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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFXI.L Regulatory News (FXI)

  • There is currently no data for FXI

Interim Results

27 May 2015 07:00

RNS Number : 2890O
Fusionex International PLC
27 May 2015
Β 

For immediate release

27 May 2015

Β 

Β 

Fusionex International plc

("Fusionex" or "the Company" or "the Group")

Β 

Interim results for the six months ended 31 March 2015

Β 

GIANT Momentum Underpins Strong H1

Β 

Fusionex, an award-winning and market-leadingΒ international provider of enterprise software specialising in Analytics and Big Data solutions, is pleased to announce its interim results for the six months ended 31 March 2015.

Β 

Financial Highlights:

Β 

Item (MYR million)

(unless stated otherwise)

6 months ended

31 March 2015

6 months ended

31 March 2014

Change (%)

Revenue

31.6

25.0

26%

Gross Profit

24.9

19.0

31%

Adjusted EBITDA**

13.6

10.0

36%

* EBITDA (MYR million) is derived from PBT (2015: 14.29; 2014: 8.18), plus amortisation of intangible assets (2015: 1.65; 2014: 1.11), plus depreciation of property, plant and equipment (2015: 1.06; 2014: 0.44), plus interest expenses (2015: 0.03; 2014: 0.35).

Β 

** Adjusted EBITDA (MYR million) is derived from EBITDA (2015: 17.03; 2014: 10.05), minus the gain on disposal of fixed assets (2015: 2.03; 2014: nil), minus unrealized foreign exchange gain (2015: 1.43; 2014: 0.06)

Β 

Operational Highlights:

Β 

Β· Strong sales momentum for GIANT - A total of 25 wins secured to date including in new geographies and sectors

Β· Significant new business pipeline underpinned by

o Investment in marketing activities

o Channel partnerships

Β· Current trading remains strong with positive full year outlook

Β 

Ivan Teh, Chief Executive of Fusionex, commented:

"The first half of the 2015 financial year has seen continued strong progress for Fusionex. Our Big Data Analytics product, GIANT, has achieved significant and continued uptake from clients, with a total of 25 customer wins secured for GIANT since its launch, as we build our presence in this exciting growth area. These wins have also seen us expand into new market sectors and new countries, and we continue to target international expansion and channel-driven sales to accelerate our growth."

For further details:

Fusionex

Ivan Teh, Chief Executive Officer

Yuen Choong Lai, Chief Financial Officer

Β 

Through Buchanan

Β 

Panmure Gordon

Fred Walsh, Alina Vaskina, Ben Roberts (Investment Banking)

Tom Nicholson, Charles Leigh-Pemberton (Corporate Broking)

020 7886 2500

Β 

Β 

RBC Capital Markets

020 7653 4000

Pierre Schreuder or Ema Jakasovic

Β 

Β 

Buchanan

Sophie McNulty, Gabriella Clinkard, Steph Watson

www.buchanan.uk.com

020 7466 5000

Β 

Β 

Operational and Financial Review

Β 

During the six months ended 31 March 2015, Fusionex has continued to build on the progress achieved last year and in particular the ongoing momentum in sales of the Group's Big Data Analytics software, GIANT.

Β 

Revenue for the period increased 26% to MYR 31.6 million (2014: MYR 25.0 million), with adjusted EBITDA up 36% to MYR 13.6 million (2014: MYR 10.0 million). This performance reflects the strong levels of client confidence in the Company's business intelligence and analytics offering, together with 25 wins for GIANT since its launch, of which 12 were secured in the period under review, demonstrating the increased penetration of GIANT across different geographies and industry verticals.

Β 

As announced on 11 February, Fusionex declared an interim dividend of approximately 2.10 pence per share, amounting to Β£903,000 in total, to shareholders on the register as at 20 February 2015. The payment was made on 13 March 2015.

Β 

In view of the Group's strong first half performance, and current high levels of demand for its product offering, the Board remains confident that Fusionex is well placed for further growth.

Β 

The Big Data market continues to drive the Group's new business activities, with 25 new GIANT wins secured since launch, taking it closer to management's target of 30 wins by the end of this financial year. Encouragingly, these contracts have been secured across a range of industries and geographies. In the first half, 87% of revenues came from Asia Pacific (FY 2014: 72%), 10% from Europe (FY 2014: 22%) and 3% from North America (FY 2014: 6%). Notable recent contract wins include:

Β 

Β· Intel, the world's largest chip maker, which is using GIANT for an Internet of Things (IoT) initiative, applying Big Data analytics to its equipment and sensors in order to achieve operational efficiencies and cost savings in its manufacturing processes. Intel has integrated GIANT's Big Data analytics and the IoT in manufacturing, with the initiative expected to save Intel millions of dollars annually, in a significant validation of GIANT's capabilities.

Β· A multi-year contract for a Smart Government initiative following a competitive tender, taking Fusionex into a new geography in Asia. This exciting initiative will see the Group supporting immigration and cross border control by analysing data to find insights and patterns for better management, both of tourism opportunities and security threats. Smart Government is an area of significant growth potential for Big Data and this contract will assist the Group in opening up other opportunities.

Β· Brother Industries, a multi-nationalΒ electronics and electrical equipment company, was the 25th win for GIANT, signed shortly following the period under review. Β Brother Industries will leverage Fusionex GIANT to monitor its daily operations across different geographies and time zones, enabling it to enhance management decisions, customer experience and business planning.

