24th Sep 2014 07:00
SCISYS PLCINTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2014
SCISYS PLC, AIM stock code: SSY, ('SCISYS', the 'Group' or the 'Company') - the supplier of bespoke software systems and IT based solutions for its clients' core business processes is pleased to announce its Interim Results for the period ending 30 June 2014.
Financial Highlights
Six months to 30 June | |||
2014 Unaudited | 2013 Unaudited | Change | |
Adjusted operating profit* | £1.5m | £1.3m | ↑15% |
EBITA | £1.4m | £1.0m | ↑40% |
Profit before tax | £1.3m | £0.7m | ↑86% |
Adjusted basic earnings per share | 4.3p | 3.6p | ↑19% |
Basic earnings per share | 4.0p | 2.1p | ↑90% |
Revenue | £21.1m | £21.4m | ↓1% |
Professional fees | £16.7m | £18.0m | ↓7% |
Group net debt at 30 June 2014 | £1.8m | £2.1m | ↓£0.3m |
Declared interim dividend | 0.44p | 0.40p | ↑10% |
*Adjusted operating profit is statutory operating profit before amortisation of intangible assets arising on acquisitions (EBITA) and before share based payments and exceptional charges.
Operational Highlights
· Award of €1.2m Harwell Robotics and Autonomy Facility contract by European Space Agency;
· Additional work worth £0.6m on ongoing Warrior upgrade project;
· Three new customers won from Government Digital Service framework;
· Extension of €5m Flight Dynamics contract with ESOC;
· Total of €2m new contracts from Norddeutscher Rundfunk;
· Successful delivery of new BBC Radio Scotland system in time for the Commonwealth Games.
Mike Love, Chairman of SCISYS, commenting on the results, said:
"I am pleased to report this favourable set of results for the half year ending 30 June. During the six month period the divisions have delivered solid performances consistent with their business plans. The business restructuring undertaken last year shows tangible outcomes. The Board continues to believe that results for the full year will be in line with its expectations."
For further information please contact:
SCISYS PLC | ||
Mike Love | Chairman | Tel : +44 (0) 1249 466 466
|
Klaus Heidrich | Chief Executive Officer | |
Chris Cheetham | Financial Director | |
Winningtons | Tom Cooper / Paul Vann | Tel : +44 (0) 797 1221972 E-mail : [email protected] |
finnCap Limited
Corporate Finance
Corporate Broking |
Julian Blunt Henrik Persson
Alexandra Clement |
Tel : +44 (0) 207 220 0500 |
About SCISYS
Employing circa 430 staff, SCISYS is a leading developer of Information and Communications Technology services, e-Business and advanced technology solutions. The Company operates in a broad spectrum of market sectors including Media & Broadcast, Space, Government and Defence sectors. SCISYS clients are predominantly blue chip and public sector organisations. Customers include Environment Agency, the Ministry of Defence, Airbus Defence & Space, Arqiva, Vodafone, the European Space Agency, Eumetsat, the BBC, RNLI and the National Trust. The Company has UK offices in Chippenham, Bristol and Reading and two offices located in Germany. More information is available at www.scisys.co.uk
Results Overview
I am pleased to report that the positive outlook I expressed in the 2013 Annual Report has been confirmed through this favourable set of results for the half year ending 30 June.
During the six month period the divisions have delivered solid performances consistent with their business plans.
Adjusted operating profit was up 15% on the same period in 2013 on marginally lower revenues, as anticipated last year when the business was restructured. Pre-tax profit climbed by 86% and basic earnings per share was 90% higher than in 2013.
In addition, the Group's balance sheet remains strong.
Business Review
Enterprise Solutions & Defence (ESD)
Our ESD division performed well over the first six months of 2014, producing revenues of £7.3m and a contribution of £1.8m. Excellent progress in the defence, government and commercial markets went some way to offsetting the impact of the significant decline in the environment sector business. Work on the Warrior fighting vehicle upgrade programme continues successfully and a contract extension worth £0.6m has been added to the project. Ongoing support and maintenance contracts were renewed, which contributed to securing over £4.0m of recurring support revenue for 2014. Additional sales effort in the commercial market was rewarded by success in gaining a £0.8m order from a prestigious automotive sector customer whilst three new public sector customers were won from the new Government Digital Service procurement portal. The order book at the half year was 10% up on the 2014 opening position and the division has been recruiting to match its future resource requirements.
