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!

Preliminary Results and Appendix 4E

24th Dec 2015 07:00

RNS Number : 1090K
eServGlobal Limited
24 December 2015
 

eServGlobal Limited (eServGlobal or the "Company")

eServGlobal Preliminary Results (LSE:AIM) and Appendix 4E (ASX): FY2015

Paris: 24 December 2015

 

eServGlobal (AIM: ESG & ASX: ESV), the provider of end-to-end mobile financial services to emerging markets, announces its preliminary results and ASX Appendix 4E for the financial year ended 31 October 2015.

 

FINANCIAL SUMMARY

 

· Revenue of A$25.9m (£13.0m) compared to the prior year of A$31.3m (£17.3m)

· EBITDA loss of A$24.2m (£12.2m) compared to the prior year EBITDA profit of A$28.6m (£15.8m)

· Core mobile money business adjusted EBITDA loss of A$10.4m (£5.2m) compared to a prior year adjusted EBITDA profit of A$2.6m (£1.4m).

· Net loss after tax of A$33.7m (£17.0m) compared to a prior year profit of A$14.2m (£7.9m)

· During the financial year, technology development costs of A$2.7m (£1.4m) have been capitalised in respect of the PayMobile 3.0 mobile money platform, enabling eServGlobal to sell through channel partners and improve project margins. Development was completed by 30 April 2015.

· Loan funding of A$15.5m (£7.5m) obtained during the year

· 10 million shares issued during the year raising a total of A$5.2m (£2.6m) net of expenses

· Cash and cash equivalents at 31 October 2015 of A$5.0m (£2.5m). Net cash flow used in operating activities increased from A$4.1m (£2.3m) in FY14 to A$15.7m (£7.9m) in FY15

 

Summary Financials

FY15

FY15

FY14

FY14

Full Year

Full Year

Full Year

Full Year

A$M

£M+

A$M

£M+

Revenue

25.9

13.0

31.3

17.3

Cost of Sales

20.6

10.3

13.4

7.4

Gross Profit

5.3

2.7

17.9

9.9

Gain recognised on disposal of HomeSend

-

-

-31.7

-17.5

Share of loss of associate

3.8

1.9

2.3

1.3

Adjusted Operating Costs*

17.1

8.6

15.3

8.5

Adjusted EBITDA (Core Business)**

-10.4

-5.2

2.6

1.4

Net Interest

-1.4

-0.7

-0.3

-0.1

Amortization

-1.9

-1.0

0.0

0.0

Depreciation

-0.1

-0.1

-0.6

-0.3

Adjusted PBT*

-13.8

-7.0

1.7

1.0

Reported PBT

-31.6

-15.9

27.8

15.3

Income Tax

2.1

1.1

13.5

7.5

PAT

-33.7

-17.0

14.2

7.9

+Average exchange rate was 0.5021 GBP to AUD (FY2014 0.5521)

* Excludes gain recognised on disposal of HomeSend (FY2014 A$31.7m), equity-accounted share of HomeSend loss of A$3.8m (FY2014 A$2.3m), foreign exchange gains of A$0.9m (FY2014 loss of A$0.4m), non-recurring costs of A$3.3m (FY2014 A$2.5m), interest income of A$0.05m (FY2014 A$0.03m), share based payments of A$0.1m (FY2014 A$0.4m) goodwill impairment of A$4.0m (FY2014 nil) and debtor and work in progress provisions made after impairment re-assessment of prudent provisioning policies of A$6.9m (FY2014 nil)

** Excludes all items above (*) except goodwill impairment of A$4.0m (FY2014 nil) which is included in the profit and loss statement below the EBITDA total

Note: numbers in summary financials may not necessary total due to rounding

 

John Conoley, Executive Chairman, eServGlobal, said: "These numbers confirm the very poor year that was 2015 for eServGlobal. The consequent effect is that working capital remains tight in terms of operational cash flow in the short term. We expect to begin a recovery in the second quarter of the 2016 financial year. The Board and management are targeting generating operational cash in 2016 based on better management, better control, better sales execution, and the substantially lower cost base."

