The latest Investing Matters Podcast episode featuring financial educator and author Jared Dillian has been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picks1Spatial Holdings Regulatory News (SPA)

Share Price Information for 1Spatial Holdings (SPA)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 70.50
Bid: 0.00
Ask: 0.00
Change: 0.00 (0.00%)
Spread: 3.00 (4.348%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 70.50
SPA Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

28 Oct 2011 07:00

RNS Number : 0101R
Avisen PLC
28 October 2011
 



28 October 2011

Avisen plc (AIM: AVI)

("Avisen", the "the Group" or "Company")

Interim Results for the six month period ended 31 July 2011

The directors of Avisen (the ''Board'')(AIM:AVI), the business technology and profit improvement specialist, is pleased to announce the Company's unaudited interim results for the six month period ended 31 July 2011.

Highlights

Current year

Financial highlights

·; Turnover from continuing operations increased by 53 per cent to £2.6m (6 months 2010: £1.7m)

·; Adjusted* EBITDA from continuing operations of £0.6m (6 months 2010: loss of £0.5m)

·; Overall profit for the period after tax of £0.8m, (6 months 2010: loss of £6.6m after impairment of £4.5m in relation to the acquisition of Xploite plc)

·; Strong balance sheet at 31 July 2011 with £2.9m of cash and no debt (31 January 2011 net cash of £0.2m)

·; The Avisen trading business generated revenues of £2.5m and adjusted* EBITDA of £1m

·; The Storage Fusion trading business generated revenues of £0.2m and broke even at an adjusted* EBITDA level

·; Disposed of Inca Software Limited (''Inca'') for £7.3m of cash resulting in an accounting profit on disposal of £0.4m, following the write-off of goodwill and intangible assets of £7.6m

 

*Adjusted for strategic, integration and other one off items

Operational highlights

·; In July, a contract was signed with Unilever plc (''Unilever'') to supply a global cost to serve solution, demonstrating Avisen's ability in the 'Big Data' market

·; Storage Fusion finalised the development of the Portal enabled Storage Resource Analysis ("SRA") product, which will enable it to be sold as 'Software as a Service'' (''SaaS'')

·; In June, Storage Fusion signed a sales contract with a global information technology company for its SRA Software product

 

Post Balance Sheet Highlights

·; On 7 October 2011, the Company announced a transaction to acquire the entire issued share capital of 1Spatial Holdings plc (''1Spatial'') for a consideration £4.7m to be satisfied by the issue of shares in Avisen ("the Transaction"). Subject to, inter alia, various shareholder approvals, the scheme is expected to become effective on 25 November 2011

·; In September, Storage Fusion signed a further two contracts, with a US Storage Consultant and another global technology company

 

Commenting on the results, Marcus Hanke, CEO of Avisen, says:

"We have demonstrated successful trading performance during the period as well as securing a number of key contracts. This gives us a strong platform for growth going forward. We are excited for the future and feel confident that, subject to completion of the 1Spatial Transaction, the enlarged group will be well positioned for growth and the generation of increased shareholder value''

 

For further information, please contact:

 

Avisen plc

Marcus Hanke (CEO)/Claire Milverton (CFO)

Tel: +44 (0)20 3527 5004

 

Strand Hanson Limited

Tel: +44 (0)20 74093 494

James Harris / Paul Cocker

Bishopsgate Communications

Tel: +44 (0)20 7562 3350

Deepali Schneider/Natalie Quinn

 

avisen@bishopsgatecommunications.com

 

Chairman's statement

I am pleased to present the results of the group for the six month period ended 31 July 2011. We have had a successful first half of the year both from a results perspective and from a strategic perspective. Comparing the 6 months for July 2010 to the 6 months to July 2011, all of our performance measures have improved. Most notably, our overall profit after tax from total operations has improved from a £6.6m loss in 2010 to a £0.8m profit in 2011.

In my July 2011 Chairman's statement I commented on our future, which would be to invest in our current businesses and actively pursue acquisition opportunities. I am pleased to report that we have been taking great steps in the right direction to achieve this, with investment in both the Avisen trading business and Storage Fusion, giving rise to success and more recently the announcement of the proposed Transaction with 1Spatial.

We are very excited about the Transaction. Avisen had secured a strong financial position following the disposal of Inca and signing the Unilever contract. We needed to add scale to our business but also wanted a business which had significant Intellectual Property Rights in its own right and combined with Avisen would provide a leveraged opportunity. We considered a number of opportunities before deciding that 1Spatial was a prospect where we felt that there would be the greatest ability to extract value across the new combined group. Subject to certain conditions and various shareholder approvals, the Transaction is due to complete on 25 November 2011 and, should it do so, we will able to include two months trading results of 1Spatial in our year end results to 31 January 2012.

