Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksEbiquity Regulatory News (EBQ)

Share Price Information for Ebiquity (EBQ)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 41.00
Bid: 40.00
Ask: 42.00
Change: 0.00 (0.00%)
Spread: 2.00 (5.00%)
Open: 41.00
High: 41.00
Low: 41.00
Prev. Close: 41.00
EBQ Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

16 Jan 2013 07:00

RNS Number : 6305V
Ebiquity PLC
16 January 2013
 



Ebiquity Plc

 

Interim Results for the six months ended 31 October 2012

 

Ebiquity Plc, the independent media and marketing performance measurement business, announces interim results for the six months ended 31 October 2012. Ebiquity provides services to over 1,100 clients across 70 countries, including over 85% of the major global advertisers1.

 

Continued strong financial performance

 

• Revenues up 27% to £30.5m (2011: £24.0m)

• Gross profit up 20% to £16.0m (2011: £13.4m)

• Underlying2 operating profit up 29% to £3.2m (2011: £2.5m)

• Underlying profit before tax of £2.7m (2011: £2.2m) and reported profit before tax of £1.2m (2011: £0.2m)

• Underlying diluted EPS up 11% to 2.60p (2011: 2.35p) and basic earnings per share of 1.03p (2011: loss 0.16p)

 

Improved operational performance

 

• Improved contract renewals3 with Analytics division at 98%and Platform division at 96%, underpinning core revenues

• Completed the acquisition of FirmDecisions Group - a media and production cost audit business - for a total consideration capped at £7.0m. This acquisition provides a key additional analytics capability in our London, New York and Sydney offices

• Continued strong growth in our international business with 77% (£23.6m) of total Group revenue now coming from international sources4 (2011: 75% or £18.0m)

 

Well positioned for further growth

 

• Integration of Fairbrother Lenz Eley, a business acquired in March 2012, into the Group's German and London operations close to completion

• Re-launch of our multi-language international advertising intelligence service with a planned re-launch of our social media monitoring service in 2013

• Launch of new data products and tools set for early 2013 - the Group will launch Vital Signs, a new tool that will enable our clients to clearly understand how their marketing activities impact their key business drivers

• Key senior appointments made in growth areas across the business

 

Michael Greenlees, CEO, commented:

 

"Companies increasingly want to achieve the maximum return from their advertising and marketing spend despite the uncertain economic climate. Our continued growth, high renewal rates and growing pipeline underpins our market leading position in providing independent insights to a global industry estimated to grow to $600bn5 in the next year."

 

16 January 2013

 

 

1 Of the top 100 advertisers by global advertising spend (source: Advertising Age 2011)

2 Underlying results are stated before highlighted items (see note 3)

3 By value for the six months ended 31 October 2012

4 Defined as multi-territory or non-UK domestic

5Source: eMarketer estimate of the media advertising market in 2014

 

 

 

 

Enquiries:

 

Ebiquity

020 7650 9600

Michael Greenlees, CEO

Andrew Beach, CFO

College Hill

020 7457 2020

Matthew Smallwood

Jamie Ramsay

Numis Securities

 020 7260 1000

Nick Westlake (NOMAD)

David Poutney, James Serjeant(Corporate Broker)

 

 

 

Chief Executive's Statement

 

Overview

 

I am pleased to report that for the six months ended 31 October 2012 we have once again achieved significant growth in both revenue and profitability:

 

·; Revenue up by 27% to £30.5m (2011: £24.0m)

·; Underlying operating profit up by 29% to £3.2m (2011: £2.5m)

·; Underlying operating margins increased from 10.5% to 10.6%

·; Underlying diluted EPS increased by 11% to 2.60p (2011: 2.35p)

 

Our year is, as always, second-half weighted and we remain confident that we will continue to meet management expectations.

 

Contract renewals remain strong with Analytics renewals at 98% and Platform renewals at 96% (both by value for the six months ended 31 October 2012).

 

We continue to expand our international reach with 37% of our clients taking products or services across multiple geographies, and 14% of clients taking two or more of our products or services. This is driving an upward trend in our average contract size, and also contributing to a substantial pipeline of new client opportunities. As previously reported, we continue to find that contract closure takes longer than has been the case historically, as a climate of caution continues to prevail amongst our clients. Notwithstanding this, for the period reported, our organic revenues grew at 2% on a constant currency basis. The ever increasing scale of the pipeline gives us continuing confidence for the medium term.

 

Growth Drivers

 

Our overall growth story is one driven by the increasing worldwide demand for independent marketing and media performance measurement - data-driven evaluation tools and programmes that can help brand-owners improve the effectiveness and efficiency of their various marketing activities. We believe that the growing importance of this market is in turn being driven by the following key factors:

 

·; The proliferation of marketing and media channels

·; The burgeoning need for the measurement of marketing performance and demonstration of return on investment ("ROI")

·; The increasing empowerment of consumers through user-generated content such as social media and blogs

·; The growth in available data around the effectiveness of marketing programmes and the sheer scale of this data which requires specialist skills

·; The consolidation and globalization of the marketing and advertising industry

·; The increasing demand of advertiser procurement departments to be able to demonstrate both value for money and compliance with contracts which cover ever-changing and complex media markets

 

These factors have combined to change the way that the world's brand-owners evaluate their brand performance and the ROI of marketing spend, which in turn is leading to the evolution of both the agency supply chain and the increasing demand for independent measurement.

 

Products and Systems

 

Ebiquity provides data analytics and insights to brand owners to help them navigate this increasingly data-rich, multi-channel and rapidly changing eco-system. Our products and services are delivered by two business segments:

 

1. Analytics division

 

Our Analytics division addresses two broad areas - media buying measurement and benchmarking, and performance measurement attribution.

