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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFrk Us Inc Etf Regulatory News (INCE)

Share Price Information for Frk Us Inc Etf (INCE)

Share Price is delayed by 15 minutes
Get Live Data
9.939    0.00 (0.00%)
Bid:
9.937
Ask:
9.968
Spread: 0.031 (0.312%)
Market Cap: -
INCE Live PriceLast checked at - London Stock Exchange

Intraday Frk Us Inc Etf Share Chart

Half Yearly Report

16 Sep 2010 07:00

RNS Number : 7729S
Work Group plc
16 September 2010
Β 

ο»Ώ

RNS - for release at 7.00 am

Β 

16 September 2010

Β 

Work Group plc

Β 

Results for the six months ended 30 June 2010

Β 

Work Group plc ("Work Group" or the "Company") announces its results for the six months ended 30 June 2010.

Β 

Β 

Headlines

Β 

Net fee income* up 4% to Β£6.0m (2009: Β£5.8m**)

Β 

Talent Management net fee income up 37% to Β£3.4m (2009: Β£2.5m*)

Β 

Group adjusted*** profit before taxation of Β£0.2m (2009: break-even)

Β 

UK business adjusted*** operating profit of Β£0.6m (2009: Β£0.3m)

Β 

Net cash at period end of Β£1.1m (2009: Β£1.5m)

Β 

Balance sheet remains strong with no debt

Β 

* References in the report to 'Net fee income' represent Gross Profit.

** Restated 2009 following Board assessment with regards to the treatment of costs of sale. See note 3.

*** Before exceptional costs

Β 

Β 

Commenting, Simon Howard, Executive Chairman said:

Β 

"We have witnessed positive trends across the Company. Most significantly, the Talent Management division recorded strong growth and profits, while each of the Communications' businesses made significant progress towards profitability.

Β 

We remain cautious about overall recruitment demand and do not expect that our markets will provide any significant growth momentum for the remainder of the current year. Despite this, our full year performance is likely to be somewhat better than current expectations."

Β 

www.workgroup.plc.ukΒ 

Β 

Further enquiries:

Β 

Work Group

Simon Howard, Executive Chairman

Β 

Tel: +44 (0)20 7492 0000

Altium

Tim Richardson

Sam Fuller

Tel: +44 (0)20 7484 4040

Β 

Copies of the Interim Report will be sent to shareholders and are available on the Company's website www.workgroup.plc.uk

Β 

Β 

Β 

Β 

Β 

About Work Group

Β 

Work Group is a marketing services company which offers a range of solutions which enable employers to win the war for talent. It focuses on providing services in "talent acquisition and talent development" which enable employers to more effectively recruit and retain key staff.

Β 

Work Group's approach is to help employers reduce their traditional reliance on third-party recruiters such as head-hunters and recruitment firms through helping them establish and maintain a direct relationship between employer and prospective employee. It also helps employers reduce attrition costs through better employee engagement and retention of key talent.

Β 

Work Group currently operates through two divisions; Communications and Talent Management, providing services from its four locations in the UK and offices in New York and Hong Kong.

Β 

Β 

Chairman's review

Β 

Β 

During the first six months of 2010 (the "period") the Company witnessed positive trends in each of its operating units. Most significantly, the Talent Management division recorded strong growth and profits and we witnessed progress towards profitability in each of the Communications businesses.

Β 

The Talent Management division outperformed the Communications division in both profit and income, a trend that we see continuing. Armstrong Craven enjoyed a particularly strong six months, culminating with a record month in June 2010 and a continued healthy pipeline of new projects and clients. In Resourcing, a continued positive position was buoyed by a significant project in Manila. The Occupational Psychology team achieved a record half year income.

Β 

The Communications division's more project driven markets have remained particularly challenging. That having been said, a combination of team changes and client wins during the period have strengthened the London, New York and Hong Kong team's position. The Hale and Edinburgh offices made a small profit.

Β 

The relatively strong growth of our Talent Management division not only reflects a shift within the market but also represents an accelerating change in how we market and sell our services. This will be a theme built on by the new leadership of the Company as part of our business planning programme.

Β 

We remain cautious about overall recruitment demand and do not expect that our markets will provide any significant growth momentum for the remainder of the current year. Despite this, our full year performance is likely to be somewhat better than current expectations.

Β 

Β 

Β 

Β 

Simon Howard

Chairman

Β 

Β 

Operating review

Β 

During a period of economic uncertainty the Group achieved an adjusted profit before taxation of Β£0.2m and at the period end net cash was Β£1.1m.

Β 

Group net fee income increased 4% to Β£6.0m (2009: Β£5.8m). The Communications division was impacted by the recession as economic uncertainty resulted in clients cutting their budgets available to us. However, the Talent Management division has seen net fee income increase 37% year on year.

