8 Dec 2008 07:00
ο»Ώ
Β 8Β DECEMBER 2008
MBLΒ GROUPΒ PLC
(theΒ "Group")
Unaudited Interim Financial Statements for the Six Months EndedΒ 30 SeptemberΒ 2008
The Board ofΒ MBLΒ GroupΒ plc,Β formerly Air Music and Media Group plc,Β theΒ UKΒ distributor of home entertainment products, is pleased to announce itsΒ unauditedΒ interim results for the six months ended 30 September 2008.
Key Points
Β
Commenting,Β Peter Cowgill, Chairman ofΒ MBL,Β said:Β "The results for the first half of the year are positive and have been achieved against the backdrop of an uncertain economic climate. The Group serviced new customers that had been acquired in the second half of the last financial year and, despite the challenging trading conditions, experienced a satisfying 20% growth in sales to Β£34.9m and a 16% increase in operating profit to Β£2.2m.
"The Group is currently in the most important trading period of the year. Whilst the Board continues to recognise the challenging market conditions they remain confident that a solid platform has been developed from which to take advantage of market opportunities."
--ENDS--
Enquiries:
MBLΒ GROUP PLC Tel:Β 0161 767 1620
Peter CowgillΒ (Chairman)Β
BISHOPSGATE COMMUNICATIONS LIMITED Β Tel: 020 7562 3350
Maxine Barnes Β Β
SEYMOUR PIERCEΒ LIMITED Tel: 020 7107 8032
Mark Percy Β
Chairman's Statement
I am pleased to announce the interim results for theΒ six months to 30 September 2008. During the period,Β the Group servicedΒ new customers that had been acquired in the second half of the last financial year and, despite the challenging trading conditions, experienced a satisfyingΒ 20% growth in salesΒ to Β£34.9mΒ and a 16% increase in operating profit to Β£2.2m.
Financials
Sales for the period were Β£34.9m (2007: Β£29.0m). Operating profit was Β£2.2m (2007: Β£1.9m). Net financing income was Β£78,000 (2007: expense Β£66,000). Profit before tax was Β£2.3m (2007: Β£1.9m). Earnings per share for the period was 8.9p (2007: 7.4p).Β Β
A summary of the performance of the Group is shown in the table below:
|
30 September |
30 September |
Β |
30 September |
30 September |
Β |
|
|
2008 |
2007 |
Β |
2008 |
2007 |
Β |
|
|
Sales |
Sales |
Β |
OperatingΒ |
OperatingΒ |
Β |
|
|
Β |
Β |
profit |
profit |
Β |
||
|
Segment |
Β£ m |
Β£ m |
Change |
Β£ m |
Β£ m |
Change |
|
Β |
Β |
Β |
||||
|
DistributionΒ (MBL) |
31.9 |
25.3 |
26% |
2.1 |
2.0 |
5% |
|
WholesaleΒ (ESD) |
2.8 |
3.6 |
-22% |
0.1 |
0.2 |
-50% |
|
Other |
0.2 |
0.1 |
100% |
0.2 |
0.0 |
n/a |
|
CentralΒ costs |
0.0 |
0.0 |
- |
-0.2 |
-0.3 |
-33% |
|
34.9 |
29.0 |
20% |
2.2 |
1.9 |
16% |
OPERATIONAL UPDATE
Distribution
Sales at Music Box Leisure ("MBL"), the core of the Group, have performedΒ wellΒ during the period withΒ sales to customers that it had successfully obtained in the previous financial yearΒ totallingΒ Β£5.9m. MBL strengthened its buying expertise during the period and increased its sales of CDs to 17% (10% in 2007).Β Β Games haveΒ alsoΒ continued to beΒ a growth areaΒ andΒ accountedΒ for 13% of sales (10% in 2007) andΒ DVDs representedΒ approximatelyΒ 68% of sales at MBLΒ (80% in 2007). The remaining salesΒ comprisedΒ ofΒ home entertainment accessoriesΒ and accounted for 2%Β (0% in 2007).
Gross profit marginsΒ continued to be under pressure and fellΒ byΒ 1.3% toΒ 15.9% compared to the period to 30Β September 2007. MBL has been supplying a limited quantity of chart products to its newer customers which, along with the change in product mix, has been responsible for this pressure on margins. The increaseΒ in volumes and customers has led to a related increase in distribution and administrative costs.