Overall results for the six months to July 2011 (with comparison to July 2010)

Results from continuing operations for the six month period ended 31 July 2011 include turnover of £2.6m (6 months 2010: £1.7m), adjusted EBITDA of £0.6m (6 months 2010: loss of £0.5m) and a profit for the period after tax of £0.4m (6 months 2010: loss of £6.5m following a one off impairment charge of £4.5m on the acquisition of Xploite plc).

Overall net profits for the period including both continuing and discontinued operations were £0.8m (6 months 2010: loss of £6.6m). Adjusted profit per share was 0.26 pence (6 months 2010: loss was 0.13 pence) and basic profit per share from continuing operations was 0.18 pence, (6 months 2010: loss was 3.45 pence).

Avisen UK

During the first half of this year we invested heavily in securing the Unilever 'Global Cost to Serve' contract for its global supply chain and customer service function. This was a pivotal contract which demonstrated that we could deliver a 'Cost to Serve' solution to a world leading company. The increasing focus on 'Big Data', analysing large data sets, is set to become a key basis of competition, underpinning new waves of productivity growth, innovation, and consumer surplus going forward. It was therefore imperative that we secured this contract which provides the blueprint for future sales in this area. The contract will provide a number of revenue streams including licence fees, support and maintenance fees, managed service fees and consultancy fees for an initial period of three years. During the period we have also worked with a number of blue chip clients developing proof of concept 'Cost to Serve' solutions. As well as delivering these 'Cost to Serve' solutions, we have also been working with our other key customers during the period including Atkins and Tesco Direct.

The un-predictable nature of revenue and the significant lead time from initial customer interest to fulfilment is an unavoidable factor of our business. However, the Board has a strong belief in the management team's ability to secure and fulfil new contracts, particularly following the success of the Unilever contract and I am pleased that we can see a pipeline of opportunities arising for the future.

Avisen's revenue in the period improved by 49% compared with the previous period to £2.5m (6 months 2010: £1.7m). The primary driver for the increase was the recognition of the Unilever licence revenues. Improved gross margins and cost control gives an Adjusted EBITDA profit of £1.0m for the 6 month period (6 months 2010: £0.3m). This is an increase of 233% on the prior period at the adjusted EBITDA performance level.

Storage Fusion

We have also invested heavily in our Storage Fusion business to extend the vendor storage arrays we support, and to develop a portal to enable our SRA product to be delivered as a true ''software as a service'' solution. This is the first portal enabled storage assessment service in the market place. The product is now starting to generate genuine traction in the market place; which is demonstrated by the significant amount of interest from a number of global storage vendors and the signing of three major contracts in the last four months (June to September). The sales pipeline is very strong, however we have been limited by resources and have therefore taken steps to recruit additional staff to meet the demand.

Storage Fusions' revenue in the period was £0.2m, as compared with £0.1m in the corresponding period last year (Storage Fusion was acquired on 27 April 2010). There is therefore low revenue growth year on year, however as noted above, there were some key contracts signed very recently, the impact of which is not fully reflected in these results.

Storage Fusion made a small adjusted EBITDA loss in the period of £0.1m (2010: adjusted EBITDA profit of £0.1m). The overhead cost amounting to £0.2m was slightly increased on the prior year; One key aspect of the Storage Fusion business is that any new sales contracts won have a significant effect on profitability as there is no direct cost of sale associated with the transaction.

Head office costs

Total head office costs in the period have reduced to £0.3m from £0.8m in the previous comparative period. This is as a result of closely monitoring, reviewing and cutting head office costs. In addition, in 2010, there were a number of Directors on the Board, following the Xploite transaction, who left at the end of July 2010.

Inca software

Avisen disposed of Inca Software on 1 April 2011. The Inca business comprised two acquisitions made in 2009 for a total consideration of £4m in Avisen plc shares. Avisen plc was approached in December 2010 with a cash offer for the business of £7.3m (£6m on completion and £1.3m on 1 April 2012). The overall gain on disposal following the write off of goodwill and intangible assets of £7.6m was £0.4m.