Β 

Income from Search & intelligence services (Armstrong Craven) and outsourcing & assessment services (reported in Talent Management) proved particularly strong with growth in net fee income of 44% and 34% respectively. Economic uncertainty continued to have a significant effect on advertising income which fell 32% during the period. Across the Group income from fee based services increased to 87% of total income (2009: 84%) and helped improve the gross margin further to 53.0% (2009: 47.3%).

Β 

Β 

Β 

6 months to 30 June 2010 Β£'000

6 months to 30 June 2009 Β£'000

Year ended

Β 31 December 2009 Β£'000

Gross profit (net fee income)

Β 

Β 

Β 

Communications

2,618

3,275

5,653

Talent Management

3,391

2,510

4,582

Group gross profit

6,009

5,785

10,235

Β 

Β 

Β 

Β 

Operating profit before

exceptional items

Β 

Β 

Β 

Communications

(586)

49

(563)

Talent Management

1,082

121

751

Corporate (non-recharged)

(256)

(166)

(324)

Β 

Β 

Group operating profit before exceptional items

Β 

240

Β 

4

Β 

(136)

Β 

Β 

Β 

Β 

Operating (loss)/profit

Β 

Β 

Β 

Communications

(842)

(169)

(780)

Talent Management

958

(220)

381

Corporate (non-recharged)

(256)

(166)

(324)

Β 

Β 

Β 

Β 

Group operating (loss)/profit

(140)

(555)

(723)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

The Company has continued to control its cost base tightly. Total costs in the period of Β£5.8m (excluding exceptional costs) are in line with 2009 (2009: Β£5.8m).

Β 

Headcount across the Group has increased by 3% to 171 at the period end (2009: 166). Within the overall number there has been a net reduction in the headcount supporting the Communications business through a combination of natural attrition, voluntary measures and redundancy, and an increased headcount in the Talent Management business to support the increased levels of Income. Redundancy costs of Β£0.34m are included in exceptional costs (2009: Β£0.28m).

Β 

At the start of the period we believed that we had witnessed sufficient progress across the Company to enable us to reverse the pay cut which had been in place since April 2009. Since then, there has been a phased re-introduction of salary reviews.

Β 

Property costs have been rationalised through the closure of the Birmingham office in March. One-off costs totalling Β£20k are included in exceptional costs associated with this exit.

Β 

In the US, from a small base, net fee income in the period was more than double that of the second half of 2009. Hong Kong has generated incremental Group income. The losses from the overseas businesses totalled Β£0.4m (2009: Β£0.3m). Investment by necessity has been modest. Before overseas losses, the UK business achieved an operating profit before exceptional items of Β£0.6m (2008: Β£0.3m).

Β 

During the period a loan of Β£0.1m was made to the employee benefit trust which purchased shares in the Company to be used in the future for employee incentives. With net cash at the period end of Β£1.1m and no debt, the balance sheet remains strong.Β 

Β 

Group Financial Performance

6 months to 30 June 2010 Β£'000

6 months to 30 June 2009 Β£'000

Year ended

Β 31 December 2009 Β£'000

Β 

Β 

Β 

Β 

Adjusted profit (Operating

240

4

(136)

profit before exceptional items)

Β 

Β 

Β 

Operating (loss) /profit

(140)

(555)

(723)

(Loss)/profit before tax

(140)

(579)

(748)

(Loss)/profit after tax

(218)

(499)

(632)

Β 

Β 

Β 

Β 

Basic(loss)/earnings per share (pence)

(0.88)

(1.74)

(2.34)

Diluted(loss)/earning per

Share (pence)

(0.84)

(1.74)

(2.34)

Β 

Β 

Β 

Julian Maslen

Finance Director

Β 

Consolidated income statement

for the 6 month period ended 30 June 2010

Β 

Note

Unaudited

6 month period ended 30 June 2010

Unaudited

6 month period ended 30 June 2009

Audited

Year ended 31 December 2009

Β£'000

Β£'000

Β£'000

Revenue

3

11,334

12,178

22,133

Cost of sales

(5,325)

(6,393)

(11,898)

Gross profit

6,009

5,785

10,235

Net operating expenses

Β 

(6,149)

(6,340)

(10,958)

Operating (loss)/profit

3

(140)

(555)

(723)

Operating profit before exceptional items

240

4

(136)

Exceptional items

4

(380)

(559)

(587)

Finance income

-

3

3

Finance costs

-

(27)

(28)

(Loss) before taxation

(140)

(579)

(748)

Taxation

(78)

80

116

(Loss) for the period

(218)

(499)

(632)

(Loss) per share (pence)

6

(0.88)

(1.74)

(2.34)

Diluted (loss)/earnings per share (pence)

6

(0.84)

(1.74)

(2.34)

Β 

Β The results above are all in respect of continuing operations.

