Talon Resources Targets Ontario Gold Growth After AIM Move and Eagle Lake Acquisition, CEO Says.Watch here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAfriag Global Regulatory News (AFRI)

  • There is currently no data for AFRI

Half Yearly Report

12 Oct 2012 13:52

RNS Number : 6161O
3D Diagnostic Imaging PLC
12 October 2012
Β 

ο»Ώ

For immediate release

12 October 2012

Β 

Β 

Β 

Β 

Β 

3D DIAGNOSTIC IMAGING PLC

("3D" or the "Company")

(AIM ticker 3DD)

Β 

Unaudited results

for the 12 months ended 30 June 2012

Β 

3D today announces its unaudited results for the 12 month period ended 30 June 2012.

Β 

For further information please contact

Β 

3D Diagnostic Imaging Plc

Graham Lay, CEO

Oliver Cooke, CFO

+44 (0) 1382 560 910

Allenby Capital Limited

(Nominated Adviser and Broker)

Nick Naylor

Nick Athanas

+44 (0) 203 328 5656

Β 

Chairman's Statement

The Company has recently changed its accounting reference date from 30 June to 31 December. As a consequence of this change, the current financial period has been extended to cover the eighteen month period from 1 July 2011 to 31 December 2012. In order to keep shareholders informed the Company has published a further set of unaudited accounts, covering the twelve month period to 30 June 2012.

Β 

I joined the board of 3D in December 2011 and became Non Executive Chairman in February 2012. I remain convinced that with the CarieScan PRO we have developed one of the most innovative dental diagnostic products available in the market place today. Unfortunately, this achievement on the product front has not been matched by the financial performance of the business in the period under review and the level of revenue generation has been very disappointing. It is taking considerably longer than the Directors anticipated for sales to gain the necessary traction. As a consequence of the low level of sales revenues the Company has continued to be loss making. I will outline below the steps that we have taken and the changes that we anticipate making in the near future.

Β 

The financial performance of the business in the period under review can be summarised as follows. Turnover in the twelve month period was Β£181,062 (6 months ended 31 December 2011: Β£67,739, 12 months ended 30 June 2011: Β£714,925). Operating loss for the period was Β£1,715,764 (6 months ended 31 December 2011: operating loss of Β£987,323, 12 months ended 30 June 2011: operating loss of Β£2,434,380). Net assets as at 30 June 2012 were Β£554,022 (as at 31 December 2011: Β£1,186,567, as at 30 June 2011: Β£835,032), and included cash resources of Β£253,568 (as at 31 December 2011: Β£1,071,827, as at 30 June 2011: Β£520,145).

Β 

This situation prompted the Board to undertake a fundamental review of the Company's cost base and to implement a radical cost cutting exercise.

Β 

One of the highest cost areas within any business is staff remuneration and as a part of the cost reduction exercise Graham Lay, the Chief Executive Officer, has reduced his salary by 60%, Oliver Cooke, the Chief Financial Officer, has reduced his salary by 80% and I have continued to waive my entitlement to remuneration in full. In addition a number of staff redundancies have been made and all of the remaining staff have reduced their salaries by an average of 25%.

Β 

The next largest costs are those associated with the Company's membership of a public market.

Β 

The Company's shares were admitted to trading on AIM in November 2010. One of the principal objectives of the Company's listing on AIM was to provide it with access to development capital as the business grew. However, it has become apparent that in the current market environment this objective cannot be met and as a consequence the Board no longer feels able to justify the continued costs associated with the Company's admission to trading on AIM. Therefore in August 2012 the Board announced its intention to seek shareholders consent to withdraw the Company's shares from trading on AIM.