 

 

i. Media buying measurement and benchmarking

 

As advertising budgets have grown, and the complexity of effective media planning has increased, so too has the importance of measuring and benchmarking media buying performance.

 

Ebiquity's media performance measurement tools now have significant penetration and are widely recognised as some of the most effective in the market. We have developed tools and methodologies designed to deliver measurement, benchmarking, validation and ROI analysis of media buying performance in over 25 markets worldwide. We have one of the largest media databases in the world and our analysis forms the basis of performance-based buying contracts for many of our clients with their media buying agencies.

 

Ebiquity is trusted by brand owners to provide independent advice on media planning and optimisation, the performance of the agencies used by the client and the effectiveness of sponsorship. Clients often take a combination of products and services from this segment and our advice is underpinned by two key products:

 

·; The Rack: Delivers media buying performance benchmarking across over 15 of the largest markets worldwide; and

·; CostTrack: Validates media buying savings guarantees in up to 40 markets worldwide.

 

ii. Performance measurement and attribution

 

Performance and measurement attribution is now a growing part of our business and our methodologies and software have been developed to attribute accurately the impact of marketing and advertising activity to desired commercial outcomes:

 

·; Our media mix attribution optimiser measures media impact against defined business outcomes including, cost per acquisition (CPA), sales and 'footfall'. This product is key to our efforts to provide our clients with real time actionable insights to complement the 'rear view mirror' analytics at the core of our two traditional business segments

·; ScreenTest  helps advertisers evaluate the real impact of online display advertising

·; TestMatch accurately determines match sample testing

·; Echo provides corporate reputation measurement and benchmarking

 

2. Platform division

 

Our Platform division monitors marketing and advertising content and activity across the full range of media. It collects data on both online and offline advertising and provides related information and insight through subscription based platform products used by brand-owners. Our monitoring business is a market leader in its area.

 

Our platform monitoring services provide consumer insight, validation, strategic insights, competitive positioning, analysis of price and competitive claims and market landscaping to brand owners. Clients typically take our platform products on an annual subscription basis with access through an online near real-time portal.

 

Our monitoring capabilities in both paid and 'earned' (social media), data aggregation and tagging skills and international presence make our products 'must have' for some of the largest global advertisers.

 

We have four data centres -Newcastle (UK), Chicago (US), Baden-Baden (Germany) and Sydney (Australia), where data is captured, coded, tagged and formatted prior to being presented and updated within our subscription based platform products:

 

·; Portfolio: Provides 'deep-dive' advertising analytics in UK, Germany and Australia

·; Portfolio International: Delivers aggregated advertising analytics across 70 markets worldwide

·; Portfolio+: Client-tailored multi language translations platform

·; Sonar: Helps our clients gain actionable insights from social media on a global basis

 

All four products (which make up the majority of our Platform division and account for over 40% of our Group revenues) are highly scalable and are currently used in aggregate by over 600 clients.

 

Strengthening ourbusiness

 

Following the acquisition of Fairbrother Lenz Eley (FLE) in March 2012, we have been focusing on a number of key initiatives designed to make our Group stronger, more efficient and more competitive.

 

Product and Systems Development

 

We operate in a fast-moving marketplace and we are committed to using technology to both scale our business and to provide state-of-the-art technology solutions to our clients. Recent activity includes:

 

·; A review of our software systems with particular focus on ensuring that our growing international business is able to operate seamlessly across multiple locations and geographies and that our data security, integrity and archiving is of a high standard;

·; The upgrade of a number of our technologies to ensure that they continue to offer our clients a market leading user experience;

·; The re-launch of our client-tailored multi-language international advertising intelligence service, Portfolio+, which has been completely rebuilt in order to deliver our clients a more powerful search capability, greater ease of use and better tools; and

·; The planned re-launch of Sonar, our social media monitoring service.

 

In addition, on 3 August 2012 we completed the acquisition of FirmDecisions ASJP Group Limited (the holding company of the FirmDecisions Group). This audit business, staffed by experienced financial personnel from the advertising industry, brings a new and increasingly demanded capability to Ebiquity. These skills enable us to provide increased financial transparency to the media transaction market-place and a higher level of advertiser confidence in contractual compliance.

 

Vital Signs, a data aggregation platform due for launch in early 2013, will aggregate data points provided by every segment of the business into a dashboard, to enable clients to understand clearly how their marketing activities impact their key business drivers, and facilitates simple communication of these insights.

 

People and Business Structures

 

We are now well advanced in integrating FLE into the Ebiquity business. Our Hamburg integration was completed in December 2012, and our London integration will complete this month. Other locations will follow soon afterwards. At the same time we are integrating our management and financial systems to ensure smooth and efficient business processes and to take advantage of cost synergies during the 2013/14 financial year.

 

To coincide with the integration of Ebiquity and FLE in London we recently appointed Morag Blazey as CEO for Ebiquity UK. Morag has been with the Group for nearly three years as International Practice Leader for Advertising Intelligence and is a highly qualified and well-regarded media professional with over 20 years of experience in media planning and buying. Prior to joining Ebiquity she was CEO of PHD London, a well-known independent media agency since acquired by Omnicom Inc.

 

In Germany, Dietmar Kruse has taken responsibility for leading the combined Ebiquity and FLE business following the integration of the two companies. Dietmar joined Ebiquity four years ago and has built, with his team, a significant and growing presence in this important European market.

 

We have also made two additional high profile appointments to take significant leadership positions in other parts of our business.

 

In Australia, Richard Basil-Jones joins Ebiquity as Managing Director, Advertising Intelligence Asia Pacific. Richard joins us following his time as Managing Director of Nielsen Media Research Asia Pacific and will report to Eric Faulkner who will take the newly created role of CEO Asia Pacific. These appointments reflect our commitment to the region and our ambitions to become a major player in this rapidly developing market.