Consolidated statement of comprehensive income for the 6 month period ended 30 June 2010

Β 

Note

Unaudited

6 month period ended 30 June 2010

Unaudited

6 month period ended 30 June 2009

Audited

Year ended 31 December 2009

Β£'000

Β£'000

Β£'000

(Loss) for the period

(218)

(499)

(632)

Other comprehensive income

Currency translation differences

96

(43)

(34)

Total comprehensive (loss) for the period

(122)

(542)

(666)

Total comprehensive (loss) for the period attributable to equity shareholders

1

(122)

(542)

(666)

Β 

Β 

Β 

Consolidated balance sheet

as at 30 June 2010

Β 
Note
Unaudited
6 month period ended 30 June 2010
Unaudited
6 month period ended 30 June 2009
Audited
Year ended 31 December 2009
Β 
Β 
£’000
£’000
£’000
Assets
Β 
Β 
Β 
Β 
Non-current assets
Β 
Β 
Β 
Β 
Goodwill
7
12,197
12,197
12,197
Property, plant & equipment
8
436
612
505
Deferred tax assets
Β 
27
102
27
Β 
Β 
12,660
12,911
12,729
Current assets
Β 
Β 
Β 
Β 
Inventories
Β 
224
320
190
Trade and other receivables
Β 
5,120
4,551
2,866
Cash and cash equivalents
Β 
Β 
1,113
1,462
2,265
Β 
Β 
6,457
6,333
5,321
Β 
Β 
Β 
Β 
Β 
Liabilities
Β 
Β 
Β 
Β 
Current liabilities
Β 
Β 
Β 
Β 
Trade and other payables
Β 
(5,532)
(4,894)
(4,174)
Current tax liabilities
Β 
(66)
(253)
(120)
Β 
Β 
(5,598)
(5,147)
(4,294)
Net current assets
Β 
859
1,186
1,027
Net assets
Β 
13,519
Β 
14,097
13,756
Β Shareholders’ equity
Β 
Β 
Β 
Β 
Β Ordinary share capital
9
572
572
572
Β Share premium
Β 
8,240
8,240
8,240
Other reserves
Β 
2,826
2,826
2,826
Shares held by EBT
Β 
(406)
(136)
(352)
Foreign exchange reserve
Β 
84
57
66
Β Retained earnings
Β 
2,203
2,538
2,404
Β Total shareholders’ equity
Β 
13,519
14,097
13,756

Β 

Β 

Consolidated statement of changes

in Shareholders' equityΒ as at 30 June 2010

Β 

Unaudited

Note

Share

capital

Share premium

Special reserve

Β 

Shares held by EBT

Β 

Foreign exchange reserve

Β 

Retained

earnings

Β 

Total

reserves

Β 

Β£'000

Β£'000

Β£'000

Β£'000

Β£'000

Β£'000

Β£'000

At 1 January 2009

Β 

572

8,240

2,826

-

100

3,038

14,776

Profit for the period

Β 

-

-

-

-

-

(499)

(449)

Foreign exchange

Β 

-

-

-

-

(43)

-

(43)

Comprehensive profit for the period

Β 

-

-

-

-

(43)

(499)

(542)

Purchase of ordinary shares in Work Group plc

Β 

-

-

-

(136)

-

-

(136)

Value of employee services

Β 

-

-

-

-

-

(1)

(1)

At 30 June 2009

Β 

572

8,240

2,826

(136)

57

2,538

14,097

Loss for the period

Β 

-

-

-

-

-

(133)

(133)

Foreign exchange

Β 

-

-

-

-

9

-

9

Comprehensive (loss)/profit for the period

Β 

-

-

-

-

9

(133)

(124)

Value of employee services

Β 

-

-

-

-

-

(1)

(1)

Purchase of ordinary shares in Work Group plc

Β 

-

-

-

(216)

-

-

(216)

At 31 December 2009

Β 

572

8,240

2,826

(352)

66

2,404

13,756

Loss for the period

Β 

-

-

-

-

-

(218)

(218)

Foreign exchange

Β 

-

-

-

-

18

-

18

Comprehensive (loss)for the period

Β 

-

-

-

-

18

(218)

(200)

Purchase of ordinary shares in Work Group plc

Β 

Β 

-

-

-

(54)

-

-

(54)

Value of employee services

Β 

-

-

-

-

-

17

17

At 30 June 2010

Β 

572

8,240

2,826

(406)