Β 

In addition, the increasing number of other customers using GIANT, which includes AEON, one of the largest retailers in Japan, and Yeo Hiap Seng, an Asian based fast moving consumer goods group, confirms the Group's position as a leading Big Data provider and strengthens its ability to attract additional GIANT customers.

Β 

The breadth and range of Fusionex's big data contracts demonstrate the increasing industry-agnostic interest in utilising technology to leverage and monetise the wealth of data available to organisations. As enterprise data continues to increase - with Gartner forecasting it will increase by 650% in the next five years - and as the Internet of Things accelerates, demand for Big Data Analytics ("BDA") is also gathering pace. In a recent Capgemini Consulting survey, "Cracking the Data Conundrum: How Successful Companies make Big Data Operational", 60% of the 226 respondents questioned, across multiple regions and business types globally, said they believe "that Big Data will disrupt their industry within the next three years". Meanwhile Gartner is predicting that by 2020, there will be as many as 26 billion connected devices, versus 3.9 billion in 2014, and this will drive rapid growth of accompanying BDA, with an anticipated CAGR of nearly 30% over the next five years (according to the International Institute of Analytics). The growth in data and the attendant need for real-time insights presents a considerable challenge to all organisations and Fusionex's GIANT offering represents an attractive solution, as demonstrated by the contract wins to date.

Β 

Underpinning Fusionex's ability to access this demand is its ongoing investment in product development, marketing and channels to market. The Company continues to strengthen its team in order to take advantage of the opportunities available, both in its core Asia Pacific markets and newer geographies. The recent launch of its own Big Data Academy, together with Fusionex's commitment to the National Big Data Analytics Innovation Network in Malaysia, will also ensure that it continues to lead the way in big data innovation, and attract and retain the best talent to support the Group's product development. In Singapore, Fusionex works closely with the Infocomm Development Authority of Singapore (IDA) on Smart City, Smart Nation initiatives.

Β 

Last year, the Group signed three channel partner agreements, Revolution Analytics, EMC and AvNet, and is beginning to see good traction via this route to market. Post-period end, in April 2015, the Group was also delighted to announce its fourth channel partnership with Mesiniaga Berhad ("Mesiniaga") (MYX: MSNIAGA), a leading ICT solutions provider and systems integrator in Malaysia, which will enable Fusionex to leverage Mesiniaga's extensive distribution network with Mesiniaga being committed to promote and resell GIANT.

Β 

The combination of the Group's own marketing activities and these channel partners supports a substantial new business pipeline, positioning the Group strongly to secure further contracts in the second half and beyond.

Β 

It is also encouraging to see that Fusionex has maintained its robust track record for renewing existing client contracts, with retention rates in excess of 95%. Not only does this represent an attractive and highly cash generative revenue stream for the business but existing customers are also recognising the benefits of its newer Big Data offering. The Company is successfully leveraging this opportunity to cross sell and upgrade contracts with its international blue-chip client list.

Β 

Growth Strategy

Β 

Fusionex is focused on building its presence in the BDA market, via its GIANT offering, underpinned by its existing base of blue-chip customers using its suite of Analytics products.

Β 

Growth will also continue to be driven by Fusionex marketing activities and by encouraging cross-selling and up-selling across the Group's existing customers. In addition, the successful channel partnerships which the Group has built will further support new business momentum, widening its reach in an effective and efficient manner. In view of the benefits of its existing partnerships, Fusionex will continue to seek additional channel partners in order to widen the sales network and market reach further.

Β 

Current Trading and Outlook

Β 

The strong first half performance and new business pipeline position the Group well for continued progress in the second half, underpinned by its continuous success in retaining existing clients. Demand for the Group's products remains high, driven by the increasing need for organisations to capitalise on the huge volumes of data available to them and Fusionex is well placed to benefit from this growth trend. As global corporations become more aware of the opportunities offered by Big Data, the Company is seeing significant potential for growth particularly within the Travel & Hospitality, Retail, Manufacturing and Smart Government sectors, where the Group's recent wins will also support its ability to address further opportunities.

Β 

Therefore the Board remains confident that Fusionex is on track to deliver continued growth for the full year.

FUSIONEX INTERNATIONAL PLC

CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

For the six months period ended 31 March 2015

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

1.10.2014

Β 

1.10.2013

Β 

1.10.2013

Β 

Β 

Β 

Β 

Β 

to

Β 

to

Β 

to

Β 

Β 

Β 

Β 

Β 

31.3.2015

Β 

31.3.2014

Β 

30.9.2014

Β 

Β 

Β 

Β 

Β 

Unaudited

Β 

Unaudited

Β 

Audited

Β 

Β 

Note

RM

Β 

RM

Β 

RM

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Revenue

Β 

Β 

Β 

31,622,390

Β 

25,015,489

Β 

57,105,535

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Cost of sales

Β 

Β 

Β 

(6,676,169)

Β 

(6,027,217)

Β 

(12,793,229)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Gross profit

Β 

Β 

Β 

24,946,221

Β 

18,988,272

Β 

44,312,306

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other income

Β 

Β 

Β 

3,635,879

Β 

140,282

Β 

1,577,537

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

28,582,100

Β 

19,128,554

Β 

45,889,843

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other expenses

Β 

Β 

Β 

(14,258,646)

Β 

(10,596,418)

Β 

(22,728,101)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Finance costs

Β 

Β 

Β 

(30,920)

Β 

(347,268)