 

Dean Ferenac joins us as Managing Director for our Media practice in North America. Dean joins Ebiquity from Draftfcb Chicago, where he was Worldwide Group Media Director, and will report to PJ Leary who, as CEO North America, will focus on developing our strategy in the region.

 

All these appointments together with the many other people who have joined us in recent months, mean that we now have some of the most talented people in our sector able to focus on the growing needs of our clients in measuring their marketing and media performance.

 

Outlook

 

These are challenging times for our clients and the uncertain economic outlook has created a climate of caution, which continues to act as a brake on strong business growth for many. However it is also encouraging brand owners to focus on optimising their marketing spend and demanding a clear picture of the ROI provided by their agencies.

 

Ebiquity is well placed to assist its clients in achieving these goals - our business remains strong, and the health of our new business pipeline is a testimony to the continuing and growing demand for our skills and services. We remain confident that we will meet management expectations for the full year, and the strength and breadth of our offering mean that we are well positioned for the future.

 

 

Michael Greenlees

Chief Executive Officer

15 January 2013

 

Financial Review

 

Introduction

 

Ebiquity plc is publishing its interim results for the six months ended 31 October 2012. All results are stated before taking into account highlighted items unless otherwise stated. These highlighted items include share based payment expenses, amortisation of purchased intangible assets, acquisition costs, and restructuring and other non-recurring items.

 

Segmental reporting presentation

 

Our two segments are "Analytics" and "Platform". The Analytics division consists of our media buying measurement & benchmarking and performance measurement & attribution services, and our Platform division consists of our media monitoring products.

 

Acquisitions in the six months ended 31 October 2012

 

On 3 August 2012, we purchased 100% of FirmDecisions ASJP Group Limited (the holding company of the FirmDecisions Group, "FD") for total expected consideration of £5.4m consisting of upfront consideration of £1.0m, deferred consideration of £0.5m and estimated earn out payments of £3.9m. Total consideration is capped at £7.0m. FD operates from offices in London, New York and Sydney and employs 14 people.

 

The results of FD have been consolidated into our Analytics division from the date of acquisition.

 

Revenue

 

Six months ended 31 October 2012

Six months ended 31 October 2011

Year ended

30 April 2012

£'000

£'000

£'000

Continuing

Analytics

17,971

11,383

27,927

Platform

12,531

12,512

24,868

Total continuing revenue

30,502

23,895

52,795

Discontinued

-

124

124

Total revenue

30,502

24,019

52,919

 

Total Group revenue increased by 27% to £30.5m (2011: £24.0m). Revenue from continuing operations has increased by 28% from £23.9m to £30.5m.

 

All of the acquisitions in the current and prior periods have been in the Analytics division, which has helped Analytics revenue increase by 58% to £18.0m (2011: £11.4m). Analytics renewal rate (by value) stands at 98%.

 

Platform revenue remained stable in the year. The renewal rate (by value) for media monitoring has increased to 96% in the six months to 31 October 2012 (2011: 91%).

 

The acquisitions in the current and prior periods have continued to add to our international presence. 77% of total group revenue (£23.6m) now comes from international sources, up from 75% for the same period last year (£18.0m).

 

Discontinued operations relates to the disposed editorial monitoring business, Newslive, which was sold for a small profit on 1 July 2011.

 

The increase in continuing revenue from the prior period can be reconciled as follows:

 

 

 

Existing business

Impact of acquisitions

Total

£'000

£'000

£'000

Revenue for six months ended 31 October 2011

21,283

2,612

23,895

Organic revenue growth on a constant currency basis

332

-

332

Foreign exchange movement on organic revenue

(330)

-

(330)

Full period impact of prior period acquisitions

-

2,010

2,010

Revenue from acquisitions made after 31 October 2011

-

4,595

4,595

Revenue for 6 months ended 31 October 2012

21,285

9,217

30,502

 

Organic revenue has increased by 2% (£0.3m) on a constant currency basis (by applying the average foreign exchange rates from the six months ended 31 October 2011 to the results for the six months ended 31 October 2012).

 

Full period impact of prior period acquisitions represents the year on year increase in recognised revenue from acquisitions that completed during the six months ended 31 October 2011. Specifically, this relates to the Echo group (acquired on 20 May 2011), JUMC (27 May 2011), and FMM (14 October 2011) where a full six months of revenue was not recognised.

 

Revenue from acquisitions made after 31 October 2011 represents revenue from acquisitions completed subsequent to 31 October 2011, i.e. no revenue was recognised in the previous period. Specifically, this relates to our acquisitions of the FLE group on 12 March 2012 and our acquisition of FD on 3 August 2012 (where approximately three months of revenue has been recognised in the current period since completion).

 

Gross profit

 

Six months ended 31 October 2012

Six months ended 31 October 2011

Year ended

30 April 2012

£'000

£'000

£'000

Continuing

Analytics

8,373

5,661

14,672

Platform

7,676

7,752

15,235

Total continuing

16,049

13,413

29,907

Discontinued

-

(9)

(9)

Total gross profit

16,049

13,404

29,898

 

Gross profit for the period was up 20% to £16.0m (2011: £13.4m), yielding a gross margin of 53% (2011: 56%).

 

Analytics gross profit has increased from £5.7m to £8.4m, with a gross margin of 47% (2011: 50%). The margin decrease is largely the result of the recently acquired entities currently being on a lower gross margin level than the rest of the group.

 

On a continuing basis, Platform gross profit has decreased from £7.8m to £7.7m, with margins decreasing slightly from 62% to 61%. The margin decrease is largely a result of increased direct staff costs following the introduction of a performance related incentive scheme for our data centre employees, where an efficiency improvement is expected in future periods.

 

Operating profit

 

Operating profit before highlighted items is termed "underlying operating profit". Certain items have been highlighted because separate disclosure is considered relevant in understanding the underlying performance of the business.