84

2,203

13,519

Β 

Consolidated cash flow statement

for the 6 month period ended 30 June 2010

Β 

Note

Unaudited

6 month period ended 30 June 2010

Β£'000

Unaudited

6 month period ended 30 June 2009

Β£'000

Audited

Year ended 31 December 2009

Β£'000

Cash flows from operating activities

Cash generated from operations

10

(947)

124

1,175

Finance cost paid

-

(32)

(32)

Tax paid

(132)

(12)

(34)

Net cash (outflow) inflow from operating activities

(1,079)

80

1,109

Cash flows from investing activities

Finance income received

-

3

3

Purchase of property, plant and equipment

8

(20)

(49)

(49)

Net cash used in investing activities

(20)

(46)

(46)

Cash flows from financing activities

Purchase of shares in Work Group plc by EBT

(53)

(136)

(352)

Loan notes repaid

-

-

(10)

Finance lease payments

-

(2)

(2)

Net cash outflow from financing

(53)

(138)

(Decrease)/increase in cash in the period/year

(1,152)

(104)

699

Cash and cash equivalents at start of period/year

2,265

1,566

1,566

Cash and cash equivalents at end of period/year

1,113

1,462

2,265

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Notes to the interim financial information

Β 

1 Financial information and presentation

Β 

The Company is a limited liability company incorporated and domiciled in the United Kingdom. The address of its registered office is Saffron House, 6-10 Kirby Street, London, EC1N 8EQ.

Β 

The Company has its primary listing on the AIM Market of the London Stock Exchange.

Β 

This condensed consolidated Interim Report does not comprise statutory accounts within the meaning of section 435 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2009 were approved by the Board of Directors on 15 March 2010 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 of the Companies Act 2006.Β 

Β 

2 Principal accounting policies

Β 

Basis of preparation

This condensed consolidated financial information is for the half-year ended 30 June 2010 and has been prepared in accordance with AIM Rules and with IAS 34 "Interim financial reports" and with the accounting policies set out in the Group's 2009 annual report as amended for new standards effective during the period where relevant. These accounting policies are based on the EU-adopted IFRS and IFRIC interpretations that are applicable at the balance sheet date. IFRS and IFRIC interpretations that will be applicable at 31 December 2010, including those that will be applicable on an optional basis, are not known with certainty at the time of preparing this interim financial information. It is therefore possible that further changes to the accounting policies and the comparative financial information may be required before their publication in the 2010 annual report and financial statements.

Β 

New and Amended standards adopted by the Group

Β 

The following new standards and amendments to standards are mandatory for the first time for the financial year beginning 1 January 2010.

Β 

IFRS 3 (revised), 'Business combinations' and consequential amendments to IAS 27, 'Consolidated and separate financial statements', IAS 28, 'Investments in associates' and IAS 31, 'Interests in joint ventures', effective prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after 1 July 2009. The Group does not have any joint ventures.

Β 

The revised standard continues to apply to the acquisition method to business combinations, with some significant changes compared with IFRS 3. For example, all payments to purchase a business are to be recorded at fair value at the acquisition date, with contingent payments classified as debt subsequently re-measured through the income statement. There is a choice on an acquisition-by-acquisition basis to measure the non-controlling interest in the acquiree either at fair value or at the non-controlling interest's proportionate share of the acquiree's net assets. All acquisition-related costs are expensed. The Group did not make any acquisition in half year ended 30 June 2010.

Β 

The following new standards, amendments to standards and interpretations are mandatory for the first time for the financial year beginning 1 January 2010, but are not currently relevant for the Group.

Β 

IFRC 17, 'Distributions of non-cash assets to owners', effective for annual periods beginning on or after 1 July 2009.

Β 

IFRIC 18, 'Transfers of assets from customers', effective for transfers of assets received on or after 1 July 2009. This is not relevant to the Group, as it has not received any assets from customers.

Β 

Additional exemptions for first-time adopters' (Amendment to IFRS 1) was issued in July 2009. The amendments are required to be applied for annual periods beginning on or after 1 January 2010.

Β 

Improvements to International Financial Reporting Standards 2009 were issued in April 2009. The effective dates vary standard by standard but most are effective 1 January 2010.

Β 

The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial year beginning 1 January 2010 and have not been early adopted:

Β 

IFRS 9, 'Financial instruments', issued in December 2009. This addresses the classification and measurement of financial assets and may affect the Group's accounting for its financial assets. The standard is not applicable until 1 January 2013 but is available for early adoption. For example, fair value gains and losses on available-for sale debt investments will have to be recognised directly in the profit or loss. Early application is permitted. The Group is assessing IFRS 9's full impact.

Β 

Revised IAS 24, 'Related party disclosures, issued in November 2009. It supersedes IAS 24, 'Related party disclosures, issued in 2003. The revised IAS 24 is required to be applied from 1 January 2011.

