12th Sep 2011 07:00
12 September 2011
NetDimensions (Holdings) Limited
("NetDimensions" or the "Company")
Interim Results for the six months ended 30 June 2011
NetDimensions (AIM: NETD), the global provider of enterprise-class performance, knowledge and learning management related software and services, enabling organisations to manage their training programs, announces interim results for the six months ended 30 June 2011.
Financial Highlights
·; Revenue increased 31% to US$4.4m (H1'10: US$3.3m)
·; Loss of US$0.7m (H1'10: loss of US$0.3m)
o After including US$0.2m intangible asset amortisation, US$0.2m non cash share based compensation, US$0.1m foreign exchange gain and gain on disposal of an associate.
·; Deferred revenue up 26% to US$ 2.8m (H1'10: US$ 2.3m)
·; Headcount up to 99 from 73 at the end of H1'10 (headcount at year end: 88)
·; Strong cash position of US$5.9m - equated to 14.4p in cash per share at 30 June 2011 currency rates (2010 year end: US$6.0m) after US$0.2m share repurchase during the period
Operations Highlights
·; Added 63 new clients through direct sales or resellers including;
o Renishaw Plc;
o Brigham Young University;
o IKON AS;
o Service Strategies; and
o Omega Performance Corporation.
·; Added 4 major resellers including;
o Intekras, a major US professional services company offering core solutions in information assurance, technical services and workforce development in US federal, state and local governments as well as commercial entities;
o Training Partners, a wholly owned subsidiary of Dimension Data specialising in IT infrastructure for learning & development; and
o Aurion Limited, a company which designs and delivers award winning e-learning tools; and
o Tatweer International for Human Development S.A.E., a regional workforce training solution provider in Egypt.
·; Incorporated the CFR 21 Part 11 compliance within EKP, an indispensable requirement in pharmaceutical industry
·; Released a major new versions of our flagship LMS product - EKP 7.0 and 7.1
·; Improvement of our mobile version - mEKP enabling course download and encryption
Roger Durn, Chairman of NetDimensions, commented: "NetDimensions has been trading in line with expectations and we continue to see significant growth for our business in Asia / China and other emerging markets. We believe our target markets will continue to be in highly regulated and compliance driven industries and in outwardly focused, extended enterprise deployments.
"These last six months have been a successful period with the Company recording impressive revenue growth. The Board is confident that this strong trading will continue in the second half of the year and the Company is well-positioned to grow."
Enquiries:
NetDimensions
| Jay Shaw Clarence Wu Robert Torio | +852 2122 4500 |
Arden Partners plc (Nomad & Broker) | Adrian Trimmings Jamie Cameron | +44 (0) 20 7614 5900
|
Walbrook PR Limited (Financial PR) | Bob Huxford Fiona Henson | +44 (0) 20 7933 8783 +44 (0) 20 7933 8795 |
CHAIRMAN'S STATEMENT
Financial Summary
The Company achieved 31% growth in sales to US$4.4m for the first half of the year (2010: US$3.3m); of this, organic growth contributed 20% with the balance from acquisitions and strategic investments that the Company made in 2010.
Due to seasonality of the business the Company is usually loss making at the half year stage. The Company recorded a loss before tax of US$0.7m for the six months ended 30 June 2011. This loss includes the non-cash and one-time extraordinary items of US$0.2m intangible asset amortisation, US$0.2m share based compensation and US$0.1m foreign exchange gain and gain on disposal of an associate, excluding which the loss before tax would have been reduced to US$0.4m. During this period, the Company's headcount increased by 26 to a total of 99. This major increase consisted of ten staff joining from prior acquisitions as well as our investment in eleven sales related personnel in the US, China and other regions to aid the Company's expansion.
The Company maintained a strong cash position of US$5.9m net of a US$0.2m share buyback during the period. The Board anticipates that the Company's cash position will continue to improve as sales materialise during the second half of the year.
The Board is not recommending the payment of a dividend at this time due to the need to conserve cash for future Company growth. However, it is the Board's intention to pay dividends in the future.
Operations Review
In the first half of 2011 NetDimensions generated revenue growth through the integration of the EKP distribution business acquired last year in the UK and US. We will continue to see further benefit from the realisation of synergies arising from acquisitions earlier in the year. We are pleased that the new Shanghai office began trading with a team of four sales staff and has generated sales in line with expectations.