Β
Wholesale
ESD, which only accounts for 8% of Group sales and 5% of operating profit,Β has continued to seeΒ a decline inΒ sales. ESDΒ sells to independent retailers and those whichΒ remain continue toΒ be adversely affected by competition fromΒ the supermarketsΒ and theΒ internet. As with retail in general,Β the sectorΒ has been seriously affected by reductions and the removal of cover byΒ credit insurers. The sales mix in ESDΒ has remained similar withΒ CDsΒ comprising 43% andΒ DVDsΒ 56%Β (prior year 43% and 55% respectively).
Funding position
The Group continued its strong management of cash and at 30 September 2008 had a positive balance of Β£3.7mΒ (March 2008 Β£1.7m), reflecting the positive cash flows which continue to be generated by the business. TheΒ pessimisticΒ outlook ofΒ UKΒ credit insurers has resulted in MBL continuing to pay in advance of terms when necessaryΒ to maintain continuity of supply. Despite this,Β MBL did not have any requirement to renew its sales finance facility during the period. Subsequent to theΒ BalanceΒ Sheet date the facility has been renewedΒ in orderΒ that the Group is in a position to take advantage of any potential opportunities.
Dividends
The Group is progressing with the restructuring of its reserves and share premium account toΒ create distributable reservesΒ to facilitate a payment of dividends toΒ shareholders. The intention is to have this complete by the end of theΒ currentΒ financial year.
Current trading and outlook
The results for the first half of the year areΒ positiveΒ and have been achieved against theΒ backdrop of an uncertain economicΒ climate.
The Group is currently in theΒ mostΒ importantΒ trading period of the year.Β Β Whilst the Board continues to recognise the challenging market conditions they remain confident that a solid platform has been developed from which to take advantage of market opportunities.
I look forward to issuing a trading update on the headline performance through to December at the end of January 2009.
Peter Cowgill
Chairman
8 December 2008
ConsolidatedΒ Income Statement
for the six months endedΒ 30 SeptemberΒ 2008
|
Β Unaudited |
Unaudited |
Audited |
||
|
Six months toΒ 30 September 2008 |
Six months toΒ 30 September 2007 |
Year endedΒ 31 March 2008 |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Revenue |
34,861 |
28,979 |
80,853 |
|
|
Cost of sales |
(29,294) |
(24,005) |
(66,188) |
|
|
Gross profit |
5,567 |
4,974 |
14,665 |
|
|
Distribution expenses |
(674) |
(573) |
(1,371) |
|
|
Administrative expensesΒ - normal |
(2,686) |
(2,470) |
(7,405) |
|
|
Administrative expensesΒ - exceptional |
- |
- |
(12,423) |
|
|
Operating profit/Β (loss) |
2 |
2,207 |
1,931 |
(6,534) |
|
Financial income |
78 |
38 |
86 |
|
|
Financial expenses |
- |
(104) |
(252) |
|
|
Net financingΒ income/Β (costs) |
78 |
(66) |
(166) |
|
|
Profit/(loss)Β before tax |
2,285 |
1,865 |
(6,700) |
|
|
Taxation |
3 |
(754) |
(592) |
(1,454) |
|
Profit/Β (loss) for the period attributable to equity holders of the parent |
1,531 |
1,273 |
(8,154) |
|
|
BasicΒ and dilutedΒ earnings per share |
4 |
8.9p |
7.4p |
(47.5)p |
ConsolidatedΒ Balance Sheet
at 30Β SeptemberΒ 2008
|
Β Unaudited |
Unaudited |
Audited |
||
|
Six months toΒ 30 September 2008 |
Six months toΒ 30 September 2007 |
Year endedΒ 31 March 2008 |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Non-current assets |
||||
|
Intangible assets |
17,000 |
29,423 |
17,000 |
|
|
Property, plant and equipment |
732 |
348 |
502 |
|
|
Deferred tax asset |
427 |
192 |
435 |
|
|
Total non-current assets |
18,159 |
29,963 |
17,937 |
|
|
Current assets |
||||
|
Inventories |
7,895 |
6,664 |
9,319 |
|
|
Trade and other receivables |
5 |
8,222 |
14,427 |
5,563 |
|
Cash and cash equivalents |
3,704 |
- |
1,731 |
|
|
19,821 |
21,091 |
16,613 |
||
|
Total assets |
37,980 |
51,054 |
34,550 |
|
|
Current liabilities |
||||
|
Bank overdraft |
- |
- |
(12) |
|
|
Interest-bearing loans and borrowings |
- |
(8,244) |
(1) |
|
|
