-

-

-

-

-

-

-

(239)

(239)

-

(239)

Share option charge

-

-

-

-

-

-

-

456

456

-

456

Dividends

-

-

-

-

-

-

-

-

-

(302)

(302)

Total comprehensive income for the year

-

-

-

-

-

-

426

3,845

4,271

829

5,100

At 30 June 2011

632

13,455

21,922

(792)

(14,652)

(130)

3,088

26,530

50,053

2,658

52,711

 

 

M&C SAATCHI PLC

UNAUDITED CONSOLIDATED CASH FLOW STATEMENT

SIX MONTHS ENDED 30 JUNE 2012

 

Six months ended30 June 2012

Six months ended30 June 2011

Year Ended31 December2011

Notes

£000

£000

£000

Cash generated from operations

10

5,757

(9,762)

(1,074)

Tax paid

(2,247)

(1,088)

(4,159)

Net cash (Out) / In flow from operating activities

3,510

(10,850)

(5,233)

Acquisitions

11

(1,720)

(1,598)

(1,773)

Proceeds from sale of plant and equipment

-

-

9

Purchase of plant and equipment

(1,142)

(1,197)

(3,389)

Purchase of capitalised software

(95)

(72)

(173)

Dividends received from associates

-

-

-

Interest earned from cash held by trading entities

196

139

345

Net cash consumed by investing activities

(2,761)

 

(2,728)

 

(4,981)

Dividends paid

-

-

(2,523)

Dividends paid to non controlling interest

(1,088)

(302)

(814)

Subsidiaries' sale of own shares to minorities

11

2

58

Repayment of finance leases

(41)

(27)

(62)

Inception of bank loans

1,186

355

2,117

Repayment of bank loans

(1,272)

(365)

(786)

Interest paid

(154)

(139)

(297)

Net cash consumed from financing activities

(1,358)

 

(476)

 

(2,307)

Net decreasein cash and cash equivalents

(609)

 

(14,054)

 

(12,521)

Cash and cash equivalents at the beginning of the period

18,779

31,388

31,388

Effect of exchange rate changes

(104)

86

(88)

Cash and cash equivalents at the end of the period

18,066

 

17,420

 

18,779

 

 

1. GENERAL INFORMATION

 

The Company is a public limited company incorporated and domiciled in the UK. The address of its registered office is 36 Golden Square, London W1F 9EE.

The Company has its primary listing on the AIM market of the London Stock Exchange.

This consolidated half-yearly financial information was approved for issue on19 September 2012.

These results do not constitute the Group's statutory accounts. The information presented in relation to 31 December 2011 is extracted from the statutory financial statements for the year then ended and which have been delivered to the Registrar of Companies. The auditor's report on the statutory financial statements for the year ended 31 December 2011 was unqualified, did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report(s) and did not contain statements under Section 498 (2) or (3) of the Companies Act 2006.

 

2. Basis of preparation

 

This consolidated half-yearly financial information for the half-year ended 30 June 2012 has been prepared in accordance with the AIM Rules for companies. The half-yearly consolidated financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2011.

 

3. Accounting policies

 

The financial information in these interim results is that of the holding company and all of its subsidiaries (the Group). It has been prepared in accordance with the recognition and measurement requirements of International Financial Reporting Standards as adopted for use in the EU (IFRSs). The accounting policies applied by the Group in this financial information are the same as those applied by the Group in its financial statements for the year ended 31 December 2011 and which will form the basis of the 2012 financial statements.

 

4. Earnings per share and reconciliation between headline and statutory results

Six months ended30 June 2012

Reported results

Amortisation of acquired intangibles

Fair value adjustments to minority put option liabilities

Revised estimate of contingent consideration

Headline & Segmental results

 

£000

£000

£000

£000

£000

 

Revenue

82,846

-

-

-

82,846

 

 

Operating profit

8,352

303

-

-

8,655

 

Share of results of associates

13

-

-

-

13

 

Finance income

196

-

-

-

196

 

Finance expense

(2,593)

-

2,438

-

(155)

 

Profit before taxation

5,968

303

2,438

8,709

 

Taxation

(2,542)

(81)

-

-

(2,623)

 