First half new client wins came from both direct and partner-led sales worldwide. In the six months under review we won 63 new clients, many of which operate in highly regulated, compliance driven environments and aim to generate efficiencies through the application of NetDimensions' products. In addition, the Company signed up four resellers to expand our global geographical and industrial footprint.
Our engineering has been focused on existing product upgrades with version EKP 7.0 & 7.1 and also mEKP which now has improved course download and encryption functionality. Greater penetration of the pharmaceutical industry has been achieved by successfully incorporating the CFR 21 Part 11 compliance in EKP. The engineering team have also developed EKP usage via mobile device & created social networking capabilities.
Current Trading and Outlook
NetDimensions has been trading in line with expectations and we continue to see significant growth for our business in Asia / China and other emerging markets. We have not yet seen a significant impact from the continued eurozone financial issues or the US budget crisis that led to a US treasury downgrade.
NetDimensions' strong cash position on 30 June 2011 at US$5.9m will provide a solid financial base for the Company to manage uncertainty from further economic problems in the US & Europe that may arise in the later part of the year.
We believe our target markets will continue to be in highly regulated and compliance driven industries and in outwardly focused, extended enterprise deployments.
These last six months have been a successful period, with the Company recording impressive revenue growth. The Board is confident that this strong trading will continue in the second half of the year and the Company is well-positioned to grow.
Roger Durn
Chairman of the Board
12 September 2011
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THESIX MONTHSENDED 30 JUNE 2011
Unaudited | Unaudited | Audited | ||||
6 months to | 6 months to | 12 months to | ||||
Notes | 30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | ||||
Revenue | 4 | 4,412,435 | 3,375,444 | 8,257,601 | ||
Cost of sales | (336,468) | (176,408) | (637,313) | |||
Gross profit | 4,075,967 | 3,199,036 | 7,620,288 | |||
Administrative expenses | (4,893,102) | (3,277,482) | (7,365,729) | |||
Operating (loss)/profit | 5 | (817,135) | (78,446) | 254,559 | ||
Net finance income/(costs) | 6 | 80,504 | (131,623) | (33,296) | ||
Gain on disposal of an associate | 8 | 38,382 | - | - | ||
Share of loss of an associate | 8 | - | (16,035) | (41,250) | ||
Share of loss of a jointly controlled entity | 9 | (676) | (32,402) | (63,962) | ||
(Loss)/profit before taxation | (698,925) | (258,506) | 116,051 | |||
Taxation | - | - | - | |||
(Loss)/profit for the period/year | (698,925) | (258,506) | 116,051 | |||
Attributable to: | ||||||
Equity shareholders of the Company | (698,925) | (258,506) | 116,051 | |||
(Loss)/earnings per share: | ||||||
Basic | 7 | US$(0.03) | US$(0.01) | US$0.46 | ||
Diluted | 7 | US$(0.03) | US$(0.01) | US$0.43 | ||
The notes on pages 9 to 19 form an integral part of these condensed consolidated interim financial statements.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THESIX MONTHSENDED 30 JUNE 2011
Unaudited | Unaudited | Audited | ||||
6 months to | 6 months to | 12 months to | ||||
30.6.2011 | 30.6.2010 | 31.12.2010 | ||||
US$ | US$ | US$ | ||||
(Loss)/profit for the period/year | (698,925) | (258,506) | 116,051 | |||
Other comprehensive (loss)/income: | ||||||
Exchange differences on translation of | ||||||
foreign operations | (6,332) | 9,210 | 3,731 | |||
Fair value change of available-for-sale financial asset |
22,003 |
(50,182) |
(13,134) | |||
Other comprehensive income/(loss) for the period/year | 15,671 | (40,972) | (9,403) | |||
Total comprehensive (loss)/income for the period/year |
(683,254) |
(299,478) | 106,648 | |||
Total comprehensive (loss)/income for the period/year attributable to: | ||||||
Equity shareholders of the Company | (683,254) | (299,478) | 106,648 | |||
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT30 JUNE 2011