 

Six months ended 31 October 2012

Six months ended 31 October 2011

Year ended

30 April 2012

£'000

£'000

£'000

Continuing

Analytics

3,799

2,964

8,525

Platform

4,287

4,110

8,414

Central costs

(4,843)

(4,460)

(8,633)

Total continuing

3,243

2,614

8,306

Discontinued

-

(101)

(101)

Total underlying operating profit

3,243

2,513

8,205

 

 

Underlying operating profit was £3.2m (2011: £2.5m), representing a 29% increase over the prior period. On a continuing basis the increase is 24%.

 

The Analytics division has increased underlying operating profit by £0.8m (a 28% increase), and on a continuing basis, the Platform division has seen an increase in underlying operating profit of £0.2m (a 4% increase).

 

Central costs predominantly represent certain UK property costs, central salaries (Board, Finance, IT and HR), and central legal and advisory costs. The UK property costs include our client facing offices and totals £0.9m in the period (2011: £1.0m). Central costs have increased, reflecting the increased scale of the Group.

 

The disposed business, Newslive, was loss making and hence results in an improved performance period on period.

 

Underlying operating profit margin has increased to 10.6% (2011: 10.5%).

 

Highlighted items

 

Highlighted items comprise significant non-cash charges and non-recurring items which are highlighted in the income statement because separate disclosure is considered relevant in understanding the underlying performance of the business.

 

Six months ended

31 October 2012

Six months ended

31 October 2011

Cash

Non-cash

Total

Cash

Non-cash

Total

£'000

£'000

£'000

£'000

£'000

£'000

Administrative Expenses

Recurring:

Share based payment expenses

-

115

115

-

471

471

Amortisation of purchased intangibles

-

1,062

1,062

-

858

858

-

1,177

1,177

-

1,329

1,329

Non-recurring:

Integration costs

-

-

-

55

-

55

Severance costs

-

-

-

56

-

56

Acquisition costs

368

-

368

574

-

574

368

-

368

685

-

685

Total highlighted items

368

1,177

1,545

685

1,329

2,014

 

Acquisition costs represent professional fees incurred in relation to acquisitions (£228,000) and net movements in contingent deferred consideration (£140,000).

 

As at 31 October 2012, £176,000 of the £368,000 cash highlighted items had been settled.

 

Result before tax

Six months ended

31 October2012

Six months ended

31 October 2011

Year ended

30 April 2012

£'000s

£'000s

£'000s

Underlying operating profit

3,243

2,513

8,205

Highlighted items

(1,545)

(2,014)

(4,607)

Operating profit

1,698

499

3,598

Net finance costs

(530)

(300)

(955)

Share of profits of associates

2

-

-

Profit before tax

1,170

199

2,643

 

Net finance costs were £0.5m (2011: £0.3m) which reflects the higher level of debt following the acquisitions made in the current and prior periods.

 

Underlying profit before tax was up 23% to £2.7m (2011: £2.2m). Reported profit before tax is £1.2m (2011: £0.2m).

 

Taxation

 

The tax for the period is a charge of £0.3m, representing a current tax charge of £0.6m offset by a deferred tax credit of £0.3m. The effective current tax rate is 22% (2011: 21%), derived from a statutory rate of 29% offset by the use of brought forward tax losses.

 

The overall effective tax rate has reduced significantly - from 154% to 24% - largely due to lower non-taxable highlighted items and the deferred tax effect of these highlighted items.

 

Equity

 

During the period, 770,960 shares were issued upon the exercise of employee share options. These exercises have increased issued share capital to 59,688,627 ordinary shares (30 April 2012: 58,917,667). This includes 4,200,000 shares issued to an employee benefit trust ("EBT") designed to satisfy certain share option exercises.

 

At the time of the acquisition of Xtreme in April 2010, convertible loan notes were issued that are convertible into 13,802,861 ordinary shares. These convertible loan notes have been included within equity as they demonstrate the characteristics of ordinary share capital. They are also included within the number of shares for the purposes of both the basic and diluted earnings per share calculations. None of the convertible loan notes have been converted into ordinary shares at this time. Issued share capital plus the convertible loan notes totals 73,491,488. In the calculation of earnings per share, the weighted average in the period is 72,219,626.

 

At the period end there are 8,459,661 unexercised share options (6,061,801 of which were exercisable as at 31 October 2012). This includes the 4,200,000 share options for which the EBT was created. There have been no further issues of share options since the period end but options over 37,960 shares have been exercised since the period end. For the purposes of calculating diluted earnings per share, in accordance with IFRS requirements, the dilutive impact is 2,589,462.

 

Earnings per share

 

Underlying diluted earnings per share was up 11% to 2.60p (2011: 2.35p). The increase is largely due to the positive impact of the acquisitions offset by increased central costs and interest charges.

 

The Group reports a basic earnings per share of 1.03p (2011: loss of 0.16p).

 

Non-controlling interests

 

The increase in non-controlling interests relates primarily to certain acquisitions where less than 100% of the share capital was acquired. The majority of the £142,000 in 2012 (2011: £4,000) relates to the 49.9% non-controlling interest in The Joined Up Media Company Limited, acquired in May 2011.

 

Financial Position and Cash flow

 

The most notable movements on the balance sheet since the previous year end are due to the acquisition of FD, with goodwill and intangible assets increasing by a combined total of £5.1m and other financial liabilities increasing by £5.1m mainly due to the recognition of deferred contingent consideration provisions.

 

A cash and net debt analysis is provided as follows.