Trade and other payables |
(10,978) |
(8,340) |
(9,227) |
|
|
Current tax payable |
(1,556) |
(1,038) |
(1,392) |
|
|
Total current liabilities |
(12,534) |
(17,622) |
(10,632) |
|
|
Non-current liabilities |
||||
|
Interest-bearing loans and borrowings |
- |
(90) |
(3) |
|
|
Total non-current liabilities |
- |
(90) |
(3) |
|
|
Total liabilities |
(12,534) |
(17,712) |
(10,635) |
|
|
Net assets |
25,446 |
33,342 |
23,915 |
|
|
EquityΒ |
||||
|
Share capital |
12,872 |
12,872 |
12,872 |
|
|
Share premium |
21,454 |
21,454 |
21,454 |
|
|
Other reserves |
(2,800) |
(2,800) |
(2,800) |
|
|
Retained earnings |
(6,080) |
1,816 |
(7,611) |
|
|
Total equityΒ |
25,446 |
33,342 |
23,915 |
Β Β ConsolidatedΒ Cash Flow Statement
for the six months ended 30Β SeptemberΒ 2008
|
Unaudited |
Unaudited |
Audited |
|
|
Six months toΒ 30 SeptemberΒ 2008 |
Six months toΒ 30 SeptemberΒ 2007 |
Year ended 31 March 2008Β |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Cash flows from operating activities |
|||
|
Profit/ (loss)Β for the period/Β year |
1,531 |
1,273 |
(8,154) |
|
Adjustments for: |
|||
|
Depreciation |
119 |
77 |
167 |
|
Impairment of goodwillΒ |
- |
- |
12,423 |
|
Financial income |
(78) |
(42) |
(88) |
|
Financial expense |
- |
104 |
252 |
|
Foreign exchangeΒ losses/ (income) |
1 |
(27) |
(29) |
|
Taxation |
754 |
592 |
1,454 |
|
2,327 |
1,977 |
6,025 |
|
|
(Increase)/ decrease in trade and other receivables |
(2,661) |
(7,467) |
1,399 |
|
Decrease/ (increase)Β in inventories |
1,423 |
(13) |
(2,668) |
|
Increase/ (decrease)Β in trade and other payables |
1,748 |
(349) |
(1,075) |
|
2,837 |
(5,852) |
3,681 |
|
|
Tax paid |
(582) |
(635) |
(1,386) |
|
Net cash inflow/Β (outflow)Β from operating activities |
2,255 |
(6,487) |
2,295 |
|
Cash flows from investing activities |
|||
|
Interest received |
78 |
42 |
89 |
|
Acquisition of property, plant and equipment |
(348) |
(95) |
(340) |
|
Proceeds from sale ofΒ subsidiary |
- |
72 |
72 |
|
Cash and cash equivalents disposed of with subsidiary |
- |
(146) |
(146) |
|
Net cash outflow from investing activities |
(270) |
(127) |
(325) |
|
Cash flows from financing activities |
|||
|
Interest paid |
- |
(105) |
(252) |
|
Proceeds from new borrowings |
- |
2,500 |
- |
|
Repayment of borrowings |
- |
(1,801) |
(2,860) |
|
Capital elementΒ of finance lease liabilities |
- |
(1) |
(1) |
|
Net cash inflow/ (outflow) from financing activities |
- |
593 |
(3,113) |
|
NetΒ increase/Β (decrease)Β in cash and cash equivalents |
1,985 |
(6,021) |
(1,143) |
|
Opening cash and cash equivalents |
1,719 |
2,862 |
2,862 |
|
Closing cash and cash equivalentsΒ |
3,704 |
(3,159) |
1,719 |
ConsolidatedΒ Statement ofΒ Recognised Income and Expense
|
Unaudited |
Unaudited |
Audited |
|
|
Six months to 30 September 2008 |
Six months to 30 September 2007 |
Year ended 31 March 2008Β |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Foreign exchange adjustments |
- |
- |
(36) |
|
Net expense recognised directly in equity |
- |
- |
(36) |
|
Profit/ (loss) for the period |
1,531 |
1,273 |
(8,154) |
|
Total recognised income and expense for the period |
1,531 |
1,273 |
(8,190) |
Β Β NotesΒ
(forming part of the interim financial statements)
Basis of preparation
The consolidated interim financial statements of the Group for the period ended 30 September 2008Β are unaudited and do not comprise statutory accounts within the meaning of Section 240 of the Companies Act 1985.
Operating profit
Operating profit for continuing operations is stated after chargingΒ the following exceptional items:
|
Unaudited |
Unaudited |
Audited |
|
|
Six months to 30 September 2008 |
Six months to 30 September 2007 |
Year ended 31 March 2008Β |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Impairment of goodwill |
- |
- |
12,423 |
|
- |
- |
12,423 |
Taxation
TheΒ taxation charge has been estimated by the CompanyΒ based on adjustmentsΒ to tax payable in respect of previous yearsΒ andΒ theΒ tax rate for the year endingΒ 31 March 2009.
