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 picksAlliance Pharma Regulatory News (APH)

Share Price Information for Alliance Pharma (APH)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 33.10
Bid: 32.95
Ask: 33.85
Change: -0.60 (-1.78%)
Spread: 0.90 (2.731%)
Open: 33.95
High: 33.95
Low: 32.95
Prev. Close: 33.70
APH Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

25 Mar 2015 07:00

RNS Number : 3712I
Alliance Pharma PLC
25 March 2015
 



For immediate release

25 March 2015

 

 

 

 

ALLIANCE PHARMA PLC

("Alliance" or the "Group")

 

Results for the year ended 31 December 2014

Alliance Pharma plc (AIM: APH), the speciality pharmaceutical company, is pleased to announce its results for the year ended 31 December 2014.

 

Financial Highlights

 

· Revenue £43.5m (2013: £45.3m)

· Pre-tax profit £10.8m* (2013: £12.0m)

· Adjusted EPS 3.36p* (2013: 3.82p)

· Free cash flow £10.3m (2013: £8.2m)

· Net bank debt £21.1m (2013: £25.2m)

· Low gearing with Debt to EBITDA ratio of 1.6 times

· Proposed dividend:

o Final dividend up 10% to 0.667p per share (2013: 0.605p)

o Full year dividend up 10% to 1.000p per share (2013: 0.908p)

 

* Before exceptional item, being impairment of Pavacol-D intangible

Note: 2013 figures restated for impact of adopting IFRS 11 Joint Arrangements

 

Operational Highlights

 

· Irenat™ acquisition in January 2014

· MacuShield™ acquisition in February 2015

· Hydromol™ continues to demonstrate good growth, achieving year on year sales growth of 15%

· Ashton & Parsons Infants' Powder™ sales achieve very significant growth to £1.4m (2013: £0.4m) as a result of product redesign and improved supply

 

Commenting on the results, Andrew Smith, Alliance's Chairman, said: "In 2014 Alliance performed well, taking only a modest dip in sales and profits in a challenging year, which underlines the resilience of our business. We enter 2015 well placed for resumed growth. The recent acquisition of the fast-growing MacuShield brand together with the expected return of ImmuCyst™ in the second half of this year add to the growth drivers of our portfolio."

 

 

 

For further information:

 

Alliance Pharma plc

+ 44 (0) 1249 466966

John Dawson, Chief Executive

Richard Wright, Finance Director

www.alliancepharma.co.uk

Buchanan

+ 44 (0) 20 7466 5000

Mark Court / Sophie Cowles / Jane Glover

Numis Securities Limited

+ 44 (0) 20 7260 1000

Nominated Adviser: Michael Meade / Freddie Barnfield

Corporate Broking: David Poutney

 

 

 

Notes to editors:

 

About Alliance

Alliance, founded in 1998, is an AIM listed speciality pharmaceutical company based in Chippenham, Wiltshire, UK. The Company has a strong track record of acquiring the rights to established niche products and owns or licenses the rights to more than 60 pharmaceutical products and continues to explore opportunities to expand the range.

 

Alliance joined the AIM market of the London Stock Exchange in December 2003 and trades under the symbol APH.

STRATEGIC AND BUSINESS REVIEW

 

In 2014 Alliance performed well, taking only a modest dip in sales and profits in a challenging year, which underlines the resilience of our business. We enter 2015 well placed for resumed growth. While sales of our cyclical toxicology product reduced to a minimal level and Nu-Seals continued its moderate decline arising from the Irish government's moves on generic substitution, much of the adverse impact was offset by further solid growth in the rest of the portfolio. This growth will be augmented in 2015 by the acquisition of MacuShield, completed in February 2015, and the expected resumption of ImmuCyst sales in the second half of the year.

 

Adoption of IFRS 11 Joint Arrangements

 

The Group was required to adopt International Financial Reporting Standard 11 Joint Arrangements in 2014. Alliance's joint ventures, both of which are in China, are now accounted for using the equity method which only brings the net result into the P&L. Previously they have been accounted for using proportional consolidation which incorporated our share of sales and costs separately. Prior year figures have been restated accordingly and all references herein to prior year numbers are to the restated figures. More details of the impact can be seen in Note 11.

