5th Sep 2011 07:00
Hydrogen Group plc
5 September 2011
UNAUDITED CONDENSED CONSOLIDATED INTERIM REPORT FOR THE SIX MONTHS ENDED 30 JUNE 2011
The Board of Hydrogen Group Plc ("Hydrogen" or "the Group"), the specialist international recruitment Group, is pleased to announce its unaudited interim results for the six months ended 30 June 2011.
Financial Highlights
·; Group revenue increased by 45% to £80.0m (2010: £55.2m)
·; Group net fee income ('NFI') increased by 14% to £15.1m (2010: £13.2m)
·; Profit before tax increased by 64% to £1.8m (2010: £1.1m)
·; Profit conversion (ratio of profit before tax: NFI) increased by 50% to 12% (2010: 8%)
·; Basic earnings per share increased by 76% to 6.01p (2010: 3.42p)
·; Reduction in net debt to £1.5m (31 December 2010 £2.2m)
·; Interim dividend maintained at 1.4p (2010: 1.4p)
Operating Highlights
·; Strong contract performance with NFI up 41% to £8.1m (2010: £5.7m)
·; NFI from Engineering increased by 71% to £2.9m (2010: £1.7m)
·; Hong Kong office opened in April 2011
·; Headcount servicing international markets increased by 13% to 112 (31 December 2010: 99), representing 40% of Group fee earning headcount (31 December 2010: 38%)
Commenting, Ian Temple, Executive Chairman of Hydrogen Group plc said:
"The Group has delivered good results for the first six months of the year. A strong performance from our contract business, combined with continued tight control of costs has enabled us to increase profitability, whilst carefully investing in our international network to ensure we are well positioned for medium-term growth.
Whilst uncertainty in the macro economic outlook continues to result in reduced visibility in our markets, the Group is performing in line with expectations, with our performance in July and August broadly consistent with that of the previous quarter."
Enquiries:
Hydrogen Group Plc | 020 7240 2500 |
Ian Temple, Executive Chairman John Glover, Finance Director | |
Hudson Sandler | 020 7796 4133 |
Financial PR Advisers | |
Kate Hough Alex Brennan | |
Oriel Securities | 020 7710 7600 |
NOMAD to Hydrogen | |
Nicholas How | |
Emma Griffin |
An analyst meeting will be held at 11:30am at Hydrogen's offices, Nicholas House, 3 Laurence Pountney Hill, London, EC4R 0EU on 5 September 2011.
Notes to Editors:
Hydrogen is a leading international specialist recruitment group that places high quality staff into clients on a permanent and contract basis and operates across four core sectors: Technology, Finance, Professional and Engineering. In each of these areas we have scale and strong brand recognition.
As a Group, we are focused on finding and building local and global relationships with hard to find, in demand, specialist candidates that clients cannot source themselves. We continue to leverage these strengths to grow and develop our offering into new markets and geographies, and have placed candidates in over 40 countries in the last 12 months.
The Group currently has approximately 350 employees globally, of which 40% are international facing.
CHAIRMAN'S STATEMENT
Overview
The Group has delivered a good performance in the first six months of 2011. Net Fee Income ("NFI") rose by 14% over the period, predominantly driven by our contract business which has shown strong growth in the UK and Europe. Tight control of costs, headcount growth and productivity gains have resulted in a significant increase in profitability.
We have continued with our strategy of diversification and international expansion, positioning our business for long term growth. During the period we further strengthened our international network, investing in our established offices in Australia and Singapore and expanding our international footprint with the opening of our first office in Hong Kong in April 2011.
Financial Highlights
Group revenue for the six months ended 30 June 2011 grew by 45% to £80.0m (2010: £55.2m) with Group NFI increasing by 14% to £15.1m (2010: £13.2m).
Continued investment coupled with tight cost control has enabled us to contain growth of administration costs to 9%, as they increased to £13.2m (2010: £12.1m). This has allowed the Group to deliver a 64% increase in profit before tax of £1.8m (2010: £1.1m) and significantly improve our NFI to profit conversion rate by 50% to 12% (2010: 8%).
