Watch the latest episode of focusIR Fireside Chats: Why Edinburgh Investment Trust Is Backing Turnaround Stocks for 2026 Growth. View here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCSFG.L Regulatory News (CSFG)

  • There is currently no data for CSFG

FINAL RESULTS

29 Sep 2017 07:00

RNS Number : 1673S
CSF Group PLC
29 September 2017
Β 

Embargoed until 7am 29 September 2017

CSF Group plc

("CSF" or "the Group")

Β 

FINAL RESULTS

CSF Group (AIM: CSFG), a provider of data centre facilities and services in South East Asia, today announces its full year results for the year ended 31 March 2017. Β 

Β 

Financial highlights:

Β 

β€’

Group revenue of RM82.4m (Β£15.0m*) (FY2016: RM84.0m (Β£15.3m*))

Β 

β€’

Loss before tax of RM33.2m (Β£6.0m*) compared to the loss before tax of RM33.0m (Β£6.0m*) in FY2016

Β 

β€’

EPS loss of 21.63 sen (loss 3.93p*) per share (FY2016: EPS loss 22.70 sen (loss 4.12p*) per share)

Β 

β€’

Closing unrestricted cash position as at 31 March 2017 of RM58.0m (Β£10.5m*) (FY2016: RM43.6m (Β£7.9m*))Β 

Β 

Operational highlights:

Β 

β€’

Increase in the Group's cash position due to efforts in implementing tighter credit control and revised lease payments

Β 

β€’

Finalised debt settlement agreement improving operating cash flow

Β 

β€’

Continuing to pursue a pipeline of potential customers and marketing activities

Β 

Β 

β€’

Ongoing discussions with several potential customers

Β 

Β 

β€’

Enhanced marketing efforts focusing on potential customers and resellers

Β 

β€’ Post period, the Group recently entered into a conditional agreement to dispose of CSF CX subsidiary (the "Conditional Disposal"), the tenant and operator of the Group's CX2 and CX5 data centres

Β 

β€’ At present, the Conditional Disposal is subject to conditions precedent and CSF will provide further updates as and when appropriate

Β 

Β 

* The translation of the financial statements into pro forma balances in pounds Sterling is included solely for convenience and information. The pro forma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all balances being translated from Ringgit Malaysia into pounds Sterling at the rate prevailing on 31 March 2017 of RM5.5053 : Β£1.00. This translation should not be construed as meaning that the Ringgit Malaysia amounts actually represent, or have been or could be translated into the stated number of pounds Sterling.

Β 

Electronic copies of CSF's audited annual report and accounts for the year ended 31 March 2017 will shortly be available from the Company's website: www.csf-group.com.

Β 

Β 

For further information, please contact:

Β 

CSF Group

Phil Cartmell, Chairman

Β 

+603 8318 1313

Allenby Capital (Nominated Adviser and Broker)

Nick Naylor / Alex Brearley

Β 

+44 (0) 20 3328 5656

Β 

Β 

Β 

Β 

CHAIRMAN'S STATEMENT

Β 

Overview of the Year

Β 

CSF Group is a provider of data centre facilities and services in South East Asia. The Group's revenue is generated from the provision of data centre design and development services, support and maintenance agreements and the rental of data centre space. The Group's business model is to lease its data centre facilities from a freeholder, rather than own the property assets underlying its data centres.

Β 

The Group incurred a loss for the financial year ended 31 March 2017, which was principally due to its CX2 and CX5 data centres having not yet attained an optimum level of occupancy. The Group reported an increase in gross loss from RM1.5m (Β£0.3m*) in FY2016 to RM3.2m (Β£0.6m*) in the current financial year. Notwithstanding the higher gross loss, the Group reported a slightly lower net loss of RM34.6m (Β£6.3m*) for the year under report as compared to a net loss of RM36.3m (Β£6.6m*) in FY2016. The net loss in the prior year was mainly attributable to a provision for doubtful debts of RM30.0m (Β£5.5m*) to cover the inherent risks associated with trade receivables that are expected to be collected over a longer period of time, offset by a net reduction in the provision for onerous leases of RM10.9m (Β£2.0m*) and reversal of impairment of tangible assets of RM13.1m (Β£2.4m*). Although there was a net reversal of provision for doubtful debts of RM1.0m (Β£0.2m*) in the current financial year, the Group recorded a net increase in the provision of onerous leases of RM8.2m (Β£1.5m*) due to revisions in the outlook of the data centre rental business.

Β 

The higher gross loss in the year under report is mainly due to the reduction in gross profit of the maintenance segment and design and development segment of the business resulting from a decline in revenue in each of these segments, coupled with higher costs incurred in respect of comprehensive maintenance contracts.

Β 

As reported in the prior year, in December 2015 the Group completed its negotiations with the freeholder of CX1, CX2 and CX5 data centres to restructure the lease rental payments. The Group has finalised the debt settlement agreement but supplemental lease agreements remain to be finalised. Following the completion of the Conditional Disposal, further details of which are below, CX2 and CX5 will no longer form part of the Group, but CSF will continue to seek to finalise the supplemental lease agreement in respect of CX1.

Β 

The revised lease payments and the management's commendable effort in implementing tighter credit control had resulted in an increase in the Group's closing cash position from RM43.6m (Β£7.9m*) as at 31 March 2016 to RM58.0m (Β£10.5m*) as at the year-end.

Β 

Notwithstanding the increase in cash position, the Group is conscious that monthly revenues are presently insufficient to cover monthly operating overheads and the capital expenditure required for the replacement of aging data centre equipment. In this regard, the management continues to identify areas for cost reduction, including discussions with the freeholder for further concessions.

Β 

The Group recently entered into an agreement to dispose of its entire equity interest in CSF CX Sdn Bhd ("CSF CX"), the loss-making subsidiary which is also the operator and lessee of the CX2 and CX5 data centres, to BDC AssetCo Pte Ltd for a cash consideration of RM2.00 (approximately Β£0.36*) (the "Conditional Disposal").

Β 

CX2 and CX5 are carrier-neutral multi-storey commercial data centre facilities located in the Selangor state of Malaysia, which occupy a total net floor area of approximately 345,000 square feet. The Group commenced to lease CX2 and CX5 in 2009 and 2012 respectively from an independent third party (the freeholder).

The Conditional Disposal is conditional upon, inter alia, the receipt of various regulatory consents and is also subject to certain timing restrictions. There can be no certainty that the Conditional Disposal's conditions can be fulfilled within the prescribed timeframe and there is a possibility that the transaction might not complete, in which case the Conditional Disposal would be terminated without any material financial compensation being paid by either CSF or the purchaser of CSF CX.

Β 

The Board expects that the Conditional Disposal will improve the Group's financial position, principally due to the elimination of the net liabilities of CSF CX and the elimination of the Group's obligations on the leases payable, and the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6 million (Β£1.1 million*)) in connection with CX2 and CX5. The Group intends to apply the proceeds from the Conditional Disposal and the returned cash deposits towards additional working capital.