Β 

However, since then the Board investigated various alternative options with the potential to deliver greater value to shareholders. In October 2012 the Board announced that it had resolved to move the ownership of the Group's operating business, CarieScan Limited, into a newly formed private company, 3D Diagnostic Imaging Limited ("3DIL"). Once this transfer has taken place, the shares in 3DIL will be gifted to 3D's present shareholders which will result in them owning the same number of shares in both 3D and in 3DIL as they currently own in 3D alone. As a consequence the future development of the operating business will take place in a lower cost, private company environment, with the same underlying shareholder ownership as at present.

Β 

Under the AIM Rules the disposal constitutes a fundamental change in business for 3D and requires shareholder approval. 3D shall remain listed on AIM but with no operating business and will become an investing company within the definition of the AIM Rules, with a natural resources focused investing policy. It is anticipated that shareholders will benefit in due course from 3D's future investment activity.

Β 

As a part of these proposals it is intended that two new directors, Donald Strang and Hamish Harris, will join the Board of the Company and that Graham Lay and I will step down from the Board. Oliver Cooke will remain on the Board as a Non-Executive director. A circular giving further details of these proposals and convening an extraordinary general meeting of the Company on 24 October 2012, at which to obtain shareholders consent for the proposals, has now been sent to shareholders for their consideration.

Β 

Upon completion of the proposals outlined above, the Board of 3DIL will seek to raise additional capital to finance the company's sales development operations and its other working capital requirements.

Β 

The Directors believe that these proposals are in the best interests of shareholders as they significantly reduce the cost base of the operating business, maintain the current ownership of that business and give shareholders an additional opportunity to recover value from their investment in the Company.

Β 

David Snow

Non-executive Chairman

12 October 2012

Β 

Group Income Statement (unaudited)

For the 12 months ended 30 June 2012

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

6 months to

6 months to

12 months to

12 month to

Β 

Β 

31 Dec

30 June

30 June

30 June

Β 

Β 

2011

2012

2012

2011

Β 

Β 

Unaudited

Unaudited

Unaudited

Audited

Β 

Note

Β£

Β 

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Revenue

Β 

67,739

113,323

181,062

714,925

Cost of sales

Β 

(40,363)

(49,657)

(90,020)

(257,739)

Β 

Β 

Β 

Β 

Β 

Β 

Gross profit

Β 

27,376

63,666

91,042

457,186

Β 

Β 

Β 

Β 

Β 

Β 

Operating expenses

Β 

(1,014,699)

(792,107)

(1,806,806)

(2,891,566)

Β 

Β 

Β 

Β 

Β 

Β 

Operating loss

Β 

(987,323)

(728,441)

(1,715,764)

(2,434,380)

Finance income - Interest receivable

Β 

-

Β 

-

-

96

Finance costs - Loan note interest

Β 

-

Β 

-

-

(9,410)

Β 

Β 

Β 

Β 

Β 

Β 

Loss before tax

Β 

(987,323)

(728,441)

(1,715,764)

(2,443,694)

Tax

3

-

61,664

61,664

25,124

Β 

Β 

Β 

Β 

Β 

Β 

Loss and total comprehensive income

Β 

(987,323)

Β 

(666,777)

(1,654,100)

(2,418,570)

Β 

Β 

Β 

Β 

Β 

Β 

Loss for the period attributable to equity holders of the parent

Β 

(987,323)

Β 

Β 

(666,777)

(1,654,100)

(2,418,570)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Loss per share (p)

4

Β 

Β 

Β 

Β 

Β - Basic and diluted

Β 

(0.50p)

(0.28p)

(0.75p)

(1.59p)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

All of the revenues and loss above is derived from continuing operations.

There is no other income for this period, and therefore no separate statement of comprehensive income has been presented.