The charge for taxation is based on the expected annual effective tax rate of 28% (2010: 31%).
Basic earnings per share increased by 76% to 6.01p (2010: 3.42p).
We continued to exercise tight control of our working capital and days of sales outstanding (DSOs) have seen a reduction to 22 days (31 December 2010: 25 days) ahead of our target range.
Cash flow
The Group started the period with net debt of £2.2m. In the first half of the year we generated cash of £1.8m from operations, after funding an increase of £0.4m in working capital reflecting the growth in the group's contractor book.
After tax payments of £0.2m (2010: £0.2m), capital expenditure of £0.2m (2010: £0.2m) and dividend payment of £0.6m (2010: £0.8m), we finished the period with net debt of £1.5m, representing a reduction of £0.7m.
Dividend
The Group has declared a half year dividend of 1.4p (2010: 1.4p) payable on 4 November 2011 to shareholders on the register as at 5 October 2011.
Operations
The Group's continued investment in contract headcount was rewarded with a second consecutive period of record performance with NFI up 41% year on year to £8.1m (2010: £5.7m), representing 54% of Group NFI (H1 2010: 43%). In the financial services sector in the UK we frequently find ourselves on the supplier short-list for major projects involving business and technology transformation. We have also seen strong growth in the period in the Pharmaceuticals sector in Europe and the Engineering sector globally.
The Group experienced a slow start to the year in permanent recruitment in all of its markets, but activity has increased steadily during the period, driven in particular by good levels of activity in the Engineering sector.
We have continued to make good progress during the period against our strategies of internationalisation and diversification, investing selectively in robust market segments and expanding into new international markets. Our Engineering segment which we started in 2007 grew by 71% year on year and our Pharmaceutical business launched in 2010 continued to trade well. We continue to use our low risk 'incubator' approach to trial new businesses and geographies.
During the first half of 2011 we have made further investment in our international offices, enhancing the management teams in Sydney and Singapore with experienced leaders from our London office, to ensure we have the right people in place to lead these businesses into the next phase of growth. Whilst vital for long term development, these changes had some impact on short term activity levels in the first half with growth in NFI from our international business slowing, although still up 8% on the same period last year. When combined with the Group's strong UK performance during the period, contribution to Group NFI from international operations was broadly flat at 33% (H1 2010: 35%).
We have made further progress in expanding our offer across our international markets, having established our Engineering sector in our Sydney office and expanding our Singapore office to include Finance, Professional and Engineering segments. In April 2011 we opened our new office in Hong Kong where we have been pleased with early trading and have already introduced our Technology and Professional segments.
Staff
During the period, Group headcount increased by 6.4% to 350 employees (31 December 2010: 329) comprising a 7% increase in the number of fee earners and a 4% increase in the number of support staff. Investment in headcount continues to be directed towards adding new fee earners in international markets, where prospects for future growth look most promising. The Group increased headcount servicing international markets by 13 to 112, which means that 40% of the Group's consultants now service markets outside the UK.
Productivity per head improved on the second half of 2010 and was £91k per head per annum (31 December 2010: 90k). This remains below our previous peak and we expect to see this figure rise as newly appointed consultants become more established.
On behalf of the Board I would like to take this opportunity to thank the staff for all their hard work and dedication during the period which has contributed to the delivery of these results.
Current Trading and Outlook
The outlook for the broader macro economic climate remains uncertain, as a consequence of which there continues to be limited visibility in our markets, particularly in permanent recruitment. Nevertheless trading in July and August has been broadly consistent with that of the previous quarter, and the Group continues to perform in line with our expectations.
Supported by our strong balance sheet and good cash generation, we will continue to invest in the business, particularly overseas, where the Group is positioning itself to capitalise on the medium-term growth drivers.
