Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksPersonal Group Regulatory News (PGH)

Share Price Information for Personal Group (PGH)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 171.00
Bid: 170.00
Ask: 172.00
Change: 4.50 (2.64%)
Spread: 2.00 (1.176%)
Open: 170.50
High: 175.00
Low: 175.00
Prev. Close: 170.50
PGH Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

28 Mar 2017 07:00

RNS Number : 6793A
Personal Group Holdings PLC
28 March 2017
 

 

Press Release

28th March 2017

 

 

 

 

 

PERSONAL GROUP HOLDINGS PLC

("Personal Group", "Company" or "Group")

 

 

 

Preliminary Results

 

For the Year Ended 31 December 2016

 

 

 

Personal Group Holdings Plc, a leading provider of employee services in the UK, is pleased to announce its Preliminary Results for the year to 31 December 2016.

 

 

Highlights

 

Financial

 

· Group revenue of £53.6m (continuing operations) (2015: £58.0m)

· EBITDA of £11.4m (continuing operations) (2015: £12.6m)

· Dividend increased by 5.3% to 22p

· Strong balance sheet and no debt

 

Operational

 

· Fourth successive year of record new insurance sales

· Successfully managed Let's Connect through significant fiscal change

· Accessed SME market opportunity through 'Hapi' technology platform

· Signed agreement with Sage to access expanding market opportunity

· Won Royal Mail Group as a significant Let's Connect client - biggest contract of its type

· Strengthened product offer to support increased take up and client retention

 

 

Commenting, Mark Scanlon, Chief Executive of Personal Group, said:

 

"While 2016 brought about some challenges for the Group, we are now better placed than ever to take advantage of the opportunity that now exists within our market place. The market we face today has changed and it was recognising that change that drove the strategy we have adopted and delivered on since. The shape of the business now reflects the current and future demands of clients; recent investments allow us to deliver an industry leading platform and a strong, comprehensive and flexible product offer, underpinned by an established supply chain and access to a significantly expanded market opportunity."

For more information please contact:

 

Personal Group Holdings Plc

Mark Scanlon / Mike Dugdale

+44 (0)1908 605 000

Philip Dennis (Investor Relations)

+44 (0)7947 868 206

Cenkos Securities Plc

Max Hartley / Stephen Keys (Nomad)

+44 (0)20 7397 8900

Russell Kerr (Sales)

Hudson Sandler

Nick Lyon / Sophie Lister / Jasper Bartlett

+44 (0)20 7796 4133

 

Notes to editors:

With over 30 years' experience of looking after its customers' employees, Personal Group Holdings Plc (AIM: PGH) is a leading provider of employee benefits and employee related insurance products, offering benefits programmes to over 2 million employees across the UK.

Personal Group's innovative approach to using technology to deliver its programmes, combined with its face-to-face method of communicating with employees, makes its offering compelling to blue chip clients across the UK as a way of attracting, retaining and motivating employees. The Group tailors its packages to include insurance products such as hospital and convalescence plans, death benefit and income protection plans, as well as lifestyle benefits such as holiday and retail discounts, health and wellbeing benefits and a range of tax efficient benefits.

Personal Group can also supply home technology via salary sacrifice through Let's Connect. Offering the latest iPads and other tablets, home computers and laptops, smart phones and smart TVs is a highly engaging benefit. 

Personal Group has a strong client base across a range of sectors including transport, where it works with the likes of Network Rail, Stagecoach and EYMS Group Ltd, and healthcare, where clients include Four Seasons Health Care, Priory Group and Spire Healthcare. The Group also covers logistics, with companies such as TNT Express and Bibby, and motoring with Manheim and JCT600 as clients. In addition, the Group also has a strong presence in food manufacturing and service and clients include 2 Sisters Food Group and Young's Seafood. 

With over 520 clients the Group has grown considerably and provides engaging and effective employee services across a breadth of sectors. 

 

For further information, please see www.personalgroup.com

 

Preliminary Results Statement

 

Introduction

 

Despite 2016 being a challenging year for the Group, we are now better positioned than ever to take advantage of the opportunity that exists within our market place.

