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 picksNETD.L Regulatory News (NETD)

  • There is currently no data for NETD

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

21 Sep 2015 07:00

RNS Number : 5815Z
NetDimensions (Holdings) Limited
21 September 2015
 



21 September 2015

NetDimensions (Holdings) Limited

("NetDimensions" or the "Company" or the "Group")

 

Half Yearly Report

 

NetDimensions (AIM: NETD; OTCQX: NETDY), a global provider of performance, knowledge, and learning management systems, is pleased to announce its half year results for the period ending 30 June 2015.

 

Financial Highlights

 

· 16% revenue growth to US$10.6m (2014 H1: US$9.1m)

· 31% increase in recurring revenue from our global hosted secure Software as a Service ("SaaS") service to US$5.1m (2014 H1: US$3.9m)

· First year average contract size increased 125% to US$209k

 

Operations Highlights

 

· Number of active users were 3.9m at the end of the period (2014 H1: 3.7m), excluding 1m not for profit users

· Invoiced sales to clients in high-consequence industries represented 92% (2014 H1: 83%) of total invoiced sales for the period

· 18 new clients added in the period through direct and reseller channels with a combined contracted value of US$3.1m. These new clients operate in a number of high consequence industries including healthcare, financial services, transportation, energy, and manufacturing

 

 

Graham Higgins, Chairman of NetDimensions, commented: "The Company made good progress during the period in terms of total revenue growth generally and recurring SaaS revenue in particular while the Company continues to execute on its strategy of focusing on high consequence industries.

 

The Company continues to build on the progress made in the first half of the year and, being second half weighted, we expect a stronger performance over the remainder of the current financial year."

 

 

Enquiries:

 

NetDimensions (Holdings) Limited

Tel: +852 2122 4500

Jay Shaw

Matthew Chaloner

 

 

Panmure Gordon (UK) Limited (Nomad & Broker)

Tel: +44 20 7886 2500

Fred Walsh

Peter Steel

Walbrook PR Ltd (Financial Public Relations)

Tel: +44 20 7933 8792

Paul Cornelius / Sam Allen / Nick Rome

netdimensions@walbrookpr.com

 

 

 

About NetDimensions

 

Established in 1999, NetDimensions (AIM: NETD; OTCQX: NETDY) is a global provider of performance, knowledge and learning management solutions.

 

NetDimensions provides companies, government agencies and other organizations with talent management solutions to personalize learning, share knowledge, enhance performance, foster collaboration and manage compliance programs for employees, customers, partners and suppliers.

 

Recognized as one of the talent management industry's top-rated technology suppliers, NetDimensions has been chosen by leading organizations worldwide including ING, Cathay Pacific, Chicago Police Department, Geely Automotive, Fugro Group and Fresenius Medical Care. 

 

NetDimensions is ISO 9001 certified and NetDimensions hosted services are ISO 27001 certified.

 

For more information, visit www.NetDimensions.com or follow @netdimensions on Twitter.

 

 

 

Chairman's Statement for the six months ended 30 June 2015

 

The Company has made good progress in the six months to 30 June 2015 and I am pleased to report that revenue for the period was US$10.6m, an increase of 16% (2014 H1: US$9.1m).

 

 

Financial Summary

 

The financial results for the period ending 30 June 2015 saw good progress, with both revenue and invoiced sales higher than the prior period. Total revenue increased by 16% to US$10.6m (2014 H1: US$9.1m) and invoiced sales by 8% to US$9.8m (2014 H1: US$9.1m), which was in line with management's expectations.

 

Our increased focus on direct sales in high consequence industries has led us into bigger deals with the average first year deal size for new direct clients increasing to US$209K in the period (2014 H1: US$93K). Invoiced sales to clients in high consequence industries represented 92% of total invoiced sales (2014 H1: 83%), which is in line with our strategy of becoming a leading provider of Talent Management Systems and related compliance solutions to high consequence industries.

 

The Group generated good growth in the North America market with revenues up 19% to US$5.0M (2014 H1: US$4.2M) on the back of a number of new client wins in high consequence industries, in particular the Healthcare sector.

 

The North America region was therefore the largest market for the Group during the period, comprising 48% of Group revenues. Europe, Middle East & Africa ("EMEA") accounted for 39% of Group revenues and Asia Pacific including China 8%. The rest of the world made up 5%.

 

The Group continues to focus on supplying software via its global hosted secure SaaS service and we are pleased to report that revenues from this product offering increased by 31% to US$5.1m (2014 H1: US$3.9m).

