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!

Results for the 6 months ended 30 June 2012

25th Sep 2012 07:00

RNS Number : 0265N
InternetQ plc
25 September 2012
 



InternetQ plc

('InternetQ', the 'Group' or the 'Company')

 

RESULTS FOR THE six months ended 30 June 2012.

 

InternetQ, one of the leading providers of mobile marketing and digital entertainment solutions for mobile network operators and brands, is pleased to report interim results for the six months ended 30 June 2012.

Financial Highlights 

·; Revenue: €32.8 million (H1 2011: €21.8 million)

·; EBITDA: €3.6 million (H1 2011: €2.9 million)

·; Adjusted EBITDA: 4.1 million (H1 2011: € 3.0 million)

·; Profit after tax: €1.7 million (H1 2011: €1.4 million)

·; Adjusted Profit after tax: €2.2 million (H1 2011: €1.5 million)

·; Earnings per share: €0.05 (H1 2011: €0.05)

·; Adjusted Earnings per share: €0.07 (H1 2011: €0.06)

·; Net cash: €4.1 million (H1 2011: €(0.2) million)

 

 

Operational Highlights

·; Strong demand for mobile services across the Group's geographic footprint;

·; Accelerating revenue growth by 51% in addition to a compounded annual growth rate of 45% for the last 3 years (2009-2011);

·; Emerging market focus remains with Asia as the fastest growing market, where our revenue grew by more than ten times compared to the first half of 2011 and exceeded €11.7 million;

·; 43% growth of the AKAZOO registered user base, extending to 3.4 million members by the end of June, of which 0.55 million were paying a monthly fee;

·; Despite high growth, neutral cash flow from operations as a result of efficient working capital management;

·; Successful share placing completed in July, raising gross proceeds of approximately €7.6 million;

·; Trading remains strong and in line with market expectations.

 

 

Konstantinos Korletis, Chief Executive Officer of InternetQ commented:

"We are very pleased with the Group's first half 2012 performance. We continue to show solid growth in both mobile marketing and digital entertainment services and across all main geographic territories. Our sustained success is driven by our industry leading mobile marketing software platform, which continues to gain market traction.

At the same time we have made substantial progress on the rollout of the AKAZOO social music service in faster growing markets and have deliberately avoided exposure to more saturated markets of the European Union.

Alongside our successful capital raise of €7.6 million, which completed last July, we anticipate organic growth to remain strong and continue throughout 2013. Expanding our geographic footprint further, fortifying our position in key growth markets and maintaining a technological leadership remain key strategic goals for the Group.

We believe demand for our products and services are yet to peak and the Group will continue to expand its services and exploit new market opportunities. Therefore, our near term trading prospects remain positive and I look forward to reporting further another period of progress.

 

 

 

For further details

InternetQ

 

Konstantinos Korletis, Chief Executive Officer

Veronica Nocetti, Finance Director

 

Tel: +30 (211) 101 1101

Tel: +30 (693) 260 0128

Tel: +30 (694) 420 5275

 

Buchanan Communications

Jeremy Garcia / Gabriella Clinkard

 

 

Tel: +44 (0)20 7466 5000

 

Grant Thornton Corporate Finance

Philip Secrett / David Hignell

 

 

Tel: +44 (0)20 7383 5100

 

RBC Capital Markets

Stephen Foss / Pierre Schreuder

 

 

Tel: +44 (0)20 7653 4000

 

 

 Chief Executive Officer's Review

Introduction

The first six months of 2012 have seen another period of operational progress for the Group. Our business continued to grow organically in most territories, primarily in Asia, the CIS and Africa, while in July we completed a successful €7.6 million capital raise by placing newly issued shares to new and existing institutional investors in the UK and the US.

Our mobile marketing business continued to grow at a strong pace driven by our successful sales and marketing initiatives and the ongoing efficiency of our software platform. At the same time, the rollout of AKAZOO, our music service, is progressing smoothly with the number of subscribers and the average revenue charged growing in all markets we focus on.

Consequently, the Group revenues increased by 51% to €32.8 million and realized an adjusted EBITDA* of €4.1 million and an adjusted Profit after tax* of €2.2 (38% and 48% increase from H1-2011 respectively).

