31 Mar 2009 14:03
ο»Ώ
|
For Immediate Release |
CSS Stellar plc
("CSS" orΒ theΒ "Group")
Preliminary Results
forΒ the year endedΒ 31 December 2008
CSS Stellar plc, theΒ sportsΒ and entertainmentΒ management and marketing group, today announces itsΒ auditedΒ preliminary results forΒ the year ended 31 December 2008.
Highlights:
OperatingΒ loss prior to impairment of goodwill of Β£1.3Β million (2007: lossΒ of Β£1.3 million)
Significant savings in corporate overheadsΒ in the second half of the year
Disposal of Icon DisplayΒ and freehold propertyΒ for Β£4.3 million in cash
Disposal of PFD for up to Β£4 million in cash
Disposal ofΒ GEM Minneapolis, Inc. for $1.8 million in cash
All debt repaid during the year
For further information please contact:
|
CSS Stellar |
|
|
Julian Jakobi, Chairman |
Tel: 020 7332 2002 |
|
Dowgate Capital Advisers Limited |
|
|
Tony Rawlinson/Simon Sacerdoti |
Tel: 020 7492 4777 |
Β Β
CSS STELLAR PLC
CHAIRMAN'S STATEMENT
OverviewΒ
The CSS Stellar Group is now a very different entity to that which began 2008. As we announced in our 2007 Annual Report and our 2008 Interim Results, the GroupΒ has sold a number ofΒ businesses,Β and repaid its bank borrowings in full from the proceeds of these sales. As aΒ result,Β the GroupΒ is now debt free for the first time in its history, andΒ can move forward into 2009 both as a much leaner business, but importantly, on a significantly more stable footing.
Financial Results
Revenue fromΒ continuing operationsΒ for the Group of Β£5.1 million wasΒ 11% lower than the prior year (2007: Β£5.8 million) due principally to a lower level of expenses incurred and then billed on to customersΒ in our North American Sports business.Β Group operating loss, adjusted for impairment of goodwill of Β£1.2 million, was Β£1.3 million, in line with 2007 (loss of Β£1.3 million prior to impairment of goodwill of Β£1.2 million).
Disposals
During the year, the Group effected the disposal of three significant operating subsidiaries. In January 2008, we disposed of our 75% interest in GEM Minneapolis, Inc., aΒ USΒ based creative design and photography business, for $1.8 million in cash, with $1.1 million received on completion, and $0.7 million due over the next three years by way of a promissory note.
In June we disposed of our 100% subsidiary, The Peters Fraser & Dunlop Group Limited, for Β£4 million in cash, of which Β£3.75 million was paid on completion, with Β£0.25 million becoming payable in 2011 dependent on PFD's earnings over a threeΒ year period.
As we announced with our 2008 Interim results, in October we completed the disposal of our wholly owned subsidiary, Icon Display Limited, for a total of Β£4.3 million in cash, with Β£0.3 million deferred and payable within twelve months. These disposals are described in more detail in the Operating and Financial Review and theΒ related notes.
Board changes
As we announced in our 2007 Annual Results, I took over as Chairman from David Buchler in July 2008. At the same time, Caroline Michel and Sir Jeremy Hanley retired from the Board.
John Webber, the former Chairman of the Group, rejoined the Board as an executive director in July. Simon Rhodes also rejoined the Board in October asΒ a non-executive director.
Corporate overheads
Following my appointment as Chairman, the Group has radically reduced the level of corporate overheads,Β from an annualised rate of Β£1.6Β million to an annualised Β£0.3 million, through a significant reduction in the level of professional fees incurred by the group, and the savings in property costs achieved following the relocation of our head office in October.
Investing company and future strategy
The Board intends to focus its strategy in two areas. Firstly, we intend to grow the existing businesses which form our core areas of expertise. Secondly, the Board continues to research and evaluate potential investment opportunities. AsΒ we announced in October, the BoardΒ will seek toΒ develop itsΒ strategyΒ of focusing on investing inΒ theΒ Company'sΒ core business ofΒ sport and sport mediaΒ byΒ consideringΒ only those investmentsΒ whichΒ demonstrateΒ considerable potential for growth and which will optimise shareholder value.Β The Board will update shareholdersΒ in due course once CSS is in a position to develop those opportunities.
Following the last of the disposals made in the year, CSS became an investing company, as defined in the AIM Rules for Companies. Its investing strategy was set out in the circular sent to shareholders on 3 October 2008, and was approved at a General Meeting on 24 October 2008. CSS is now required to complete an acquisition or acquisitions which constitute a reverse takeover, or otherwise implement its investing strategy within twelve months of becoming an investing company.
In the current challenging economic environment, the fact that the Group is now debt-free, coupled withΒ aΒ significantly leaner structure, leave CSSΒ in a solid and stable position from which to develop.Β
I should like to thank all of our employees for all of their effortsΒ and support during the unwanted turbulence of the last two years.