Ian Temple Tim Smeaton
Executive Chairman Chief Executive
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF COMPREHENSIVE INCOME
For the six months ended 30 June 2011
Six months ended | Year ended | |||
Note | 30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | |
Revenue | 3 | 79,960 | 55,161 | 123,398 |
Cost of sales | (64,868) | (41,924) | (95,804) | |
Gross profit | 15,092 | 13,237 | 27,594 | |
Administration expenses | (13,225) | (12,101) | (24,990) | |
Operating profit | 1,867 | 1,136 | 2,604 | |
Finance costs | (68) | (38) | (162) | |
Finance income | 24 | 7 | 18 | |
Profit before taxation | 1,823 | 1,105 | 2,460 | |
Income tax expense | 4 | (502) | (348) | (709) |
Profit for the period | 1,321 | 757 | 1,751 | |
Other comprehensive income: | ||||
Exchange differences on translating foreign operations | 6 | (18) | 269 | |
Other comprehensive income/(loss) | 6 | (18) | 269 | |
Total comprehensive income for the period | 1,327 | 739 | 2,020 | |
Attributable to: | ||||
Equity holders of the parent | 1,327 | 739 | 2,020 | |
Earnings per share | ||||
Basic earnings per share (pence) | 6 | 6.01p | 3.42p | 7.96p |
Diluted earnings per share (pence) | 6 | 5.61p | 3.24p | 7.54p |
The above results relate to continuing operations. |
The notes on pages 6 to 12 form an integral part of this unaudited condensed consolidated interim report.
UNAUDITED CONDENSED CONSOLIDATED INTERM STATEMENT OF FINANCIAL POSITION
As at 30 June 2011
Note | 30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | |
Non-current assets | ||||
Goodwill | 13,658 | 13,440 | 13,658 | |
Other intangible assets | 53 | 118 | 80 | |
Property, plant and equipment | 1,397 | 409 | 1,429 | |
Deferred tax assets | 309 | 365 | 312 | |
Other financial assets | 8 | 551 | 668 | 1,311 |
15,968 | 15,000 | 16,790 | ||
Current assets | ||||
Trade and other receivables | 8 | 30,294 | 24,622 | 26,305 |
Cash and cash equivalents | 1,787 | 1,239 | 828 | |
32,081 | 25,861 | 27,133 | ||
Total assets | 48,049 | 40,861 | 43,923 | |
Current liabilities | ||||
Trade and other payables | 9 | 19,539 | 15,371 | 16,684 |
Borrowings | 3,289 | 2,037 | 3,040 | |
Current tax liabilities | 626 | 439 | 374 | |
Provisions | 196 | 335 | 356 | |
23,650 | 18,182 | 20,454 | ||
Non-current liabilities | ||||
Deferred tax | 43 | - | 43 | |
Provisions | 375 | 428 | 375 | |
418 | 428 | 418 | ||
Total liabilities | 24,068 | 18,610 | 20,872 | |
Net assets | 23,981 | 22,251 | 23,051 | |
Equity | ||||
Capital and reserves attributable to the Company's equity holders: | ||||
Called-up share capital | 235 | 234 | 235 | |
Share premium account | 3,510 | 3,479 | 3,510 | |
Merger reserve | 16,100 | 16,100 | 16,100 | |
Own shares held | (1,339) | (1,336) | (1,373) | |
Share option reserve | 100 | 100 | 100 | |
Other reserve | 1,629 | 1,567 | 1,393 | |
Translation reserve | 355 | 62 | 349 | |
Retained earnings | 3,391 | 2,045 | 2,737 | |
Total equity | 23,981 | 22,251 | 23,051 | |
The notes on pages 6 to 12 form an integral part of this unaudited condensed consolidated interim report.