 

Trading performance

 

Excluding joint ventures, revenue reduced by 4% to £43.5m (2013: £45.3m). The decline was due to two products: sales of our cyclical toxicology product fell in line with the low part of its 2½-year replacement cycle and the loss of the tender; and Nu-Seals sales reduced to £2.5m under pressure from generic competition. Together, these products accounted for a revenue reduction totalling some £4.3m. This was substantially offset by healthy revenue growth of £2.5m (11%) in the rest of our portfolio.

 

The underlying growth was led by another double-digit performance from Hydromol, with sales up 15%. We have grown annual sales of this brand from just under £1m when we acquired it in 2006 to over £6m in 2014. Sales of the Opus stoma care products grew by 10% to £4.3m.

 

With supplies of Ashton & Parsons Infants' Powders now free of production constraints, sales are developing well - more than tripling to £1.4m in 2014. Gelclair, our treatment for oral mucositis, continued to grow well, with sales up 10% to £1.3m and MolluDab, the molluscum contagiosum treatment that we launched in 2013, made further good progress in this niche market.

 

We were also pleased with the performance in 2014 of our recent acquisitions - Lypsyl in December 2013 and Irenat in Germany in January 2014. With sales of £0.8m, Irenat continues to show the stability that made it an attractive first product for our German business. With Lypsyl we have halted the decline experienced under its previous owners. To increase sales we have begun to capitalise on its still-substantial consumer recognition and are currently researching market perceptions and developing our strategy for investment in order to breathe new life into this well-known brand.

 

We have been unable to supply ImmuCyst, our bladder cancer treatment, since production was halted at Sanofi's manufacturing plant in Canada in mid-2012. ImmuCyst had peak sales of over £4m per annum before production was suspended. Regulatory validation of the refurbished production facility is taking significantly longer than initially anticipated, and we now expect to resume sales in the second half of 2015. Market feedback indicates continued demand for the product, and we expect to rebuild substantial sales over time as hospitals revert to ImmuCyst. Indeed we are aware that the only licensed competitor is not currently able to supply the full market demand. We will do all we can to bring ImmuCyst back as soon as possible. In the meantime, we are at an advanced stage in the process to consider our claim for profits lost during the extended manufacturing hiatus.

 

Generic competition continues to erode Nu-Seals sales in Ireland. The Irish regulator has still not adjudicated on which low-dose aspirin products should be included on the list of interchangeable medicines that would permit pharmacists to dispense generic products against branded prescriptions. We have submitted a strong case to the regulator for Nu-Seals to be kept off this list but if Nu-Seals is eventually included, sales are likely to fall substantially, which may well lead to a non-cash impairment charge against the £9.1m intangible asset.

 

The planned hand-back of nine products to Novartis, which we had been distributing since the origin of the company in 1998, was completed in 2014. It had been phased over the past two years, and the impact is low as these products generated only £0.3m of gross margin for us in 2014.

 

Financial performance

 

Pre-exceptional pre-tax profit was £10.8m, down 10% from 2013. However, excluding the cyclical toxicology product, underlying profit from the rest of the portfolio showed a healthy increase of 15%. Adjusted earnings per share were 3.36 pence, down from 3.82 pence in 2013.

 

Gross margin for the full year was 57.5%. This was lower than the 60.4% achieved in 2013, which was flattered by the peak sales of the higher-margin toxicology product, but higher than the 56.9% achieved in 2012. We expect to sustain margins at about the 2014 level going forward.

 

Operating costs were well contained at £13.1m (2013: £13.5m). We made further modest savings on central overheads, but most costs remained broadly stable. Marketing investment remained broadly flat, although we continued to shift the emphasis gently from our dermatology and secondary care products in favour of our growing OTC consumer portfolio.

 

Production issues have halted the sales of Pavacol-D, our cough-suppressant medicine. We are currently looking at how to bring this brand back to market but there is a significant risk that it will not be economical to do so and therefore the related £0.6m intangible asset has been written off in full. Apart from this one-off non-cash impairment charge, the impact on profits is not significant as sales of Pavacol-D have been very low for the past few years as a result of various supply issues.

 

The reduced sales contribution from the cyclical toxicology product resulted in a lower operating profit before exceptional items of £11.8m (2013: £13.3m). This represented 27.1% of sales (2013: 29.4%) - still a very healthy percentage.

