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!

Interim Results

10th Nov 2015 07:00

RNS Number : 0928F
Energy Assets Group plc
10 November 2015
 

Note: A briefing for analysts will be held at 9.30am this morning at the offices of Buchanan, 107 Cheapside, London, EC2V 6DN. For further details please contact Buchanan on 020 7466 5000.

 

For immediate release 10 November 2015

 

Energy Assets Group plc

 

("Energy Assets", the "Company" or the "Group")

 

Interim Results for the six months ended 30 September 2015

 

Energy Assets Group plc (LSE: EAS.L), the largest independent provider of industrial and commercial (I&C) gas metering services in the UK1 and a major provider of utility infrastructure services and electricity metering anddata services is pleased to announce its Interim Results for the six months ended 30 September 2015 (H1 2015/16). 

 

Financial highlights

 

· Total revenue increased by 22% to £20.6m (H1 2014/15: £16.9m);

 

· Recurring revenue generated from the Group's meter and data asset portfolio increased by 15% to £12.7m (H1 2014/15: £11.0m), representing 62% of total revenue;

 

· The Siteworks business continues to make good progress with revenue increasing by 34% to £7.9m (H1 2014/15: £5.9m), through both organic growth and from the SA Gas acquisition in March 2015;

 

· EBITDA increased by 19% to £10.5m (H1 2014/15: £8.8m);

 

· Operating profit increased by 25% to £7.0m (H1 2014/15: £5.6m);

 

· Profit before tax increased by 26% to £4.8m (H1 2014/15: £3.8m);

 

· Basic earnings per share increased by 27% to 14p (H1 2014/15: 11p);

 

· Cash generated from operations increased by 21% to £9.7m (H1 2014/2015: £8.0m);

 

· Available facilities at 30 September 2015 of £24.8m and cash at bank of £7.1m.

 

Operational highlights

 

· The Group's owned and managed meter and data asset portfolio has increased by 11% since the last financial year end to circa 404,000 assets (31 March 2015: circa 365,000);

 

· The contract with British Gas Business, awarded in July 2014, is now generating increased installation rates compared to prior periods, in line with management expectations;

 

· Within the electricity sector, an agreement with npower, secured in October 2014, for the provision of data collection and aggregation services has been extended to 2019. Additionally, our relationship with major gas customer Corona Energy has been further strengthened through a new electricity metering contract signed during the period;

 

· Cumulative capital investment in meter and data assets increased by 10% since the start of the financial year to £118.3m which has driven the increase in recurring revenue in the current period;

 

· The three new businesses acquired in the previous financial year, Bglobal Metering, Origin and SA Gas, are now fully integrated into the Group and are performing well under Energy Assets management. Performance to date in the current financial year is as expected and the Board is pleased with the progress of each of these businesses;

 

· An additional 'Community Metering' pilot project has been undertaken with a London council, further proving the technology and delivery concept of this initiative.

 

Current trading and outlook

 

The second half of the financial year has started well. The Group's major metering and data contracts continue to perform strongly and the Siteworks business continues to make good progress both in terms of revenue growth and the sophistication of the services provided.

 

Commenting on the half year results, Chief Executive Officer Phil Bellamy-Lee said:

 

"The results for the first half of the financial year show a continuation of the excellent growth and success Energy Assets has achieved in recent years following another period of strong trading activity.

 

Our strong supply chain relationships, engineering competence, experienced management team and focus on quality continue to differentiate us from our competitors as we strive towards being the supplier of choice for customers within the UK I&C sector, enabling achievement of our primary objective to be the largest independent provider of I&C energy metering services in the UK."

 

Enquiries

 

For further information visit www.energyassets.co.uk or contact:

 

Energy Assets Group plc 

 

Phil Bellamy-Lee / John McMorrow

Tel: +44 (0)1506 405 405

 

 

Buchanan

 

Richard Darby / Vicky Watkins / Robbie Ceiriog-Hughes

Tel: +44 (0)20 7466 5000

 

 

Numis Securities Limited

 

Charlie Farquhar / Stuart Skinner

Tel: +44 (0)20 7260 1000

 

 

Notes to Editors:

 

Energy Assets provides metering and related services in the I&C segment of the UK utility market and is the largest independent provider of I&C gas metering services in the UK, by number of assets owned and managed. 

 

The Group offers utility suppliers and end-user consumers of energy a broad spectrum of expert metering services from the provision and management of new and replacement meters through its Meter Asset Management division to the procurement and project management of related utility infrastructure works, including fully managed gas installations and live connections, gas pipework modifications and in-depth gas maintenance projects, through its Siteworks division. The Group also collects and provides energy consumption data through its Data Services division.

 

Energy Assets (EAS) is listed on the Main Market of the London Stock Exchange.

 

 

 

Interim Management Report

 

Throughout the current period the business has continued to grow strongly with further assets added to the Group's robust portfolio and a further rise in Siteworks revenue when compared to the comparative financial period. 