 

As at 31 October2012

As at 31 October 2011

As at

30 April 2012

£'000s

£'000s

£'000s

Underlying net cash from operating activities1

601

949

3,126

Reported net cash (used)/generated from operating activities

(205)

(506)

1,174

Cash

4,335

2,796

6,190

Bank borrowings²

(18,970)

(12,050)

(18,353)

Net debt

(14,635)

(9,254)

(12,163)

 

1 Underlying net cash from operating activities represents the cash flows from operating activities excluding the cash impact of highlighted items.

² Bank borrowings on the Balance Sheet at 31 October 2012 is shown net of £0.3m (2011: £0.4m) of loan arrangement fees that have been paid which are amortised over the life of the facility. The borrowings stated above excludes these costs.

 

Underlying net cash inflow from operating activities in the period was £0.6m (2011: £0.9m). This decrease of £0.3m is largely due to adverse movements in working capital and increased taxation payments due to higher profits. After highlighted items are considered, net cash outflow from operations for the period was £0.2m (2011: £0.5m), reflecting the reduced cash impact of the highlighted items in the period.

 

Total additional borrowings in the period were £1.8m, used to fund the acquisitions and deferred consideration payments in the period. This movement is offset by loan repayments in the period of £1.1m.

 

Due to the seasonality of our cash flows, net debt is historically higher at the half year relative to the full year.

 

During the period, the Group continued to trade within all of its banking facilities and covenants.

 

 

 

Andrew Beach

Chief Financial Officer

15 January 2013

 

 

Consolidated Income Statement

for the six months ended 31 October 2012

 

 

 

 

 

Unaudited

6 months ended

31 October

2012

Unaudited

 6 months ended

31 October

2011

Audited

12 months ended

30 April

 2012

Note

£'000s

£'000s

£'000s

Revenue

30,502

24,019

52,919

Cost of Sales

(14,453)

(10,615)

(23,021)

Gross Profit

16,049

13,404

29,898

Administrative expenses - excluding highlighted items

(12,806)

(10,891)

(21,693)

Administrative expenses - highlighted items

3

(1,545)

(2,014)

(4,607)

Total administrative expenses

(14,351)

(12,905)

(26,300)

Operating profit before highlighted items

3,243

2,513

8,205

Administrative expenses - highlighted items

3

(1,545)

(2,014)

(4,607)

Operating profit

1,698

499

3,598

Finance income

7

2

6

Finance expenses

(537)

(302)

(961)

Net finance expense

(530)

(300)

(955)

Share of profits of associates

2

-

-

Profit before tax and highlighted items

2,715

2,213

7,561

Highlighted items

3

(1,545)

(2,014)

(4,918)

Profit before tax

1,170

199

2,643

Tax expense

(285)

(306)

(1,036)

Profit/(loss) for the period

885

(107)

1,607

Attributable to:

Equity holders of the parent

743

(111)

1,610

Non-controlling interests

142

4

(3)

885

(107)

1,607

Earnings/(losses) per share

Basic

5

1.03p

(0.16p)

2.29p

Diluted

5

0.99p

(0.16p)

2.18p

Underlying basic

5

2.70p

2.45p

7.77p

Underlying diluted

5

2.60p

2.35p

7.40p

 

 

 

Consolidated Statement of Comprehensive Income

for the six months ended 31 October 2012

 

Unaudited

6 months ended

31 October 2012

Unaudited

 6 months ended

31 October 2011

Audited

12 months ended

30 April

 2012

£'000

£'000

£'000

Profit/(loss) for the period

885

(107)

1,607

Exchange differences on translation of overseas subsidiaries

(9)

58

(261)

Movement in valuation of hedging instruments

(128)

(34)

(26)

Total comprehensive income/(loss) for the period

748

(83)

1,320

Attributable to:

Equity holders of the parent

606

(87)

1,323

Non-controlling interests

142

4

(3)

748

(83)

1,320

 

Consolidated Statement of Financial Position

as at 31 October 2012

 

Unaudited

as at

31 October

2012

Unaudited

as at

31 October

2011

Audited

as at

30 April

2012

Note

£'000s

£'000s

£'000s

Non-current assets

Goodwill

6

47,589

37,710

43,291

Other intangible assets

7

13,080

10,400

12,261

Property, plant & equipment

2,960

3,268

3,069

Investment in associates

5

-

4

Deferred tax assets

1,263

811

1,050

Total non-current assets

64,897

52,189

59,675

Current assets

Loans & other financial assets

-

200

-

Trade & other receivables

20,744

13,652

20,756

Cash & cash equivalents

4,335

2,796

6,190

Total current assets

25,079

16,648

26,946

Total assets

89,976

68,837

86,621

Current liabilities

Other financial liabilities

8

(12,165)

(5,873)

(7,744)

Trade & other payables

(7,154)

(6,675)

(8,645)

Current tax liabilities

(1,819)

(547)

(1,446)

Provisions

(330)

(497)

(399)

Accruals & deferred income

(9,175)

(9,291)

(11,178)

Total current liabilities

(30,643)

(22,883)

(29,412)

Non-current liabilities

Other financial liabilities

8

(18,558)

(8,963)

(17,855)

Provisions

(736)

(628)

(745)

Deferred tax liabilities

(3,062)

(2,627)

(2,847)

Total non-current liabilities

(22,356)

(12,218)

(21,447)

Total liabilities

(52,999)

(35,101)

(50,859)

Total net assets

36,977

33,736

35,762

Capital & reserves

Share capital

14,922

14,718

14,729

Share premium

4,297

4,226

4,233

Convertible loan note reserve

9,445

9,445

9,445

Merger reserve

3,667

3,667

3,667

ESOP reserve

(1,590)

(1,590)

(1,590)

Hedging reserve

(168)

(48)

(40)

Translation reserve

(230)

98

(221)

Retained earnings

6,150

2,983

5,132

Capital & reserves attributable to the equity holders of the parent

36,493

33,499

35,355

Non-controlling interests

484

237

407

Total equity

36,977

33,736

35,762

 

 