At the same time, we have made significant progress in improving our operating efficiency, with an increase in revenue per employee and a simultaneous reduction in operating expenses per employee. We therefore anticipate margins to improve further in the second half of the current year and into 2013. More specifically, revenue per employee improved to €265,000 from €254,000 in H1-2011, while operating expenditure per employee retracted to €40,000, from €51,000 in H1-2011.

* reference to EBITDA and OPEX is made on an adjusted basis, where adjustments relate to share based compensation and one-off acquisition related costs included in the reporting period

 

Strategic direction

InternetQ is extremely adept and technically advanced, thereby enabling rapid and intensive scaling of our service provision in all markets where growth opportunities are presented. To match this opportunity, the Group is aligned to achieve the following near-term objectives:

·; Continue growing organically, exploiting our timely entrance in key markets;

·; Increase our business development efforts in Asia and Africa, in recognition of the regions' very promising growth prospects;

·; Actively pursue bolt-on mobile marketing acquisition opportunities to improve our platform capabilities and/or enhance our market position in certain territories;

 

Operational update

Mobile Marketing

Our focus remains with mobile network operators, which continue to be the biggest clients for our value added marketing services. During the first half of 2012, we were awarded a number of new contracts, which include:

- High impact, brand awareness booster campaign on behalf of VODAFONE in Malta;

- Brand promotions for Korek in Iraq (executed in cooperation with BT, our regional partner);

- The first P-SMS branded campaign executed on behalf of Warid in Pakistan, through partnership with BT and ARPU+;

- Large scale SMS campaign on behalf of MTN in Zambia; being the third such campaign organized during the last eighteen months;

- Cross-operator mobile marketing campaign to promote the Kazan 2013 Universiade Sport Event in Russia;

- Branded operator and cross-operator campaigns done in Malaysia, China, the Philippines and other smaller countries;

- The enabling of a long-term mobile marketing campaign organized by Orange for the promotion of the UEFA European Football Championship 2012, in which the carrier was a key sponsor.

At the same time, we continued building our relationships with publishers and media partners, driving on their behalf several customer retention mobile interactive campaigns on our platform. New customers included FOX Network in Turkey, MTV in Poland, NOVA subscription service in Greece, the Eurovision contest and several small-sized media assets in Southeast Asia.

During the first six months of 2012, we made several improvements and additions to our proprietary software platform, the most important of which being:

- New features for optimization of communication with customers belonging to different segments;

- Automation in message testing helping our campaign managers to run more concurrent campaigns;

- Introduction of additional analytics in our customer service web interface, to provide better insight to customer interactions and transaction history.

AKAZOO

During the first half of 2012 we made significant progress in rolling out our music service in key markets like Thailand, Malaysia and Singapore. In addition, we worked towards completing the AKAZOO 2.0 version, which was introduced in the marketplace last July. The newly designed service showcases many exciting features, including music streaming, integration with Facebook, richer content, a user-friendly interface and extended mobile billing capabilities.

Most importantly, we have decided to focus on expanding AKAZOO's market share in some of the key markets we have already launched and moderate our current expansion plans into specific new territories. Our aim is to effectively balance revenue growth with margin improvement, a key measurement for the service, therefore maximizing returns.

 

Placing of New Shares

In July, we announced the successful placing of 2.86 million new ordinary shares at a price of 210 pence per share, raising gross proceeds of approximately €7.6 million (£6million). The proceeds will be used to fund future organic growth and acquisitions.

The placing attracted strong institutional demand, predominately from new shareholders in the UK and the US.

 

The market

Without doubt, the mobile industry is incredibly vibrant, challenging and ultimately (from a market perspective) dominating almost all forms of human commerce globally. As such, InternetQ is perfectly positioned to take advantage of this vast and ever-expanding opportunity.

Mobile, as it stands today, is the most astonishing industry by any analysis, the numbers however are still set to jump massively. Rising through the next few years to hit some 4.6 billion active mobile users across roughly 9.1 billion connections (including a broadband base of 3.2 billion); the infrastructure platform is securely in place for those who can exploit it best. InternetQ already has access to 2.4 billion subscribers and a portfolio that comfortably supports existing feature-phones, yet extends compellingly into all smartphones.

The end result of this rapid mobile adoption and yet immense growth potential in emerging economies, gives us confidence that InternetQ is well positioned to deliver profitable growth for the foreseeable future.