Julian Jakobi
Chairman
31 March 2009
CSS STELLAR PLC
OPERATING AND FINANCIAL REVIEW
Group Review of 2009
RevenueΒ fromΒ continuing operationsΒ for the Group inΒ the year ended 31 DecemberΒ 2008 wasΒ Β£5.1Β million, an 11% reduction on 2007 (Β£5.8Β million).Β 2007 results have been re-presented to show the results of discontinued operations separately.Β The reduction was due toΒ reduced gross revenue from one of ourΒ USΒ contracts, due to a reductionΒ inΒ expenses incurred and then billed on.
Group operating loss, adjusted for impairment of goodwillΒ of Β£1.2 million, was Β£1.3 million, in line withΒ 2007 (loss of Β£1.3 million prior to impairment of goodwill of Β£1.2 million).
Review of continuing operations
Talent Management
TheΒ Talent Management division now consists of CSS Stellar Sports,Β Hambric Stellar GolfΒ and CSS Presenters. TheΒ division made an operating lossΒ prior to impairment of goodwillΒ of Β£0.1 million (2007: profit of Β£0.3Β million) on revenue ofΒ Β£3.6Β million (2007:Β Β£4.3Β million), due largely to restructuring costs incurred during the year. TheΒ division is now focusedΒ primarily inΒ the core areas of Motorsports andΒ Golf.
Our clients once again achieved many sporting successes throughout the year. In Motorsports, Allan McNish won the prestigious Le Mans 24 HoursΒ for the second time, becoming the first Briton to be victorious in a diesel powered sports car. Andrea Dovizioso performed superbly during his first season in Moto GP, having stepped up from 250cc. He achieved a highly respectable fifth place in the Championship, reaching the podium in third place in the penultimate race of the season.Β Dario Franchitti returns to IndyCar to race forΒ Ganassi in 2009, with anΒ impressive pedigree in the sportΒ having won theΒ IndianapolisΒ 500 and theΒ Indy Racing League in 2007.
In Golf, our clients achieved many successes on tour. Oliver Wilson was a member of the European Ryder Cup team inΒ Kentucky, having qualified for the team for this prestigious event following a highly successful season, finishing eleventh onΒ the European Order of Merit, having had four runner up finishes in the 2008 season. Gonzalo Fernandez-Castano captured the fourth title of his career in the British Masters at the Belfry, and Francesco Molinari had his best season to date on the European Tour.
In other sports,Β Andy Hodge, the stroke of theΒ Great BritainΒ coxless four, powered the team to the gold medal at the Olympics inΒ BeijingΒ in August. In February, round-the-world yachtsman Alex ThomsonΒ finished second in theΒ Barcelona World Race, and in doing so broke the 24 hour distance record for a 60 foot monohull yacht.Β
Marketing
The Group's Marketing division is represented byΒ the GEM Group, a promotional marketing business based inΒ New York, which provides marketing solutions to a range of blue chip clients including GE andΒ NBC.
Revenue in 2008Β was Β£1.5m (2007: Β£1.5m),Β in line with 2007.Β Adjusting for goodwill impairment, the division broke even in the year, compared to a small profit of Β£0.1 million in 2007.
During the year GEM worked with GE's Lighting division on a number of marketing campaigns, including a full advertising campaign to highlight how customers can save energy, and the creation of an online promotional campaign forΒ GE's Olympic Marketing Program.
GEM also workedΒ with NBC Universal to deliver an interactive micro-site platforming the 2008 Beijing Olympic Games' sports content and marketing tools provided by NBC Universal.
Discontinued Operations
As discussed in the Chairman's Statement, the group disposed of a number of businesses during the year.
GEMΒ Minneapolis, Inc., our US based creative design and photography business, was sold for $1.8 million in cash in January 2008, with $1.1 million in cash received on completion, and a further $0.7 million due over the next three years by way of a promissory note. The disposal generated a profit of Β£0.2Β million prior to write off of goodwill of Β£0.7 million.
In June 2008, we sold The Peters Fraser & Dunlop Group Limited ("PFD"), the literary and talent agency, for Β£4 million, with Β£3.75 million payable in cash on completion, and Β£0.25 million becoming payable in 2011 dependent on PFD's earnings over a three year period. The disposal realised a profit of Β£2.5 million prior to a write off of goodwill of Β£3.2 million.
Icon Display, our Events branding and signage business, was sold in October 2008 for Β£4.3 million in cash, with Β£0.3 million becoming due within twelve months. This sale contributed a profit of Β£0.1Β million prior toΒ a write off of goodwill of Β£2.2Β million.
Finally, the group disposed of two smaller operations, Talent Financial Limited, a wholly owned subsidiary,Β in January,Β andΒ our investment inΒ Michael Storrs MusicΒ LimitedΒ in December,Β together generating a profit of Β£0.1 million for the Group.
Central costs
Central costs in 2008 were Β£1.1 million, a 31% reduction on 2007 (Β£1.7Β million).Β Significant savings were made in the second half of the year, with both the Board and the head office function reduced in size. The second half of 2008 also saw a significant reduction in professional fees following the disposal of PFD. The move to new premises in OctoberΒ 2008Β will generate further savings in 2009.