Space
Our Space division performed broadly in line with 2013, with margin improvements compensating for reduced revenues due to timeline delays to certain German national programmes. It continued its recovery in the UK while its German operations were bolstered by a solid performance from the Darmstadt-based operations support business. It delivered revenues of £9.3m and a contribution of £1.7m.
The UK branch of the Space division won a contract with the European Space Agency (ESA) to deliver the Harwell Robotics and Autonomy Facility (HRAF) initial pilot project. HRAF will support the development, testing and validation of autonomous systems technologies, which are essential for future space missions involving planetary rovers and robots, but it is also targeting business areas outside of Space. New work has also been secured with Eumetsat to deliver the Mission Operations Facility for its upcoming geostationary weather satellite, Meteosat Third Generation.
The German Space branch was successful in renewing the key flight dynamics contract for a further year with ESA's European Space Operations Centre (ESOC) in Darmstadt. SCISYS' engineers alongside other European Industry partners are providing an essential service to the satellite missions operated by ESOC.
The team is well on schedule to deliver the Galileo Ground Segment evolutions and to prepare the deployment of the next generation of the EGNOS (European Geostationary Navigation Overlay Service). The team also contributes to the design of the important German government projects DEOS, Heinrich Hertz as well as the French-German satellite programme MERLIN.
Media & Broadcast (MBS)
Our MBS division had a strong first half of the year. It delivered revenues of £4.4m and a contribution of £1.2m. Although order intake was under pressure, several important maintenance renewals were secured in the first half as well as ensuring Westdeutscher Rundfunk's WDR 5 radio channel went on air with the new SCISYS Onair Player software. Various smaller contracts for a variety of functional upgrades and innovative technologies, with an aggregate value of more than €2m, were won with Norddeutscher Rundfunk (NDR) - an MBS customer since 1993.
In the UK the deployment of latest dira!™ technology to the new BBC broadcasting house in London has been successfully completed and a major system upgrade was successfully rolled out to BBC Scotland in time for the Commonwealth Games.
The International business still faces challenges to secure new orders as buying decisions continue to be delayed by potential customers. Several smaller wins including enhancements to existing dira!™ systems were delivered in the Middle East & North Africa region.
Post period end news
An important project delivery was achieved with the BBC's Virtual Local Radio (ViLoR) project going live using MBS's dira!™ product. For the current phase the ViLoR project involves an initial four local radio stations being equipped with the latest in-studio capabilities and a dira!™ based "private cloud" software platform.
Amongst a number of notable contract wins post-June, SCISYS has been contracted to supply the System and Information Management (SIMS) system for the next 12 vessels in the RNLI's latest class of lifeboat, the Shannon. This extension adds a further 12 boats to the contract to be supplied over two years, starting in Q4 2014.
Airbus Defence and Space has placed an order for the development of the flight software responsible for the rover navigation and self-locating on the Mars surface which is to be used on the ExoMars programme. The European Space Agency (ESA) established the ExoMars programme to investigate the Martian environment and to demonstrate new technologies paving the way for a future Mars sample return mission in the 2020s. Two missions are foreseen within the ExoMars programme: one consisting of an Orbiter plus an Entry, Descent and Landing Demonstrator Module, to be launched in 2016, and the other, featuring a rover, with a launch date of 2018.
Financial Review
Adjusted operating profit, before exceptional costs, share based payment charges and amortisation arising on 2012's acquisition of MakaluMedia was 15% higher at £1.5m (June 2013: £1.3m) whilst EBITA increased 40% to £1.4m (June 2013: £1.0m) and the statutory profit from operations rose by 56% to £1.4m (June 2013: £0.9m). The adjusted operating margin improved to 7.0% (June 2013: 6.1%). Total revenues were down 1% to £21.1m (June 2013: £21.4m) and the professional fees' component fell by 7% to £16.7m (June 2013: £18.0m). Adjusted basic earnings per share increased 19% to 4.3p (June 2013: 3.6p). The profit before tax for the period rose by 86% to £1.3m (June 2013: £0.7m) and the basic earnings per share climbed 90% higher at 4.0p (June 2013: 2.1p).
