The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAccess Intelligence Regulatory News (ACC)

Share Price Information for Access Intelligence (ACC)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 60.50
Bid: 60.00
Ask: 61.00
Change: 1.50 (2.54%)
Spread: 1.00 (1.667%)
Open: 59.00
High: 60.50
Low: 59.00
Prev. Close: 59.00
ACC Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

5 Mar 2013 07:00

RNS Number : 2077Z
Access Intelligence PLC
05 March 2013
 

FOR RELEASE

7.00AM

05 march 2013

 

ACCESS INTELLIGENCE PLC

("Access Intelligence" or "the Group")

PRELIMINARY RESULTS FOR THE YEAR ENDED 30 NOVEMBER 2012

 

Access Intelligence Plc (AIM: ACC), a leading supplier of Software-as-a-Service (SaaS) solutions for the full life cycle management of a company's governance, risk and compliance, announces its unaudited results for the year ended 30 November 2012 .

Highlights

* Turnover from continuing activities increased by 11% to £8,053,000 (2011: £7,223,000)

* Contracted not yet invoiced revenue up 101% to £5,453,000 (2011: £2,713,000)

* Recurring revenue up 16% to £5,562,000 (2011: £4,807,000) at 69% of sales (2011: 66%)

* Adjusted EBITDA on continuing activities down 49% to £368,000 (2011:£720,000)*

* Loss after tax on continuing activities was £114,000 (2011: loss £91,000)

* Loss after tax on continuing and discontinued activities was £114k (2011: profit £2,101,000)

* Loss per share on continuing and discontinued operations 0.05p (2011: profit 0.84p)

* Cash balance of £2,772,000 (2011: £4,162,000).

* Total technology spend of £1,929k (2011:£639k) of which £706,000 (2011:£314,000) was capitalised

* Proposed final dividend of 0.05p per share (2011: 0.2p) payable on 26 April 2013.

\* The adjusted EBITDA has been arrived at before development cost impairment, share based payments and exceptional costs.

Michael Jackson, Executive Chairman, commented: -

2012 has seen strategic investment in both the Company and its solutions. We have already started to see the early signs of return on this investment, with a significant increase in revenues contracted not yet invoiced and an increase in long term shareholder value with a growing recurring revenue base. Our strategy continues to evolve and the synergies and interoperability between our products continues to grow, with customers recognising considerable benefits from utilising our combined suite of brands.

 

For further information:

Access Intelligence plc

Michael Jackson (Chairman) 020 7831 5088

Joanna Arnold (COO) 020 7831 5088

Kole Dhoot (CFO) 020 7831 5088

Cubitt Consulting

Gareth David 020 7367 5100

Northland Capital Partners

William Vandyk 020 7796 8800

 

Notes to Editors:

Access Intelligence plc. has a portfolio of Software-as-a-Service ("SaaS") brands delivering Governance, Risk and Compliance solutions to the public and private sector. The board is headed by Michael Jackson as Executive Chairman, Joanna Arnold as COO and Kole Dhoot as CFO.

 

Forward looking statements

This document contains forward-looking statements.

These statements appear in a number of places in this document and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations, revenue, financial condition, liquidity, prospects, growth, strategies, new products, the level of product launches and the markets in which we operate.

Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those in the forward-looking statements as a result of various factors.

These factors include any adverse change in regulations, unforeseen operational or technical problems, the nature of the competition that we will encounter, wider economic conditions including economic downturns and changes in financial and equity markets. We undertake no obligation publicly to update or revise any forward-looking statements, except as may be required by law.

 

CHAIRMAN'S STATEMENT

 

I am pleased to announce our results for the year ended 30 November 2012, a period in which the Company has made significant investment, whilst continuing to deliver considerable strategic and top line progress.

The year has seen strategic investment in both the Company and its solutions. We have already started to see the early signs of return on this investment, with a significant increase in revenues contracted not yet invoiced (up 101%) and an increase in long term shareholder value with a growing recurring revenue base.

 

RESULTS

Revenue was up by 11% to £8,053,000 (2011: £7,233,000).

Our continued commitment to the software-as-a-service business model has enabled us to build long-term visibility of revenues and in 2012 recurring revenues on continuing operations, at £5,562,000 (2011: £4,807,000), accounted for 69% (2011: 66%) of total revenues.