 

Outlook

Demand for our mobile marketing services continues to gather momentum from both existing and new customers. Our new business pipeline is as strong as it has ever been, driven by the global demand for mobile value-added services, the strength of our platform and our successful track record. Our pipeline is now fed both by our direct marketing efforts and our relations with regional partners.

AKAZOO sales are expected to continue growth, fuelled by our re-designed service and our focus on specific high-potential markets.

We remain confident of meeting market expectations for growth in revenue and earnings for the year, while we anticipate maintaining adequate cash reserves to fuel our organic growth ambitions.

The Board therefore believes that trading for the current year remains in line with market expectations.

Konstantinos Korletis

Chief Executive Officer

 

Notes

Period ended30 June 2012

Period ended 30 June 2011

Year ended31 Dec 2011

Revenues

4

32,827,697

21,807,555

50,076,541

Cost of sales

(18,949,154)

(13,226,570)

(26,603,228)

Gross profit

13,878,543

8,580,985

23,473,313

Other operating income

135,811

86,388

265,123

Selling and distribution costs

(9,598,769)

(5,409,240)

(15,780,609)

Administrative expenses

(2,270,204)

(1,634,609)

(3,942,373)

Other operating expenses

(3,992)

-

-

Operating profit

2,141,389

1,623,524

4,015,454

Finance costs

(458,491)

(243,421)

(1,042,659)

Finance income

210,244

383,055

288,023

Profit before tax

1,893,142

1,763,158

3,260,818

Income tax

5

(235,493)

(351,426)

(840,099)

Profit after income tax

1,657,649

1,411,732

2,420,719

Attributable to:

Equity holders of the parent

1,657,649

1,411,732

2,420,719

Earnings per share basic

6

0.05

0.05

0.08

Earnings per share diluted

6

0.05

0.05

0.08

 

 

The accompanying notes are an integral part of the interim financial statements.

Period ended30 June 2012

Period ended30 June2011

Year ended31 Dec 2011

Profit for the year

1,657,649

1,411,732

2,420,719

Other comprehensive income

Exchange differences on translation of foreign operations

654,069

(355,652)

464,085

Other comprehensive income for the period

2,311,718

1,056,080

2,884,804

Total comprehensive income for the period

2,311,718

1,056,080

2,884,804

Attributable to:

Equity holders of the parent

2,311,718

1,056,080

2,884,804

The accompanying notes are an integral part of the interim financial statements.

Notes

30 June 2012

30 June2011

31 December2011

Assets

Non-current assets

Property, plant and equipment

2,555,147

903,143

2,067,758

Investment properties

535,000

607,000

535,000

Goodwill

2,910,315

-

2,910,315

Intangible assets

7

7,973,561

5,255,296

7,017,598

Non-Current financial assets

8

2,146,081

-

-

Other non-current assets

92,503

41,267

89,533

Deferred tax assets

985,773

327,850

924,184

Total non-current assets

17,198,380

7,134,556

13,544,388

Current assets

Trade receivables

13,240,881

9,479,216

12,419,804

Prepayments and other receivables

15,536,961

5,729,109

13,617,921

Cash and cash equivalents

5,554,221

1,985,446

9,657,296

Restricted cash

886,203

917,644

926,136

Total current assets

35,218,266

18,111,415

36,621,157

Total assets

52,416,646

25,245,971

50,165,545

Equity and liabilities

Equity attributable to equity holders of the parent company

Share capital

9

95,009

80,543

94,884

Share premium

9

25,707,054

10,028,053

25,376,214

Other components of equity

1,176,682

-

936,057

Exchange differences

790,308

(683,498)

136,239

Retained Earnings

6,556,356

4,145,081

4,898,707

Total equity

34,325,409

13,570,179

31,442,101

Non-current liabilities

Interest-bearing loans and borrowings

291,000

985,368

841,900

Employee benefits liability

41,291

23,154

27,668

Provisions

-

-

66,130

Deferred tax liability

149,443

136,091

153,920

Total non-current liabilities

481,734

1,144,613

1,089,618

Current liabilities

Trade payables

10,335,609

5,494,485

7,719,152

Interest-bearing loans and borrowings

1,380,000

2,063,861

1,381,231

Current portion of interest-bearing loans and borrowings

622,635

71,733

143,468

Derivatives

-

6,328

-

Income tax payable

878,737

658,493

860,957

Accruals and other current liabilities

4,392,522

2,236,279

7,529,018

Total current liabilities

17,609,503

10,531,179

17,633,826

Total liabilities

18,091,237

11,675,792

18,723,444

Total equity and liabilities

52,416,646

25,245,971

50,165,545

 

 

The accompanying notes are an integral part of the interim financial statements. 