Β 

Following completion of the Conditional Disposal, the Group will continue its maintenance and data centre design and development business. In addition the Group will also continue to market its data centre services in respect of its CX1 data centre. CX1 is a commercial data centre facility located in the Selangor state of Malaysia, which has been in operation since 2003 with a total net floor area of approximately of 45,500 square feet. Β 

Current Trading Β 

In conjunction with seeking to progress the Conditional Disposal, the Group continues to focus on filling the available capacity of the CX2 and CX5 data centres and recognizes the importance of forging business partnerships that would attract more technology companies to utilise the Group's data centres. Therefore, the Board and management team continue to follow-up on a number of key strategic initiatives and pursue a pipeline of potential customers and business alliances, and remains focused on these plans going forward.Β Β 

The Board and management will continue implement measures to reduce the burn rate of the Group's cash reserves. The Board will continue to ensure that there is no significant cash outlay other than the sums required to cover the committed lease rentals and other necessary operating overheads, subject to any further capital or operating expenditure that may be required in relation to tenancy contracts. Following the completion of the Conditional Disposal, the Group is expected to have additional working capital from the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6m (Β£1.1m*)) in connection with CX2 and CX5.Β Β 

In view of the accumulated losses of the Group, the Board is not recommending the payment of a dividend.Β Β Β 

Data Centre RentalΒ Β 

During the year, the Group successfully renegotiated the contract with an existing tenant and secured a new tenancy contract with a large multinational company. The Group continues to actively pursue new customers directly and is working closely with a network of resellers and business partners to fill in the remaining available capacity at CX2 and CX5 to a sustainable level.Β The fibre optic cable linking CX1, CX2 and CX5 commissioned in the prior year has started to generate initial revenues for the Group and the management have now implemented cross-connect charges for the utilisation of network connectivity within each data centre facility and also across the three data centres.Β Β 

Following the completion of the Conditional Disposal of CSF CX, the Group will have approximately 45,500 sq ft of data centre space and approximately 1 MW of IT power capacity in Malaysia.Β Β Β 

Maintenance, Design and Fit-out of Data CentresΒ 

The maintenance and the design and development segments of the business have experienced intense competition and pricing pressure during the year. Notwithstanding, the management continues to pursue new contracts to enhance our recurring maintenance revenue streams and other design and fit-out projects revenue.Β Β Β 

OutlookΒ Β 

The Board will continue to support the efforts of the management in implementing its stated business strategies including the Conditional Disposal, which the Board believes will improve the Group's financial position.Β Β 

The Board will therefore prioritise the implementation of the Conditional Disposal. Thereafter, the Group can better focus its resources towards sustaining the rental revenue of the CX1 data centre, growing the design and development and maintenance business, and identifying further cost reduction measures, with the objective of returning the Group to profitability.Β Β 

The Board is cautiously optimistic that the Group's financial results will show an improved net trading position in the next financial year, following the completion of the Conditional Disposal of CSF CX, although on significantly decreased revenues.Β 

Β Β Phil CartmellChairman29 September 2017

CHIEF FINANCIAL OFFICER'S REVIEW

Β 

Introduction

Β 

The Group incurred a net loss of RM34.6m (Β£6.3m*) for FY2017 as compared to a net loss of RM36.3m (Β£6.6m*) in FY2016 which translated to basic loss per share ("LPS") of 21.63 sen (3.93p*) as compared to a basic ("LPS") of 22.70 sen (4.12p*) in FY2016.

Β 

The lower net loss for FY2017 was mainly attributable to lower bad debt provisions of RM1.04m (Β£0.1m*) as compared to RM30.0m (Β£5.5m*) in FY2016 which was partly offset by the net increase in onerous leases of RM8.2m (Β£1.5m*) as compared to a net decrease of RM10.9m (Β£2.0m*) in FY2016. The net increase in onerous leases was mainly due to revisions in the outlook of the data centre rental business over the longer term.

Β 

The Group's closing cash position increased from RM43.6m (Β£7.9m*) as at 31 March 2016 to RM58.0m (Β£10.5m*) as at the year-end, mainly due improvement in the management of customer credit.

Β 

Based on the Group's unrestricted cash and bank balances at the financial year end of RM58.0m (Β£10.5m*), the restricted cash of RM14.1m (Β£2.6m*) and the net current assets balance of RM71.1m (Β£12.9m*) and taking into consideration the financial projections, including cash flows, for the period up to 31 March 2019, the Board believes that the Group has adequate resources to continue in operational existence for the foreseeable future.

Β 

Β 

Financial results

Β 

The financial results of the Group are summarised below:

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total Group Revenue

82,420

83,987

Β 

Β 

14,971

15,256

Β 

Gross loss

(3,238)

(1,529)

Β 

Β 

(589)

(277)

Β 

Other operating income

1,940

105

Β 

Β 

352

19

Β 

(Loss) / gain on disposal of other investment

(11)

3

Β 

Β 

(2)

1

Β 

Administrative expenses

(16,975)

(19,388)

Β 

Β 

(3,083)

(3,522)

Β 

Allowance for doubtful debts, net

1,054

(30,050)

Β 

Β 

191

(5,458)

Β 

Bad debts written off

-

(51)

Β 

Β 

-

(9)

Β 

Reduction of contingent consideration

-

950

Β 

Β 

-

173

Β 

Impairment of tangible assets reversal

-

13,100

Β 

Β 

-

2,380

Β 

Net movement on onerous leases

(8,163)

10,950

Β 

Β 

(1,483)

1,989

Β 

Loss from operations

(25,393)

(25,910)

Β 

Β 

(4,614)

(4,704)

Β 

Net finance (cost) / income

(1,282)

274

Β 

Β 

(233)

50

Β 

Unwinding of discounts on provision

(7,238)

(7,650)

Β 

Β 

(1,315)

(1,390)

Β 

Other gain

737

291

Β 

Β 

134

53

Β 

Loss before tax

(33,176)

(32,995)

Β 

Β 

(6,028)

(5,991)

Β 

Tax

(1,445)

(3,331)

Β 

Β 

(262)

(605)

Β 

Foreign currency translation

(480)

(363)

Β 

Β 

(87)

(66)

Β 

Total comprehensive loss for the financial year

Β 

(35,101)

Β 

(36,689)

Β 

Β 

Β 

(6,377)

Β 

(6,662)

Β 

Basic LPS

(21.63 sen)

(22.70 sen)

Β 

Β 

(3.93p)

(4.12p)

Β 

Weighted average number of ordinary shares for basic EPS ('000)

Β 

160,029

Β 

160,029

Β 

Β 

Β 

160,029

Β 

160,029

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Key Performance Indicators

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Gross loss margin

(3.9%)

(1.8%)

Β 

Β 

(3.9%)

(1.8%)

Β 

Loss from operations (excluding allowance for doubtful debts, reduction of contingent consideration, impairment of tangible assets and net movement) margin

Β 

Β 

Β 

(20.6%)

Β 

Β 

Β 

(24.8%)

Β 

Β 

Β 

Β 

Β 

(20.6%)

Β 

Β 

Β 

(24.8%)

Β 

Trade receivables turnover (days)

330

442

Β 

Β 

330

442

Β 

Trade payables turnover (days)

60

84

Β 

Β 

60

84

Β 

Quick ratio

7.0

7.0

Β 

Β 

7.0

7.0

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β Β 

Revenue

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Data centre rental income

66,526

63,959

Β 

Β 

12,084

11,618

Β 

Maintenance income

7,183

8,579

Β 

Β 

1,305

1,558

Β 

Β 

73,709

72,538

Β 

Β 

13,389

13,176

Β 

Design and development of data centre facilities income

8,711

11,449

Β 

Β 

1,582

2,080

Β 

Total Group revenue

82,420

83,987

Β 

Β 

14,971

15,256

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

The total revenue recorded remained broadly unchanged at RM82.4m (Β£15.0m*) as compared to RM84.0m (Β£15.3m*) in FY2016.