At 30 November 2012, deferred revenue stood at £2,732,000 (2011: £2,553,000) reflecting the growth in our already invoiced but not recognised revenue. A further £5,453,000 (2011: £2,713,000) of contracted but not yet invoiced revenue reflects the strong growth in SaaS contract sign ups.

Operating loss before taxation was £390,000 (2011: loss £156,000). In arriving at the operating loss we have charged £276,000 (2011: £208,000) for the depreciation and amortisation; no impairment charge (2011: £299,000) and £36,000 (H1 2011: £35,000) for share-based payments.

Cost of sales increased to £2,398,000 (2011: £2,142,000) due to higher messaging costs at AIControlPoint and sub-contractor costs suffered in the first half of the year. Messaging services were tendered resulting in a 76% reduction in on-going costs, while sub-contractors have now been replaced by permanent hires.

Total operating costs rose to £6,009,000 (2011: £5,212,000), these include exceptional costs, which are explained separately in Training and Competence. The increase in total operating cost reflects the significant investment made with the creation of a cutting edge development centre in York, housing specific staff in functional roles for research, development, programme management and quality assurance, rather than developers covering all areas. Significant investment has also been made in central functions as well as at brand operating level.

2013 will see continued investment across the Company's brands with the full benefits starting to come through in the latter parts of the current financial year. The proposed dividend is a sign of our confidence in the future.

Loss per share

The basic loss per share was 0.05p (2011: earnings 0.84p).

Cash

The Company had net cash at the end of the year of £2,772,000 (2011: £4,162,000), the change reflecting the significant investments made, which continue to be made into 2013.

Dividend

On 20 April 2012, the directors paid a final dividend of 0.2 pence per share. The directors propose a final dividend of 0.05p for those shareholders on the register on 22 March 2013 and payable on 26 April 2013 if approved by the shareholders at the AGM to be held on 22 April 2013.

OPERATIONS

2012 saw the launch of the Access Intelligence centre of excellence for product development in York, which has enabled us to align R&D strategy, methodologies and deliverables. This evolution in our development process has enabled the brands to benefit from shared technologies, reducing the time to market for new product innovations. In addition we have invested in the latest software testing technology and processes, ensuring we deliver robust solutions to market and providing customers with greater confidence and value.

Training and Competence

AITalent went through significant restructuring in 2011 and operating losses at AITalent have decreased to £236,000 (2011: loss £656,000) including exceptional costs of £171,000 (2011: £633,000) relating to the re-organisation and centralisation of the brand, moving location to Access Intelligence's head offices, with a focus on tighter cost controls.

2012 has seen an increased investment in sales and marketing, which has had a positive impact during the year with growth in new and existing business. Pipeline generation each quarter is up significantly compared to the same point in the previous period, whilst at the same time delivering a shortened lead time and an improved conversion rate.

Product innovation at AITalent has continued to be strong with the launch of the new reporting module, which has given AITalent a competitive advantage in the market.

Business Performance Management

AITrackRecord continues to be fundamental to the on-going operations of its customers and has enabled them to meet the requirements of the Retail Distribution Review, whilst ensuring minimal impact on sales operations. AITrackRecord has continued to leverage its customer base of industry leading financial services institutions and the results from this work have been recognised in early 2013 with a significant increase to the recurring revenue.

The investment AITrackRecord has made in R&D is already starting to benefit the Company's brands and has enabled AITalent to bridge the gap between the pure compliance training market and that of talent and performance management. The resulting combination of AITalent and AITrackRecord has enabled the commercial team to offer prospects additional functionality that outperforms that of its competitors, which both brands will benefit from during 2013.

 

e-Procurement and Supplier Risk Management

AIProcurement has had continued successes, opening 20 new accounts in the public and private sectors in the year. Despite a continued reduction in Government spending, AIProcurement continues to see growth from the public sector and now delivers e-Procurement solutions for 8 of 9 of the government's regional improvement and efficiency partnerships. AIProcurement has also delivered significant savings for one of the UK's leading pub chains, Spirit Pub, continuing to demonstrate the value the solution delivers for the private sector.

As a result of the investment in new functionality and commercial activities during 2012, AIProcurement has been selected by leading technology research house, Gartner, to appear on their highly regarded Magic Quadrant for Strategic Sourcing Suites. This will help with the development of brand equity in both the public and private sector during 2013.