 

In line with our strategy, the shape of the business has changed over recent years and now far better reflects the needs of the market we face today. The Group is well positioned to realise the benefits of its investments with an industry leading platform, a comprehensive product offer, supply chain (which includes its insurance offering) and a significantly expanded market opportunity.

 

Personal Group is now at the vanguard of an emerging employee services market, much broader and more demanding than the insurance market in which it started.

 

Business Review

 

The Group's core insurance business continued to perform extremely well, achieving its fourth consecutive year of record new sales. At the same time, our technology salary sacrifice business, Let's Connect, had a more challenging year, as a result of the short-term impact given the uncertainty surrounding the HMRC review into salary sacrifice.

 

The insurance business saw revenue increase by 2.3% to £31.2m (2015: £30.5m). This was achieved despite a further increase in Insurance Premium Tax, which was absorbed rather than passed on to existing policyholders.

 

The success of the insurance business is based on the strength of our client base which includes many of the UK's leading companies and the successful development of new clients. It is underpinned by the Group's approach of face to face sales and the speed with which claims are managed; this keeps the client and policy holder at the centre of what we do. This approach drives a sales uptake, or conversion rate, of 51%, which is unique to the industry. It also, we believe, leads to low cancellation rates, with the average length of a policy being 5 years, leading to lower costs and better quality of earnings.

 

As part of the Group's drive to ensure continued client satisfaction, we invested in a system of post insurance sales surveys and strengthened our customer relations team by adding additional capacity during the year. The response rates to the surveys have been more than 30%, demonstrating the level of engagement and interest achieved. This constructive insight, combined with a regular review of any complaints, is used to guide the actions we take to improve our services.

 

Let's Connect saw revenue decrease by 21.2% to £20.1m (2015: £25.5m) as a short-term consequence of the uncertainty caused by the HMRC salary sacrifice consultation. Nonetheless, as an acquisition it has been highly successful, growing revenues by over 18% since it was acquired in 2014 and we anticipate payback in less than four years.

 

The key attractions of the Let's Connect offer is a combination of convenience, access to finance via the employer, no upfront costs, affordability and trusted provision from the employer. On this basis, we have every confidence of seeing this business return to growth. Testament to this was the signing of our largest contract ever against challenging deadlines, with Royal Mail Group, in October 2016.

 

The key challenge that faced the Let's Connect business during the year was the impact of the HMRC review into salary sacrifice. Although we believe the review, and changes now outlined in the Finance Bill, have minimal impact on the Let's Connect offer, the uncertainty created by the review caused some clients to delay their contract decision in 2016. This unfortunately came at a key point in the sales cycle, having a disproportionate impact.

 

Although frustrating in the short term, we welcome the clarification the Finance Bill brings and look forward to growing this business. During the HMRC review process, we worked hard to ensure the Group's perspective was highlighted, working alongside industry bodies and making direct representation to Government to make our voice heard at the highest level.

 

At the same time, we took the opportunity to re-craft our product offer; making it more attractive, by being easier to understand for both the employee and employer. The focus of this work was around product retention and final payments.

 

Sales of our technology platform, Hapi, as a subscription product - software as a service (SaaS) - increased substantially, with 69 clients now taking up the service, representing an increase of 43 additional clients. While, in overall terms, SaaS sales remain relatively small at this point, we expect it to become an increasing part of the broader sales mix.

 

The agreement signed with Sage, the UK's largest listed technology company, represents a significant long term opportunity for both companies. It provides Personal Group with an effective means of targeting and developing the SME market through Sage's existing product offer and strength across that market. Sage has shown real commitment to supporting the agreement, with Personal Group employees seconded directly to work alongside them at their offices in Newcastle. With over 15.6m people employed by SMEs in the UK, we look forward to seeing this relationship and opportunity develop over the course of this year and beyond.

 

As announced in the interim results, in July 2016 we took the decision to close our Mobile Virtual Network Operator, PG Mobile. It had become increasingly evident that the mobile operators had decoupled the provision of handsets from their airtime contracts, changing the market that PG Mobile was targeting. Consequently, the investment required by this part of our business exceeded the revised returns to the Group and we decided that such investment would be better focused elsewhere.

 

Delivering our strategy

 

The marketplace we face today has changed beyond all recognition from the one we operated in when the business started. It was recognition of that change that has driven the strategy we have adopted and have progressively delivered on since.