Β 

The increase in data centre rental revenue of RM2.6m (Β£0.5m*) was mainly attributable to new customers secured during the year and a higher utilization of data centre capacity by certain existing customers. The decrease in maintenance revenue of RM1.4m (Β£0.2m*) was mainly attributable to the non-renewal of a comprehensive maintenance contract.

Β 

Β 

Gross loss

Β 

The Group recorded a gross loss margin of 3.9% in the current financial year as compared to a gross loss margin of 1.8% in FY2016 as tabulated below:

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Gross loss on data centre rental

(10,517)

(13,559)

Β 

Β 

(1,910)

(2,463)

Β 

Gross profit on maintenance

4,255

5,846

Β 

Β 

773

1,062

Β 

Gross loss on design and development

3,024

6,184

Β 

Β 

549

1,124

Β 

Total gross loss

(3,238)

(1,529)

Β 

Β 

(588)

(277)

Β 

Total revenue

82,420

83,987

Β 

Β 

14,971

15,256

Β 

Total gross loss margin

(3.9%)

(1.8%)

Β 

Β 

(3.9%)

(1.8%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

This higher gross loss margin was mainly attributable to the lower gross profit margin of the maintenance segment and higher gross loss margin of the design and development segment, which was partly offset by the lower gross loss margin of the data centre rental segment as tabulated below:

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Maintenance revenue

7,183

8,579

Β 

Β 

1,305

1,558

Β 

Direct expenses

(2,928)

(2,733)

Β 

Β 

(532)

(496)

Β 

Gross profit on maintenance

4,255

5,846

Β 

Β 

773

1,062

Β 

Gross profit margin on maintenance

59.2%

68.1%

Β 

Β 

59.2%

68.1%

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β Β 

Β 

Gross loss (Cont'd)

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Design and development revenue

8,711

11,449

Β 

Β 

1,582

2,080

Β 

Direct expenses

(5,687)

(5,265)

Β 

Β 

(1,033)

(956)

Β 

Gross loss on design and development

3,024

6,184

Β 

Β 

549

1,124

Β 

Gross loss margin on design and development

34.7%

54.0%

Β 

Β 

34.7%

54.0%

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Data centre rental revenue

66,526

63,959

Β 

Β 

12,084

11,618

Β 

Direct expenses

(77,043)

(77,518)

Β 

Β 

(13,994)

(14,081)

Β 

Gross loss on data centre rental

(10,517)

(13,559)

Β 

Β 

(1,910)

(2,463)

Β 

Gross loss margin on data centre rental

(15.8%)

(21.2%)

Β 

Β 

(15.8%)

(21.2%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

The lower gross profit margin on maintenance revenue of 59.2% as compare to 68.1% in FY2017 was mainly due to higher costs incurred on the comprehensive maintenance contracts.

Β 

The lower gross profit margin on the design and development segment in the current financial year was mainly due to a project in undertaken in the prior financial year that earned a relatively high profit margin in that year.

Β 

The lower gross loss margin on data centre rental of 15.8% as compared to 21.2% in FY2016 was mainly due to the increase in data centre rental revenue as elaborated in "Revenue" above.

Β 

Β 

Loss from operations

Β 

The Group recorded a loss from operations of RM25.4m (Β£4.6m*) compared to a loss from operations of RM25.9m (Β£4.7m*) in 2016 as analysed below:

Β 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Operating loss from data centre rental, maintenance, and design and development of data centre facilities

Β 

(18,284)

Β 

(20,860)

Β 

Β 

Β 

(3,322)

Β 

Β 

(3,788)

Β 

Β 

Allowance for doubtful debts, net

1,054

(30,050)

Β 

Β 

191

(5,458)

Β 

Reduction of contingent consideration

-

950

Β 

Β 

-

173

Β 

Impairment of tangible assets reversal

-

13,100

Β 

Β 

-

2,380

Β 

Net movement on onerous leases

(8,163)

10,950

Β 

Β 

(1,483)

1,989

Β 

Total operating loss

(25,393)

(25,910)

Β 

Β 

(4,614)

(4,704)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

Loss from operations (Cont'd)

Β 

Notwithstanding the higher gross loss margin as explained above, the aggregate operating loss of the three (3) business segments was lower mainly due to better cost control measures as reflected by a reduction in administrative expenses from RM19.4m (Β£3.5m*) in FY2016 to RM17.0 (Β£3.0m*) in FY2017.

Β 

In the prior year, general provision for doubtful debts of RM30.0m (Β£5.5m*) was made to cover the inherent risks associated with trade receivables that are expected to be collected over a longer period. The effects of the general provision for doubtful debts was partly offset by the decrease in net provision for onerous leases of RM11.0m (Β£2.0m*) and the reversal of impairment of tangible assets of RM13.1m (Β£2.4m*).

Β 

In the current year, the Group recognised a net increase in onerous leases due to revisions in the longer-term outlook of the data centre rental business.

Β 

Β 

Net finance cost

Β 

The Group recorded net finance cost of RM1.3m (Β£0.2m*) as compared to net finance income of RM0.3m (Β£0.05m*) as a result of the interest incurred to the freeholder for the debt associated with lease rental which is repayable pursuant to a debt settlement agreement with the freeholder.

Β 

Β 

Taxation

Β 

The Group recorded a tax charge for the year in spite of reporting a loss for the year mainly due to tax payable by a profitable subsidiary which was not subject to group tax relief.

Β 

Β 

Earnings per share

Β 

Basic and diluted loss per share ("LPS") was 21.63 sen (3.93p*) compared to a LPS of 22.70 sen (4.12p*) in 2016.Β The weighted average number of shares during the year used for basic and diluted LPS calculation is 160,028,667 (2016: 160,028,667).

Β 

Β 

Dividends

Β 

The Board does not propose any payment of dividends in respect of the current financial year.