Β 

Group Statement of Changes in Equity (unaudited)

For the 12 months ended 30 June 2012

Β 

Β 

Β 

Β 

Share-based

Β 

Β 

Β 

Share

Share

Payments

Retained

Β 

Β 

Capital

Premium

Reserve

Earnings

Total

Β 

Β£

Β£

Β£

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 30 June 2011

170,475

5,366,966

68,220

(4,770,629)

835,032

Β 

Β 

Β 

Β 

Β 

Β 

New share capital introduced

70,500

1,399,500

-

-

1,410,000

Β 

Β 

Β 

Β 

Β 

Β 

Expenses of share issue

-

(106,193)

-

-

(106,193)

Β 

Β 

Β 

Β 

Β 

Β 

Loss and total comprehensive income for the period

-

-

-

(987,323)

(987,323)

Β 

Β 

Β 

Β 

Β 

Β 

Provision for share-based payments

-

-

35,051

-

35,051

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 31 December 2011

240,975

6,600,273

103,271

(5,757,952)

1,186,567

Β 

Β 

Β 

Β 

Β 

Β 

Loss and total comprehensive income for the period

-

-

-

(666,777)

(666,777)

Β 

Β 

Β 

Β 

Β 

Β 

Provision for share-based payments

-

-

34,232

-

34,232

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 30 June 2012

240,975

6,600,273

137,503

(6,424,729)

554,022

Β 

Β 

Group Statement of Financial Position (unaudited)

At 30 June 2012

Β 

Β 

Β 

30 June 2012

31 Dec 2011

30 June 2011

Β 

Β 

Unaudited

Unaudited

Audited

Β 

Note

Β£

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Non-current assets

Β 

Β 

Β 

Β 

Other intangible assets

Β 

-

-

-

Property, plant and equipment

Β 

127,271

149,103

173,336

Β 

Β 

127,271

149,103

173,336

Β 

Β 

Β 

Β 

Β 

Current assets

Β 

Β 

Β 

Β 

Inventories

Β 

219,649

205,431

182,310

Trade and other receivables

Β 

102,098

54,087

200,889

Cash and cash equivalents

Β 

253,568

1,071,827

520,145

Β 

Β 

Β 

575,315

Β 

1,331,345

903,344

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total assets

Β 

702,586

1,480,448

1,076,680

Β 

Β 

Β 

Β 

Β 

Current liabilities

Β 

Β 

Β 

Β 

Trade and other payables

Β 

(148,564)

(293,881)

(241,648)

Β 

Β 

(148,564)

(293,881)

(241,648)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Net current assets

Β 

426,751

1,037,464

661,696

Β 

Β 

Β 

Β 

Β 

Net assets

Β 

554,022

1,186,567

835,032

Β 

Β 

Β 

Β 

Β 

Equity

Β 

Β 

Β 

Β 

Share capital

5

240,975

240,975

170,475

Share premium account

Β 

6,600,273

6,600,273

5,366,966

Share-based payments reserve

Β 

137,503

103,271

68,220

Retained earnings

Β 

(6,424,729)

(5,757,952)

(4,770,629)

Β 

Β 

Β 

Β 

Β 

Total equity

Β 

554,022

1,186,567

835,032

Β 

Β 

Group Statement of Cash Flows (unaudited)

For the 12 months ended 30 June 2012

Β 

Β 

Β 

6 mths to

Β 

6 mths to

12 mths to

Year end

Β 

Β 

31 Dec

30 June

30 June

30 June

Β 

Β 

2011

2012

2012

2011

Β 

Β 

Unaudited

Unaudited

Unaudited

Audited

Β 

No

Β£

Β£

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Β 

Cash flows from operations

Β 

Β 

Β 

Β 

Β 

Cash used in operations

6

(752,047)

(879,923)

(1,631,970)

(2,516,278)

Taxation received

Β 

-

61,664

61,664

25,124

Β 

Β 

Β 

Β 

Β 

Β 

Net cash used in operating activities

Β 

(752,047)

(818,259)

(1,570,306)

(2,491,154)

Β 

Β 

Β 

Β 

Β 

Β 

Investing activities

Β 

Β 

Β 

Β 

Β 

Interest received

Β 

-

-

-

96

Expenditure on intangible assets

Β 

-

-

-

(68,164)

