The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHYDG.L Regulatory News (HYDG)

  • There is currently no data for HYDG

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

14 Mar 2011 07:00

RNS Number : 8384C
Hydrogen Group PLC
14 March 2011
 



 

 

 

Hydrogen Group plc

 

Preliminary results for the year ended 31 December 2010

 

The Board of Hydrogen Group Plc ("Hydrogen" or "the Group"), the international specialist recruitment group, is pleased to announce its audited preliminary results for the twelve months ended 31 December 2010. 

 

Financial Highlights

§ Group revenue increased by 67% to £123.4m (2009: £74.1m)

§ Group net fee income ("NFI") increased by 64% to £27.6m (2009: £16.8m)

§ Profit before tax was £2.5m (2009: £0.3m before exceptional costs)

§ Basic earnings per share increased to 8.0p (2009: (22.3p), before exceptional costs 2.4p)

§ International NFI increased by 138% to £8.8m (2009: £3.7m) and now represents 32% of Group NFI (2009: 22%)

§ Days of sales outstanding (DSOs) reduced by 4 days to 25 days (2009: 29 days)

§ Proposed final dividend of 2.7p maintaining the total dividend for the year at 4.1p (2009: 4.1p)

 

Operational Highlights

§ NFI from permanent placements increased by 83% to £14.8m (2009: £8.1m)

§ Contractors working for clients increased by 93% to 1,233 (December 2009: 640)

§ Sydney office NFI grew by 150% to £3.0m (2009: £1.2m)

§ First Asian office opened in Singapore and performed strongly generating NFI of £1.6m

§ Engineering, our newest sector, grew NFI by 160% to £3.9m (2009: £1.5m)

§ Headcount increased by 31% to 329 (31 December 2009: 252)

 

Commenting, Ian Temple, Executive Chairman of Hydrogen Group plc said:

"We are pleased that the actions taken in 2010's improving market have enabled us to return to the growth levels experienced prior to the downturn. We have made excellent progress with our international expansion with strong performances from both our Australian and newly opened Singapore offices during the year.

 

Whilst visibility in the global recruitment markets remains limited we have seen a growth in confidence during 2010 and expect this to continue in 2011. We continue to invest in opportunities for potential growth and taking all available indicators into consideration, we remain well placed for the forthcoming year.

 

 

Enquiries:

Hydrogen Group plc

020 7240 2500

Ian Temple, Executive Chairman

Tim Smeaton, Chief Executive

 

Hudson Sandler

020 7796 4133

Kate Hough

Alex Brennan

 

 

 

Oriel Securities (NOMAD)

020 7710 7600

Nicholas How

Emma Griffin

 

 

An analyst meeting will be held at 11am at Hydrogen's offices, Nicholas House, 3 Laurence Pountney Hill, London, EC4R 0EU on 14 March 2011.

 

 

Notes to Editors:

Hydrogen is a leading international specialist recruitment group that places high quality staff into clients on a permanent and contract basis and operates across four core disciplines: Technology, Finance, Professional and Engineering. In each of these areas we have scale and strong brand recognition.

 

As a Group, we are focused on finding and building local and global relationships with hard to find, in demand, specialist candidates that clients cannot source themselves. We continue to leverage these strengths to grow and develop our offering into new markets and geographies, and have placed candidates in over 40 countries in the last 12 months.

 

The Group currently has approximately 330 employees globally.

CHAIRMAN'S STATEMENT

 

2010 was a year of substantial growth and investment for the Group with the actions and decisions taken over the past three years enabling us to return to the growth levels experienced prior to the downturn. Having carefully invested in new markets and sectors, whilst ensuring that our strong positions in established markets have been maintained, we were able to respond quickly to improving market conditions and deliver NFI growth of 64%.

 

We continued to make strong progress towards our goal of internationalising the business, with NFI from international markets representing 32% of total NFI (2009: 22%). Our office in Sydney and our new Singapore office both delivered excellent growth, and we continued to invest in new markets over the course of the year via our proven incubator model.

 

Our contracts business delivered a particularly strong performance, driven by a number of large project wins and the scaling up of certain existing projects. At the same time our permanent business delivered a strong set of results, driven by the rising confidence of both employers and candidates, coupled with the on-going skills shortages that exist within our markets.

