Last checked at 4 Dec 2019 07:00
The information contained within this announcement
is deemed by the Company to constitute inside information stipulated under the Market Abuse Regulation (EU) No. 596/2014.
Upon the publication of this announcement via the Regulatory Information Service, this inside information is now considered to be in the public domain.
LONDON: Wednesday 4 December 2019
THE CHARACTER GROUP PLC
("Character", "Group" or "Company")
Designers, developers and international distributor of toys, games and giftware
PRELIMINARY RESULTS FOR THE YEAR ENDED 31 AUGUST 2019
"The strength of the portfolio of brands and products that Character is taking into 2020 greatly underpins our confidence that we will achieve market expectations for the current financial year."
KEY PERFORMANCE INDICATORS | 12 months ended 31 August 2019 | 12 months ended 31 August 2018 |
Revenue | £120.4m | £106.2m |
Operating profit | £11.6m | £11.7m |
Gross margin | 34.5% | 34.2% |
Pre-tax profit | £11.1m | £11.6m |
Underlying basic earnings per share* | 43.27p | 45.09p |
Underlying diluted earnings per share* | 42.96p | 44.38p |
Underlying EBITDA* | £13.7m | £13.5m |
EBITDA | £14.1m | £13.7m |
Dividends per share for the year - up 8.3% | 26.0p | 23.0p |
Net assets | £34.1m | £31.8m |
Net cash | £6.5m | £15.6m |
*Excludes mark to market profit adjustments on FX derivative positions | £0.36m | £0.14m |
Character's portfolio: ·; retained market share with overall business performing well despite tough and challenging markets ·; Group range will be strengthened further by some exciting new products that will be launched at The London Toy Fair in January 2020 and through to the spring/early summer 2020 ·; in-house developed lines based on licensed-in brands such as Peppa Pig, Teletubbies, Scooby-Doo, Doctor Who and Stretch all feature for 2020 ·; portfolio features exciting branded product lines produced by overseas toy companies, which we distribute on an exclusive basis in our domestic territories, including Pokémon, Little Live Pets, Shimmer and Sparkle, Mashems and Treasure X ·; new third-party lines are in negotiation and will be added to our portfolio in 2020
Collaboration with Moose Toys: ·; production of an imaginative new range of collectable characters under the Goo Jit Zu brand ·; anticipate achieving significant sales and distribution in over 30 global territories by the end of the current year ·; further developments for the Goo Jit Zu branded range include a series of Marvel collectable characters, for which the Group has secured a European and Middle Eastern licence from Disney
New licences deals include: ·; additional new licence signed with Entertainment One to produce a range of wooden Peppa Pig toys and products. This multi-territory licence deal (which includes Europe and Australia) will run through to December 2022 (our current Peppa Pig licence extended until 30 June 2021)
|
Product ranges can be viewed at www.character-online.co.uk. |
ENQUIRIES: |
|
The Character Group plc Jon Diver, Joint Managing Director Kiran Shah, Joint Managing Director & Group Finance Director |
Office: +44 (0) 208 329 3377 Mobile: +44 (0) 7831 802219 (JD) Mobile: +44 (0) 7956 278522 (KS) Email: info@charactergroup.plc.uk |
FTSE sector: leisure: FTSE AIM All-share: symbol: CCT.L Market cap: £85m
| ||
Panmure Gordon (Nominated Adviser and Joint Broker) Atholl Tweedie, Investment Banking Charles Leigh-Pemberton, Corporate Broking Tel: +44 (0) 20 7886 2500 | ||
| ||
Allenby Capital Limited (Joint Broker) Nick Athanas Tel: +44 (0) 20 3328 5656 | ||
|
|
|
TooleyStreet Communications Limited (Investor and media relations) Fiona Tooley Tel: +44 (0) 7785 703523 Email: fiona@tooleystreet.com | ||
| ||
|
Notes: |
1. The Key Performance Indicators (KPI's) table shown at the top of this Report provides the foregoing data on an underlying basis and, also by reference to Generally Accepted Accounting Practice (GAAP) as adopted and applied consistently by the Group. |
2. A copy of this statement can also be found at www.thecharacter.com |
THE CHARACTER GROUP plc
Designers, developers and international distributor of toys, games and giftware
PRELIMINARY RESULTS FOR THE YEAR ENDED 31 AUGUST 2019
INTRODUCTION
As stated in the trading update issued by the Company in September, the year under review was challenging for the Group. The principal factors in this were the failure of the Scandinavian toy market to recover fully from the demise of Top Toy (formerly the largest toy retailer in that market), the continued decline of the UK toy market (believed by the Board to be as much as 15% over the last two years) and the weakness of Sterling. These factors, together with the well-publicised effects of Brexit on the entire UK retail market, have had a negative impact on the Group as a whole. Although this was somewhat disappointing and led to a downward revision in market expectations for the year under review and for the current financial year, the Group's market share in the UK did not materially change in the period.