AIProcurement has also launched a new solution, Pure Tenders, designed for use by the supply chain of the public and private sectors and marketing activities have been specifically focused on AIProcurement's network of over 180,000 suppliers. The Pure Tenders product is a dynamic live search solution for UK and European tender opportunities and has unique selling points compared to other similar portals currently available. The current focus is to continue to develop functionality for the product and to significantly increase awareness.

Business Continuity and Incident Management

AIControlPoint has continued to deliver strong growth during 2012 and has established itself as the primary incident management solution for the UK Oil and Gas industry. The business has continued to improve on its strong presence in its core verticals of aviation, finance and oil and gas, with key customer acquisitions during 2012 including; Chevron and Edinburgh Airport. In addition AIControlPoint has seen a growing interest from the leisure industry and during 2012 has signed the largest hotel chain in the world, Intercontinental Hotel Group.

Through the sales and marketing activities and unique innovations in the solution, AIControlPoint has been noted in a number of Gartner Research papers over the past 12 months and selected as a 'cool vendor', which has helped to increase visibility and build upon the reputation of AIControlPoint as the "weapon of choice" for Emergency Response teams in high risk industries.

Stakeholder and Reputation Management

AIMediaComms' strong market position in the public sector continued despite tough market conditions, with customer acquisitions including Edinburgh Council, one of the largest authorities in the UK. The release of the new Freedom of Information (FOI) management product has proved successful in the NHS and Central Government. In the private sector, the Vuelio product has continued to strengthen its brand equity within the wider stakeholder and reputation management market, benefiting from customer wins including Debenhams, Trafigura and Electricity North West.

2012 also saw the launch of enhanced stakeholder management functionality, including the launch of an advanced integrated political database in conjunction with Zetter's online, broadening the product for public affairs and other communications teams.

Infrastructure (IaaS), Cloud and Data Security Management

Willow Starcom has continued to move away from its previously traditional channel of hardware maintenance, towards direct end-user hosted services. This shift led to a significant improvement in product margins, with the replacement of channel business by revenue generated from direct end user relationships. We have continued to invest and develop the cloud based solutions and services both for SMEs, predominantly in the North West of England, and to support the hosting requirements of the Access Intelligence Company brands.

2012 saw the launch of AICloud, as the standard infrastructure solution for the delivery of our SaaS proposition. With successful security and penetration testing, by the security and IT teams of market leading customers, the AICloud solution has continued to demonstrate the resilience and value of its offering. 2012 saw the acquisition of AICloud's first large enterprise solution, outside of the SaaS platform it delivers for Access Intelligence customers.

Strategy and Market

The Company continues to drive market leading innovation across its suite of GRC solutions with investment of £706,000 in R&D during 2012. The investment has enabled Access Intelligence to competitively engage with both industry leading companies and SME businesses, providing value driven solutions to support their compliance and risk management life cycle.

With the significant growth of cloud computing, the SaaS model continues to demonstrate itself as the most value driven deployment option for both customers and vendors. While customers benefit from a lower total cost of ownership, improved solution availability and increased data security, it enables Access Intelligence to take advantage of a stable recurring revenue base (through multi-year contracts), reduced implementation costs and greater scalability. In addition, synergies in the development of product functionality across the brands, enables significant return on investment through the SaaS model, with a prime example being customisable reporting.

The markets in which we operate continue to experience ever more stringent regulation, with substantial consequences for companies that fail to meet them. Access Intelligence's solutions are core to companies achieving compliance and there continues to be significant opportunities for growth, both within our enviable customer base and regulated markets as a whole. The Board continues to review acquisition opportunities that will add value to the management of our customer's compliance and risk management lifecycle and drive additional value to the Company.

In 2013 will we will continue to invest in the development of our products and our focus is on recognising the benefits from our brand synergies, both for product innovation and commercial activities, with cross selling of the products already proving to deliver significant value for our existing customers.

Directors and Staff

2012 has continued our core belief of building a company based on the expertise, experience and integrity of our staff. A key example of this has been the investment made in additional staff during the year to support the growth in demand and product innovation across the company.

I would like to thank all our staff for their hard work and commitment, which has enabled us to recognise considerable progress both during 2012 and that we will continue to benefit from in the coming years. As a Company, we have delivered significant advances and I look forward to our continued success 2013.