Β 

(381,442)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit before taxation

Β 

Β 

Β 

14,292,534

Β 

8,184,868

Β 

22,780,300

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Income tax expense

2

Β 

Β 

(1,670,832)

Β 

(654,229)

Β 

(3,320,432)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

Β 

Β 

Β 

12,621,702

Β 

7,530,639

Β 

19,459,868

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other comprehensive income

Β 

Β 

Β 

1,411,463

Β 

579,807

Β 

212,030

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive income for the

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β financial period

Β 

Β 

Β 

14,033,165

Β 

8,110,446

Β 

19,671,898

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after tax attributable to:

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Owners of the Group

Β 

Β 

Β 

12,621,702

Β 

7,530,639

Β 

19,459,868

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive income attributable to:

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Owners of the Group

Β 

Β 

Β 

14,033,165

Β 

8,110,446

Β 

19,671,898

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Earnings per share attributable to owners of the Group

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Basic, sen

3

Β 

Β 

29.35

Β 

17.51

Β 

45.26

Β 

Diluted, sen

3

Β 

Β 

29.35

Β 

17.51

Β 

45.26

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

FUSIONEX INTERNATIONAL PLC

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

For the six months period ended 31 March 2015

Β 

Β 

Β 

Β 

Β 

Β 

31.3.2015

Β 

31.3.2014

Β 

30.9.2014

Β 

Β 

Β 

Β 

Β 

Unaudited

Β 

Unaudited

Β 

Audited

Β 

Note

Β 

RM

Β 

RM

Β 

RM

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

ASSETS

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

NON-CURRENT ASSETS

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Property, plant and equipment

4

Β 

Β 

Β 

35,257,889

Β 

37,082,328

Β 

35,193,579

Goodwill on consolidation

5

Β 

Β 

Β 

549,572

Β 

549,572

Β 

549,572

Intangible assets

6

Β 

Β 

Β 

27,194,093

Β 

17,189,491

Β 

21,575,667

Deferred tax assets

Β 

Β 

Β 

Β 

719,643

Β 

-

Β 

441,954

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

63,721,197

Β 

54,821,391

Β 

57,760,772

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

CURRENT ASSETS

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Trade receivables

Β 

Β 

Β 

Β 

11,931,098

Β 

9,225,587

Β 

7,547,911

Other receivables, deposits

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

and prepayments

Β 

Β 

Β 

Β 

5,153,625

Β 

3,101,993

Β 

1,918,347

Amount owing by contract customers

Β 

Β 

Β 

Β 

2,359,498

Β 

4,259,123

Β 

2,845,754

Tax recoverable

Β 

Β 

Β 

Β 

35,417

Β 

151,630

Β 

-

Cash and cash equivalents

Β 

Β 

Β 

Β 

60,025,139

Β 

49,491,421

Β 

64,021,296

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

79,504,777

Β 

66,229,754

Β 

76,333,308

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

ASSET HELD FOR SALE

7

Β 

Β 

Β 

-

Β 

3,490,063

Β 

3,133,832

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

TOTAL ASSETS

Β 

Β 

Β 

Β 

143,225,974

Β 

124,541,208

Β 

137,227,912

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

EQUITY AND LIABILITIES

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Share capital

Β 

Β 

Β 

Β 

71,457,058

Β 

71,457,058

Β 

71,457,058

Merger reserve

8

Β 

Β 

Β 

(17,668,186)

Β 

(17,668,186)

Β 

(17,668,186)

Foreign exchange translation reserve

9

Β 

Β 

Β 

2,313,614

Β 

1,269,928

Β 

902,151

Retained profits

Β 

Β 

Β 

Β 

54,411,376

Β 

34,772,765

Β 

46,701,994

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

TOTAL EQUITY

Β 

Β 

Β 

Β 

110,513,862

Β 

89,831,565

Β 

101,393,017

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

NON-CURRENT LIABILITIES

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Long-term borrowings

Β 

Β 

Β 

Β 

19,806,882

Β 

26,281,511

Β 

20,224,294

Deferred tax liabilities

Β 

Β 

Β 

Β 

4,710,287

Β 

1,115,026

Β 

3,421,090

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

24,517,169

Β 

27,396,537

Β 

23,645,384

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

CURRENT LIABILITIES

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Payables and accruals

Β 

Β 

Β 

Β 

6,246,209

Β 

5,144,449

Β 

7,623,156

Β 

Amounts owing to contract customers

Β 

Β 

Β 

Β 

-

Β 

-

Β 

128,625

Β 

Short-term borrowings

Β 

Β 

Β 

Β 

816,456

Β 

992,370

Β 

800,794

Β 

Provision for taxation

Β 

Β 

Β 

Β 

1,132,278

Β 

1,176,287

Β 

1,103,884

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

8,194,943

Β 

7,313,106

Β 

9,656,459

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Liabilities directly associated with assets

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

classified as held for sale

7

Β 

Β 

Β 

-

Β 

-

Β 

2,533,052

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

TOTAL LIABILITIES

Β 

Β 

Β 

Β 

32,712,112

Β 

34,709,643

Β 

35,834,895

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

TOTAL EQUITY AND LIABILITIES

Β 

Β 

Β 

Β 

143,225,974

Β 

124,541,208

Β 

137,227,912

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β Β Β Β Β Β Β Β 

Β 

FUSIONEX INTERNATIONAL PLC

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the six months period ended 31 March 2015

Β 

Β 

Β 

Distributable

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Share capital

Merger reserve

Foreign exchange translation reserve

Retained profits

Total

equity

Β 

Β 

Note

RM

RM

RM

RM

RM

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 1 October 2013 (Unaudited)