Early application in whole or in part, is permitted.

Β 

Classification of rights issue, (Amendment to IAS 32), issued in October 2009. For rights issues offered for a fixed amount in foreign currency, current practice appears to require such issues to be accounted for as derivative liabilities. The amendment states that such rights are issued pro rata to all the entity's existing shareholders in the same class for a fixed amount in which exercise price is denominated. The amendment should be applied the annual periods beginning on or after 1 February 2010. Early application is permitted.

Β 

Prepayment of a minimum funding requirement, (Amendment to IFRIC 14), issued in November 2009. The amendments correct an unintended consequence of IFRIC 14, to 'IAS 19 - The limit on a defined benefit asset, minimum funding requirements and their interaction'. Without the amendments, entities are not permitted to recognise as an asset some voluntary prepayments for minimum funding contributions. This was not intended when IFRIC 14 was issued, and the amendments correct the problem. The amendments are effective for annual periods beginning 1 January 2011. Early application is permitted. The amendments should be applied retrospectively to the earliest comparative period presented.

Β 

IFRIC 19, 'Extinguishing financial liabilities with equity instruments'. This clarifies the requirement of IFRSs when an entity renegotiates the terms of a financial liability with its creditor and the creditor agrees to accept the entity's shares or other equity instruments to settle the financial liability fully or partially. The interpretation is effective for annual periods beginning on or after 1 July 2010. Early adoption is permitted.

Β 

Improvements to International Financial Reporting Standards 2010 were issued in May 2010. The effective dates vary standard by standard but most are effective 1 January 2011.

Exceptional items

Exceptional items are those income or costs recognised as one-off or non-recurring in nature, and substantive in size. The separate reporting of exceptional items helps provide a better indication of the Group's underlying business performance.

Β 

Seasonality of operations

Due to the seasonal nature of the recruitment segment, higher revenues and operating profits are usually expected in the second half of the year than in the first six months.

3 Segmental analysis

Β 

IFRS 8 "Operating Segments" requires operating segments to be identified on the basis of internal reports which are regularly reviewed by the chief operating decision-maker to allocate resources to the segments and to assess their performance. The chief operating decision-maker has been identified as the Board. The Board considers that there are two operating segments, Communications and Talent Management. Communications represents the employer marketing services offered by the business. Talent Management combines search and intelligence and recruitment process outsourcing. The Board assesses the performance of the operating segments based on net fee income, operating profit before exceptional items and adjusted EBITDA.

Β 

Β 

Β 

Unaudited 6 month period

ended 30 June 2010

Β 

Β 

Communications

Β 

Talent Management

Β 

Β 

Unallocated

Total continuing operations

Β 

Β 

Β£'000

Β£'000

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Total revenue

7,437

3,897

-

11,334

Β 

Β 

Β 

Β 

Revenue (from external customers)

Β 

7,437

Β 

3,897

Β 

-

Β 

11,334

Β 

Β 

Β 

Β 

Β 

Net fee income

2,618

3,391

-

6,009

Β 

Β 

Β 

Β 

Β 

Operating (loss)/profit before exceptional items

Β 

(586)

Β 

1,082

Β 

(256)

Β 

240

Adjusted EBITDA (before exceptional items)

Β 

(517)

Β 

1,104

Β 

(256)

Β 

331

Exceptional items

(256)

(124)

-

(380)

Β 

Β 

Β 

Β 

Β 

Operating (loss)/profit after exceptional items

Β 

(842)

Β 

958

Β 

(256)

Β 

(140)

Β 

Β 

Β 

Β 

Β 

Finance income

-

-

-

-

Β 

Β 

Β 

Β 

Β 

Finance costs

-

-

-

-

Β 

Β 

Β 

Β 

Β 

(Loss)/profit before taxation

Β 

(842)

Β 

958

Β 

(256)

Β 

(140)

Β 

Β 

Β 

Β 

Β 

Depreciation

69

22

-

91

Β 

Β 

Β 

Β 

Β 

Taxation

-

-

78

78

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Unaudited 6 month period

ended 30 June 2009

Β 

Β 

Β 

Communications

Β 

Β 

Talent Management

Β 

Β 

Β 

Unallocated

Β 

Total continuing operations

Β 

Β£'000

Β£'000

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Total revenue

9,431

2,788

-

12,219

Β 

Β 

Β 

Β 

Inter-segment revenue

-

(41)

-

(41)

Β 

Β 

Β 

Β 

Revenue (from external customers)