 

Key financials

Revenue increased by 67% to £123.4m (2009: £74.1m) resulting in NFI growth of 64% to £27.6m (2009: £16.8m). Profit before taxation and exceptional costs was £2.5m (2009: £0.3m), generating increased basic earnings per share of 8.0p (2009: (22.3p), before exceptional costs 2.4p).

 

Trade debtors increased by 76% to £13.0m (2009: £7.4m) as a result of the significant growth in contractor activity experienced by the Group in 2010. Despite the rapid growth in activity, working capital was well controlled with trade receivables expressed in days of sales outstanding (DSOs) reducing by a further 4 days to 25 days (2009: 29 days) due to the impact of major contracts.

 

Cash flow has continued to be good, with operating cash flows before movements in working capital of £2.8m (2009: £0.8m).

 

Dividends

The Board previously declared an interim dividend of 1.4p (2009: 0.5p) which was paid on 5th November 2010. The Board is recommending a final dividend of 2.7p (2009: second interim dividend of 3.6p and final dividend of 0p) maintaining the total for the year at 4.1p per share (2009: 4.1p) which, subject to shareholder approval will be paid on 3 June 2011 to shareholders on the register as at 10 May 2011. The Board maintained a dividend through the downturn and having returned to a conventional dividend timetable will seek to pay a progressive dividend as profitability returns.

 

Board

2010 saw the appointment of two new members to the Board. Our Finance Director, John Glover, was appointed to the Board in March in recognition of the excellent contribution he has made since joining the business from BP plc in January 2007. In October, we were delighted to announce the appointment of Ian Fallmann as Non-Executive Director. Ian spent 15 years at Bloomberg LP Japan, as Managing Director for the Asia Pacific region, and has extensive experience of growing various businesses in Asia, a key region for the Group.

Outlook

Whilst visibility in the global recruitment markets remains limited we have seen a growth in confidence during 2010 and expect this to continue in 2011. We continue to invest in opportunities for potential growth and taking all available indicators into consideration, we remain well placed for the forthcoming year.

 

 

Ian Temple

Executive Chairman

14 March 2011

 

 

 

 

 

 

OPERATIONAL REVIEW

 

The Business

Hydrogen is a global specialist recruitment group, placing mid to senior level professional staff into clients on both a permanent and contract basis. Structured around four sectors with nine specialist global practices, we focus on finding and building relationships with high quality specialist candidates that our clients cannot source themselves.

 

The Group delivered a strong performance in 2010 with NFI growth of 64%. It was very encouraging to see strong performances in both permanent and contract, with NFI from permanent placements up by 83% to £14.8m (2009: £8.1m), and our contractor book growing by 93% to 1,233 (December 2009: 640). With both sides of the business growing strongly, we were able to maintain a balance between our permanent and contract businesses, with permanent NFI representing 54% of NFI and contract 46% (2009: 52% contract: 48% permanent).

 

During the downturn, the strategic decision was taken to internationalise the business, aiming to generate 50% of our NFI from outside the UK. We were pleased to see international NFI up by 138% to £8.8m in 2010 (2009: £3.7m), representing 32% of total NFI (2009: 22%). The year has seen a strong performance from our Sydney office with NFI up 150%, and our office in Singapore has had a promising first year of trading. Both offices moved to larger premises over the year to accommodate combined headcount growth of 98%. We have also moved two of our most experienced Managing Directors from the UK to Asia and Australia, strengthening our leadership capabilities in these regions.

 

We have continued to invest carefully in new high growth markets, in addition to exporting our existing practices into new locations. Our Engineering sector grew NFI by 160% to £3.9m (2009: £1.5m) and our recently launched Pharmaceuticals practice has gone from strength to strength and delivered a particularly good performance in Europe. Using our proven incubator model, we have continued to incubate teams focused on new locations and potential practices and we expect these to generate further growth for the Group in the coming years.

 

Clients

We worked hard to maintain our long-standing client relationships during the downturn. We have continued to invest in building the pools of highly scarce candidates that our clients look to us to provide. These steps positioned us well when hiring activity began to increase. As we expand internationally, we have looked to leverage client relationships and our long-standing track record of delivery in the UK is proving very beneficial in generating business in new markets.