Share capital

Share premium

Other components of equity

Exchangedifferences

RetainedEarnings

Total

Balance at 1 January 2011

79,400

9,203,906

-

(327,846)

2,733,349

11,688,809

Profit after income tax

-

-

-

-

1,411,732

1,411,732

Other comprehensive income/(loss)

-

-

-

(355,652)

-

(355,652)

Total comprehensive income

-

-

-

(355,652)

1,411,732

1,056,080

Share capital increase

1,143

824,147

-

-

-

825,290

Balance at 30 June 2011

80,543

10,028,053

-

(683,498)

4,145,081

13,570,179

Balance at 1 January 2012

94,884

25,376,214

936,057

136,239

4,898,707

31,442,101

Profit after income tax

- 

- 

- 

- 

1,657,649

1,657,649

Other comprehensive income/(loss)

- 

- 

- 

654,069

654,069

Total comprehensive income

-

-

-

654,069

1,657,649

2,311,718

Share capital increase

125

330,840

240,625

- 

- 

571,590

Balance at 30 June 2012

95,009

25,707,054

1,176,682

790,308

6,556,356

34,325,409

 

 

The accompanying notes are an integral part of the interim financial statements.

Period ended 30 June2012

Period ended30 June2011

Year ended31 December2011

Cash flows from operating activities

Profit/ (loss) before income taxes

1,893,142

1,763,158

3,260,818

Adjustments for:

Depreciation and amortisation

1,442,896

1,287,170

2,442,659

Valuation of investment property

-

-

72,000

Gains on disposal of property, plant, and equipment

1,937

-

(13,842)

Losses on disposal of intangible assets

-

-

12,130

Finance income

(72,405)

(55,870)

(100,618)

Finance costs

200,545

173,646

428,286

Realised gains on derivatives

-

-

(6,328)

Share incentive plan expense

452,541

88,503

343,960

Non-Executive Directors share incentive plan expense

54,424

25,143

50,409

Allowance for doubtful accounts receivable

-

105,872

268,892

Reversal of provision

(14,300)

-

(59,870)

Provision for employee benefits liability

46,347

15,126

47,737

Profit/(loss) before working capital changes

4,005,127

3,402,748

6,746,233

(Increase)/ decrease in:

Trade receivables

(821,076)

(5,562,154)

(7,578,312)

Prepayments and other receivables

(1,646,701)

(1,992,072)

(9,746,354)

Other non-current assets

(2,969)

45,720

(2,546)

Increase/ (decrease) in:

Trade payables

2,381,063

1,322,783

3,441,331

Accruals and other current liabilities

(3,191,485)

562,625

2,781,088

Other non-current liabilities

-

-

(300)

Income taxes paid

(495,786)

(463,394)

(889,122)

Interest paid

(197,389)

(172,989)

(408,056)

Payment of employee benefits liability

(32,724)

(8,475)

(36,572)

Net cash from operating activities

(1,940)

(2,865,208)

(5,692,610)

Cash flows from investing activities

Capital expenditure for property, plant and equipment

(634,719)

(206,106)

(1,586,657)

Proceeds from disposals of property, plant and equipment

1,158

-

25,986

Increase in intangible assets

(2,019,675)

(2,820,405)

(4,042,151)

Purchase of non-current financial assets

(2,146,081)

-

-

Acquisition of subsidiaries (net of cash acquired)

-

-

399,163

(Increase)/decrease in restricted bank accounts

39,934

(406,496)

(407,617)

Interest and related income received

77,143

55,870

95,879

Net cash used in Investing Activities

(4,682,240)

(3,377,137)

(5,515,397)

Cash flows from financing activities

Proceeds from the issuance of share capital

-

229,662

12,836,487

Payments of long term borrowings

(71,733)

(71,733)

(143,468)

Payment of short term borrowings

(1,232)

(209,091)

(891,719)

Net Cash used in Financing Activities

(72,965)

(51,162)

11,801,300

Effect of exchange rates' changes on flows and cash

654,070

(355,652)

429,398

Net increase/(decrease) in cash and cash equivalents

(4,103,075)

(6,649,159)

1,022,691

Cash and cash equivalents at beginning of year

9,657,296

8,634,605

8,634,605

Cash and cash equivalents at end of the period/year

5,554,221

1,985,446

9,657,296

The accompanying notes are an integral part of the interim financial statements.