Profit after taxation

3,426

222

2,438

6,086

 

Non controlling interest

(1,081)

-

-

-

(1,081)

 

Profit attributable to equity holders of the Group

2,345

222

2,438

5,005

 

 

BASIC EARNINGS PER SHARE

 

Weighted average number of shares (thousands)

62,930

62,930

 

BASIC EPS

3.73p

7.95p

 

 

Diluted earnings per share

 

Weighted average number of shares (thousands) as above

62,930

62,930

 

Add

 

 - UK growth shares

1,620

1,620

 

 - Float options

128

128

 

Total

64,678

64,678

 

DILUTED EARNINGS PER SHARE

3.63p

7.74p

 

 

Six months ended30 June 2011

Reported results

Amortisation of acquired intangibles

Fair value adjustments to minority put option liabilities

Revised estimate of contingent consideration

Headline & Segmental results

 

£000

£000

£000

£000

£000

 

Revenue

71,906

-

-

-

71,906

 

 

Operating profit

7,502

292

-

(158)

7,636

 

Share of results of associates

105

-

-

-

105

 

Finance income

171

-

-

-

171

 

Finance expense

(709)

-

538

-

(171)

 

Profit before taxation

7,069

292

538

(158)

7,741

 

Taxation

(2,395)

(83)

-

-

(2,478)

 

Profit after taxation

4,674

209

538

(158)

5,263

 

Non controlling interest

(829)

-

-

-

(829)

 

Profit attributable to equity holders of the Group

3,845

209

538

(158)

4,434

 

 

BASIC EARNINGS PER SHARE

 

Weighted average number of shares (thousands)

61,992

61,992

 

BASIC EPS

6.20p

7.15p

 

 

Diluted earnings per share

 

Weighted average number of shares (thousands) as above

61,992

61,992

 

Add

 

 - UK growth shares

818

818

 

 - Float options

128

128

 

 - LTIP options

307

307

 

Total

63,245

63,245

 

DILUTED EARNINGS PER SHARE

6.08p

7.01p

 

 

Year ended 31 December 2011

Reported results

Amortisation of acquiredintangibles

Impairmentof Goodwill

Contingent liability revaluation

Fair value adjustments to minorityput option liabilities

Headline & segmental results

£000

£000

£000

£000

£000

£000

Revenue

153,133

-

-

-

-

153,133

Operating profit

14,093

714

902

(310)

-

15,399

Share of results of associates

115

-

-

-

-

115

Finance income

2,199

-

-

-

(1,781)

418

Finance cost

(370)

-

-

-

-

(370)

Profit before taxation

 

16,037

714

902

(310)

(1,781)

15,562

Taxation

(4,589)

(206)

-

-

-

(4,795)

Profit for the year

11,448

508

902

(310)

(1,781)

10,767

Non controlling interests

(1,849)

-

-

-

-

(1,849)

Profit attributable to equity holders of the Group

9,599

508

902

(310)

(1,781)

8,918

BASIC EARNINGS PER SHARE

Weighted average number of shares (thousands)

62,355

-

-

-

-

62,355

BASIC EPS

15.39p

-

-

-

-

14.30p

Diluted earnings per share

Weighted average number of shares (thousands) as above

62,355

-

-

-

-

62,355

Add

 - UK growth shares

1,102

-

-

-

-

1,102

 - Options

128

-

-

-

-

128

 - LTIP options 2011

111

-

-

-

-

111

Total

63,696

63,696

DILUTED EARNINGS PER SHARE

15.07p

14.00p

 

5. SEGMENTAL INFORMATION

This segmental information is reconciled to the statutory results in Note 4.