 

Our financing costs reduced for the sixth consecutive year to £1.0m (2013: £1.3m). This was as a result of the conversion of the last of the convertible loan stock in 2013 and the reduction in net bank debt from £25.2m at the start of the year to £21.1m at the year-end. Year-end debt to EBITDA gearing remained flat at 1.6 times.

 

Alliance is a highly cash generative business, and 2014's free cash flow of £10.3m was well ahead of the £8.2m achieved in 2013. £3.8m of this was reinvested in acquisitions during the year and £2.4m was returned to shareholders via the dividends.

 

At the year-end, our unused bank facility available to fund acquisitions stood at £23.8m (2013: £25.0m). This was reduced to £18.3m in February 2015, following the drawdown of £5.5m as the initial payment for MacuVision Europe Ltd, which brought us the MacuShield brand.

 

Earnings per share

 

Adjusted basic EPS was 3.36p (2013: 3.82p), and adjusted diluted EPS was 3.34p (2013: 3.68p), the reduction mainly reflecting the impact of the toxicology product dropping to the low point of its cycle and the tender being lost. Including the Pavacol-D impairment charge, basic EPS was 3.17p (2013: 3.82p). During the year the number of shares in issue remained virtually unchanged at 264.1m.

 

Dividend

 

We are maintaining our progressive dividend policy, recommending a final payment of 0.667 pence per ordinary share to give a total for the year of 1.0 pence per share. This represents a 10% increase on the previous year's dividend, while still maintaining ample earnings cover of over three times. The final dividend will be paid on 15 July 2015 to shareholders on the register on 19 June 2015.

 

Strategy

 

The essence of our model is our long-established 'buy and build' strategy, which is underpinned by a well balanced portfolio. We have a healthy segment of brands in which we invest for growth. Conversely we also possess many brands that are well established in their market niches and will maintain their sales for many years with little or no promotion. This balance allows us to invest in marketing to develop growth, whilst at the same time delivering good cash generation and profitability. As examples, we purchased Lypsyl in December 2013 for the turn-around opportunity to deliver growth; Irenat in January 2014 for its stability and cash generation without the need for promotion; and MacuShield in February 2015 for its strong ongoing growth and the opportunity for us to grow the brand further across many territories.

 

In recent years we have been broadening the growth element of our portfolio to include consumer healthcare products. These typically offer substantial organic growth, whilst only requiring modest promotional investment. Our increasing experience in this area indicates that certain types of consumer product can do well without major marketing expenditure. And these consumer products help to balance risk across the portfolio because they are not exposed to government price controls.

 

In February 2015 we acquired MacuVision Europe Ltd, a UK-based business selling MacuShield, a treatment for dry age-related macular degeneration and other eye conditions. The initial consideration was £5.5m plus the net asset value, with deferred payments totalling up to £6.0m over the next two years dependent on MacuShield's sales growth. The acquisition should bring an initial gross profit contribution of about £1m a year and sales are growing rapidly, up 51% in 2014.

 

MacuShield is a once-a-day capsule that contains meso-zeaxanthin, lutein and zeaxanthin - three carotenoids, or pigments. These three carotenoids are naturally present in the eye, where together they are known as macular pigment. Macular pigment helps to protect the eye by neutralising free radicals and absorbing blue light, which can damage the retina. With age, and particularly in dry age-related macular degeneration and other eye conditions, the level of macular pigment is reduced creating the need for a dietary supplement to boost the level of pigment in the retina.

 

Around 75% of MacuShield sales are generated in the UK, with the remainder being sales to international distributors, mainly in Europe.

 

We continue to seek attractive acquisition opportunities across a wide range of products and markets. Over time we would expect to maintain a balance across the portfolio - between prescription and consumer products, and between promoted and non-promoted products.

 

Recently, we have increased the proportion in our portfolio of both promoted content and consumer brands. Following the integration of the MacuShield brand, promoted products will have risen to about 40% of sales, being equally divided between prescription and consumer.

 

There is likely to be to a measured increase in marketing investment over the next few years, although this will not be at the expense of profitability. In 2015 the focus will be on the re-introduction of Immucyst; continuing the rapid growth of MacuShield; the continuing growth of Hydromol; and the commencement of promotion behind Ashton & Parsons Infants' Powders.

 

In the first half of the year we are testing both TV advertising and direct mail campaign options for Ashton & Parsons Infants' Powders so that we can maximise the return on the spend that is scheduled for later in the year.