Interest Payable
The net interest payable by the GroupΒ in 2007 was Β£208,000 (2007: Β£469,000). All of the Group's borrowings were repaid in October 2008, leading to the significant reduction in interest paid.
Goodwill
In accordance with IAS 36, the BoardΒ reviewed the carrying value of goodwill held in the Balance Sheet for impairment. As a resultΒ of the review, the BoardΒ concluded that a write down of Β£1.2Β million is required, of which Β£0.8 million relates to CSS Stellar Sports,Β and Β£0.4Β million to The GEM Group.
Taxation
The Group's tax charge was Β£0.1 million (2007:Β credit ofΒ Β£0.2Β million), which relates entirely to theΒ UKΒ operations.
LossΒ per ShareΒ
LossΒ per share on continuing operations on a basic and fully diluted basis shows a loss of 9.28p perΒ share (2007: loss of 8.93p). Basic unadjustedΒ and fully dilutedΒ earnings per share on discontinued operations were a loss of 8.22p (2007:Β lossΒ ofΒ 34.29p).Β Β The losses are due to theΒ impact of the disposals and theΒ impairment write down booked in the year.
Foreign Exchange
The Group's earnings are exposed to theΒ SterlingΒ /Β US DollarΒ exchange rate. The average US Dollar rate in 2008Β wasΒ $1.86 to the Pound (2007: $2.00), with the rate at 31 December 2008Β $1.45 to the Pound (2007: $2.00), as sterling weakened significantly in the latter part of the year.
Β Β
Bank Debt
The Group's gross bank debtΒ ofΒ Β£3.1 millionΒ at 31 December 2007 was repaid in full following the disposal of Icon. The Group is now debt free for the first time since its inception in 1999.
Net Assets
As a consequence of the disposals during the year and the impairment of goodwill, Net Assets at 31 December 2008 are Β£2.9Β million (2007: Β£7.4 million). Net asset value perΒ share at 31Β December 2008 was 10p (2007: 26p).
Cash Flow
The cashflow statementΒ shows an increase in cash of Β£1.2 million (2007: decrease of Β£0.2 million) as a consequence of the disposals inΒ the year and the repayment of borrowings.
Julian Jakobi
Chairman
31 March 2009
|
CSS STELLAR PLC |
|||||
|
CONSOLIDATED INCOME STATEMENT |
|||||
|
Year endedΒ 31 December 2008 |
|||||
|
|
2008 |
2007 |
|||
|
Notes |
Β£000 |
Β£000 |
|||
|
Revenue |
1 |
5,135 |
5,780Β |
||
|
Cost of sales |
(3,560) |
(3,971) |
|||
|
Gross profit |
1,575 |
1,809 |
|||
|
Impairment of goodwill |
(1,184) |
(1,230) |
|||
|
Abortive disposal costs |
- |
(26) |
|||
|
Restructuring costs |
- |
(746) |
|||
|
Other administrative costs |
(2,851) |
(2,307) |
|||
|
Total administrative costs |
(4,035) |
(4,309) |
|||
|
Operating loss |
1 |
(2,460) |
(2,500) |
||
|
Finance income |
5 |
- |
|||
|
Finance costs |
(213) |
(469) |
|||
|
SaleΒ of investments |
27 |
260Β |
|||
|
LossΒ before tax |
(2,641) |
(2,709) |
|||
|
Income tax expense |
2 |
(50) |
167 |
||
|
Net lossΒ from continuing operations |
1 |
(2,691) |
(2,542) |
||
|
Net lossΒ from discontinued operations |
1,Β 5 |
(2,381) |
(9,935) |
||
|
Β |
|||||
|
Net lossΒ for the year |
1 |
(5,072) |
(12,477) |
||
|
Attributable to: |
|||||
|
Equity holders of the parent |
(5,072) |
(12,524) |
|||
|
Minority interest |
- |
47Β |
|||
|
(5,072) |
(12,477) |
||||
|
LossΒ per share (pence) |
3 |
pence |
pence |
||
|
Continuing operations |
|||||
|
BasicΒ and dilutedΒ loss per share |
(9.28) |
(8.93) |
|||
|
Discontinued operations |
|||||
|
Basic and diluted loss per share |
(8.22) |
(34.29) |
|||
|
Total |
|||||
|
Basic and diluted loss per share |
(17.50) |
(43.22) |
|
CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE |
|||
|
Β£000 |
Β£000 |
||
|
Exchange differences on translation of foreign operations |
(146) |
98Β |
|
|
Loss for the year |
(5,072) |
(12,477) |
|
|
Total recognised income and expense for the year |
(5,218) |
(12,379) |
|
|
Attributable to: |
|||
|
Equity holders of the parent |
(5,218) |
(12,426) |
|
|
Minority interest |
- |
47Β |
|
|
(5,218) |
(12,379) |
|
CSS STELLAR PLC |
|||||||||
|
CONSOLIDATED BALANCE SHEET |
|||||||||
|
As atΒ 31 December 2008 |
|||||||||
|
2008 |
2008 |
2007 |
2007 |
||||||
|
Notes |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|||||
|
ASSETS |
|||||||||
|
Non-current assets |
|||||||||
|
Property, plant and equipment |
33 |
1,713 |
|||||||
|
Goodwill |
4 |
902 |
8,240 |
||||||
|
Available for sale financial assetsΒ |