 

1. Corporate Information

 

INTERNETQ PLC (hereinafter referred to as "INTERNETQ PLC" or the "Company"), is incorporated in England and Wales. The Company's registered office is located in St. Botolph Building, 138 Houndsditch, London EC3A 7AR, United Kingdom and the Registered No. is 5512988.

 

INTERNETQ PLC and its subsidiaries (hereinafter the "Group") are mainly engaged in trading and development of software and related products and services used in wireless communication and telecommunication.

 

The activities of the Group are described in note 4.

 

 

2. Basis of preparation

 

a. Basis of preparation and statement of compliance

The accompanying interim consolidated financial statements have been prepared under the historical cost convention except for investment properties and derivative financial instruments that have been measured at fair value. The financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. The Directors have assessed the ability of the Company and the Group to continue operating as a going concern and believe that the preparation of these financial statements on the going concern basis is appropriate.

 

The interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements for year ended 31 December 2011.

 

Certain line items of the previous year financial statements were reclassified in order to conform to the current year's presentation.

 

 

3. Changes in accounting policies and disclosures

 

a. New and amended standards and interpretations

The accounting policies adopted in the preparation of the interim financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2011, except for the adoption of new standards and interpretations as of 1 January 2012, noted below:

 

IAS 12 -Deferred Tax: Recovery of Underlying Assets (Amendment)

The Group has an investment property at fair value. The jurisdiction in which the investment property is located does not have a different tax charge for sale of the respective asset. Therefore, while the amendment is applicable, it has no impact on the financial statements of the Group.

 

The following amendments to IFRSs standards did not have any impact on the accounting policies, financial position or performance of the Group:

 

IFRS 7 - Disclosures - Transfers of financial assets (Amendment)

IFRS 1 - Severe Hyperinflation and Removal of Fixed Dates for First-time Adopters (Amendment)

 

The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.

 

 

 

 

4. Operating segment information

 

For management purposes, the Group is organized into business units based on their products and services. Consequently, the Group has five reportable operating segments as follows:

 

The Mobile Marketing operating segment: Specially designed for campaigns on mobile telecommunications networks.

The AKAZOO operating segment: Services offering access to digital content (music, games, subscriptions) from the Group's internet site AKAZOO.

The Legacy operating segment: Media Services involving audience through compelling promotions, programs and live shows that draw attention to content.

The Aggregation Services operating segment: Services that enable customers' billing directly via the users' mobile phone.

Investment Properties: Rental income from operating leases.

 

No operating segments have been aggregated to form the above reportable operating segments.

 

Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss and is measured consistently with operating profit or loss in the consolidated financial statements.

 

Transfer prices between operating segments are on an arm's length basis in a manner similar to transactions with third parties. Segment income, expenses and results will include those transfers between business segments which eliminated on consolidation.

 

The following tables represent revenue and profit information regarding the Group's operating segments for the six months ended 30 June 2012 and 2011, respectively.

For the period ended 30 June 2012

MobileMarketing

Akazoo

Legacy

AggregationServices

Investment Properties

Adjustments and eliminations

Consolidated

Revenues

External customers

26,027,980

4,561,762

426,189

1,804,566

7,200

-

32,827,697

Inter-segment

3,016,147

2,165,762

-

-

-

(5,181,909)

-

Total revenues

29,044,127

6,727,524

426,189

1,804,566

7,200

(5,181,909)

32,827,697

Segment profit /(loss)

3,370,485

(779,892)

(12,822)

(679,517)

(5,112)

1,893,142

Segment profit / (loss) includes the following:

Depreciation and amortisation

(538,695)

(734,870)

(9,661)

(159,670)