 

Candidates

2010 saw the publication of our first study into the global migratory patterns of mid to senior level professional candidates. Based on a sample size of over 3,000, the survey revealed that 9 out of 10 of these professionals are either already working abroad or willing to do so. We have been placing great emphasis on joining up the business globally to enable us to exploit this trend and offer our candidates international career opportunities. In 2010, we placed candidates in over 40 countries, and we continue to invest in the systems and processes required to grow our capability in this area.

 

 

Staff

We continued to invest in our internal training and recruitment functions over the year, which in turn enabled us to increase total headcount by 31% to 329 (December 2009: 252). It is encouraging to note that headcount has now returned to our peak 2007 levels.  Productivity per head is yet to reach the levels achieved at the peak of the last economic cycle and therefore we expect to see an incremental impact from this investment in the future.

 

Attracting, engaging and developing high quality staff is key to the success of the business and we were delighted to be placed in The Sunday Times "Best Companies to Work For" listings for the 6th time, and to be named one of "Britain's Top Employers" for the 5th year running in The Daily Telegraph. It was also excellent to see our training programmes being "highly commended" in the National Graduate Recruitment Awards. I would like to take this opportunity to thank everyone in the business for their part in delivering this set of results and for making Hydrogen a company we are all so proud to be a part of.

 

Tim Smeaton

Chief Executive Officer

14 March 2011

 

 

Financial Review

 

Revenue and NFI1

The Group experienced a strong recovery during the year with revenue growth of 67% to £123.4m (2009: £74.1m). This translated into NFI growth of 64% to £27.6m (2009: £16.8m).

 

The Group continued to deliver on its strategy of increasing diversification of both geographies and industry sectors, with international placements representing 32% of total NFI (2009: 22%), and the recently launched Pharmaceuticals practice making excellent progress.

 

Administration costs before exceptional costs

Administration costs for the year increased by 52% to £25.0m (2009: £16.4m). A significant contributor to the increase was additional headcount which, at 31 December 2010, was up 31% to 329 (2009: 252), and the associated training and property costs. Other factors were higher levels of variable pay and sales incentives, and increased travel costs. There were no exceptional costs in 2010.

Finance costs

Finance costs primarily relate to the unwinding of discount on onerous lease provisions, and interest on invoice discounting, where peak amounts borrowed during the payment cycle have increased but interest rates have remained low.

Profit before taxation

Profit before taxation for the year was £2.5m (2009: loss of £5.5m after exceptional costs).Taxation

The tax charge for the year was £0.7m (2009: tax credit £0.2m), an effective tax rate of 29%, slightly above the UK statutory rate of 28% due to non-deductible expenses. It is expected that the Group's underlying tax rate will remain at about this level.

 

Earnings per share

Basic earnings per share increased to 8.0p (2009: (22.3p), before exceptional costs 2.4p)

and diluted earnings per share, taking into account existing share options, increased to 7.5p (2009: (22.3p), before exceptional costs 2.4p).

Balance Sheet

The Group's net assets at 31 December 2010 remained relatively unchanged at £23.1m (2009: £22.5m).

 

Trade receivables increased by 76% to £13.0m (2009: £7.4m) as a result of the significant growth in contractor activity experienced by the Group in 2010. Despite the rapid growth in activity, working capital was well controlled with trade receivables expressed in days of sale outstanding (DSOs) reducing by a further 4 days to 25 days (2009: 29 days) due to the impact of major contracts.

 

The growth in contractor numbers also explained the increase in accrued income assets and deferred income liabilities as client billing and contractor payment for time worked in December was outstanding as at year end.

 

Cash flow and cash position

At the start of the year the Group had net cash of £3.1m. Operating cash flow before movements in working capital in the year was £2.8m (2009: £0.8m). An investment of £4.5m (2009: £4.5m release) in additional working capital was required to finance the significant growth in contractor numbers achieved during the year. After payment of taxes of £0.5m (2009: Nil) and interest payments of £0.2m (2009: Nil), cash used by operations was £2.4m (2009: cash generated £5.1m).