- |
37 |
|||||||
|
Other receivables |
394 |
- |
|||||||
|
1,329 |
9,990 |
||||||||
|
Current assets |
|||||||||
|
Inventories |
- |
270 |
|||||||
|
Trade and other receivables |
3,009 |
6,393 |
|||||||
|
Cash and cash equivalents |
524 |
759 |
|||||||
|
3,533 |
7,422 |
||||||||
|
Disposal group classified as held for sale |
- |
772 |
|||||||
|
Total assets |
4,862 |
18,184 |
|||||||
|
EQUITY |
|||||||||
|
Equity attributable to equity holders of the parent |
|||||||||
|
Share capital |
14,488 |
14,488 |
|||||||
|
Share premium account |
28,158 |
28,158 |
|||||||
|
Revaluation reserve |
- |
439 |
|||||||
|
Translation reserve |
(111) |
35 |
|||||||
|
Profit and loss account |
(39,663) |
(35,194) |
|||||||
|
2,872 |
7,926 |
||||||||
|
Minority interest |
- |
(485) |
|||||||
|
Total equity |
2,872 |
7,441 |
|||||||
|
LIABILITIES |
|||||||||
|
Non-current liabilities |
|||||||||
|
Long-term borrowings |
- |
549 |
|||||||
|
Current liabilities |
|||||||||
|
Trade and other payables |
1,794 |
4,239 |
|||||||
|
Short-term borrowings |
- |
2,039 |
|||||||
|
Current portion of long-term borrowings |
- |
509 |
|||||||
|
Current tax payable |
188 |
632 |
|||||||
|
Deferred tax liability |
8 |
61 |
|||||||
|
1,990 |
7,480 |
||||||||
|
Liabilities directly associated with disposal group classified as held for sale |
- |
2,714 |
|||||||
|
Total liabilities |
1,990 |
10,743 |
|||||||
|
Total equity and liabilities |
4,862 |
18,184 |
|
CSS STELLAR PLC |
||||||||
|
CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
|
Year endedΒ 31 December 2008 |
||||||||
|
2008 |
2008 |
2007 |
2007 |
|||||
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|||||
|
Cash flows from operating activities |
||||||||
|
LossΒ after taxation |
(5,072) |
(12,477) |
||||||
|
Adjustments for: |
||||||||
|
Depreciation |
294 |
505 |
||||||
|
Impairment of goodwill |
1,184 |
11,157 |
||||||
|
Net interest expense |
168 |
246 |
||||||
|
Taxation expense recognised in profit and loss |
521 |
283 |
||||||
|
Profit from sale of investments |
Β (27) |
(259) |
||||||
|
Loss on disposal of subsidiaries |
3,235 |
- |
||||||
|
Change in trade and other receivablesΒ |
131 |
571 |
||||||
|
Change in inventoriesΒ |
(167) |
(86) |
||||||
|
Change in trade and other payablesΒ |
(3,435) |
598Β |
||||||
|
Income taxes paid |
503 |
- |
||||||
|
2,407 |
13,015 |
|||||||
|
Net cashΒ (used in)/from operating activities |
(2,665) |
538 |
||||||
|
Cash flows from investing activities |
||||||||
|
Purchase of property, plant and equipment |
(171) |
(413) |
||||||
|
Proceeds from sale of investments |
20 |
264 |
||||||
|
Proceeds from sale of subsidiariesΒ |
7,463 |
- |
||||||
|
Net cash disposed of with subsidiaries |
(3,061) |
- |
||||||
|
Proceeds from sale of property, plant and equipment |
839 |
13 |
||||||
|
Interest received |
45 |
155 |
||||||
|
Net cash generated byΒ investing activities |
5,135 |
19 |
||||||
|
Cash flows from financing activities |
||||||||
|
Repayment of long-term borrowings |
(1,018) |
(376) |
||||||
|
Payment of finance lease liabilities |
(56) |
-Β |
||||||
|
New finance leases |
- |
21 |
||||||
|
Interest paid |
(213) |
(469) |
||||||
|
Net cash used in financing activities |
(1,287) |
(756) |
||||||
|
Net change in cash and cash equivalents |
1,183 |
(199) |
||||||
|
Cash and cash equivalents at beginning of periodΒ |
(659) |
(460) |
||||||
|
Cash and cash equivalents at end of period |
524 |
(659) |
|
CSS STELLAR PLC |
||||||
|
NOTES TO THE FINANCIALΒ INFORMATION |
||||||
|
Year ended 31 December 2008 |
||||||
|
1. Segment Reporting |
||||||
|
The Group has identified twoΒ distinct service areas as operatingΒ segments. These operating segments are monitored on an ongoing basis and strategic decisions are made in the context of the reported segmental results. In addition, central operating costs, which are not apportioned to each of the operating segments, are reported separately. |
||||||
|
31 December 2008 |
Talent Management |
Marketing |
Central costs |
Total Continuing |
Discontinued activities |
Total |
|
Revenue |
3,633 |
1,502 |
- |
5,135 |
11,647 |
16,782 |
|
Cost of sales |
(2,345) |
(1,215) |
- |
(3,560) |
(5,830) |
(9,390) |
|
Gross profit |
1,288 |
287 |
- |
1,575 |
5,817 |
7,392 |
|