Against this backdrop, the Board presents the Group's results:
OPERATIONAL PERFORMANCE
Overall, Group revenue in the year ended 31 August 2019 was £120.4m, against £106.2m in the comparable 2018 period, with Proxy contributing £13m. The gross profit margin for the Group was 34.5% (FY2018: 34.2%). On an absolute basis, the gross profit was £41.6m compared to £36.3m for the previous year.
As already remarked, a significant proportion of the Group's purchases are made in US dollars; the Group is therefore exposed to foreign currency fluctuations and manages the associated risk through the purchase of forward exchange contracts and derivative financial instruments. Under International Financial Reporting Standards (IFRS), at the end of each reporting period the Group is required to make an adjustment in its financial statements to incorporate a "mark to market" valuation of such financial instruments. The "mark to market" adjustment for this financial period results in an additional profit of £0.36m. This compares to an additional profit of £0.14m reported in the year to 31 August 2018. These "mark to market" adjustments are non-cash items calculated by reference to unpredictable and sometimes volatile currency spot rates at the various balance sheet dates. To highlight profitability on a normal basis, these adjustments are shown separately as significant items to demonstrate the "underlying" profit measures presented in this Report.
The Group is reporting a profit before tax in the period under review of £11.1m (FY 2018: £11.6m). Underlying earnings before interest, tax, depreciation and amortisation were £13.7m (FY 2018: £13.6m).
Underlying basic earnings per share before significant items amounted to 43.27p (FY 2018: 45.09p). Underlying diluted earnings per share, on the same basis, was 42.96p, (FY 2018: 44.38p).
FINANCIAL POSITION, WORKING CAPITAL & CASH FLOW
Despite the factors mentioned in the introduction to this statement, we have worked diligently to ensure that we finished the year in an improved trading position.
The Group's capital base has been further strengthened in the period, with net assets at 31 August 2019 totalling £34.1m (FY 2018: £31.8m), up 7.5% on last year.
Inventories were c.£5.6m higher at the end of the financial period at £16.4m (FY 2018 £10.9m). £4.3m of the increase reflects the level of inventory held at the year end by our Danish subsidiary OVG-Proxy A/S ("Proxy")'.
During the financial year, the Group generated cash from operations of £10.4m (FY 2018: £14.0m). Interest charges during the year amounted to £0.47m (FY 2018: £0.1m). Most of this interest charge was from Proxy.
At the end of the financial year, after making payments for dividends and share buy-backs (referred to in this Report), the Group had a net cash position of £6.5m, compared to £15.6m at the end of the 2018 comparative period.
DIVIDEND
As stated in our trading update of 13 September 2019, we remain committed to maintaining the final dividend as we believe this reflects our confidence in the Company's ability to generate and develop further sustainable cash flow. The Board will be recommending to shareholders a final dividend of 13.0p, an increase of approximately 8.3% over last year (2018 H2: 12.0p per share). This, together with the interim dividend of 13.0p per share paid in July 2019, makes a total dividend for the year of 26.0p per share, an increase of approximately 13.0% over the prior year (FY 2018: 23.0p).