 

Extensive work on re-positioning the Lypsyl brand will continue through 2015, with a view to increasing the marketing investment in 2016.

 

We have maintained our focus on M&A. In January 2014 we acquired Irenat, a well-established prescription brand in Germany used in thyroid conditions. This was our first acquisition in Germany since placing a Country Manager there in 2012. It means that our German business is now trading profitably.

 

Also in January 2014, we took a 20% minority stake in the Shanghai based, Synthasia International, a company that markets a high-quality Swiss infant milk formula product in China. This transaction has a progressive arrangement whereby Alliance can increase its share to 100% over several years at pre-determined multiples. Progress at Synthasia was delayed initially by a Chinese government review of all imported formula milk products, which, whilst problematic in the short term, had the benefit of removing many competitors from the market.

 

Our businesses in France and Germany are both progressing well and we are seeing a good flow of acquisition opportunities.

 

Team

 

In May 2014 we welcomed Andrew Smith as our new Non-Executive Chairman, following Michael Gatenby's retirement. Andrew knows the business well, having been a Non-Executive Director since 2006.

 

Two new Non-Executive Directors have joined the board in the past year. David Cook joined in April 2014, taking over the Chair of our Audit Committee from Michael Gatenby, and Nigel Clifford joined in January 2015 following the retirement of Paul Ranson in December 2014. David is currently Chief Financial Officer and Chief Business Officer of Biotie Therapies Corp. and brings extensive knowledge and experience of the pharmaceutical industry. Nigel has been Chief Executive of Procserve Holdings for the past three years and is about to move to become Chief Executive of Ordnance Survey. He brings broad business experience with significant exposure to European and international markets.

 

Our Finance Director, Richard Wright, has indicated his intention to leave Alliance at the end of May 2015. We are grateful to Richard for his significant contribution to the business over the past eight years and wish him well for the future. The process to recruit a replacement is under way.

 

To manage the growing number of consumer products in our portfolio, we appointed Alex Duggan in January 2015 as Head of Consumer Healthcare. Alex has over 20 years of experience as an entrepreneur in consumer healthcare and has launched several leading products in the UK and internationally, including Snoreeze and Wartner.

 

Charity

 

We continue to donate products regularly to International Health Partners, a charity that distributes medicines to doctors in the world's neediest areas.

 

Alliance also supports its employees in their fundraising activities for local charities. In 2014 this included £9,000 raised by eight employees who cycled from Bristol to Bordeaux in aid of PROPS, a charity supporting young people with special needs; and £2,500 raised by employees for the Wiltshire Air Ambulance.

 

Outlook

 

In 2015 and 2016 we expect to overcome the headwinds that have beset us in recent years, namely: the suspension of ImmuCyst production in 2012; the generic threats to Nu-Seals in Ireland as part of the generic substitution initiative; and the emergence of new competitors to our cyclical toxicology product.

 

ImmuCyst is expected to return in the second half of 2015 after an absence of three years. Our market intelligence is that clinicians eagerly await its resumed availability. Additionally in the hospital sector we expect continuing good performance from Gelclair in oral complications arising from cancer treatments and we expect the Opus range of stoma products to continue to sell well.

 

The long-running positive trend behind Hydromol, our favoured range of emollients for patients requiring skin rehydration, is also expected to continue.

 

In consumer healthcare, we have several growth initiatives. We aim to develop further the strong franchise behind Ashton & Parsons Infants' Powders, which is the number one pharmacy brand in its sector. With Lypsyl, following brand re-positioning work being undertaken this year, we plan to re-invigorate this well-known brand in 2016. Finally we are very excited by the significant potential afforded by MacuShield, which is recommended by eye specialists for use in dry age-related macular degeneration.

 

On the M&A front we are encouraged by the deal flow we are currently experiencing, for which we have ample financing headroom.