Β 

71,457,058

Β 

(17,668,186)

Β 

690,121

32,037,486

86,516,479

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

Β 

-

-

-

7,530,639

7,530,639

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other comprehensive

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β income, net of tax

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

- foreign currency

translation

differences for

foreign operations

Β 

Β 

Β 

Β 

-

Β 

Β 

Β 

-

579,807

-

579,807

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive

Β income for the

Β financial period

Β 

-

-

579,807

7,530,639

8,110,446

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Dividend

10

-

-

-

(4,795,360)

(4,795,360)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 31 March 2014

Β 

Β 

Β 

Β 

Β 

Β 

(Unaudited)

Β 

71,457,058

(17,668,186)

1,269,928

34,772,765

89,831,565

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 1 April

2014 (Unaudited)

Β 

71,457,058

Β 

(17,668,186)

Β 

1,269,928

34,772,765

89,831,565

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

(unaudited)

Β 

Β 

-

Β 

-

Β 

-

Β 

11,929,229

Β 

11,929,229

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other comprehensive

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β income, net of tax (unaudited)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

- foreign currency

translation

differences for

foreign operations

Β 

Β 

Β 

Β 

-

Β 

Β 

Β 

-

(367,777)

-

(367,777)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive

Β income for the

Β financial period

Β 

-

-

(367,777)

11,929,229

11,561,452

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 30 September 2014

(Audited)

Β 

71,457,058

Β 

(17,668,186)

Β 

902,151

Β 

46,701,994

Β 

101,393,017

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β Β Β 

Β 

Β 

Β 

Β 

Distributable

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Share capital

Merger reserve

Foreign exchange translation reserve

Retained profits

Total

equity

Β 

Β 

Note

RM

RM

RM

RM

RM

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 1 October 2014 (Unaudited)

Β 

71,457,058

Β 

(17,668,186)

Β 

902,151

46,701,994

101,393,017

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

Β 

-

-

-

12,621,702

12,621,702

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other comprehensive

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β income, net of tax

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

- foreign currency

translation

differences for

foreign operations

Β 

Β 

Β 

Β 

-

Β 

Β 

Β 

-

1,411,463

-

1,411,463

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive

Β income for the

Β financial period

Β 

-

-

1,411,463

12,621,702

14,033,165

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Dividend

10

-

-

-

(4,912,320)

(4,912,320)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at 31 March 2015

71,457,058

(17,668,186)

2,313,614

54,411,376

110,513,862

Β 

(Unaudited)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β Β Β 

FUSIONEX INTERNATIONAL PLC

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

For the six months period ended 31 March 2015

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

1.10.2014

Β 

1.10.2013

Β 

1.10.2013

Β 

Β 

to 31.3.2015

Β 

to 31.3.2014

Β 

to 30.9.2014

Β 

Β 

Unaudited

Β 

Unaudited

Β 

Audited

Β 

Β 

RM

Β 

RM

Β 

RM

Cash flow from operating activities

Β 

Β 

Β 

Β 

Β 

Β 

Profit before taxation

Β 

14,292,534

Β 

8,184,868

Β 

22,780,300

Adjustments for:-

Β 

Β 

Β 

Β 

Β 

Β 

Amortisation of intangible assets

Β 

1,649,336

Β 

1,108,878

Β 

2,647,681

Depreciation of property, plant and equipment

Β 

1,057,048

Β 

435,049

Β 

1,371,434

Interest expenses

Β 

30,920

Β 

347,268

Β 

381,442

Unrealised gain on foreign exchange

Β 

(1,430,794)

Β 

(56,881)

Β 

-

Interest income

Β 

(138,944)

Β 

(109,621)

Β 

(142,905)

Property, plant and equipment written off

Β 

-

Β 

-

Β 

83,646

Gain on disposal of fixed assets

Β 

(2,030,737)

Β 

-

Β 

(1,364,961)

Operating profit before working capital changes

Β 

13,429,363

Β 

9,909,561

Β 

25,756,637

Increase in trade and other receivables

Β 

Β 

Β 

Β 

Β 

Β 

deposits and prepayments

Β 

(7,327,101)

(4,876,405)

Β 

(2,015,083)

(Decrease)/Increase in payables

Β 

(1,448,661)

Β 

(376,933)

Β 

2,101,774

Decrease/(Increase) in amount owing by contract

customers

Β 

551,978

Β 

(1,516,729)

Β 

Β 25,265

Cash flow generated from operations

Β 

5,205,579

Β 

3,139,494

Β 

25,868,593

Interest paid

Β 

(30,920)

Β 

(347,268)

Β 

(381,442)

Interest received

Β 

138,944

Β 

109,621

Β 

142,905

Income tax paid

Β 

(686,907)

Β 

(393,531)

Β 

(1,115,472)

Net cash flow generated from operating activities

Β 

4,626,696

Β 

2,508,316

Β 

Β 24,514,584

Cash flow used in investing activities

Β 

Β 

Β 

Β 

Β 

Β 

Purchase of plant and equipment

Β 

(1,097,297)

Β 

(5,572,670)

Β 

(7,886,920)

Proceeds from disposal of property, plant and

equipment

Β 

5,421,617

Β 

-

Β 

4,904,160

Development costs on intangible assets

Β 

(7,063,987)

Β 

(5,141,518)

Β 

Β (11,148,891)

Net cash flow used in investing activities

Β 

(2,739,667)