Following the significant operational restructuring of the Group in late 2013, only a minimal residual level of exceptional costs were incurred in the first half of 2014. Combined with the small share based payment charges reflecting the costs of the Group's share incentive schemes, this resulted in aggregate adjusting items to statutory profit figures below £0.1m (June 2013: £0.4m). The intangible assets created on the acquisition of MakaluMedia were fully amortised by the end of 2013. Accordingly, we anticipate that future comparisons of performance will be focused on unadjusted profitability measures.
At the end of the reporting period, the Group had bank deposits (comprising cash and cash equivalents less overdrafts) of £2.8m (June 2013: £3.3m). Unutilised working capital facilities totalled £4.5m (June 2013: £3.4m). Group debt excluding bank overdrafts at the period end was £4.6m (June 2013: £5.4m).
The resulting net debt was £0.9m lower than the 2013 year end position at £1.8m (June 2013: £2.1m).
The effective tax rate for the first half of 2014 was 11% (June 2013: 18%) which is lower than the standard rates in the Group's operating jurisdictions because SCISYS continues to benefit from the tax credit system for UK expenditure on Research & Development. The rate is expected to remain relatively low whilst successive governments continue to offer incentives for innovative R&D investment.
The half year accounts are presented on a basis consistent with policies to be adopted for the Annual Report & Accounts for the year ending 31 December 2014.
Dividend
The Board is declaring an interim dividend up 10% of 0.44p per share (June 2013: 0.40p), to be paid on 13 November 2014 to shareholders on the register as at 17 October 2014.
Outlook
Our strategy is to continue to develop our core competences and products and to provide solutions in our existing markets while seeking out new opportunities in adjacent markets.
The results for the first half year together with the post-period order intake provide a solid foundation for achievement of Board expectations for the full year. The June order book was 2% higher than the 2014 opening position, which provides additional underpinning for the second half.
Alongside investment into organic growth opportunities in existing and new markets, more acquisitions will remain a core tenet of corporate strategy. Accordingly, the Company remains committed to its strategic targets.
Mike Love
Chairman
24/9/14
Consolidated Income Statement
Unaudited | Unaudited | Audited | |
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | |
£'000 | £'000 | £'000 | |
Revenue (note 2) | 21,145 | 21,366 | 42,598 |
Operating costs | (19,754) | (20,497) | (40,886) |
Operating profit | 1,391 | 869 | 1,712 |
"Adjusted operating profit" being operating profit before share based payments, exceptional charges and amortisation arising on business combinations | 1,471 | 1,306 | 3,221 |
Share based payments | (20) | (17) | (35) |
Exceptional charges (note 3) | (60) | (284) | (1,191) |
Amortisation of intangible assets | - | (136) | (283) |
Operating profit | 1,391 | 869 | 1,712 |
Finance costs | (97) | (124) | (224) |
Finance income | 3 | 4 | 7 |
Profit before tax | 1,297 | 749 | 1,495 |
Tax charge | (138) | (138) | (153) |
Profit for the period attributable to equity holders of the parent | 1,159 | 611 | 1,342 |
Earnings per share (note 6) | |||
Basic | 4.0p | 2.1p | 4.6p |
Diluted | 3.8p | 2.0p | 4.4p |
Consolidated Statement of Comprehensive Income
Unaudited | Unaudited | Audited | |
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | |
£'000 | £'000 | £'000 | |