 

 

Consolidated Income Statement

Year

ended

31 December 2014

Year

ended

31 December 2013

Note

Restated*

£ 000s

£ 000s

Revenue

43,536

45,275

Cost of sales

(18,493)

(17,944)

Gross profit

25,043

27,331

Operating expenses

Administration and marketing expense

(12,510)

(12,917)

Amortisation of intangible assets

(488)

(422)

Share-based employee remuneration

(571)

(632)

Share of joint venture profits / (losses)

319

(48)

(13,250)

(14,019)

Operating profit excluding exception item

 

Exceptional item: impairment of intangible asset

11,793

 

(622)

13,312

 

-

Operating profit

11,171

13,312

Finance costs

Interest payable and similar charges

2

(1,090)

(1,281)

Interest income

2

48

50

Other finance income / (charges)

2

28

(72)

(1,014)

(1,303)

Profit on ordinary activities before taxation

10,157

12,009

Taxation

3

(1,772)

(2,425)

Profit for the year attributable to equity shareholders

8,385

9,584

Earnings per share

Basic (pence)

5

3.17

3.82

Diluted (pence)

5

3.16

3.68

 

 

*Restated due to the adoption of IFRS 11, please see note 11.

 

 

 

Consolidated Statement of Comprehensive Income

 

Year ended

31 December 2014

Year ended

31 December 2013

£ 000s

£ 000s

Profit for the period

8,385

9,584

 

Other comprehensive income

 

Other items recognised directly in equity

Items that may be reclassified to profit or loss

Interest rate swaps - cash flow hedge

(572)

443

Deferred tax on interest rate swaps

119

(93)

Foreign exchange translation differences

7

-

Share of joint venture OCI

(8)

-

Total comprehensive income for the period

7,931

9,934

 

 

 

Consolidated Statement of Financial Position

 

 

 

 

31 December 2014

31 December 2014

31 December 2013

Restated*

31 December 2013

Restated*

Note

£ 000s

£ 000s

£ 000s

£ 000s

Assets

Non-current assets

Intangible assets

6

88,875

87,111

Property, plant and equipment

396

592

Joint Venture Investment

1,271

533

Joint Venture Receivable

1,462

1,462

Derivative financial instruments

-

443

Deferred tax asset

194

-

92,198

90,141

Current assets

Inventories

5,914

5,468

Trade and other receivables

7

8,322

10,641

Cash and cash equivalents

10

1,434

687

15,670

16,796

Total assets

107,868

106,937

Equity

Ordinary share capital

2,641

2,641

Share premium account

29,388

29,380

Share option reserve

1,995

1,424

Reverse takeover reserve

(329)

(329)

Other reserve

(103)

350

Retained earnings

37,188

31,202

Total equity

70,780

64,668

Liabilities

Non-current liabilities

Long term financial liabilities

19,235

20,881

Deferred tax liability

6,309

6,294

Provisions for other liabilities

-

199

Derivative financial instruments

129

-

25,673

27,374

Current liabilities

Cash and cash equivalents

10

414

2,125

Financial liabilities

2,895

2,895

Corporation tax

959

1,154

Trade and other payables

8

6,920

8,531

Provisions for other liabilities

227

190

11,415

14,895

Total liabilities

37,088

42,269

Total equity and liabilities

107,868

106,937

*Restated due to the adoption of IFRS 11, please see note 11

 

 

Consolidated Statement of Changes in Equity

 

Ordinary share capital

Share premium account

Share option reserve

Reverse takeover reserve

Other reserve

Retained earnings

Total equity

£ 000s

£ 000s

£ 000s

£ 000s

£ 000s

£ 000s

£ 000s

Balance 1 January 2014

2,641

29,380

1,424

(329)

350

31,202

64,668

Issue of shares

-

8

-

-

-

-

8

Dividend paid

-

-

-

-

-

(2,398)

(2,398)

Share options charge

-

-

571

-

-

-

571

Transactions with owners

-

8

571

-

-

(2,398)

(1,819)

Profit for the period

-

-

-

-

-

8,385

8,385

Other comprehensive income

Interest rate swaps - cash flow hedge

-

-

-

-

(572)

-

(572)

Deferred tax on interest rate swap

-

-

-

-

119

-

119

Foreign exchange translation differences

-

-

-

-

-

(1)

(1)

Total comprehensive income for the period

-

-

-

-

(453)

8,384

7,931

Balance 31 December 2014

2,641

29,388

1,995

(329)

(103)

37,188

70,780

 

 

 

 

 

Consolidated Cash Flow Statements

 

Year ended

31 December 2014

Year ended

31 December 2013

Restated*

Note

£ 000s

£ 000s

Cash flows from operating activities

Cash generated from operations

9

13,451

11,897

Tax paid

(2,028)

(2,516)

Cash flows from operating activities

11,423

9,381

Investing activities

Interest received

48

50

Dividend received

72

420

Payment of deferred consideration

-

(20)