The Board believed that it was in the best interests of the shareholders to accept this offer. Our decision to accept the offer was influenced by the constant margin pressure the division faced and our concerns surrounding our ability to scale the business and be up to date with the latest SaaS technologies without further significant investment. We have used the cash to invest in both Avisen and Storage Fusion and going forward will use it to invest in 1Spatial, subject to the successful completion of the Transaction.

In the two month period prior to disposal, Inca was break even at a post-tax position.

Consolidated statement of financial position

The assets and liabilities of Inca are classified as 'Held for sale' in the January 2011 numbers. Following the disposal of Inca in April 2011, these assets and liabilities do not form part of the Avisen group balance sheet as at 31 July 2011.

 

 

 

 

Non-current assets £3.1m at 31 July 2011 (£3.0m at 31 January 2011)

The main component of non-current assets is goodwill and intangible assets in relation to the Storage Fusion business. The main movements on the balance are capitalisation of research & development costs of £0.2m and amortisation of £0.2m.

Current assets (including cash) of £8.2m (£1.6m at 31 January 2011)

Total current assets comprise trade and other receivables of £5.3m (January 2011: £1.2m) and cash of £2.9m (January 2011: £0.4m). The increase in trade and other receivables of £4.1m is predominately due to an increase in trade receivables (mainly in respect of the Unilever contract) and £1.3m of deferred consideration receivable from the disposal of Inca.

The increase in the cash balance is due to the net proceeds received on the sale of Inca less costs resulting from investment in Avisen and Storage Fusion over the last few months. More details on the cash flow are given below.

Current liabilities of £3.2m (£3.3m at 31 January 2011)

Following the receipt of the cash from the disposal of Inca, trade and other payables have reduced by £0.1m. The group does not have any current tax liabilities or borrowings at 31 July 2011.

Non-current liabilities of £0.3m (£0.3m at 31 January 2011)

At 31 July 2011, this balance relates to a deferred tax liability of £0.3m. At 31 January 2011 this balance comprised 0.2m of deferred tax and £0.1m of borrowings (now repaid).

Share capital and reserves of £7.8m (£7.0m at 31 January 2011)

The only movement within share capital and reserves from January 2011 is the profit made by the group of £0.8m.

Statement of cashflows

The group had cash of £2.9m and no debt as at 31 July 2011 (31 January 2011: Net cash of £0.2m). The most significant inflow in the period was the cash inflow from the sale of Inca of £5.4m (after costs and net of cash balance transferred with Inca). The main cash outflow in the period is with respect to operations, of £2.9m. Following the receipt of the Inca cash we paid off certain long-standing liabilities and used the remainder of the cash to invest in securing the Unilever contract. The nature of our business is that we have significant upfront costs in securing contracts in terms of salary and wages costs of our consultants, who will deliver the 'Proof of concept' to the client. In addition, we encounter long credit terms with the majority of our customers, which has a negative effect on working capital as the majority of our costs are payable immediately. We also invested £0.2m in research and development to continue our development of our SRA software and portal in our Storage Fusion business.

Conclusion and outlook

We have had a successful trading performance during the period, secured a number of key contracts and agreed the terms of an exciting acquisition opportunity, which gives us a platform for growth. We look forward to the future with confidence and, subject to successful completion of the Transaction, we are excited about the opportunity for the growth of the enlarged group as a combined entity with 1Spatial, where there should be an ample opportunity for mutual growth and increased shareholder value.

M Battles

Chairman

28 October 2011

Consolidated statement of comprehensive income

6 months ended 31 July 2011

 

Unaudited

Audited

Unaudited

Six months ended

31 July 2011

Year

ended 31 January 2011

Six months ended

31 July 2010

Notes

£'000

£'000

£'000

Continuing operations

Revenue

2,628

2,631

1,736

Cost of sales

(1,324)

(1,940)

(1,123)

Gross profit

1,304

691

613

Administrative expenses

(882)

(8,465)

(7,133)

422

(7,774)

(6,520)

Other operating income

8

-

2

Adjusted* EBITDA

615

(1,481)

(452)

Less: depreciation

(7)

(5)

-

Adjusted* EBITA

608

(1,486)

(452)

Less: amortisation and impairment of intangible assets

(178)

(4,788)

(4,765)

Less: strategic, integration and other one off items

8

-

(1,500)

(1,301)

Operating profit/(loss)

430

(7,774)

(6,518)

Finance income

-

-

-

Finance costs

(8)

(27)

(9)

Net finance costs

(8)

(27)

(9)

Profit/(Loss) before tax

422

(7,801)

(6,527)

Tax (charge)/credit

(12)

159

74

Profit/(Loss) from continuing operations

410

(7,642)

(6,453)

Discontinued operations

Profit/(Loss) from discontinued operations

6

433

458

(124)

Profit/(Loss) for the period

843

(7,184)

(6,577)

Other comprehensive income

Exchange differences on translating foreign operations

-

(61)

(46)

Gain on disposal of subsidiary undertaking

-

142

381

Other comprehensive income for the period, net of tax

-

81

335

Total comprehensive income/(expense) attributable to equity shareholders of the company

843

(7,103)

(6,242)

* Adjusted for strategic, integration and other one off items (note 8).