Β 

9,431

Β 

2,747

Β 

-

Β 

12,178

Β 

Β 

Β 

Β 

Β 

Net fee income

3,275

2,510

-

5,785

Β 

Β 

Β 

Β 

Β 

Operating (loss) profit before exceptional items

Β 

49

Β 

121

Β 

(166)

Β 

4

Adjusted EBITDA (before exceptional items)

Β 

133

Β 

170

Β 

(166)

Β 

137

Exceptional items

(197)

(362)

-

(559)

Β 

Β 

Β 

Β 

Β 

Operating (loss) profit after exceptional items

Β 

(148)

Β 

(241)

Β 

(166)

Β 

(555)

Β 

Β 

Β 

Β 

Β 

Finance income

-

-

3

3

Β 

Β 

Β 

Β 

Β 

Finance costs

-

-

(27)

(27)

Β 

Β 

Β 

Β 

Β 

(Loss)/profit before taxation

Β 

(148)

Β 

(241)

Β 

(190)

Β 

(579)

Β 

Β 

Β 

Β 

Β 

Depreciation

84

49

-

133

Β 

Β 

Β 

Β 

Β 

Taxation

-

-

(80)

(80)

Β 

Β 

Audited

Year ended 31 December 2009

Β 

Β 

Communications

Β 

Talent Management

Β 

Β 

Unallocated

Total continuing operations

Β 

Β£'000

Β£'000

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Β 

Total revenue

16,368

5,806

-

22,174

Β 

Β 

Β 

Β 

Inter-segment revenue

-

(41)

-

(41)

Β 

Β 

Β 

Β 

Revenue (from external customers)

Β 

16,368

Β 

5,765

Β 

-

Β 

22,133

Β 

Β 

Β 

Β 

Β 

Net fee income

5,653

4,582

-

10,235

Β 

Β 

Β 

Β 

Β 

Operating (loss)/profit before exceptional items

Β 

(563)

Β 

751

Β 

(324)

Β 

(136)

Adjusted EBITDA (before exceptional items)

Β 

(406)

Β 

835

Β 

(324)

Β 

105

Exceptional items

(217)

(370)

-

(587)

Β 

Β 

Β 

Β 

Β 

Operating (loss)/profit after exceptional items

Β 

(780)

Β 

381

Β 

(324)

Β 

(723)

Β 

Β 

Β 

Β 

Β 

Finance income

-

-

3

3

Β 

Β 

Β 

Β 

Β 

Finance costs

-

-

(28)

(28)

Β 

Β 

Β 

Β 

Β 

(Loss)/profit before taxation

Β 

(780)

Β 

381

Β 

(349)

Β 

(748)

Β 

Β 

Β 

Β 

Β 

Depreciation

157

84

-

241

Β 

Β 

Β 

Β 

Β 

Taxation

-

-

(116)

(116)

Β 

Following the review by the chief operating decision makers, the "Board", the Board resolved that henceforth all costs identified as overhead costs will be treated as overhead. This has been the consistent policy for the overwhelming majority of group activity. However in the Resourcing and Occupational Psychology units, within the Talent Management segment, certain costs have previously been treated as costs of sale. These are now recognised as overhead and the effects of this adjustment are reflected in the table below.

Β 

Talent Management

30 June 2010

30 June 2009

31 December 2009

Β 

Β£'000

Β£'000

Β£'000

Β 

Β 

Β 

Β 

Net fee income

2,978

2,157

4,582

Β 

Β 

Β 

Β 

Adjustment

413

353

594

Β 

Β 

Β 

Β 

Net fee income revised

3,391

2,510

*5,176

Β 

\* This review was performed during the period and will be corrected in the 2010 Report and Accounts

Β 

4 Exceptional items

Β 

The exceptional costs of Β£380,000 (2009: Β£559,000) principally relate to redundancies made during the period and office move costs.

Β 

5 Taxation

Β 

The deferred tax asset for the six month period ended 30 June 2010 is based on the estimated expected effective tax rate of 28% for the year ending 31 December 2010 (2009 actual rate: 28%). No deferred tax asset has been recognised for the trading losses of the foreign subsidiaries.