Employee benefits expense |
834 |
81 |
443 |
1,358 |
3,203 |
4,561 |
|
Depreciation, amortisation and impairment of non-financial assets |
770 |
437 |
61 |
1,268 |
209 |
1,477 |
|
Other administrative costs |
586 |
188 |
635 |
1,409 |
1,120 |
2,529 |
|
Total administrative costs |
2,190 |
706 |
1,139 |
4,035 |
4,532 |
8,567 |
|
Operating (loss)/profit |
(902) |
(419) |
(1,139) |
(2,460) |
1,285 |
(1,175) |
|
Finance income |
4 |
- |
1 |
5 |
40 |
45 |
|
Finance costs |
(37) |
- |
(176) |
(213) |
- |
(213) |
|
Other income |
- |
- |
27 |
27 |
- |
27 |
|
(Loss)/profit before tax |
(935) |
(419) |
(1,287) |
(2,641) |
1,325 |
(1,316) |
|
Income tax expense |
- |
- |
(50) |
(50) |
(471) |
(521) |
|
(935) |
(419) |
(1,337) |
(2,691) |
854 |
(1,837) |
|
|
Loss on disposal |
- |
- |
- |
- |
(3,235) |
(3,235) |
|
LossΒ for the year |
(935) |
(419) |
(1,337) |
(2,691) |
(2,381) |
(5,072) |
|
Segment assets |
||||||
|
Β - Continuing operationsΒ |
2,187 |
305 |
2,370 |
4,862 |
- |
4,862 |
|
Segment liabilities |
||||||
|
Β - Continuing operationsΒ |
708 |
403 |
879 |
1,990 |
- |
1,990 |
|
Segment impairment losses |
||||||
|
Β - Continuing operationsΒ |
(764) |
(420) |
- |
(1,184) |
- |
(1,184) |
|
31 December 2007 |
Talent Management |
Marketing |
Central costs |
Total Continuing |
Discontinued activities |
Total |
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Revenue |
4,259 |
1,521 |
-Β |
5,780Β |
21,653 |
27,433 |
|
Cost of sales |
(2,789) |
(1,182) |
-Β |
(3,971) |
(5,880) |
Β (9,851) |
|
Gross profit |
1,470 |
339 |
-Β |
1,809 |
15,773 |
17,582 |
|
Employee benefits expense |
787 |
84 |
543 |
1,414Β |
10,878 |
12,292 |
|
Depreciation, amortisation and impairment of non-financial assets |
1,233 |
29 |
60 |
1,322 |
10,334 |
11,656 |
|
Restructuring costs |
- |
-Β |
772 |
772Β |
1,404 |
2,176 |
|
Other administrative costs |
369 |
152 |
280 |
801 |
2,864 |
3,665 |
|
Total administrative costs |
2,389 |
265 |
1,655 |
4,309 |
25,480 |
29,789 |
|
Operating (loss)/profit |
(919) |
74 |
Β (1,655) |
(2,500) |
(9,707) |
(12,207) |
|
Finance income |
- |
-Β |
- |
-Β |
228Β |
228 |
|
Finance costs |
12Β |
-Β |
(481) |
(469) |
(5)Β |
(474) |
|
Other income |
-Β |
-Β |
260 |
260Β |
-Β |
260 |
|
(Loss)/profit before tax |
(907) |
74 |
(1,876) |
(2,709) |
(9,484) |
(12,193) |
|
Income tax expense |
(142) |
- |
309 |
167 Β |
(451)Β |
(284) |
|
(Loss)/profit for the year |
(1,049) |
74 |
(1,567) |
(2,542) |
(9,935) |
Β (12,477) |
|
Segment assets |
||||||
|
Β - Continuing operationsΒ |
2,456Β |
450Β |
10,034 |
12,940Β |
5,244 |
18,184Β |
|
Segment liabilities |
||||||
|
Β - Continuing operationsΒ |
5,119Β |
1,978Β |
1,324 |
8,421Β |
2,322Β |
10,743Β |
|
Segment impairment losses |
||||||
|
Β - Continuing operationsΒ |
(1,230) |
- |
- |
(1,230) |
(9,927) |
(11,157) |
|
Geographical market |
||||||
|
Revenues |
Assets |
Plant, Property & Equipment |
||||
|
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
|
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
Europe |
1,310 |
1,582 |
(2,489) |
2,000 |
19 |
1,694 |
|
North America |
3,825 |
4,198 |
(1,873) |
(2,984) |
14 |
19 |
|
Central costs/net assets |
-Β |
-Β |
7,235 |
8,425Β |
- |
-Β |
|
5,135 |
5,780 |
2,873 |
7,441 |
33 |
1,713 |
|
|
2. Income tax expense/(credit) |
|||
|
The relationship between the expected tax expense/(credit)Β based on the effective tax rate of the Group at 28%Β (2007: 30%)Β and the tax expense/(credit)Β actually recognised in the income statement can be reconciled as follows: |
|||
|
Loss for the year before tax |
(2,641)Β |
(2,709) |
|
|
Tax rate |
28% |
30% |
|
|
Expected tax credit |
(739) |
(813) |
|
|
Expenses not deductible for tax purposes |
75 |
2 |
|
|
Losses in overseas subsidiaries |
- |
278 |
|
|
Tax losses arising/(utilised) in the year |
329 |
(75) |
|
|
Impairment of goodwill and loss on disposal of subsidiaries |
334 |
369 |
|
|
Difference in tax rates |
- |
7 |
|
|
Adjustments to tax in respect of prior periods |
50 |
- |
|
|
Deferred tax income resulting from the |
|||
|
origination and reversal of temporary differences |
- |
61 |
|
|
Other timing differences |
1 |
4 |
|
|
Actual tax expense/(credit) |
50 |
(167) |
|
|
3. Loss Per Share |
|||
|
Weighted average |
Basic per share amount |
||
|
no. of shares |
pence |
||