The 2019 final dividend is covered approximately 1.66 times by underlying annual earnings (2018: 1.96 times). Subject to approval by shareholders at the Annual General Meeting ("AGM") at 11am on Friday, 17 January 2020, the final dividend will be paid on 31 January 2020 to members on the register as at the close of business on 17 January 2020; the shares will be marked ex-dividend on 16 January 2020.
PROXY
During the period under review, the operating loss sustained by Proxy the Group's Danish subsidiary, was approximately £0.75m on a turnover of approximately £13.0m. As a consequence of the losses sustained by Proxy and in light of the forecasts for its business going forward, the Board is of the view that no further consideration will become payable under the terms of the Acquisition announced on 18 October 2018. The goodwill attributable to Proxy has been written off.
The total consideration paid to date to the Proxy vendors amounts to £1.44m, satisfied as to £0.73m in cash and the balance by the transfer from treasury of 150,000 ordinary shares in the Company.
The Proxy team is focused on reducing the current inventories of slower moving lines. A full review of the Proxy business model is underway with the Proxy management and it is anticipated that, in addition to tighter Group controls over purchases and a substantial reduction/rationalisation of the product lines distributed by Proxy already agreed, this will lead to cost cutting measures being implemented. Whilst the challenging market conditions in Scandinavia are continuing, the Board is hopeful of a significant improvement in Proxy's performance in the current financial year.
OUR PRODUCT PORTFOLIO
Character's portfolio is performing well and will be strengthened further by some exciting new products that will be launched at The London Toy Fair in January 2020 and through to the spring/early summer 2020.
Our in-house developed lines based on licensed-in brands such as Peppa Pig, Teletubbies, Scooby-Doo, Doctor Who and Stretch all feature in our portfolio for 2020.
Once again, we were delighted that products from our portfolio have featured in the UK's "Dream Toys" wish list which was announced last month with our Peppa Pig Stage Playset being named in the "Dream Toys Dozen" for this Christmas and six further toys from our ranges in the top toys round-up for various categories.
Our collaboration with Moose Toys has led to the production of an imaginative new range of compound-filled, collectable characters under the Goo Jit Zu brand, which was launched in summer 2019. Goo Jit Zu has already gained acclaim in the industry, receiving a nomination in the final selections for the UK's Dream Toy Top Toy award in the "Let's Get Busy" category and becoming a finalist in the US action figure Toy of the Year for 2020. The line has also been exceptionally well received by our customers and distributors and, although it did not feature significantly in the sales in the year under review (due to the launch taking place in the latter part of the year), we anticipate achieving significant sales and distribution in over 30 territories around the world by the end of the current year and the revenue forecasts for this line in 2020 look strong. Further developments for the Goo Jit Zu branded range include a series of Marvel collectable characters, for which the Group has secured a European and Middle Eastern licence from Disney.
In spring/early summer 2020 we will be launching two new in-house brands, which are receiving great reactions from our early presentations and we will be updating shareholders with further news of these when they are launched.
As well as our in-house lines, our portfolio features exciting branded product lines produced by overseas toy companies, which we distribute on an exclusive basis in our domestic territories, including Pokémon, Little Live Pets, Shimmer and Sparkle, Mashems and Treasure X. New third-party lines are in negotiation and will be added to our portfolio in 2020.
Following the announcement in August this year of the proposed takeover of Entertainment One Limited ("E1") by Hasbro, Inc., it was gratifying to note that our current Peppa Pig licence was extended until 30 June 2021. Additionally, we are delighted to announce that yesterday we signed an additional, new licence with E1 to produce a range of wooden Peppa Pig toys and products. This new multi-territory licence deal (which includes Europe and Australia) will run through to December 2022. The initial reaction to the concepts, product ideas and designs for this wooden range from our customers has been extremely positive. The line, likely to be launched in July 2020, seems to be assured of good retail support, given its strong sustainable, recyclable and environmentally friendly credentials.