 

A core part of that strategy has been to develop both our product mix, including those provided directly and through third parties, and to expand the market available to us. Over the four years since we adopted the strategy, we have achieved this through a combination of technology, acquisitions and organic growth.

 

Technology is now a tremendous enabler for us and our clients. The launch of our proprietary platform, Hapi, in 2015 gives us the ability to deliver the wider services and efficiencies, including improved functionality and accessibility, greater accountability and employee recognition our corporate clients are now demanding.

 

Through Hapi, the value of our product offer has increased and we are able to adapt our offer to better suit specific client needs. We now have a product offer to suit almost every possible client, comprising over 8,000 offers from circa 60 supply lines, including our own insurance and Let's Connect products, brought together in one simple and easy to use platform that is readily accessible by App, PC or tablet.

 

The development of our platform has also brought about a step change in our business that greatly expands our available market to circa 27 million UK employees, over 85% of the UK working population. The platform is sold as a SaaS product, complementing the core insurance business and opening up large traditional clients and smaller SMEs alike and generating revenues in its own right.

 

At the same time, we have not lost sight of our unique approach of combining technology with face to face communication. We have a dynamic field based team that meets over 165,000 individuals a year. This approach not only supports a better take up of our products but also ensures better customer satisfaction, which in turn supports the quality of our revenue streams. The efforts of our salesforce in 2016 will bear fruit long into the future.

 

Financial Performance

 

Group revenue for the year for continuing operations was £53.6m (2015: £58.0m). This was driven by another strong result from our core insurance business offset by weaker revenue from Let's Connect, due to the short term impact of the HMRC review. Revenue was also affected by the change in the relationship with Royal Mail Group, with the cessation of face to face sales to their employees by all insurance providers but the winning of RMG was a very significant new client for Let's Connect.

 

During the year we saw a further increase in Insurance Premium Tax, from 9.5% to 10% in October, and experienced the full year impact of the prior year increase from 6% to 9.5%. We took the decision not to pass the increase onto existing policy holders, impacting top line revenues and resulting profits.

 

EBITDA was 9.5% lower at £11.4m (2015: £12.6m). This reflects the resilience of the higher margin core insurance business, despite the impact of the HMRC review on revenues from the lower margin Let's Connect business, combined with the upfront investment in developing the SME market opportunity, the first deployment of which is with Sage.

 

Profit before tax was £10.5m (2015: £14.1m). During the year, we again increased the dividend, taking it to 22p or a 5.3% increase. This increase is part of our progressive dividend policy and is based on continued strong cash generation. It is also a reflection of our confidence in the future potential of the business.

 

Outlook

 

We started 2017 in a strong position to see the business grow in the year ahead. There remains a number of uncertainties, including the rate of takeup of our SME offer, but, with a strong offer to clients, we have already seen an uptick in our Let's Connect business and sales in our core insurance business continue to perform well.

 

Looking further ahead we expect technology to continue to play a key role as the market develops from one of employee benefits to employee services. The value of an employee benefits offer will increasingly shift from the provision of certain benefits to being able to offer an effective means of engagement and support for corporate clients and their employees. It is this progressive shift away from pure employee benefits to employee and business services that is at the very heart of how the Group will support clients and employees alike - driving greater employee satisfaction, improved productivity, cost efficiencies and investment returns.

 

Personal Group is better placed than ever to take advantage of the significant opportunities that are open to us. By design, the strength of our product offer is unique and ahead of the market, placing us in a strong position to manage current and future client demands; we have greatly expanded our market opportunity to over 85% of the UK's working population. At the same time, the opportunity this presents remains underpinned by strong cash generation from our core business, the breadth of experience across the team and the established partnerships, technology, and infrastructure we have in place. The business model we have developed is both an investment in our business today and central to our ability to grow the business into the future.