Six months to 30 June 2012

UK

Europe

Middle East & Africa

Asia & Australasia

Americas

Clear

Total

£000

£000

£000

£000

£000

£000

£000

Revenue

36,315

7,825

2,800

26,999

3,193

5,714

82,846

Operating profit excluding group costs

7,512

1,115

330

1,880

(445)

489

10,881

Group costs

(2,039)

(36)

-

(112)

(39)

-

(2,226)

Operating profit

5,473

1,079

330

1,768

(484)

489

8,655

Share of result of associate

75

(93)

31

-

-

-

13

Finance income

65

11

6

82

30

2

196

Finance costs

(19)

(31)

(3)

(48)

(54)

-

(155)

Profit before taxation

5,594

966

364

1,802

(508)

491

8,709

Taxation

(1,315)

(386)

(108)

(768)

82

(128)

(2,623)

Profit for the period

4,279

580

256

1,034

(426)

363

6,086

Non controlling interest

(518)

(178)

(121)

(381)

116

1

(1,081)

Profit attributable to equity holders of the group

3,761

402

135

653

(310)

364

5,005

Headline BASIC EPS

7.95p

COSTS INCLUDED IN OPERATING Profit

 

PROFIT

Depreciation and amortisation of software

536

137

71

299

53

87

1,183

Share option charges

378

-

-

-

-

-

378

Office location

London

ParisBerlin Madrid GenevaMilanMoscow

 

BeirutCape Town JohannesburgAbu Dhabi

 

Sydney Melbourne Auckland WellingtonKuala LumpurNew Delhi MumbaiHong Kong ShanghaiTokyoSingapore

Los AngelesNew YorkSao Paulo

London Amsterdam New YorkHong KongSingaporeSydney

 

Six months to 30 June 2011

UK

Europe

Middle East & Africa

Asia & Australasia

Americas

Clear

Total

£000

£000

£000

£000

£000

£000

£000

Revenue

31,366

6,609

1,137

23,641

2,978

6,175

71,906

Operating profit excluding group costs

6,520

851

(26)

1,335

(96)

1,231

9,815

Group costs

(1,952)

(34)

-

(159)

(34)

-

(2,179)

Operating profit

4,568

817

(26)

1,176

(130)

1,231

7,636

Share of result of associate

-

118

(13)

-

-

-

105

Finance income

95

5

2

66

-

3

171

Finance costs

(97)

(28)

-

(31)

(15)

-

(171)

Profit before taxation

4,566

912

(37)

1,211

(145)

1,234

7,741

Taxation

(1,381)

(219)

(16)

(441)

(14)

(407)

(2,478)

Profit for the period

3,185

693

(53)

770

(159)

827

5,263

Non controlling interest

(286)

(167)

43

(352)

(3)

(64)

(829)

Profit attributable to equity holders of the group

2,899

526

(10)

418

(162)

763

4,434

Headline BASIC EPS

7.15p

COSTS INCLUDED IN OPERATING Profit

 

PROFIT

Depreciation and amortisation of software

375

131

35

320

29

61

951

Share option charges

402

-

-

59

2

-

463

Office location

London

ParisBerlin Madrid GenevaMilanMoscow

 

BeirutCape Town Johannesburg

 

Sydney Melbourne Auckland WellingtonKuala LumpurNew Delhi MumbaiHong Kong ShanghaiTokyo

Los AngelesNew YorkSao Paulo

London Amsterdam New YorkHong KongSingaporeSydney

 

 

 

Year ended31 December 2011

UK

Europe

Middle East & Africa

Asia and Australasia

Americas

Clear

Total

 

£000

£000

£000

£000

£000

£000

£000

Revenue

66,974

14,540

2,987

49,700

6,736

12,196

153,133

Operating profit excluding group costs

13,031

2,053

276

2,358

77

2,016

19,811

Group costs

(4,175)

(70)

-

(79)

(88)

-

(4,412)

Operating profit

8,856

1,983

276

2,279

(11)

2,016

15,399

Share of results of associates

(13)

93

35

-

-

-

115

Finance income

192

17

4

176

25

4

418

Finance cost

(223)

(63)

(3)

(52)

(29)

-

(370)

Profit before taxation

8,812

2,030

312

2,403

(15)

2,020

15,562

Taxation

(2,768)

(706)

118

(883)

29

(585)

(4,795)

Profit for the year

6,044

1,324

430

1,520

14

1,435

10,767

Non controlling interests

(618)

(443)

(113)

(541)

(4)

(130)

(1,849)

Profit attributable to equity holders of the group

5,426

881

317

979

10

1,305

8,918

HEADLINE BASIC EPS

14.30p

Costs included in operating profit:

Depreciation

(882)