Profit for the period | 1,159 | 611 | 1,342 |
Other comprehensive (expense)/income not recycling through the Income Statement | |||
Currency translation differences on foreign currency investments | (256) | 327 | 164 |
Total comprehensive income for the period attributable to equity holders of the parent | 903 | 938 | 1,506 |
Consolidated Statement of Changes in Equity
For the six months ended | Share Capital | Share Premium | Merger Reserve | Capital Redemp-tion Reserve | Trans-lation Reserve | Retained Earnings | Total |
30 June 2014 (unaudited) | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Balance as at 1 January 2014 | 7,272 | 143 | 943 | 83 | 1,260 | 9,382 | 19,083 |
Total comprehensive income for the period | |||||||
Profit | - | - | - | - | - | 1,159 | 1,159 |
Other comprehensive income | |||||||
Foreign currency translation | - | - | - | - | (256) | - | (256) |
Total comprehensive income for the period | - | - | - | - | (256) | 1,159 | 903 |
Transactions with owners, recorded directly in equity | |||||||
Contributions by and distributions to owners | |||||||
Share based payments | - | - | - | - | - | 20 | 20 |
Treasury shares | - | - | - | - | - | (75) | (75) |
Exercise of share options | - | - | - | - | - | 16 | 16 |
Total contributions by and distributions to owners | - | - | - | - | - | (39) | (39) |
Balance as at 30 June 2014 | 7,272 | 143 | 943 | 83 | 1,004 | 10,502 | 19,947 |
For the six months ended | Share Capital | Share Premium | Merger Reserve | Capital Redemp-tion Reserve | Trans-lation Reserve | Retained Earnings | Total |
30 June 2013 (unaudited) | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Balance as at 1 January 2013 | 7,265 | 130 | 943 | 83 | 1,112 | 8,406 | 17,939 |
Total comprehensive income for the period | |||||||
Profit | - | - | - | - | - | 611 | 611 |
Other comprehensive income | |||||||
Foreign currency translation | - | - | - | - | 327 | 16 | 343 |
Total comprehensive income for the period | - | - | - | - | 327 | 627 | 954 |
Transactions with owners, recorded directly in equity | |||||||
Contributions by and distributions to owners | |||||||
Purchase of treasury shares | - | - | - | - | - | (84) | (84) |
Exercise of share options | - | - | - | - | - | 39 | 39 |
Share based payments | - | - | - | - | - | 17 | 17 |
Total contributions by and distributions to owners | - | - | - | - | - | (28) | (28) |
Balance as at 30 June 2013 | 7,265 | 130 | 943 | 83 | 1,439 | 9,005 | 18,865 |
For the year ended | Share Capital | Share Premium | Merger Reserve | Capital Redemp-tion Reserve | Trans-lation Reserve | Retained Earnings | Total |
31 December 2013 (audited) | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Balance as at 1 January 2013 | 7,265 | 130 | 943 | 83 | 1,112 | 8,406 | 17,939 |
Total comprehensive income for the period | |||||||
Profit | - | - | - | - | - | 1,342 | 1,342 |
Other comprehensive income | |||||||
Foreign currency translation | - | - | - | - | 148 | 16 | 164 |
Total comprehensive income for the period | - | - | - | - | 148 | 1,358 | 1,506 |
Transactions with owners, recorded directly in equity | |||||||
Contributions by and distributions to owners | |||||||
Dividends paid | - | - | - | - | - | (381) | (381) |
Share based payments | - | - | - | - | - | 35 | 35 |
Issue of new shares | 7 | 13 | - | - | - | - | 20 |
Treasury shares | - | - | - | - | - | (84) | (84) |
Exercise of share options | - | - | - | - | - | 48 | 48 |
Total contributions by and distributions to owners | 7 | 13 | - | - | - | (382) | (362) |
Balance as at 31 December 2013 | 7,272 | 143 | 943 | 83 | 1,260 | 9,382 | 19,083 |
Consolidated Statement of Financial Position