 

 

Mark Winlow

Non-Executive Chairman

Mark Scanlon

Chief Executive

 

27 March 2017

 

 

 

Consolidated income statement

 2016

 2015

£'000

£'000

Continuing Operations

Gross premiums written

31,393

29,463

Outward reinsurance premiums

(310)

(259)

Change in unearned premiums

160

204

Change in reinsurers' share of unearned premiums

(20)

(38)

 

_________

_________

Earned premiums net of reinsurance

31,223

29,370

Other insurance related income

555

1,778

IT Salary Sacrifice income

20,069

25,460

Platform Subscriptions and Other income

1,621

1,243

Investment property

59

63

Investment income

93

121

 

_________

_________

Revenue

53,620

58,035

 

_________

_________

 

 

 

Claims incurred

(7,318)

(7,451)

Insurance operating expenses

(12,689)

(10,834)

Other insurance related expenses

(712)

(1,577)

IT Salary Sacrifice expenses

(18,281)

(23,142)

Platform Subscriptions and Other expenses

(2,795)

(2,682)

SME operating expenses

(741)

-

Share-based payment expenses

(222)

(1,289)

Charitable donations

(100)

(100)

Amortisation of intangible assets

(505)

(426)

___________

___________

Expenses

 

(43,363)

(47,501)

___________

___________

 

Operating profit from continuing operations

10,257

10,534

Contingent consideration write back

-

2,684

Release of provisions

270

825

Share of profit of equity-accounted investee net of tax

 

 

(6)

55

_________

_________

Profit before tax from continuing operations

10,521

14,098

Tax

(1,479)

(1,148)

_________

_________

Profit for the year from continuing operations

9,042

12,950

Loss from discontinued operation

(1,758)

(3,649)

Profit

7,284

9,301

_________

_________

 

The profit for the year is attributable to equity holders of Personal Group Holdings Plc

Earnings per share

 Pence

 Pence

Basic

23.9

30.8

Diluted

23.4

28.5

Earnings per share - continuing operations

 Pence

 Pence

Basic

29.7

42.9

Diluted

29.0

39.7

 

 

Consolidated statement of comprehensive income

 

 

2016

2015

£'000

£'000

Profit for the year

7,284

9,301

Items that may be reclassified subsequently to the income statement

Available for sale financial assets:

 Valuation changes taken to equity

(6)

62

 Reclassification of (gains) and losses on available for sale financial assets on derecognition

24

(13)

Income tax on unrealised valuation changes taken to equity

(8)

(5)

________

________

Total comprehensive income for the year

7,294

9,345

_________

_________

 

The total comprehensive income for the year is attributable to equity holders of Personal Group Holdings Plc. 

 

 

Consolidated balance sheet at 31 December 2016

 

 

 2016

 2015

£'000

£'000

ASSETS

Non-current assets

Goodwill

10,575

10,575

Intangible assets

1,478

1,360

Property, plant and equipment

5,096

5,007

Investment property

1,070

1,070

Equity-accounted investee

639

646

Financial assets

6,137

9,182

Deferred tax asset

3

781

_________

_________

24,998

28,621

________

________

Current assets

Trade and other receivables

20,200

21,975

Reinsurance assets

310

307

Inventories

428

390

Cash and cash equivalents

7,206

5,591

_________

_________

28,144

28,263

_________

_________

Total assets

53,142

56,884

__________

__________

 

 

Consolidated balance sheet at 31 December 2016

 

 

 

 2016

 2015

£'000

£'000

EQUITY

Equity attributable to equity holders

of Personal Group Holdings Plc

Share capital

1,540

1,518

Capital redemption reserve

24

24

Amounts recognised directly into equity

relating to non-current assets held for sale

30

20

Other reserve

(330)

(386)

Profit and loss reserve

31,061

30,687

_________

_________

Total equity

 

32,325

31,863

_________

_________

LIABILITIES

Current liabilities

 

Provisions

1,912

2,190

Trade and other payables

15,426

19,408

Insurance contract liabilities

3,239

3,140

Current tax liabilities

240

283

 _________

 _________

 

20,817

25,021

 _________

 _________

 

_________

 _________

Total liabilities

 

20,817

25,021

_________

_________

 

 _________

 _________

Total equity and liabilities

 

53,142

56,884

_________

_________

 

 

 

 

 

The financial statements were approved by the board on 27 March 2017.