 

Key performance indicators

 

The Group monitors a number of key performance indicators as follows:

 

 

6 months ended 30 September 2015

6 months ended 30 September 2014

% change

Year ended 31 March 2015

 

 

 

 

 

Revenue

£20.6m

£16.9m

22%

£36.2m

Recurring revenue

£12.7m

£11.0m

15%

£23.3m

Siteworks revenue

£7.9m

£5.9m

34%

£12.9m

EBITDA before exceptional items

£10.5m

£8.9m

18%

£19.4m

Operating profit before exceptional items

£7.0m

£5.7m

23%

£12.7m

Profit before tax

£4.8m

£3.8m

26%

£9.3m

Profit before tax and exceptional items

£4.8m

£3.9m

23%

£8.9m

 

 

 

 

 

Cash generated from operations

£9.7m

£8.0m

21%

£19.5m

Total future contracted revenue from I&C gas meters

£269.2m

£235.9m

 

£255.3m

Return on capital employed

13.5%

12.9%

 

13.2%

Net Debt/EBITDA

3.3

3.5

 

3.4

Adjusted basic earnings per share

14p

11p

 

26p

Annual growth in share price

39%

25%

 

39%

 

 

 

 

 

Asset portfolio

 

 

 

 

Gas meter portfolio

134,000

112,000

20%

123,000

Gas data collection points

81,000

68,000

19%

75,000

Electricity meter portfolio

79,000

60,000

32%

68,000

Electricity data collection points

110,000

94,500

16%

99,000

Total asset portfolio (owned and managed)

404,000

334,500

21%

365,000

 

Results for the period

 

For the six months ended 30 September 2015, Group revenue was £20.6m showing an increase of £3.7m (22%) compared with the same period in the last financial year.

 

Recurring revenue of £12.7m accounted for 62% of total revenue, compared to £11.0m in the corresponding period in the previous year, an increase of 15%. These recurring revenues are as a result of the long term nature of the Group's metering and data contracts.

Gross profit increased by 29% to £11.7m (H1 2014/15: £9.1m) with all segments contributing to this improvement.

 

Operating profit increased from £5.7m to £7.0m, a rise of 23%, and EBITDA increased by 18% from £8.9m to £10.5m.

 

Finance costs have increased to £2.2m (H1 2014/15: £1.8m) due to the increase in borrowings supporting the Group's growing investment in meter assets. However, the return achieved by these borrowings continues to grow and net debt/EBITDA ratio has reduced in the current period to 3.3 times (H1 2015/15: 3.5).

 

Profit before tax was £4.8m (H1 2014/15: £3.8m) after incurring exceptional share based payment costs.

 

At a divisional level, the Group has installed circa 11,000 gas meter assets since the end of the last financial year increasing its portfolio by 9% to circa 134,000 meters. Given that the design life of meters is in excess of 20 years it is expected that these assets will continue to provide a solid source of long term recurring revenue over the life of the asset which is currently forecast at £269.2m (H1 2014/15: £235.9m). 

 

In addition, the managed electricity meter asset portfolio acquired with Bglobal Metering has increased to circa 79,000 assets at 30 September 2015 (31 March 2015: 68,000).

 

Revenue from our data services business has increased to £4.7m (H1 2014/15: £4.3m) and the number of meter points from which data is collected has increased to circa 191,000 across gas and electricity (H1 2014/15: circa 162,500). This represents one of the largest portfolios within the UK I&C sector.

 

The Gas Industry Registration Scheme (GIRS) accredited Siteworks division continues to develop with significant growth during the first half of the current financial year. Overall revenues improved by 34% to £7.9m as a result of organic growth, the SA Gas acquisition and increased opportunity within the electricity sector following the acquisition of Bglobal Metering.

 

Acquisitions

 

Throughout the current financial year, the Group has continued to see benefits from the three acquisitions which took place in the year ended 31 March 2015. Bglobal Metering, Origin and SA Gas are performing well under Energy Assets management and are now fully integrated into the Group. Performance to date in the current financial year is in line with management expectations and the Board is pleased with the progress of each of these businesses.

 

The Group has continued to increase its presence in the electricity sector and has won a number of new contracts since taking ownership of Bglobal Metering in April 2014. An agreement with npower, which was secured in October 2014, for the provision of data collection and aggregation services has been extended to 2019 and a new Corona Energy electricity metering contract has also been signed during the period further strengthening this relationship across both gas and electricity.

 

Origin continues to provide the software interface and on-site mobile installation and audit platform which is an integral element of Energy Assets' unique project and supply chain management platform 'TEAMS'. The Group is also benefitting from the expertise of the acquired labour force who have made a major contribution to the continued development of the Group's web enabled service offering and industry leading IT systems, which provide an increasing service differentiation for our customers.

 

The Group's Siteworks business is also seeing the benefit of the integration of the SA Gas business since the year end. The acquisition has significantly extended the Group's operational capability as well as expanding the range of increasingly sophisticated services provided to link the gas network to the customer's usage point, enabling the Group to increase the market share of its existing Siteworks division and provide a broader service offering to customers.