Outlook

Organisations operating in both regulated and non-regulated markets across the world, continue to recognise the fundamental importance of utilising software solutions to provide the necessary governance, risk and compliance data combined with insightful and responsive management information that enables them to reduce costs, improve performance and mitigate risks. Meeting this demand will continue to be at the core of our strategy and be the driver for our continued innovation of our leading SaaS based solutions.

Our strategy continues to evolve and the synergies and interoperability between our products continues to grow, with customers recognising considerable benefits from utilising our combined suite of brands.

Michael Jackson

Chairman

5 March 2013

 

Consolidated Statement of Comprehensive Income for the Year Ended 30th November 2012

2012

2011

Note

£'000

£'000

Revenue - continuing operations

3

8,053

7,233

Cost of sales

(2,398)

(2,142)

Gross profit

5,655

5,091

Administrative expenses

(6,009)

(5,212)

Share-based payment

(36)

(35)

Operating loss

5

(390)

(156)

Financial income

23

26

Financial expense

(130)

(149)

Loss before taxation

(497)

(279)

Taxation credit

6

383

188

Loss for the year from continuing operations

(114)

(91)

Profit for the year from discontinued operations

net of income tax expense

7

-

2,192

(Loss)/profit for the year attributable to the

equity holders of the parent company

(114)

2,101

Other comprehensive income

-

-

Total comprehensive income for the period

attributable to the owners of the parent company

(114)

2,101

Earnings per share

Continuing and discontinued operations

Basic (loss)/profit per share

(0.05)p

0.84p

Diluted (loss)/profit per share

(0.05)p

0.64p

Continuing operations

Basic loss per share

(0.05)p

(0.04)p

Diluted loss per share

(0.05)p

(0.04)p

 

 

Consolidated Statement of Financial Position as at 30th November 2012

2012

2011

Note

£'000

£'000

Non-current assets

Property, plant and equipment

472

249

Intangible assets

9

8,846

8,130

Deferred tax assets

720

199

Total non-current assets

10,038

8,578

Current assets

Inventories

191

253

Trade and other receivables

2,244

1,932

Cash and cash equivalents

2,772

4,162

Total current assets

5,207

6,347

Total assets

15,245

14,925

Current liabilities

Trade and other payables

1,012

803

Accruals and deferred income

3,400

2,973

Bank overdraft

 -

2

Total current liabilities

4,412

3,778

Non-current liabilities

Trade and other payables

37

-

Interest bearing loans and borrowings

1,217

1,183

Deferred tax liabilities

494

368

Total non-current liabilities

1,748

1,551

Total liabilities

6,160

5,329

Net assets

9,085

9,596

Equity

Share capital

1,286

1,286

Treasury shares

(148)

(148)

Capital redemption reserve

191

191

Share option reserve

284

226

Equity reserve

126

126

Retained earnings

7,346

7,915

Total equity attributable to the equity holders of the parent company

9,085

9,596

 

  

 

Consolidated Statement of Changes in Equity for the Year Ended 30th November 2012

 

Attributable to equity holders of the parent

 

Share

Capital

Share

Share capital

Treasury shares

premium account

redemption reserve

option reserve

Equity reserve

Retained earnings

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Group

At 1 December 2010

1,286

-

13,490

191

319

176

(7,627)

7,835

Total comprehensive income for the year

-

-

-

-

-

-

2,101

2,101

Capital re-organisation

-

-

(13,490)

-

-

-

13,490

-

Equity component of convertible loan notes

- equity portion

-

-

-

-

-

(50)

28

(22)

Share-based payments

- lapsed/exercised in year

-

-

-

-

(32)

-

32

-

Share-based payments

- current year

-

-

-

-

22

-

-

22

Tax reversal relating to share-based payment

-

-

-

-

(83)

-

-

(83)

Dividends recognised as distributions to owners

-

-

-

-

-

-

(257)

(257)

Treasury shares

-

(148)

-

-

-

-

148

-

At 30 November 2011

1,286

(148)

-

191

226

126

7,915

9,596

At 1 December 2011

1,286

(148)

-

191

226

126

7,915

9,596

Total comprehensive loss for the year

-

-

-

-

-

-

(114)

(114)