Β 

Β 

Cash and treasuryΒ 

Β 

Β 

Β 

Β 

Proforma*

Β 

Β 

2017

2016

Β 

Β 

2017

2016

Β 

Β 

RM'000

RM'000

Β 

Β 

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Cash generated from / (used in) operations before working capital movements and net finance income / cost

Β 

Β 

(24,492)

Β 

Β 

(23,559)

Β 

Β 

Β 

Β 

(4,449)

Β 

Β 

(4,279)

Β 

Working capital movements

36,138

7,500

Β 

Β 

6,564

1,362

Β 

Net finance cost / income

8,520

7,376

Β 

Β 

1,548

1,340

Β 

Β 

20,166

(8,683)

Β 

Β 

3,663

(1,577)

Β 

Repayment of loans by the owner of a development project

Β 

-

Β 

27,936

Β 

Β 

Β 

-

Β 

5,074

Β 

Capital expenditure

(7,020)

(4,083)

Β 

Β 

(1,275)

(744)

Β 

Net cash from other investing activities

1,674

1,484

Β 

Β 

304

270

Β 

Net cash inflow before financing activities

14,820

16,654

Β 

Β 

2,692

3,023

Β 

Net cash from financing activities

(394)

(2,264)

Β 

Β 

(71)

(410)

Β 

Net cash inflow

14,426

14,390

Β 

Β 

2,621

2,613

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

The Group recorded a higher net cash used by operations before working capital movements and net finance cost of RM24.4m (Β£4.4m*) and positive movement in working capital of RM36.1m (Β£6.6m*) was mainly due to a decrease in total revenue as explained in C above, whilst certain long overdue trade receivables were collected during the year.

Β 

The gross trade receivables balance decreased from RM104.3m (Β£18.9m*) as at 31 March 2016 to RM44.4m (Β£8.1m*) as at 31 March 2017.

Β 

Β 

Non-adjusting event after the financial year-end

Β 

On 28 September 2017, the Group entered into a Sale and Purchase Agreement to dispose of its entire equity interest in CSF CX Sdn Bhd ("CSF CX"), a wholly-owned subsidiary, for a cash consideration of RM2.00 (Β£0.36) ("Conditional Disposal"). The Board expects that the completion of the Conditional Disposal will improve the Group's financial position, principally due to the elimination of the net liabilities of CSF CX and the elimination of the Group's obligations on the leases payable, and the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6 million (Β£1.1 million*)) in connection with the CX2 and CX5 data centres.

Β 

Β 

Critical accounting judgement and key sources of estimation uncertainty

Β 

The areas of critical accounting judgement and key sources of estimation uncertainty are disclosed in Note 1 (vi) to the Financial Statements below.

Β 

Β 

Going concern

Β 

These financial statements have been prepared on a going concern basis. The directors' consideration of going concern and the associated uncertainties are provided in Note 1 (v) to the Financial Statements below.

Β 

Β 

Lee, King Loon

Chief Financial Officer

29 September 2017

Β 

Β 

Β 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31 March 2017

Β 

Β 

Β 

Β 

Proforma

Β 

Β 

Year ended

31 March

2017

Year ended

31 March

2016

Year ended

31 March

2017

Year ended

31 March

2016

Β 

Note

RM'000

RM'000

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Revenue

Β 

82,420

83,987

14,971

15,256

Cost of sales

Β 

(85,658)

(85,516)

(15,560)

(15,533)

Β 

Β 

Β 

Β 

Β 

Β 

Gross loss

Β 

(3,238)

(1,529)

(589)

(277)

Other operating income

Β 

1,940

105

352

19

(Loss) / gain on disposal of other investment

Β 

(11)

3

Β 

(2)

Β 

1

Administrative expenses

Β 

(16,975)

(19,388)

(3,083)

(3,522)

Bad debts written off

Β 

-

(51)

-

(9)

Net allowance for doubtful debts

Β 

1,054

(30,050)

191

(5,458)

Reduction of contingent consideration

Β 

-

950

-

173

Impairment of tangible assets reversal

Β 

-

13,100

-

2,380

Net movement on onerous leases

Β 

(8,163)

10,950

(1,483)

1,989

Total operating expenses

Β 

(24,084)

(24,489)

(4,375)

(4,447)

Β 

Β 

Β 

Β 

Β 

Β 

Operating loss

Β 

(25,393)

(25,910)

(4,614)

(4,704)

Finance income

Β 

1,674

1,481

304

269

Net foreign exchange gain

Β 

737

291

134

53

Interest payable on bank loans, overdrafts and finance lease

Β 

Β 

(2,956)

Β 

(1,207)

Β 

(537)

Β 

(219)

Unwinding of discounts on provisions

Β 

(7,238)

(7,650)

(1,315)

(1,390)

Finance costs

Β 

(10,194)

(8,857)

(1,852)

(1,609)

Β 

Β 

Β 

Β 

Β 

Β 

Loss before tax

Β 

(33,176)

(32,995)

(6,028)

(5,991)

Tax

Β 

(1,445)

(3,331)

(262)

(605)

Loss for the financial year

Β 

(34,621)

(36,326)

(6,290)

(6,596)

Other comprehensive income

Β 

Β 

Β 

Β 

Β 

Foreign currency translation

Β 

(480)

(363)

(87)

(66)

Total comprehensive loss for the financial year

Β 

(35,101)

(36,689)

Β 

(6,377)

Β 

(6,662)

Β 

Β 

Β 

Β 

Β 

Β 

EPS

Β 

Β 

Β 

Β 

Β 

- Basic (Malaysian sen)

Β 

(21.63)

(22.70)

(3.93)p

(4.12)p

- Diluted (Malaysian sen)

Β 

(21.63)

(22.70)

(3.93)p

(4.12)p

Β 

Β 

Β 

Β 

Β 

Β 

Β All results derive from continuing operations.

Β 

Β 

Β 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 31 March 2017

Β 

Β 

Β 

Β 

Proforma

Β 

Β 

Β 

Β 

As at

31 March

2017

RM'000

As at

31 March

2016

RM'000

As at

31 March

2017

Β£'000

As at

31 March

2016

Β£'000

Non-current assets

Β 

Β 

Β 

Β 

Β 

Property, plant and equipment

Β 

27,318

25,640

4,962

4,657

Interest in associate

Β 

-

-

-

-

Other Investments

Β 

20

155

4

28

Goodwill

Β 

-

-

-

-

Trade receivables

Β 

210

360

38

65

Deferred tax asset

Β 

137

-

25

-

Β 

Β 

27,685

26,155

5,029

4,750

Β 

Β 

Β 

Β 

Β 

Β 

Current assets

Β 

Β 

Β 

Β 

Β 

Inventories

Β 

667

1,781

121

324

Trade and other receivables

Β 

39,209

64,503

7,122

11,717

Current tax assets

Β 

329

175

60

32

Restricted cash

Β 

14,056

14,055

2,553

2,553

Cash and cash equivalents

Β 

60,313

45,823

10,955

8,323

Β 

Β 

114,574

126,337

20,811

22,949

Total assets

Β 

142,259

152,492

25,840

27,699

Β 

Β 

Β 

Β 

Β 

Β 

Current liabilities

Β 

Β 

Β 

Β 

Β 

Trade and other payables

Β 

42,134

44,338

7,654

8,054

Current tax liabilities

Β 

-

854

-

155

Bank borrowings

Β 

1,260

1,164

229

211

Obligations under finance leases

Β 

50

140

9

25

Β 

Β 

43,444

46,496

7,892

8,445

Β 

Β 

Β 

Β 

Β 

Β 

Non-current liabilities

Β 

Β 

Β 

Β 

Β 

Obligations under finance leases

Β 

100

165

18

30

Bank borrowings

Β 

-

334

-

61

Trade and other payables

Β 

80,643

67,492

14,648

12,259

Deferred tax liabilities

Β 

-

232

-

42

Onerous lease provision

Β 

73,300

57,900

13,314

10,517

Β 

Β 

154,043

126,123

27,980

22,909

Total liabilities

Β 

197,487

172,619

35,872

31,354

Net liabilities

Β 

(55,228)