-

-

(1,442,896)

Finance costs

(395,929)

(24,709)

-

(37,553)

(300)

-

(458,491)

Finance income

170,814

12,515

-

26,915

-

-

210,244

Operating Assets

34,896,617

10,047,050

1,049,204

2,756,756

535,165

-

49,284,792

Operating Liabilities

13,395,842

1,467,909

846,203

1,329,585

23,518

-

17,063,057

1. Inter-segment revenues are eliminated on consolidation.

2. Segment profit/(loss) does not include income tax charges (€ 235,493).

3. Segment assets do not include deferred tax asset (€ 985.773) and non-current financial assets (€ 2,146,081), as these asset are managed on a group basis.

4. Segment liabilities do not include deferred tax (€ 149,443), current income tax payable (€ 878,737), as these liabilities are managed on a group basis.

For the period ended 30 June 2011

MobileMarketing

Akazoo

Legacy

Aggregation Services

Investment Properties

Adjustments and eliminations

Consolidated

Revenues

External customers

18,478,938

2,476,271

847,546

-

4,800

-

21,807,555

Inter-segment

2,011,164

973,708

-

-

3,784

(2,988,656)

-

Total revenues

20,490,102

3,449,979

847,546

-

8,584

(2,988,656)

21,807,555

Segment profit /(loss)

2,947,537

(1,182,083)

5,158

(7,454)

1,763,158

Segment profit / (loss) includes the following:

Depreciation and amortisation

(472,163)

(757,310)

(57,849)

-

-

(1,287,322)

Finance costs

(218,365)

(20,045)

(5,011)

-

-

(243,421)

Finance income

343,084

31,977

7,994

-

-

383,055

Operating Assets

19,841,881

3,655,806

811,926

-

608,508

24,918,121

Operating Liabilities

10,118,895

267,800

471,052

-

17,133

10,874,880

1. Inter-segment revenues are eliminated on consolidation.

2. Segment profit/(loss) does not include income tax charges (€ 351,426).

3. Segment assets do not include deferred tax asset (€ 327,850), as this asset is managed on a group basis.

4. Segment liabilities do not include deferred tax (€ 136,091), current income tax payable (€ 658,493) and derivatives (€ 6,328), as these liabilities are managed on a group basis.

 

Geographic information

Revenues from external customers

Period ended30 June2012

Period ended30 June2011

Year ended31 December 2011

Europe (including Russia)

15,675,084

14,386,484

30,768,226

Latin America

-

-

17,391

Middle East (including Turkey)

2,502,477

1,962,996

3,552,775

Africa

2,905,064

4,438,076

7,030,604

Asia

11,745,072

1,019,999

8,687,545

Total Revenues

32,827,697

21,807,555

50,076,541

Non-current assets

Non-current assets

Period ended30 June2012

Period ended30 June2011

Year ended31 December 2011

Europe

11,862,296

6,786,713

8,170,545

Latin America

-

11,801

344

Middle East (including Turkey)

7,802

8,192

-

Asia

4,342,509

-

4,449,315

Total non-current assets

16,212,607

6,806,706

12,620,204

Non-current assets include property, plant, and equipment, intangible assets, investment properties and other non-current financial assets.

 

5. Income tax

 

The amounts of income taxes which are reflected in the accompanying interim financial statements are analysed as follows:

 

 

Period ended30 June2011

Period ended30 June2011

Year ended31 December2011

Current income taxes

301,559

388,059

1,047,904

Deferred tax

(66,066)

(36,633)

(207,805)

Total charge for income taxes

235,493

351,426

840,099

 

6. Earnings / (loss) per share

 

Basic earnings/ (loss) per share amounts are calculated by dividing net profit/ (loss) for the reporting period attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the respective period.