Earnings per share
The calculation of the basic earnings per share is based on theΒ profitΒ after taxation divided by the weighted average number of shares in issue, beingΒ 17,162,735Β (period endedΒ 30 SeptemberΒ 2007:Β 17,162,735; year endedΒ 31 March 2008:Β 17,162,735).
The diluted earnings per share takes the weighted average number of ordinary shares in issue during the period and adjusts this for dilutive share options existing at the period end. The diluted weighted average number of shares in the period endedΒ 30 SeptemberΒ 2008Β wasΒ 17,162,735Β (period endedΒ 30 September 2007:Β 17,162,735;Β year endedΒ 31 MarchΒ 2008:Β 17,162,735).Β
AdjustedΒ earnings per share, as disclosed below, are calculated using the profit after tax for the period, having added backΒ theΒ goodwill impairmentΒ charge over the basic and diluted weighted average number of shares in issue during the six month period.
|
Unaudited |
Unaudited |
Audited |
|
|
Six months to 30 September 2008 |
Six months to 30 September 2007 |
Year ended 31 March 2008Β |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Profit/(loss) after taxation |
1,531 |
1,273 |
(8,154) |
|
Impairment of goodwill |
- |
- |
12,423 |
|
Adjusted profit attributable from continuing operations |
1,531 |
1,273 |
4,269 |
|
Basic and diluted earnings/ (loss)Β per share |
8.9p |
7.4p |
(47.5p) |
|
Basic and dilutedΒ adjustedΒ earnings/ (loss) Β per shareΒ |
8.9p |
7.4p |
24.9p |
Trade and other receivables
As a consequence of 30 September 2007 falling on a weekend, cash receipts from customers totalling almost Β£5.3m that would normally have been received and accounted for at the period end were received and accounted for on 1 OctoberΒ 2007.
Β Β 6 Β Segment reporting
A business segment is a group of assets and operations engaged in providing products or services that are subject to risks and rewards that are different from those of other business segments. The primary format is based upon the Group's management and internal reporting structure which reflects the statutory subsidiaries of the Group.
Segment resultsΒ constitute items directly attributable to the business. Unallocated items comprise mainlyΒ central costs and net interest expense
The Group comprises the following main business segments:
Distribution. TheΒ full service, merchandising andΒ sale of home entertainment productsΒ (primarily pre-recorded films, music and computer and console games) to general retailers for whom these products are not the primary focus of the retailer.
Wholesale. The sale of home entertainment products toΒ specialistΒ independent and internet retailers.
Other. Dormant companiesΒ andΒ holding companies.
Segmental Analysis
|
Profit and Loss Account |
Continuing OperationsΒ |
Total |
||||||||||
|
Distribution |
Wholesale |
Other |
||||||||||
|
6Β months ended 30.09.08 |
6 months ended 30.09.07 |
Year ended 31.03.08 |
6Β months ended 30.09.08 |
6 months ended 30.09.07 |
Year ended 31.03.08 |
6Β months ended 30.09.08 |
6 months ended 30.09.07 |
Year ended 31.03.08 |
6Β months ended 30.09.08 |
6 months ended 30.09.07 |
Year ended 31.03.08 |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Revenue fromΒ Β external customers |
31,925 |
25,310 |
72,364 |
2,818 |
3,595 |
8,201 |
118 |
74 |
288 |
34,861 |
28,979 |
80,853 |
|
Inter-segment Β revenue |
2,413 |
3,181 |
7,140 |
- |
454 |
488 |
370 |
301 |
989 |
2,783 |
3,936 |
8,617 |
|
Total revenue |
34,338 |
28,491 |
79,504 |
2,818 |
4,049 |
8,689 |
488 |
375 |
1,277 |
37,644 |
32,915 |
89,470 |
|
Segment result |
2,121 |
1,994 |
5,976 |
74 |
178 |
459 |
194 |
33 |
87 |
2,389 |
2,205 |
6,522 |
|
ImpairmentΒ of Β goodwill |
(12,423) |
- |
- |
(12,423) |
||||||||
|
Central costs |
(182) |
(274) |
(633) |
|||||||||
|
Operating profit/Β Β (loss) |
2,207 |
1,931 |
(6,534) |
|||||||||
|
Net financing costs |
78 |
(66) |
(166) |
|||||||||
|
Taxation |
(754) |
(592) |
(1,454) |
|||||||||
|
Profit/ (loss)Β for the Β period |
1,531 |
1,273 |
(8,154) |
|||||||||
Follow the stocks