(20,127)

(10,032)

(3,655)

Β 

Β 

Β 

Β 

Β 

Β 

Equity

Β 

Β 

Β 

Β 

Β 

Share capital

Β 

78,936

78,936

14,338

14,338

Share premium account

Β 

104,499

104,499

18,982

18,982

Shares held under Employee Benefit Trust

Β 

(2,300)

(2,300)

(418)

(418)

Other reserve

Β 

(66,153)

(66,153)

(12,016)

(12,016)

Share option reserve

Β 

-

-

-

-

Translation reserve

Β 

(1,246)

(766)

(226)

(139)

Accumulated loss

Β 

(168,964)

(134,343)

(30,692)

(24,402)

Total capital deficiency

Β 

(55,228)

(20,127)

(10,032)

(3,655)

Β 

Β 

Β 

Β 

CONSOLIDATED STATEMENT OF CASH FLOW

For the year ended 31 March 2017

Β 

Β 

Year ended

31 March

2017

RM'000

Year ended

31 March

2016

RM'000

Β 

Β 

Proforma

Β Year ended

31 March

2017

Β£'000

Β 

Β 

Proforma

Year ended

31 March

2016

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Net cash from / (used in) operating activities

Β 

20,166

(8,683)

3,663

(1,577)

Β 

Β 

Β 

Β 

Β 

Β 

Investing activities

Β 

Β 

Β 

Β 

Β 

Interest received

Β 

1,674

1,481

304

269

Repayment of advances from the owner of a development project

Β 

-

27,936

-

5,074

Additions to property, plant and equipment

Β 

(7,020)

(4,083)

(1,275)

(744)

Proceeds from sale of other investment

Β 

-

3

-

1

Β 

Β 

Β 

Β 

Β 

Β 

Net cash (used in) / generated from investing activities

Β 

(5,346)

25,337

(971)

4,600

Β 

Β 

Β 

Β 

Β 

Β 

Financing activities

Β 

Β 

Β 

Β 

Β 

Repayments of obligations under finance leases

Β 

(155)

(140)

(28)

(25)

Increase in restricted cash

Β 

(1)

(960)

-

(174)

Repayment of borrowings

Β 

(1,164)

(1,164)

(211)

(211)

Borrowings from revolving line of credit

Β 

926

-

168

-

Β 

Β 

Β 

Β 

Β 

Β 

Net cash used in financing activities

Β 

(394)

(2,264)

(71)

(410)

Β 

Β 

Β 

Β 

Β 

Β 

Net increase in cash and cash equivalents

Β 

14,426

14,390

2,621

2,613

Cash and cash equivalents at beginning of financial year

Β 

43,572

29,182

7,914

5,301

Β 

Β 

Β 

Β 

Β 

Β 

Cash and cash equivalents at end of financial year

Β 

57,998

43,572

10,535

7,914

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

CONSOLIDATED STATEMENT OF CASH FLOW (Cont'd)

For the year ended 31 March 2017

Β 

Β 

Β 

Proforma

Β 

Year ended31 March

Β 2017

RM'000

Year ended31 March

Β 2016

RM'000

Year ended31 March

2017

Β£'000

Year ended31 March

2016

Β£'000

Β 

Β 

Β 

Β 

Β 

Loss for the financial year

(34,621)

(36,326)

(6,290)

(6,596)

Adjustments for:

Β 

Β 

Β 

Β 

Allowance for slow moving inventories

(101)

482

(18)

88

Allowance for diminution of investment

(1)

(2)

-

-

Allowance for doubtful debts

(1,054)

30,050

(191)

5,458

Bad debts written off

-

51

-

9

Depreciation of property, plant and equipment

5,342

4,989

970

906

Reduction of contingent consideration

-

(950)

-

(173)

Reversal of impairment of tangible

assets

-

(13,100)

-

(2,380)

Interest expense

10,194

8,857

1,852

1,609

Interest income

(1,674)

(1,481)

(304)

(269)

Loss / (gain) on disposal of other investment

11

(3)

2

(1)

Foreign currency translation

(480)

(363)

(87)

(66)

Net movement on onerous leases

8,163

(10,950)

1,483

(1,989)

Tax

1,445

3,331

262

605

Β 

Β 

Β 

Β 

Β 

Operating cash outflows before movements in working capital

(12,777)

(15,415)

(2,321)

(2,799)

Decrease/(Increase) in inventories

1,215

(209)

221

(38)

Decrease/(Increase) in receivables

26,621

(13,411)

4,836

(2,436)

Increase in payables

8,302

21,120

1,508

3,836

Β 

Β 

Β 

Β 

Β 

Cash used in operations

23,361

(7,915)

4,244

(1,437)

Interest paid

(373)

(559)

(68)

(102)

Income taxes paid

(2,822)

(209)

(513)

(38)

Β 

Β 

Β 

Β 

Β 

Net cash used in operating activities

20,166

(8,683)

3,663

(1,577)

Β 

Β 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITYΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Share

Capital

RM'000

Β 

Share premium account

RM'000

Β 

Shares held under Employee Benefit Trust

RM'000

Β 

Β 

Other reserve

RM'000

Β 

Β 

Share option reserve

RM'000

Β 

Β 

Translation reserve

RM'000

Β 

Β 

Accumulated loss

RM'000

Β 

Β 

Β 

Total

RM'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 1 April 2015

Β 

78,936

104,499

(2,300)

(66,153)

4,117

(403)

(102,134)

16,562

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Expiry of share options

Β 

-

-

-

-

(4,117)

-

4,117

-

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive loss for the year

Β 

-

-

-

-

-

(182)

(31,154)

(31,336)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 31 March 2016

Β 

78,936

104,499

(2,300)

(66,153)

4,117

(766)

(134,343)

(20,127)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive loss for the year

Β 

Β 

-

Β 

-

Β 

-

Β 

-

Β 

-

Β 

(480)

Β 

(34,621)

Β 

(35,101)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 31 March 2017

Β 

78,936

104,499

(2,300)

(66,153)

-

(1,246)

(168,964)

(55,228)

Β 

Β 

Β 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

PROFORMA

Β 

Β 

Β 

Proforma

Β 

Β 

Β 

Share

Β Capital

Β£'000

Β 

Share premium account

Β£'000

Β 

Shares held under Employee Benefit Trust

Β£'000

Β 

Β 

Other reserve

Β£'000

Β 

Share option reserve

Β£'000

Β 

Β 

Translation reserve

Β£'000

Β 

Β 

Accumulated loss

Β£'000

Β 

Β 

Β 

Total

Β£'000

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 1 April 2015

Β 

14,338

18,982

(418)