"eServGlobal's Board remain confident in the long term prospects for the HomeSend joint venture based on continued progress in 2015. HomeSend achieved 386% growth in live corridors during the 12 months to 30 November 2015. The joint venture has seen growing traction with the world's leading money transfer operations on the sending side and the opening of key new markets, such as China, on the receiving side. The coming year is crucial as the business transitions from the start-up phase, focussing on structural development, into a growing business beginning to focus on growing volumes through a widening number of active corridors. The Board of eServGlobal expects significant progress in 2016"

For further information, please contact:

eServGlobal

 

 

www.eservglobal.com

Tom Rowe, Company Secretary

Alison Cheek, VP Corporate Communications

 

T: +61 (0)2 8014 5050

Canaccord Genuity Limited (Nomad and Broker)

Simon Bridges / Cameron Duncan / Emma Gabriel

www.canaccordgenuity.com

T: +44 (0) 20 7523 8000

About eServGlobal

eServGlobal (AIM:ESG, ASX:ESV) offers mobile money solutions which put feature-rich services at the fingertips of users worldwide, covering the full spectrum of mobile financial services, mobile wallet, mobile commerce, recharge, promotions and agent management features. eServGlobal invests heavily in product development, using carrier-grade, next-generation technology and aligning with the requirements of customers in over 50 countries.

 

Together with MasterCard and BICS, eServGlobal is a joint venture partner of the HomeSend global payment hub, a market leading solution based on eServGlobal technology and enabling cross-border money transfer between mobile money accounts, payment cards, bank accounts or cash outlets from anywhere in the world regardless of the users location.

 

eServGlobal also builds on its extensive experience in the telco domain to offer a comprehensive suite of sophisticated, revenue generating Value-Added Services to engage subscribers in a dynamic manner. eServGlobal has been a source of innovative solutions for mobile and financial service providers for 30 years.

 

FINANCIAL REVIEW

 

The consolidated entity achieved sales revenue for the year of A$25.9 million (2014: A$31.3 million).

 

Earnings before interest, tax, depreciation and amortisation ("EBITDA") was a loss of A$24.2 million after foreign exchange gains of A$0.9 million and share based payments of A$0.1 million (2014: EBITDA profit of A$28.6 million after foreign exchange losses of A$0.4 million and share based payments of A$0.4 million).

 

The net result of the consolidated entity for the year to 31 October 2015 was a loss after tax and minority interest for the period of A$33.7 million (2014: profit after tax and minority interest A$14.2 million). Included in this result was an income tax expense of A$2.1 million (2014: income tax expense of A$13.5 million). Loss per share was 12.8 cents (2014: earnings per share 5.6 cents).

 

The operating cash flow for the year was a net outflow of A$15.7 million (2014: net outflow A$4.1 million). Total cash flow for the period was a net inflow of A$1.0 million (2014: net outflow of A$1.3 million). Cash at 31 October 2015 was A$5.0 million.

 

Adjusted EBITDA for the core business was a loss of A$10.4 million. The main adjustments to the total EBITDA loss of A$24.2 million are for the equity-accounted share of the losses of the HomeSend joint venture company of A$3.8 million, non-recurring costs of A$3.3 million and the debtor and work in progress provisions of A$6.9 million made after impairment re-assessment of prudent provisioning policies.

 

The loss for the year includes significant provisions for old debtors and work in progress, together with a full impairment of the carrying value of goodwill.

 

The group operates in jurisdictions where delays are frequently encountered in receipting invoiced receivables due to banking and other regulatory issues, and where political instability and other factors can cause delays in provision of contractual services to customers. This has led to a historical and continuing high level of trade receivables and work in progress relative to the group's operational revenues. In the current year the new management team have undertaken a detailed review of the trade debtors and work in progress position and have changed the method adopted in estimating the required provision against these balances. The new method requires, unless particular circumstances dictate otherwise, a full provision to be adopted against trade receivables where these are overdue by more than 12 months and a full provision against recorded work in progress to be adopted where there has been inactivity on a particular contract (beyond the control of the group) for a period of 12 months or longer. These new provisioning estimation methods have resulted in the significant provisioning expense being recorded in the current year of A$4.6 million in respect of trade receivables and A$2.3 million in respect of work in progress. Management are confident that these policies are prudent and appropriate in recognition of the particular regulatory and political hurdles the company faces in the geographical regions in which it presently operates.

