3rd Sep 2012 07:00
3 September 2012
NetDimensions (Holdings) Limited
("NetDimensions" or the "Company")
Interim Results for the six months ended 30 June 2012
NetDimensions (LSE AIM: NETD; OTCQX: NETDY), a global provider of enterprise-class performance, knowledge and learning management related software and services, announces its interim results for the six months ended 30 June 2012.
Financial Highlights
·; 34% revenue growth to US$5.9m (H1 2011: US$4.4m)
·; 57% increase in deferred revenue to US$4.4m (H1 2011: US$2.8m)
·; 75% reduction in adjusted operating loss* to $0.1m (H1 2011: US$0.4m loss)
·; 32% increase in net cash position to US$7.8m (H1 2011: US$5.9m)
* Before non-cash items of US$ 0.2m in intangible asset amortization, US$ 0.1m in share-based compensation, a US$0.2m of provision for impairment of available-for-sale financial assets.
Operations Highlights
·; 42 new clients added through direct sales and reseller channels including;
o Denso Sales UK
o Metersbonwe Group in China
o Best Buy International Trading (Shanghai) Co. Ltd.
o SCA Asia Pacific
·; 2 new resellers added;
o Larmer Brown Consulting Limited in the UK
o Enomaly (Beijing) Technology Limited in China
·; 21% increase in net headcount to 120 (H1 2011: 99)
·; Sustained investment in new products
·; Released new versions of the NetDimensions Talent Suite
Roger Durn, Chairman of NetDimensions, commented:
"NetDimensions performed well in the first half of the year. We saw strength across all geographic regions and even though revenue visibility is limited as we approach the seasonally important final quarter of the year, the Board is confident that NetDimensions is trading in line with full-year expectations. We are delighted to have continued our significant international growth in revenue and profit, all organic, despite challenging economic times.
Delighting our clients leads to more business and greater revenue and profitability, which means continued investment in new offices, staff, innovation, marketing and technology, while at the same time delivering consistent growth in earnings and dividends for shareholders.
Our products continue to attract industry attention and client commitment. We punch significantly above our weight in the industry and continue to increase sales among buyers in the strategically important target markets in which we operate."
Enquiries:
NetDimensions
| Jay Shaw Clarence Wu Robert Torio | +852 2122 4500 |
Panmure Gordon (Nomad & Broker) | Fred Walsh CharlesLeigh-Pemberton Ben Roberts | 020 7886 2500 |
Walbrook PR Limited (Financial PR) | Paul Cornelius Helen Westaway | 020 7933 8794 020 7933 8790 |
CHAIRMAN'S STATEMENT
Financial Summary
The Company recorded US$5.9m in revenue for the first half of 2012, a 34% increase over the same period in the previous year.
·; North America sales grew at 39%
·; Europe, Middle East and Africa at 24%
·; Asia Pacific (excluding China) at 40%
·; China sales grew at 159%.
The Company also noted across-the-board products and services growth with license sales revenue increasing by 65%, hosting sales by 29%, software customisation and implementation sales by 35%.
NetDimensions' profits are traditionally seasonally weighted to the second half of the year and the first-half adjusted operating loss was US$0.1m, with a reported loss before tax of US$0.5m; an almost 30% improvement over the same period last year.
This first-half loss includes US$0.2m in intangible asset amortization, US$0.1m in non-cash, share-based compensation and US$0.2m for the provision of impairment of available-for-sale financial assets.
At the time of the 2010 acquisition of NetDimensions' client accounts from our then reseller Digital Learning Marketplace (DLM), the AIM-listed company formerly known as Intellego, NetDimensions invested almost US$0.2m in DLM shares which were then held as an available-for-sale investment. The shares declined in value and Management made the provision in the entire investment. If the non-cash transactions are excluded, the Company achieved a close-to-break-even operating performance in the first half.
During the last six months, the Company increased headcount by 21% to 120 staff, across our US and HK offices. We intend to continue to hire in the engineering, sales and sales support areas. The staff additions enabled the Company to better execute on our direct sales strategy, as demonstrated by the increase in our direct sales percentage of 72% of total orders in the period, up from 59% of total orders in the first six months of 2011.
In addition, the Company's end-of-period deferred revenue balance increased 57% to US$4.4m.
NetDimensions ended the period with a strong cash position of US$7.8m and no debt. This is almost a US$2m increase from the end-first-half of 2011 figure of US$5.9m, and equates to 19.7p in cash per share. The Board anticipates that the Company's cash position will continue to improve during the second half of the year.[1]
Operations Review
During the first half, NetDimensions released versions 8.0 and 8.1 of our NetDimensions Talent Suite offerings.