Unaudited | Unaudited | Audited | ||||
Notes | 30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | ||||
ASSETS | ||||||
Non-current assets | ||||||
Property, plant and equipment | 258,226 | 155,019 | 163,609 | |||
Intangible assets | 1,096,547 | 473,671 | 1,223,940 | |||
Available-for-sale financial asset | 168,840 | 100,363 | 142,161 | |||
Interest in an associate | 8 | 310 | 76,833 | 51,928 | ||
Interest in a jointly controlled entity | 9 | 10,362 | 17,598 | 11,038 | ||
1,534,285 | 823,484 | 1,592,676 | ||||
Current assets | ||||||
Trade and other receivables | 2,176,260 | 1,873,378 | 3,582,134 | |||
Pledged bank deposits | 583,027 | - | 500,566 | |||
Cash and cash equivalents | 5,277,966 | 6,303,254 | 5,498,420 | |||
8,037,253 | 8,176,632 | 9,581,120 | ||||
TOTAL ASSETS | 9,571,538 | 9,000,116 | 11,173,796 | |||
EQUITY AND LIABILITIES | ||||||
Equity attributable to equity holders of the Company | ||||||
Share capital | 10 | 25,282 | 25,039 | 25,116 | ||
Share premium | 11,139,427 | 11,116,871 | 11,119,731 | |||
Foreign currency translation reserve | 31,787 | 43,591 | 38,119 | |||
Available-for-sale financial assets revaluation reserve |
8,869 |
(50,182) |
(13,134) | |||
Share option reserve | 46,980 | - | - | |||
Accumulated losses | (5,280,626) | (4,971,382) | (4,581,701) | |||
Total equity | 5,971,719 | 6,163,937 | 6,588,131 | |||
Non-current liabilities | ||||||
Obligations under finance leases | 5,863 | - | 6,772 | |||
Current liabilities | ||||||
Trade and other payables | 743,379 | 566,807 | 1,034,546 | |||
Deferred income | 2,848,773 | 2,269,032 | 3,542,541 | |||
Obligations under finance leases | 1,804 | 340 | 1,806 | |||
3,593,956 | 2,836,179 | 4,578,893 | ||||
Total liabilities | 3,599,819 | 2,836,179 | 4,585,665 | |||
TOTAL EQUITY AND LIABILITIES | 9,571,538 | 9,000,116 | 11,173,796 | |||
The notes on pages 9 to 19 form an integral part of these condensed consolidated interim financial statements.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENTOF CHANGES IN EQUITY
FOR THE SIX MONTHSENDED 30 JUNE 2011 (UNAUDITED)
| Available- | ||||||||||||
| for-sale | ||||||||||||
Foreign | financial | ||||||||||||
currency | asset | ||||||||||||
Share | Share | translation | revaluation | Share option | Accumulated | ||||||||
capital | premium | reserve | reserve | reserve | losses | Total | |||||||
US$ | US$ | US$ | US$ | US$ | US$ | US$ | |||||||
At 1 January 2011 | 25,116 | 11,119,731 | 38,119 | (13,134) | - | (4,581,701) | 6,588,131 | ||||||
Loss for the period | - | - | - |
- |
- | (698,925) | (698,925) | ||||||
Other comprehensive (loss)/income for the period | - | - | (6,332) |
22,003 |
- | - | 15,671 | ||||||
Total comprehensive (loss)/income | - | - | (6,332) |
22,003 |
- | (698,925) | (683,254) | ||||||
Shares repurchase (note 10) | (400) | (161,664) | - |
- |
- | (162,064) | |||||||
Equity settled share-based payments | 566 | 181,360 | - |
- |
46,980 | - | 228,906 | ||||||
At 30 June 2011 | 25,282 | 11,139,427 | 31,787 | 8,869 | 46,980 | (5,280,626) | 5,971,719 |
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENTOF CHANGES IN EQUITY
FOR THE SIX MONTHSENDED 30 JUNE 2010 (UNAUDITED)
Available- | |||||||||||
for-sale | |||||||||||
Foreign | financial | ||||||||||
currency | asset | ||||||||||
Share | Share | translation | revaluation | Accumulated | |||||||
capital | premium | reserve | reserve | losses | Total | ||||||
US$ | US$ | US$ | US$ | US$ | US$ | ||||||
At 1 January 2010 | 25,014 | 11,116,871 | 34,381 | - | (4,718,698) | 6,457,568 | |||||
Loss for the period | - | - | - |
- | (258,506) | (258,506) | |||||
Other comprehensive income/(loss) for the period | - | - | 9,210 |
(50,182) | - | (40,972) | |||||
Total comprehensive income/(loss) | - | - | 9,210 |
(50,182) | (258,506) | (299,478) | |||||
Equity settled share-based payments | 25 | - | - |
- | 5,822 | 5,847 | |||||
At 30 June 2010 | 25,039 | 11,116,871 | 43,591 | (50,182) | (4,971,382) | 6,163,937 |
FOR THE YEAR ENDED 31 DECEMBER 2010 (AUDITED)
Available- | |||||||||||
for-sale | |||||||||||
Foreign | financial | ||||||||||