Unaudited | Unaudited | Audited | |
30 June 2014 | 30 June 2013 | 31 December 2013 | |
£'000 | £'000 | £'000 | |
Non-current assets | |||
Property, plant and equipment | 8,867 | 9,471 | 9,137 |
Goodwill | 6,763 | 6,842 | 6,812 |
Other intangible assets | 139 | 413 | 194 |
Deferred tax assets | 24 | 222 | 21 |
15,793 | 16,948 | 16,164 | |
Current assets | |||
Inventories | 434 | 721 | 344 |
Trade and other receivables | 12,943 | 11,910 | 13,829 |
Corporation tax receivable | 897 | 707 | 1,128 |
Cash and cash equivalents | 2,821 | 3,299 | 3,969 |
17,095 | 16,637 | 19,270 | |
Total assets | 32,888 | 33,585 | 35,434 |
Equity | |||
Issued share capital | 7,272 | 7,265 | 7,272 |
Share premium account | 143 | 130 | 143 |
Merger reserve | 943 | 943 | 943 |
Retained earnings | 10,502 | 9,005 | 9,382 |
Translation reserve | 1,004 | 1,439 | 1,260 |
Other reserves | 83 | 83 | 83 |
Equity attributable to equity holders of the parent | 19,947 | 18,865 | 19,083 |
Current liabilities | |||
Trade and other payables | 7,711 | 8,047 | 8,813 |
Bank overdrafts and loans | 1,120 | 626 | 2,753 |
Corporation tax payable | 257 | 839 | 593 |
Deferred income | 63 | 74 | 102 |
9,151 | 9,586 | 12,261 | |
Non-current liabilities | |||
Bank loans | 3,503 | 4,741 | 3,888 |
Deferred tax | 287 | 393 | 202 |
3,790 | 5,134 | 4,090 | |
Total liabilities | 12,941 | 14,720 | 16,351 |
Total equity and liabilities | 32,888 | 33,585 | 35,434 |
Consolidated Statement of Cash Flows
Unaudited | Unaudited | Audited | |
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | |
£'000 | £'000 | £'000 | |
Cash flow from operating activities | |||
Profit before tax | 1,297 | 749 | 1,495 |
Net finance costs | 94 | 120 | 217 |
Operating profit | 1,391 | 869 | 1,712 |
Decrease/(increase) in trade receivables | 795 | (799) | (2,014) |
Decrease in trade payables | (1,141) | (3,147) | (2,353) |
Depreciation and amortisation | 397 | 610 | 1,241 |
Share based payments | 20 | 17 | 35 |
Tax payments | (119) | (332) | (1,325) |
Net cash flow from operating activities | 1,343 | (2,782) | (2,704) |
Cash flow from investing activities | |||
Proceeds from disposal of property, plant and equipment | (4) | - | 63 |
Purchase of plant, property and equipment | (195) | (508) | (729) |
Exercise of share options | 16 | 39 | 68 |
Interest received | 3 | 4 | 7 |
Net cash flow from investing activities | (180) | (465) | (591) |
Cash flows from financing activities | |||
Dividends paid | - | (2) | (381) |
Interest paid | (97) | (124) | (224) |
Investment in own shares | (75) | (84) | (84) |
Debt repayments | (303) | (256) | (532) |
Net cash flow from financing activities | (475) | (466) | (1,221) |
Net increase/(decrease) in cash and cash equivalents | 688 | (3,713) | (4,516) |
Cash and cash equivalents at the start of the period | 2,349 | 6,740 | 6,740 |
Exchange and other movements | (217) | 272 | 125 |
Cash and cash equivalents at the end of the period | 2,820 | 3,299 | 2,349 |
Cash and cash equivalent deposits held in non-UK based banks | 2,347 | 3,181 | 3,969 |
Net cash deposits/(bank overdraft) with UK based banks | 473 | 118 | (1,620) |
2,820 | 3,299 | 2,349 |
Notes to the Unaudited Interim Report
For the six months to 30 June 2014
1 | Basis of preparation of Interim Financial Information & Statement of Compliance
SCISYS PLC (the "Company") is a UK company incorporated in England & Wales. The entities consolidated in the half year financial statements of the Company for the six months to 30 June 2014 comprise the Company and its subsidiaries (together referred to as the "Group"). The Group reports its financial results in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU").