Share-based payments

- current year

-

-

-

-

36

-

-

36

Tax reversal relating to share-based payment

-

-

-

-

22

-

-

22

Dividends recognised as distributions to owners

-

-

-

-

-

-

(455)

(455)

At 30 November 2012

1,286

(148)

-

191

284

126

7,346

9,085

 

 

Consolidated Cash Flow Statement for the Year Ended 30th November 2012

2012

2011

£'000

£'000

Loss for the year from continuing operations after tax

(114)

(91)

Adjusted for:

Taxation

(383)

(188)

Depreciation

154

86

Amortisation and impairment of intangible assets

122

421

Share option charge

36

35

Interest income

(23)

(26)

Interest expense

130

149

Loss on disposal of property, plant and equipment

-

1

Operating cash (outflow)/ inflow before changes in working capital

(78)

387

(Increase)/decrease in trade and other receivables

(555)

286

Decrease/(increase) in inventories

62

(5)

Increase in trade and other payables

634

126

Net cash inflow from the continuing operations

63

794

Taxation received

20

61

Net cash inflow from continuing activities

83

855

Cash flows from investing in continuing activities

Interest received

23

26

Acquisition of property, plant and equipment and software licences

(462)

(134)

Proceeds of release of escrow (2011 sale of subsidiary (net))

243

2,345

Cost of software development

(715)

(314)

Net cash (outflow)/inflow from investing in continuing activities

(911)

1,923

Cash flows from financing continuing activities

Interest paid

(80)

(118)

Redemption of loan notes

-

(500)

Repayment of borrowings

(25)

(25)

Payment of dividend

(455)

(257)

Net cash outflow from financing continuing activities

(560)

(900)

Net (decrease)/increase in cash and cash equivalents

(1,388)

1,878

Cash from discontinued operations

-

68

Opening cash and cash equivalents

4,160

2,214

Closing cash and cash equivalents

2,772

4,160

 

 

1. BASIS OF PREPARATION

 

This announcement has been prepared in accordance with the Company's accounting policies, which in turn are in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU") applied in accordance with the provisions of the Companies Act 2006. IFRS is subject to amendment and interpretation by the International Accounting Standards Board ("IASB") and the IFRS Interpretations Committee and there is an ongoing process of review and endorsement by the European Commission. The accounting policies comply with each IFRS that is mandatory for accounting periods ended 30 November 2012.

 

The results are unaudited, however we do not expect there to be any difference between the numbers presented and those within the annual report.

 

The financial information set out above does not constitute the group's statutory accounts, but is derived from those accounts. The statutory accounts for the year ended 30 November 2011 have been delivered to the Registrar of Companies and those for 2012 will be delivered following the group's annual general meeting.

 

2. Basis of consolidation

The group results comprise the financial statements of Access Intelligence plc and its subsidiaries as at 30th November 2012. They are presented in Sterling and all values are rounded to the nearest thousand pounds (£'000).

3. Revenue

The group's revenue is primarily derived from the provision of services with the value of sales of goods being not significant in relation to total group revenue.

 

The group's revenue was split into the following territories:-

2012

2011

£'000

£'000

United Kingdom

7,412

6,699

European Union

182

162

Rest of the World

459

372

8,053

7,233

 

All non-current assets are held in the United Kingdom as they were in 2011.

 

No customer represents 10% or more of revenue as was the case in 2011.

 

4. Segment reporting

 

Segment information is presented in respect of the group's operating segments which are based upon the group's management and internal business reporting.

 

Inter-segment pricing is determined on an arm's length basis.

 

Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items comprise mainly head office expenses.

 

Segment non-current asset additions show the amounts relating to property, plant and equipment and intangibles including goodwill.

 

Operating segments

 

The group operating segments have been decided upon according to their revenue model and product or service offering. The software as a service segment derives its revenues from software licence sales and support and training revenues. The IT support services revenue derives from maintenance and back-up services. The segments are:-

 

·; Software as a service

·; IT support services

·; Division in recovery - AI Talent Ltd (formerly Cobent Ltd)

·; Head Office

 

The segment information for the year ended 30 November 2012, is as follows:

 

2012

Software

as a

IT support

Head

AI Talent Ltd

Discontinued

Consolidation

service

services

office

(Cobent Ltd)

operations

adjustment

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

External revenue

5,343

1,736

-

974

-

-

8,053

Internal revenue

-

263

-

-

-

(263)