In addition, the Company signed two new resellers in order to further expand our geographic footprint.
First-half new client wins came from both direct and partner-led sales worldwide. In the six months under review we won 42 new clients, many of which operate in highly-regulated, compliance-driven environments. These clients aim to manage risk and generate efficiencies through the use of NetDimensions' products. The new client sales made up 42% of the total orders for the period, a 2% increase from the same period last year.
Post Period Events
The Company started trading on the OTCQX market in the US on 7 August 2012 providing a platform for US investors.
Bersin & Associates, a respected talent management industry analyst group, released a sponsored research bulletin on NetDimensions (available on the company's website) characterizing NetDimensions as a unique provider and a company to consider.
We released version 8.3 of Talent Suite in August and look forward to our official iPad/Android mobile app release before the end of the third quarter.
Current Trading and Outlook
Since 30 June 2012, NetDimensions has been trading in line with expectations. We continue to see opportunities for growth in our businesses in China, the rest of Asia Pacific and in other emerging markets. We have not yet seen any serious negative impact from the Eurozone crisis but remain cautious as we move forward.
NetDimensions' strong cash position on 30 June 2012 at US$7.8m provides a solid financial base for the Company to manage any unexpected short-term regional economic problems that may arise in the second half of the year.
In addition, the Company intends to continue to invest in additional commercial relationships to accelerate growth of the business.
We believe our target markets will continue to be concentrated in highly-regulated and compliance-driven industries and in outwardly-focused, extended-enterprise deployments.
These last six months have been a successful period, with the Company recording impressive revenue growth. The Board is confident that this strong trading will continue in the second half of the year and that the Company remains well-positioned to continue to grow.
Roger Durn
Chairman of the Board
3 September 2012
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THE SIX MONTHS ENDED 30 JUNE 2012
Note | Unaudited | ||
Six months ended 30 June_ | |||
2012 | 2011 | ||
US$ | US$ | ||
Revenue | 4 | 5,901,094 | 4,412,435 |
Cost of sales | (642,617) | (417,641) | |
───────── | ──────── | ||
Gross profit | 5,258,477 | 3,994,794 | |
Other (losses)/gains, net | (126,431) | 89,962 | |
Selling expenses | (3,087,998) | (2,412,355) | |
Operating expenses | (2,595,712) | (2,399,574) | |
───────── | ──────── | ||
Operating loss | 5 | (551,664) | (727,173) |
Finance income | 47,874 | 32,910 | |
Finance cost | (430) | (3,986) | |
───────── | ──────── | ||
Finance income, net | 6 | 47,444 | 28,924 |
Share of loss of a jointly controlled entity | - | (676) | |
───────── | ──────── | ||
Loss before income tax | (504,220) | (698,925) | |
Income tax expense | - | - | |
───────── | ──────── | ||
Loss for the period | (504,220) | (698,925) | |
═════════ | ════════ | ||
Attributable to: | |||
Equity holders of the Company | (504,220) | (698,925) | |
═════════ | ════════ | ||
Earnings per share attributable to the equity | |||
holders of the Company during the period | |||
(expressed in US$ cents per share) | |||
- Basic | 7 | (2.0) | (3.0) |
═════════ | ════════ | ||
- Diluted | 7 | (2.0) | (3.0) |
═════════ | ════════ | ||
The notes on pages 10 to 20 are an integrated part of this condensed consolidated interim financial information.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED 30 JUNE 2012
Unaudited | ||
Six months ended 30 June__ | ||
2012 | 2011 | |
US$ | US$ | |
Loss for the period | (504,220) | (698,925) |
Other comprehensive income: | ||
Currency translation differences | (29,054) | (6,332) |
Revaluation (loss)/gain of available-for-sale financial assets | (82,923) | 22,003 |
Transfer to profit or loss - impairment of available-for-sale financial assets | 155,295 | - |
─────── | ─────── | |
Other comprehensive income for the period | 43,318 | 15,671 |
----------- | ----------- | |
Total comprehensive loss for the period | (460,902) | (683,254) |
═══════ | ═══════ | |
Total comprehensive loss attributable to | ||
Equity holders of the Company | (460,902) | (683,254) |
═══════ | ═══════ |