 

 

Community metering

 

The CityWest Homes pilot project, which included the installation and maintenance of meters and new Half Hourly (HH) "Community Metering" technology developed by the Group, has now been completed with installation of "Community Metering" in 800 properties across eight social housing tower blocks in Central London. This technology is the first of its kind in the UK and will allow suppliers to provide beneficial tariffs to the landlord and therefore reduce energy charges to residents where fuel poverty is prevalent. 

 

An additional pilot project has been undertaken with a London council, further proving the technology and delivery concept of this initiative, which should present multiple opportunities for other projects of this kind within the social housing, local authority and heat with rent sectors, generating future revenue potential for the Group.

 

Funding and Financial position

 

The Group continues to enjoy good relationships with all its banking partners, who have expressed a keen interest to continue working with Energy Assets due to the Group's strong asset portfolio which generates attractive long-term recurring revenue streams. We are confident that these relationships will provide sufficient funding to help facilitate growth plans whether these are organic or through acquisition.

 

Available facilities at 30 September 2015 amounted to £24.8m (30 September 2014: £33.5m) and the cash at bank balance was £7.1m (H1 2014/15: £5.1m). 

 

Net debt at 30 September 2015 of £69.1m was £4.0m higher than at 31 March 2015 as a result of the increase in capital expenditure to service the growing meter portfolio. Capital investment in meters amounted to £10.3m in the year to date. At 30 September 2015, Energy Assets had a gas meter portfolio of circa 134,000 meters with a net book value of £93.0m (30 September 2014: circa 112,000 gas meters with a net book value of £77.1m). 

 

Principal risks and uncertainties

 

Details of the principal risks and uncertainties faced by the Group are included on pages 16 and 17 of the published annual report and financial statements for the year ended 31 March 2015. No material additional risks or uncertainties have been identified since the financial year end which could impact the business in the coming six months.

 

Current trading and outlook

 

The second half of the financial year has started well. The Group's major metering and data contracts continue to perform strongly and the Siteworks business continues to make good progress both in terms of revenue growth and the sophistication of the services provided. 

 

The respected Energy Assets brands and reputation continues to put the Company in a good position to develop relationships with other major utility suppliers and to seek future opportunities within the UK I&C utility market, thereby ensuring Energy Assets is well positioned to achieve its primary objective to be the largest independent provider of I&C energy metering services in the UK.

 

 

Responsibility statement 

We confirm that to the best of our knowledge:

 

a) The condensed consolidated interim financial information contained in this document has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting" as adopted by the European Union;

b) The interim management report includes a fair review of the information required by the Financial Conduct Authority's Disclosure and Transparency Rules (DTR) 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and

c) This document includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein).

 

By order of and on behalf of the Board 

 

 

Philip Bellamy-Lee John McMorrow

Chief Executive Officer Chief Financial Officer

 

10 November 2015

 

 

 

 

Consolidated Statement of Comprehensive Income

For six months ended 30 September 2015

 

 

 

Note

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

 

£'000

£'000

£'000

 

 

 

 

 

Revenue

6

20,586

16,895

36,208

Cost of sales

6

(8,931)

(7,766)

(16,098)

Gross profit

 

11,655

9,129

20,110

Administrative expenses

6

(4,695)

(3,486)

(6,991)

Operating profit

 

6,960

5,643

13,119

 

 

 

 

 

Attributable to:

 

 

 

 

Operating profit before exceptional items

 

6,992

5,707

12,721

Exceptional IPO share based payment expense

7

(32)

(64)

(233)

Exceptional acquisition costs

 

-

-

(129)

Exceptional gain on acquisitions

 

-

-

760

Operating profit

 

6,960

5,643

13,119

 

 

 

 

 

Finance income

 

8

4

10

Finance costs

 

(2,201)

(1,834)

(3,811)

Profit on ordinary activities before taxation

 

4,767

3,813

9,318

 

 

 

 

 

Tax on profit on ordinary activities

8

(944)

(804)

(1,852)

Profit for the period

 

3,823

3,009

7,466

 

 

 

 

 

Other comprehensive income

 

 

 

 

Cash flow hedge movement, net of tax

 

193

(225)

(891)

Total comprehensive income for the period

 

4,016

2,784

6,575

 

 

 

 

 

Basic earnings per share (pence)

9

13.75

11.03

27.30

 

 

 

 

 

Diluted earnings per share (pence)

9

13.32

10.66

26.61

 

 

 

 

 

Consolidated Balance Sheet

As at 30 September 2015

 

Note

As at 30 September 2015 (unaudited)

As at 30 September 2014 (unaudited)

As at 31 March 2015 (audited)

 

 

£'000

£'000

£'000

ASSETS

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

Intangible assets

 

17,726

12,986

17,658

Property, plant and equipment

10

98,447

81,999

90,586

Deferred tax asset

 

4,326

3,159

4,363

 

 

120,499

98,144

112,607

Current assets

 

 

 

 

Inventories

 

1,985

1,478

1,717

Trade and other receivables

 

8,091

6,094

7,785

Cash and cash equivalents

 