|
2008 |
Β£000 |
||
|
Continuing operations |
|||
|
Loss after tax |
(2,691) |
||
|
Earnings attributable to ordinary shareholders |
(2,691) |
||
|
Weighted average number of shares |
28,976,581 |
(9.28) |
|
|
Discontinued operations |
|||
|
Loss after tax |
(2,381) |
||
|
Earnings attributable to ordinary shareholders |
(2,381) |
||
|
Weighted average number of shares |
28,976,581 |
(8.22) |
|
|
Total basic and diluted loss per share |
(17.50) |
||
|
2007 |
|||
|
Continuing operations |
|||
|
Loss after tax |
(2,589) |
||
|
Earnings attributable to ordinary shareholders |
(2,589) |
||
|
Weighted average number of shares |
28,976,581Β |
(8.93) |
|
|
Discontinued operations |
|||
|
Profit after tax |
(9,935) |
||
|
Earnings attributable to ordinary shareholders |
(9,935)Β |
||
|
Weighted average number of shares (used for basic earnings per share) |
28,976,581Β |
(34.29)Β |
|
|
Total basic and diluted loss per share |
(43.22) |
||
|
4. Goodwill |
||||||
|
CSS Stellar GEM Group, Inc. |
CSS Stellar Sports / CSS Presenters |
Other |
Total Continuing operations |
Discontinued operations |
Total continuing and discontinued operations |
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Cost or valuation: |
||||||
|
1 January 2007 |
620 |
4,356 |
82 |
5,058 |
14,339 |
19,397Β |
|
Additions |
- |
- |
- |
- |
- |
- |
|
Disposals |
- |
- |
- |
- |
- |
- |
|
At 31 December 2007 |
620 |
4,356 |
82 |
5,058 |
14,339 |
19,397 |
|
1 January 2008 |
620 |
4,356 |
82 |
5,058 |
14,339 |
19,397 |
|
Additions |
-Β |
-Β |
- |
-Β |
- |
- |
|
Disposals |
-Β |
(1,742) |
- |
(1,742) |
(14,339) |
(16,081) |
|
At 31 December 2008 |
620 |
2,614 |
82 |
3,316 |
- |
3,316 |
|
Accumulated impairment: |
|
|||||
|
1 January 2007 |
- |
- |
- |
- |
- |
-Β |
|
Charge for the year |
-Β |
1,148 |
82 |
1,230 |
9,927 |
11,157Β |
|
Disposals |
- |
- |
- |
- |
- |
- |
|
At 31 December 2007 |
Β - |
1,148 |
82 |
1,230 |
9,927 |
11,157Β |
|
1 January 2008 |
-Β |
1,148 |
82 |
1,230 |
9,927 |
11,157 |
|
Charge for the year |
420 |
764 |
- |
1,184 |
-Β |
1,184Β |
|
Disposals |
- |
- |
- |
- |
(9,927) (9,927)Β |
(9,927) (9,927)Β |
|
At 31 December 2008 |
420 |
1,912 |
82 |
2,414 |
- |
2,414Β |
|
Net book value at 31 December 2008 |
200 |
702 |
- |
902 |
- |
902 |
|
Net book value at 31 December 2007 |
620 |
3,208 |
- |
3,828 |
4,412 |
8,240 |
|
Net book value at 1 January 2007 |
620 |
4,356 |
82 |
5,058 |
14,339 |
19,397 |
|
The recoverable amounts for the following cash-generating units were determined based on value-in-use calculations, covering detailed forecasts prepared by management and approved by the board,Β followed by an extrapolation of expected cash flows for a period of ten yearsΒ at the growth rates stated below. The growth rates reflect the long-term average growth rates for the cash-generating unitsΒ within the sectors in which they operate. Growth rates following 2013Β are not in excess of long term averageΒ GDP. |
||
|
CSS Stellar GEM Group, Inc. |
CSS Stellar Sports / CSS Presenters |
|
|
Growth rates |
3% |
3% |
|
Discount rates |
14% |
14% |
|
The valuation of each cash generating unit is considered in turn below: |
||
|
CSS Stellar GEM Group, Inc. |
||
|
CSS Stellar GEM Group, Inc. is deemed to represent one income generating unit: that of Marketing Services. The loss of a number of contracts during the period and a reduction in staff levels has led to a reduced expectation of future income streams, resulting in an impairment charge of Β£0.4 million. Associated costs have been applied to these income streams and a discount factor of 14% has been assumed. Growth of 3% on remaining income streams is felt by management to be appropriate on the basis of historic trends and is not considered to be in excess of market growth rates. Given the recent disposals within the group, and with the focus of management now on the remaining businesses, growth rates over a ten year period are expected to be at least 3%. |
||
|
CSS Stellar Sports/CSS Presenters |
||
|