 

In light of the Group's poor performance in the current year, and in response to the Goodwill impairment assessment that has been undertaken by management as is required under Accounting Standards, the directors have resolved to fully impair the recorded carrying value of Goodwill in the statement of financial position totalling A$4.0 million. Whilst the historical Goodwill balance was attributable to the overall cash generating unit in which the group presently operates, the Goodwill is not seen to be directly related to the primary current and future income streams of the business and has therefore been impaired in full in the current year's accounts.

 

The full unaudited accounts are presented in the Appendix 4E.

 

 

OPERATIONAL REVIEW

 

In FY15, eServGlobal reported an adjusted EBITDA loss of A$10.4M (£5.2M) for the core business. As previously announced, delays in closing certain high margin orders before year-end have impacted the Company's FY15 results, however these projects remain largely in the pipeline and it is expected they will be booked in FY16. In addition to these contract slippages, significant additional costs were incurred in delivering prior period projects, in turn causing further delay in recognising work in progress.

 

Total overheads in FY2016 are planned to be below A$14M, against a backdrop of approximately A$20M incurred for FY2015. The Company is targeting revenues of A$31 - A$34M in FY2016 and expects to be EBITDA positive for the year (a reduced cost base and improved sale process is expected to support a breakeven point of A$29 - A$31M in revenues). Substantial changes, including changes to the sales process and structure, are now largely complete and the Company will continue to focus on cost and process optimisation going forward.

 

With a streamlined and revitalised Board and management team, the Company is now better positioned to drive effective cash collection and deliver revenue growth. PayMobile 3 is the platform on which eServGlobal can execute. The Company's attention is now firmly on improving gross margins and revenue generation, and with our improved sales processes and streamlined costs, the Company is capable of exceeding a 20% EBITDA margin and with greater predictability. eServGlobal, however, remains cognisant of the usual macro and execution risks that any company may face (particularly in the emerging markets in which the Company operates).

 

During FY2015, Duncan Lewis, Francois Barrault and Paolo Montessori left the Board of Directors of the Company, with Stephen Blundell stepping down after year-end.

 

 

Core business: Mobile money and mobile financial services

 

eServGlobal offers best-in-breed mobile money and advanced recharge for emerging markets. eServGlobal develops and implements technology solutions which enable simple and secure financial inclusion, through the mobile phone, for people across the world.

 

Developments throughout the year:

· Completion of the PayMobile 3.0 platform, a mobile money and advanced recharge technology for emerging markets.

o PayMobile 3.0 is now live in 5 customer sites and the Company is realising the benefits of offering a true industrialised product. The first end-to-end implementation of the standardised platform was completed for a customer in Botswana. This project was completed 35% faster than previous projects on PayMobile 2.0, allowing payment milestones to be reached earlier while investing less time and resources in development.

o Adoption of a new hardware architecture and a new handling process with PayMobile 3.0, making significant time savings through software standardisation. This approach brings the average project duration down from 6 - 8 months to 3 - 5 months, which equals to a 43% average saving in time and resources costs.

o Opportunities for both gross margin enhancement over time and for easier cash collection.

· eServGlobal launched a white-label smartphone app to cater to the increasing penetration of low-cost smartphones in emerging markets. The app has already been sold to five existing customers, including services in Armenia and Somalia. The app will make eServGlobal's PayMobile 3.0 solution more attractive to new customers looking for a comprehensive mobile money solution. It will also encourage the subscribers of existing customers to increase usage of their mobile wallet, therefore generating extension and upgrade projects.

· The company has made continued progress within the Zain Group. eServGlobal was featured as a key Technology Partner at the Zain Group's Technology Conference in December 2015.

o eServGlobal now has live services in four Zain affiliates.