The international sales of our lines, particularly our Goo Jit Zu , Goo Jit Zu Marvel and Peppa Pig, have been very encouraging and, coupled with the introductions of our new brands (the Peppa Pig wooden range and other in-house developed products), we anticipate significant growth in international sales in the current financial year and beyond.
SHARE BUY-BACK PROGRAMME
During the 2019 financial year, the Company acquired a total of 237,807 ordinary shares in the Company at an aggregate cost of approximately £1.27m (excluding associated costs), with the average cost being approximately £5.32 per ordinary share (FY 2018: 338,700 ordinary shares were acquired and cancelled at an aggregate cost of approximately £1.36m and an average cost of approximately £4.03 per ordinary share).
The Company currently has an unutilised authority to buy-back up to a further 3,055,686 ordinary shares. As we have previously indicated, it remains part of our overall strategy to continue to repurchase the Company's own shares when appropriate under its current share buy-back programme.
TOTAL VOTING RIGHTS
As at today's date, the Company has 21,329,745 ordinary shares in issue, excluding shares held in treasury. The Company holds 2,278,756 ordinary shares in treasury, representing approximately 10.7 per cent. of the issued share capital (excluding these treasury shares), which do not carry voting or dividend rights. The figure of 21,329,745 may be used by shareholders as the denominator for the calculations by which they may determine if they are required to notify their interest, or change to their notified interest, in the Company under the Financial Conduct Authority's Disclosure Guidance and Transparency Rules.
OUR PEOPLE
The Group employs a total of 212 people across its locations in the UK, Scandinavia and Asia (FY 2018: 186). Our highly experienced teams are dedicated to developing, marketing and distributing innovative and exciting toys that meet today's high expectations of both our customers and consumer demand in terms of quality and value.
The Board has spoken in the past of the agility and vision of the Group's management and the dedication and loyalty of its employees at all levels in the business in facing and overcoming the challenges faced by the Group in seeking to continue to grow the business profitably. Despite the unsettled market conditions that existed in the year under review and that continue, the enthusiasm and commitment of all our staff at all levels within the business has been unstinting and the Board greatly appreciates that support.
OUTLOOK
The challenging trading in prospect for Christmas 2019 will affect the first half of our current financial year. By contrast, the prospects for the second half look positive. Goo Jit Zu, Goo Jit Zu Marvel and the new Peppa Pig wooden range will feature increasingly in sales in the current year and sales will be further bolstered with the launch of the exciting new concepts and products that we are bringing to market in 2020, as mentioned in the Product Portfolio section above. As well as positively impacting domestic sales, we anticipate that our international sales penetration for these lines in the second half of the current financial year and beyond will be significant and enable the Group to further increase its sales growth beyond its domestic markets.
The strength of the portfolio of brands and products that Character is taking into 2020 greatly underpins our confidence that we will achieve market expectations for the current financial year.
The Board look forward to further updating shareholders on the Christmas trading period and prospects at the time of the forthcoming AGM on 17 January 2020.