(12,016)

748

(73)

(18,554)

3,007

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Expiry of share options

Β 

-

-

-

-

(748)

-

748

-

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive loss for the year

Β 

-

-

-

-

-

(66)

(6,596)

(6,662)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 31 March 2016

Β 

14,338

18,982

(418)

(12,016)

-

(139)

(24,402)

(3,655)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive loss for the year

Β 

-

-

-

-

-

(87)

(6,290)

(6,377)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 31 March 2017

Β 

14,338

18,982

(418)

(12,016)

-

(226)

(30,692)

(10,032)

Β 

1. General information

Β 

Β 

The Preliminary Announcement and the final accounts of the Group were approved by the Board of Directors on 29 September 2017. The financial information set out in this Preliminary Announcement does not constitute the Group's statutory accounts for the year ended 31 March 2017 but is derived from those accounts. The statutory accounts for 2017 will be delivered to the Jersey Registrar of Companies in September 2017. The auditors have reported on the 2017 accounts and their report was unqualified and did not draw attention to any matters by way of emphasis.

Β 

Β 

Β (i) Basis of preparation

The consolidated financial statements of CSF Group plc, for the year ended 31 March 2017 have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the EU.

While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria, this announcement does not itself contain sufficient information to comply with IFRS. TheΒ CompanyΒ expects to publish full financial statements that comply with IFRS on or before 30 September 2017.Β 

Β 

(ii) Pro forma

Β 

The inclusion of pro forma balances in pounds Sterling is included solely for convenience. The pro forma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all balances being translated from Malaysian Ringgits into pounds Sterling at the rate prevailing on 31 March 2017 of RM5.5053: Β£1.00. This translation should not be construed as meaning that the Malaysian Ringgit amounts actually represent, or have been or could be converted into the stated number of pounds Sterling.

Β 

(iii) Basis of accounting

Β 

The accounting policies adopted are consistent with those of the annual financial statements for the year ended 31 March 2017, as described in those financial statements.

Β 

Β 

(iv) Forward-looking statements

Β 

Certain statements in these condensed consolidated financial results are forward-looking. Although the Group believes that the expectations reflected in these forward-looking statements are reasonable, we can give no assurance that these expectations will prove to have been correct. Because these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.

Β 

(v) Going concern

The Group's business activities, together with the factors likely to affect the future development, performance and position are set out in the Chairman's Statement. The financial position of the Group, its cash flows and liquidity positions are described in the Chief Financial Officer's Review. In addition, the notes to financial statements include foreign currency risk management, interest rate risk management, credit risk management and liquidity risk management.

As at 31 March 2017, the Group's cash and cash equivalents excluding deposits held on behalf of the Employee Benefit Trust stand at RM58.0 million.

The Directors have prepared financial projections, including cash flows, for a period up to 31 March 2019. The projections include sensitivity testing to consider a reasonable worst case scenario. Based on these projections and taking into consideration the current financial position of the Group and future capital and lease commitments, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statements. In reaching this conclusion the directors have paid particular attention to the following factors:

Β· The positive progress that is already being made in restructuring the business and the heightened focus on cash management;

Β· The existing cash reserves of the business, and the fact that the Group has low levels of bank borrowings with low financial covenants;

Β· The Group's business model is to lease its data centres as opposed to outright ownership. As a result, the Group is committed to regular lease rental payments, which constitute a significant proportion of the Group's cost base. The Group therefore needs to achieve a certain level of tenant occupancy to cover the minimum lease and other costs of ownership of a given data centre;

Β· The Group has already secured new tenants for part of CX5 and is in active discussions with a number of other potential tenants to secure an adequate level of occupancy;

Β· Due to changes in the data centre rental market, current market rentals have declined. In this regard the group are monitoring closely its cost and looking at ways to improve the operation and procurement process including working closely with its suppliers to reduce the overall cost;

Β· The Group has completed the restructuring with the freeholder on the lease rental payments on CX1, CX2 and CX5, with the revised lease rental rates commencing on 1 January 2016 whereby the lease rental payments shall be lower in the earlier years and progressively increasing thereafter. The outstanding lease rental accrued up to 31 December 2015 will be settled over an extended period;

Β· The funding requirements of existing and proposed new ventures and/or projects.

Β 

Β 

Given prevailing market conditions and the current levels of occupancy in the Group's data centres, the Group is forecast to continue to make operating losses and have operating cash outflows. The Board is continuing to review the Group's business model with the aim of establishing sustainable profitable trading.

Β 

Notwithstanding the above and taking into consideration the current financial position, future capital and lease commitments of the Group, the directors have a reasonable expectation that theΒ Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis ofΒ accounting in preparing the consolidated financial statements for the year ended 31 March 2017. It should be noted that if the Group were to continue in its current state with no change to its customer base or further reduction in the freeholder lease rentals, its cash reserves would be depleted by FY2020. The Group has also considered the scenario in which the proposed Conditional Disposal of CSF CX completes. Under this scenario, the Group's operating losses and cash outflows are forecast to significantly reduce.

Β 

(vi) Critical accounting judgement and key sources of estimation uncertainty

Critical judgements in applying the Group's accounting policies

In the process of applying the Group's accounting policies, the Directors must make estimates and assumptions that affect the amounts recognised in the financial statements. Several of these estimates and judgments are related to matters that are inherently uncertain as they pertain to future events. These estimates and judgments are evaluated at each reporting date and are based on historical experience, internal controls, advice from external experts and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates may vary from the actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:

Revenue recognition

Revenue from the installation, integration and fit-out of equipment is recognised over the period of the related fit-out activity, which requires the Directors to consider the costs incurred to the balance sheet date and estimate the costs to completion of the contract. The estimation of costs to complete on contracts is judgemental and requires an estimate of the cost of materials, labour hours and cost, and time to complete. The estimate of the total costs to complete is based on historical experience and status of each project. The estimates are reviewed regularly and revised as necessary. Any significant change in these estimates will result in a change to the revenue recognition and the margin for future periods.

Β Β 

Key sources of estimation uncertainty

Provision for bad and doubtful debts

The provision for bad and doubtful debts includes the assessment of amounts receivable on an individual and collective basis. For individual provisions, events and circumstances such as breaching credit terms, evidence of the debtor experiencing financial difficulties, and potentially the probability of the debtor entering bankruptcy or financial reorganisation are considered. Based on these indicators a judgment is made whether a provision is required. In respect of a collective assessment, the estimation of the future settlement profile of trade receivables is judgemental and includes consideration of past experience in collecting payments, an increase in the number of delayed payments past the credit period as well as observable changes in the economic conditions that correlate with default on receivables.

Β 

The Group made general allowance for doubtful debts pertaining to trade receivables aged six months and above.

Β 

Recoverability of amounts owing from IDCB

Trade receivables includes an aggregate amount of RM29.3m due from IDCB, the developer of the CX5 data centre. During the financial year, the Group received RM3.0 million. The Group made a 100% provision for doubtful debts in the prior year as the balance of trade receivables of RM29.3 million is expected to be collected over a longer period of time.