 

In 2010 the Company contributed £0.5m (2009; £0.2m) to the Hydrogen Employee Benefit Trust (EBT) to enable it to purchase 461,145 shares, bringing the EBT holding to 5% of the issued capital of Hydrogen Group PLC.

 

A second interim dividend of £0.8m was paid for 2009 and an interim dividend of £0.3m paid for 2010.

 

The Group spent £1.3m upgrading and expanding its office facilities in London, Singapore and Sydney, investing in additional space and upgraded training and video conferencing facilities.

The Group spent £0.2m on two acquisitions during the year, acquiring a company with an employment license in Dubai and a UK registered recruitment company trading in the finance sector.

 

At 31 December 2010, the Group had net debt of £2.2m (2009: net cash £3.1m).

Treasury management and currency risk

The working capital investment required to finance the rapid growth in contractor activity in 2010 has resulted in the Group moving to a net debt position. The major source of finance is invoice discounting, and the Group has increased its facility twice during 2010 from £5m to £13m, and the arrangement is in place to February 2012. Continued growth in contractor numbers in 2011 may require further increases in the Group invoice discounting facilities and the Group has no reason to believe that facilities will not be made available.

 

Although over 30% of the Group's NFI is derived from overseas, the concentration of contract recruitment in the UK means that over 80% of the Group's revenues are in Sterling, and Sterling continues to be the functional currency of the Group. The Group does not use financial instruments actively to manage its exposure to foreign currency exchange risk but will continue to monitor its policies in this area as its international business grows.

 

John Glover

Finance Director

14 March 2011

 

______________________________

1 Net fee income comprises the total placement fees of permanent candidates and the margin earned on placement of contract candidates.

 

 

The Board of Directors announce the following audited results for the year ended 31 December 2010 which were approved by the Board on 11 March 2011.

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31 December 2010

 

 

Note

2010£'000

2009£'000

Revenue

2

123,398

74,073

Cost of sales

(95,804)

(57,256)

Gross profit

2

27,594

16,817

Administration expenses

(24,990)

(16,378)

Operating profit before exceptional costs

2,604

439

Exceptional costs

-

(5,787)

Operating profit/(loss)

2,604

(5,348)

Finance costs

(162)

(132)

Finance income

18

21

Profit/(loss) before taxation

2,460

(5,459)

Income tax (expense)/credit

4

(709)

240

Profit/(loss) for the year

1,751

(5,219)

Other comprehensive income:

Exchange differences on translating foreign operations

269

58

Other comprehensive income

269

58

Total comprehensive income/(loss) for the period

2,020

(5,161)

Attributable to:

Equity holders of the parent

2,020

(5,161)

Earnings per share

Basic earnings/(loss) per share (pence)

5

7.96p

(22.25)p

Diluted earnings/(loss) per share (pence)

5

7.54p

(22.25)p

The above results relate to continuing operations.

 

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 31 December 2010

 

Note

2010£'000

2009£'000

Non-current assets

Goodwill

13,658

13,440

Other intangible assets

80

171

Property, plant and equipment

1,429

361

Deferred tax assets

312

339

Other financial assets

1,311

420

16,790

14,731

Current assets

Trade and other receivables

26,305

14,982

Cash and cash equivalents

828

3,108

27,133

18,090

Total assets

43,923

32,821

Current liabilities

Trade and other payables

16,684

9,111

Borrowings

3,040

-

Current tax liabilities

374

174

Provisions

356

387

20,454

9,672

Non-current liabilities

Deferred tax liabilities

43

33

Provisions

375

592

418

625

Total liabilities

20,872

10,297

Net assets

23,051

22,524

Equity

Called-up share capital

235

234

Share premium account

3,510

3,479

Merger reserve

16,100

16,100

Own shares held

6

(1,373)

(838)

Share option reserve

100

100

Other reserve

1,393

1,267

Translation reserve

349

80

Retained earnings

2,737

2,102

Total equity

23,051

22,524

 

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

As at 31 December 2010

 