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY
For the six months ended 30 June 2011
Called-up sharecapital£'000 | Share premiumaccount £'000 | Merger reserve £'000 | Ownsharesheld£'000 | Share option reserve £'000 | Other reserve£'000 | Trans-lation reserve£'000 |
Retained earnings£'000 |
Totalequity£'000 | |
At 1 January 2010 | 234 | 3,479 | 16,100 | (838) | 100 | 1,267 | 80 | 2,102 | 22,524 |
Dividends | - | - | - | - | - | - | - | (814) | (814) |
Share option charge | - | - | - | - | - | 300 | - | - | 300 |
Purchase of shares by EBT | - | - | - | (498) | - | - | - | - | (498) |
Transactions with owners | - | - | - | (498) | - | 300 | - | (814) | (1,012) |
Profit for the 6m to 30.6.10 | - | - | - | - | - | - | - | 757 | 757 |
Other comprehensive income: | |||||||||
Foreign currency translation | - | - | - | - | - | - | (18) | - | (18) |
Total comprehensive income for the period | - | - | - | - | - |
- | (18) | 757 | 739 |
At 30 June 2010 | 234 | 3,479 | 16,100 | (1,336) | 100 | 1,567 | 62 | 2,045 | 22,251 |
Dividends | - | - | - | - | - | - | - | (302) | (302) |
Increase in share capital |
1 |
31 | - | - | - | - | - | - |
32 |
Share option charge | - | - | - | - | - | (174) | - | - | (174) |
Purchase of shares by EBT | - | - | - |
(37) | - | - | - | - | (37) |
Transactions with owners | 1 | 31 | - | (37) | - | (174) | - |
(302) |
(481) |
Profit for the 6m to 31.12.10 | - | - | - | - | - | - | - |
994 |
994 |
Other comprehensive income: | |||||||||
Foreign currency translation | - | - | - | - | - | - | 287 | - | 287 |
Total comprehensive income for the period | - | - | - | - | - | - |
287 |
994 |
1,281 |
At 31 December 2010 | 235 | 3,510 | 16,100 | (1,373) | 100 | 1,393 | 349 | 2,737 | 23,051 |
Dividends | - | - | - | - | - | - | - | (607) | (607) |
Share option charge | - | - | - | - | - | 236 | - | - | 236 |
Shares issued from EBT | - | - | - | 162 | - | - | - | (60) | 102 |
Purchase of shares by EBT | - | - | - | (128) | - | - | - |
- |
(128) |
Transactions with owners | - | - | - | 34 | - | 236 | - |
(667) |
(397) |
Profit for the 6m to 30.6.11 | - | - | - | - | - | - | - | 1,321 | 1,321 |
Other comprehensive income:- | |||||||||
Foreign currency translation |
- |
- |
- |
- |
- |
- |
6 |
- |
6 |
Total comprehensive income for the period |
- |
- |
- |
- |
- |
- |
6 |
1,321 |
1,327 |
At 30 June 2011 | 235 | 3,510 | 16,100 | (1,339) | 100 | 1,629 | 355 | 3,391 | 23,981 |
The notes on pages 6 to 12 form an integral part of this unaudited condensed consolidated interim report.
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOW
For the six months ended 30 June 2011
Six months ended | Year ended | |||
Note | 30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | |
Net cash generated from/(used in) operating activities | 7 | 1,504 | (2,407) | (2,393) |
Investing activities | ||||
Finance income | 24 | 7 | 18 | |
Proceeds from disposal of property, plant and equipment | 31 | 17 | 36 | |
Purchase of property, plant and equipment | (216) | (166) | (1,341) | |
Purchase of software assets | - | (27) | (59) | |
Acquisition of subsidiaries, net of cash acquired | - | - | (218) | |
Net cash used in investing activities | (161) | (169) | (1,564) | |
Financing activities | ||||
Proceeds on issue of shares | 102 | - | 32 | |
Contribution to EBT for share purchase | (128) | (498) | (535) | |
Increase in other borrowings | 250 | 2,037 | 3,040 | |
Equity dividends paid | 5 | (607) | (814) | (1,116) |
Net cash (used in)/generated from financing activities | (383) | 725 | 1,421 | |
Net increase/(decrease) in cash and cash equivalents | 960 | (1,851) | (2,536) | |
Cash and cash equivalents at beginning of period/year | 828 | 3,108 | 3,108 | |
Effect of foreign exchange rate movements | (1) | (18) | 256 | |
Cash and cash equivalents at end of period/year | 1,787 | 1,239 | 828 |
UNAUDITED RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET (DEBT)/FUNDSFor the six months ended 30 June 2011
Six months ended | Year ended | |||
Note | 30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | |
Increase/(decrease) in cash and cash equivalents in the period/year | 960 | (1,851) | (2,536) | |
Increase in net debt resulting from cash flows | (250) | (2,037) | (3,040) | |
Other non-cash changes | - | (18) | 256 | |
Movement in net debt in the period/year | 710 | (3,906) | (5,320) | |
Net (debt)/funds at the start of the period/year | (2,212) | 3,108 | 3,108 | |
Net debt at the end of the period/year | (1,502) | (798) | (2,212) |
The notes on pages 6 to 12 form an integral part of this unaudited condensed consolidated interim report.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM REPORT
For the six months ended 30 June 2011
1 General information
Hydrogen Group plc ("the company") and its subsidiaries' (together "the Group") principal activity is the provision of recruitment services for mid to senior level professional staff. The Group consists of four operating segments offering both permanent and contract specialist recruitment consultancy for large and medium sized organisations. The Group operates primarily in the technology, finance, professional, and engineering sectors. Historically the Group has operated predominantly in the United Kingdom, but is becoming increasingly international, with operations in Australia, Singapore, Hong Kong, and a number of internationally focused teams based in the UK.