This interim results announcement is prepared in accordance with the IFRS accounting policies expected to be applied by the Group at 31 December 2014. These policies are unchanged from those set out by the Group in its consolidated financial statements for the year ended 31 December 2013 and available on the Group's website at www.scisys.co.uk. As permitted, this interim report has been prepared in accordance with the AIM rules and not in accordance with IAS 34 'Interim Financial Reporting' and is therefore not fully compliant with IFRS. There are no new standards or interpretations endorsed by the EU during 2014 that impact on the financial results or presentation.
The interim financial information for the six months ended 30 June 2014 is unaudited and does not include all of the information required to constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. It should therefore be read in conjunction with the audited financial statements for the year ended 31 December 2013. These published accounts have been reported on by the Group's auditors and have been delivered to the Registrar of Companies. The report of the auditors was (1) unqualified; (2) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (3) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.
The preparation of these consolidated half year 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 consolidated half year financial statements, the significant judgements made by management in applying the Group's accounting policies and the key areas of estimation were the same as those that applied to the consolidated financial statements for the year ended 31 December 2013.
The Interim Report was approved by the Directors on 23 September 2014. |
2 | Segmental analysis
The management structure and reporting of financial information to the chief operating decision maker (the Board) is the basis used to define operating segments.
The Group provides IT services to large corporations and public sector organisations through the following three divisions: Space Enterprise Solutions & Defence (ESD) Media & Broadcast (M&B)
Divisional results, assets and liabilities represent items directly attributable to a division. Unallocated expenses comprise central overheads and corporate expenses. Assets and liabilities which are allocated to operating divisions comprise trade receivables, amounts recoverable on contracts, inventories and payments received on account.
The Group's operating divisions were reorganised during the period. Previously reported comparative segmental information presented below has been re-analysed to be consistent with the current structure. |
Information about reportable segments | |||||
Space | ESD | M&B | Total | ||
External revenues | £'000 | £'000 | £'000 | £'000 | |
6 months ended 30 June 2014 (unaudited) | |||||
Professional fees revenue | 7,255 | 5,743 | 3,657 | 16,655 | |
Other revenue | 2,045 | 1,578 | 750 | 4,373 | |
External revenue for reportable segments | 9,300 | 7,321 | 4,407 | 21,028 | |
Other external revenue | 117 | ||||
Consolidated revenue | 21,145 | ||||
6 months ended 30 June 2013 (unaudited) | |||||
Professional fees revenue | 7,702 | 6,501 | 3,771 | 17,974 | |
Other revenue | 1,972 | 1,241 | 139 | 3,352 | |
External revenue for reportable segments | 9,674 | 7,742 | 3,910 | 21,326 | |
Other external revenue | 40 | ||||
Consolidated revenue | 21,366 | ||||
Year ended 31 December 2013 (audited) | |||||
Professional fees revenue | 15,732 | 12,168 | 7,568 | 35,468 | |
Other revenue | 4,055 | 2,285 | 576 | 6,916 | |
External revenue for reportable segments | 19,787 | 14,453 | 8,144 | 42,384 | |
Other external revenue | 214 | ||||
Consolidated revenue | 42,598 |
Information about reportable segments | |||||
Space | ESD | M&B | Total | ||
Profit before tax | £'000 | £'000 | £'000 | £'000 | |
6 months ended 30 June 2014 (unaudited) | |||||
Reportable segment contribution | 1,693 | 1,788 | 1,196 | 4,677 | |
Other contribution | (24) | - | 19 | (5) | |
Contribution | 1,669 | 1,788 | 1,215 | 4,672 | |
Central overheads | (3,281) | ||||
EBITA | 1,391 | ||||
Finance costs | (97) | ||||
Finance income | 3 | ||||
Profit before tax | 1,297 | ||||
6 months ended 30 June 2013 (unaudited) | |||||
Reportable segment contribution | 1,940 | 2,434 | 1,163 | 5,537 | |
Other contribution | (242) | (151) | (393) | ||