 

The Group's adjusted loss before tax, excluding net foreign exchange losses (US$0.2m), intangible asset amortisation (US$0.3m) and non-cash share-based payments (US$0.1m), was US$1.9m (2014 H1: loss of US$2.0m). NetDimensions' loss before tax was US$2.5m (2014 H1: loss of US$2.4m).

 

Cash used in operating activities was US$1.3m in the period (2014 H1: US$0.9m) resulting in a cash balance at the end of the period of US$3.5m (2014 H1: US$7.1m) and an accounts receivable balance of US$3.5m (2014 H1: US$4.3m).

 

 

 

 

Operations Review

 

I am pleased to report that we have made the following progress in the period against our stated business plan:

 

· Number of active users were 3.9m at the end of the period (2014 H1: 3.7m), excluding 1m not for profit users

· Invoiced sales to clients in high-consequence industries represented 92% (2014 H1: 83%) of total invoiced sales for the period

· 18 new clients added in the period through direct and reseller channels with a combined contracted value of US$3.1M. These new clients operate in a number of high consequence industries including healthcare, financial services, transportation, energy, and manufacturing

 

 

 

Summary and outlook

 

The Company made good progress during the period in terms of total revenue growth generally and recurring SaaS revenue in particular while the Company continues to execute on its strategy of focusing on high consequence industries.

 

The Company continues to build on the progress made in the first half of the year and, being second half weighted, we expect a stronger performance over the remainder of the current financial year."

 

 

 

CONDENSED CONSOLIDATED INCOME STATEMENT

FOR THE SIX MONTHS ENDED 30 JUNE 2015

Note

Unaudited

Six months ended 30 June _

2015

2014

US$

US$

Revenue

5

10,592,318

9,142,028

Cost of sales

6

(2,021,335)

(1,487,451)

─────────

─────────

Gross profit

8,570,983

7,654,577

Other (losses)/gains, net

(201,663)

75,392

Selling expenses

6

(6,244,011)

(5,899,414)

Operating expenses

6

(4,613,752)

(4,296,428)

─────────

─────────

Operating loss

(2,488,443)

(2,465,873)

Finance income

498

26,825

Finance cost

(834)

(670)

─────────

─────────

Finance (costs)/income, net

7

(336)

26,155

-----------------

------------------

Loss before income tax

(2,488,779)

(2,439,718)

Income tax expense

(3,540)

-

─────────

─────────

Loss for the period

(2,492,319)

(2,439,718)

═════════

═════════

Attributable to:

Equity holders of the Company

(2,492,319)

(2,439,718)

═════════

═════════

Loss per share attributable to the equity

holders of the Company during the period

(expressed in US$ cents per share)

- Basic

8

(6.4)

(6.4)

═════════

═════════

- Diluted

8

(6.4)

(6.4)

═════════

═════════

 

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTHS ENDED 30 JUNE 2015

 

 

 

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Loss for the period

(2,492,319)

(2,439,718)

Other comprehensive income/(loss):

Currency translation differences

48,137

(34,018)

────────

────────

Other comprehensive income/(loss) for the period

48,137

(34,018)

---------------

----------------

Total comprehensive loss for the period

(2,444,182)

(2,473,736)

════════

════════

Total comprehensive loss attributable to

Equity holders of the Company

(2,444,182)

(2,473,736)

════════

════════

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 30 JUNE 2015

 

 

 

Unaudited

Unaudited

Audited

Note

30 June 2015

30 June 2014

31 December 2014

US$

US$

US$

ASSETS

Non-current assets

Property, plant and equipment

9

302,581

261,763

270,171

Intangible assets

10

2,820,022

3,307,130

3,058,596

Deposits

29,498

153,291

29,758

─────────

─────────

─────────

3,152,101

3,722,184

3,358,525

-----------------

-----------------

-----------------

Current assets

Accounts and other receivables, prepayments and deposits

4,118,584

4,956,043

8,196,741

Tax recoverable

1,460

-

-

Cash and bank balances

11

3,536,248

7,074,445

4,907,118

─────────

─────────

─────────

7,656,292

12,030,488

13,103,859

-----------------

-----------------

-----------------

Total assets

10,808,393

15,752,672

16,462,384

═════════

═════════

═════════

EQUITY

Equity attributable to equity holders of the Company

Share capital

12

39,089

38,640

38,763

Reserves

18,623,045

18,085,859

18,772,059

Accumulated losses

(17,493,183)

(12,305,114)

(15,006,278)