Hydrogen Group plc is the Group's ultimate parent company. The Company is a limited liability company incorporated and domiciled in the United Kingdom. The address of Hydrogen Group's registered office and its principal place of business is 6 Laurence Pountney Hill, London, EC4R 0BL, England. Hydrogen Group's shares are listed on the AIM Market.
These unaudited condensed consolidated interim report for the six months ended 30 June 2011 (including comparatives) are presented in GBP '000, and were approved and authorised for issue by the board of directors on 2 September 2011.
Copies of interim results are available at the Company's registered office - Pountney Hill House, 6 Laurence Pountney Hill, London EC4R 0BL, and on the Company's website - www.hydrogengroup.com.
This unaudited condensed consolidated interim report does not constitute statutory accounts of the Group within the meaning of section 434 of the Companies Act 2006. The financial information for the year ended 31 December 2010 has been extracted from the statutory accounts for that year, which have been filed with the Registrar of Companies. The auditor's report on those accounts was unqualified and did not contain a statement under section 498 of the Companies Act 2006.
2 Basis of preparation
The unaudited condensed consolidated interim report for the six months ended 30 June 2011 has been prepared using accounting policies consistent with International Financial Reporting Standards ("IFRSs") and in accordance with IAS 34, 'Interim financial reporting' as adopted by the European Union. The condensed consolidated interim report should be read in conjunction with the annual financial statements for the year ended 31 December 2010, which were prepared in accordance with IFRSs as adopted by the European Union.
These financial statements have been prepared under the historical cost convention, except for revaluation of financial instruments.
The Group has been cash generative during the current interim six months despite continuing to experience significant revenue growth. Through management of its cash resources the Group has reduced its net debt position at the end of the period by £0.7m. To facilitate the Group's continued growth its invoice discounting facility has been increased from £13m to £18m. The Group's forecasts and projections demonstrate that this facility should be adequate to meet the Group's obligations as they fall due in the foreseeable future. Accordingly, the directors have adopted the going concern basis in preparing the interim report.
This unaudited condensed consolidated interim report has been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year ended 31 December 2010, except for the adoption of 'Improvement in IFRSs 2010 (2010 Improvements)' as of 1 January 2011.
The accounting policies have been applied consistently throughout the Group for the purposes of preparation of the condensed consolidated interim report.
3 Segment reporting(a) Revenue, gross profit and operating profit by disciplineFor management purposes, the Group is organised into four business segments based on the discipline of the candidates being placed. All of the operating segments have similar economic characteristics and share a majority of the aggregation criteria set out in IFRS 8.12. The Group's reportable segments are as follows:- Technology, which places mid to senior IT business technologists and change professionals;- Finance, which places finance, accounting, audit and corporate finance professionals into mid to senior roles;- Professional, which places lawyers from qualified to partner level, and mid to senior level HR professionals; and- Engineering, which places engineers, and other technical disciplines.