CONSOLIDATED INCOME STATEMENT FOR THE YEAR ENDED 31 AUGUST 2019 | |||
| Note |
Total 2019 £000's | Total 2018
£'000's |
Continuing operations |
|
| |
Revenue | 1 | 120,416 | 106,229 |
Cost of sales | (78,849) | (69,891) | |
Gross profit | 41,567 | 36,338 | |
Net operating expenses | 2 |
|
|
Selling and distribution costs | (9,114) | (7,355) | |
Administration expenses | (21,111) | (17,874) | |
Other operating income | 244 | 543 | |
Operating profit | 11,586 | 11,652 | |
Discount charge on deferred consideration | (49) | - | |
Finance income | 40 | 45 | |
Finance costs | (512) | (91) | |
Profit before income tax | 11,065 | 11,606 | |
Taxation | (2,273) | (2,108) | |
Profit for the year before significant items and exceptional items | 8,792 | 9,498 | |
Significant items: Movements in fair value of financial instruments Tax relating to fair value movements of financial instruments | 364 (66) | 141 (27) | |
Exceptional items: Impairment of goodwill Contingent consideration not payable | (3,132) 1,547 | - - | |
Profit for the period | 7,505 | 9,612 | |
Attributable to: Owners of the parent Non-controlling interest | 7,905 (400) | 9,612 - | |
Profit for the period | 7,505 | 9,612 | |
Earnings per share before significant items and exceptional items (pence) | 3 |
|
|
Basic earnings per share | 43.27p | 45.09p | |
Diluted earnings per share | 42.96p | 44.38p | |
Earnings per share after significant items and exceptional items (pence) | 3 |
|
|
Basic earnings per share | 37.21p | 45.63p | |
Diluted earnings per share | 36.94p | 44.91p | |
Dividend per share (pence) | 4 | 25.00p | 21.00p |
|
|
| |
EBITDA (earnings before interest, tax, depreciation and amortisation) | 13,715 | 13,578 | |
GROUP STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 AUGUST 2019 | ||
| Total 2019 £000's | Total 2018 £000's |
Profit for the year after tax | 7,505 | 9,612 |
Items that will not be reclassified subsequently to profit and loss |
|
|
Current tax credit relating to exercised share options | 7 | 6 |
Deferred tax relating to share options | (9) | 25 |
| (2) | 31 |
Items that may be reclassified subsequently to profit and loss |
|
|
Exchange differences on translation of foreign operations | 162 | (247) |
Income tax on exchange differences | 29 | - |
| 191 | (247) |
Other comprehensive expense for the year, net of income tax | 189 | (216) |
Total comprehensive income for the year | 7,694 | 9,396 |
Total comprehensive income for the year attributable to: Owners of the parent Non-controlling interest | 8,104 (410) | 9,396 - |
| 7,694 | 9,396 |
GROUP BALANCE SHEET AT 31 AUGUST | ||
| 2019 £000's | 2018 £000's |
Non-current assets |
|
|
Intangible assets - product development | 903 | 803 |
Investment property | 1,649 | 1,715 |
Property, plant and equipment | 3,251 | 3,130 |
Deferred tax assets | 542 | 469 |
| 6,345 | 6,117 |
Current assets |
|
|
Inventories | 16,405 | 10,890 |
Trade and other receivables | 34,973 | 25,555 |
Current income tax receivable | - | 14 |
Derivative financial instruments | 398 | 167 |
Cash and cash equivalents | 28,998 | 34,630 |
| 80,774 | 71,256 |
Current liabilities |
|
|
Short term borrowings | (21,182) | (19,050) |
Trade and other payables | (28,766) | (24,666) |
Income tax | (1,083) | (1,123) |
Derivative financial instruments | (637) | (770) |
| (51,668) | (45,609) |
Net current assets | 29,106 | 25,647 |
Non-current liabilities |
|
|
Deferred tax | (2) | (3) |
Long term borrowings | (1,312) | - |
| (1,314) | - |
Net assets | 34,137 | 31,761 |
Equity |
|
|
Called up share capital | 1,183 | 1,195 |
Shares held in treasury | (1,912) | (2,242) |
Capital redemption reserve | 1,774 | 1,762 |
Share-based payment reserve | 3,180 | 2,990 |
Share premium account | 17,161 | 16,258 |
Merger reserve | 651 | 651 |
Translation reserve | 1,223 | 898 |
Profit and loss account | 11,293 | 10,249 |
Attributable to equity holders of the parent | 34,553 | 31,761 |
Non-controlling interest | (416) | - |