 

Period ended30 June2012

Period ended30 June2011

Year ended31 December2011

Net profit/(loss) attributable to ordinary equity holders of the parent from continuous operations

1,657,649

1,411,732

2,420,719

Weighted average number of ordinary shares for basic earnings per share

31,400,732

26,085,466

28,559,202

Earnings/(loss) per share basic

0.05

0.05

0.08

Weighted average number of ordinary shares for basic earnings per share

31,400,732

26,085,466

28,559,202

Effect on dilution:

Deferred consideration shares

347,388

 -

173,674

Share incentive plan

242,833

 -

-

590,221

-

173,674

Weighted average number of ordinary shares adjusted for the effect of dilution

31,990,953

26,085,466

28,732,876

Earnings/(loss) per share diluted

0.05

0.05

0.08

 

 

 

7. Intangible assets

 

Intangible assets in the accompanying interim financial statements of the Group are analysed as follows:

PurchasedSoftware

Internallygeneratedsoftware

SoftwareunderDevelopment

Customers relationships

Non compete agreement

Total

Cost

At 1 January 2011

3,485,779

4,042,535

-

-

-

7,528,314

Additions

1,551,125

926,381

1,505,582

-

3,983,088

Additions from Acquisitions

12,130

736,968

595,083

203,186

1,547,367

sales/ write offs

(20,092)

-

(20,092)

At 31 December 2011

5,028,942

5,705,884

1,505,582

595,083

203,186

13,038,677

Additions

93,075

114,393

1,860,481

-

2,067,949

sales/ write offs

-

-

-

-

-

-

At 30 June 2012

5,122,017

5,820,277

3,366,063

595,083

203,186

15,106,626

Amortisation

At 1 January 2011

(1,778,122)

(2,224,399)

-

-

-

(4,002,521)

Additions

(1,205,622)

(801,062)

(19,836)

(2,026,520)

sales/ write offs

7,962

7,962

At 31 December 2011

(2,983,744)

(3,025,461)

-

(19,836)

-

(6,021,079)

Additions

(609,772)

(482,378)

-

(19,836)

-

(1,111,986)

Sales / write offs

-

-

-

-

-

-

At 30 June 2012

(3,593,516)

(3,507,839)

-

(39,672)

-

(7,133,065)

Net book value At 1 January 2011

1,707,657

1,818,136

-

-

-

3,525,793

Net book value At 31 December 2011

2,045,198

2,680,423

1,505,582

575,247

203,186

7,017,598

Net book value At 30 June 2012

1,528,501

2,312,438

3,366,063

555,411

203,186

7,973,561

 

 

8. Non-current financial assets

Period ended30 June2012

Period ended30 June2011

Year ended31 December2011

Loans

Convertible Bond loan

2,146,081

-

-

Total non-current financial assets

2,146,081

-

-

On 23 January 2012, the Group has entered into a 2.6 million euro convertible bond loan facility with Aventurine S.A. Aventurine is an established independent software developer with focus on the production and marketing of online games. The company also has developed an extensive software code (platform) capable of hosting various applications including online games.

 

The convertible bond loan facility is disbursed in 6 monthly installments provided that all the milestones set in the respective agreement are fulfilled. The bond loan will mature on January 2015 and bears an interest of 6% per annum. The Company has the option to convert the bonds into shares at any time before the maturity date.

 

The total interest income for the bond loan for the period ended 30 June 2012 amounts € 45,773 and it is included in financial income in the accompanying consolidated income statement.

 

 

9. Share capital and share premium

 

The movement of the Company's share capital is analysed as follows:

 

share Capital

No of shares

share capitalin €

At 1 January 2011

25,697,435

79,400

issued 27 January 2011

36,457

106

issued 27 April 2011

169,230

477

issued 9 June 2011

200,000

560

issued 1 July 2011

914,865

2,287

issued 1 July 2011

4,363,636

12,054

At 31 December 2011

31,381,623

94,884

issued 2 April 2012

36,457

110

issued 10 May 2012

4,629

14

At 30 June 2012

31,422,709

95,008

 

The movement of the Company's share premium is analysed as follows:

 

Share premium

Period ended30 June2012

Period ended30 June2011

Year ended31 December 2011

At 1 January

25,376,214

9,203,906

9,203,906

Shares issued

330,840

824,147

16,814,494

Costs directly attributable to capital increases

-

(642,186)

 

Total

25,707,054

10,028,053

25,376,214

On 27 January 2011, 36.457 ordinary shares 0.25 pence each were issued to the non-executive directors of the Company. These shares were issued under the Non-Executive Directors Incentive Share Plan in consideration of the release of the Company's liability to pay a portion of their annual fee for the year 2011.

 

On 27 April 2011, 169.230 ordinary shares of 0.25 pence each were allotted and fully paid at a price of £1.20 pursuant to the exercise warrants. The above resulted to a total proceed of € 230.912.