Earnings/(Loss) per ordinary share expressed in pence per ordinary share from continuing operations: 

Basic

3

0.18

(3.69)

(3.45)

Diluted

3

0.18

(3.69)

(3.45)

Earnings/(Loss) per ordinary share expressed in pence per ordinary share from total operations: 

Basic

3

0.41

(3.47)

(3.52)

Diluted

3

0.41

(3.47)

(3.52)

Adjusted Earnings/(Loss) per ordinary share expressed in pence per ordinary share from continuing operations:  

Basic

3

0.26

(0.65)

(0.13)

Diluted

3

0.26

(0.65)

(0.13)

Consolidated statement of financial position

As at 31 July 2011

 

 

Unaudited

Audited

Unaudited

As at

31 July 2011

As at

31 January 2011

As at

31 July 2010

Notes

£'000

£'000

£'000

Assets

Non-current assets

Intangible assets

9

869

858

2,606

Goodwill

9

2,156

2,156

8,149

Property, plant and equipment

35

19

71

Total non-current assets

3,060

3,033

10,826

Current assets

Trade and other receivables

5,325

1,179

6,505

Cash and cash equivalents

2,898

419

689

Total current assets (excluding assets of disposal group classified as held for sale)

8,223

1,598

7,194

Assets of disposal group classified as held for sale

-

10,242

-

Total current assets

8,223

11,840

7,194

Total Assets

11,283

14,873

18,020

Liabilities

Current liabilities

Trade and other payables

(3,175)

(3,271)

(8,164)

Current tax liabilities

-

-

(431)

Borrowings

-

(44)

(768)

Total current liabilities (excluding liabilities of disposal group classified as held for sale)

(3,175)

(3,315)

(9,363)

Liabilities of disposal group classified as held for sale

-

(4,257)

-

Total current liabilities

(3,175)

(7,572)

(9,363)

Non-current liabilities

Borrowings

-

(62)

(69)

Deferred tax

(258)

(232)

(720)

Total non-current liabilities

(258)

(294)

(789)

Total liabilities

(3,433)

(7,866)

(10,152)

Net assets

7,850

7,007

7,868

Share capital and reserves

Share capital

10

11,335

11,335

11,160

Share premium account

6,455

6,455

6,324

Own shares held

(306)

(306)

-

Share based payment reserve

387

387

904

Merger reserve

10,006

10,006

10,006

Reverse acquisition reserve

(11,584)

(11,584)

(11,584)

Currency translation reserve

(39)

(39)

(24)

Accumulated losses

(8,404)

(9,247)

(8,918)

Total equity attributable to shareholders of the parent

7,850

7,007

7,868

Consolidated statement of changes in equity

Period ended 31 July 2011

 

 

£'000

Share capital

Share premium

account

Own shares held

Share based payments reserve

Merger reserve

Reverse acquisition reserve

Currency translation reserve

Accumulated losses

Total

Balance at 1 February 2010

7,162

6,463

-

951

4,830

11,584

22

(2,722)

5,122

Comprehensive income

Loss for the year

-

-

-

-

-

-

-

(7,184)

(7,184)

Other comprehensive income/(expense)

Gain on disposal of subsidiary

-

-

-

(122)

-

-

-

142

20

Exchange differences on translating foreign operations

-

-

-

-

-

-

(61)

-

(61)

Total other comprehensive income/(expense)

-

-

-

(122)

-

-

(61)

142

(41)

Total comprehensive expense

-

-

-

(122)

-

-

(61)

(7,042)

(7,225)

Transactions with owners

Shares issued in the year

4,173

(8)

-

75

-

-

-

-

4,240

Premium on issuance of share to acquire subsidiary

-

-

-

-

5,176

-

-

-

5,176

Transfer on lapse of share based payment

-

-

-

(517)

-

-

-

517

-

Shares held in treasury resulting from disposal of subsidiary

-

-

(306)

-

-

-

-

-

(306)