Β 

(10,714,188)

Β 

(14,131,651)

Cash flow used in financing activities

Β 

Β 

Β 

Β 

Β 

Β 

Dividend paid

Β 

(4,912,320)

Β 

(4,795,360)

Β 

(4,795,360)

Repayment of term loans

Β 

(2,890,181)

Β 

(420,636)

Β 

(4,066,005)

Repayment of hire purchase payables, net

Β 

(44,621)

Β 

(50,730)

Β 

(121,102)

Net cash flow used in financing activities

Β 

(7,847,122)

Β 

(5,266,726)

Β 

(8,982,467)

Net (decrease)/increase in cash and cash equivalents

Β 

(5,960,093)

Β 

(13,472,598)

Β 

Β 1,400,466

Cash and cash equivalents at beginning of the

financial period/year

Β 

Β 

64,021,296

Β 

62,391,526

Β 

62,391,526

Effects of foreign exchange rate changes, net

Β 

1,963,936

Β 

572,493

Β 

229,304

Cash and cash equivalents at end of the

financial period/year

Β 

Β 

60,025,139

Β 

Β 

49,491,421

Β 

Β 

64,021,296

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β 

1. Basis of preparation

Β 

The condensed consolidated interim financial statements ("Interim Financial Statements") have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU") issued by the International Accounting Standards Board ("IASB"), including related interpretations issued by the International Financial Reporting Interpretations Committee ("IFRIC").

Β 

The Interim Financial Statements are unaudited and have been prepared in accordance with AIM Rules for Companies and IAS 34 'Interim Financial Reporting' as adopted by the EU and should be read in conjunction with the annual financial statements for the year ended 30 September 2014, which have been prepared in accordance with IFRS adopted by the European Union.

Β 

The individual financial information of each entity is measured and presented in the currency of the primary economic environment in which the entity operates (its functional currency). The Interim Financial Statements of the Group are presented in Ringgit Malaysia (RM), which is the presentation currency for the Interim Financial Statements. The functional currency of each of the individual entity is the local currency of each individual entity.

Β 

Going concern

Β 

As at 31 March 2015, the Group had net assets of RM110,513,862 (31 March 2014: RM89,831,565; 30 September 2014: RM101,393,017)Β as set out in the Interim Financial Statements above. Following the admission of the ordinary shares to trading on AIM, Fusionex International Plc has considerable financial resources. As a consequence, the Directors believe that Fusionex International Plc and the Group are well placed to manage its business risks successfully and the Directors have reasonable expectations that the Group have sufficient working capital available for its present requirements that is for the next 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the historical financial information.

Β 

Β 

2. Income tax expense

Β 

Tax expense is recognised based on management's best estimate of the weighted average annual tax rate expected for the full financial year applied to the pre-tax income of the interim period. The Group's consolidated effective tax rate in respect of continuing operations for the six months ended 31.3.2015 was lower than the Malaysian statutory tax rate of 25% (six months ended 30.3.2014: 25%) caused mainly by the following factors:-

Β 

i) effects of lower tax rates in certain tax jurisdictions; and

ii) effects of certain income not subject to tax.

Β 

Β 

3. Earnings per share

Β 

The calculation for earnings per share, based on the weighted average number of shares, is shown in the table below:

Β 

1.10.2014

to

31.3.2015

1.10.2013

to

31.3.2014

1.10.2013

to

30.9.2014

Β 

Unaudited

Unaudited

Audited

Β 

Β 

Β 

Β 

Net profit for the financial period after taxation attributable to owners of the Group (RM)

12,621,702

Β 

7,530,639

19,459,868

Β 

Β 

Β 

Β 

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

43,000

Β 

43,000

43,000

Β 

Β 

Β 

Β 

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

43,000

Β 

43,000

43,000

Β 

Β 

Β 

Β 

Β 

Earnings per share (sen), basic and diluted

29.35

17.51

45.26

Β 

Β 

4. Property, plant and equipment

Β 

Acquisitions

Β 

During the six months ended 31.3.2015, the Group acquired additional assets amounting to approximately RM1,097,000 (31.3.2014: RM5,573,000; 30.9.2014: RM7,887,000).

Β 

Β 

5. Goodwill on consolidation

Β 

31.3.2015

31.3.2014

30.9.2014

Β 

Unaudited

RM

Unaudited

RM

Audited

RM

At cost:

Β 

Β 

Β 

At 1 October 2014/2013

558,887

558,887

558,887

Less: Impairment losses

(9,315)

(9,315)

(9,315)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

As the end of the period/year

549,572

549,572

549,572

Β 

Β 

Β 

Β 

During the financial period, the Group assessed the recoverable amount of the goodwill and determined that no additional impairment is required.

Β 

Β 

Β 

6. Intangible assets

Β 

Development expenditure

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

31.3.2015

31.3.2014

30.9.2014

Β 

Β 

Β 

Unaudited

RM

Unaudited

RM

Audited

RM

At cost:

Β 

Β 

Β 

Β 

Β 

At 1 October 2014/2013

Β 

Β 

26,237,745

15,110,585

15,110,585

Addition during the financial period/year

Β 

Β 

7,063,987

5,141,518

11,148,891

Translation differences

Β 

Β 

254,783

99,884

(21,731)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

33,556,515

20,351,987

26,237,745

Accumulated amortisation:

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 1 October 2014/2013

Β 

Β 

(4,662,078)

(2,017,929)

(2,017,929)

Addition for the financial period/year

Β 

Β 

(1,649,336)

(1,108,878)

(2,647,681)

Translation differences

Β 

Β 

(51,008)

(35,689)

3,532

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

(6,362,422)

(3,162,496)

(4,662,078)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Balance at the end of the period/year

Β 

Β 

27,194,093

17,189,491

21,575,667

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β 

Β 

The intangible assets relate to staff costs.