Β 

6 Earnings per share

Β 

Β 

Unaudited

6 month period ended 30 June 2010

Unaudited

6 month period ended 30 June 2009

Audited

Year ended 31 December 2009

Β 

Β 

Β 

Β£'000

'000

Pence

Β£'000

'000

Pence

Β£'000

'000

Pence

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Basic (losses)/

earnings per share

(218)

28,622

(0.76)

(499)

28,622

(1.74)

(632)

28,622

(2.21)

Less weighted average shares held by EBT

-

(3,689)

(0.12)

-

-

-

-

(1,612)

(0.13)

Basic (losses)/

earnings per share excluding shares held by EBT

(218)

24,933

(0.88)

-

-

-

(632)

27,010

(2.34)

Effect of dilutive share options

-

1,008

0.04

-

-

-

-

-

-

Diluted (losses)/

earnings per share excluding shares held by EBT

(218)

25,941

(0.84)

(499)

28,622

(1.74)

(632)

27,010

(2.34)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Adjusted basic (losses)/

earnings per share

64

28,622

Β 0.23

(20)

28,622

(0.07)

(209)

28,622

(0.73)

Less weighted average shares held by EBT

-

(3,689)

Β 0.03

Β 

Β 

Β 

-

(1,612)

(0.04)

Adjusted basic (losses)/

earnings per share excluding shares held by EBT

64

24,933

0.26

-

-

-

(209)

27,010

(0.77)

Effect of dilutive share options

-

1,008

(0.01)

-

-

-

-

-

-

Adjusted diluted (losses)/

earnings per share excluding shares held by EBT

64

25,941

0.25

(20)

28,622

(0.07)

(209)

27,010

(0.77)

Β 

Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the period.

Β 

For diluted earnings per share, the weighted average number of shares is adjusted to reflect the impact of all dilutive potential ordinary shares.

Β 

30 June 2010

30 June 2009

31 December 2009

2

Β£'000

Β£'000

Β£'000

Statutory (losses)/earnings

(218)

(579)

(632)

Β 

Add back exceptional items

Β 

380

Β 

559

Β 

587

Β 

Tax on exceptional items 28%* (2008 28.5%)

Β 

Β 

(98)

Β 

Β 

-

Β 

Β 

(164)

Β 

Adjusted earnings/(losses)

Β 

64

Β 

(20)

Β 

(209)

Β 

Adjusted earnings/(losses) per share excludes the cost of exceptional items less tax at 28% (2009: 28%).

*Excludes tax adjustment related to exceptional items for the US subsidiary.

Β 

7 Goodwill

Β 

Unaudited

30 June 2010

Β 

Β 

Unaudited

30 June 2009

Β 

Audited

31 December 2009

Β 

Β£'000

Β£'000

Β£'000

Β At 1 January

12,197

12,197

12,197

Β 

Β 

Β 

Β 

Β Net book value

Β 

Β 

Β 

Β At 30 June / 31 December

12,197

12,197

12,197

Β 

Β 

Β 

Β 

Β 

Β 

8 Property, plant and equipment

Β 

Β 

Unaudited Six months ended 30 June 2010 Β£'000

Unaudited

Six months ended 30 June 2008

Β£'000

Audited

Year ended

31 December 2009

Β Β£'000

Β 

Opening net book value at 1 January 2010 and 2009

505

721

721

Additions

20

49

49

Exchange differences

2

(5)

(4)

Disposals

-

(20)

(20)

Depreciation

(91)

(133)

(241)

Closing net book value at 30 June 2010, 30 June

2009 and 31 December 2009

436

612

505

Β Β 

Β 

9 Called up share capital

Β 

Β 

Unaudited

30 June 2010

Β 

Β£'000

Unaudited

30 June 2009

Β 

Β£'000

Audited

31 December 2009

Β 

Β£'000

Β 

Authorised

Β 

Β 

Β 

75,000,000 ordinary shares of 2p each

1,500

1,500

1,500

1,500

1,500

1,500

Allotted, called up and fully paid

3 28,622,473 ordinary shares of 2p each (30 June 2009 and 31 December 2009 28,622,473 ordinary shares of 2p each)

572

572

572

Β 

Β 

Β 

572

572

572

Β 

There were no shares issued or share options exercised during the period.

Β 

10 Reconciliation of operating (loss)/profit to net cash inflow from operations

Β 

Β 

Unaudited

6 month period ended 30 June 2010

Β 

Unaudited

6 month period ended 30 June 2009

Β 

Audited

Year ended 31 December

2009

Β£'000

Β£'000

Β£'000

Profit attributable to shareholders

(218)

(499)

(632)

Adjustments:

Taxation

78

(80)

(116)

Finance income

-

(3)

(3)

Finance costs

-

27

28

Depreciation of plant property and equipment

91

133

241

Loss on disposal of plant property and equipment

-

20

20

Share based payments

17

(1)

(2)

Decrease/(increase) in inventories

(34)

(6)

124

Decrease/(increase) in trade and other receivables

(2,236)

339

2039

Increase/(decrease) in trade and other payables

1,355

194

(524)

Net cash inflow from operations

(947)

124

1,175

Β 

Β 

Β 

Β 

Statement of directors' responsibilities

Β 

Β 

The directors confirm that this interim report has been prepared in accordance with IAS 34 as adopted by the European Union.