 

 

 

 

 

 

Consolidated Statement of Changes in Equity

for the six months ended 31 October 2012

 

Share capital

 

Share premium

Convertible loan note reserve

 

Merger reserve

 

ESOP reserve

 

Hedging reserve

 

Translation reserve

 

Retained earnings

Non-controlling interests

 

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

1 May 2011

13,994

2,666

9,445

3,667

(1,590)

(14)

40

2,817

26

31,051

Profit/(loss) for the period

-

-

-

-

-

-

-

(111)

4

(107)

Other comprehensive income

-

-

-

-

-

(34)

58

-

-

24

Total comprehensive income for the period

-

-

-

-

-

(34)

58

(111)

4

(83)

Shares issued for cash

724

1,859

-

-

-

-

-

-

-

2,583

Share issue costs

-

(299)

-

-

-

-

-

-

-

(299)

Acquisition of subsidiaries

-

-

-

-

-

-

-

-

211

211

Share options charge

-

-

-

-

-

-

-

471

-

471

Deferred tax on share options

-

-

-

-

-

-

-

(194)

-

(194)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

(4)

(4)

31 October 2011

14,718

4,226

9,445

3,667

(1,590)

(48)

98

2,983

237

33,736

Profit/(loss) for the period

-

-

-

-

-

-

-

1,722

(7)

1,715

Other comprehensive income

-

-

-

-

-

8

(319)

-

-

(311)

Total comprehensive income for the period

-

-

-

-

-

8

(319)

1,722

(7)

1,404

Shares issued for cash

11

7

-

-

-

-

-

-

-

18

Acquisition of subsidiaries

-

-

-

-

-

-

-

-

177

177

Share options charge

-

-

-

-

-

-

-

472

-

472

Deferred tax on share options

-

-

-

-

-

-

-

(45)

-

(45)

30 April 2012

14,729

4,233

9,445

3,667

(1,590)

(40)

(221)

5,132

407

35,762

Profit/(loss) for the period

-

-

-

-

-

-

-

743

142

885

Other comprehensive income

-

-

-

-

-

(128)

(9)

-

-

(137)

Total comprehensive income for the period

-

-

-

-

-

(128)

(9)

743

142

748

Shares issued for cash

193

64

-

-

-

-

-

-

-

257

Share options charge

-

-

-

-

-

-

-

115

-

115

Deferred tax on share options

-

-

-

-

-

-

-

160

-

160

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

(65)

(65)

31 October 2012

14,922

4,297

9,445

3,667

(1,590)

(168)

(230)

6,150

484

36,977

Consolidated Cash Flow Statement

for the six months ended 31 October 2012

 

 

 

 

 

Unaudited

6 months

ended

31 October

2012

Unaudited

6 months

ended

31 October

2011

Audited

12 months

ended

30 April

2012

£'000s

£'000s

£'000s

Cashflows from operating activities

Profit before taxation

1,170

199

2,643

Adjustments for:

Depreciation

561

585

1,166

Amortisation

1,138

945

1,893

Loan fees written off

-

-

311

Unrealised foreign exchange (gain)/loss

(2)

(6)

14

Share option charges

115

471

943

Finance income

(7)

(2)

(6)

Finance expense

537

302

650

Profit on disposal

-

(50)

(49)

Share of profit of associates

(2)

-

-

Deferred contingent consideration revaluations

140

-

-

3,650

2,444

7,565

Decrease/(increase) in trade receivables

943

3,030

(1,800)

Decrease in trade payables

(4,103)

(5,212)

(2,667)

Decrease in provisions

(78)

(247)

(605)

Cash from operations

412

15

2,493

Finance expense

(295)

(293)

(527)

Income taxes paid

(322)

(228)

(792)

Net cash (used)/generated from operating activities

(205)

(506)

1,174

Cashflows from investing activities

Acquisition of subsidiaries, net of cash acquired

(1,941)

(5,809)

(9,934)

Purchase of property, plant & equipment

(382)

(503)

(892)

Purchase of intangible assets

-

-

(180)

Finance income

7

2

6

Net cash used in investing activities

(2,316)

(6,310)

(11,000)

Cashflows from financing activities

Proceeds from issue of share capital (net of issue costs)

257

2,283

2,302

Proceeds from long-term borrowings

1,750

5,480

25,780

Repayment of bank loans

(1,125)

(1,165)

(15,034)

Bank loan fees paid

-

(100)

(400)

Bank securities released

-

-

200

Dividends paid to non-controlling interests

(65)

(10)

(10)

Repayment of finance leases

(146)

(10)

(19)

Net cash inflow from financing activities

671

6,478

12,819

Net (decrease)/increase in cash, cash equivalents and bank overdrafts

(1,850)

(338)

2,993

Effect of foreign exchange rate changes

(5)

(24)

39

Cash, cash equivalents and bank overdrafts at beginning of period

6,190

3,158

3,158

Cash, cash equivalents and bank

overdrafts at end of period

4,335

2,796

6,190

 

Notes to the interim financial statements for the six months ended 31 October 2012

 

 

1. Accounting policies

 

Basis of preparation

 

The financial information presented in this documentation has been prepared using recognition and measurement principles which are consistent with International Financial Reporting Standards (IFRS) and International Financial Reporting Interpretations Committee (IFRIC) interpretations that are expected to be applicable for the period ending 30 April 2013, and endorsed for use in the European Union. Further standards or interpretations may also be issued that could be applicable for the year ending 30 April 2013. These potential changes could result in the need to change the basis of accounting or presentation of certain financial information from that presented in this document.

 

The comparatives for the period ended 30 April 2012 are not the Company's full statutory accounts for that year but are drawn up from those accounts. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors' report on those accounts was unqualified, did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report and did not contain a statement under section 498(2)-(3) of the Companies Act 2006.