─────────

─────────

─────────

Total equity

1,168,951

5,819,385

3,804,544

-----------------

-----------------

-----------------

LIABILITIES

Non-current liabilities

Obligations under finance leases

1,172

2,907

2,913

Deferred revenue

209,260

119,593

179,333

─────────

─────────

─────────

210,432

122,500

182,246

-----------------

-----------------

-----------------

Current liabilities

Accounts and other payables

1,483,216

1,944,938

3,961,572

Deferred revenue

7,487,637

7,473,239

8,422,518

Dividend payable

373,518

388,499

-

Obligations under finance leases

2,357

4,111

2,357

Income tax payable

82,282

-

89,147

─────────

─────────

─────────

9,429,010

9,810,787

12,475,594

------------------

------------------

------------------

Total liabilities

9,639,442

9,933,287

12,657,840

------------------

------------------

-----------------

Total equity and liabilities

10,808,393

15,752,672

16,462,384

═════════

═════════

═════════

 

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTHS ENDED 30 JUNE 2015

 

 

 

 

Attributable to equity holders of the Company

Share

capital

Share

premium

Capital redemption reserve

 

Translation reserve

Share-based

payment

compensation reserve

Accumulatedlosses

Total

US$

US$

US$

US$

US$

US$

US$

At 1 January 2014

37,917

17,577,150

850

31,278

443,041

(9,865,396)

8,224,840

Loss for the period

-

-

-

-

-

(2,439,718)

(2,439,718)

Other comprehensive loss for the period:

Currency translation differences

-

-

-

(34,018)

-

-

(34,018)

────────

────────

────────

────────

────────

─────────

────────

Total comprehensive loss for the period

-

-

-

(34,018)

-

(2,439,718)

(2,473,736)

----------------

----------------

----------------

----------------

----------------

----------------

----------------

Employee share potion benefits

-

-

-

-

170,804

-

170,804

Issue of shares to non-executive

directors

50

48,579

-

-

-

-

48,629

Issue of shares upon exercise of share

options

673

374,090

-

-

(137,416)

-

237,347

Final dividend 2013

-

(388,499)

-

-

-

-

(388,499)

────────

────────

────────

────────

────────

─────────

────────

At 30 June 2014 (unaudited)

38,640

17,611,320

850

(2,740)

476,429

(12,305,114)

5,819,385

════════

════════

════════

════════

════════

═════════

════════

 

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTHS ENDED 30 JUNE 2015

 

 

 

Attributable to equity holders of the Company

Share

capital

Share

premium

Capital redemption reserve

 

Translation reserve

Share-based

payment

compensation reserve

Accumulatedlosses

Total

US$

US$

US$

US$

US$

US$

US$

At 1 January 2015

38,763

17,702,373

850

216,288

852,548

(15,006,278)

3,804,544

Loss for the period

-

-

-

-

-

(2,492,319)

(2,492,319)

Other comprehensive income for the period:

Currency translation differences

-

-

-

48,137

-

-

48,137

────────

────────

────────

────────

────────

─────────

────────

Total comprehensive income/(loss) for the period

-

-

-

48,137

-

(2,492,319)

(2,444,182)

----------------

----------------

----------------

----------------

----------------

----------------

----------------

Employee share potion benefits

-

-

-

-

21,124

-

21,124

Issue of shares to non-executive

directors

52

65,596

-

-

-

-

65,648

Issue of shares upon exercise of share

options

274

151,285

-

-

(56,224)

-

95,335

Transfer to accumulated losses upon forfeiture of share options

(5,414)

5,414

-

Final dividend 2014

-

(373,518)

-

-

-

-

(373,518)

────────

────────

────────

────────

────────

─────────

────────

At 30 June 2015 (unaudited)

39,089

17,545,736

850

264,425

812,034

(17,493,183)

1,168,951

════════

════════

════════

════════

════════

═════════

════════

 

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED 30 JUNE 2015

Note

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Cash flows from operating activities

Cash used in operations

14(a)

(1,244,684)

(801,456)

Interest paid

(834)

(670)

Income tax paid

(13,984)

(52,325)

────────

────────

Net cash used in operating activities

(1,259,502)

(854,451)

----------------

----------------

Cash flows from investing activities

Purchase of property, plant and equipment

(142,041)

(31,922)

Purchase of intangible assets

(12,121)

(32,322)

Interest received

498

26,825

Sales proceeds from disposal of property, plant and equipment

14(b)

-

206

 Decrease in bank deposits with original maturity of over three months

40,047

3,535,936

────────

────────

Net cash (used in)/generated from investing activities

(113,617)

3,498,723

---------------

---------------

Cash flows from financing activities

Proceeds from issuance of shares under share option scheme

95,335

237,347

Repayments of capital element of finance leases

(1,741)

(1,745)