(215)

(69)

(584)

(57)

(122)

(1,929)

Amortisation of software

(56)

(48)

(8)

(56)

(20)

-

(188)

Share option charges

(1,048)

-

-

(37)

(2)

-

(1,087)

Office location

London

Paris

Berlin

Madrid

Geneva

MilanMoscow

Beirut

Cape Town

Jo'burg

 

Sydney

Melbourne

Auckland

Wellington

New Delhi

Mumbai

Kuala Lumpur

Hong Kong

Beijing

Shanghai

Tokyo

Los Angeles

São Paulo

New York

London

Hong Kong

New YorkAmsterdam

Sydney

Singapore

 

.

6. Finance Income

Six monthsended30 June 2012

Six monthsended30 June 2011

Year ended31 December2011

£000

£000

£000

Bank interest receivable

174

150

401

Other interest receivable

22

21

17

Total interest receivable

196

171

418

Fair value adjustments to minority shareholder put option liabilities

 

-

 

-

1,781

Total finance income

196

171

2,199

 

 

7. Finance COsts

 

Six monthsended30 June 2012

Six monthsended30 June 2011

Year ended31 December2011

£000

£000

£000

Finance costs

Bank interest payable

(134)

(146)

(369)

Other interest payable

(21)

(25)

(1)

Total interest payable

(155)

(171)

(370)

Fair value adjustments to minority shareholder put option liabilities

(2,438)

(538)

-

Total

(2,593)

(709)

(370)

 

8. Taxation

 

Income tax expenses are recognised based on management's estimate of the average annual income tax expected for the full financial year.

The estimated effective annual tax rate for the period to 30 June 2012 is 42.6% (30 June 2011: 33.9%).

The estimated headline effective annual tax rate (excluding associates) used for the period to 30 June 2012 is 30.2% (30 June 2011: 32.5%).

The decrease in the headline tax rate utilisation of historic tax losses and the reduction in UK tax rates.

 

The difference between the headline and statutory tax rates is caused by a difference in the profit before tax due to the impact of fair value adjustments to minority shareholder put option liabilities has no effect on the tax charge.

 

9. Dividends

 

Six monthsended30 June 2012

Six monthsended30 June 2011

Year ended31 December2011

£000

£000

£000

2010 final dividend 3.03p (2009: Nil)

-

-

1,895

2011 interim dividend 1.00p (2010: 0.87p)

-

-

628

-

-

2,523

 

The directors propose an interim dividend of 1.10p per share (2011: 1.00p per share) payable on 16 November 2012 to shareholders who are on the register at 2 November 2012. This interim dividend, amounting to £697k (2011: £628k) has not been recognised as a liability in this half-yearly financial report.

 

10. Cash generated from operations

Six monthsended30 June 2012

Six monthsended30 June 2011

Yearended31 December2011

£000

£000

£000

Revenue

82,846

71,906

153,133

Operating cost

(74,494)

(64,404)

(139,040)

Operating Profit

8,352

7,502

14,093

Adjustments for:

Depreciation of plant and equipment

1,114

885

1,929

Losses on sale of plant and equipment

-

-

38

Impairment and amortisation on acquired intangible assets

303

292

714

Impairment of Goodwill

-

-

902

Amortisation of capitalised software intangible assets

69

66

188

Non-cash share based incentive plans

378

456

1,087

Operating cash flow before movements in working capital and provisions

10,216

 

9,201

 

18,951

Decrease / (increase) in trade and other receivables

15,212

12,599

(10,250)

Decrease in trade and other payables

(19,671)

(31,562)

(9,775)

Net cash (outflow) / inflow from operating activities

5,757

(9,762)

(1,074)

11. Cash consumed by acquisitions

Six monthsended30 June 2012

Six monthsended30 June 2011

Year ended31 December2011

£000

£000

£000

Acquisitions

Initial cash consideration paid

(1,743)

(1,598)

(1,773)

Cash and cash equivalents acquired

23

-

-

Total payments made in the period relating to acquisitions

(1,720)

(1,598)

(1,773)

 

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

Related Shares:

M&C Saatchi
FTSE 100 Latest
Value8,275.66
Change0.00