-

Operating profit/(loss)

1,072

173

(1,365)

(236)

(34)

(390)

Finance income

11

1

11

-

-

-

23

Finance Costs

-

-

(125)

(5)

-

-

(130)

Taxation

107

10

210

19

-

37

383

Profit/(loss) after taxation

1,190

184

(1,269)

(222)

-

3

(114)

Reportable segment assets

8,001

1,458

10,545

501

-

(5,260)

15,245

Reportable segment liabilities

3,479

849

4,529

1,255

-

(3,952)

6,160

Other information:

Additions to property, plant and equipment

67

129

212

3

-

(34)

377

Depreciation and amortisation

152

77

33

14

-

-

276

The segment information for the year ended 30 November 2011, is as follows:-

 

2011

Software as a service

IT support services

Head office

AI Talent Ltd (Cobent Ltd)

Discontinued operations

Consolidation

adjustment

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

External revenue

4,369

1,895

-

969

-

-

7,233

Internal revenue

5

15

-

-

-

(20)

-

Operating profit/(loss)

1,162

210

(803)

(656)

-

(69)

(156)

Re-allocation of exceptional costs

-

-

283

(283)

-

-

-

Internal dividend

(350)

(100)

450

-

-

-

-

Finance income

17

1

8

-

-

-

26

Finance Costs

-

-

(144)

(5)

-

-

(149)

Taxation

23

(6)

179

170

-

(178)

188

Profit from discontinued operations

-

-

-

-

2,192

-

2,192

Profit/(loss) after taxation

852

105

(27)

(774)

2,192

(247)

2,101

Reportable segment assets

6,249

1,482

11,660

481

-

(4,863)

15,009

Reportable segment liabilities

2,736

972

3,858

1,138

-

(3,393)

5,311

Other information:

Additions to property, plant and equipment

65

57

12

-

-

-

134

Depreciation and amortisation

81

37

-

21

-

69

208

Impairment of development cost

-

-

-

299

-

-

299

 

 

 

5. Operating loss

Operating loss is stated after charging:-

2012

2011

£'000

£'000

Depreciation of property, plant and equipment

154

86

Amortisation of development costs

37

54

Amortisation of brand values

68

68

Amortisation of software licences

17

-

Loss on disposal of property, plant and equipment

-

1

Exceptional costs (see below)

446

633

Operating lease charges - land and buildings

398

262

Auditor's remuneration

60

68

Share based payments

36

35

Research and development and other technical expenditure

1,224

325

(a further £706k (2011: £314k) was capitalised)

Cost of inventories

400

513

Provision/(release of provision) for receivables

50

(16)

Impairment losses and (recoveries) on trade receivables

-

(31)

 

 

The exceptional costs are made up of the following:

2012

2011

£'000

£'000

Compensation for loss of office - director

-

30

Compensation and notice payments - all staff

180

122

Impairment of development cost

 -

299

Recruitment and temporary staff fees

213

78

Legal Costs

-

24

Legal costs on the sale and purchase agreement & lease termination

53

80

446

633

 

  

6. Taxation

 

2012

2011

£'000

£'000

Current income taxes (credit)/charge:

UK corporation tax credit for the year

-

-

Adjustment in respect of prior year

(10)

30

Total current income tax (credit)/charge

(10)

30

 

 

Deferred tax

Impact of change in tax rate

(11)

(10)

Origination and reversal of temporary differences

(362)

(161)

Adjustment in respect of prior year

-

(47)

Total deferred tax

(373)

(218)

Total tax credit

(383)

(188)

 

 

As shown above, the tax assessed on the loss on ordinary activities for the year is higher than (2011: higher) the standard rate of corporation tax in the UK of 24% (2011: 26%).

 

The differences are explained as follows:

 

 

2012

2011

Factors affecting tax credit

£'000

£'000

Loss on ordinary activities before tax

(497)

(279)

Loss on ordinary activities by effective rate of tax of 24.7% (2010: 26.7%)

(122)

(74)

Expenses not deductible for tax purposes and other temporary differences

22

37

Adjustment in respect of prior year

(10)

(17)

Additional R&D claim CTA 2009

(273)

(134)

 Total tax credit

(383)

(188)

 

 

 

 

7. Discontinued Operations

During the year ended 30 November 2012 there were no disposals or discontinued operations.