currency | asset | ||||||||||
Share | Share | translation | revaluation | Accumulated | |||||||
capital | premium | reserve | reserve | losses | Total | ||||||
US$ | US$ | US$ | US$ | US$ | US$ | ||||||
At 1 January 2010 | 25,014 | 11,116,871 | 34,381 | - | (4,718,698) | 6,457,568 | |||||
Profit for the year | - | - | - | - | 116,051 | 116,051 | |||||
Other comprehensive income/(loss) for the year | - | - | 3,731 |
(13,134) | - | (9,403) | |||||
Total comprehensive income/(loss) | - | - | 3,731 |
(13,134) | 116,051 | 106,648 | |||||
Issue of shares | 40 | 2,860 | 7 | - | - | 2,907 | |||||
Equity settled share-based payments | 62 | - | - |
- | 20,946 | 21,008 | |||||
At 31 December 2010 |
25,116 |
11,119,731 |
38,119 |
(13,134) |
(4,581,701) |
6,588,131 |
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS ENDED 30 JUNE 2011
Unaudited | Unaudited | Audited | ||||
6 months to | 6 months to | 12 months to | ||||
Notes | 30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | ||||
Cash generated from/(used in) operations | 12(a) | 71,254 | (628,784) | (123,541) | ||
Interest paid | (3,659) | - | - | |||
Income tax paid | - | (20,000) | (20,000) | |||
Net cash generated from/(used in) operating activities | 67,595 | (648,784) | (143,541) | |||
Cash flows from in investing activities | ||||||
Purchase of property, plant and equipment | (146,354) | (59,115) | (105,347) | |||
Purchase of intangible assets | (44,073) | (96,801) | (938,559) | |||
Purchase of available-for-sale financial asset | - | (100,363) | (153,715) | |||
Interest received | 32,910 | 767 | 61,895 | |||
Proceeds on disposal of an associate | 90,000 | - | - | |||
Proceeds on disposal of property, plant and equipment |
949 |
- |
- | |||
Proceeds on disposal of intangible assets | 216 | - | - | |||
Capital contribution to an associate | - | - | (310) | |||
Capital contribution to a jointly controlled entity | - | (50,000) | (75,000) | |||
Net cash used in investing activities | (66,352) | (305,512) | (1,211,036) | |||
Cash flows from financing activities | ||||||
Finance lease charges | (327) | (168) | (415) | |||
Proceeds on issue of shares under share option scheme | - | - | 2,907 | |||
Repayments of borrowings and finance leases | (911) | (685) | (1,477) | |||
Repurchase of shares | 10 | (162,064) | - | - | ||
Net cash (used in)/generated from financing activities | (163,302) | (853) | 1,015 | |||
Net decrease in cash and cash equivalents | (162,059) | (955,149) | (1,353,562) | |||
Cash and cash equivalents at beginning of the period/year | 5,998,986 | 7,444,665 | 7,444,665 | |||
Effect of foreign exchange rate changes, net | 24,066 | (186,262) | (92,117) | |||
Cash and cash equivalents at end of the period/year | 5,860,993 | 6,303,254 | 5,998,986 | |||
Analysis of balances of cash and cash equivalent
Cash and bank balances | 5,277,966 | 6,303,254 | 5,498,420 | ||
Pledged bank deposits 12(b) | 583,027 | - | 500,566 | ||
5,860,993 | 6,303,254 | 5,998,986 |
The notes on pages 9 to 19 form an integral part of these condensed consolidated interim financial statements.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
1. GENERAL INFORMATION
The Company was incorporated in the Cayman Islands as a limited liability company underthe Companies Law (2000) Revision on 10 July 2000. The registered office of the Company is located at P.O. Box 309, Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands, British West Indies. Its principal place of business is located at17/F., Siu On Centre, 188 Lockhart Road, Wan Chai, Hong Kong.
The principal activities of the Company and its subsidiaries (hereinafter collectively referred to as the "Group") are licensing of computer software and the provision of related services. The principal activity of the Company is investment holding.
The Company's shares were admitted to trading on the Alternative Investment Market ("AIM") of the London Stock Exchange. These condensed consolidated interim financial statements are presented in United States Dollars, unless otherwise stated, and were approved for issue by the Board of Directors on 12 September 2011.