Called-up sharecapital£'000

Share premiumaccount£'000

Merger reserve£'000

Ownsharesheld£'000

Share option reserve£'000

Other reserve£'000

Trans-lation reserve£'000

Retained earnings£'000

Totalequity£'000

At 1 January 2009

230

3,456

16,100

(605)

100

770

22

7,886

27,959

Dividends

-

-

-

-

-

-

-

(561)

(561)

Increase in share capital

4

23

-

-

-

-

-

(4)

23

Share option charge

-

-

-

-

-

497

-

-

497

Purchase of shares by EBT

-

-

-

(233)

-

-

-

-

(233)

Transactions with owners

4

23

-

(233)

-

497

(565)

(274)

Loss for the year

-

-

-

-

-

-

-

(5,219)

(5,219)

Other comprehensive income:

Foreign currency translation

-

-

-

-

-

-

58

-

58

Total comprehensive loss for the period

-

-

-

-

-

-

58

(5,219)

(5,161)

At 31 December 2009

234

3,479

16,100

(838)

100

1,267

80

2,102

22,524

Dividends

(1,116)

(1,116)

Increase in share capital

1

31

-

-

-

-

-

-

32

Share option charge

-

-

-

-

-

126

-

-

126

Purchase of shares by EBT

-

-

-

(535)

-

-

-

-

(535)

Transactions with owners

1

31

-

(535)

-

126

-

(1,116)

(1,493)

Profit for the year

-

-

-

-

-

-

-

1,751

1,751

Other comprehensive income:

Foreign currency translation

-

-

-

-

-

-

269

-

269

Total comprehensive income for the period

-

-

-

-

-

-

269

1,751

 2,020

At 31 December 2010

235

3,510

16,100

(1,373)

100

1,393

349

2,737

23,051

 

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

For the year ended 31 December 2010

 

Note

2010£'000

2009£'000

Net cash (used in)/generated from operating activities

7a

(2,393)

4,798

Investing activities

Finance income

18

21

Proceeds from disposal of property, plant and equipment

36

35

Purchase of property, plant and equipment

(1,341)

(150)

Purchase of software assets

(59)

(18)

Acquisition of subsidiaries, net of cash acquired

(218)

-

Net cash used in investing activities

(1,564)

(112)

Financing activities

Proceeds on issuance of ordinary shares

32

23

Purchase of own shares by EBT

(535)

(174)

Increase in other borrowings

3,040

-

Repayment of bank loans and loan notes

-

(1,000)

Repayment of other borrowings

-

(465)

Repayment of obligations under finance leases

-

(25)

Equity dividends paid

3

(1,116)

(561)

Net cash generated/(used) in financing activities

1,421

(2,202)

Net (decrease)/ increase in cash and cash equivalents

(2,536)

2,484

Cash and cash equivalents at beginning of year

3,108

566

Effect of foreign exchange rate changes

256

58

Cash and cash equivalents at end of year

828

3,108

 

 

 

NOTES TO THE FINANCIAL STATEMENTS

For the year ended 31 December 2010

1 Basis of preparation

The consolidated financial statements of the Hydrogen Group plc have been prepared in accordance with International Financial Reporting Standards ("IFRS") as endorsed by the European Union and also comply with IFRIC interpretations and Company Law applicable to companies reporting under IFRS. The consolidated financial statements have been prepared under the historical cost convention, as modified by the revaluation of financial assets and financial liabilities at fair value through the statement of comprehensive income.

The financial information in this preliminary announcement which comprises the Condensed Consolidated Statement of Comprehensive Income, Condensed Consolidated Statement of Financial Position, Condensed Consolidated Statement of Changes In Equity, Consolidated Cash Flow Statement and related notes is derived from the full Group financial statements for the year ended 31 December 2010 and does not constitute statutory accounts within the meaning of Section 435 of the Companies Act 2006.Group statutory accounts for 31 December 2009 and 31 December 2008 have been delivered to the Registrar of Companies and those for 31 December 2010 will be delivered following the Company's annual general meeting. The auditors have reported on each set of Group statutory accounts and their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and(iii) did not contain a statement under Section 237(2) or Section 237(3) of the Companies Act 1985 or Section 498(2) or Section 498(3) of the Companies Act 2006.