Development costs capitalised

(58)

(63)

Purchase of property, plant and equipment

(111)

(298)

Purchase of other intangible assets

(2,817)

(9,534)

Investment in joint venture

(499)

-

Net cash used in investing activities

(3,365)

(9,445)

Financing activities

Interest paid and similar charges

(986)

(1,232)

Loan issue costs

-

(500)

Loan to joint venture

(503)

-

Proceeds from exercise of share options

8

82

Dividend paid

(2,398)

(2,040)

Receipt from borrowings

2,750

28,500

Repayment of borrowings

(4,500)

(30,725)

Net cash used in financing activities

(5,629)

(5,915)

Net movement in cash and cash equivalents

2,429

(5,979)

Cash and cash equivalents at the beginning of the period

(1,438)

4,613

Exchange gains / (losses)on cash and cash equivalents

29

(72)

Cash and cash equivalents at the end of the period

10

(1,020)

(1,438)

 

*Restated due to the adoption of IFRS 11, please see note 11

 

 

1. Basis of preparation

The financial information set out in the announcement does not constitute the Group's statutory accounts for the year ended 31 December 2014 or 31 December 2013. The auditors reported on those accounts; their report was (i) unqualified, (ii) did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain statements under section 498 (2) or (3) of the Companies Act 2006. The statutory accounts for the year ended 31 December 2014 have not yet been delivered to the Registrar of Companies. The statutory accounts for the year ended 31 December 2013 were delivered to the Registrar of Companies as published on the Group's website on 10 April 2014.

 

2. Finance costs

Year ended

31 December 2014

 

Year ended

31 December 2013

Restated

£ 000s

£ 000s

Interest payable and similar charges

On loans and overdrafts

(968)

(1,222)

Amortised finance issue costs

(104)

(22)

Notional interest

(18)

(37)

(1,090)

(1,281)

Interest income

48

50

Other finance income / (charges)

Foreign exchange movement on euro denominated debt

28

(72)

28

(72)

Finance costs - net

(1,014)

(1,303)

 

Notional interest relates to the unwinding of the discount applied to provisions.

 

3. Taxation

Analysis of charge in period.

Year ended 

31 December 2014

Year ended

31 December 2013

£ 000s

£ 000s

United Kingdom corporation tax at 21.5% (2013: 23.25%)

In respect of current period

1,870

2,242

Adjustment in respect of prior periods

(38)

106

1,832

2,348

Deferred tax

Origination and reversal of temporary differences

(60)

77

Taxation

1,772

2,425

 

 

 

4. Dividends

Year ended

 31 December 2014

Year ended

 31 December 2013

Pence/share

£ 000s

Pence/share

£ 000s

Amounts recognised as distributions to owners in the year

Interim dividend for the prior financial year

0.303

800

0.275

666

Final dividend for the prior financial year

0.605

1,598

0.550

1,374

2,398

2,040

Interim dividend for the current financial year

0.333

880

0.303

800

 

The proposed final dividend of 0.667 pence per share for the current financial year was approved by the Board of Directors on 24 March 2015 and is subject to the approval of shareholders at the Annual General Meeting. The proposed dividend has not been included as a liability as at 31 December 2014 in accordance with IAS 10 Events After the Balance Sheet Date. The interim dividend for the current financial year was paid on 15 January 2015. Subject to shareholder approval, the final dividend will be paid on 15 July 2015 to shareholders who are on the register of members on 19 June 2015.

 

5. Earnings per share (EPS)

Basic EPS is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year. For diluted EPS, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares.

 

A reconciliation of the weighted average number of ordinary shares used in the measures is given below:

 

Year ended

31 December 2014

Year ended

31 December 2013

For basic EPS calculation

264,148,367

250,836,337

Employee share options

1,454,986

2,020,036

Conversion of Convertible Unsecured Loan Stock (CULS)

-

12,154,481

For diluted EPS calculation

265,603,353

265,010,854

 

 

The adjusted basic EPS is intended to demonstrate recurring elements of the results of the Group before exceptional items. A reconciliation of the earnings used in the different measures is given below:

 

Year ended

31 December 2014

Year ended

31 December 2013

£ 000s

£ 000s

Earnings for basic EPS

8,385

9,584

Exceptional items

622

-

Tax effect of exceptional items

(124)