7,097

5,130

7,835

 

 

17,173

12,702

17,337

 

 

 

 

 

TOTAL ASSETS

 

137,672

110,846

129,944

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

13,845

11,068

14,240

Current tax liabilities

 

89

-

184

Borrowings

 

9,733

6,674

8,207

 

 

23,667

17,742

22,631

 

 

 

 

 

Non-current liabilities

 

 

 

 

Borrowings

 

66,512

57,136

64,707

Derivative financial instruments

 

1,876

1,285

2,117

Deferred tax liabilities

 

4,813

3,240

3,995

 

 

73,201

61,661

70,819

 

 

 

 

 

Total liabilities

 

96,868

79,403

93,450

 

 

 

 

 

NET ASSETS

 

40,804

31,443

36,494

 

 

 

 

 

Equity attributable to owners of the parent

 

 

 

 

Share capital

 

278

273

278

Share premium

 

15,272

14,274

15,272

Share based payment reserve

 

1,287

1,287

1,050

Other reserves

 

(33,686)

(33,213)

(33,879)

Retained earnings

 

57,653

48,822

53,773

 

 

40,804

31,443

36,494

 

 

 

 

 

TOTAL EQUITY AND LIABILITIES

 

137,672

110,846

129,944

 

The notes on pages 13 to 24 form an integral part of this interim consolidated financial information.

 

 

 

 

Consolidated Statement of Changes in Equity

For six months ended 30 September 2015

 

 

 

 

Share capital

Share premium

Share based payment reserve

Other reserves

Retained earnings

TOTAL

 

£'000

£'000

£'000

£'000

£'000

£'000

Attributable to the owners of the parent company:

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 April 2014

272

14,274

1,171

(32,988)

45,672

28,401

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

3,009

3,009

Cash flow hedge movement, net of tax

-

-

-

(225)

-

(225)

Total comprehensive income for the period

-

-

-

(225)

3,009

2,784

 

 

 

 

 

 

 

New share issues

1

-

-

-

-

1

Equity element of deferred tax on share based payments

-

-

152

-

-

152

Value of employee services

-

-

106

-

-

106

Transfer from share based payment reserve upon exercise of options

-

-

(142)

-

142

-

Treasury shares upon consolidation of employee share trusts

-

-

-

-

(1)

(1)

Transactions with owners of the parent company

1

-

116

-

141

258

 

 

 

 

 

 

 

At 30 September 2014

273

14,274

1,287

(33,213)

48,822

31,443

 

 

 

 

 

 

 

At 1 October 2014

273

14,274

1,287

(33,213)

48,822

31,443

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

4,457

4,457

Cash flow hedge movement, net of tax

-

-

-

(666)

-

(666)

Total comprehensive income for the period

-

-

-

(666)

4,457

3,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New share issues

5

998

-

-

-

1,003

Equity element of deferred tax on share based payments

-

-

117

-

-

117

Value of employee services

-

-

184

-

-

184

Transfer from share based payment reserve upon exercise of options

-

-

(538)

-

494

(44)

Transactions with owners of the parent company

5

998

(237)

-

494

1,260

 

 

 

 

 

 

 

At 31 March 2014

278

15,272

1,050

(33,879)

53,773

36,494

 

 

 

Consolidated Statement of Changes in Equity

For six months ended 30 September 2015

 

 

 

 

Share capital

Share premium

Share based payment reserve

Other reserves

Retained earnings

TOTAL

 

£'000

£'000

£'000

£'000

£'000

£'000

Attributable to the owners of the parent company:

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 April 2015

278

15,272

1,050

(33,879)

53,773

36,494

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

3,823

3,823

Cash flow hedge movement, net of tax

-

-

-

193

-

193

Total comprehensive income for the period

-

-

-

193

3,823

4,016

 

 

 

 

 

 

 

Equity element of deferred tax on share based payments

-

-

68

-

-

68

Value of employee services

-

-

226

-

-

226

Transfer from share based payment reserve upon exercise of options

-

-

(57)

-

57

-

Transactions with owners of the parent company

-

-

237

-

57

294

 

 

 

 

 

 

 

At 30 September 2015

278

15,272

1,287

(33,686)

57,653

40,804

 

 

 

 

Consolidated Statement of Cash Flows

For six months ended 30 September 2015

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

£'000

£'000

£'000

Cash flows from operating activities

 

 

 

Profit before taxation

4,767

3,813

9,318

Finance income

(8)

(4)

(10)

Finance costs

2,201

1,834

3,811

Gain on acquisition

-

-

(760)

Depreciation

3,219

2,913

6,160

Intangibles amortisation

290

262

545

Net foreign exchange loss/(gain)

4

-

(4)

Share based payment expense

226

106

290

Increase in inventories

(268)

(90)

(253)

Increase in trade and other receivables

(307)

(444)

(1,353)

(Decrease)/increase in trade and other payables

(395)

(347)

1,794

Cash generated from operations

9,729

8,043

19,538

Income tax

-

-

-

Net cash from operating activities

9,729

8,043

19,538

 