Β 

Β 

Onerous lease assessment

The Group's business model is to lease data centres, and as such the Group is committed to lease rentals and certain other costs of ownership. As such, the Group needs to achieve a certain level of rental income from tenants over the life of the data centre lease such that revenue received will exceed costs. If this is not the case, then the data centre lease rental contract could be onerous.

In order to calculate onerous lease obligations the directors are required to estimate the future tenancy profile of a data centre, which is inherently judgemental as the unexpired terms of the leases for nine years and the estimate may vary as a result of changes in the utilisation and price of a data centre's space.

Β 

Impairment of property, plant and equipment

The Group assesses whether there are any indicators of impairment for all non-financial assets at each reporting date. Non-financial assets are tested for impairment when there are indications that the carrying amounts may not be recoverable.

When value in use calculations are undertaken, the directors are required to estimate the expected future cash flows from the assets or cash generating unit and choose a suitable discount rate in order to calculate the present value of those cash flow. The estimate may vary depends on the market interest rate, utilisation and price of the data centre space.

Β 

Deferred tax asset recognition

The Group recognises deferred tax assets to the extent that it is probable that taxable profits will be available to utilise the asset. At each balance sheet date, the Directors review the forecast taxable profits of the Group to assess the recoverability of the deferred tax asset. To the extent that it is no longer probable that sufficient taxable profits will be available, the carrying amount of the deferred tax asset is reduced.

Β 

Β 

2. Revenue recognition and contract accounting

Β 

Revenue represents amounts receivable for work carried out in the rental of data centre space (including reimbursement for electricity consumed by customers), design and development of data centre facilities, the maintenance of data centres and imputed interest on loans to data centre developers.

Β 

Revenue from contract works is recognised in the Consolidated Statement of Comprehensive Income based on the stage of completion which is determined based on the contract costs incurred for work performed to date in proportion to the estimated total contract costs.

Β 

Revenue on design and development activity is recognised over the period of the activity and in accordance with the underlying contract. Revenue is measured by reference to the fair value of consideration received or receivable from customers. Cost overspends on design and development are recognised as they arise and cost under-spends recognised when it is known with reasonable certainty, the final position of the relevant contract. Where design and development projects are in progress and where sales invoiced exceed the cost of work completed, the excess is shown as deferred income, within other financial assets. When it is probable that total fit-out costs will exceed contract revenue, the expected loss is recognised as an expense immediately.

Β 

Income from support and maintenance agreements and the rental of data centre space is recognised on a straight line basis over the period of the related activity. Data centre space is rented out under operating leases.

Β 

Β 

3. Segment reporting

Β 

The Management regularly reviews segment information based on the key products and services provided to its customers; rental of data centre space, maintenance (including) support of data centres, and the design and development of data centre facilities.

Β 

Year ended 31 March 2017

Data centre

Β rental

RM'000

Maintenance

RM'000

Design and development

of data centre facilities

RM'000

Consolidated

RM'000

Β 

Β 

Β 

Β 

Β 

Revenue

66,526

7,183

8,711

82,420

Β 

Β 

Β 

Β 

Β 

Cost of sales

(77,043)

(2,928)

(5,687)

(85,658)

Β 

Β 

Β 

Β 

Β 

Gross profit / (loss)

(10,517)

4,255

3,024

(3,238)

Β 

Β 

Β 

Β 

Β 

Other operating income

242

-

1,698

1,940

Administrative cost

(10,024)

(1,134)

(658)

(11,816)

Allowance for doubtful debts

1,027

-

27

1,054

Allowance for slowing stock

-

-

101

101

Allowance for diminution of investment

Β 

-

Β 

-

Β 

2

Β 

2

Unwinding of discounts on provision

Β 

(7,238)

Β 

-

Β 

-

Β 

(7,238)

Net movement on onerous leases

(8,163)

-

-

(8,163)

Segment depreciation

(15)

(11)

(49)

(75)

Other operating income

242

-

1,698

1,940

Β 

Β 

Β 

Β 

Β 

Segment result

(34,688)

3,110

4,145

(27,433)

Corporate cost

Β 

Β 

Β 

(5,187)

Finance income

Β 

Β 

Β 

1,674

Loss on disposal of other investment

Β 

Β 

Β 

Β 

(11)

Net foreign exchange loss

Β 

Β 

Β 

737

Finance costs

Β 

Β 

Β 

(2,956)

Β 

Β 

Β 

Β 

Β 

Loss before tax

Β 

Β 

Β 

(33,176)

Tax

Β 

Β 

Β 

(1,445)

Loss for the financial year

Β 

Β 

Β 

(34,621)

Β 

Β 

Β 

Β 

Β 

Other comprehensive income

Β 

Β 

Β 

Β 

Foreign currency translation

Β 

Β 

Β 

(480)

Β 

Β 

Β 

Β 

Β 

Total comprehensive loss for

Β the financial year

Β 

Β 

Β 

(35,101)

Β 

Β Β 

Year ended 31 March 2016

Data centre

Β rental

RM'000

Maintenance

RM'000

Design and development

of data centre facilities

RM'000

Consolidated

RM'000

Β 

Β 

Β 

Β 

Β 

Revenue

63,959

8,579

11,449

83,987

Β 

Β 

Β 

Β 

Β 

Cost of sales

(77,518)

(2,733)

(5,265)

(85,516)

Β 

Β 

Β 

Β 

Β 

Gross profit / (loss)

(13,559)

5,846

6,184

(1,529)

Β 

Β 

Β 

Β 

Β 

Other operating income

65

-

40

105

Administrative cost

(9,827)

(1,300)

(1,481)

(12,608)

Allowance for doubtful debts

(571)

-

(29,479)

(30,050)

Allowance for slowing stock

-

-

(482)

(482)

Allowance for diminution of investment

Β 

-

Β 

-

Β 

2

Β 

2

Bad debts written off

-

-

(165)

(165)

Unwinding of discounts on provision

Β 

(7,650)

Β 

-

Β 

-

Β 

(7,650)

Net movement on onerous leases

10,950

-

-

10,950

Segment depreciation

(21)

(16)

(68)

(105)

Β 

Β 

Β 

Β 

Β 

Segment result

(20,613)

4,530

(25,449)

(41,532)

Non-trade bad debts written back

Β 

Β 

Β 

114

Reduction of contingent consideration

Β 

Β 

Β 

Β 

950

Corporate cost

Β 

Β 

Β 

(6,195)

Finance income

Β 

Β 

Β 

1,481

Gain on disposal of other investment

Β 

Β 

Β 

Β 

3

Reversal of impairment loss

Β 

Β 

Β 

13,100

Net foreign exchange gain

Β 

Β 

Β 

291

Finance costs

Β 

Β 

Β 

(1,207)

Β 

Β 

Β 

Β 

Β 

Loss before tax

Β 

Β 

Β 

(32,995)

Tax

Β 

Β 

Β 

(3,331)

Loss for the financial year

Β 

Β 

Β 

(36,326)

Β 

Β 

Β 

Β 

Β 

Other comprehensive income

Β 

Β 

Β 

Β 

Foreign currency translation

Β 

Β 

Β 

(363)