 

M I Dugdale

M W Scanlon

Company number: 3194991

 

 

Consolidated statement of changes in equity for the year ended 31 December 2016

 

 

Equity attributable to equity holders of Personal Group Holdings Plc

 

 

 

 

Share capital

Capital

redemption

reserve

Available for sale financial assets

Other reserve

Profit and loss reserve

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

Balance as at 1 January 2016

1,518

24

20

(386)

30,687

31,863

________

______

______

______

________

________

Dividends

-

-

-

-

(6,697)

(6,697)

Employee share-based compensation

-

-

-

-

213

213

Proceeds of AESOP* share sales

-

-

-

-

103

103

Cost of AESOP shares sold

-

-

-

95

(95)

-

Cost of AESOP shares purchased

-

-

-

(39)

-

(39)

Nominal value of LTIP** shares issued

22

-

-

-

(22)

-

 

________

________

________

________

________

________

Transactions with owners

 

22

-

-

56

(6,498)

(6,420)

 

________

________

________

________

________

________

Profit for the year

-

-

-

-

7,284

7,284

Deferred tax reserve movement

-

-

-

-

(412)

(412)

Other comprehensive income

Available for sale financial assets:

Change in fair value of assets classified as held for sale

-

-

(6)

-

-

(6)

Transfer to income statement

-

-

24

-

-

24

Current tax on unrealised valuation changes taken to equity

-

-

(8)

-

-

(8)

 

________

________

________

________

________

________

Total comprehensive income - for the year

-

10

-

6,872

6,882

 

________

_______

________

________

________

________

 

 

 

 

 

 

 

Balance as at 31 December 2016

 

1,540

24

30

(330)

31,061

32,325

 

________

______

______

________

__________

_________

 

*All Employee Share Option Plan (AESOP)

**Long Term Incentive Plan (LTIP)

 

 

 

Consolidated statement of changes in equity for the year ended 31 December 2015

 

 

Equity attributable to equity holders of Personal Group Holdings Plc

 

 

 

 

Share capital

Capital

redemption

reserve

Available for sale financial assets

Other reserve

Profit and loss reserve

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

Balance as at 1 January 2015

1,516

24

(24)

(548)

26,814

27,782

________

______

______

______

________

________

Dividends

-

-

-

-

(6,325)

(6,325)

Employee share-based compensation

-

-

-

-

988

988

Proceeds of AESOP* share sales

-

-

-

-

195

195

Cost of AESOP shares sold

-

-

-

287

(287)

-

Cost of AESOP shares purchased

-

-

-

(125)

-

(125)

Nominal value of LTIP** shares issued

2

-

-

-

(2)

-

 

________

________

________

________

________

________

Transactions with owners

 

2

-

-

162

(5,431)

(5,267)

 

________

________

________

________

________

________

Profit for the year

-

-

-

-

9,301

9,301

Deferred tax reserve movement

-

-

-

-

3

3

Other comprehensive income

Available for sale financial assets:

Change in fair value of assets classified as held for sale

-

-

62

-

-

62

Transfer to income statement

-

-

(13)

-

-

(13)

Current tax on unrealised valuation changes taken to equity

 

-

 

-

(5)

 

-

 

-

(5)

 

________

________

________

________

________

________

Total comprehensive -income for the year

-

44

-

9,304

9,348

 

________

_______

________

________

________

________

 

 

 

 

 

 

 

Balance as at 31 December 2015

 

1,518

24

20

(386)

30,687

31,863

 

________

______

______

________

__________

_________

 

*All Employee Share Option Plan (AESOP)

**Long Term Incentive Plan (LTIP)

 

 

Company and Consolidated Cash Flow Statement

 

2016

2015

£'000

£'000

Net cash from operating activities (see next page)

6,395

7,151

__________

__________

Investing activities

 

 

 

Additions to property, plant and equipment

(828)

(669)

Additions to intangible assets

(624)

(318)

Proceeds from disposal of property plant and equipment

231

80

Purchase of financial assets

(139)

(97)

Proceeds from disposal of financial assets

3,177

2,540

Interest received

53

92

Dividends received

20

24

__________

__________

Net cash used in investing activities

1,890

1,652

__________

__________

Acquisition and disposal activities

 

 

Payment to acquire PGM

-

(1,390)

__________

__________

Net cash from acquisition and disposal activities

-

(1,390)