Β 

Β 

7. Asset held for sale/ Liability directly associated with assets classified as held for sale

Β 

On 23 December 2013, the Group entered into a sale and purchase agreement for the disposal of an office premise. The asset, reported in the year ended 30 September 2014 as an "asset held for sale" for an amount of RM3,133,832 with a directly related liability of RM2,533,052, was disposed of during the current reporting period and resulted in a gain of RM2,030,737.

Β 

Β 

8. Merger reserve

Β 

The merger reserve arose from the difference between the carrying value of the investment and nominal value of the shares of subsidiaries upon consolidation under the merger accounting principles.

Β 

Β 

9. Foreign exchange translation reserve

Β 

The foreign exchange translation reserves arose from the translation of the financial statements of foreign subsidiaries and are not distributable by way of dividends.

Β 

Β 

Β 

10. Dividends

Β 

Β 

Β 

Β 

1.10.2014

1.10.2013

1.10.2013

Β 

Β 

Β 

Β 

to

to

to

Β 

Β 

Β 

Β 

31.3.2015

31.3.2014

30.9.2014

Β 

Β 

Β 

Β 

Unaudited

Unaudited

Audited

Β 

Β 

Β 

Β 

RM

RM

RM

Interim dividend forΒ 31.3.2015: 11.42 sen (31.3.2014/

Β 30.9.2014: 11.15 sen) per ordinary

Β share

Β 

Β 

Β 

Β 

Β 

Β 

4,912,320

Β 

Β 

Β 

4,795,360

Β 

Β 

Β 

4,795,360

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

11. Related party disclosures

Β 

Details of related party transactions in respect of the year ended 30 September 2014 are contained in Note 27 to the consolidated financial statements of the Group's 2014 annual report. The Group continued to enter into transactions in the normal course of business with its associates and other related parties during the period. There were no material transactions with related parties in the first half of 2015 or changes to transactions with related parties disclosed in the 2014 consolidated financial statements that had a material effect on the financial position or the performance of the Group.

Β 

Β 

12. Capital commitment

Authorised capital expenditure contracted but not provided for in the Interim Financial Statements is analysed as follows:-

Β 

Β 

Β 

Β 

Β 

31.3.2015

31.3.2014

30.9.2014

Β 

Β 

Β 

Β 

Unaudited

RM

Unaudited

RM

Audited

RM

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Furniture and fittings and renovation

Β 

-

697,538

-

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

13. Cautionary statement

Β 

The 2014 group annual report and accounts describes the principal risks and uncertainties that could impact the group's performance. These remain unchanged since the annual report was published andΒ accordingly are valid for these interim financial statements. The group operates a structured risk management process, which identifies and evaluates risks and uncertainties and reviews mitigation activity.Β 

Β 

14. Seasonality of operations

Β 

The business of the Group was not affected by any significant seasonal or cyclical factors for the period under review.Β 

Β 

15. Segment analysis

Β 

IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the chief operating decision maker as defined in IFRS 8, in order to allocate resources to the segment and to assess its performance.

Β 

All other segments primarily comprise income and expenses relating to the Group's administrative functions. Interest income and interest expense are not allocated to segments, as this type of activity is driven by the central treasury function, which manages the cash position of the Group.

Β 

Operating segments are prepared ina manner consistent with theΒ internalΒ reporting providedΒ toΒ theΒ ExecutiveΒ DirectorsΒ asΒ itsΒ chiefΒ operatingΒ decisionΒ makerΒ inΒ orderΒ to allocateΒ resourcesΒ toΒ segmentsΒ andΒ toΒ assessΒ theirΒ performance. Formanagement purposes, the Group is organised into business units based on geographical locations.

Β 

Β 

Geographical location

Β 

Β 

Asia

Europe

America

Elimination^

Total

At 31 March 2015

(Unaudited)

RM

RM

RM

RM

RM

Β 

Β 

Β 

Β 

Β 

Β 

Revenue

32,111,145

3,022,733

895,329

(4,406,817)

31,622,390

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Result

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Segment result before

Β financing result and tax

Β 

14,115,013

Β 

755,401

Β 

299,791

Β 

-

Β 

15,170,205

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Unallocated expenses#

Β 

Β 

Β 

Β 

(846,751)

Finance costs

Β 

Β 

Β 

Β 

(30,920)

Income tax

Β 

Β 

Β 

Β 

(1,670,832)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

Β 

Β 

Β 

Β 

12,621,702

Β 

Β 

Β 

Β 

Β 

Β 

Assets and liabilities

Β 

Β 

Β 

Β 

Β 

Segmental assets*

199,331,450

78,467,746

-

Β 

277,799,196

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-allocated assets

Β 

Β 

Β 

Β 

549,572

Consolidation adjustments

Β 

Β 

Β 

Β 

(135,122,794)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total assets

Β 

Β 

Β 

Β 

143,225,974

Β 

Β 

Β 

Β 

Β 

Β 

Segmental liabilities**

108,061,235

16,215,853

-

Β 

124,277,088

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-allocated liabilities

Β 

Β 

Β 

Β 

43,557,818

Consolidation adjustments

Β 

Β 

Β 

Β 

(135,122,794)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Total liabilities