 

HomeSend: International remittance

 

HomeSend is a disruptive, multilateral global payments hub that allows all players in the global payments space to interoperate via a single connection. HomeSend, as a B2B solution, plays a unique role in offering interconnectivity between MTOs, Telcos, Banks, Mobile Money Providers and Financial Service Providers. Through a connection to HomeSend, hub members can offer their subscribers (individuals, business, state bodies or NGOs) the ability to send money to and from bank accounts, mobile money accounts, payment cards or cash outlets - regardless of their location or that of the receiver. HomeSend natively interfaces with eServGlobal's domestic mobile money platform, providing a synergy between the two solutions.

 

HomeSend has been operating as a joint venture of MasterCard, eServGlobal and BICS since April 2014. During FY15, the joint venture has made substantial progress in corridor deployment; expanding customer coverage, both geographically and in terms of the types of partnerships; and progress on strategic initiatives such as the payment institution licence and move to a new PCI-DSS compliant data centre.

 

Developments and highlights throughout the year:

· Significant progress in corridor deployments with 2,362 live corridors at end of November 2015, a 50% increase from June 2015 and a 386% increase since November 2014. New connections are going live each month, connecting over 200 sending countries and 33 receiving countries, representing more than 100% increase in sending countries since November 2014.

· As new corridors go live, the number and volume of transactions continues to climb. 301% annual growth in transaction volume compared to November 2014.

· HomeSend is establishing itself as the backbone of the mobile money transfer ecosystem. During FY15 the hub significantly expanded its coverage, both geographically and in terms of the types of service providers:

o HomeSend's customers include several of the Top 10 MTOs worldwide, including MoneyGram, WorldRemit and Skrill. In FY15 HomeSend added to this with the launch of live services for Azimo and Transfer Galaxy.

o In November 2015, HomeSend announced an agreement with GeoSwift, opening the substantial Chinese market to the hub. HomeSend's global partners can now send money directly to consumers and businesses in China, in local currency.

o Throughout the year, HomeSend also announced agreements in several new markets including Armenia, South Africa, Sir Lanka, Nigeria, Zimbabwe and Fiji.

· MasterCard continues to show strong support for the joint venture, opening several new opportunities throughout the year. HomeSend will facilitate the international remittance capabilities for MasterCard Send, an end-to-end, digital platform that will leverage the industry-leading MasterCard network, paired with key capabilities from other personal payments platforms including HomeSend.

· During FY15 the HomeSend Management team presented a strategy to accelerate growth to capitalise on current demand. The strategy includes:

o Co-funded marketing initiatives to stimulate subscriber demand

o Requirement for a new data center which is PCI-DSS compliant as a pre-requisite to connect to the MasterCard network

o Acquisition of payment institution license (required to provide services in several key markets)

The requirement for extra capital from JV partners (€3.5 million eServGlobal contribution) was approved by the Board in September 2015. eServGlobal paid €0.875 million ($1.353 million) on 14 October 2015 and is required to pay the balance of €2.625 million ($4.059) on 15 April 2016.

 

HomeSend's aspiration is to become the largest processor of digital remittances and to drive the shift to digital.

 

OUTLOOK

 

The Company expects to achieve a small EBITDA surplus for the core business in the 2016 financial year with some revenue growth and a substantially lower cost base.

 

Working capital remains tight in terms of operational cash flow in the short term. A recovery is expected to start in the second quarter of FY16. The company expects to require the second tranche of the loan facility from Henderson Global Investors of £2.5 million (A$ 5.0 million) before 31 March 2016, partly to underpin working capital requirements and also to repay the National Australia Bank loan of A$3.0 million which is due for repayment on 31 March 2016. The Board and management are targeting generating operational cash in 2016 based on better management, better control, better sales execution, and the substantially lower cost base.

 

The Company remains confident in the long term prospects for the HomeSend joint venture based on continued progress in 2015. HomeSend achieved 386% growth in live corridors during the 12 months to 30 November 2015. The joint venture has seen growing traction with the world's leading money transfer operations on the sending side and the opening of key new markets, such as China, on the receiving side. The coming year is crucial as HomeSend transitions from the start-up phase, focussing on structural development, into a growing business beginning to focus on growing volumes through a widening number of active corridors. eServGlobal remains satisfied with the continuing progress of the HomeSend joint venture and expects significant progress in 2016.