 

2 Segment reporting

Segment operating profit is the profit earned by each segment excluding the allocation of central administration costs, and is the measure reported to the Group's Chief Executive for performance management and resource allocation purposes.(a) Revenue, gross profit and operating profit by disciplineFor management purposes, the Group is organised into four business segments based on the discipline of the candidates being placed. All of the operating segments have similar economic characteristics and share a majority of the aggregation criteria set out in IFRS 8.12. The Group's reportable segments are as follows:- Technology, which places mid to senior IT business technologists and change professionals;- Finance, which places finance, accounting and audit professionals into mid to senior roles from part qualified ACAs and CIMAs to director level appointments;- Professional, which places lawyers from qualified to partner level, and mid to senior level HR professionals; and- Engineering, which places engineers, and property and construction professionals.

 

2010

Technology£'000

Finance£'000

 Professional£'000

Engineering£'000

Non-allocated£'000

Total£'000

Revenue

89,484

13,985

8,038

11,891

-

123,398

Gross profit

12,682

5,814

5,236

3,897

(35)

27,594

Depreciation

199

81

61

68

13

422

Operating profit/(loss)

2,729

375

877

317

(1,694)

2,604

Finance costs

(162)

Finance income

18

Profit before tax

2,460

2009

Technology£'000

Finance£'000

 Professional£'000

Engineering£'000

Non-Allocated£'000

Total£'000

Revenue

55,001

10,563

5,014

3,495

-

74,073

Gross profit

8,531

3,578

3,157

1,516

35

16,817

Depreciation

209

78

83

48

19

437

Operating profit/(loss)before exceptional costs

1,436

(35)

(573)

(110)

(279)

439

Exceptional costs

(5,787)

Finance costs

(132)

Finance income

21

Loss before tax

(5,459)

Non-allocated costs in 2010 are partially offset by the utilisation of the onerous lease provision of £413,000 (2009: £653,000).

Revenue reported above represents revenue generated from external customers. There are no sales between segments in the year (2009: Nil).

The accounting policies of the reportable segments are the same as the Group's accounting policies described above. Segment profit represents the profit earned by each segment without allocation of central administration costs, exceptional costs (see note 2), finance costs and finance income.

There is one external customer that represented more than 10% of the entity's revenues with revenue of £31,741,000 in the Technology segment (2009: one customer, £7,716,000, Technology segment).

(b) Revenue and gross profit by geography

Revenue

Gross profit

 

2010£'000

2009£'000

2010£'000

2009£'000

UK

100,138

65,777

18,819

13,117

Rest of world

23,260

8,296

8,775

3,700

123,398

74,073

27,594

16,817

 

(c) Revenue and gross profit by recruitment classification

 

 

Revenue

Gross profit

2010£'000

2009£'000

2010£'000

2009£'000

Permanent

15,376

9,258

14,846

8,061

Contract

108,022

64,815

12,748

8,756

123,398

74,073

27,594

16,817

 

 

3 Dividends

2010£'000

2009£'000

Amounts recognised and distributed to shareholders in the year

Interim dividend for the year ended 31 December 2010 of 1.4p per share (2009: 0.5p per share)

309

114

Second interim dividend for the year ended 31 December 2009 of 3.6p per share

807

-

Final dividend for the year ended 31 December 2008 of 2.0p per share (2008: 4.0p)

-

447

1,116

561

An interim dividend of 1.4p (2009: 0.5p) per share was paid on 5 November 2010 to shareholders on the register at the close of business on 8 October 2010. The interim dividend was approved by the Board on 3 September 2010.

A second interim dividend in relation to 2009 was agreed on 12 January 2010, and was not recognised as a liability in the year ended 31 December 2009. The Directors did not propose the payment of a final dividend for 2009.

 

4 Tax

(a) Analysis of tax charge for the year:

The charge based on the profit/(loss) for the year comprises:

2010£'000

2009£'000

Corporation tax:

UK corporation tax on profits/(loss) for the year

679

167

Adjustment to tax charge in respect of previous periods

(7)

(231)

672

(64)

Foreign tax:

Current tax

-

-

Total current tax

672

(64)

Deferred tax:

Origination and reversal of temporary differences

36

(56)

Adjustments in respect of previous periods

1

(120)

Total deferred tax

37

(176)

Tax charge/(credit) on profit/(loss) for the year

709

(240)

Corporation tax is calculated at 28% (2009: 28%) of the estimated assessable profits for the year. Taxation for other jurisdictions is calculated at the rates prevailing in the respective jurisdictions.