The notes on pages 10 to 20 are an integrated part of this condensed consolidated interim financial information.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2012
Unaudited | Unaudited | Audited |
| ||||
Note | 30 June 2012 | 30 June 2011 | 31 December 2011 |
| |||
US$ | US$ | US$ |
| ||||
ASSETS |
| ||||||
Non-current assets |
| ||||||
Property, plant and equipment | 10 | 256,025 | 258,226 | 221,552 | |||
Intangible assets | 11 | 741,630 | 1,096,547 | 911,641 | |||
Available-for-sale financial assets | - | 168,840 | 82,923 | ||||
Deposits | 79,734 | 48,500 | 48,575 | ||||
Investment in an associate | 8 | - | 310 | - |
| ||
Investment in a jointly controlled entity | 9 | - | 10,362 | - |
| ||
───────── | ───────── | ───────── |
| ||||
1,077,389 | 1,582,785 | 1,264,691 |
| ||||
-------------- | -------------- | -------------- |
| ||||
Current assets |
| ||||||
Accounts and other receivables, prepayments and deposits | 3,506,702 | 2,127,760 | 5,210,259 |
| |||
Cash and cash equivalents | 7,764,519 | 5,860,993 | 6,868,630 |
| |||
───────── | ───────── | ───────── |
| ||||
11,271,221 | 7,988,753 | 12,078,889 |
| ||||
-------------- | -------------- | -------------- |
| ||||
| |||||||
Total assets | 12,348,610 | 9,571,538 | 13,343,580 |
| |||
═════════ | ═════════ | ═════════ |
| ||||
| |||||||
EQUITY |
| ||||||
Equity attributable to equity holders of the Company |
| ||||||
Share capital | 12 | 25,197 | 25,282 | 24,869 |
| ||
Reserves | 10,945,348 | 11,438,291 | 11,338,382 |
| |||
Accumulated losses | (5,135,933) | (5,491,854) | (4,437,734) |
| |||
───────── | ───────── | ───────── |
| ||||
Total equity | 5,834,612 | 5,971,719 | 6,925,517 |
| |||
-------------- | -------------- | -------------- |
| ||||
| |||||||
LIABILITIES |
| ||||||
Non-current liabilities |
| ||||||
Obligations under finance leases | 10,499 | 5,863 | 4,969 |
| |||
Deferred revenue | - | - | 191,179 |
| |||
───────── | ───────── | ───────── |
| ||||
10,499 | 5,863 | 196,148 |
| ||||
-------------- | -------------- | -------------- |
| ||||
Current liabilities |
| ||||||
Accounts and other payables | 1,028,516 | 743,379 | 1,660,101 |
| |||
Deferred revenue | 4,366,558 | 2,848,773 | 4,273,890 |
| |||
Dividend payable | 778,402 | - | - |
| |||
Income tax payable | 326,536 | - | 286,117 |
| |||
Obligations under finance leases | 3,487 | 1,804 | 1,807 |
| |||
───────── | ───────── | ───────── |
| ||||
6,503,499 | 3,593,956 | 6,221,915 |
| ||||
-------------- | -------------- | -------------- |
| ||||
| |||||||
Total liabilities | 6,513,998 | 3,599,819 | 6,418,063 |
| |||
-------------- | -------------- | -------------- |
| ||||
| |||||||
Total equity and liabilities | 12,348,610 | 9,571,538 | 13,343,580 |
| |||
═════════ | ═════════ | ═════════ |
| ||||
The notes on pages 10 to 20 are an integrated part of this condensed consolidated interim financial information.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 3O JUNE 2012
Attributable to equity holders of the Company
Share capital | Share premium |
Capital redemption reserve |
Translation reserve | Share-based compensation reserve | Available- for-sale financial assets revaluation reserve | Accumulatedlosses | Total | |
US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |
At 1 January 2011 | 25,116 | 11,140,677 | - | 38,119 | 190,282 | (13,134) | (4,792,929) | 6,588,131 |
Loss for the period | - | - | - | - | - | - | (698,925) | (698,925) |
Other comprehensive income/(loss) for the period: | ||||||||
Revaluation gain of available-for-sale financial assets | - | - | - | - | - | 22,003 | - | 22,003 |
Currency translation differences | - | - | - | (6,332) | - | - | - | (6,332) |
────── | ──────── | ─────── | ────── | ─────── | ────── | ──────── | ───────── | |
Total comprehensive (loss)/income for the period | - | - | - | (6,332) | - | 22,003 | (698,925) | (683,254) |
--------- | ------------ | ----------- | --------- | ----------- | --------- | ------------ | ------------- | |
Employee share option benefits | - | - | - | - | 46,980 | - | - | 46,980 |
Issue of shares to non-executive directors | 38 | 11,302 | - | - | - | - | - | 11,340 |
Issue of shares to employees and an executive director | 528 | 170,058 | - | - | - | - | 170,586 | |
Repurchase of the Company's shares | (400) | (161,664) | - | - | - | - | - | (162,064) |
────── | ───────── | ─────── | ────── | ─────── | ────── | ───────── | ───────── | |
At 30 June 2011 | 25,282 | 11,160,373 | - | 31,787 | 237,262 | 8,869 | (5,491,854) | 5,971,719 |
══════ | ═════════ | ═══════ | ══════ | ═══════ | ══════ | ═════════ | ═════════ |