────────

────────

Net cash generated from financing activities

93,594

235,602

----------------

----------------

Net (decrease)/increase in cash and cash equivalents

(1,279,525)

2,879,874

Cash and cash equivalents at beginning of the period

4,867,071

4,120,179

Effect of foreign exchange rate changes

(51,298)

2,719

────────

────────

Cash and cash equivalents at end of the period

11

3,536,248

7,002,772

════════

════════

 

 

 

 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

1 GENERAL INFORMATION

 

NetDimensions (Holdings) Limited (the "Company") was incorporated in the Cayman Islands as a limited liability company under the Companies Law (2000) Revision on 10 July 2000. The address of its registered office is P.O. Box 309, Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands, British West Indies. The address of its head office and principal place of business in Hong Kong is 17/F., Siu On Centre, 188 Lockhart Road, Wan Chai, Hong Kong.

 

The principal activities of the Company and its subsidiaries (together the "Group") are licensing of computer software and the provision of related services.

 

The Company's ordinary shares were admitted to trading on the Alternative Investment Market ("AIM") operated by the London Stock Exchange. On 7 August 2012, the Company's ordinary shares were also admitted to trading on the OTCQX platform operated by OTC Markets Group, Inc.

This condensed consolidated interim financial information is presented in United States Dollars ("US$"), unless otherwise stated.

 

This condensed consolidated interim financial information for the six months ended 30 June 2014 and 2015 have not been audited.

 

2 SUMMARY OF SIGIFICANT ACCOUNTING POLICIES

 

(a) Basic of preparation

 

The Company has a financial year end date of 31 December. This condensed consolidated interim financial information for the six months ended 30 June 2015 has been prepared in accordance with International Accounting Standard ("IAS") 34, "Interim Financial Reporting". The condensed consolidated interim financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2014, which have been prepared in accordance with International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Boards ("IASB").

 

(b) Significant accounting policies

 

Except as described below, the accounting policies applied are consistent with those of the annual financial statements for the year ended 31 December 2014, as described in those annual financial statements.

 

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.

 

(i) Effect of adopting new and amendments to standards and interpretations

 

During the year, the Group has adopted all of the new standards, amendments to standards and interpretations issued by IASB that are relevant to the Group's operations and mandatory for annual periods beginning on or after 1 January 2015. The adoption of these new standards, amendments to standards and interpretations did not result in a significant impact on the results and financial position of the Group.

 

(ii) New standards, amendments to standards and interpretations that have been issued but are not yet effective:

 

 

Effective for the accounting period beginning on or after

 

IFRS 11 (Amendment)

Joint Arrangements' on Acquisition of an Interest in a Joint Operation

1 January 2016

IAS 16 and IAS 41 (Amendment)

Agriculture: Bearer Plants

1 January 2016

IAS 16 and IAS 38 (Amendment)

Clarification of Acceptable Methods of Depreciation and Amortisation

1 January 2016

IFRS 14

Regulatory Deferral accounts

1 January 2016

IAS 27 Amendment

Equity Method in Separate Financial Statements

1 January 2016

IFRS 10 and IAS 28 Amendment

Sale or Contribution of Assets between an Investor and its Associate or Joint Venture

1 January 2016

Annual Improvements Project 2014

Annual Improvements 2012-2014 Cycle

1 January 2016

IFRS 15

Revenue from Contracts with Customers

1 January 2017

IFRS 9

Financial Instruments

1 January 2018

 

The Group will adopt the above new standards, amendments to standards and interpretations to existing standards as and when they become effective. The Group has already commenced the assessment of the impact to the Group and is not yet in a position to state whether these would have a significant impact on its results of operations and financial position.

 

 

3 ESTIMATES

 

The preparation of interim financial information requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

 

In preparing this condensed consolidated interim financial information, the significant judgments made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were that same as those that applied to the consolidated financial statements for the year ended 31 December 2014, with the exception of changes in estimate that are required in determining the provision for income tax.

 

4 FINANCIAL RISK MANAGEMENT

 

The Group's activities expose it to a variety of financial risks: market risk (including foreign exchange risk and cash flow interest rate risk), credit risk and liquidity risk.

 

The condensed consolidated interim financial information does not include all financial risk management information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements for the year ended 31 December 2014.

 

There have been no changes in the risk management department since year end or in any risk management policies since year end.