CSS Stellar Sports and CSS Presenters are deemed to represent one income generating unit: that of Talent Management. The loss of a number of staff during the period has led to a reduced expectation of future income streams, resulting in an impairment charge of Β£0.8 million. Again, associated costs have been applied to these income streams and a discount factor of 14% has been assumed. Growth of 3% on remaining income streams is felt by management to be appropriate on the basis of historic trends and is not considered to be in excess of market growth rates. Goodwill arising on the acquisition of Icon Display previously carried within this income generating unit of Β£1.7 million has been disposed of. The consequent impairment loss of Β£1.2Β million has been recognised in the Income Statement in 2007 and attributed to the relevant operating segments in Note 1. Apart from the considerations described in determining the value in use of the cash generating units described above, the directors are not aware of any other factorsΒ that would necessitate changes in its keyΒ estimates. |
||
5. Net result from discontinued operations
The Group has disposed of a number of businesses during the year. In January, the Group sold its 75% interest in GEM Minneapolis, Inc. ("GEM"), a brand design and packaging business based inΒ Minnesota,Β USA. As part of its strategy to focus on core businesses, the boardΒ decided that the nature of the business of GEM Minneapolis, Inc., in addition to its geographical location, meant that it was no longer central to the Group's future strategy.
In July 2008, the Group disposed of The Peters Fraser & Dunlop Group Limited ("PFD"), as announced in our 2007Β Annual Results. The decision to dispose of PFD followed anΒ operational review by the board, in which it became clear that there are no real links between the activities of PFD and any other Group company. In these circumstances the Directors concluded that itΒ is in the best interests ofΒ shareholders to effect a disposal of PFD.
InΒ October 2008, the Group sold its 100% interest in Icon Display Limited ("Icon"), its events signage business. Following the review of the business announcedΒ with our 2007 Annual Results, the Board decided itΒ is in the best interests ofΒ shareholders to focus on the core business of sports and sports media.
OthersΒ
In addition, in January 2008, the Group sold its interest in Talent Financial Limited, a provider ofΒ financial advice and services.
As a consequence of the above disposals, revenue and expenses, gains and losses relating to these disposals have been eliminated from the Group's continuing results and presented as a single line item on the face of the income statement (see "net result from discontinued operations"). The comparative income statement has been represented to show the discontinued operations separately from continuing operations. The operating results for each of these businesses until the change of control can be summarised as follows:
|
Operating activities of discontinued operations |
|||||
|
|
GEM |
PFD |
Icon |
Others |
Total |
|
2008 |
2008 |
2008 |
2008 |
2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Revenue |
-Β |
1,856Β |
9,791Β |
-Β |
11,647Β |
|
Cost of sales |
-Β |
(28) |
(5,802) |
-Β |
(5,830) |
|
Gross profit |
-Β |
1,828Β |
3,989Β |
-Β |
5,817Β |
|
Administrative costs |
-Β |
(1,885) |
(2,647) |
-Β |
(4,532) |
|
Operating (loss)/profit |
-Β |
(57) |
1,342Β |
-Β |
1,285Β |
|
Finance income |
-Β |
40Β |
-Β |
-Β |
40Β |
|
Finance costs |
-Β |
-Β |
-Β |
-Β |
-Β |
|
(Loss)/profit before tax |
-Β |
(17) |
1,342Β |
-Β |
1,325Β |
|
Income tax expense |
-Β |
-Β |
(471)Β |
-Β |
(471)Β |
|
(Loss)/profit for the year |
-Β |
(17) |
871Β |
-Β |
854Β |
|
(Loss)/profit on disposal |
(474) |
(703) |
(2,099) |
41Β |
(3,235) |
|
Net (loss)/profitΒ from discontinued operations |
(474) |
(720) |
(1,228) |
41Β |
(2,381) |
|
Operating activities of discontinued operations |
|||||
|
GEM |
PFD |
Icon |
Others |
Total |
|
|
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Revenue |
3,334Β |
9,687Β |
8,292Β |
340Β |
21,653Β |
|
Cost of sales |
(499) |
(88) |
(5,293) |
-Β |
(5,880) |
|
Gross profit |
2,835Β |
9,599Β |
2,999Β |
340Β |
15,773Β |
|
Impairment of goodwill |
(3,841) |
(6,086) |
- |
- |
(9,927) |
|
Administrative costs |
(3,272) |
(9,292) |
(2,657) |
(332) |
(15,553) |
|
Operating (loss)/profit |
(4,278) |
(5,779) |
342Β |
8Β |
(9,707) |
|
Finance income |
-Β |
142Β |
86Β |
-Β |
228Β |
|
Finance costs |
-Β |
-Β |
(5) |
-Β |