Six months ended30 June 2011 | Technology£'000 | Finance£'000 | Professional£'000 | Engineering£'000 | Non-Allocated£'000 | Total£'000 |
Revenue | 58,707 | 5,081 | 7,511 | 8,661 | - | 79,960 |
Gross profit | 6,507 | 2,349 | 3,362 | 2,882 | (8) | 15,092 |
Depreciation | (104) | (55) | (42) | (49) | (8) | (258) |
Operating profit/(loss) | 1,623 | (91) | 860 | 552 | (1,077) | 1,867 |
Finance costs | (68) | |||||
Finance income | 24 | |||||
Profit before taxation | 1,823 | |||||
Six months ended30 June 2010 | Technology£'000 | Finance£'000 | Professional£'000 | Engineering£'000 | Non-Allocated£'000 | Total£'000 |
Revenue | 39,149 | 6,852 | 3,554 | 5,606 | - | 55,161 |
Gross profit | 6,659 | 2,660 | 2,231 | 1,722 | (35) | 13,237 |
Depreciation | (95) | (34) | (29) | (25) | (6) | (189) |
Operating profit/(loss) | 1,677 | 147 | 169 | 169 | (1,026) | 1,136 |
Finance costs | (38) | |||||
Finance income | 7 | |||||
Profit before taxation | 1,105 | |||||
Year ended 31 December 2010 | ||||||
Technology£'000 | Finance£'000 | Professional£'000 | Engineering£'000 | Non-Allocated£'000 | Total£'000 | |
Revenue | 89,484 | 13,985 | 8,038 | 11,891 | - | 123,398 |
Gross profit | 12,682 | 5,814 | 5,236 | 3,897 | (35) | 27,594 |
Depreciation | (199) | (81) | (61) | (68) | (13) | (422) |
Operating profit/(loss) | 2,729 | 375 | 877 | 317 | (1,694) | 2,604 |
Finance costs | (162) | |||||
Finance income | 18 | |||||
Profit before taxation |
2,460 |
Revenue reported above represents revenue generated from external customers. There are no sales between segments in the six months (30 June 2010: Nil, 31 December 2010: Nil).
The accounting policies of the reportable segments are the same as the Group's accounting policies described above. Segment profit represents the profit earned by each segment without allocation of central administration costs, finance costs and finance income.
The information reviewed by the chief operating decision maker or otherwise regularly provided to the chief operating decision maker does not include information on net assets. The cost to develop this information would be excessive in comparison to the value that would be derived.
There is one external customer that represented more than 10% of the entity's revenues with revenue of £28,205,000 in the Technology segment (30 June 2010: one customer, £10,825,000, Technology segment; 31 December 2010: one customer, £31,741,000, Technology segment).
(b) Revenue and gross profit by geography
Revenue | Gross profit | |||||
Six months ended | Year ended | Six months ended | Year ended | |||
30 June2011£'000 | 30 June2010£'000 | 31 December2010£'000 | 30 June2011£'000 | 30 June2010£'000 | 31 December2010£'000 | |
UK | 64,864 | 44,255 | 100,138 | 10,063 | 8,566 | 18,819 |
Rest of world | 15,096 | 10,906 | 23,260 | 5,029 | 4,671 | 8,775 |
79,960 | 55,161 | 123,398 | 15,092 | 13,237 | 27,594 | |
(c) Revenue and gross profit by recruitment classification
| Revenue | Gross profit | ||||
Six months ended | Year ended | Six months ended | Year ended | |||
30 June2011£'000 | 30 June2010£'000 | 31 December2010£'000 | 30 June2011£'000 | 30 June2010£'000 | 31 December2010£'000 | |
Permanent | 7,011 | 7,910 | 15,376 | 6,991 | 7,489 | 14,846 |
Contract | 72,949 | 47,251 | 108,022 | 8,101 | 5,748 | 12,748 |
79,960 | 55,161 | 123,398 | 15,092 | 13,237 | 27,594 | |
4 Income tax expense
The charge for taxation on profits for the interim six months amounted to £0.5m (30 June 2010: £348,000, 31 December 2010: £709,000) an effective rate of 28% (30 June 2010: 31%; 31 December 2010: 28%) on profit before tax.