4,173

(8)

(306)

(442)

5,176

-

-

517

9,110

 

Balance at 31 January 2011

11,335

6,455

(306)

387

10,006

(11,584)

(39)

(9,247)

7,007

Balance at 1 February 2011

11,335

6,455

(306)

387

10,006

(11,584)

(39)

(9,247)

7,007

Comprehensive income

Profit for the year

-

-

-

-

-

-

-

843

843

Total comprehensive income

-

-

-

-

-

-

-

843

843

 

Balance at 31 July 2011

11,335

6,455

(306)

387

10,006

(11,584)

(39)

(8,404)

7,850

Consolidated statement of cashflows

Period ended 31 July 2011

Unaudited

Audited

Unaudited

31 July 2011

31 January 2011

 31 July 2010

Notes

£'000

£'000

£'000

Cash flows from operating activities

Cash used in from operations

a)

(2,933)

(604)

(1,217)

Interest paid

(25)

(142)

(69)

Tax received/(paid)

151

(77)

-

Net cash used in operating activities

(2,807)

(823)

(1,286)

Cash flows from investing activities

Acquisition of subsidiaries

-

2,291

2,134

Disposal of subsidiaries

-

(405)

(533)

Cash received on disposal of subsidiary*

5,404

-

-

Purchase of intangible assets

(3)

-

-

Purchase of property, plant and equipment

(23)

(175)

(28)

Expenditure on product development

(185)

(185)

-

Proceeds from sale of property, plant and equipment

4

-

66

Net cash generated from investing activities

5,197

1,526

1,639

Cash flows from financing activities

Increase in overdraft

-

-

(19)

Decrease/(Increase) in factoring account

121

(144)

330

Finance lease principal payments

-

(7)

-

Repayment of borrowings

(106)

(250)

(158)

Net cash generated from/(used in) financing activities

15

(401)

153

Net increase in cash and cash equivalents

2,405

302

506

Cash and cash equivalents at start of period

493

183

183

Effects of foreign exchange

-

8

-

Cash and cash equivalents at end of period

2,898

493

689

Classified as:

Current assets

2,898

419

689

Assets held for sale

-

74

-

*Net of disposal costs and cash balance disposed.

 

Cash flows from discontinued operations can be summarised for each of the main cash flow headings as follows:

31 July 2011

31 January 2011

31 July 2010

£'000

£'000

£'000

Cash flows from operating activities

Net cash generated from/(used in) operating activities

(143)

380

172

Cash flows from investing activities

Net cash generated from/(used in) investing activities

5,381

(571)

(556)

Cash flows from financing activities

Net cash generated from/(used in) financing activities

121

(244)

330

 

 

a) Cash used in operations

Unaudited

As at 31 July 2011

Audited

As at 31 January 2011

Unaudited

As at 31 July 2010

  

£'000

£'000

£'000

Continuing operations

Profit/(loss) before tax

422

(7,801)

(6,527)

Adjustments for:

Finance cost - net

8

27

9

Depreciation charge

7

5

-

Amortisation and impairment

178

4,788

4,767

(Increase)/Decrease in trade and other receivables

(2,983)

3,123

(1,053)

(Decrease )/Increase in trade and other payables

(439)

(1,268)

1,346

Cash used in continuing operations 

(2,807)

(1,126)

(1,458)

Discontinued operations

Net (loss)/profit before tax

(12)

348

(124)

Adjustments for:

Finance cost - net

17

115

60

Depreciation charge

19

64

21

Amortisation and impairment

68

406

-

(Decrease)/Increase in trade and other receivables

(137)

(489)

326

(Decrease)/increase in trade and other payables

(81)

78

4

Foreign currency adjustment

-

-

(46)

Cash generated from discontinued operations

(126)

522

241

Cash used in operations

(2,933)

(604)

(1,217)

 

b) Reconciliation of net cash flow to movement in net funds

 

Unaudited

As at

31 July 2011

Audited

As at

31 January 2011

Unaudited

As at

31 July 2010

  

£'000

£'000

£'000

Increase in cash in the year

2,405

302

506

Net cash inflow from increase in bank loans and overdrafts including factoring

106

250

130

Net cash outflow in respect of overdraft

-

-

20

Net cash inflow in respect of factoring

(121)

144

(330)

Cash outflow in respect of finance leases 

-

7

27

Changes resulting from cash flows

2,390

703

353

Loans and finance leases acquired with subsidiary

-

-

(21)