 

 

5 REVENUE AND SEGMENT INFORMATION

 

Revenue represents income from software licensing and the provision of hosting, support and maintenance, software customisation and implementation services during the period and is analysed as follows:

 

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Software licensing

1,211,213

1,108,743

Hosting services

5,126,514

3,937,487

Support and maintenance

890,118

1,399,059

Software customisation and implementation

3,364,473

2,696,739

-────────

────────

10,592,318

9,142,028

 ════════

════════

 

The chief operating decision-maker ("CODM") has been identified as the executive directors of the Company. Management has determined the operating segments based on the reports reviewed by the CODM that are used to assess performance and allocate resources. The CODM considers the business from the geographic perspective, including North America, Europe, Middle East and Africa ("EMEA"), Asia Pacific and Rest of the World, which are also the Group's reportable operating segments.

 

The Group's revenue is mainly derived from customers located in North America, EMEA, Asia Pacific and Rest of the World, while the Group's facilities and other assets are located predominantly in North America, EMEA, Asia Pacific and Rest of the World.

 

Segment performance is evaluated based on segment results, which is a measure of adjusted loss before income tax. The adjusted loss before income tax is measured consistently with the Group's loss before income tax, except that amortisation of intangible assets - customer base, unallocated corporate expenses, finance income and finance costs are not allocated to individual segment.

 

Segment assets consist primarily of property, plant and equipment, intangible assets, accounts and other receivables, prepayments and deposits. Cash and bank balances for corporate use are excluded from segment assets.

 

Segmental information for the six months ended 30 June 2015 is as follows:

 

North

America

EMEA

Asia

Pacific

Rest of

the World

Total

US$

US$

US$

US$

US$

Revenue from external customers

5,027,990

4,150,050

865,212

549,066

10,592,318

═════════

════════

════════

════════

════════

Segment results

(1,033,426)

(1,265,246)

126,369

260,780

(1,911,523)

Amortisation of intangible assets - customer base

(235,996)

-

-

-

(235,996)

Unallocated corporate expenses

(340,924)

Finance income

498

Finance costs

(834)

────────

Loss before income tax

(2,488,779)

Income tax expense

(3,540)

────────

Loss for the period

(2,492,319)

════════

Segment assets

5,080,464

2,873,820

1,365,021

40,002

9,359,307

Unallocated assets

1,449,086

───────

10,808,393

═══════

Additions to non-current assets

99,431

1,666

53,065

-

154,162

════════

═══════

═══════

═══════

═══════

Depreciation and amortisation

280,279

8,029

68,507

-

356,815

════════

═══════

═══════

═══════

═══════

 

 

Segmental information for the six months ended 30 June 2014 is as follows:

 

North

America

EMEA

Asia

Pacific

Rest of

the World

Total

US$

US$

US$

US$

US$

Revenue from external customers

4,235,703

3,538,465

1,063,394

304,466

9,142,028

═════════

════════

════════

════════

════════

Segment results

(1,032,994)

(783,683)

(90,193)

135,061

(1,771,809)

Amortisation of intangible assets - customer base

(236,152)

-

-

-

(236,152)

Unallocated corporate expenses

(457,912)

Finance income

 26,825

Finance costs

(670)

────────

Loss before income tax

(2,439,718)

Income tax expense

-

────────

Loss for the period

(2,439,718)

════════

Segment assets

6,484,938

2,638,032

1,563,779

300,155

10,986,904

Unallocated assets

4,765,768

───────

15,752,672

═══════

Additions to non-current assets

13,903

6,062

44,279

-

64,244

════════

═══════

═══════

═══════

═══════

Depreciation and amortisation

256,069

8,863

67,946

-

332,878

════════

═══════

═══════

═══════

═══════

 

 

6 OPERATING LOSS

 

Operating loss is stated after charging the following:

 

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Auditor's remuneration

76,775

71,870

Amortisation of intangible assets

250,499

247,234

Depreciation on property, plant and equipment

106,316

85,644

Employee benefit expenses

8,134,250

7,927,624

Legal and professional expenses

514,812

283,425

Marketing and promotion expenses

680,330

593,718

Operating lease rentals in respect of leased premises

355,937

296,183

Other operating lease rentals

514,167

395,356

Outsourcing fee

1,047,170

816,174

Resell software rights

41,162

11,993

Travel and entertainment expenses

409,653

574,548

Other expenses

748,027

379,524

────────

────────

Total cost of sales and selling and operating expenses

12,879,098

11,683,293

════════

════════

Representing:

Cost of sales

2,021,335

1,487,451

Selling expenses

6,244,011

5,899,414

Operating expenses

4,613,752

4,296,428

────────

────────

12,879,098

11,683,293

════════

════════

 

7 FINANCE (COSTS)/INCOME, NET

 

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Finance income:

- Interest income on bank deposits

498

26,825

--------------

--------------

Finance costs:

- Interest element of finance lease

(834)

(670)

--------------

--------------

(336)

26,155

═══════

═══════

 

 

8 LOSS PER SHARE

 

Basic

 

Basic loss per share is calculated by dividing the loss attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the period.