Grants received

Β 

-

-

-

26,664

Proceeds on disposal of property, plant and equipment

Β 

750

Β 

-

750

-

Purchases of property, plant and equipment

Β 

(828)

Β 

Β 

-

(828)

(62,350)

Β 

Β 

Β 

Β 

Β 

Β 

Net cash used in investing activities

Β 

(78)

-

(78)

(103,754)

Β 

Β 

Β 

Β 

Β 

Β 

Financing activities

Β 

Β 

Β 

Β 

Β 

Issue of share capital

Β 

70,500

-

70,500

62,471

Cash element of share premium

Β 

1,339,500

-

1,339,500

3,437,428

Issue costs

Β 

(106,193)

-

(106,193)

(442,882)

Interest paid

Β 

-

-

-

(9,410)

Β 

Β 

Net cash from financing activities

Β 

1,303,807

-

1,303,807

3,047,607

Β 

Β 

Β 

Β 

Β 

Β 

Net increase in cash and cash equivalents

Β 

551,682

Β 

(818,259)

(266,577)

452,699

Cash and cash equivalents at the beginning of period

Β 

520,145

Β 

1,071,827

520,145

67,446

Β 

Β 

Β 

Β 

Β 

Β 

Cash and cash equivalents at the end of period

Β 

1,071,827

Β 

253,568

253,568

520,145

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Notes to the Interim Financial Information (unaudited)

Β 

1. General Information

Β 

The condensed financial information for the 12 months to 30 June 2012 does not constitute statutory accounts for the purposes of Section 434 of the Companies Act 2006 and has not been audited or reviewed. No statutory accounts for the period have been delivered to the Registrar of Companies.

Β 

The condensed financial information in respect of the year ended 30 June 2011 has been produced using extracts from the statutory accounts for this period. Consequently, this does not constitute the statutory information (as defined in section 434 of the Companies Act 2006) for the year ended 30 June 2011, which was audited. The statutory accounts for this period have been filed with the Registrar of Companies. The auditors' report was unqualified and did not contain a statement under Sections 498 (2) or 498 (3) of the Companies Act 2006.

Β 

The Report was approved by the Directors on 12 October 2012 and will be available shortly on the Company's website at www.3ddiagnosticimaging.com.

Β 

2. Accounting Policies

Β 

Basis of preparation

The financial information has been prepared on the historical cost basis. The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Chairman's Statement. This statement also includes a summary of the Group's financial position and its cash flows.

Β 

Basis of accounting

The Group's consolidated financial statements for the year ended 30 June 2011 were prepared in accordance with International Financial Reporting Standards (IFRSs). The 12 month report for the period ended 30June 2012 has been prepared in accordance with International Accounting Standards ("IAS") 34 "Interim Financial Reporting".

Β 

3. Tax

Β 

No deferred tax asset has been recognised in respect of tax losses due to the uncertainty of future profit streams in the UK. 

Β 

4. Loss Per Share and Dividends

Β 

No dividends have been paid during the 12 month period ended 30 June 2012.IAS 33 "Earnings per share" requires presentation of diluted earnings / (loss) per share when a company could be called upon to issue shares that would decrease profit or increase loss per share. For a loss making company with outstanding share options, loss per share would only be increased by the exercise of out of money options. Since it seems appropriate to assume that option holders would not exercise out of money options, no adjustment has been made to calculate the diluted loss per share on out of money share options.

Β 

Basic and diluted loss per share is calculated on the loss of the Group attributable to equity holders of the parent.Β 

Β 

6 months to

6 months to

12 months to

Year ended

Β 

31 December

30 June

30 June

30 June

Β 

2011

2012

2012

2011

Β 

Unaudited

Unaudited

Unaudited

Audited

Β 

Β£

Β£

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Loss attributable to equity holders of the Group

(987,323)

Β 

(666,777)

(1,654,100)

(2,418,570)