These condensed consolidated interim financial statements for the six months ended 30 June 2010 and 2011 have not been audited.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Basis of preparation
The Company has a financial year end date of 31 December. These condensed consolidated interim financial statements for the six months ended 30 June 2011 have been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting". These condensed consolidated interim financial statementsshould be read in conjunction with the annual financial statements of the Group for the year ended 31 December 2010.
(b) Significant accounting policies
The condensed consolidated interim financial statements have been prepared under the historical cost convention except for certain financial assets and liabilities which are stated at fair value, as appropriate.
The accounting policies and methods of computation used in the preparation of these condensed interim accounts are consistent with those used in the 2010 annual accounts, except for the adoption of the revised standards, amendments and interpretations issued by the International Accounting Standards Board that are relevant to the Group's operations and mandatory for annual periods beginning 1 January 2011.
The effect of the adoption of these revised standards, amendments and interpretations was not material to the Group's results and financial position.
During the period, a number of new and revised standards, amendments and interpretations were issued by the International Accounting Standard Board but not yet effective this year. Management is in the process of assessing the impact of these new and revised standards, amendments and interpretations.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THECONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
3. SUMMARY CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing these condensed consolidated interim financial statements, the significant judgments made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were that same as those that applied to the consolidated financial statements for the year ended 31 December 2010.
4. SEGMENT INFORMATION
The Group operates in three geographic segments, North America, Europe, Middle East and Africa ("EMEA")and Rest of the World. These geographic segments are the basis on which the Group reports its primary segment information, as presented below:
Management reassesses the location of customers in Asia Pacific and defines them from EMEA to Rest of the World. Certain prior period figures have been adjusted to conform with the current period's presentation.
Segmental information for the six months ended 30 June 2011:
North | Rest of the | ||||||
America | EMEA | World | Total | ||||
US$ | US$ | US$ | US$ | ||||
Revenue from external customers | 1,605,405 | 2,188,404 | 618,626 | 4,412,435 | |||
Operating loss | (297,304) | (405,268) | (114,563) | (817,135) | |||
Net finance income | 80,504 | ||||||
Gain on disposal of an associate | 38,382 | ||||||
Share of loss of a jointly controlled entity | (676) | ||||||
Loss before taxation | (698,925) | ||||||
Taxation | - | ||||||
Loss for the period | (698,925) |
Segment assets | 1,226,298 | 1,245,176 | 7,100,064 | 9,571,538 | |||
Segment liabilities | 999,326 | 1,244,634 | 1,355,859 | 3,599,819 |
Additions to non-current assets |
117,901 |
1,271 |
71,255 | 190,427 | |||
Depreciation and amortisation |
15,550 |
55,274 |
167,720 | 238,544 |
Information about major customers
Included in revenue arising from EMEA segment of approximately US$ 2,188,000 is revenue of approximately US$ 587,000 which arose from the Group's largest customer.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
4. SEGMENT INFORMATION (CONTINUED)
Segmental information for the six months ended 30 June 2010:
North | Rest of the | ||||||
America | EMEA | World | Total | ||||
US$ | US$ | US$ | US$ | ||||
Revenue from external customers | 1,124,250 | 1,801,327 |
| 449,867 | 3,375,444 | ||
Operating loss | (26,128) | (41,863) | (10,455) | (78,446) | |||
Net finance costs | (131,623) | ||||||
Share of loss of an associate | (16,035) | ||||||
Share of loss of a jointly controlled entity | (32,402) | ||||||
Loss before taxation | (258,506) | ||||||
Taxation | - | ||||||
Loss for the period | (258,506) |
Segment assets | 135,449 | 727,107 | 8,137,560 | 9,000,116 | |||