 

Unaudited

Six months ended 30 June

2015

2014

Loss attributable to equity holders of the Company (US$)

(2,492,319)

(2,439,718)

═════════

═════════

Weighted average number of ordinary shares in issue

38,917,530

38,353,566

═════════

═════════

Basic loss per share (US$ cents per share)

(6.4)

(6.4)

═════════

═════════

Diluted

 

Diluted loss per share is the same as basic loss per share since the exercise of the outstanding share options would have an anti-dilutive effect for the six months ended 30 June 2014 and 2015.

 

 

9 PROPERTY, PLANT AND EQUIPMENT

 

As at 30 June

2015

2014

US$

US$

Net book value at 1 January

270,171

316,342

Additions

142,041

31,922

Disposals

(2,193)

(843)

Depreciation for the period

(106,316)

(85,644)

Exchange differences

(1,122)

(14)

─────────

─────────

Net book value at 30 June (unaudited)

302,581

261,763

═════════

═════════

 

 

10 INTANGIBLE ASSETS

Goodwill

Customer

base

Computer

 software

Total

 

US$

US$

US$

US$

 

Net book value at 1 January 2015

1,147,553

1,878,918

32,125

3,058,596

Additions

-

-

12,121

12,121

Disposals

-

-

(202)

(202)

Amortisation for the period

-

(235,996)

(14,503)

(250,499)

Exchange differences

-

7

(1)

6

────────

────────

───────

────────

Net book value at 30 June 2015 (unaudited)

1,147,553

1,642,929

29,540

 2,820,022

════════

════════

═══════

════════

Net book value at 1 January 2014

1,147,553

2,351,557

23,243

3,522,353

Additions

-

-

32,322

32,322

Disposals

-

-

(309)

(309)

Amortisation for the period

-

(236,152)

(11,082)

 (247,234)

Exchange differences

-

250

(252)

(2)

────────

────────

───────

────────

Net book value at 30 June 2014 (unaudited)

1,147,553

2,115,655

43,922

3,307,130

════════

════════

═══════

════════

 

 

11 CASH AND BANK BALANCES

 

 

Unaudited

As at 30 June

2015

2014

US$

US$

Cash on hand

5,476

3,783

Cash at bank

3,490,718

6,998,989

Bank deposit with original maturity of three months or less

40,054

-

────────

────────

Cash and cash equivalents

3,536,248

7,002,772

--------------

--------------

Bank deposits with original maturity of over three months

-

71,673

-------------

-------------

Total cash and bank balances

3,536,248

7,074,445

════════

════════

 

 

 

12 SHARE CAPITAL

 

Unaudited

As at 30 June

2015

2014

No. of

No. of

shares

US$

shares

US$

Authorised:

Ordinary shares at US$0.001 each

100,000,000

100,000

100,000,000

100,000

══════════

═══════

══════════

═══════

Issued and fully paid:

Ordinary shares

39,088,826

39,089

38,640,326

38,640

══════════

═══════

══════════

═══════

Movements in ordinary shares

At 1 January

38,762,826

38,763

37,917,326

37,917

Issue of shares to non-executive directors (note 13b)

52,500

52

50,000

50

Issue of shares upon exercise of share options (note a)

273,500

274

673,000

673

──────────

───────

──────────

───────

At 30 June

39,088,826

39,089

38,640,326

38,640

══════════

═══════

══════════

═══════

 

Note:

 

 

(a) During the period ended 30 June 2015, an aggregate of 273,500 share options (30 June 2014: 673,000) were exercised with proceeds of US$ 95,335 (30 June 2014: US$237,347). The weighted average market value per share at the date of exercise for these share options exercised was GBP80.4 pence (30 June 2014: GBP 72.3 pence).

 

 

13 EQUITY SETTLED SHARE-BASED PAYMENTS

 

(a) Share option scheme

 

Pursuant to the share option scheme (the "Plan") approved and adopted on 18 September 2000, the Board of Directors of the Company may offer eligible employees, directors and sales agents rights to subscribe for shares of the Company. The Plan shall be valid and effective for a period of ten years. Pursuant to an ordinary resolution passed at the annual general meeting of the Company on 10 June 2011, the Plan expired on 17 September 2010 is renewed for a further period of ten years, and is to expire on 16 September 2020 (the "Renewed Plan"). The maximum aggregate number of ordinary shares of US$0.001 each which may be issued pursuant to the Renewed Plan is 10,000,000 ordinary shares according to an ordinary resolution passed at the annual general meeting of the Company on 9 June 2014. Options are granted at a price equal to the average market price of the Company's shares on the date of grant. The vesting period is ranged from one year to five years from the date of grant. If the options remain unexercised ten years after the date of grant, the options will expire. Options are forfeited if the relevant option holder leaves the Group before the options vest.