Factoring disposed with Inca

277

-

-

Effect of foreign exchange

-

8

-

Change in net funds

2,667

711

332

Net funds/(debt) at beginning of period 

231

(480)

(480)

Net funds at end of period 

2,898

231

(148)

Analysis of net funds/(debt)

Cash and cash equivalents

- Current assets

2,898

419

689

- Assets held for sale

-

74

-

Hire purchase and finance lease obligations

-

-

(2)

Factoring account

-

(156)

(630)

Bank loans and overdraft

-

(106)

(205)

Net funds/(debt) at end of period 

2,898

231

(148)

1 Principal activity

Avisen plc is a public limited company which is listed on the AIM London Stock Exchange and is incorporated and domiciled in the UK. The address of the registered office is 20 Station Road, Gerrards Cross, Buckinghamshire, SL9 8EL. The registered number of the company is 5429800.

 

The principal activity of the group is a management consultancy and software business that provides companies with advice and solution in order to enhance overall profitability.

 

2 Basis of preparation

The interim results for the six months ended 31 July 2011, have been prepared on the going concern basis, which assumes that the Group will continue in operational existence for the foreseeable future.

 

The accounting policies applied in the interim consolidated financial information are consistent with those of the annual financial statements for the year ended 31 January 2011 as described in those financial statements except for the impact of the standards applicable for the current financial position described below:

 

New and amended standards adopted by the Group

The following new standards and amendments to standards are mandatory for the first time for the financial year The accounting policies applied in the interim consolidated financial information are consistent with those of the annual financial statements for the year ended 31 January 2011 as described in those financial statements except for the impact of the standards applicable for the current financial position described below:

 

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

 

The following amendments to existing standards and new interpretations became effective during the current period, but have no significant impact on the Group's financial statements:• 'Improvements to International Financial Reporting Standards 2010';• IAS 24 (Revised), 'Related party disclosures';• IAS 32 (Amendment), 'Financial instruments: Presentation on classification of rights issues';• IFRIC 14 (Amendment), 'IAS 19 - Prepayments of a minimum funding requirement';• IFRIC 19, 'Extinguishing financial liabilities with equity instruments'.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Earnings/Loss per share

Basic earnings/(loss) per share is calculated by dividing the profit/(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 31 July 2011

Audited

Year ended 31 January 2011

Unaudited

Six months ended 31 July 2010

Continuing

Discontinued

Total

Continuing

Discontinued

Total

Continuing

Discontinued

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Earnings/(Loss) attributable to equity holders

410

433

843

(7,642)

458

(7,184)

(6,453)

(124)

(6,577)

Adjustments:

Amortisation of intangible assets

178

68

246

4,788

-

4,788

4,765

-

4,765

Integration, strategic and one off costs

-

-

-

1,500

232

1,732

1,453

322

1,775

Adjusted earnings/(loss)

588

501

1,089

(1,354)

690

(664)

(235)

198

(37)

Basic earnings/(loss) per share

0.18

0.19

0.37

(3.69)

0.22

(3.47)

(3.45)

(0.07)

(3.52)

Diluted earnings/(loss) per share

0.18

0.19

0.37

(3.69)

0.22

(3.47)

(3.45)

(0.07)

(3.52)

Adjusted basic earnings/(loss) per share

0.26

0.22

0.48

(0.65)

0.33

(0.32)

(0.13)

0.11

(0.02)

Adjusted diluted earnings/(loss) per share

0.26

0.22

0.48

(0.65)

0.33

(0.32)

(0.13)

0.11

(0.02)

Number

Number

Number

000's

000's

000's

Basic weighted average number of shares

226,700

206,977

186,928

Impact of share options and warrants

-

689

-

Diluted weighted average number of shares

226,700

207,666

186,928

 

4 Nature of financial information

The interim information set out above is neither audited nor reviewed and does not represent the statutory financial statements within the meaning of section 435 of the Companies Act 2006 for Avisen plc or for any of the entities comprising the Avisen Group for the period ended 31 July 2011.

The statutory financial statements for the preceding financial year ended 31 January 2011 were filed with the Registrar and included an unqualified auditors' report.

5 Dividends

No dividend is proposed for the six months ended 31 July 2011 (31 January 2011: nil; 31 July 2010: nil).