 

On 30 June 2011 the Group sold the share capital of Solcara Limited for £2,500,000 less costs and a subsequent £110,623 working capital adjustment. This company was the legal market arm of Solcara Ltd purchased by the Group in November 2008. The Spotlight and ControlPoint products had been transferred to other parts of our Group in December 2009.

 

2012

2011

£'000

£'000

Profit from discontinued operations

-

2,192

Cash used in discontinued operations

-

68

2012

2011

Results of discontinued operation

£'000

£'000

Revenue

-

541

Expenses

-

(673)

Results from operating activities

-

(132)

Financial expense

2

Pre-tax loss of the discontinued operation

-

(130)

Related tax expense

-

-

Loss after tax of discontinued operations

-

(130)

Consideration received, satisfied in cash

-

2,610

 Net assets of the Group disposed of

-

(250)

Costs directly attributable to disposal

-

(38)

Profit after tax for the period

-

2,192

Basic profit per share

-

1.0p

Diluted profit per share

-

0.8p

 

 

 

Effect of disposal on the financial position of the Group

2012

2011

£'000

£'000

Property, plant and equipment

-

3

Trade and other receivables

-

153

Cash and cash equivalents

-

227

 Trade and other payables

-

(191)

Accruals

-

(224)

Net liabilities at date of disposal

-

(32)

Associated goodwill disposed of

-

282

Net assets of Group disposed of

-

250

 

 

 

8. Earnings per share

The calculation of earnings per share is based upon the loss for the continuing and discontinued business after taxation of £114,000 (2011: profit of £2,101,000) divided by the weighted average number of ordinary shares in issue during the year which was 227,604,029 (2011: 251,581,201). The loss for continuing operations of the Group of £114,000 (2011: loss of £91,000). The weighted average number of ordinary shares used in the calculation of diluted earnings per share is 296,536,627 (2011: 329,197,511), taking account of the effect of potentially dilutive share options granted under the Company's share option schemes and convertible loan notes issued.

 

This has been computed as follows:

2012

2011

Loss after tax

Weighted average no. of

Loss per share

Profit after after tax

Weighted average no. of

Earnings per share

£'000

shares

(pence)

£'000

shares

(pence)

Continuing and discontinued operations

(Loss)/earnings

attributable to ordinary

shareholders from

continuing activities

(114)

227,604,029

(0.05)

2,101

251,581,201

0.84

Dilutive effect of options

n/a

n/a

n/a

-

35,955,351

-

Dilutive effect of loan note conversion

nn/a

n/a

n/a

-

41,660,959

-

Diluted (loss)/earnings per share for the year

(114)

227,604,029

(0.05)

2,101

329,197,511

0.64

 

On the 21 September 2011 29,666,667 shares were returned to the Company and were held in Treasury at the year end. Once in treasury they were removed from the earnings per share calculation.

 

The total number of options and warrants granted at 30 November 2012 of 38,543,208 would generate £1,172,448 in cash if exercised. At 30 November 2012 they were all priced above the mid-market closing price of 3.03p per share.

 

At the 30 November 2012 9,954,314 staff options were eligible for exercising at an average price of 3.7p. Also eligible for exercising are the 21,300,000 warrants priced at 2.75p per share held by M Jackson, D Lowe and Elderstreet VCT plc consequent to their investment in October 2008.

 

The outstanding loan notes will be redeemed at par or convert to 31,250,000 shares in June 2014.

In 2012 and 2011 potential ordinary shares from the share option schemes and convertible loan notes have an anti-dilutive effect due to the Group being in a loss position. As a result, dilutive loss per share is disclosed as the same value as basic loss per share.

 

 

 

9. Intangible Fixed Assets

 

Brand

Development

Software

value

Goodwill

costs

Licences

Total

£'000

£'000

£'000

£'000

£'000

Cost

At 1 December 2010

1,369

12,287

413

-

14,069

Capitalised during the year

-

-

314

-

314

Disposal of subsidiary

-

(282)

-

(282)