(5) |
|
(Loss)/profit before tax |
(4,278) |
(5,637) |
423Β |
8Β |
(9,484) |
|
Income tax expense |
(66) |
(207) |
(173) |
(5) |
(451) |
|
(Loss)/profit for the year |
(4,344) |
(5,844) |
250Β |
3Β |
(9,935) |
GEM Minneapolis, Inc. was sold on 8 January 2008 for a total of $1.8 million (Β£0.9 million), representing cash paid on completion of $1.1 million (Β£0.55 million), in addition to a further $700,000 (Β£0.35 million) payable by way of a promissory note payable in three annual instalments between January 2009 and January 2011. This has been recognised at fair value in the financial statements.
PFD was sold on 7 July 2008 for Β£4 million in cash, of which Β£3.75 million was payable on completion, with Β£0.25 million becoming payable in 2011 dependent on PFD's earnings over a three year period. This has been recognised at fair value in the financial statements.
Icon Display was sold on 24 October 2008 for Β£4.3 million in cash, of which Β£4 million was paid in cash on completion. This includes a payment of Β£0.8 million in respect of a freehold property occupied by Icon, the assumption of Β£0.3 million of third party debt owed by Icon which Icon agreed to discharge, and the settlement of Β£1.1 million of inter-company debt owed by Icon to the Company. The balance of Β£0.3 million is deferred consideration payable in cash and is due on or before the first anniversary of the date of completion. Under the terms of theΒ SaleΒ and Purchase Agreement, the purchaser of Icon Display Ltd will be liable for payment of any tax suffered by the company in the period up to the date of disposal. This has been recognised at fair value in the financial statements.
Cashflows generated by each disposal for the reporting periods under review can be summarised as follows:
|
GEM |
PFD |
Icon |
Others |
Total |
|
|
2008 |
2008 |
2008 |
2008 |
2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Operating activities |
-Β |
(424) |
153Β |
-Β |
(271) |
|
Investing activities |
-Β |
40Β |
(138) |
-Β |
(98) |
|
Financing activities |
-Β |
-Β |
(56) |
-Β |
(56) |
|
-Β |
(384) |
(41) |
-Β |
(425) |
|
GEM |
PFD |
Icon |
Others |
Total |
|
|
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Operating activities |
877Β |
835 |
857Β |
(41) |
2,528Β |
|
Investing activities |
(10) |
107 |
(175) |
-Β |
(78) |
|
Financing activities |
(216) |
-Β |
16 |
-Β |
(200) |
|
651 |
942 |
698 |
(41) |
2,250 |
6.Β Basis of preparation
CSS Stellar plc is a company incorporated in theΒ United Kingdom.Β The Group financial statements are for the year ended 31 DecemberΒ 2008Β and have been prepared under the historical cost convention, except for revaluation of certain properties and financial instruments.
Following the disposals effected during the year, the Group has repaid all its borrowings and remains debt free. The Group had cash balances at 31 December 2008 of Β£0.5 million. The directors have prepared cashflow forecasts and budgets that show that, for a period of at least twelve months from the date of these financial statements, the group has sufficient resources to continue in business for the foreseeable future. Accordingly, the directors believe that it is appropriate to prepare the financial statements on a going concern basis.
These consolidated financial statements (the financial statements) have been prepared and approved by the directors in accordance with International Financial Reporting Standards as adopted by the EU ("adopted IFRS").
The principal accounting policies of the Group are set out in the Group's 2007 Annual Report and Financial Statements. These policies have remained unchanged.
7. Financial Information
The financial information relating to the year ended 31 December 2008Β set out in this preliminary announcement does not constitute Statutory Accounts as defined in Section 240 ofΒ the Companies Act 1985, but hasΒ been extracted from the statutory accounts, which received an unqualified auditors' report and which have not yet been filedΒ withΒ the Registrar of Companies. The financial information relating to the period ended 31 December 2007Β is extracted from the statutoryΒ accounts,Β which incorporated an unqualified audit report and which has been filedΒ with the RegistrarΒ of Companies.
Follow the stocks