Contribution | 1,698 | 2,434 | 1,012 | 5,144 | |
Central overheads | (4,139) | ||||
EBITA | 1,005 | ||||
Amortisation of intangible assets arising on business combinations | (136) | ||||
Finance costs | (124) | ||||
Finance income | 4 | ||||
Profit before tax | 749 | ||||
Year ended 31 December 2013 (audited) | |||||
Reportable segment contribution | 3,975 | 3,972 | 2,303 | 10,250 | |
Other contribution | (1) | - | 92 | 91 | |
Contribution | 3,974 | 3,972 | 2,395 | 10,341 | |
Central overheads | (8,346) | ||||
EBITA | 1,995 | ||||
Amortisation of intangible assets arising on business combinations | (283) | ||||
Finance costs | (224) | ||||
Finance income | 7 | ||||
Profit before tax | 1,495 |
Space | ESD | M&B | Total | ||
Group assets | £'000 | £'000 | £'000 | £'000 | |
As at 30 June 2014 (unaudited) | |||||
Reportable segment - non-current assets | 3,383 | - | 3,380 | 6,763 | |
Reportable segment - current assets | 5,611 | 4,464 | 2,077 | 12,152 | |
8,994 | 4,464 | 5,457 | 18,915 | ||
Other - non-current assets | 9,030 | ||||
Other - current assets | 4,943 | ||||
Total assets | 32,888 | ||||
As at 30 June 2013 (unaudited) | |||||
Reportable segment - non-current assets | 3,617 | 49 | 3,380 | 7,046 | |
Reportable segment - current assets | 5,534 | 3,916 | 1,462 | 10,912 | |
9,151 | 3,965 | 4,842 | 17,958 | ||
Other - non-current assets | 9,901 | ||||
Other - current assets | 5,726 | ||||
Total assets | 33,585 | ||||
As at 31 December 2013 (audited) | |||||
Reportable segment - non-current assets | 3,432 | - | 3,380 | 6,812 | |
Reportable segment - current assets | 6,355 | 4,568 | 2,490 | 13,413 | |
9,787 | 4,568 | 5,870 | 20,225 | ||
Other - non-current assets | 9,352 | ||||
Other - current assets | 5,857 | ||||
Total assets | 35,434 | ||||
Space | ESD | M&B | Total | ||
Group liabilities | £'000 | £'000 | £'000 | £'000 | |
As at 30 June 2014 (unaudited) | |||||
Reportable segment - current liabilities | 510 | 1,228 | 162 | 1,900 | |
Other - non-current liabilities | 3,790 | ||||
Other - current liabilities | 7,251 | ||||
Total liabilities | 12,941 | ||||
As at 30 June 2013 (unaudited) | |||||
Reportable segment - current liabilities | 1,278 | 780 | 170 | 2,228 | |
Other - non-current liabilities | 5,134 | ||||
Other - current liabilities | 7,358 | ||||
Total liabilities | 14,720 | ||||
As at 31 December 2013 (audited) | |||||
Reportable segment - current liabilities | 1,198 | 1,012 | 82 | 2,292 | |
Other - non-current liabilities | 4,590 | ||||
Other - current liabilities | 9,469 | ||||
Total liabilities | 16,351 |
UK | Rest of Europe | Other | Total | ||
Geographical split | £'000 | £'000 | £'000 | £'000 | |
6 months ended 30 June 2014 (unaudited) | |||||
Revenue from external customers by location of customers | 10,590 | 10,340 | 215 | 21,145 | |
As at 30 June 2014 (unaudited) | |||||
Non-current assets: | |||||
Intangible assets | - | 6,902 | - | 6,902 | |
Tangible assets | 5,980 | 2,887 | - | 8,867 | |
Deferred tax assets | - | 24 | - | 24 | |
6 months ended 30 June 2013 (unaudited) | |||||
Revenue from external customers by location of customers | 10,528 | 10,544 | 294 | 21,366 | |
As at 30 June 2013 (unaudited) | |||||
Non-current assets: | |||||
Intangible assets | 50 | 7,205 | - | 7,255 | |
Tangible assets | 6,199 | 3,272 | - | 9,471 | |
Deferred tax assets | - | 222 | - | 222 | |
Year ended 31 December 2013 (audited) | |||||
Revenue from external customers by location of customers | 20,913 | 21,175 | 510 | 42,598 | |
As at 31 December 2013 (audited) | |||||
Non-current assets: | |||||
Intangible assets | - | 7,006 | - | 7,006 | |
Tangible assets | 6,067 | 3,070 | - | 9,137 | |
Deferred tax assets | - | 21 | - | 21 |
3 | Exceptional charges | |||
Unaudited | Unaudited | Audited | ||
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | ||
£'000 | £'000 | £'000 | ||
Restructuring costs | 60 | 284 | 1,191 |
4 | Taxation | |||
Unaudited | Unaudited | Audited | ||
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | ||
£'000 | £'000 | £'000 | ||
Current tax charge/(credit) | 43 | (139) | 63 | |
Deferred tax charge | 95 | 277 | 90 | |
Total tax charge | 138 | 138 | 153 |
5
| The charge for taxation for the six months ended 30 June 2014 reflects an effective rate for the period consistent with the anticipated rate for the full year.