Segment liabilities | 112,182 | 241,121 | 2,482,876 | 2,836,179 |
Additions to non-current assets |
371 |
490,195 |
59,046 | 549,612 | |||
Depreciation and amortisation |
8,517 |
27,386 |
48,773 | 84,676 |
Information about major customers
Included in revenue arising from EMEA segment of approximately US$ 1,801,000 is revenue of approximately US$ 494,000 which arose from the Group's largest customer.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
4 SEGMENT INFORMATION (CONTINUED)
Segmental information for the year ended 31 December 2010:
North | Rest of the | ||||||
America | EMEA | World | Total | ||||
US$ | US$ | US$ | US$ | ||||
Revenue from external customers | 2,492,718 | 4,331,905 | 1,432,978 | 8,257,601 | |||
Operating profit | 76,844 | 133,541 | 44,174 | 254,559 | |||
Net finance costs | (33,296) | ||||||
Share of loss of an associate | (41,250) | ||||||
Share of loss of a jointly controlled entity | (63,962) | ||||||
Profit before taxation | 116,051 | ||||||
Taxation | - | ||||||
Profit for the year | 116,051 |
Segment assets | 1,221,238 | 1,474,515 | 8,478,043 | 11,173,796 | |||
Segment liabilities | 1,114,996 | 1,191,962 | 2,278,707 | 4,585,665 |
Additions to non-current assets |
850,095 |
509,732 |
98,677 | 1,458,504 | |||
Depreciation and amortisation |
39,988 |
155,144 |
39,101 | 234,233 |
Information about major customers
Included in revenue arising from EMEA segment of approximately US$ 4,332,000 is revenue of approximately US$ 1,022,000 which arose from the Group's largest customer.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
5. OPERATING (LOSS)/ PROFIT
Operating (loss)/profit is arrived after charging:-
Unaudited | Unaudited | Audited | |||
6 months to | 6 months to | 12 months to | |||
30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | |||
Depreciation | 50,946 | 41,455 | 86,215 | ||
Amortisation | 187,598 | 43,221 | 148,018 | ||
Operating lease rentals in respect of leased premises |
133,697 |
95,392 |
205,952 | ||
Research and development expenditures |
1,361,653 |
1,175,598 |
3,117,293 |
6. NET FINANCE INCOME/(COSTS)
Unaudited | Unaudited | Audited | |||
6 months to | 6 months to | 12 months to | |||
30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | |||
Bank interest income | 32,910 | 22,944 | 61,895 | ||
Interest expenses | (3,659) | - | - | ||
Finance lease charges | (327) | (168) | (415) | ||
Foreign exchange gain /(loss) | 51,580 | (154,399) | (94,776) | ||
80,504 | (131,623) | (33,296) |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
7. (LOSS)/EARNINGS PER SHARE
The calculation of the basic and diluted (loss)/earnings per share is based on the following data:
Unaudited | Unaudited | Audited | |||
6 months to | 6 months to | 12 months to | |||
30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | |||
Earnings | |||||
(Loss)/earnings attributable to owners of the Company for the purpose of diluted (loss)/earnings per share | (698,925) | (258,506) | 116,051 | ||
Number of shares | |||||
Weighted average number of shares for the purpose of basic (loss)/earnings per share | 25,431,783 | 25,037,885 | 25,058,925 | ||
Effect of dilutive potential shares: | |||||
Share options | 759,962 | 1,825,948 | 2,220,646 | ||
Weighted average number of shares for the purpose of dilutive (loss)/earnings per share | 26,191,745 | 26,863,833 | 27,279,571 | ||
(Loss)/earnings per share | |||||
Basic | US$(0.03) | US$(0.01) | US$0.46 | ||
Diluted | US$(0.03) | US$(0.01) | US$0.43 |
No diluted loss per share is presented as the exercise of the outstanding employee share options would have an anti-dilutive effect.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
8. INTEREST IN AN ASSOCIATE
Unaudited | Unaudited | Audited | |||
30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | |||
Share of net assets | 310 | 43,937 | 19,032 | ||
Goodwill on acquisition | - | 32,896 | 32,896 | ||
310 | 76,833 | 51,928 |
a) Particulars of the associate as at 30 June 2011 are as follows: -
Place of | Percentage | ||
incorporation | of equity | ||
Name of associate | and operation | capital held | Principal activities |
Workdocx Limited | UK | 22% | Not yet commenced |
operation |
b) On 25 January 2011, the Company disposed all its interest in an associate, Peak Pacific Limited, for a consideration of US$90,000. The Group recognized a gain on disposal amounting to US$38,382.