Β 

Β 

Β 

Β 

Β 

Total comprehensive loss for

Β the financial year

Β 

Β 

Β 

(36,689)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

4. Onerous leases

Β 

As at31 March

2017

RM'000

As at31 March

2016

RM'000

Β 

Β 

Β 

Movement in provision of onerous leases

Β 

Β 

At start of financial year

57,900

61,200

Additional provision during the financial year

24,250

26,063

Utilisation of provision

(16,087)

(37,013)

Unwinding of discount

7,237

7,650

At end of financial year

73,300

57,900

Β 

The Group's business model is to lease data centres and commit to lease rentals and certain other costs of ownership. As such, the Group needs to achieve a certain level of rental income from tenants over the life of the data centre lease such that revenue received will exceed costs.Β 

The provision of onerous leases in the financial statements represents the present value of the future lease payments that the Group is presently obliged to make under non-cancellable operating lease contracts, less revenue expected to be earned on the lease. The estimate may vary as a result of changes in the utilisation of the data centres. The unexpired terms of the leases is nine years with an option to extend by an additional 16 years.

Β 

Β 

5. Earnings per share

Β 

The calculations for earnings per share, based on the weighted average number of shares, are shown in the table below.

Β 

Β 

Β 

Year ended 31 March 2017

Β 

Year ended 31 March 2016

Β 

Β 

Β 

Β 

Β 

Net loss for the financial year after taxation attributable to members (RM'000)

Β 

Β 

(34,621)

Β 

Β 

(36,326)

Β 

Β 

Β 

Β 

Β 

Weighted average number of ordinary shares for basic earnings per share ('000)

Β 

Β 

160,029

Β 

Β 

160,029

Β 

Β 

Β 

Β 

Β 

Weighted average number of ordinary shares for diluted earnings per share ('000)

Β 

Β 

160,029

Β 

Β 

160,029

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

The number of ordinary shares for diluted earnings per share is the weighted average number of ordinary shares of CSF Group plc that would have been in issue. The calculation of the diluted earnings per share does not assume conversion, exercise or other issue of potential ordinary shares that would increase the net profit or decrease the net loss per share. As the Group is currently in a loss making position the inclusion of potential ordinary shares associated in the diluted loss per share calculation would serve to decrease the net loss per share. On that basis, no adjustment has been made for diluted loss per share.

Β 

6. Dividend

Β 

The Board does not propose any payment of dividends in respect of the current financial year.

Β 

Β 

7. ContingenciesΒ 

Β 

The Group holds a number of guarantees with various banks in respect of banking facilities as follows:

Β 

Β 

Β 

As at 31 March 2017

Β 

As at 31 March 2016

Β 

Β 

RM'000

Β 

RM'000

Β 

Β 

Β 

Β 

Β 

Bank guarantees

Β 

22,298

Β 

25,037

Β 

Β 

Β 

Β 

Β 

Β 

Β 

8. Non-adjusting event after the financial year-end

Β 

On 27 September 2017, the Group entered into a Sale and Purchase Agreement to dispose of its entire equity interest in CSF CX Sdn Bhd ("CSF CX"), a wholly-owned subsidiary, for a cash consideration of RM2.00 ("Conditional Disposal"). The Board expects that the completion of the Conditional Disposal will improve the Group's financial position, principally due to the elimination of the net liabilities of CSF CX and the elimination of the Group's obligations on the leases payable, and the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6 million (Β£1.1 million*)) in connection with the CX2 and CX5 data centres. Β 

Β 

- ends -

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
FR BRGDCSXDBGRI
Date   Source Headline
1st Feb 20195:45 pmRNSCSF Group
28th Jan 20195:00 pmRNSNotice of AGM and Posting of Documents
2nd Jan 20197:30 amRNSSuspension - CSF Group Plc
24th Dec 201812:35 pmRNSPrice Monitoring Extension
21st Dec 20187:00 amRNSUpdate re appointment of a replacement nomad
27th Nov 20189:58 amRNSHALF-YEAR RESULTS
12th Nov 20188:33 amRNSResignation of nominated adviser
24th Sep 20181:31 pmRNSResult of general meeting and director resignation
20th Sep 20188:30 amRNSShareholder Q&A
3rd Sep 20184:00 pmRNSPosting of Documents
28th Aug 20187:00 amRNSProposed cancellation of trading on AIM
27th Jul 20189:57 amRNSAnnual Report 2018
27th Jul 20188:54 amRNSFINAL RESULTS
24th Jul 20189:17 amRNSManagement remuneration update
5th Jun 20189:27 amRNSReturn of cash deposits
10th May 20188:56 amRNSCompletion of disposal
30th Apr 201811:56 amRNSUpdate regarding the conditional disposal
12th Feb 201812:59 pmRNSHolding(s) in Company
9th Jan 20187:00 amRNSBoard appointment
13th Dec 20177:00 amRNSHALF-YEAR RESULTS
22nd Nov 20177:00 amRNSResult of Annual General Meeting
7th Nov 20173:40 pmRNSNotice of AGM and Posting of Documents
1st Nov 20178:52 amRNSUpdate regarding the conditional disposal
29th Sep 20177:00 amRNSFINAL RESULTS
28th Sep 20171:29 pmRNSConditional disposal
12th Sep 20173:27 pmRNSUpdate on Potential Disposal
8th Sep 20171:34 pmRNSStatement re share price movement
11th Aug 20174:27 pmRNSStatement re share price movement
8th Dec 20167:00 amRNSHALF-YEAR RESULTS
18th Oct 20168:22 amRNSResult of General Meetings
30th Sep 20164:06 pmRNSPosting of Documents
26th Sep 20168:25 amRNSProposed Cancellation of Trading on AIM
22nd Jul 20167:00 amRNSFinal Results
29th Apr 20167:36 amRNSYear-end trading update
14th Dec 20157:00 amRNSHALF-YEAR RESULTS
14th Dec 20157:00 amRNSRESTRUCTURED TERMS OF LEASE RENTAL PAYMENTS
13th Oct 20158:48 amRNSResult of AGM
21st Sep 20155:16 pmRNSNotice of AGM
3rd Jul 20157:00 amRNSFinal Results
2nd Jul 20158:43 amRNSChange of Adviser
21st Nov 20147:00 amRNSHalf-Year Results
31st Oct 201410:45 amRNSNotice Of AGM
30th Sep 20147:00 amRNSPosting of Annual Report
26th Sep 20147:00 amRNSFINAL RESULTS
11th Jul 20147:00 amRNSManagement and Business Update
3rd Jul 20147:04 amRNSResignation of Non-Executive Director
22nd Apr 20147:01 amRNSPre-Close Trading Update
20th Mar 20142:50 pmRNSTR-1: NOTIFICATION OF MAJOR INTEREST IN SHARES
20th Mar 201412:08 pmRNSTR-1: NOTIFICATION OF MAJOR INTEREST IN SHARES
20th Mar 201411:58 amRNSTR-1: NOTIFICATION OF MAJOR INTEREST IN SHARES

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.