__________

__________

Financing activities

Purchase of own shares by the AESOP

(39)

(125)

Proceeds from disposal of own shares by the AESOP

66

195

Interest paid

-

 -

Dividends paid

(6,697)

(6,325)

__________

__________

Net cash used in financing activities

(6,670)

(6,255)

__________

__________

Net change in cash and cash equivalents

1,615

1,158

Cash and cash equivalents, beginning of year

5,591

4,433

Cash and cash equivalents, end of year

7,206

5,591

_________

__________

 

Company and Consolidated Cash Flow Statement

 

 

2016

2015

£'000

£'000

Operating activities

Profit after tax

7,284

9,301

Adjustments for

Depreciation

448

349

Intangible impairment

-

942

Goodwill impairment

-

45

Amortisation of intangible assets

505

796

Profit on disposal of property, plant and equipment

61

(11)

Realised net investment losses

17

6

Interest received

(53)

(92)

Dividends received

(20)

(24)

Interest paid

-

-

Share of profit of equity-accounted investee, net of tax

6

(55)

Share-based payment expenses

222

1,289

Taxation expense recognised in income statement

1,479

1,148

Changes in working capital

Trade and other receivables

1,772

(5,078)

Trade and other payables

(4,171)

220

Inventories

(38)

288

Taxes paid

(1,117)

(1,973)

__________

__________

Net cash from operating activities

6,395

7,151

__________

__________

 

 

 

Notes to the financial statements

 

 

1 Segment analysis

 

The four continuing trading operating segments are:

 

1) Core Insurance

Personal Assurance Plc (PA), a subsidiary within the Group, is a PRA regulated general insurance company and is authorised to transact accident and sickness insurance. It was established in 1984 and has been underwriting business since 1985. In 1997 Personal Group Holdings Plc (PGH) was created and became the ultimate parent undertaking of the Group.

 

This operating segment derives the majority of its revenue from the underwriting by PA of insurance policies that have been bought by employees of host companies via bespoke benefit programmes.

 

Up until March 2015 insurance related income represented commission receivable for death benefit policies underwritten by 3rd parties. From March 2015 these policies have been underwritten by the Group's subsidiary Personal Assurance (Guernsey) Limited (PAGL) and, as such, their income now falls within earned premium.

 

2) IT Salary Sacrifice

 

IT salary sacrifice refers to the trade of Lets Connect a salary sacrifice technology company purchased in 2014.

3) SME

SME has been classified as a separate segment as the development and expansion into the SME market is currently managed and maintained as a separate activity to Core Insurance and Other. Revenue in this sector is based on a SaaS model for a product that combines insurance and employee benefit platform income.

 

4) Other

 

The other operating segment consists exclusively of revenue generated by Personal Management Solutions (PMS) and Berkeley Morgan Group (BMG) and its subsidiary undertakings

 

PMS is an employee benefit company that offers a variety of employee incentive schemes normally via annual subscriptions and includes income generated from the Hapi platform.

 

BMG was acquired by PGH in January 2005 and generates commission via financial services and private medical insurance. As described in note 3b this business is being transferred to AXA PPP healthcare.

The discontinued segment is

 

Mobile

 

Mobile refers to the trade of Personal Group Mobile a mobile phone salary sacrifice company set up from the trade and assets of Shebang Technologies purchased in 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the financial statements

 

1 Segmental analysis

 

The revenue and net result generated by each of the group's operating segments are summarised as follows:

 

Core Insurance

£'000

IT Salary Sacrifice

£'000

SME

£'000

Other

£'000

Continuing - Group

£'000

Discontinued

- Mobile

£'000

Operating segments

2016

Revenue

Earned premiums net of reinsurance

31,223

-

-

-

31,223

-

Other insurance related income

(14)

-

-

569

555

-

Other income

-

20,069

-

1,621

21,690

2,024

Investment property

-

-

-

59

59

-

Investment income

-

-

-

93

93

-

_________

_________

_________

_________

_________

_________

Total revenue

 

31,209

20,069

-

2,342

53,620

2,024

_________

_________

_________

_________

_________

_________

Net result for year before tax

8,399

1,712

(741)

1,151

10,521

(1,758)