Β 

The directors are also responsible for the maintenance and integrity of the Company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Β 

The directors of Work Group plc are listed in the Work Group plc Annual Report for 31 December 2010. A list of current directors is maintained on the Work Group plc website: www.workgroup.plc.uk.

Β 

Β 

Principal risks and uncertainties

Β 

The Board consider the principal risks and uncertainties relating to the Group for the next six months to be the same as detailed in our last Annual Report and Accounts to 31 December 2009. Full details of the risks and uncertainties are detailed in the Directors' report section of those accounts. The principal risks to the business are:

Β 

Economic uncertainty

Loss of clients

Loss of key employees

Financial risk

Β 

Β 

Β 

Β 

By order of the Board

Β 

Β 

Β 

Β 

Β 

Β 

Simon Howard Rose Colledge

Chairman Chief Executive

Β 

16 September 2010 16 September 2010

Β 

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR KKPDNPBKDPCD
Date   Source Headline
8th Feb 20183:41 pmRNSHolding(s) in Company
7th Feb 20187:00 amRNSHolding(s) in Company
24th Jan 20187:00 amRNSAcquisition of Metcalfes Solicitors LLP
18th Jan 20187:00 amRNSHolding(s) in Company
17th Jan 201810:53 amRNSReduction of share capital completed
16th Jan 20187:00 amRNSAcquisition
22nd Dec 20178:11 amRNSSignificant Shareholder Transaction
22nd Dec 20177:00 amRNSSignificant Shareholder Transaction
30th Nov 20174:52 pmRNSHolding(s) in Company
28th Nov 20177:00 amRNSHalf-year Results
1st Nov 20177:00 amRNSAcquisition of CW Energy LLP
6th Oct 20173:44 pmRNSHolding(s) in Company
29th Sep 201712:22 pmRNSCompletion of Squeeze-out
20th Sep 20177:00 amRNSHolding(s) in Company
5th Sep 20175:23 pmRNSTR-1: form for notification of major holdings
18th Aug 20177:00 amRNSPDMR Shareholding and Issue of Equity
17th Aug 20172:58 pmRNSSqueeze out of outstanding Gordon Dadds shares
8th Aug 20175:36 pmRNSHolding(s) in Company
8th Aug 20175:01 pmRNSDirector/PDMR Shareholding
8th Aug 20172:49 pmRNSHolding(s) in Company
8th Aug 20178:47 amRNSHolding(s) in Company
4th Aug 20178:00 amRNSRe-admission and First Day of Dealings
3rd Aug 20171:41 pmRNSResult of General Meeting
3rd Aug 201711:07 amRNSInterim Results
2nd Aug 20177:00 amRNSCorrection regarding acquisition of Gordon Dadds
1st Aug 20174:14 pmRNSForm 8.3 - Work Group plc
1st Aug 201712:39 pmRNSResult of AGM
31st Jul 20177:00 amRNSChange of Registered Office
27th Jul 20174:29 pmRNSCORRECTION: Form 8.3 - Work Group plc
25th Jul 20171:39 pmRNSForm 8.3 - Work Group plc
25th Jul 201712:02 pmRNSForm 8.3 - Gordon Dadds Group Limited
25th Jul 201711:59 amRNSForm 8.3 - Gordon Dadds Group Limited
25th Jul 20179:10 amRNSForm 8.3 - Work Group plc
24th Jul 20172:47 pmRNSForm 8.3 - Work Group plc
24th Jul 20172:45 pmRNSForm 8.3 - Work Group plc
24th Jul 20172:00 pmRNSSchedule 1 Update - Work Group plc
24th Jul 201712:54 pmRNSForm 8.3 - Work Group plc
24th Jul 201712:49 pmRNSForm 8.3 - Work Group plc
24th Jul 201711:43 amRNSForm 8.3 - Work Group Plc
20th Jul 20173:38 pmRNSForm 8.3 - Work Group plc
20th Jul 20173:21 pmRNSForm 8 (OPD) Work Group plc
14th Jul 20175:10 pmRNSForm 8 (OPD) Gordon Dadds Group Limited
14th Jul 201711:25 amRNSSchedule 1 - Work Group plc
13th Jul 20176:27 pmRNSOffer and Admission Documents Posted, Notice of GM
13th Jul 20175:24 pmRNSForm 8.3 - WORK GROUP PLC
12th Jul 20176:39 pmRNSOffer for Gordon Dadds & Placing to raise £20m
12th Jul 20176:39 pmRNSRecommended Offer for Gordon Dadds Group Limited
11th Jul 20171:56 pmRNSPosting of Annual Report and Notice of AGM
11th Jul 201712:55 pmRNSPossible recommended share offer
11th Jul 201712:55 pmRNSPossible recommended share offer

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.