9. INTEREST IN A JOINTLY CONTROLLED ENTITY
Unaudited | Unaudited | Audited | |||
30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | |||
Share of net assets | - | 2,209 | - | ||
Goodwill | 10,362 | 15,389 | 11,038 | ||
10,362 | 17,598 | 11,038 |
Particulars of the jointly controlled entity as at 30 June 2011are as follows: -
Place of | Percentage | ||
incorporation | of registered | ||
Name of entity | and operation | capital held | Principal activities |
Great (Bermuda) Island | Bermuda/ | 50% | Licensing of computer |
Scientific Limited | Hong Kong | software and | |
provision of related |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
10. SHARE CAPITAL
Number | Amount | ||
of shares | US$ | ||
Ordinary shares of US$0.001 each Authorised share capital:
| |||
As at 1 January 2010, 30 June 2010,1 January 2011 and 30 June 2011 | 100,000,000 | 100,000 | |
Number | Amount | |||
Notes | of shares | US$ | ||
Issued and fully paid:
| ||||
As at 1 January 2010 | 25,013,576 | 25,014 | ||
Shares issued to non-executive directors | (a) | 25,000 | 25 | |
As at 30 June 2010 | 25,038,576 | 25,039 | ||
Shares issued to non-executive directors | (a) | 37,500 | 37 | |
Shares issued on exercise of share option scheme | 40,000 | 40 | ||
As at 31 December 2010 and 1 January 2011 | 25,116,076 |
| 25,116 | |
Shares issued to employees and an executive director | (b) | 528,000 | 528 | |
Shares issued to non-executive directors | (a) | 37,500 | 38 | |
Shares repurchased and cancelled | (c) | (400,000) | (400) | |
As at 30 June 2011 | 25,281,576 | 25,282 | ||
Note:
a) Pursuant to the terms and conditions of the letter of appointment with the non-executive directors of the Company, certain ordinary shares of the Company were allotted to them as part of their remuneration package.
b) An aggregate of 528,000 ordinary shares of the Company were allotted to employees and an executive director as part of their incentive rewards.
c) During the period, the Company repurchased 400,000 shares at an aggregate consideration of GBP 100,000 (equivalent US$162,064). All of the shares were subsequently cancelled. The nominal value of the cancelled shares of US$ 400 in the share capital and the premium paid on repurchase of US$161,664 was charged against the share premium account in accordance with the Cayman Islands Companies Act.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
11. EQUITY SETTLED SHARE-BASED PAYMENTS
The Company has a share option scheme for certain employees, directors and sales agents. Options are exercisable at a price equal to the average market price of the Company's shares on the date of grant. The vesting period is ranges from 1 to 5 years after the date of the grant. If the options remain unexercised after a period of 10 years after the date of grant, the options expire. Options are forfeited if the employee, director or sales agent leaves the group before the options vest.
Details of movement of the share options are as follows:
Unaudited | Unaudited | Audited | ||||||
6 months to | 6 months to | 12 months to | ||||||
30.6.2011 | 30.6.2010 | 31.12.2010 | ||||||
Weighted | Weighted | Weighted | ||||||
Number of | average | Number of | Average | Number of | average | |||
share | exercise | share | exercise | Share | exercise | |||
options | price | options | price | Options | price | |||
US$ | US$ | US$ | ||||||
Outstanding at 1 January | 2,126,500 | 0.285 | 1,226,500 | 0.268 | 1,226,500 | 0.269 | ||
Granted during the period |
800,000 |
0.308 |
1,250,000 |
0.118 |
1,500,000 |
0.291 | ||
Forfeited during the period | (750,000) | 0.282 | (547,500) | 0.280 | (560,000) | 0.281 | ||
Exercised during the period |
- |
- |
- |
- |
(40,000) |
0.073 | ||
Outstanding at 30 June/31 December | 2,176,500 | 0.294 | 1,929,000 | 0.168 | 2,126,500 | 0.285 | ||
Exercisable at 30 June/31 December | 626,500 | 0.270 | 679,000 | 0.259 | 626,500 | 0.270 |
Share options outstanding during the years ended 30 June 2011 and 31 December 2010 are as follows:
30 June 2011 | 31 December 2010 | |||||
Number of | Number of | |||||
Exercise | Exercise price | shares under | shares under | |||
period lapse | per share US$ | option | option | |||
14.09.2011 | US$0.160 | 7,000 | 7,000 | |||
11.05.2013 | US$0.165 | 72,000 | 72,000 | |||
11.08.2013 | US$0.165 | 10,000 | 10,000 | |||
19.04.2015 | US$0.165 | 50,000 | 50,000 | |||
30.12.2015 | US$0.300 | 100,000 | 100,000 | |||
24.05.2016 | US$0.300 | 105,000 | 105,000 | |||
11.06.2016 | US$0.300 | 5,000 | 5,000 | |||
28.12.2016 | US$0.300 | 277,500 | 277,500 | |||
12.02.2020 | GBP0.18 | 500,000 | 1,250,000 | |||
06.12.2020 | GBP0.215 | 250,000 | 250,000 | |||
24.01.2021 | GBP0.1925 | 800,000 | - | |||
2,176,500 | 2,126,500 |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
11. EQUITY SETTLED SHARE-BASED PAYMENTS (CONTINUED)
On 25 January 2011, the Company granted 800,000 share options to directors and employees at an exercise price of GBP 0.1925 per share. The fair value of the share options granted was approximately GBP50,020. The share options granted were subject to vesting conditions from 2 to 5 years.