Impairment of goodwill
Goodwill is tested for impairment every half year based on management's estimation of the value in use of the cash generating units (CGUs) to which the goodwill has been allocated. The value in use calculation is dependent upon management's estimate of future cashflows expected to arise from the CGU and a suitable discount rate.
Management has considered the estimates of cashflows and applicable discount rates and has concluded that no impairment is necessary at 30 June 2014.
|
6 | Earnings per share
The calculation of the Group basic and diluted earnings per ordinary share is based on the following data: |
Unaudited | Unaudited | Audited | ||
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | ||
£'000 | £'000 | £'000 | ||
Profit attributable to shareholders | 1,159 | 611 | 1,342 | |
Number of shares | '000 | '000 | '000 | |
Basic weighted average number of shares | 29,075 | 29,014 | 29,029 | |
Diluted weighted average number of shares | 30,828 | 30,757 | 30,775 |
The weighted average number of shares for the calculation of basic earnings per share excludes own shares held in treasury.
The weighted average number of shares for the calculation of diluted earnings per share includes own shares held in treasury together with EMI, CSOP and unapproved share options outstanding during the period. |
7 | Adjusted Earnings per Share | |||
Unaudited | Unaudited | Audited | ||
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | ||
Basic | 4.3p | 3.6p | 9.3p | |
Diluted | 4.0p | 3.4p | 8.8p |
In order to present a measure of earnings per share which is more representative of the Group's underlying operating performance, earnings are adjusted to be net of the costs shown in the highlighted box on the face of the Income Statement.
The calculation of the Group adjusted basic and diluted earnings per ordinary share is based on the number of shares in Note 6 and the following earnings data: |
Unaudited | Unaudited | Audited | ||
6 months to 30 June 2014 | 6 months to 30 June 2013 | Year ended 31 December 2013 | ||
£'000 | £'000 | £'000 | ||
Profit attributable to shareholders | 1,159 | 611 | 1,342 | |
Adjusted for: | ||||
Share based payments | 20 | 17 | 35 | |
Exceptional charges (note 3) | 60 | 284 | 1,191 | |
Corporation tax | - | - | (93) | |
Amortisation of intangible assets | - | 136 | 283 | |
Deferred tax | - | - | (57) | |
Adjusted earnings | 1,239 | 1,048 | 2,701 |
The weighted average number of shares for the calculation of basic earnings per share excludes own shares held in treasury.
The weighted average number of shares for the calculation of diluted earnings per share includes own shares held in treasury together with EMI, CSOP and unapproved share options outstanding during the period. |
8 | Dividends
For year ending 31 December 2013, the Company paid an interim dividend of 0.40 pence per share in November 2013 and a final dividend of 1.06 pence per share in July 2014. The Board is recommending payment of an interim dividend for 2014 of 0.44 p per share, to be paid on 13 November 2014 to shareholders on the register as at 17 October 2014. |
Interim Report
The Interim Report will be posted to shareholders shortly and for those shareholders who have elected to receive communications electronically it will be available to view on the SCISYS website at www.scisys.co.uk. Copies will also be available at SCISYS PLC's Registered Office at Methuen Park, Chippenham, Wiltshire, SN14 0GB. |
Related Shares:
SSY.L