 

 

 

Appendix 4E

 

 

Preliminary Final Report

 

for the year ended 31 October 2015

 

 

 

 

 

eServGlobal Limited

ABN 59 052 947 743

 

 

 

 

 

 

 

 

1. Reporting Period

 

Current reporting period : Financial year ended 31 October 2015

 

Previous reporting period : Financial year ended 31 October 2014

 

 

2. Results (unaudited) for announcement to the market

 

Results

A$ '000

 

 

 

Revenue

 

Down

17.3%

to

25,866

Profit/(Loss) after tax

Down

>100%

to

(33,654)

Profit/(Loss) after tax attributable to members

Down

>100%

to

(33,820)

 

 

Dividends (distributions)

Amount per security

Franked amount per security

Current period

Interim dividend

Final dividend

 

 

Nil ¢

Nil ¢

 

0%

0%

 

Previous corresponding period

Interim dividend

Final dividend

 

 

Nil ¢

Nil ¢

 

 

0%

0%

Record date for determining entitlements to the dividend.

-

 

Brief explanation of the figures above

 

The consolidated entity achieved sales revenue for the year of $25.9 million (2014: $31.3 million).

 

Earnings before interest, tax, depreciation and amortisation and goodwill impairment ("EBITDA") was a loss of $24.2 million, inclusive of foreign exchange gains of $0.9 million and share based payments of $0.1 million (2014: EBITDA profit of $28.6 million inclusive of foreign exchange losses of $0.4 million and share based payments of $0.4 million).

 

The net result of the consolidated entity for the year to 31 October 2015 was a loss after tax and minority interest for the period of $33.7 million (2014: profit after tax and minority interest of $14.2 million). Included in this result was an income tax expense of $2.1 million (2014: income tax expense of $13.5 million). Loss per share was 12.8 cents (2014: earnings per share 5.6 cents).

 

The operating cash flow for the year was a net outflow of $15.7 million (2014: net outflow $4.1 million). Total cash flow for the period was a net inflow of $1.0 million inclusive of net proceeds from the issue of shares of $5.5 million and proceeds from borrowings of $15.5 million (2014: net outflow of $1.3 million inclusive of net proceeds from the issue of shares of $3.9m). Cash at 31 October 2015 was $5.0 million.

 

 

Subsequent Events

 

There has not been any matter or circumstance that has arisen since the end of the financial year that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations, or the state of affairs of the Group in future financial years.

3. Consolidated statement of profit or loss and other comprehensive income

 

 

 

Note

Year Ended

31 Oct 2015

$'000

Year Ended

31 Oct 2014

$'000

Revenue

25,866

31,261

Cost of sales

(20,608)

(13,359)

Gross profit

5,258

17,902

Gain recognised on disposal of HomeSend business

-

31,684

Foreign exchange (loss)/ gain

883

(449)

Research and development expenses

(931)

(2,151)

Sales and marketing expenses

(7,008)

(5,218)

Administration expenses

(18,522)

(10,900)

Share of loss of associate

(3,831)

(2,275)

Earnings before interest, tax,depreciation, amortisation and goodwill impairment

(24,151)

28,593

Amortisation expense

(1,883)

-

Depreciation expense

(137)

(584)

Impairment of goodwill

10

(4,002)

-

Earnings before interest and tax

(30,173)

28,009

 

Finance cost

(1,356)

(254)

(Loss)/ Profit before tax

(31,529)

27,755

Income tax credit/(expense)

(2,125)

(13,515)

(Loss)/ Profit for the year

(33,654)

14,240

Other comprehensive income/(loss)

Items that may be reclassified subsequently to profit or loss:

Exchange differences arising on the translation of foreign operations (nil tax impact)

4,297

(471)

Total comprehensive (loss)/income for the year

(29,357)

13,769

(Loss)/Profit attributable to:

Equity holders of the parent

(33,820)

14,102

Non-controlling interest

166

138

(33,654)