 

 

 

Cash flows from investing activities

 

 

 

Payments to acquire property, plant and equipment

(11,237)

(11,629)

(22,866)

Payments to acquire intangible assets

(81)

(90)

(339)

Purchase of subsidiary, net of cash acquired

(287)

(2,104)

(6,541)

Finance income

8

4

10

Net cash used in investing activities

(11,597)

(13,819)

(29,736)

 

 

 

 

Cash flows from financing activities

 

 

 

Proceeds from new borrowings

7,275

8,068

20,922

Repayment of borrowings

(3,944)

(3,181)

(6,931)

Finance costs

(2,201)

(1,834)

(3,811)

Net cash from financing activities

1,130

3,053

10,180

 

 

 

 

Net decrease in cash and cash equivalents

(738)

(2,723)

(18)

 

 

 

 

Cash and cash equivalents at the beginning of the period

7,835

7,853

7,853

Cash and cash equivalents at the end of the period

7,097

5,130

7,835

 

 

 

Notes

 

1) Financial information

 

This announcement does not constitute full accounts within the meaning of the Companies Act 2006 and the condensed interim financial information included within has been reviewed but not audited. It does not therefore include all the information and disclosures required in the annual financial statements as at 31 March 2015 which were approved by the Directors on 9 June 2015 and delivered to the registrar of companies. The audit report received on those accounts was unqualified and did not contain any emphasis of matter paragraph nor any statement under section 498 of the Companies Act 2006.

 

This information has been approved for issue by the Board of Directors of Energy Assets Group plc, a public limited company domiciled and incorporated in the United Kingdom with shares listed on the London Stock Exchange. The registered office address is Ship Canal House, 98 King Street, Manchester, M2 4WU. 

 

2) Basis of preparation

 

The condensed consolidated interim financial information included within this announcement has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and with IAS 34 "Interim Financial Reporting" as adopted by the European Union (EU) and should be read in conjunction with the annual financial statements for the year ended 31 March 2015, which have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union.

 

The consolidated interim financial information has been prepared under the historical cost convention, as modified by financial assets and liabilities (including derivative instruments) at fair value through profit or loss.

 

A financial review of the business is outlined on pages 4 and 5.

 

3) Going concern

 

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the business review on pages 4 to 6. 

 

The Directors have considered these factors, the likely performance of the business and possible alternative outcomes, the financing facilities available to the Group and the possible actions able to be taken should new facilities not be available in the future. They have also prepared cashflow forecasts which show the Group expects to meet its liabilities as they fall due for a period in excess of 12 months from the date of the half year report. 

 

The Group maintains substantial headroom in its funding facilities, had cash at bank of £7.1m at 30 September 2015 and continued to be cash generative through trading operations.

 

Having taken all of these factors into consideration, the Directors confirm that forecasts and projections indicate that the Group and its Parent Company have adequate resources for the foreseeable future and at least for the period of 12 months from the date of the half year report. Accordingly the financial information has been prepared on the going concern basis. A longer term viability statement will be included in the Annual Report and Accounts for the year ended 31 March 2016.

 

 

4) Accounting policies

 

The accounting policies adopted in the preparation of the financial information for the six months ended 30 September 2015 are in accordance with the recognition and measurement criteria of International Financial Reporting Standards ('IFRS') as adopted by the European Union and are consistent with those applied during the financial year ended 31 March 2015 as disclosed in the Annual Report and Accounts for that period. 

 

Exceptional items are disclosed and described separately in the interim financial information where it is necessary to do so to provide further understanding of the financial performance of the Group.

 

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total earnings.

 

5) Estimates

 

The preparation of interim financial information requires management to make certain judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual amounts may differ from these estimates.

 

In preparing this condensed consolidated interim financial information the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements for the year ended 31 March 2015.

 

6) Segment information

 

Operating segments are reported in a manner consistent with the reports made to the chief operating decision maker. It is considered that the role of chief operating decision maker is performed by the Board of Directors.

 

The Group currently only operates in the UK and for management purposes is organised into three core divisions:

 

· Meter asset management;

· Data services; and

· Siteworks

 

This currently forms the basis of the Group's reportable operating segments. However, in the future as the business develops and moves towards a multi utility offering in accordance with its primary strategy, meter asset management and data services are likely to converge into a single division as customer demand increases for a combined service offering meaning it may become less relevant to split out revenue and costs associated with these divisions.

 

The measure of profit principally used to allocate resources is gross profit. However, as interest costs arise on borrowings which are wholly attributable to the meter asset management and data services segments, finance costs are also allocated to these segments.

 

EBITDA is monitored on a Group level but not at segment level and therefore this has not been presented within this note.

 

Certain central costs, assets and liabilities are not allocated to segments as they are managed on a Group basis. These comprise primarily central head office and management overhead costs, cash, accounts receivable and accounts payable.