Β 

Β 

Β 

Β 

Β 

Number of Shares

000's

000's

000's

000's

Β 

Β 

Β 

Β 

Β 

Weighted average number of ordinary shares

198,444,933

Β 

240,974,824

219,535,098

152,310,655

Β 

Β 

Β 

Β 

Β 

Loss per share - basic and diluted

(0.50p)

(0.28p)

(0.75p)

(1.59p)

Β 

5. Share Capital

Β 

Β 

Β 

30 June

31 December

30 June

Β 

Β 

2012

2011

2011

Β 

Β 

Β£

Β£

Β£

Β 

Authorised

Β 

Β 

Β 

Β 

3D Diagnostic Imaging plc

Β 

Β 

Β 

Β 

Ordinary shares of 0.1p each

1,000,000

1,000,000

1,000,000

Β 

Β 

Β 

Β 

Β 

Β 

Allotted, issued and fully paid

Β 

Β 

Β 

Β 

3D Diagnostic Imaging plc

Β 

Β 

Β 

Β 

Ordinary shares of 0.1p each

240,975

240,975

170,475

Β 

Β 

Β 

Β 

Β 

Β 

30 June

31 December

30 June

Β 

2012

2011

2011

Β 

No.

No.

No.

Authorised

Β 

Β 

Β 

3D Diagnostic Imaging plc

Β 

Β 

Β 

Ordinary shares of 0.1p each

1,000,000,000

1,000,000,000

1,000,000,000

Β 

Β 

Β 

Β 

Allotted, issued and fully paid

Β 

Β 

Β 

3D Diagnostic Imaging plc

Β 

Β 

Β 

Ordinary shares of 0.1p each

240,974,824

240,974,824

170,474,824

Β 

Β 

Β 

Β 

The Company has one class of ordinary shares with a par value of 0.1p and which carry no right to fixed income.

Β 

Β 

Β 

6. Notes to the cash Flow Statement

Β 

Β 

Β 

6 months to

Β 

6 months to

12 months to

Year ended

Β 

Β 

31 Dec

30 June

30 June

30 June

Β 

Β 

2011

2012

2012

2011

Β 

Β 

Unaudited

Unaudited

Unaudited

Audited

Β 

Β 

Β£

Β£

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Β 

Cash used in operating activities

Β 

Β 

Β 

Β 

Β 

Operating loss

Β 

(987,323)

(728,441)

(1,715,764)

(2,434,380)

Amortisation of intangible costs

Β 

-

-

-

68,164

Depreciation of property, plant and equipment

Β 

19,904

Β 

19,347

39,251

Β 

42,483

Loss on sale of property, plant and equipment

Β 

1,469

Β 

-

1,469

-

Share based payment expense

Β 

35,051

34,232

69,283

51,570

Release of grant

Β 

-

-

-

(26,664)

(Increase)/decrease in inventories

Β 

(23,121)

(14,218)

(37,339)

(25,781)

Decrease/(increase) in trade and other receivables

Β 

146,804

Β 

(48,011)

98,793

Β 

(95,739)

Increase/(decrease) in trade and other payables

Β 

55,169

Β 

(142,832)

(87,663)

Β 

(95,931)

Β 

Β 

Β 

Β 

Β 

Β 

Cash used in operating activities

Β 

(752,047)

(879,923)

(1,631,970)

(2,516,278)

Β 

7. Share Based Payments

Β 

The Group issues share-based benefits to employees. These share-based payments have been measured at their fair value at the date of grant and the fair value of expected shares is being expensed to the Income Statement on a straight-line basis over the vesting period. Fair value has been measured using the Black Scholes model and adjusted to reflect the most likely share vesting and exercise pattern. The impact on the accounting periods has been:

Β 

Β 

6 months to

6 months to

Β 

12 months to

Year ended

Β 

31 December

30 June

30 June

30 June

Β 

2011

2012

2012

2011

Β 

Unaudited

Unaudited

Unaudited

Audited

Β 

Β£

Β£

Β£

Β£

Β 

Β 

Β 

Β 

Β 

Included in operating expenses

35,051

34,232

69,283

51,570

Β 

The cumulative provision for share-based payments of Β£137,503 (30 June 2011: Β£68,220) is shown as a reserve in the Group Statement of Financial Position.