14,240

Total comprehensive (loss)/income attributable to:

Equity holders of the parent

(29,545)

13,599

Non-controlling interest

188

170

(29,357)

13,769

Earnings per share:

Basic (cents per share)

(12.8)

5.6

Diluted (cents per share)

(12.8)

5.5

 

4. Consolidated statement of financial position

 

Note

31 Oct 2015

$'000

31 Oct 2014

$'000

Current Assets

Cash and cash equivalents

4,976

3,679

Trade, other receivables and work in progress

8

22,140

24,620

Other current assets

9(a)

7,606

2,191

Inventories

66

173

Current tax assets

107

98

Total Current Assets

34,895

30,761

Non-Current Assets

Investment in associate

13

31,473

27,777

Property, plant and equipment

84

3

Deferred tax assets

976

1,701

Goodwill

10

-

3,568

Other intangible assets - capitalised software development

6,939

5,443

Other non-current assets

9(b)

3,456

4,939

Total Non-Current Assets

42,928

43,431

Total Assets

77,823

74,192

Current Liabilities

Trade and other payables

11

19,619

10,719

Borrowings

12

3,000

3,000

Current tax payables

235

2,023

Provisions

1,380

1,174

Deferred revenue

1,286

1,117

Total Current Liabilities

25,520

18,033

Non-Current Liabilities

Borrowings

12

16,531

-

Provisions

943

865

Total Non-Current Liabilities

17,474

865

Total Liabilities

42,994

18,898

Net Assets

34,829

55,294

 

Equity

Issued capital

5, 6

116,074

110,574

Reserves

5

3,512

(4,155)

Accumulated Losses

(85,169)

(51,349)

Parent entity interest

34,417

55,070

Non-controlling interest

412

224

Total Equity

34,829

55,294

 

 

 

 

 

 

5. Consolidated statement of changes in equity

 

Issued Capital $'000

Foreign Currency Translation Reserve

$'000

Share Based Payments Reserve

$'000

 Accumu-lated Losses $'000

Attributable to owners of the parent

$'000

Non-controlling Interest

$'000

Total $'000

Balance at 1 November 2014

110,574

(7,066)

2,911

(51,349)

55,070

224

55,294

(Loss)/Profit for the year

-

-

-

(33,820)

(33,820)

166

(33,654)

Exchange differences arising on translation of foreign operations

-

4,275

-

-

4,275

22

4,297

Total comprehensive income for the year (net of tax)

-

4,275

-

(33,820)

(29,545)

188

(29,357)

Issue of new shares (Note 6)

5,500

-

-

-

5,500

-

5,500

Equity settled payments

-

-

3,392

-

3,392

-

3,392

Balance at 31 October 2015

116,074

(2,791)

6,303

(85,169)

34,417

412

34,829

Balance at 1 November 2013

106,695

(6,563)

2,473

(65,451)

37,154

200

37,354

Profit for the year

-

-

-

14,102

14,102

138

14,240

Exchange differences arising on translation of foreign operations

-

(503)

-

-

(503)

32

(471)

Total comprehensive income for the year (net of tax)

-

(503)

-

14,102

13,599

170

13,769

Issue of new shares (Note 6)

3,879

-

-

-

3,879

-

3,879

Payment of dividends

-

-

-

-

-

(146)

(146)

Equity settled payments

-

-

438

-

438

-

438

Balance at 31 October 2014

110,574

(7,066)

2,911

(51,349)

55,070

224

55,294

6. Issue of new shares

 

During the current year the company issued a total of 10,000,000 shares (2014: 5,928,055), raising a total of $5.212 million net of expenses (2014: $3.879 million).

 

The fundraising was by way of subscription agreements with existing and new Australian institutional investors at an issue price of $0.55 per share.

 

In addition, 800,000 employee share options were exercised during the period at an option price of $0.36 per share, raising a total of $0.288 million.