Β 

Β 

Β 

Β 

32,712,112

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other segmental reporting

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital expenditure:

Β 

Β 

Β 

Β 

Β 

Β 

- tangible assets

1,097,297

-

-

-

1,097,297

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

- intangible assets

7,063,987

-

-

-

7,063,987

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Depreciation

1,057,048

-

-

-

1,057,048

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other non-cash expenses

Β 

Β 

Β 

Β 

Β 

Β 

Unrealised foreign exchange gain

Β 

(1,430,794)

Β 

-

Β 

-

Β 

-

Β 

(1,430,794)

Β 

Β 

Amortisation of intangible assets

Β 

1,649,336

Β 

-

Β 

-

Β 

-

Β 

1,649,336

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-current assets other than

deferred tax assets

Β 

63,001,554

Β 

-

Β 

-

Β 

Β 

63,001,554

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

^ Mainly related to Asia Pacific intercompany sales

* Segment assets comprise total current assets and non-current assets less unallocated assets

** Segment liabilities comprise total current liabilities and non-current liabilities less unallocated liabilities

# Unallocated expenses mainly related to directors' fees and head office expenses.

Β 

Β 

Β 

Β 

Asia

Europe

America

Elimination^

Total

Β 

RM

RM

RM

RM

RM

Β 

At 31 March 2014

(Unaudited)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Revenue

22,903,114

5,348,904

2,374,035

(5,610,564)

25,015,489

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Result

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Segment result before

Β financing result and tax

Β 

5,982,266

Β 

2,506,637

Β 

783,831

Β 

-

Β 

9,272,734

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Unallocated expenses#

Β 

Β 

Β 

Β 

(740,598)

Finance costs

Β 

Β 

Β 

Β 

(347,268)

Income tax

Β 

Β 

Β 

Β 

(654,229)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

Β 

Β 

Β 

Β 

7,530,639

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Assets and liabilities

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Segmental assets*

160,561,055

73,757,277

-

Β 

234,318,332

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-allocated assets

Β 

Β 

Β 

Β 

549,572

Consolidation adjustments

Β 

Β 

Β 

Β 

(110,326,696)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total assets

Β 

Β 

Β 

Β 

124,541,208

Β 

Β 

Β 

Β 

Β 

Β 

Segmental liabilities**

86,232,792

11,518,977

-

Β 

97,751,769

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-allocated liabilities

Β 

Β 

Β 

Β 

47,284,570

Consolidation adjustments

Β 

Β 

Β 

Β 

(110,326,696)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total liabilities

Β 

Β 

Β 

Β 

34,709,643

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other segmental reporting

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital expenditure:

Β 

Β 

Β 

Β 

Β 

- tangible assets

5,572,670

-

-

-

5,572,670

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

- intangible assets

5,141,518

-

-

-

5,141,518

Β 

Β 

Β 

Β 

Β 

Β 

Depreciation

435,049

-

-

-

435,049

Β 

Β 

Β 

Β 

Β 

Β 

Other non-cash expenses

Β 

Β 

Β 

Β 

Β 

Unrealised foreign exchange gain

Β 

(56,881)

Β 

-

Β 

-

Β 

-

Β 

(56,881)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Amortisation of intangible assets

Β 

1,108,878

Β 

-

Β 

-

Β 

-

Β 

1,108,878

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-current assets other than

deferred tax assets

Β 

54,821,391

Β 

-

Β 

-

Β 

Β 

54,821,391

Β 

Β 

Β 

Β 

Β 

Β 

Β 

^ Mainly related to Asia Pacific intercompany sales

* Segment assets comprise total current assets and non-current assets less unallocated assets

** Segment liabilities comprise total current liabilities and non-current liabilities less unallocated liabilities

# Unallocated expenses mainly related to directors' fees and head office expenses.

Β 

Β 

Β 

Β 

Asia

Europe

America

Elimination^

Total

Β 

RM

RM

RM

RM

RM

At 30 September 2014

(Audited)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Revenue

50,817,898

12,294,765

3,684,662

(9,691,790)

57,105,535

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Result

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Segment result before

Β financing result and tax

Β 

21,039,684

Β 

9,229,830

Β 

1,621,534

Β 

(6,717,313)

Β 

25,173,735

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Unallocated expenses#

Β 

Β 

Β 

Β 

(2,011,993)

Finance costs

Β 

Β 

Β 

Β 

(381,442)

Income tax

Β 

Β 

Β 

Β 

(3,320,432)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit after taxation

Β 

Β 

Β 

Β 

19,459,868

Β 

Β 

Β 

Β 

Β 

Β 

Assets and liabilities

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Segmental assets*

182,349,513

78,717,464

-

-

261,066,977

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-allocated assets

Β 

Β 

Β 

Β 

549,572

Consolidation adjustments

Β 

Β 

Β 

Β 

(124,388,637)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total assets

Β 

Β 

Β 

Β 

137,227,912

Β 

Β 

Β 

Β 

Β 

Β 

Segmental liabilities**

105,624,472

11,037,046

-

Β 

116,661,518

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-allocated liabilities

Β 

Β 

Β 

Β 

43,562,014

Consolidation adjustments

Β 

Β 

Β 

Β 

(124,388,637)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total liabilities

Β 

Β 

Β 

Β 

35,834,895

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Other segmental reporting

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital expenditure:

Β 

Β 

Β 

Β 

Β 

- tangible assets

7,886,920

-

-

-

7,886,920

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

- intangible assets

11,148,891

-

-

-

11,148,891

Β 

Β 

Β 

Β 

Β 

Β 

Depreciation

1,371,434

-

-

-

1,371,434

Β 

Β 

Β 

Β 

Β 

Β 

Other non-cash expenses

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Amortisation of intangible assets

2,647,681

-

-

-

2,647,681

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Non-current assets other than

deferred tax assets

Β 

57,318,818

Β 

-

Β 

-

Β 

Β 

54,821,391

Β 

Β 

Β 

Β 

Β 

Β 

Β 

^ Mainly related to Asia Pacific intercompany sales

* Segment assets comprise total current assets and non-current assets less unallocated assets

** Segment liabilities comprise total current liabilities and non-current liabilities less unallocated liabilities

# Unallocated expenses mainly related to directors' fees and head office expenses.

Β 

Β 

Β 

Β 

Product

Services

Total

Β 

RM

RM

RM

At 31 March 2015

Β 

Β 

Β 

Revenue

27,116,808

4,505,582

31,622,390

Β 

Β 

Β 

Β 

Β 

Β 

At 31 March 2014

Β 

Β 

Β 

Revenue

21,026,980

3,988,509

25,015,489

Β 

Β 

Β 

Β 

Β 

At 30 September 2014

Β 

Β 

Β 

Revenue

47,882,316

9,223,219

57,105,535

Β 

Β 

Β 

Β 

Β 

Β 

Major customers

The following are major customers of the Group:

Β 

Β 

Revenue

Segment

Β 

Β 

31.3.2015

31.3.2014

30.9.2014

Β 

Β 

RM

RM

RM

Β 

Β 

Customer A

-

-

6,950,000

Asia Pacific

Β 

Customer B

-

2,972,000

-

Asia Pacific

Β 

Customer C

-

2,600,000

-

Europe

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β Β Β Β Β Β Β Β Β Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR PKADQABKDFPB
Date   Source Headline
26th Jun 20177:00 amRNSContract Win
23rd Jun 20177:00 amRNSMatched Bargain Facility
21st Jun 20177:30 amRNSSuspension - Fusionex International plc
20th Jun 20172:05 pmRNSSecond Price Monitoring Extn
20th Jun 20172:00 pmRNSPrice Monitoring Extension
20th Jun 201711:04 amRNSNotification of Major Interest in Shares
20th Jun 20177:00 amRNSResignation of Nomad and Broker
19th Jun 201711:05 amRNSSecond Price Monitoring Extn
19th Jun 201711:00 amRNSPrice Monitoring Extension
15th Jun 201712:35 pmRNSResult of EGM
2nd Jun 20177:00 amRNSLaunch of GIANT 2017
30th May 20172:05 pmRNSSecond Price Monitoring Extn
30th May 20172:00 pmRNSPrice Monitoring Extension
30th May 20179:05 amRNSSecond Price Monitoring Extn
30th May 20179:00 amRNSPrice Monitoring Extension
30th May 20177:00 amRNSResignation of Joint Broker and Director
26th May 20175:30 pmRNSProposed cancellation of trading on AIM
15th May 20177:00 amRNSFinancial Services contract win
13th Apr 201710:30 amRNSNotification of Board Composition
11th Apr 20177:00 amRNSMajor Contract Win with Galaxy Entertainment Group
7th Apr 20177:00 amRNSContract win with healthcare system provider
4th Apr 20177:00 amRNSUpgraded GIANT 2017 platform contract win
31st Mar 20175:55 pmRNSResult of AGM
30th Mar 20175:10 pmRNSNotification of Major Interest in Shares
16th Mar 20177:00 amRNSPosting of Annual Report
15th Mar 20177:00 amRNSPreliminary Results
10th Feb 20177:00 amRNSAppointment of Nomad and Joint Broker
22nd Dec 201610:45 amRNSEstablishment of Employee Benefit Trust
12th Dec 20167:00 amRNSGIANT 2016 contract win with major Asian bank
24th Oct 20167:00 amRNSTrading Update
5th Oct 20167:00 amRNSNew Deal with Global Media Conglomerate
6th Sep 20167:00 amRNSAppointment of Joint Broker
2nd Sep 20167:00 amRNSFusionex signs agreement with Bursa Malaysia
12th Jul 20167:00 amRNSMajor GIANT 2016 win in the Philippines
4th Jul 20167:00 amRNSNew GIANT 2016 platform secures first contract
28th Jun 20167:00 amRNSLaunch of Fusionex GIANT 2016
1st Jun 20167:58 amRNSInterim Results
1st Jun 20167:00 amRNSInterim Results
17th May 20167:00 amRNSNotification of Interim Results
18th Apr 20167:00 amRNSTrading Update
16th Mar 20167:00 amRNSDividend Declaration
11th Mar 201611:30 amRNSResult of AGM
2nd Mar 20164:02 pmRNSStrategic Alliance with Cloudera
25th Feb 20168:30 amRNSPosting of Annual Report
5th Feb 20162:44 pmRNSDirector's Share Dealing
3rd Feb 20167:00 amRNSDirector's Share Dealing
1st Feb 20167:00 amRNSNotification of Major Interest in Shares
29th Jan 20164:40 pmRNSSecond Price Monitoring Extn
29th Jan 20164:37 pmRNSPrice Monitoring Extension
28th Jan 20164:57 pmRNSTR-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.