The notes on pages 10 to 20 are an integrated part of this condensed consolidated interim financial information.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 3O JUNE 2012
Attributable to equity holders of the Company
Share capital | Share premium |
Capital redemption reserve |
Translation reserve | Share-based compensation reserve | Available- for-sale financial assets revaluation reserve | Accumulatedlosses | Total | |
US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |
At 1 January 2012 | 24,869 | 11,009,356 | 850 | 84,142 | 316,406 | (72,372) | (4,437,734) | 6,925,517 |
Loss for the period | - | - | - | - | - | - | (504,220) | (504,220) |
Other comprehensive (loss)/ income for the period: | ||||||||
Revaluation loss of available-for-sale financial assets | - | - | - | - | - | (82,923) | - | (82,923) |
Transfer to profit or loss - impairment of available-for-sale financial assets | 155,295 | - | 155,295 | |||||
Currency translation differences | - | - | - | (29,054) | - | - | - | (29,054) |
────── | ───────── | ────── | ────── | ─────── | ────── | ───────── | ───────── | |
Total comprehensive (loss)/ income for the period | - | - | - | (29,054) | - | 72,372 | (504,220) | (460,902) |
--------- | ------------ | --------- | --------- | ----------- | --------- | ------------ | ------------- | |
Employee share potion benefits | - | - | - | - | 53,069 | - | 53,069 | |
Issue of shares to non-executive directors and an executive director | 101 | 33,745 | - | - | - | - | - | 33,846 |
Issue of shares upon exercise of share options | 227 | 93,200 | - | - | (31,943) | - | - | 61,484 |
Final and special dividend 2011 | - | (584,423) | - | - | - | - | (193,979) | (778,402) |
────── | ───────── | ────── | ────── | ─────── | ────── | ───────── | ───────── | |
At 30 June 2012 | 25,197 | 10,551,878 | 850 | 55,088 | 337,532 | - | (5,135,933) | 5,834,612 |
══════ | ═════════ | ══════ | ══════ | ═══════ | ══════ | ═════════ | ═════════ | |
The notes on pages 10 to 20 are an integrated part of this condensed consolidated interim financial information.
NETDIMENSIONS (HOLDINGS) LIMITED
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS ENDED 30 JUNE 2012
Note | Unaudited | ||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
Cash flows from operating activities | |||
Cash generated from operations | 14(a) | 907,013 | 71,254 |
Interest paid | (430) | (3,659) | |
──────── | ──────── | ||
Net cash generated from operating activities | 906,583 | 67,595 | |
------------- | ------------- | ||
Cash flows from investing activities | |||
Purchase of property, plant and equipment | (90,563) | (146,354) | |
Purchase of intangible assets | (12,136) | (44,073) | |
Interest received | 47,874 | 32,910 | |
Sales proceeds from disposal of an associate | - | 90,000 | |
Sales proceeds from disposal of property, plant and equipment | 449 | 949 | |
Sales proceeds from disposal of intangible assets | - | 216 | |
──────── | ──────── | ||
Net cash used in investing activities | (54,376) | (66,352) | |
------------- | ------------- | ||
Cash flows from financing activities | |||
Interest element of finance lease payments | - | (327) | |
Proceeds from issuance of shares under share option scheme | 61,484 | - | |
Repayments of capital element of finance leases | (1,174) | (911) | |
Repurchase of the Company's shares | - | (162,064) | |
──────── | ──────── | ||
Net cash generated from/(used in) financing activities | 60,310 | (163,302) | |
------------- | ------------- | ||
Net increase/(decrease) in cash and cash equivalents | 912,517 | (162,059) | |
Cash and cash equivalents at beginning of the period | 6,868,630 | 5,998,986 | |
Effect of foreign exchange rate changes | (16,628) | 24,066 | |
──────── | ──────── | ||
Cash and cash equivalents at end of the period | 7,764,519 | 5,860,993 | |
════════ | ════════ |
The notes on pages 10 to 20 are an integrated part of this condensed consolidated interim financial information.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
1 GENERAL INFORMATION
NetDimensions (Holdings) Limited was incorporated inthe Cayman Islands as a limited liability company underthe Companies Law (2000) Revision on 10 July 2000. The address of its registered office is P.O. Box 309, Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands, British West Indies. The address of its head office and principal place of business in Hong Kong is 17/F., Siu On Centre, 188 Lockhart Road, Wan Chai, Hong Kong.