At 30 November 2011

1,369

12,005

727

-

14,101

At 1 December 2011

1,369

12,005

727

-

14,101

Capitalised during the year

-

-

706

132

838

Disposal of subsidiary

-

-

-

-

-

At 30 November 2012

1,369

12,005

1,433

132

14,939

Amortisation and impairment

At 1 December 2010

-

5,550

-

-

5,550

Amortisation in year

68

-

54

-

122

Impairment in year

-

-

299

-

299

At 30 November 2011

68

5,550

353

-

5,971

At 1 December 2011

68

5,550

353

-

5,971

Amortisation in year

68

-

37

17

122

Impairment in year

-

-

-

-

-

At 30 November 2012

136

5,550

390

17

6,093

Net Book Value

At 30 November 2012

1,233

6,455

1,043

115

8,846

At 30 November 2011

1,301

6,455

374

-

8,130

 

 

10. AGM date

 

It is intended that the AGM will take place at the company's registered office, 32 Bedford Row, London, WC1R 4HE, at 2.30 pm on Monday, 22nd April 2013.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR NKQDDNBKBNNK
Date   Source Headline
19th Apr 20244:57 pmRNSHolding(s) in Company
16th Apr 20247:00 amRNSProposed Change of Name
25th Mar 20247:00 amRNSAccelerating ARR growth for Q1 2024
16th Jan 20247:00 amRNSTrading Update
18th Oct 20237:00 amRNSSignificant customer contract wins in ANZ
4th Jul 20237:00 amRNSInterim Results
22nd Jun 20237:00 amRNSTrading Update
23rd May 20232:30 pmRNSResult of Annual General Meeting
10th May 20235:45 pmRNSHolding(s) in Company
21st Apr 20233:00 pmRNSPosting of notice of AGM
17th Apr 20237:00 amRNSFINAL RESULTS FOR THE YEAR ENDED 30 NOVEMBER 2022
13th Mar 20237:00 amRNSSilicon Valley Bank
3rd Mar 20237:00 amRNSBoard Changes
10th Feb 20237:00 amRNSContract wins
8th Feb 20233:45 pmRNSHolding(s) in Company
30th Jan 202312:25 pmRNSHolding(s) in Company
21st Dec 20221:43 pmRNSHolding(s) in Company
13th Dec 20227:00 amRNSTrading Update
28th Jul 20223:45 pmRNSExercise of Options, Treasury Shares & TVR
5th Jul 20227:00 amRNSInterim Results
1st Jul 20227:00 amRNSTotal Voting Rights
17th Jun 20227:00 amRNSTrading Update
14th Jun 20229:40 amRNSHolding(s) in Company
25th May 20223:15 pmRNSResult of Annual General Meeting
29th Apr 20225:00 pmRNSPosting of Notice of AGM
25th Apr 20227:00 amRNSFINAL RESULTS FOR THE YEAR ENDED 30 NOVEMBER 2021
7th Apr 20227:00 amRNSContract Wins
6th Apr 20222:52 pmRNSHolding(s) in Company
6th Apr 202212:30 pmRNSHolding(s) in Company
25th Feb 202212:15 pmRNSDirector/PDMR Shareholding
4th Feb 20226:01 pmRNSHolding(s) in Company
18th Jan 202212:45 pmRNSDirector/PDMR Shareholding
17th Jan 20224:05 pmRNSDirector/PDMR Shareholding
17th Jan 20227:00 amRNSTrading Update
1st Dec 20217:00 amRNSTotal Voting Rights
18th Nov 20218:00 amRNSHolding(s) in Company
9th Nov 20214:10 pmRNSExercise of Warrants and Total Voting Rights
18th Oct 20218:15 amRNSCopyright Tribunal Ruling
4th Oct 20217:00 amRNSBoard Changes
4th Oct 20217:00 amRNSEstablishment of Long-Term Value Creation Plan
7th Sep 20216:01 pmRNSHolding(s) in Company
7th Sep 202110:50 amRNSHolding(s) in Company
3rd Sep 20215:51 pmRNSHolding(s) in Company
3rd Sep 20215:50 pmRNSHolding(s) in Company
2nd Sep 20218:15 amRNSCompletion of Acquisition and Re-Admission
1st Sep 20218:00 amRNSSuccessful Implementation of Scheme of Arrangement
27th Aug 20219:05 amRNSHolding(s) in Company
27th Aug 20217:00 amRNSHolding(s) in Company
25th Aug 202112:20 pmRNSPosting of Supplementary AIM Admission Document
20th Aug 20217:00 amRNSScheme Effective, Director Shareholdings & TVR

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.