 

The following table discloses the movements of the Company's share options:

 

2015

  2014

Number of

share

options

Weighted

average

exercise

price

Number of

share

options

Weighted

average

exercise

price

US$

US$

As at 1 January

4,276,000

0.876

3,013,000

0.458

Granted

550,000

1.126

2,217,500

1.218

Forfeited

(1,467,000)

0.990

(220,500)

0.553

Exercised

(273,500)

0.365

(673,000)

0.339

────────

────────

As at 30 June

3,085,500

0.840

4,337,000

0.860

════════

════════

Exercisable as at 30 June

1,066,250

0.558

627,500

0.322

(unaudited)

════════

════════

 

 

Share options outstanding during the periods ended 30 June 2015 and 30 June 2014 are as follows:

 

Expiry date

Exercise price

per share

30 June 2015

Number of

shares under

option

30 June 2014

Number of

shares under

option

19/04/2015

US$0.165

-

50,000

24/05/2016

US$0.300

20,000

40,000

28/12/2016

US$0.300

49,000

70,000

12/02/2020

GBP0.18

80,000

80,000

06/12/2020

GBP0.215

250,000

250,000

24/01/2021

GBP0.1925

50,000

50,000

02/01/2022

GBP0.215

300,000

637,500

01/01/2023

GBP0.51

250,000

250,000

05/03/2023

GBP0.44

100,000

175,000

30/04/2023

GBP0.42

-

250,000

05/05/2023

GBP0.425

250,000

250,000

01/09/2023

GBP0.555

50,000

50,000

19/01/2024

GBP0.78

-

100,000

14/04/2024

GBP0.73

1,334,000

1,627,000

08/06/2024

GBP0.71

7,500

457,500

01/09/2024

GBP0.655

10,000

-

10/11/2024

GBP0.725

25,000

-

13/11/2024

GBP0.715

10,000

-

22/04/2025

GBP0.815

300,000

-

────────

────────

3,085,500

4,337,000

════════

════════

 

 

During the period ended 30 June 2015, the Company granted 550,000 share options to employees with exercise prices at GBP 80 pence per share and GBP 81.5 pence per share respectively. The fair value of the share options granted was approximately GBP 206,000.

 

The fair values of share options granted during the period ended 30 June 2015 were calculated using the Binomial Option Pricing Model. The inputs into the model were as follows:

Batch

i

ii

Date of grant

20 Jan 2015

23 Apr 2015

Closing price at date of grant (GBP)

0.800

0.815

Exercise price (GBP)

0.800

0.815

Expected volatility

53.91%

53.34%

Expected multiple

3

3

Risk-free interest rate

1.52%

1.68%

Expected annual dividend yield

0.77%

0.76%

Fair value per share option (GBP)

0.375

0.373

 

 

Expected volatility is based on the Company's annualised historical stock price volatility as at the date of grant. The expected life is the expected lives of the options which have been taken into account of early exercise behaviour of the option holders.

 

 

(b) Pursuant to the terms and conditions of the letter of appointment with the non-executive directors of the Company, an aggregate of 52,500 (30 June 2014: 50,000) ordinary shares of the Company were allotted to them as part of their remuneration package during the period ended 30 June 2015. The fair values of these shares amounting to US$ 65,648 and US$48,629 respectively have been recognised in the condensed consolidated income statement.

 

(c) The Company recognised total expenses of US$86,772 and US$222,128 relating to equity settled share-based payments in the periods ended 30 June 2015 and 30 June 2014 respectively.