The principal activity of the Company and its subsidiaries (together the "Group") are licensing of computer software and the provision of related services.
The Company's ordinary shares were admitted to trading on the Alternative Investment Market ("AIM") operated by the London Stock Exchange. On 7 August 2012, the Company's ordinary shares were also admitted to trading on the OTCQX platform operated by OTC Markets Group, Inc.
This condensed consolidated interim financial information is presented in United States Dollars ("US$"), unless otherwise stated.
This condensed consolidated interim financial information for the six months ended 30 June 2011 and 2012 have not been audited.
2 BASIS OF PREPARATION AND ACCOUNTING POLICIES
The Company has a financial year end date of 31 December. This condensed consolidated interim financial information for the six months ended 30 June 2012 has been prepared in accordance with International Accounting Standard ("IAS") 34, "Interim Financial Reporting". The condensed consolidated interim financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2011, which have been prepared in accordance with International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Boards ("IASB").
Except as described below, the accounting policies applied are consistent with those of the annual financial statements for the year ended 31 December 2011.
Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.
(a) Effect of adopting amendments to standards and interpretations
The following amendments to standards and interpretations are also mandatory for the Group's financial year beginning on 1 January 2011. The adoption of these amendments to standards and interpretations does not have any significant impact to the results and financial position of the Group.
IFRS 1 (Amendment) | Severe Hyperinflation and Removal of Fixed Dates for First-time Adopters | |
IFRS 7 (Amendment) | Disclosures - Transfers of Financial Assets | |
IAS 12 (Amendment) | Deferred Tax: Recovery of Underlying Assets |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
2 BASIS OF PREPARATION AND ACCOUNTING POLICIES (CONTINUED)
(b) New standards, amendments to standards and interpretation that have been issued but are not effective
The following new standards, amendments to standards and interpretation have been issued but are not effective for the financial year beginning on 1 January 2012 and have not been early adopted by the Group:
Effective for the accounting period beginning on or after | |||
IAS 1 (Amendment) | Presentation of Items of Other Comprehensive Income | 1 July 2012 | |
IAS 19 (Amendment) | Employee Benefits | 1 January 2013 | |
IAS 27 (Revised 2011) | Separate Financial Statements | 1 January 2013 | |
IAS 28 (Revised 2011) | Investments in Associates and Joint Ventures | 1 January 2013 | |
IAS 32 (Amendment) | Offsetting Financial Assets and Financial Liabilities | 1 January 2014 | |
IFRS 1 (Amendment) | Government Loans | 1 January 2013 | |
IFRS 7 (Amendment) | Disclosures - Offsetting Financial Assets and Financial Liabilities | 1 January 2013 | |
IFRS 9 | Financial Instruments | 1 January 2015 | |
IFRS 10 | Consolidated Financial Statements | 1 January 2013 | |
IFRS 11 | Joint Arrangements | 1 January 2013 | |
IFRS 12 | Disclosures of Interests in Other Entities | 1 January 2013 | |
IFRS 13 | Fair Value Measurement | 1 January 2013 | |
IFRIC - Int 20 | Stripping Costs in the Production Phase of a Surface Mine
| 1 January 2013 |
The Group will adopt the above new or revised standards, amendments and interpretations to existing standards as and when they become effective. The Group has already commenced the assessment of the impact to the Group and is not yet in a position to state whether these would have a significant impact on its results of operations and financial position.