 

(b)The charge for the year can be reconciled to the (loss)/profit per the statement of comprehensive income as follows:

Profit/(loss) before tax

2,460

(5,459)

Tax at the UK corporation tax rate of 28% (2009: 28%)

689

(1,529)

Effects of:

Non deductible exceptional costs

Expenses not deductible for tax purposes

133

(9)

Capital allowances in excess of depreciation

(67)

(73)

Tax relief on the exercise of options

(15)

(7)

Tax losses arising in the year not relieved

-

3

Profits charged at (lower)/ higher rates of tax

16

(1)

Adjustment to tax charge in respect of prior periods

(7)

(231)

Share-based payments

5

61

Non taxable income

-

(14)

Consolidated goodwill impairment

1

1,560

Other

(46)

-

Tax charge/(credit) for the year

709

(240)

 

5 Earnings per share

 

Earnings per share is calculated by dividing the profit attributable to equity holders of the Group by the weighted average number of ordinary shares in issue.Adjusted earnings per share is as per basic earnings per share, with profit adjusted to add back exceptional costs.Fully diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares by existing share options and share incentive plans, assuming dilution through conversion of all existing options and shares held in share plans.

 

From continuing operations

2010£'000

2009£'000

Earnings

Profit/(loss) attributable to equity holders of the parent

1,751

(5,219)

Adjusted earnings

Profit/(loss) for the year

1,751

(5,219)

Exceptional costs

-

5,787

Adjusted profit for the year

1,751

568

Number of shares

Weighted average number of shares used for basic and adjusted earnings per share

21,991,151

23,453,130

Dilutive effect of share plans

1,204,319

699,188

Diluted weighted average number of shares used to calculate diluted and adjusted diluted earnings per share

23,195,470

24,152,318

Basic earnings/(loss) per share (pence)

7.96p

(22.25p)

Diluted earnings/(loss) per share (pence)

7.54p

(22.25p)

Adjusted basic earnings per share (pence)

7.96p

2.42p

Adjusted diluted earnings per share (pence)

7.54p

2.35p

6 Own shares

The Company donated the funds to enable the EBT trust to purchase 461,145 ordinary shares of Hydrogen Group plc for a total consideration of £535,000.At 31 December 2010, the total number of ordinary shares held in the EBT and their values were as follows:

Shares held for share option schemes

2010

2009

Number of shares

1,172,266

711,121

£'000

£'000

Nominal value

12

7

Carrying value

1,373

838

Market value

1,547

604

 

7 Notes to the cash flow statement

a. Reconciliation of profit/(loss) before tax to net cash inflow from operating activities

 

2010£'000

2009£'000

Profit/(loss) before taxation

2,460

(5,459)

Adjusted for:

Exceptional costs

-

5,787

Depreciation and amortisation

422

443

Amortisation of finance charges

-

44

Utilisation of onerous lease provision

(396)

(653)

Gain on sale of property, plant and equipment

(22)

(12)

Share-based payments

126

497

Net finance costs

225

111

Operating cash flows before movements in working capital and exceptional costs

2,815

758

(Increase)/decrease in receivables

(12,277)

4,310

Increase in payables

7,731

149

Cash (used)/generated from operating activities before exceptional costs

(1,731)

5,217

Income taxes paid

(484)

(33)

Finance costs

(161)

(41)

Net cash (outflow)/ inflow from operating activities before exceptional costs

(2,376)

5,143

Cash flows arising from exceptional costs

(17)

(345)

Net cash (outflow)/inflow from operating activities

(2,393)

4,798

 

b. Reconciliation of net cash flow to movement in net funds/(debt):

 

2010£'000

2009£'000

(Decrease)/increase in cash and cash equivalents in the year

2,280

2,542

(Increase)/decrease in net debt resulting from cash flows

(3,040)