 

 

 

 

 

 

7. Consolidated statement of cash flows

 

Year Ended

31 Oct 2015

$'000

Year Ended

31 Oct 2014

$'000

Cash Flows from Operating Activities

Receipts from customers

21,244

24,290

Payments to suppliers and employees

(33,374)

(30,100)

Refund of research & development tax credits

-

2,738

Interest and other finance cost paid

(426)

(282)

Income tax paid

(3,148)

(720)

Net cash used in operating activities

(15,704)

(4,074)

Cash Flows From Investing Activities

Proceeds from HomeSend business divestment, net of transaction costs

-

5,418

Investment in HomeSend joint venture company

(1,353)

-

Interest received

3

11

Payment for property, plant and equipment

(163)

(76)

Software development costs

(2,758)

(6,327)

Net cash used in investing activities

(4,271)

(974)

Cash Flows From Financing Activities

Proceeds from issue of shares

5,788

3,889

Payment for share issue costs

(288)

(10)

Dividend paid by controlled entity to non-controlling interest

-

(146)

Proceeds from borrowings

15,457

-

Net cash provided by financing activities

20,957

3,733

Net increase/(decrease) in Cash and Cash Equivalents

982

(1,315)

Cash At The Beginning Of The Year

3,679

4,909

Effects of exchange rate changes on the balance of cash held in foreign currencies

315

85

Cash and Cash Equivalents At The End Of The Year

4,976

3,679

 

 

 

 

 

 

 

 

 

7.1 Notes to the consolidated statement of cash flows

 

31 Oct 2015$'000

31 Oct 2014$'000

 

a) Reconciliation of cash

 

Cash and cash equivalents

4,976

3,679

 

Year Ended

31 Oct 2015

$'000

Year Ended

31 Oct 2014

$'000

b) Reconciliation of (loss)/ profit for the year to net cash flows from operating activities

(Loss)/Profit for the year

(33,654)

14,240

Interest received

(3)

(11)

Depreciation of non-current assets

137

584

Amortisation of non-current assets

1,883

-

(Profit)/Loss on disposal of non-current assets

-

2

Foreign exchange (gain)/loss, including changes in foreign currency net assets and liabilities

373

(718)

Equity settled share-based payments

54

438

Non cash finance cost

977

-

Gain on disposal of business

-

(31,684)

Share of loss of associate

3,831

2,275

(Increase)/decrease in current income tax balances

(1,798)

6,048

(Increase)/decrease in deferred tax balances

726

8,624

Impairment of goodwill

4,002

-

Impairment loss recognised on trade receivables and work in progress

7,193

245

Changes in net assets and liabilities:

(Increase)/decrease in assets:

- Trade receivables, work in progress and other assets

(4,825)

(6,003)

- Inventories

106

(99)

Increase/(decrease) in liabilities:

- Trade and other payables

4,840

3,369

- Provisions

284

(511)

- Other liabilities

170

(873)

 

Net cash used in operating activities

(15,704)

(4,074)

 

  

 

 

8. Trade, other receivables and work in progress

 

31 October 2015

$'000

31 October 2014

$'000

(a) Current trade, other receivables and work in progress

Trade receivables

17,029

15,050

Less : Allowance for doubtful debts

(5,514)

(890)

11,515

14,160

Work in progress

13,433

10,618

Less : Allowance for non-recoverability and losses

(3,362)

(793)

10,071

9,825

Goods and services tax receivable

554

635

22,140

24,620

 

 

 

9. Other assets

31 October 2015

$'000

31 October 2014

$'000

(a) Current

Deferred sales proceeds held in escrow account (i)

5,343

-

Prepayments

1,117

1,097

Deposits and other assets

1,146

1,094

7,606

2,191

 

 

(b) Non-current

Deferred sales proceeds held in escrow account (i)

-

4,939

Unamortised loan facility cost (ii)

3,456

-

3,456

4,939

 

 

(i) Escrow funds expected to be released in April 2016, therefore classified as current receivable as at 31 October 2015.

 

(ii) Unamortised loan facility cost includes loan establishment cost (net of amortisation) of $0.334 million and fair value of share options issued associated with the loan (net of amortisation) of $3.122 million.