3 ESTIMATES
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing this condensed consolidated interim financial information, the significant judgments made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were that same as those that applied to the consolidated financial statements for the year ended 31 December 2011, with the exception of changes in estimate that are required in determining the provision for income tax.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
4 REVENUE AND SEGMENT INFORMATION
Revenue represents income from software licensing and the provision of hosting, support and maintenance, software customisation and implementation services during the period and is analysed as follows:
Unaudited | |||
Six months ended 30 June__ | |||
2012 | 2011 | ||
US$ | US$ | ||
Software licensing | 1,946,815 | 1,178,309 | |
Hosting services | 2,045,186 | 1,580,604 | |
Support and maintenance | 819,356 | 847,313 | |
Software customisation and implementation | 1,089,737 | 806,209 | |
──────── | ──────── | ||
5,901,094 | 4,412,435 | ||
════════ | ════════ |
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:
Segmental information for the six months ended 30 June 2012:
North | Rest of the | ||||||
America | EMEA | World | Total | ||||
US$ | US$ | US$ | US$ | ||||
Revenue from external customers | 2,231,887 | 2,723,436 | 945,771 | 5,901,094 | |||
Segment results | (150,620) | (182,330) | (63,419) | (396,369) | |||
Finance income | 47,874 | ||||||
Finance costs | (430) | ||||||
Provision for impairment of available-for- sales financial assets | (155,295) | ||||||
Loss before income tax | (504,220) | ||||||
Income tax expense | - | ||||||
Loss for the period | (504,220) |
Segment assets | 2,090,280 | 2,474,410 | 799,127 | 5,363,817 | |||
Unallocated assets | 6,984,793 | ||||||
12,348,610 |
Additions to non-current assets |
15,118 |
1,718 |
94,247 | 111,083 | |||
Depreciation and amortisation |
110,462 |
87,732 |
49,561 | 247,755 |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
4 REVENUE AND SEGMENT INFORMATION (CONTINUED)
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 | |||
Segment results | (261,782) | (363,587) | (101,804) | (727,173) | |||
Finance income | 32,910 | ||||||
Finance costs | (3,986) | ||||||
Share of loss of a jointly controlled entity | (676) | ||||||
Loss before income tax | (698,925) | ||||||
Income tax expense | - | ||||||
Loss for the period | (698,925) |
Segment assets | 1,414,155 | 1,561,660 | 1,108,728 | 4,084,543 | ||||
Unallocated assets | 5,486,995 | |||||||
9,571,538 | ||||||||
Additions to non-current assets |
117,901 |
2,044 |
70,482 | 190,427 | |||
Depreciation and amortisation |
99,424 |
89,684 |
49,436 | 238,544 |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
5 OPERATING LOSS
Operating loss is stated after charging the following:
Unaudited | |||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
Auditor's remuneration | 65,307 | 85,812 | |
Amortisation of intangible assets | 185,019 | 187,598 | |
Depreciation on property, plant and equipment | 62,736 | 50,946 | |
Employment benefit expenses (including directors' emoluments) | 3,905,063 | 3,381,445 | |
Legal and professional expenses | 230,163 | 217,624 | |
Loss on disposal of an associate (note a) | - | 38,382 | |
Loss on disposal of property, plant and equipment | 170 | - | |
Operating lease rentals in respect of leased premises | 169,693 | 133,697 | |
Provision for impairment of available-for-sales financial assets (note a) | 155,295 | - | |
═════════ | ════════ | ||
Note a: Provision for impairment of available-for-sales financial assets and loss on disposal of an associate have been included in other (losses)/gains, net.
6 FINANCE INCOME, NET
| Unaudited | ||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
Finance income: | |||
- Interest income on bank deposits | 47,874 | 32,910 | |
──────── | ──────── | ||
Finance costs: | |||
- Interest expense on bank borrowings | - | (3,659) | |
- Interest element of finance lease | (430) | (327) | |
──────── | ──────── | ||
(430) | (3,986) | ||
──────── | ──────── | ||
47,444 | 28,924 | ||
════════ | ════════ |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
7 LOSS PER SHARE
The calculation of the basic and diluted loss per share is based on the following data:
Unaudited | |||
Six months ended 30 June | |||
2012 | 2011 | ||
Loss attributable to equity holders of the Company (US$) | (504,220) | (698,925) | |
Weighted average number of ordinary shares in issue | 25,052,224 | 25,431,783 | |
Adjustment for share options | 599,198 | 759,962 | |
───────── | ───────── | ||
Weighted average number of ordinary shares for diluted earnings per shares | 25,651,422 | 26,191,745 | |
═════════ | ════════ | ||
Basic loss per share (US$ cents per share) | (2.0) | (3.0) | |
═════════ | ════════ | ||
Diluted loss per share (US$ cents per share) | (2.0) | (3.0) | |
═════════ | ════════ | ||
Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares granted under from the Company's share options scheme.
The adjustments for the dilutive potential ordinary shares for share option is to determine the number of shares that could have been acquired at fair value (determined as the average periodic market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share options. The number of shares calculated as below is compared with the number of shares that would have been issued assuming the exercise in full of the share options.