 

Six months ended 30 September 2015 (unaudited)

Meter asset management

Data services

Siteworks

Total operations

 

£'000

£'000

£'000

£'000

 

 

 

 

 

Revenue from external customers

7,998

4,675

7,913

20,586

Cost of sales - depreciation

(2,609)

(389)

-

(2,998)

Cost of sales - amortisation

(166)

-

-

(166)

Cost of sales - other

-

(2,014)

(3,753)

(5,767)

Group gross profit

5,223

2,272

4,160

11,655

 

 

 

 

 

Items not reported by segment:

 

 

 

 

Other operating costs

 

 

 

(4,318)

Depreciation

 

 

 

(221)

Amortisation

 

 

 

(124)

Exceptional share based payment expense

 

 

 

(32)

Group operating profit

 

 

 

6,960

Net finance costs allocated to segments

(2,052)

(66)

 

(2,118)

Net finance costs not allocated

 

 

 

(75)

Profit before tax

3,171

2,206

 

4,767

Tax

 

 

 

(944)

Profit for the period

 

 

 

3,823

 

 

At 30 September 2015 (unaudited)

Meter asset management

Data services

Siteworks

Total operations

 

£'000

£'000

£'000

£'000

 

 

 

 

 

Intangible assets

5,281

-

-

5,281

Property, plant and equipment

93,029

4,660

-

97,689

Assets not reported by segment

 

 

 

34,702

Total assets

 

 

 

137,672

 

 

 

 

 

Bank borrowings

69,294

2,014

-

71,308

Liabilities not reported by segment

 

 

 

25,560

Total liabilities

 

 

 

96,868

 

 

 

 

Six months ended 30 September 2014 (unaudited)

Meter asset management

Data services

Siteworks

Total operations

 

£'000

£'000

£'000

£'000

 

 

 

 

 

Revenue from external customers

6,733

4,262

5,900

16,895

Cost of sales - depreciation

(2,080)

(648)

-

(2,728)

Cost of sales - amortisation

(150)

(16)

-

(166)

Cost of sales - other

-

(1,778)

(3,094)

(4,872)

Group gross profit

4,503

1,820

2,806

9,129

 

 

 

 

 

Items not reported by segment:

 

 

 

 

Other operating costs

 

 

 

(3,141)

Depreciation

 

 

 

(185)

Amortisation

 

 

 

(96)

Exceptional share based payment expense

 

 

 

(64)

Group operating profit

 

 

 

5,643

Net finance costs

(1,739)

(91)

 

(1,830)

Profit before tax

2,764

1,729

 

3,813

Tax

 

 

 

(804)

Profit for the period

 

 

 

3,009

 

 

At 30 September 2014 (unaudited)

Meter asset management

Data services

Siteworks

Total operations

 

£'000

£'000

£'000

£'000

 

 

 

 

 

Intangible assets

5,613

-

-

5,613

Property, plant and equipment

77,085

4,228

-

81,313

Assets not reported by segment

 

 

 

23,920

Total assets

 

 

 

110,846

 

 

 

 

 

Bank borrowings

(60,911)

(2,899)

-

(63,810)

Liabilities not reported by segment

 

 

 

(15,593)

Total liabilities

 

 

 

(79,403)

 

 

 

 

Year ended 31 March 2015

Meter asset management

Data services

Siteworks

Total operations

 

£'000

£'000

£'000

£'000

Revenue from external customers

14,089

9,229

12,890

36,208

Cost of sales - depreciation

(4,418)

(1,386)

-

(5,804)

Cost of sales - amortisation

(331)

-

-

(331)

Cost of sales - other

-

(3,561)

(6,402)

(9,963)

Group gross profit

9,340

4,282

6,488

20,110

 

 

 

 

 

Items not reported by segment:

 

 

 

 

Other operating costs

 

 

 

(6,819)

Depreciation

 

 

 

(356)

Amortisation

 

 

 

(214)

Exceptional gain

 

 

 

398

Group operating profit

 

 

 

13,119

 

 

 

 

 

Net finance costs

(3,632)

(169)

 

(3,801)

 

 

 

 

 

Profit before tax

5,708

4,113

 

9,318

 

 

 

 

 

Tax

 

 

 

(1,852)

 

 

 

 

 

Profit for the year

 

 

 

7,466

 

At 31 March 2015

Meter asset management

Data services

Siteworks

Total operations

 

£'000

£'000

£'000

£'000

 

 

 

 

 

Intangible assets

5,447

-

-

5,447

Property, plant and equipment

85,412

4,240

-

89,652

Assets not reported by segment

 

 

 

34,845

Total assets

 

 

 

129,944

 

 

 

 

 

Bank borrowings

(65,510)

(2,462)

-

(67,972)

Liabilities not reported by segment

 

 

 

(25,478)

Total liabilities

 

 

 

(93,450)

 

 

 

7) Exceptional items

 

Items that are both material because of their size or nature, non-recurring and whose significance is sufficient to warrant separate disclosure and identification within the consolidated financial information are referred to as exceptional items. The separate reporting of exceptional items helps to provide an understanding of the Group's underlying performance.

