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

3rd Sep 2012 07:00

RNS Number : 2786L
NetDimensions (Holdings) Limited
03 September 2012
 



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

[email protected]

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.

 


[1] The US$7.8m cash balance does not account for the cash outflow associated with the Company's maiden dividend payment to shareholders in July, which totalled US$0.8m

 

 

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.

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

Related Shares:

NETD.L
FTSE 100 Latest
Value7,632.73
Change-277.80