8 INTEREST IN AN ASSOCIATE
Unaudited | |||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
At 1 January | - | 51,928 | |
Disposal | - | (51,618) | |
───────── | ───────── | ||
At 30 June | - | 310 | |
═════════ | ════════ | ||
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
9 INTEREST IN A JOINTLY CONTROLLED ENTITY
Unaudited | |||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
At 1 January | - | 11,038 | |
Share of loss | - | (676) | |
───────── | ───────── | ||
At 30 June | - | 10,362 | |
═════════ | ════════ | ||
10 Property, plant and equipment
Unaudited | |||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
Net book value at 1 January | 221,552 | 163,609 | |
Additions | 98,947 | 146,354 | |
Disposals | (619) | (949) | |
Depreciation for the period | (62,736) | (50,946) | |
Exchange differences | (1,119) | 158 | |
───────── | ───────── | ||
Net book value at 30 June | 256,025 | 258,226 | |
═════════ | ════════ | ||
11 Intangible assets
Unaudited | |||
Six months ended 30 June | |||
2012 | 2011 | ||
US$ | US$ | ||
Net book value at 1 January | 911,641 | 1,223,940 | |
Additions | 12,136 | 44,073 | |
Disposals | - | (216) | |
Amortisation for the period | (185,019) | (187,598) | |
Exchange differences | 2,872 | 16,348 | |
───────── | ───────── | ||
Net book value at 30 June | 741,630 | 1,096,547 | |
═════════ | ════════ | ||
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
12 SHARE CAPITAL
Number of | |||
Shares of | Amount | ||
US$0.001 each | US$ | ||
Authorised share capital: | |||
At 1 January 2011, 30 June 2011,1 January 2012 and 30 June 2012 | 100,000,000 | 100,000 | |
═════════ | ════════ | ||
Number of | Amount | |||
Note | Shares of | US$ | ||
Issued and fully paid: | ||||
At 1 January 2011 | 25,116,076 | 25,116 | ||
Issue of shares to non-executive directors | (a) | 37,500 | 38 | |
Issue of shares to employees and an executive director | (b) ))) |
528,000 |
528 | |
Share repurchased and cancelled | (400,000) | (400) | ||
───────── | ───────── | |||
At 30 June 2011 | 25,281,576 | 25,282 | ||
Issue of shares to non-executive directors | 37,500 | 37 | ||
Share repurchased and cancelled | (450,000) | (450) | ||
───────── | ───────── | |||
At 31 December 2011 and 1 January 2012 | 24,869,076 | 24,869 | ||
Issue of shares to non-executive directors | (a) | 26,250 | 26 | |
Issue of shares to an executive director | (b) | 75,000 | 75 | |
Issue of shares upon exercise of share option | (c) | 227,000 | 227 | |
───────── | ───────── | |||
At 30 June 2012 | 25,197,326 | 25,197 | ||
═════════ | ════════ | |||
Note:
a) Pursuant to the terms and conditions of the letter of appointment with the non-executive directors of the Company, an aggregate of 26,250 (2011: 37,500) ordinary shares of the Company were allotted to them as part of their remuneration package during the periods ended 30 June 2012 and 30 June 2011. The fair value of issued shares amounting to US$8,775 (2011: US$11,340) has been recognised in the condensed consolidated income statement.
b) During the periods ended 30 June 2012 and 30 June 2011, an aggregate of 75,000 (2011: 528,000) ordinary shares of the Company were allotted to a director and employees as part of his incentive reward. The fair value of issued shares amounting to US$25,071 (2011: US$170,586) has been recognised in the condensed consolidated income statement.
c) During the period ended 30 June 2012, 227,000 share options were exercised with proceeds of US$61,484. The weighted average market value per share at the date of exercise for these share options was US$0.27.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
13 Equity settled share-based payments
Pursuant to the share option scheme (the "Plan") approved and adopted on 18 September 2000, the Board of Directors of the Company may offer eligible employees, directors and sales agent rights to subscribe for shares of the Company. The Plan shall be valid and effective for a period of ten years. Pursuant to an ordinary resolution passed at the annual general meeting of the Company on 10 June 2010, the Plan expired on 17 September 2010 is renewed for a further period of ten years, and is to expire on 16 September 2020 (the "Renewed Plan"). Options are granted at a price equal to the average market price of the Company's shares on the date of grant. The vesting period is ranged from 1 year to 5 years from the date of grant. If the options remain unexercised 10 years after the date of grant, the options will expire. Optionsare forfeited if the relevant option holder leaves the Group before the options vest.