Β 

8. Subsequent events

Β 

There have been no significant events after the balance sheet date which have not already been disclosed to the market.

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR GGGBCUUPPGPP
Date   Source Headline
16th Feb 20165:44 pmRNSResult of GM - Proposed Delisting from AIM
25th Jan 201612:30 pmRNSProposed Cancellation on AIM and Notice of GM
21st Dec 20157:00 amRNSDirectorate Change
9th Oct 20157:00 amRNSFirst Day of Dealings on ISDX
28th Sep 20153:00 pmRNSApplication for Admission to ISDX
25th Sep 20155:38 pmRNSDirector/PDMR Shareholding
25th Sep 20157:00 amRNSDirector/PDMR Shareholding
24th Sep 20157:00 amRNSHalf Yearly Report
4th Aug 20157:00 amRNSTrading Update - Agri-Logistics business growth
24th Jul 20154:12 pmRNSResult of AGM
26th Jun 201511:16 amRNSFinal Results
5th Feb 20159:02 amRNSNew logistics contract with Gatsby (Africa)
27th Jan 20157:00 amRNSSix month update on AfriAg SA and AfriAg Marketing
4th Nov 20144:20 pmRNSPlacing
20th Oct 20147:00 amRNSAfriAg Marketing Trading Update
3rd Oct 20143:40 pmRNSEstablishment of Share Incentive Plan and EBT
30th Sep 20144:13 pmRNSUnaudited Interim Results
27th Aug 20144:40 pmRNSSecond Price Monitoring Extn
27th Aug 20144:35 pmRNSPrice Monitoring Extension
27th Aug 20147:00 amRNSAfriAg Marketing - First exports by sea to China
21st Aug 20147:00 amRNSAfriAg's Marketing Division secures initial orders
20th Aug 20147:00 amRNSAfriAg Marketing ready for business
19th Aug 20147:00 amRNS6 month trading update on airfreight operations
23rd Jul 201412:56 pmRNSResult of AGM
27th Jun 20143:47 pmRNSFinal Results
26th Jun 20144:58 pmRNSHolding(s) in Company
24th Jun 201411:39 amRNSHolding(s) in Company
18th Jun 20144:33 pmRNSHolding(s) in Company
17th Jun 20147:00 amRNSIntention to establish a new division
11th Jun 20143:47 pmRNSCancellation of YAGM Equity Swap and Placing
11th Jun 20147:00 amRNSPlacing
6th Jun 20141:33 pmRNSHolding(s) in Company
21st May 20147:00 amRNSChange of Adviser
30th Apr 20147:01 amRNSHolding in Company
15th Apr 201410:36 amRNSUpdate on Equity Swap with YAGM
4th Apr 20149:00 amRNSTrading Update
26th Mar 20144:40 pmRNSSecond Price Monitoring Extn
26th Mar 20144:35 pmRNSPrice Monitoring Extension
26th Mar 20141:09 pmRNSTrading Statement
4th Dec 201310:20 amRNSHolding in Company
30th Oct 20134:00 pmRNSExercise of Options
23rd Oct 201310:22 amRNSInvestments and Implementation of Investing Policy
7th Oct 20132:00 pmRNSAfriAg SA contract with United Exports
3rd Oct 201312:05 pmRNSHolding(s) in Company
27th Sep 20132:20 pmRNSHalf Yearly Report
26th Sep 20132:00 pmRNSHolding in Company
20th Sep 20137:00 amRNSIAG Cargo becomes carrier of choice
12th Sep 20133:06 pmRNSHolding(s) in Company
12th Sep 20137:00 amRNSPlacing and Equity Swap
6th Sep 20137:00 amRNSCompletion of investment

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.