5 Dividends
Six months ended | Year ended | |||
30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | ||
Amounts recognised and distributed to shareholders in the period | ||||
Interim dividend for the year ended 31 December 2010 of 1.4p share |
- |
- | 302 | |
Second interim dividend for the year ended 31 December 2009 of 3.6p per share |
- | 814 |
814 | |
Final dividend for the year ended 31 December 2010 of 2.7p per share (2009: Nil per share) |
607 | - | - | |
607 | 814 | 1,116 |
The proposed interim dividend for 2010 was approved by the board on 2 September 2010, and was not recognised as a liability in the period to 30 June 2010. The final dividend for 2010 was proposed on 14 March 2011, and was not recognised as a liability in the year ended 31 December 2010.
6 Earnings per share
Earnings per share is calculated by dividing the profit or loss attributable to equity holders of the Group by the weighted average number of ordinary shares in issue.
Fully diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares by existing share options and share incentive plans, assuming dilution through conversion of all existing options and shares held in share plans.
Six months ended | Year ended | |||
30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | ||
Earnings | ||||
Profit for the period/year attributable to equity holders of the parent | 1,321 | 757 | 1,751 | |
Number of shares | Number | Number | Number | |
Weighted average number of shares used for earnings per share | 21,968,472 | 22,138,197 | 21,991,151 | |
Dilutive effect of share plans | 1,584,747 | 1,230,610 | 1,204,319 | |
Diluted weighted average number of shares used to calculate fully diluted earnings per share | 23,553,219 | 23,368,847 | 23,195,470 | |
pence | pence | pence | ||
Basic earnings per share | 6.01 | 3.42 | 7.96 | |
Fully diluted earnings per share | 5.61 | 3.24 | 7.54 | |
7 Cash flow from operating activities
Six months ended | Year ended | |||
30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | ||
Profit before taxation | 1,823 | 1,105 | 2,460 | |
Adjusted for: | ||||
Depreciation and amortisation | 262 | 189 | 422 | |
Utilisation of onerous lease provision | (194) | (225) | (396) | |
Gain on sale of property, plant and equipment |
(11) | (7) |
(22) | |
Share based payments | 235 | 300 | 126 | |
Net finance costs | 44 | 31 | 225 | |
Operating cash flows before movements in working capital | 2,159 | 1,393 | 2,815 | |
Increase in receivables | (3,230) | (9,948) | (12,277) | |
Increase in payables | 2,874 | 6,339 | 7,714 | |
Cash generated from/(used in) operating activities |
1,803 | (2,216) | (1,748) | |
Income taxes paid | (247) | (153) | (484) | |
Interest paid | (52) | (38) | (161) | |
Net cash inflow/(outflow) from operating activities |
1,504 | (2,407) |
(2,393) | |
Net cash inflow/(outflow) from operating activities |
1,504 | (2,407) |
(2,393) |
8 Trade and other receivables
Six months ended | Year ended | |||
30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | ||
Trade receivables | 12,987 | 11,462 | 12,964 | |
Allowance for doubtful debts | (390) | (323) | (362) | |
Prepayments and accrued income | 17,596 | 13,289 | 13,615 | |
Other receivables | ||||
- due within 12 months | 101 | 194 | 88 | |
- due after more than 12 months | 551 | 668 | 1,311 | |
30,845 | 25,290 | 27,616 | ||
Current | 30,294 | 24,622 | 26,305 | |
Non-current | 551 | 668 | 1,311 |
9 Trade and other payables
Six months ended | Year ended | |||
30 June2011 £'000 | 30 June2010 £'000 | 31 December 2010 £'000 | ||
Trade payables | 899 | 564 | 1,718 | |
Other taxes and social security | 1,735 | 1,387 | 1,447 | |
Other payables | 1,328 | 1,730 | 1,644 | |
Accruals and deferred income | 15,577 | 11,690 | 11,875 | |
19,539 | 15,371 | 16,684 | ||
Related Shares:
HYDG.L