 

  

 

10. Goodwill

31 October 2015

$'000

31 October 2014

$'000

Net carrying balance at the beginning of the financial year

3,568

3,523

Translation effects of foreign currency exchange movements

434

45

Impairment of goodwill (i)

4,002

-

Net carrying balance at end of financial year

-

3,568

 

(i) Following the annual impairment assessment, goodwill was determined to be fully impaired and written off in the consolidated statement of profit or loss and other comprehensive income.

 

 

 

11. Trade and other payables

31 October 2015

$'000

31 October 2014

$'000

Trade payables

5,108

3,004

Balance due on partly paid shares subscribed in associate company (i)

4,059

-

Accruals and other payables

10,452

7,715

19,619

10,719

 

(i) On 5th October 2015 the company agreed to subscribe for partly paid shares, with full voting rights, in the HomeSend joint venture company so as to maintain its shareholding at 35%.

 

The company paid 0.875 million Euros ($1.353 million) on 14th October 2015 and is required to pay the balance of 2.625 million Euros ($4.059 million) on 15th April 2016.

 

 

 

 

 

12. Borrowings

31 October 2015

$'000

31 October 2014

$'000

Interest bearing secured loans

Current (i)

3,000

3,000

Non-current (ii)

16,531

-

19,531

3,000

 

(i) Current borrowings from National Australia Bank due for repayment on 31 March 2016.

 

(ii) Non-current related party shareholder borrowings from Alphagen Volantis Fund Limited and Alphagen Volantis Catalyst Fund Limited. $10.3 million (GBP 5 million) plus capitalised interest is repayable on 4 June 2017. $5.2 million (GBP 2.5 million) plus capitalised interest is repayable on 4 October 2017.

 

Reconciliation of non-current borrowings:

31 October 2015

$'000

 

Proceeds from loan

15,457

Capitalised interest and premium

701

Foreign currency movement

373

Total non-current borrowings at amortised cost (iii)

16,531

 

 

(iii) Amortised cost of the loan as at 31 October 2015 is $13.075 million being $16,531

million per (ii) above less unamortised facility cost of $3.456 million shown in

non-current assets at Note 9(b).

 

 

 

 

13. Investment in associate

 

Details of the material investment in associate at the end of the reporting period are as follows:

 

Name of associate

Principal activity

Place of incorporation and principal place of business

Proportion of ownership interest and voting rights held by the Group

31 October 2015

31 October 2014

Homesend SCRL (i)

Provision of international mobile money services

Brussels, Belgium

35%

35%

 

(i) HomeSend SCRL was formed on 3 April 2014. The directors have determined that the Group exercises significant influence over HomeSend SCRL by virtue of its 35% voting power in shareholders meetings and its contractual right to appoint two out of six directors to the board of directors of that company. The associate is accounted for using the equity method.

 

 

 

14. Net Tangible Assets per security

 

 

31 October 2015

 

31 October 2014

Net tangible assets per security

10 cents

18 cents

 

 

 

15. Dividends

 

Amount

Amount per security

Franked amount per security at 30% tax

Amount per security of foreign source dividend

Date paid/ payable

 

Interim dividend: Current year

 

Nil

 

N/A

 

N/A

 

N/A

 

N/A

 

Previous year

 

Nil

 

N/A

 

N/A

 

N/A

 

N/A

 

Final dividend: Current year

 

Nil

 

N/A

 

N/A

 

N/A

 

N/A

 

Previous year

 

Nil

 

N/A

 

N/A

 

N/A

 

N/A

 

There are no Dividend Reinvestment Plans.

 

 

 

 

16. Control gained over entities

 

N/A

 

 

16.1 Loss of control over entities

 

N/A

 

 

17. Subsequent Events

 

There has not been any matter or circumstance that has arisen since the end of the financial year, that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations, or the state of affairs of the Group in future financial years.

 

 

18. Commentary on Results for the Period

 

Refer to the explanation of results in Section 2.

 

 

19. Accounts

 

This report is based on accounts which are in the process of being audited.

 

 

 

 

 

 

Director

 

 

Print name: JOHN CONOLEY Date : 24 December 2015

 

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

Related Shares:

Wameja Di
FTSE 100 Latest
Value8,275.66
Change0.00