Total equity | 34,137 | 31,761 |
GROUP CASH FLOW STATEMENT FOR THE YEAR ENDED 31 AUGUST 2019 |
| Group | ||
| Note | 2019 £000's | 2018 £000's |
Cash flow from operating activities Profit before taxation for the year after significant and exceptional items | 9,844 | 11,747 | |
Adjustments for: |
|
| |
Depreciation of property, plant and equipment | 481 | 398 | |
Depreciation of investment property | 66 | 65 | |
Amortisation of intangible assets | 1,582 | 1,463 | |
Impairment of goodwill | 3,132 | - | |
Contingent consideration not payable | (1,547) | - | |
Loss / (Profit) on disposal of property, plant and equipment | 1 | (8) | |
Discount on deferred consideration | 49 | - | |
Net interest expense | 472 | 46 | |
Financial instruments fair value adjustments | (364) | (141) | |
Share-based payments | 190 | 62 | |
Increase in inventories | (1,831) | (1,896) | |
(Increase) / Decrease in trade and other receivables | (1,283) | 262 | |
(Decrease) / Increase in trade and other creditors | (438) | 1,966 | |
Cash generated from operations | 10,354 | 13,964 | |
Net interest paid | (472) | (46) | |
Income tax paid | (1,999) | (3,219) | |
Net cash inflow from operating activities | 7,883 | 10,699 | |
Cash flows from investing activities |
|
| |
Purchase of subsidiary company | 5 | (8,925) | - |
Payments for intangible assets | (1,682) | (1,568) | |
Payments for property, plant and equipment | (449) | (326) | |
Proceeds from disposal of property, plant and equipment | 28 | 11 | |
Net cash outflow from investing activities | (11,028) | (1,883) | |
Cash flows from financing activities |
|
| |
Proceeds from issue of share capital | 519 | 1,277 | |
Purchase of own shares for cancellation | (1,270) | (1,367) | |
Dividends paid | (5,316) | (4,435) | |
Unwinding of discount on deferred consideration | (15) | - | |
Net cash used in financing activities | (6,082) | (4,525) | |
Net (decrease) / increase in cash and cash equivalents | (9,227) | 4,291 | |
Cash, cash equivalents and borrowings at the beginning of the year | 15,580 | 11,536 | |
Effects of exchange rate movements | 151 | (247) | |
Cash, cash equivalents and borrowings at the end of the year | 6,504 | 15,580 | |
Cash, cash equivalents and borrowings consist of:
Cash and cash equivalents | 28,998 | 34,630 |
Total borrowings | (22,494) | (19,050) |
Cash, cash equivalents and borrowings at the end of the year | 6,504 | 15,580 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 AUGUST 2019 | ||||||||||
| Called up share capital £000's | Shares held in treasury £000's | Capital redemption reserve £000's | Share premium account £000's | Merger reserve £000's | Share- based payment reserve £000's |
Translation reserve £000's | Profit and loss account £000's |
Non-controlling interest £000's | Total £000's |
The Group |
|
|
|
|
|
|
|
|
|
|
At 1 September 2017 | 1,211 | (2,743) | 1,745 | 15,483 | 651 | 2,928 | 1,145 | 6,408 | - | 26,828 |
Profit for the year after tax | - | - | - | - | - | - | - | 9,612 | - | 9,612 |
Other comprehensive (expense)/income |
| |||||||||
Net exchange differences on translation of foreign operations | - | - | - | - | - | - | (247) | - | - | (247) |
Deferred tax credit relating to share options | - | - | - | - | - | - | - | 25 | - | 25 |
Current tax credit relating to exercised share options | - | - | - | - | - | - | - | 6 | - | 6 |
Total other comprehensive expense |
|
|
|
|
|
| (247) | 31 | - | (216) |
Total comprehensive income for the year |
|
|
|
|
|
| (247) | 9,643 | - | 9,396 |
Transactions with owners, recorded directly in equity |
| |||||||||
Share-based payment | - | - | - | - | - | 62 | - | - | - | 62 |
Dividends | - | - | - | - | - | - | - | (4,435) | - | (4,435) |
Shares issued | 1 | 501 | - | 775 | - | - | - | - | - | 1,277 |
Shares cancelled | (17) | - | 17 | - | - | - | - | (1,367) | - | (1,367) |
At 31 August 2018 | 1,195 | (2,242) | 1,762 | 16,258 | 651 | 2,990 | 898 | 10,249 | - | 31,761 |