 

Contingent deferred consideration on the Statement of Financial Position as at 31 October 2011 has been reclassified from provisions to other financial liabilities, in accordance with IFRS 3R and to conform with the classification in the Statement of Financial Positions as at 30 April 2012 and as at 31 October 2012.

 

As permitted by AIM rules, the group has not applied IAS 34 'Interim Reporting' in preparing this interim report.

 

There are no new IRFSs or IFRIC interpretations that are effective for the first time for the financial year beginning 1 May 2012 that would be expected to have a material impact on the Group.

 

 

2. Segmental reporting

 

The segment information provided to the Directors for the reportable segments for the period ended 31 October 2012 is as follows:

 

Unaudited six months ended 31 October 2012

 

 

Analytics

 

Platform

Reportable Segments

 

Unallocated

 

Total

£'000

£'000

£'000

£'000

£'000

Revenue

17,971

12,531

30,502

-

30,502

Operating profit before highlighted items

3,799

4,287

8,086

(4,843)

3,243

 

Unaudited six months ended 31 October 2011

 

 

Analytics

 

Platform

Reportable Segments

 

Unallocated

 

Total

£'000

£'000

£'000

£'000

£'000

Revenue

11,383

12,636

24,019

-

24,019

Operating profit before highlighted items

2,964

4,009

6,973

(4,460)

2,513

 

Year ended 30 April 2012

 

 

Analytics

 

Platform

Reportable Segments

 

Unallocated

 

Total

£'000

£'000

£'000

£'000

£'000

Revenue

27,927

24,992

52,919

-

52,919

Operating profit before highlighted items

8,525

8,313

16,838

(8,633)

8,205

 

 

2. Segmental reporting (continued)

 

A reconciliation of segment operating profit before highlighted items to total profit before tax is provided below:

 

Unaudited

6 months ended

31 October 2012

Unaudited

6 months ended

31 October

2011

Audited

12 months ended

30 April

2012

£'000

£'000

£'000

Reportable segment operating profit before highlighted items

8,086

6,973

16,838

Unallocated costs:

Staff costs

(2,690)

(2,329)

(4,637)

Property costs

(906)

(969)

(1,839)

Exchange rate movements

(156)

(20)

(218)

Other administrative expenses

(1,091)

(1,142)

(1,939)

Operating profit before highlighted items

3,243

2,513

8,205

Highlighted items (note 3)

(1,545)

(2,014)

(4,607)

Operating profit

1,698

499

3,598

Net finance costs

(530)

(300)

(955)

Share of profit of associates

2

-

-

Profit before tax

1,170

199

2,643

 

Unallocated costs comprise central costs that are not considered attributable to either segment.

 

3. Highlighted items

 

Highlighted items comprise significant non-cash charges and non-recurring items which are highlighted in the income statement because separate disclosure is considered relevant in understanding the underlying performance of the business.

 

Unaudited

6 months ended

31 October 2012

Unaudited

6 months ended

31 October

2011

Audited

12 months ended

30 April

2012

£'000s

£'000s

£'000s

Recurring:

Share based payment expenses

115

471

943

Amortisation of purchased intangibles

1,062

858

1,733

1,177

1,329

2,676

Non-recurring:

Integration costs

-

55

189

Severance costs

-

56

208

Acquisition costs

368

574

1,250

Refinancing costs

-

-

284

368

685

1,931

Charged to operating profit

1,545

2,014

4,607

Finance costs

-

-

311

Total highlighted items before tax

1,545

2,014

4,918

Taxation credit

(292)

(106)

(1,029)

Total highlighted items after tax

1,253

1,908

3,889

 

 

Acquisition costs represent professional fees incurred in relation to acquisitions (£228,000) and adjustments to the fair value of deferred consideration (£140,000).

 

4. Dividends

 

No interim dividend is being proposed (2011: nil).

 

5. Earnings per share

 

The calculation of basic and diluted earnings per share is based on the following data:

 

Unaudited

6 months ended

31 October 2012

Unaudited

6 months ended

31 October 2011

Audited

12 months ended

30 April 2012

£'000s

£'000s

£'000s

Net profit/(loss) attributable to equity holders of the parent

743

(111)

1,610

Adjustments:

Impact of highlighted items (net of tax)1

1,204

1,829

3,824

Notional use of brought forward tax losses2

-

-

21

Underlying net profit for the purpose of underlying earnings per share

1,947

1,718

5,455

Number of shares

Weighted average number of ordinary shares for the purpose of basic earnings per share

72,219,626

70,060,099

70,233,989

Effect of dilutive potential ordinary shares

Share options

2,589,462

3,008,375

3,482,201

Weighted average number of ordinary shares for the purpose of diluted earnings per share

74,809,088

73,068,474

73,716,190

Basic earnings/(losses) per share

1.03p

(0.16p)

2.29p

 

Diluted earnings/(losses) per share3

0.99p

(0.16p)

2.18p

 

Underlying basic earnings per share

2.70p

2.45p

7.77p

 

Underlying diluted earnings per share

2.60p

2.35p

7.40p

 

1Highlighted items (see note 3), stated net of their total tax impact.

 

2 The adjustment for notional use of brought forward tax losses demonstrates the additional utilisation of brought forward tax losses that would have been used if the highlighted items in the year had not been incurred.

 

3 The statutory EPS has not been diluted in the period ended 31 October 2011 since the result for that period was a loss.