 

On 9 June 2011, 200.000 ordinary shares of 0.25 pence each were issued and allotted to certain eligible employees of the Company. These shares were issued under the Group's Share Incentive Plan following the achievement of the certain performance targets for the financial year ended 31 December 2010.

 

On 1 July 2011, the Company issued 914,865 ordinary shares as consideration for the 100% interest in I-POP Networks Pte Ltd.

 

On 1 July 2011, 4,363,636 ordinary shares of 0.25 pence each were allotted and fully paid at a price of £2.75. The above resulted to a net proceed of €12,617,482 (after transactions costs of € 642,186).

 

On 2 April and 10 May 2012, 36.457 and 4,629 ordinary shares of 0.25 pence each were issued to the non-executive directors of the Company. These shares were issued under the Non-Executive Directors Incentive Share Plan in consideration of the release of the Company's liability to pay a portion of their annual fee for the year 2012.

 

 

10. Events after the reporting period

 

Successful placement of 2,800,000 new ordinary shares

On 31 July 2012, the Group has successfully completed the placement of 2,860,000 new ordinary shares at a price of 2.10 pounds per share. The total amount of gross proceeds raised amounted to 6 million pounds (approximately 7.6 million Euro).

 

 

11. Other Information

 

Reconciliation of adjusted figures with figures presented in the Annual Report and Accounts

a) Adjusted EBITDA

EBITDA is defined by adding back to (or subtracting form) profit after tax, income tax, finance costs and finance income and depreciation and amortization expenses. For the adjusted EBITDA calculation please refer to the below table:

Period ended30 June 2012

Period ended30 June2011

Year ended31 December 2011

Profit /(loss) after income tax

1,657,649

1,411,732

2,420,719

Income tax

235,493

351,426

840,099

Finance costs

458,491

243,421

1,042,659

Finance Income

-210,244

-383,055

-288,023

Depreciation and amortization

1,442,896

1,287,170

2,442,659

EBITDA

3,584,285

2,910,694

6,458,113

Adjusted for:

Share based compensation

506,965

113,646

394,369

One-off acquisition costs

54,404

-

499,774

EBITDA Adjusted

4,145,654

3,024,340

7,352,256

 

 

 

 

b) Adjusted profit after tax

For the adjusted Profit after tax calculation please refer to the below table:

 

Period ended30 June2012

Period ended30 June2011

Year ended31 December2011

Profit after tax

1,657,649

1,411,732

2,420,719

Adjusted for:

Share based compensation

506,965

113,646

394,369

One-off acquisition costs

54,404

0

499,774

Adjusted profit after tax

2,219,018

1,525,378

3,314,862

 

 

c) Adjusted Earnings per share basic

For the adjusted Earnings per share calculation please refer to the below table:

 

Period ended30 June2012

Period ended30 June2011

Year ended31 December2011

Adjusted Net profit attributable to ordinary equity holders of the parent from continuous operations

2,219,018

1,525,378

3,314,862

Weighted average number of ordinary shares for basic earnings per share

31,400,732

26,085,466

28,559,202

Adjusted Earnings per share basic

0.07

0.06

0.12

 

 

Directors ISIN Number

Stuart Cruickshank GB00B5BJJR09

Chairman

Tradable instrument

Panagiotis Dimitropoulos Display mnemonic

President Founder INTQ

 

Konstantinos Korletis Website

Chief Executive Officer www.internetq.com

 

Veronica Julia Nocetti

Chief Financial Officer

 

Iain Barrie Johnston

Non-executive Director

 

Michael Gordon Jolliffe

Non-executive Director

 

Robert Beveridge

Non-executive Director

 

Company Secretary

Philip Rogers

 

Registered Office

St. Botolph Building,

138 Houndsditch,

London EC3A 7AR,

United Kingdom

 

Registered Company Number

5512988

 

Nominated Advisor

Grant Thornton Corporate Finance

 

Solicitors of the Company

Clyde & Co LLP

 

Financial Public Relations

Buchanan Communications Limited

 

Registrar

Share Registrar Limited

 

 

 

 

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

Related Shares:

INTQ.L
FTSE 100 Latest
Value8,275.66
Change0.00