The fair value of options granted under the Company's Share Option Scheme determined using the Black-Scholes Option Pricing Model (the "Model") at the date of grant was carried out by Grant Sherman Appraisal Limited. The key inputs into the Model were summarised as follows:
Batch | i | ii | iii | iv | v | vi | vii | viii | ix | x | xi |
Date of grant | 13 Feb 10 | 13 Feb 10 | 13 Feb 10 | 7 Dec 10 | 7 Dec 10 | 7 Dec 10 | 7 Dec 10 | 25 Jan 11 | 25 Jan 11 | 25 Jan 11 | 25 Jan 11 |
Closing price at date of grant (GBP) | 0.18 | 0.18 | 0.18 | 0.215 | 0.215 | 0.215 | 0.215 | 0.205 | 0.205 | 0.205 | 0.205 |
Expected volatility | 25.67% | 25.67% | 25.67% | 26.09% | 26.09% | 26.09% | 26.09% | 26.41% | 26.41% | 26.41% | 26.41% |
Expected life (year) | 6 | 6.5 | 7 | 6 | 6.5 | 7 | 7.5 | 6 | 6.5 | 7 | 7.5 |
Risk-free interest rate | 3.435% | 3.435% | 3.647% | 2.4% | 2.64% | 2.88% | 3.03% | 2.48% | 2.64% | 2.86% | 3.07% |
Expected annual dividend yield | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Fair value per share option (GBP) | 0.0581 | 0.0599 | 0.0625 | 0.0657 | 0.0701 | 0.0744 | 0.0782 | 0.0568 | 0.0601 | 0.0639 | 0.0677 |
The expected volatility is based on the average industry annualized historical stock price volatility as at the date of grant. The expected life is the estimates of the expected lives of the options which have been taken into account of early exercise behaviour for the option holders.
The options outstanding at 30 June 2011 and 31 December 2010 had a weighted average exercise price of US$0.294 and US$0.285 respectively and a weighted average remaining contractual life of two years.
The amount is to be recognised as an expense of the Group over the remaining vesting periods of the relevant share options. The amount recognised as expenses for the period ended 30 June 2011 amounted to US$46,980 (31 December 2010: Nil).
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
12. NOTES TO THE CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
a) Reconciliation of (loss)/profit for the period/year to net cash generated from/(used in)
operations:
Unaudited | Unaudited | Audited | |||
6 months to | 6 months to | 12 months to | |||
30.6.2011 | 30.6.2010 | 31.12.2010 | |||
US$ | US$ | US$ | |||
(Loss)/ profit before taxation | (698,925) | (258,506) | 116,051 | ||
Equity settled share-based payments | 228,906 | 5,847 | 21,008 | ||
Depreciation | 50,946 | 41,455 | 86,215 | ||
Amortisation | 187,598 | 43,221 | 148,018 | ||
Gain on disposal of an associate | (38,382) | - | - | ||
Finance lease charges | 327 | 168 | 415 | ||
Interest income | (32,910) | (22,944) | (61,895) | ||
Interest expenses | 3,659 | - | - | ||
Share of loss of an associate | - | 16,035 | 41,250 | ||
Share of loss of a jointly controlled entity | 676 | 32,402 | 63,962 | ||
Exchange (gain)/loss | (51,580) | 145,322 | 94,776 | ||
Operating cash flows before changes in working capital | (349,685) | 3,000 | 509,800 | ||
Decrease/(increase) in trade and other receivables | 1,405,874 | 246,032 | (1,496,773) | ||
(Decrease)/increase in deferred income | (693,768) | (642,970) | 630,539 | ||
(Decrease)/increase in trade and Payables | (291,167) | (234,846) | 232,893 | ||
Cash generated from/(used in) operations | 71,254 | (628,784) | (123,541) |
b) As at 30 June 2011, included in cash and cash equivalents of US$ 5,860,993 as at 30 June 2011 is short term RMB denominated bank deposits of US$ 583,027 pledged to secure the banking facilities available to the Group.
Related Shares:
NETD.L