Profit / (loss) for the year after tax | - | - | - | - | - | - | - | 7,905 | (400) | 7,505 |
Other comprehensive (expense)/income |
| |||||||||
Net exchange differences on translation of foreign operations | - | - | - | - | - | - | 325 | (124) | (10) | 191 |
Deferred tax credit relating to share options | - | - | - | - | - | - | - | (9) | - | (9) |
Current tax credit relating to exercised share options | - | - | - | - | - | - | - | 7 | - | 7 |
Total other comprehensive expense |
|
|
|
|
|
| 325 | (126) | (10) | 189 |
Total comprehensive income for the year |
|
|
|
|
|
| 325 | 7,779 | (410) | 7,694 |
Transactions with owners, recorded directly in equity |
| |||||||||
Non controlling interest on acquisition of subsidiary | - | - | - | - | - | - | - | - | (155) | (155) |
Change in non controlling interest | - | - | - | - | - | - | - | (149) | 149 | - |
Share-based payment | - | - | - | - | - | 190 | - | - | - | 190 |
Dividends | - | - | - | - | - | - | - | (5,316) | - | (5,316) |
Shares issued as consideration for acquisition of subsidiary | - | 126 | - | 588 | - | - | - | - | - | 714 |
Shares issued | - | 204 | - | 315 | - | - | - | - | - | 519 |
Shares cancelled | (12) | - | 12 | - | - | - | - | (1,270) | - | (1,270) |
At 31 August 2019 | 1,183 | (1,912) | 1,774 | 17,161 | 651 | 3,180 | 1,223 | 11,293 | (416) | 34,137 |
Capital and Reserves
·; Called up share capital represents the nominal value of equity shares allotted, called up and fully paid
·; Share premium represents the excess of the fair value of consideration received for the equity shares, net of expenses of the share issue over the nominal value of the equity shares
·; Capital redemption reserve represents the buyback and cancellation of shares at nominal value
·; Merger reserve represents the premium arising on shares issued as consideration for the acquisition of subsidiaries and which qualified for merger relief
·; Share-based payment reserve represents the amounts recognised in profit and loss in respect of share-based payments
·; Translation reserve represents the cumulative foreign exchange differences on the translation of the net assets of the Group's foreign operations to the presentation currency of the parent
·; Profit and loss account represents retained profit and losses.
THE CHARACTER GROUP PLC
NOTES TO THE PRELIMINARY RESULTS
1. | GEOGRAPHICAL DESTINATION OF REVENUE |
| 12 months ended 31 August 2019 £000's | 12 months ended 31 August 2018 £000's |
United Kingdom | 85,924 | 87,106 |
Rest of the world | 34,492 | 19,123 |
Total Group | 120,416 | 106,229 |
2. | EXPENSES BY NATURE - GROUP |
| 12 months ended 31 August 2019 £000's | 12 months ended 31 August 2018 £000's |
Operating profit is stated after charging / (crediting): |
|
|
Cost of inventories recognised as an expense (included in the cost of sales) | 74,382 | 60,904 |
Product development costs incurred | 1,810 | 1,805 |
Product development costs capitalised | (1,682) | (1,568) |
Amortisation of capitalised product development | 1,582 | 1,463 |
Product development costs expensed to cost of sales | 1,710 | 1,700 |
(Credit) / Charge financial instruments fair value adjustments | (364) | (141) |
Inventories (credit) / write down | (256) | 901 |
Exchange losses | 82 | 48 |
Staff costs | 13,635 | 10,990 |
Depreciation of tangible fixed assets |
|
|
-owned assets | 481 | 398 |
Depreciation of investment property | 66 | 65 |
Loss / (Profit) on disposal of property, plant and equipment | 1 | (8) |
Operating leases - land and buildings | 490 | 366 |
Auditor remuneration | 138 | 88 |
3. | EARNINGS PER SHARE - GROUP |
The earnings used in the calculation of basic and diluted earnings per share are as follows:
|
12 months ended 31 August 2019 £000's |
12 months ended 31 August 2018 £000's |
|
|
|
Profit attributable to equity shareholders of the parent | 7,905 | 9,612 |
Financial instruments fair value adjustments net of tax and exceptional items | 1,287 | (114) |