The following table discloses the movements of the Company's share options:
2012 | 2011 | ||||
Number of share options | Weighted average exercise price | Number of share options | Weighted average exercise price | ||
US$ | US$ | ||||
As at 1 January | 2,364,500 | 0.302 | 2,126,500 | 0.285 | |
Granted | 1,050,000 | 0.333 | 800,000 | 0.308 | |
Forfeited | (40,000) | 0.300 | (750,000) | 0.282 | |
Exercised | (227,000) | 0.267 | - | - | |
──────── | ──────── | ||||
As at 30 June | 3,147,500 | 2,176,500 | 0.294 | ||
════════ | ════════ | ||||
Exercisable as at 30 June | 667,500 | 0.315 | 626,500 | 0.270 | |
════════ | ════════ |
Share options outstanding during the periods ended 30 June 2012 and 30 June 2011 are as follows:
Exercise period lapse | Exercise price per share | 30 June 2012 Number of shares under option | 30 June 2011 Number of shares under option | |
14/09/2011 | US$0.160 | - | 7,000 | |
11/05/2013 | US$0.165 | 50,000 | 72,000 | |
11/08/2013 | US$0.165 | - | 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 | 90,000 | 105,000 | |
11/06/2016 | US$0.300 | 5,000 | 5,000 | |
28/12/2016 | US$0.300 | 222,500 | 277,500 | |
12/02/2020 | GBP0.18 | 330,000 | 500,000 | |
06/12/2020 | GBP0.215 | 250,000 | 250,000 | |
24/01/2021 | GBP0.1925 | 800,000 | 800,000 | |
31/08/2021 | GBP0.2325 | 200,000 | - | |
02/01/2022 | GBP0.215 | 1,050,000 | - | |
──────── | ──────── | |||
3,147,500 | 2,176,500 | |||
════════ | ════════ |
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
13 Equity settled share-based payments (Continued)
On 3 January 2012, the Company granted 1,050,000 share options to employees at an exercise price of GBP 0.215 per share. The fair value of the share options granted was approximately GBP 106,285. The share options granted were subject to vesting conditions from 1 to 4 years.
The fair value determination at the date of grant was carried out by Grant Sherman Appraisal Limited using the Black-Scholes Option Pricing Model (the "Model"). The key inputs into the Model were summarised as follows:
Batch | i | ii | iii | iv | |
Date of grant | 3 Jan 2012 | 3 Jan 2012 | 3 Jan 2012 | 3 Jan 2012 | |
Closing price at date of grant (GBP) |
0.215 |
0.215 |
0.215 |
0.215 | |
Exercise price (GBP) | 0.215 | 0.215 | 0.215 | 0.215 | |
Expected volatility | 62.49% | 62.49% | 62.49% | 62.49% | |
Expected life (year) | 5.5 | 6 | 6.5 | 7 | |
Risk-free interest rate | 1.16% | 1.25% | 1.36% | 1.48% | |
Expected annual dividend yield | 2.47% | 2.47% | 2.47% | 2.47% | |
Fair value per share option(GBP) | 0.0975 | 0.1000 | 0.1024 | 0.1044 |
The expected volatility is based on the Company's annualised historical stock price volatility as at the date of grant. The expected life is the expected lives of the options which have been taken into account of early exercise behaviour of the option holders.
The Company recognised total expenses of US$53,069 and US$46,980 relating to equity settled share-based payments in the periods ended 30 June 2012 and 30 June 2011 respectively.
NETDIMENSIONS (HOLDINGS) LIMITED
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION
14 Notes to the condensed consolidated statement of cash flows
(a) Reconciliation of loss before income tax to net cash generated from operations:
30 June 2012 | 30 June 2011 | ||
US$ | US$ | ||
Loss before income tax | (504,220) | (698,925) | |
Adjustments for: | |||
Amortization of intangible assets | 185,019 | 187,598 | |
Depreciation of property, plant and equipment | 62,736 | 50,946 | |
Equity settled share-based payments | 86,915 | 228,906 | |
Exchange gain | (13,734) | (51,580) | |
Finance income | (47,874) | (32,910) | |
Finance costs | 430 | 3,986 | |
Gain on disposal of an associate | - | (38,382) | |
Loss on disposal of property, plant and equipment | 170 | - | |
Share of loss of a jointly controlled entity | - | 676 | |
Provision of impairment of available-for-sale financial assets | 155,295 | - | |
──────── | ──────── | ||
Changes in working capital | (75,263) | (349,685) | |
- Accounts and other receivables, prepayments and deposits | 1,672,398 | 1,405,874 | |
- Accounts and other payables | (591,611) | (291,167) | |
- Deferred revenue | (98,511) | (693,768) | |
──────── | ──────── | ||
Net cash generated from operations | 907,013 | 71,254 | |
════════ | ════════ |
(b) Non-cash transaction
During the period ended 30 June 2012, property, plant and equipment of US$8,384 was acquired through finance lease.
15 Comparative figures
Certain of the comparative figures presented in prior period's condensed consolidated interim financial information have been reclassified to conform to the current period's presentation. These reclassifications have no impact on the Group's total equity as at 30 June 2011, or on the Group's loss for the period ended 30 June 2011.
Related Shares:
NETD.L