 

 

14 NOTES TO THE CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

(a) Reconciliation of loss before income tax to net cash used in operations:

 

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Loss before income tax

(2,488,779)

(2,439,718)

Adjustments for:

Amortisation of intangible assets

250,499

247,234

Depreciation of property, plant and equipment

106,316

85,644

Equity settled share-based payments

86,772

222,128

Exchange loss/(gain)

154,625

(36,731)

Finance income

(498)

(26,825)

Finance costs

834

670

Loss on disposal of property, plant and equipment

2,193

637

Loss on disposal of intangible assets

202

309

────────

────────

Changes in working capital

(1,887,836)

(1,946,652)

- Accounts and other receivables, prepayments and deposits

3,946,838

2,335,377

- Accounts and other payables

(2,452,223)

(1,155,688)

- Deferred revenue

(851,463)

(34,493)

────────

────────

Net cash used in operations

(1,244,684)

(801,456)

════════

════════

 

(b) In the condensed consolidated statement of cash flows, proceeds from disposal of property, plant and equipment comprise:

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Net book amount (Note 9)

2,193

843

Loss on disposal of property, plant and equipment

(2,193)

(637)

────────

────────

Proceeds from disposal of property, plant and equipment

-

206

════════

════════

 

 

 

(c) In the condensed consolidated statement of cash flows, proceeds from disposal of intangible assets comprise:

Unaudited

Six months ended 30 June

2015

2014

US$

US$

Net book amount (Note 10)

202

309

Loss on disposal of intangible assets

(202)

(309)

────────

────────

Proceeds from intangible assets

-

-

════════

════════

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR GGUMABUPAGAR
Date   Source Headline
29th Mar 20175:34 pmRNSHolding(s) in Company
29th Mar 20175:22 pmRNSDirectorate Change
20th Mar 20179:08 amRNSIntention to delist
20th Mar 20178:25 amRNSOffer declared unconditional in all respects
20th Mar 20177:00 amRNSOffer declared unconditional save for admission
15th Mar 20177:00 amRNSOffer declared unconditional as to acceptances
13th Mar 20178:31 amRNSDirector/PDMR Shareholding
13th Mar 20178:27 amRNSDirector/PDMR Shareholding
20th Feb 20172:27 pmRNSGeneral Meeting Results and Posting of Offer Doc
3rd Feb 20173:51 pmRNSStatement re Proposed Recommended Cash Offer
3rd Feb 20173:51 pmRNSProposed Recommended Cash Offer For NetDimensions
23rd Dec 20167:10 amRNSTrading Statement
10th Nov 201612:55 pmRNSThird Quarter Trading Update
28th Oct 20162:01 pmRNSDirectorate Change
5th Oct 201611:41 amRNSStmnt re Share Price Movement
30th Sep 20162:22 pmRNSIssue of Equity and Total Voting Rights
19th Sep 20167:00 amRNSHalf-year Report
8th Sep 201611:35 amRNSHolding(s) in Company
18th Aug 20167:00 amRNSNotice of Half Year Results and Analyst Briefing
25th Jul 20167:00 amRNSFirst Half Trading Update
18th Jul 20167:00 amRNSMoody's Analytics rolls out NetDimensions
21st Jun 20167:00 amRNSOmega Performance Clients Boost ROI with Analytics
20th Jun 201610:30 amRNSResult of AGM
14th Jun 20167:00 amRNSContract Win
26th Apr 20167:00 amRNSFirst Quarter Trading Update
21st Apr 20167:00 amRNSMUSC selects NetDimensions Learning
18th Apr 20167:00 amRNSFinal Results
4th Apr 20167:00 amRNSNotice of Full Year results and earnings call
8th Feb 20167:00 amRNSAppointment of Attorney Principal American Liaison
29th Jan 20167:00 amRNSIssue of Equity and Total Voting Rights
26th Jan 20169:51 amRNSDirector's Share Dealing
14th Jan 20169:43 amRNSGrant of Share Options to Executive Directors
13th Jan 201610:29 amRNSReplacement: Directors' Shareholding and TVR
13th Jan 20169:51 amRNSDirectors' Shareholding and Total Voting Rights
12th Jan 20167:00 amRNSTrading Update
1st Dec 20157:57 amRNSHolding(s) in Company
13th Nov 201512:23 pmRNSHolding(s) in Company
9th Nov 201510:46 amRNSHolding(s) in Company
5th Nov 20157:00 amRNSPlacing to raise £7.2 million
19th Oct 20159:21 amRNSNetD Healthcare Client Wins Excellence Award
15th Oct 20151:38 pmRNSLINGOs names NetD as its 2015 Partner of the Year
13th Oct 201511:36 amRNSDirector's Share Dealing
12th Oct 20157:00 amRNSThird Quarter Trading Update
2nd Oct 201511:46 amRNSTotal Voting Rights
2nd Oct 20157:00 amRNSDirector's Share Dealing
29th Sep 20158:42 amRNSDirector's Share Dealing
23rd Sep 20157:00 amRNSCERN selects NetDimensions to train 15,000 users
21st Sep 20157:00 amRNSHalf Yearly Report
16th Sep 201511:45 amRNSDirectorate Changes
7th Sep 20157:00 amRNSNotice of Half Yearly Results

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.