PG mobile - Reorganisation costs

-

-

-

-

-

571

LC - Tax provision

-

(270)

-

-

(270)

-

LC - Amortisation of intangibles

-

330

-

-

330

-

Share based payments

-

-

-

222

222

-

Depreciation

376

18

4

21

419

30

Amortisation (other)

136

16

22

-

174

-

EBITDA

8,911

1,806

(715)

1,394

11,396

(1,157)

_________

_________

_________

_________

_________

_________

Segment assets

21,931

16,345

521

14,320

53,117

125

_________

_________

_________

_________

_________

_________

Segment liabilities

6,483

13,353

-

899

20,735

139

_________

_________

_________

_________

_________

_________

Depreciation and amortisation

512

364

26

21

923

30

_________

_________

_________

_________

_________

_________

 

 

All income is derived from the UK and Guernsey.

 

 

Notes to the financial statements

 

 

 

Core Insurance

£'000

IT Salary Sacrifice

£'000

Other

£'000

Continuing - Group

£'000

Discontinued - Mobile

£'000

Operating segments

2015

Revenue

Earned premiums net of reinsurance

29,370

-

-

29,370

-

Other insurance related income

1,135

-

643

1,778

-

Other income

-

25,460

1,243

26,703

1,524

Investment property income

-

-

63

63

-

Investment income

-

-

121

121

-

_________

_________

_________

_________

_________

Total revenue

 

30,505

25,460

2,070

58,035

1,524

_________

_________

_________

_________

_________

Net result for year before tax

9,099

2,803

2,196

14,097

(3,649)

PG mobile - Reorganisation costs

-

-

-

-

856

PG mobile - Acquisition costs

-

-

-

-

341

PG mobile - Intangible amortisation

-

-

-

-

369

PG mobile - Intangible asset write down

-

-

 

-

-

 

986

LC - Consideration write-down

-

-

(2,684)

(2,684)

-

LC - Tax provision

-

(825)

-

(825)

-

LC - Amortisation of intangibles

-

330

-

330

-

Share based payments

-

-

1,289

1,289

-

Depreciation

294

16

17

327

22

Amortisation (other)

87

10

-

97

-

EBITDA

9,480

2,334

818

12,632

(1,075)

_________

_________

_________

_________

_________

Segment assets

23,843

17,810

14,497

56,150

734

_________

_________

_________

_________

_________

Segment liabilities

6,447

16,795

1,216

24,458

563

_________

_________

_________

_________

_________

Depreciation and amortisation

383

355

17

755

390

_________

_________

_________

_________

_________

 

All income is derived from the UK and Guernsey.

 

Notes to the financial statements

 

2 Discontinued Operation

 

As announced in July 2016, following a review of PG Mobile, the Group's Mobile Virtual Network Operator ("MVNO"), the Group concluded that the potential market had changed and was no longer receptive to the product offering and, as such, decided to close the business by the end of 2016. This was successfully completed by the end of the year and no further costs in respect of this business are anticipated for 2017.

 

2016

2015

Results of discontinued operation

£'000

£'000

Non Insurance Related Income - Mobile

2,024

1,524

Non Insurance Related Expenses - Mobile

(3,782)

(3,818)

Impairment of Non-Financial Asset

-

(986)

Intangible Amortisation

-

(369)

Results from operating activities

(1,758)

(3,649)

Tax

-

-

Result from operating activities net of tax

(1,758)

(3,649)

_________

_________

Earnings per share

Pence

Pence

Basic loss per share

(5.8)

(12.1)

Diluted loss per share

(5.6)

(11.1)

 

The loss from the discontinued operations of £1,758,000 (2015: loss of £3,649,000) is attributable entirely to the owners of the Company

2016

2015

Cash flows used in discontinued operation

£'000

£'000

Net cash used in operating activities

(94)

1,638

Net cash used from investing activities

82

(1,564)

Net cash used in financing activities

-

-

_____

_____

Net cash flows for the year

(12)

74

______

______

 

3. Taxation comprises United Kingdom corporation tax of £1,111,000 (2015: £1,446,000) and a deferred tax charge of £368,000 (2015: credit of £298,000)

 

4. The basic and diluted earnings per share are based on profit for the financial year of £7,284,000 (2015: £9,301,000) and on 30,442,426 basic (2015: 30,200,755) and 31,191,978 diluted (2014: 32,598,684) ordinary shares, the weighted average number of shares in issue during the year.