6 Segmental information

6 months ended 31 July 2011

Head office

Avisen

Storage Fusion

Total

£'000

£'000

£'000

£'000

Continuing operations

Revenue

-

2,452

176

2,628

Less: intersegment sales

-

-

-

-

Total revenue from third parties

-

2,452

176

2,628

Cost of sales

-

(1,313)

(11)

(1,324)

Gross profit

-

1,139

165

1,304

Total administrative expenses

(350)

(135)

(397)

(882)

Other operating income

8

-

-

8

Adjusted EBITDA 

(341)

1,011

(55)

615

Less: depreciation

(1)

(3)

(3)

(7)

Adjusted EBITA

(342)

1,008

(58)

608

Less: amortisation and impairment of intangible assets

-

(4)

(174)

(178)

Less: strategic, integration and other one off items 

-

-

-

-

Total operating profit/(loss)

(342)

1,004

(232)

430

Finance income

-

-

-

-

Finance cost 

(3)

(5)

-

(8)

Finance cost - net

(3)

(5)

-

(8)

Profit/(Loss) before income tax credit/(charge)

(345)

999

(232)

422

Tax credit/(charge)

-

14

(26)

(12)

Profit/(Loss) for the period from continuing operations

(345)

1,013

(258)

410

Loss for the period from discontinued operations

-

-

-

433

Total profit/(loss) for the period 

(345)

1,013

(258)

843

Inca

£'000

Discontinued operations

Revenue

1,145

Less: intersegment sales 

(3)

Total revenue from third parties

1,142

Cost of sales 

(722)

Gross profit

420

Total administrative expenses

(415)

Adjusted EBITDA 

92

Less: depreciation

(19)

Adjusted EBITA

73

Less: amortisation and impairment of intangible assets

(68)

Less: strategic, integration and other one off items 

-

Total operating profit

5

Finance cost - net

(17)

Loss before tax

(12)

Tax credit 

-

Loss from discontinued activities

(12)

Gain on disposal (see note 7)

445

Profit for the period

433

 

12 months ended 31 January 2011

 

Head office

 

Avisen

 

Storage Fusion

 

Total

 

£'000

£'000

£'000

£'000

 

Continuing operations

 

Revenue

-

2,597

230

2,827

 

Less: intersegment sales 

-

(196)

-

(196)

 

Total revenue from third parties

-

2,401

230

2,631

 

Cost of sales

-

(1,940)

-

(1,940)

 

Gross profit

-

461

230

691

 

 

Total administrative expenses

(7,221)

(559)

(685)

(8,465)

 

 

Adjusted EBITDA 

(1,293)

(61)

(127)

(1,481)

 

Less: depreciation

-

-

(5)

(5)

 

Adjusted EBITA

(1,293)

(61)

(132)

(1,486)

 

Less: amortisation and impairment of intangible assets

(4,500)

(25)

(263)

(4,788)

 

Less: strategic, integration and other one off items 

(1,428)

(12)

(60)

(1,500)

 

Total operating loss

(7,221)

(98)

(455)

(7,774)

 

 

Finance income

-

-

-

-

 

Finance cost 

(7)

(20)

-

(27)

 

Finance cost - net

(7)

(20)

-

(27)

 

 

Loss before income tax credit

(7,228)

(118)

(455)

(7,801)

 

Tax credit

-

137

22

159

 

(Loss)/profit for the year from continuing operations

(7,228)

19

(433)

(7,642)

 

Loss for the period from discontinued operations

-

-

-

458

 

Total (loss)/profit for the period

(7,228)

19

(433)

(7,184)

 

 

Inca

£'000

South Africa

£'000

Total

£'000

 

Discontinued operations

 

Revenue

9.095

643

9,738

 

Less: intersegment sales 

(19)

(9)

(28)

 

Total revenue from third parties

9,076

634

9,710

 

Cost of sales 

(5,551)

(664)

(6,215)

 

Gross profit/(loss)

3,525

(30)

3,495

 

 

Total administrative expenses

(2,858)

(179)

(3,037)

 

 

Other operating income

4

1

5

 

Adjusted EBITDA 

1,373

(208)

1,165

 

Less: depreciation

(64)

-

(64)

 

Adjusted EBITA

1,309

(208)

1,101

 

Less: amortisation and impairment of intangible assets

(406)

-

(406)

 

Less: strategic, integration and other one off items 

(232)

-

(232)

 

Total operating profit/(loss)

671

(208)

463

 

Finance income

-

-

-

 

Finance cost

(115)

-

(115)

 

Finance cost - net

(115)

-

(115)

 

Profit/(Loss) before tax

556

(208)

348

 

Tax credit 

110

-

110

 

Profit/(loss) from discontinued activities

666

(208)

458

 

 

 