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

£'000

£'000

£'000

 

 

 

 

Exceptional acquisition costs

-

-

129

Exceptional gain on acquisition

-

-

(760)

Exceptional IPO share based payment expense

32

64

233

 

32

64

(398)

 

The Group implemented a number of share based payment schemes as part of the IPO on 22 March 2012. These awards have fully vested and the expense for the current period is in relation to additional employer's national insurance liability arising due to the increasing share price.

 

8) Taxation

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

£'000

£'000

£'000

Analysis of charge in period

 

 

 

 

 

 

 

Deferred tax:

 

 

 

Origination and reversal of temporary differences

(944)

(804)

(1,852)

Total deferred tax

(944)

(804)

(1,852)

 

 

 

 

Tax charge

(944)

(804)

(1,852)

 

 

 

 

Effective tax rate

20%

 

 

 

 

The tax on the Group's profit before tax differs from the theoretical amount that would arise using the weighted average tax rate applicable to profits of the consolidated entities as follows:

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

£'000

£'000

£'000

 

 

 

 

Profit before tax

4,767

3,813

9,318

 

 

 

 

Tax calculated at domestic tax rate applicable to profits (2015/16: 20%, 2014/15: 21%)

(953)

(801)

(1,957)

 

 

 

 

Effects of:

 

 

 

Expenses not deductible for tax purposes

9

(3)

137

Adjustments in respect of prior periods

-

-

(32)

Tax charge

(944)

(804)

(1,852)

 

Changes to the UK Corporation tax rates were substantively enacted as part of the Finance Bill 2013 on 2 July 2013. These include reductions to the main rate to reduce the rate to 21% from 1 April 2014 and to 20% from 1 April 2015. Deferred taxes at the balance sheet date have been measured using these enacted tax rates and reflected in these financial statements.

 

9) Earnings per share

 

Basic earnings per share is calculated by dividing the profit attributable to ordinary equity holders of the Group by the weighted average number of ordinary shares in issue during the period.

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

 

 

 

Net profit attributable to equity holders of the Group (£'000)

3,823

3,009

7,466

 

 

 

 

Weighted average number of shares in issue (thousands)

27,796

 

27,277

27,346

 

 

 

 

Basic earnings per share from continuing operations (pence)

13.75

11.03

27.30

 

 

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. 

 

This is done by calculating the number of shares that could have been acquired at fair value (determined as the average market share price of the Company's shares during the period) based on the monetary value of the subscription rights attached to outstanding share options. The number of shares calculated above is compared with the number of shares that will be issued assuming the exercise of the share options.

 

Therefore, the Company will be required to adjust the earnings per share calculation in relation to the share options that are in issue under the LTIP, IPO Award Plan and Deferred Bonus Plan share based incentive schemes as set out below. None of the shares under the Employee Retention Award Plan are potentially dilutive as these are to be settled with shares purchased on the open market.

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

 

 

 

Net profit attributable to equity holders of the Group (£'000)

3,823

3,009

7,466

 

 

 

 

Weighted average number of shares in issue (thousands)

28,703

28,219

28,062

 

 

 

 

Diluted earnings per share from continuing operations (pence)

13.32

10.66

26.61

 

Adjusted earnings per share

 

The earnings per share calculation in prior years has been impacted in relation to exceptional items. The profit figures have therefore been adjusted to show profit after a notional tax charge at 20% (2015: 21%) and before exceptional items.

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

 

 

 

Profit before tax and exceptional items (£'000)

4,799

3,877

8,920

Notional tax charge

(960)

(814)

(1,873)

Profit after tax but pre-exceptional items

3,839

3,063

7,047

 

 

 

 

Number of shares in issue (thousands)

27,796

27,277

27,346

 

 

 

 

Adjusted earnings per share from continuing operations (pence)

13.81

11.23

25.77

 

 

 

10) Property, plant and equipment

 

 

 

 

 

Gas meters

Data loggers

Furniture, fittings & office equipment

Plant and machinery

Motor vehicles

TOTAL

 

£'000

£'000

£'000

£'000

£'000

£'000

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 April 2014

77,988

6,352

1,162

-

9

85,511

Additions

10,651

850

128

-

-

11,629

From acquisitions

-

-

160

-

-

160

At 30 September 2014

88,639

7,202

1,450

-

9

97,300

 

 

 

 

 

 

 

At 1 October 2014

88,639

7,202

1,450

-

9

97,300

Additions

10,239

750

231

17

-

11,237

From acquisitions

426

-

55

61

67

609

Disposals

-

-

-

-

(12)

(12)

At 31 March 2015

99,304

7,952

1,736

78

64

109,134

 

 

 

 

 

 

 

At 1 April 2015

99,304

7,952

1,736

78

64

109,134

Fair value balance sheet adj

(92)

-

(18)

(20)

(27)

(157)

Additions

10,318

809

93

17

-

11,237

At 30 September 2015

109,530

8,761

1,811

75

37

120,214

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 April 2014

9,474

2,326

579

-

9

12,388

Charge for the period

2,080

648

185

-

-

2,913

At 30 September 2014

11,554

2,974

764

-

9

15,301

 