 

5.  The total dividend paid in the year was £6,697,000 (2015: £6,325,000)

This preliminary statement has been extracted from the 2016 audited financial statements that will be posted to shareholders in due course. The statutory accounts for each of the two years to 31 December 2015 and 31 December 2014 received audit reports, which were unqualified and did not contain statements under section 498 (2) or (3) of the Companies Act 2006. The 2015 accounts have been filed with the Registrar of Companies but the 2016 accounts are not yet filed.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR ZMGZFGNMGNZZ
Date   Source Headline
2nd May 20241:45 pmRNSResults of Annual General Meeting
2nd May 20247:00 amRNSAGM Statement
22nd Apr 20247:00 amRNSPurchase of shares by Employee Benefit Trust
18th Apr 20242:56 pmRNSPurchase of shares by Employee Benefit Trust
11th Apr 20249:28 amRNSDirector/PDMR Shareholding
5th Apr 202411:00 amRNSNotice of AGM
5th Apr 20247:00 amRNSGrant of LTIP & CSOP Options
20th Mar 20248:00 amRNSReplacement:Preliminary Results and Final Dividend
19th Mar 20247:01 amRNSGlobal Airline Selects Personal Group
19th Mar 20247:00 amRNSPreliminary Results and Final Dividend
14th Mar 20247:00 amRNSNotice of Results Presentations
25th Jan 20247:00 amRNSTrading Update and Notice of Results
17th Jan 20242:21 pmRNSDirector/PDMR Dealings
4th Jan 20245:38 pmRNSPDMR Share Dealing
18th Dec 20234:25 pmRNSDirector/PDMR Dealings
13th Dec 20234:48 pmRNSHolding(s) in Company
29th Nov 202310:37 amRNSChange of Nominated Adviser and Broker
29th Sep 20237:00 amRNSInterim Results
25th Sep 20237:00 amRNSNotification of Major Holdings
4th Sep 20237:00 amRNSNotice of Results
10th Aug 20236:09 pmRNSGrant of LTIP options
19th Jul 20233:40 pmRNSTrading Update & Update on CEO Transition-Amend
19th Jul 20237:00 amRNSTrading Update and Update on CEO Transition
10th Jul 20231:42 pmRNSPDMR Share Dealing
21st Jun 20237:00 amRNSGrant of LTIP & CSOP options
4th May 202311:30 amRNSResults of Annual General Meeting
4th May 202311:18 amRNSNotification of Major Holdings
4th May 20237:01 amRNSAGM Statement
4th May 20237:00 amRNSCEO Succession
21st Apr 20232:32 pmRNSAGM Notification Amendment
11th Apr 20233:36 pmRNSAGM Notification
28th Mar 20237:00 amRNSPreliminary Results and Final Dividend
13th Mar 20237:00 amRNSNotice of Results Presentations
30th Jan 20237:00 amRNSTrading Update
4th Jan 20232:33 pmRNSPDMR Share Dealing
27th Sep 20227:00 amRNSInterim Results
19th Aug 20227:00 amRNSNotice of Analyst and Investor Presentations
26th Jul 20227:00 amRNSTrading Update and Notice of Results
5th Jul 20227:00 amRNSPDMR Share Dealing
1st Jul 20227:00 amRNSAcquisition of Quintige Consulting Group Limited
16th Jun 20227:00 amRNSDirector's Dealings
9th Jun 20229:32 amRNSExercise of Share Options, PDMR Dealings and TVR
1st Jun 20227:00 amRNSDirectorate Change
24th May 20227:00 amRNSDirectorate Change
5th May 20225:00 pmRNSResults of Annual General Meeting
5th May 20227:00 amRNSAGM Statement
20th Apr 20227:00 amRNSLong Term Incentive Plan Awards
12th Apr 202211:06 amRNSAGM Notification
4th Apr 20227:00 amRNSPurchase of shares by Employee Benefit Trust
29th Mar 20227:00 amRNSPreliminary Results and Final Dividend

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.