-

For adjusted EPS

8,883

9,584

 

Earnings for basic EPS

8,385

9,584

Interest saving on conversion of CULS

-

204

Tax effect of interest saving on conversion of CULS

-

(47)

Earnings for diluted EPS

8,385

9,741

 

Earnings for adjusted EPS

8,883

9,584

Interest saving on conversion of CULS

-

204

Tax effect of interest saving on conversion of CULS

-

(47)

Earnings for diluted adjusted EPS

8,883

9,741

 

 

 

 

 

 

 

 

 

The resulting EPS measures are:

 

Year ended

31 December 2014

Year ended

31 December 2013

Pence

Pence

Basic EPS

3.17

3.82

Diluted EPS

3.16

3.68

Adjusted basic EPS

3.36

3.82

Adjusted diluted EPS

3.34

3.68

 

6. Intangible assets

Goodwill on consolidation

Purchased Goodwill

Technical know-how, trademarks and distribution rights

Development costs

Total

The Group

£ 000s

£ 000s

£ 000s

£ 000s

£ 000s

Cost

At 1 January 2014

1,144

2,449

85,687

373

89,653

Additions

-

-

2,817

58

2,875

At 31 December 2014

1,144

2,449

88,504

431

92,528

Amortisation and impairment

At 1 January 2014

-

-

2,543

-

2,543

Amortisation charge for the year

-

-

488

-

488

Impairment for the year

-

-

622

-

622

At 31 December 2014

-

-

3,653

-

3,653

Net book amount

At 31 December 2014

1,144

2,449

84,851

431

88,875

At 1 January 2014

1,144

2,449

83,145

373

87,111

 

 

Goodwill on consolidation

 

Purchased Goodwill

 

Technical know-how, trademarks and distribution rights

Restated

Development costs

 

Total

Restated

The Group

£ 000s

£ 000s

£ 000s

£ 000s

£ 000s

Cost

At 1 January 2013

1,144

2,449

76,157

310

80,060

Additions

-

-

9,534

63

9,597

Disposals

-

-

(4)

-

(4)

At 31 December 2013

1,144

2,449

85,687

373

89,653

Amortisation and impairment

At 1 January 2013

-

-

2,120

-

2,120

Amortisation for the year

-

-

422

-

422

At 31 December 2013

-

-

2,542

-

2,542

Net book amount

At 31 December 2013

1,144

2,449

83,145

373

87,111

At 1 January 2013

1,144

2,449

74,037

310

77,940

 

7. Trade and other receivables

31 December 2014

£ 000s

31 December 2013

£ 000s

Trade receivables

6,645

9,131

Other receivables

669

536

Prepayments and accrued income

453

804

Amounts owed by joint venture

555

170

8,322

10,641

 

 

 

 

8. Trade and other payables - current

31 December 2014

£ 000s

31 December 2013

£ 000s

Trade payables

1,693

1,118

Other taxes and social security costs

969

1,069

Accruals and deferred income

4,065

6,028

Other payables

193

316

6,920

8,531

 

9. Cash generated from operations

 

Year ended

31 December

2014

£ 000s

Year ended

31 December

2013

£ 000s

Result for the period before tax

10,157

12,009

Interest paid

1,098

1,281

Interest income

(48)

(50)

Other finance costs

(28)

72

Depreciation of property, plant and equipment

307

266

Amortisation/Impairment of intangibles

1,110

422

Change in inventories

(446)

(75)

Change in investments

(312)

48

Change in trade and other receivables

2,823

(1,134)

Change in trade and other payables

(1,781)

(1,574)

Share options charges

571

632

Cash flows from operating activities

13,451

11,897

 

 

10. Cash and cash equivalents

31 December 2014

31 December 2013

£ 000s

£ 000s

Cash at bank and in hand

1,434

687

Working capital facility

(414)

(2,125)

1,020

(1,438)

 

 

11. Impact of IFRS 11

 

The effect of IFRS 11 on the December 13 comparatives is shown below:

31-Dec-13

31-Dec-13

31-Dec-13

Restated

Published

Movement

£ 000s

£ 000s

£ 000s

Revenue

45,275

45,513

(238)

Cost of sales

(17,944)

(18,072)

128

Gross profit

27,331

27,441

(110)

Operating expenses

(13,971)

(14,081)

110

Share of joint venture profits / (losses)