 

 

 

 

 

 

At 1 October 2014

11,554

2,974

764

-

9

15,301

Charge for the period

2,338

738

157

13

1

3,247

At 31 March 2015

13,892

3,712

921

13

10

18,548

 

 

 

 

 

 

 

At 1 April 2015

13,892

3,712

921

13

10

18,548

Charge for the period

2,609

389

188

20

13

3,219

At 30 September 2015

16,501

4,101

1,109

33

23

21,767

 

 

 

 

 

 

 

NBV

 

 

 

 

 

 

At 30 September 2015

93,029

4,660

702

42

14

98,447

At 31 March 2015

85,412

4,240

815

65

54

90,586

At 30 September 2014

77,085

4,228

686

-

-

81,999

At 31 March 2014

68,514

4,026

583

-

-

73,123

 

Gas Meter additions in the period to 30 September 2015 include directly attributable costs of £2.4m (H1 2014/15: £1.9m).

 

Borrowings are secured by a cross company guarantee and fixed and floating charge over certain meter and data logger assets.

 

 

11) Financial risk management and financial instruments

 

The Board reviews and agrees policies for managing the risks associated with interest rate risk, foreign exchange risk, credit risk, liquidity risk and capital. The Group has in place a risk management policy that seeks to minimise any adverse effect on its financial performance by continually monitoring material financial risks.

 

These condensed interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements and should therefore be read in conjunction with the Group's annual financial statements as at 31 March 2015. There have been no changes in the risk management department or in any risk management policies since the financial year end.

 

Fair value estimation

 

The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

 

· Level 1: Quoted (unadjusted) prices in active markets for identical assets or liabilities;

· Level 2: other techniques for which all inputs that have a significant effect on the recorded fair value are observable, either directly or indirectly; and

· Level 3: techniques that use inputs that have a significant effect on the recorded fair value that are not based on observable market data.

 

The Group held the following financial instruments carried at fair value:

 

 

Level 1

Level 2

Level 3

TOTAL

 

£'000

£'000

£'000

£'000

At 30 September 2015

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

Designated cash flow hedge - interest rate swap

-

(1,876)

-

(1,876)

 

-

(1,876)

-

(1,876)

At 31 March 2015

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

Designated cash flow hedge - interest rate swap

-

(2,117)

-

(2,117)

 

-

(2,117)

-

(2,117)

 

The above outlined financial instruments are not traded in an active market and relate to over-the-counter derivatives. The fair value is determined using forward interest rates extracted from observable yield curves.

 

For all other financial assets and liabilities there is no material difference between the fair value and the carrying value included in the financial statements.

 

 

12) Net debt/EBITDA

 

The Group monitors capital on the basis of net debt divided by EBITDA before exceptional items. Net debt is calculated as total borrowings less cash and EBITDA is calculated as operating profit before any significant non-recurring items, interest, tax, depreciation and amortisation as follows:

 

 

12 months ended 30 September 2015 (unaudited)

Year ended 31 March 2015 (audited)

 

£'000

£'000

Profit before tax

10,272

9,318

Add: finance costs

4,178

3,811

Less: finance income

(14)

(10)

Add: depreciation

6,466

6,160

Add: amortisation

573

545

Less: exceptional items

(430)

(398)

EBITDA

21,045

19,426

 

 

30 September 2015 (unaudited)

31 March 2015 (audited)

 

£'000

£'000

 

 

 

Total borrowings

76,245

72,914

Less: cash and cash equivalents

(7,097)

(7,835)

Net debt

69,148

65,079

 

 

 

Net debt/EBITDA

3.3

3.4

 

13) Related party transactions

 

Energy Assets Group plc is a listed company with 20% of the ordinary share capital held by Macquarie Investments 2 Limited. The remaining 80% of the shares are widely held.

 

During the period, sales to related parties amounted to £4.5m (H1 2014/15: £4.5m) being sales made on an arm's length basis to a company controlled by the Group's significant shareholder. In addition, revenue of £2.5m (H1 2014/15: £2.5m) was received from another single external customer in relation to data and metering services.

 

All transactions with related parties were made on an arm's length basis in line with terms that would be available to third parties.

 

14) Leased assets

 

The Group, as part of its core business, is a lessor of metering assets. These are leased to customers under operating leases which are subject to annual reviews and are cancellable by the customer. The minimum lease rentals receivable at current prices, assuming the lease remains in place for remaining useful life of the asset, are as follows:

 

 

6 months ended 30 September 2015 (unaudited)

6 months ended 30 September 2014 (unaudited)

Year ended 31 March 2015 (audited)

 

£'000

£'000

£'000

 

 

 

 

Within one year

15,947

13,544

14,870

Between one to two years

15,947

13,544

14,870

Between three to five years

47,841

40,632

44,610

More than five years

189,430

168,206

180,985

 

269,165

235,926

255,335

 

 

 

1 by number of meters owned and managed

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

Related Shares:

EAS.L
FTSE 100 Latest
Value8,809.74
Change53.53