Profit for adjusted earnings per share | 9,192 | 9,498 |
In issue during the year - basic Dilutive potential ordinary shares | 21,241,756 152,886 | 21,065,941 337,283 |
Weighted average number of ordinary shares for diluted earnings per share | 21,394,642 | 21,403,224 |
4. |
| DIVIDENDS | ||
|
| 12 months ended 31 August 2019 £000's | 12 months ended 31 August 2018 £000's | |
| On equity shares: |
|
| |
| Final dividend paid for the year ended 31 August 2018 |
|
| |
| - 12.0 pence (2017: 10.0 pence) per share | 2,539 | 2,101 | |
| Interim dividend paid for the year ended 31 August 2019 |
|
| |
| 13.0 pence (2018: 11.0 pence) per share | 2,777 | 2,334 | |
| 25.0 pence (2018: 21.0 pence) per share | 5,316 | 4,435 | |
The Directors recommend a final dividend of 13.0 pence per share (2018: 12.0 pence) amounting to £2,773,000 (2018: £2,529,000). Subject to approval by shareholders at the AGM, the final dividend will be paid on 31 January 2020 to shareholders on the Register on 17 January 2020. | |||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||
On 17 October 2018, the Group agreed to acquire 55% of the equity shareholding of OVG-PROXY A/S ("Proxy"), a Scandinavian toy distributer based in Copenhagen. The purchase price comprised an initial cash consideration of DKK2.5 million, with further "earn-out" consideration of up to DKK25 million depending on performance, in each of the years ending 31 December 2018, 2019 and 2020. The consideration paid to date to the Proxy vendors amounts to £1.44 million, satisfied by the transfer from treasury of 150,000 ordinary shares in the Company and the payment of £0.73 million in cash.
On 31 May 2019, the Group acquired a further 20% of the issued share capital of Proxy for a nominal consideration of one Danish Krone.
The cash outflow under "purchase of a subsidiary company" of £8,925,000 on the face of the Consolidated Statement of Cash Flows in the year to 31 August 2019 relates to the following:
The principal factor contributing to the goodwill relates to the management team and their extensive knowledge and experience of toy distribution in the Nordic countries. There are no other separately identifiable acquired intangible assets.
In view of the losses sustained by Proxy in the year under review and in light of the forecasts for its business going forward, the Board is of the view that no further consideration will become payable and has written off the goodwill attributable to Proxy.
| |||||||||||||||||||||||||||||||||||||||||||
6. | ANNUAL REPORT AND ACCOUNTS | ||||||||||||||||||||||||||||||||||||||||||
The financial information set out in the announcement does not constitute the Company's statutory accounts for the years ended 31 August 2019 and 2018. The financial information for the year ended 31 August 2018 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under s498(2) or (3) of the Companies Act 2006. The audit of the statutory accounts for the year ended 31 August 2019 is not yet complete. These accounts will be finalised on the basis of the financial information presented by the Directors in this preliminary announcement and will be delivered to the Registrar of Companies following the Company's Annual General Meeting. | |||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||
7. | ANNUAL GENERAL MEETING | ||||||||||||||||||||||||||||||||||||||||||
The Annual General Meeting will be held at the offices of Allenby Capital Limited, 5 St Helen's Place, London EC3A 6AB on Friday, 17 January 2020 at 11.00am. | |||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||
8. | ELECTRONIC COMMUNICATIONS | ||||||||||||||||||||||||||||||||||||||||||
The full Financial Statements for the year ended 31 August 2019, together with the Notice convening the Company's 2020 Annual General Meeting, will be available for viewing and download on the Group's website, www.character.com by 20 December 2019. | |||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||