 

6. Goodwill

 

£'000

Cost and net book value

At 1 May 2011

31,457

Acquisitions

6,182

Foreign exchange differences

71

At 31 October 2011

37,710

Acquisitions

5,863

Foreign exchange differences

(282)

At 30 April 2012

43,291

Acquisitions

3,232

Adjustments to prior year acquisitions

1,091

Foreign exchange differences

(25)

At 31 October 2012

47,589

 

 

7. Other intangible assets

 

Capitalised

development

costs

Purchased

intangible

assets

Total

intangible assets

£'000s

£'000s

£'000s

Cost

At 1 May 2012

928

16,956

17,884

Additions

-

1,976

1,976

Foreign exchange

-

(27)

(27)

At 31 October 2012

928

18,905

19,833

Amortisation

At 1 May 2012

(531)

(5,092)

(5,623)

Provision for the period

(76)

(1,062)

(1,138)

Foreign exchange

-

8

8

At 31 October 2012

(607)

(6,146)

(6,753)

Net book value

At 31 October 2012

321

12,759

13,080

At 31 October 2011

296

10,104

10,400

At 30 April 2012

397

11,864

12,261

 

 

The capitalised development costs are internally generated.

 

 

8. Other financial liabilities

 

31 October 2012

31 October

2011

30 April

2012

£'000

£'000

£'000

Current

Bank borrowings

2,243

5,042

2,245

Finance lease liabilities

118

121

119

Contingent deferred consideration

9,804

710

5,380

12,165

5,873

7,744

Non-current

Bank borrowings

16,471

6,589

15,814

Finance lease liabilities

64

219

209

Interest rate swaps

168

48

39

Contingent deferred consideration

1,855

2,107

1,793

18,558

8,963

17,855

Total other financial liabilities

30,723

14,836

25,599

 

 

INDEPENDENT REVIEW REPORT TO EBIQUITY PLC

 

Introduction

 

We have been engaged by the company to review the interim financial statements in the half-yearly financial report for the six months ended 31 October 2012, which comprises the consolidated income statement, consolidated statement of comprehensive income, consolidated statement of financial position, consolidated statement of changes in equity, consolidated cash flow statement and related notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

Directors' responsibilities

 

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the AIM Rules for Companies which require that the financial information must be presented and prepared in a form consistent with that which will be adopted in the company's annual financial statements.

 

As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with the basis of preparation set out in note 1.

 

Our responsibility

 

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of the AIM Rules for Companies and for no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

 

Scope of review

 

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 October 2012 is not prepared, in all material respects, in accordance with the basis of preparation set out in note 1 and the AIM Rules for Companies.

 

 

 

PricewaterhouseCoopers LLPChartered Accountants15 January 2013

London

 

 

 

The maintenance and integrity of the Ebiquity plc website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that may have occurred to the financial statements since they were initially presented on the website.

 

Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FMGMMRKRGFZM
Date   Source Headline
1st May 20249:00 amRNSNotice of Investor Presentation
26th Apr 20249:18 amRNSNotice of Results
4th Apr 20247:00 amRNSDirectorate Change
20th Mar 20241:53 pmRNSStandard form for notification of major holdings
19th Mar 20244:50 pmRNSStandard form for notification of major holdings
15th Mar 202410:35 amRNSDIRECTORS’ DEALING
12th Mar 20247:00 amRNSTrading Update
11th Mar 20245:49 pmRNSStandard form for notification of major holdings
5th Mar 20248:53 amRNSStandard form for notification of major holdings
20th Nov 20234:42 pmRNSNotification of major holdings
29th Sep 20237:00 amRNSInterim Results
17th Aug 202310:12 amRNSStandard form for notification of major holdings
28th Jul 20239:20 amRNSIssue of Shares and TVR
28th Jun 20234:58 pmRNSBoard composition
5th Jun 202311:28 amRNSIssue of Shares and TVR
24th May 20235:32 pmRNSNotification of major holdings
24th May 20235:29 pmRNSAGM Statement
24th May 20234:14 pmRNSNotification of major holdings
23rd May 20236:00 pmRNSNotification of major holdings
22nd May 20235:55 pmRNSNotification of major holdings
22nd May 20239:44 amRNSIssue of Shares and TVR
19th May 20235:10 pmRNSNotification of major holdings
19th May 20233:22 pmRNSNotification of major holdings
19th May 202312:00 pmRNSNotification of major holdings
15th May 20233:45 pmRNSIssue of Shares and TVR
4th May 20237:00 amRNSNotice of Capital Markets Day
28th Apr 20231:18 pmRNSANNUAL REPORT AND ANNUAL GENERAL MEETING
17th Apr 20237:00 amRNSAppointment of Chief Financial Officer
3rd Apr 20232:06 pmRNSIssue of Shares and TVR
30th Mar 20237:01 amRNSDirectorate Change
30th Mar 20237:00 amRNSFinal Results for the year ended 31 December 2022
22nd Mar 20233:19 pmRNSNotice of Investor Presentation
22nd Mar 202312:08 pmRNSNotice of Results
20th Feb 202310:23 amRNSIssue of Shares and TVR
7th Feb 20237:00 amRNSTrading Statement
23rd Jan 20235:46 pmRNSIssue of Shares and TVR
6th Jan 20235:18 pmRNSHolding(s) in Company
4th Oct 20225:13 pmRNSIssue of Shares and TVR
30th Sep 20222:16 pmRNSDIRECTORS’ DEALING
22nd Sep 20227:00 amRNSInterim Results
15th Sep 20229:03 amRNSNotice of Investor Presentation
1st Aug 202210:56 amRNSIssue of Shares and TVR
25th Jul 20227:00 amRNSTrading Update
12th Jul 20225:25 pmRNSStandard form for notification of major holdings
30th Jun 20227:00 amRNSIssue of Shares and TVR
24th May 20222:11 pmRNSIssue of Shares and TVR
19th May 202211:15 amRNSResult of AGM
25th Apr 202211:38 amRNSNotification of major holdings
22nd Apr 20224:05 pmRNSANNUAL REPORT AND ANNUAL GENERAL MEETING
22nd Apr 202210:56 amRNSNotification of major holdings

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.