(48)

 -

(48)

Operating profit

13,312

13,360

(48)

Finance costs

(1,303)

(1,351)

48

Profit on ordinary activities before taxation

12,009

12,009

-

Taxation

(2,425)

(2,425)

-

Profit for the year attributable to equity shareholders

9,584

9,584

-

31-Dec-13

31-Dec-13

31-Dec-13

Restated

Published

Movement

£ 000s

£ 000s

£ 000s

Intangible assets

87,111

89,061

(1,950)

Joint Venture Investment

533

-

533

Joint Venture Receivable

1,462

-

1,462

Other non-current assets

1,035

1,035

-

Non-current assets

90,141

90,096

45

Current assets

16,796

16,895

(99)

Total assets

106,937

106,991

(54)

Equity

64,668

64,668

-

Non-current liabilities

27,374

27,374

-

Current liabilities

14,895

14,949

(54)

Total equity and liabilities

106,937

106,991

(54)

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR PGUGPWUPAPWC
Date   Source Headline
26th Apr 20247:00 amRNSPreliminary Results Publication Date
22nd Apr 20247:00 amRNSFurther update on timing of preliminary results
5th Apr 20247:00 amRNSUpdate on Timing of Preliminary Results
2nd Apr 202411:12 amRNSTotal Voting Rights
4th Mar 20248:00 amRNSTotal Voting Rights
4th Mar 20247:00 amRNSNotification of Full Year Results
5th Feb 20247:00 amRNSNew Chair Appointment
29th Jan 20247:00 amRNSFull Year Trading Update
2nd Jan 202410:51 amRNSBlock Listing Six Monthly Return
1st Dec 202312:23 pmRNSTotal Voting Rights
9th Nov 202311:17 amRNSNotification of Major Holdings
7th Nov 20237:00 amRNSAppointment of Non-Executive Directors
1st Nov 202312:50 pmRNSTotal Voting Rights
16th Oct 20236:13 pmRNSDirector Dealings
12th Oct 20232:51 pmRNSNotification of Major Interest in Shares
5th Oct 20234:39 pmRNSGrant of Options to Directors
2nd Oct 20233:14 pmRNSTotal Voting Rights
26th Sep 20237:00 amRNSInterim Results
22nd Sep 20235:28 pmRNSNotification of Major Holdings
4th Sep 20231:19 pmRNSNotification of Major Holdings
30th Aug 20234:29 pmRNSNotification of Major Holdings
29th Aug 202311:32 amRNSNotification of Major Holdings
15th Aug 20231:55 pmRNSNotification of Major Holdings
10th Aug 20237:00 amRNSNotification of Half Year Results
20th Jul 20239:54 amRNSDirector Dealing
19th Jul 20237:00 amRNSDirector Dealings
18th Jul 20237:00 amRNSHalf Year Trading Update
3rd Jul 20233:05 pmRNSTotal Voting Rights
29th Jun 20237:00 amRNSBlock Listing Six Monthly Return
1st Jun 20235:16 pmRNSTotal Voting Rights
25th May 202312:44 pmRNSResult of AGM
25th May 20237:00 amRNSAGM Statement
3rd May 202312:25 pmRNSTotal Voting Rights
3rd May 202312:08 pmRNSNotification of Major Holdings
12th Apr 202310:00 amRNSAnnual Report and Notice of AGM
5th Apr 202311:00 amRNSNotification of Major Holdings
4th Apr 202310:46 amRNSNotification of Major Holdings
3rd Apr 202310:04 amRNSTotal Voting Rights
31st Mar 20233:00 pmRNSNotification of Major Holdings
29th Mar 20237:00 amRNSNotification of Major Holdings
21st Mar 20234:59 pmRNSNotification of Major Holdings
21st Mar 20237:00 amRNSPreliminary Results
14th Mar 20231:47 pmRNSNotification of Major Holdings
7th Mar 202312:51 pmRNSNotification of Major Holdings
23rd Feb 20237:00 amRNSNotification of Full Year Results
1st Feb 20237:00 amRNSAppointment of NED and SID
30th Jan 20235:18 pmRNSNotification of Major Holdings
17th Jan 20237:00 amRNSFull Year Trading Update
16th Jan 20233:35 pmRNSNotification of Major Holdings
12th Jan 20237:00 amRNSSenior Management and Board Update

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.