1,489

Other non-cash changes

(136)

(43)

Movement in net (debt)/funds in the year

(896)

3,988

Net funds/(debt) at the start of the year

3,108

(880)

Net (debt)/funds at the end of the year

(2,212)

3,108

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR ZMGMFNMDGMZM
Date   Source Headline
15th Oct 20204:40 pmRNSSecond Price Monitoring Extn
15th Oct 20204:35 pmRNSPrice Monitoring Extension
15th Oct 20207:00 amRNSTender Offer Update and De-listing
14th Oct 20207:00 amRNSDirector/PDMR Shareholding
8th Oct 20207:00 amRNSExercise of Options and Total Voting Rights
5th Oct 20205:17 pmRNSDirector/PDMR Shareholding
2nd Oct 20202:25 pmRNSTransaction in Own Shares
1st Oct 20205:30 pmRNSHydrogen Group
1st Oct 20207:00 amRNSResult of Tender Offer
30th Sep 20207:00 amRNSUpdate on Tender Offer
29th Sep 202011:26 amRNSRule 2.9 Announcement
29th Sep 20207:00 amRNSForm 8.3 - Hydrogen Group Plc
25th Sep 20206:23 pmRNSForm 8.3 - Hydrogen Group Plc
25th Sep 202011:41 amRNSResult of General Meeting
25th Sep 20207:00 amRNSForm 8.3 - Hydrogen Group Plc
24th Sep 202012:38 pmRNSForm 8.3 - Hydrogen Group plc
24th Sep 202011:18 amRNSHolding(s) in Company
24th Sep 20209:07 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
23rd Sep 20206:24 pmRNSForm 8.3 - Hydrogen Group Plc
23rd Sep 20205:06 pmRNSForm 8.3 - Hydrogen Group PLC Dealing Disclosure
23rd Sep 20209:56 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
22nd Sep 20205:59 pmRNSForm 8.3 - Hydrogen Group Plc
22nd Sep 20205:32 pmRNSForm 8.3 - Hydrogen Group PLC
22nd Sep 20209:53 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
22nd Sep 20208:12 amRNSGPIM Limited - Form 8.3 - Hydrogen Plc
21st Sep 20205:42 pmRNSForm 8.3 - Hydrogen Group Plc - MPM Connect
21st Sep 20205:24 pmPRNForm 8.3 - Hydrogen Group plc Dealing Disclosure
15th Sep 20207:00 amRNSForm 8.3 - Hydrogen Group plc
14th Sep 20209:22 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
11th Sep 20209:29 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
10th Sep 20209:31 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
10th Sep 20207:00 amRNSForm 8.3 - Hydrogen Group Plc
9th Sep 20201:46 pmPRNForm 8.3 - Hydrogen Group plc - OPD
9th Sep 20201:40 pmRNSForm 8.3 - Hydrogen Group plc - Amendment
9th Sep 202012:31 pmRNSForm 8.3 - Hydrogen Group plc
9th Sep 202011:04 amRNSForm 8.3 - LGT Vestra LLP
9th Sep 202010:05 amGNWForm 8.5 (EPT/RI) - Hydrogen Group Plc
9th Sep 20209:18 amPRNForm 8.3 - Hydrogen Plc ord 1p
9th Sep 20209:17 amPRNForm 8.3 - Hydrogen Plc ord 1p
8th Sep 20202:47 pmRNSReplacement: Form 8 (OPD) Hydrogen Group plc
8th Sep 202011:15 amRNSReplacement: Tender Offer & Proposed Cancellation
8th Sep 20208:00 amRNSForm 8 (OPD) - Hydrogen Concert Party
8th Sep 20208:00 amRNSForm 8 (OPD) - Hydrogen Group plc
8th Sep 20207:00 amRNSInterim Results
8th Sep 20207:00 amRNSTender Offer, Proposed Cancellation & Notice of GM
28th Jul 20209:58 amPRNHolding(s) in Company
23rd Jul 20208:27 amRNSHolding(s) in Company
15th Jul 20207:00 amRNSTrading Update
26th Jun 20202:19 pmRNSResult of AGM
22nd Jun 202012:41 pmPRNHolding(s) in Company

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.