6 months ended 31 July 2010

Head office

Avisen

Storage Fusion

Total

£'000

£'000

£'000

£'000

Continuing operations

Revenue

-

1,822

92

1,914

Less: intersegment sales 

-

178

-

178

Total revenue from third parties

-

1,644

92

1,736

Cost of sales

-

(1,055)

(68)

(1,123)

Gross profit

-

589

24

613

Total administrative expenses

(6,616)

(327)

(190)

(7,133)

Other operating income

-

2

-

2

Adjusted EBITDA 

(815)

284

79

(452)

Less: depreciation

-

-

-

-

Adjusted EBITA

(815)

284

79

(452)

Less: amortisation and impairment of intangible assets

(4,500)

(20)

(245)

(4,765)

Less: strategic, integration and other one off items 

(1,301)

-

-

(1,301)

Total operating (loss)/profit

(6,616)

264

(166)

(6,518)

-

-

Finance income

-

-

-

-

Finance cost 

(1)

(8)

-

(9)

Finance cost - net

(1)

(8)

-

(9)

(Loss)/Profit before income tax credit

(6,617)

256

(166)

(6,527)

Tax credit

74

-

-

74

(Loss)/Profit for the period from continuing operations

(6,543)

256

(166)

(6,453)

(Loss)/Profit for the period from discontinued operations

254

(378)

-

(124)

Total loss for the period

(6,289)

(122)

(166)

(6,577)

Inca

£'000

South Africa

£'000

Total

£'000

Discontinued operations

Revenue

4,359

634

4,993

Less: intersegment sales 

(41)

-

(41)

Total revenue from third parties

4,318

634

4,952

Cost of sales 

(2,876)

(664)

(3,540)

Gross profit/(loss)

1,442

(30)

1,412

Total administrative expenses

(1,128)

(349)

(1,477)

Other operating income

-

1

1

Adjusted EBITDA 

487

(208)

279

Less: depreciation

(21)

-

(21)

Adjusted EBITA

466

(208)

258

Less: amortisation and impairment of intangible assets

-

-

-

Less: strategic, integration and other one off items 

(152)

(170)

(322)

Total operating (loss)/profit

314

(378)

(64)

Finance income

-

-

-

Finance cost

(60)

-

(60)

Finance cost - net

(60)

-

((60)

(Loss)/Profit before tax

254

(378)

(124)

Tax credit 

-

-

-

(Loss)/profit from discontinued activities

254

(378)

(124)

 

 

7 Discontinued operations

On 1 April 2011 the group transferred its entire interest in Ina Software Limited (Inca), to Logicalis UK Limited for £7.3m £6m was received in cash on completion and £1.3m is due to be received on 1 April 2012. There are no conditions attached to the receipt of the £1.3m.

The results of Inca were reported in the financial statements for the year ended 31 January 2011 as discontinued following their agree disposal in January 2011. Details of the financial performance are set out within the discontinued segmental analysis in note 6.

The assets and liabilities disposed were:

£'000

Goodwill and intangibles

7,630

Property, plant and equipment

125

Total non-current assets

7,755

Trade and other receivables

2,458

Cash and cash equivalents

50

Total current assets

2,508

Total assets

10,263

Trade and other payables

(3,599)

Current and deferred tax liabilities

 (421)

Total current liabilities

(4,020)

Non-current liabilities

Borrowings

(277)

Total non-current liabilities

(277)

Total liabilities

(4,297)

Net assets

5,966

 

The gain on disposal as shown within equity is as follows:

£'000

Consideration received or receivable:

Cash consideration

6,000

Deferred consideration

1,300

Total consideration

7,300

Disposal costs

(889)

Net consideration received

6,411

Carrying amount of net assets disposed

(5,966)

Gain on sale before income tax

445

Income tax expense*

-

Gain on disposal after income tax

445

 

*No income tax is due, as gain is subject to Substantial Shareholder Exemption (SSE).

8 Strategic, integration and other one off items

In accordance with the group's policy for strategic, integration and other one off items, the following charges were included in this category for the period:

Six months ended 31 July 2011

Year ended 31 January 2011

Six months ended 31 July 2010

Continuing operations 

£'000

£'000

£'000

Strategic costs

-

496

410

Costs of duplication and integration

-

1,004

891

Total - continuing operations

-

1,500

1,301

Discontinued operations

Costs of duplication and integration

-

232

322

Total - discontinued operations

-

232

322

Total

-

3,232

2,924

 

9 Intangible assets including goodwill

At 31 July 2011

 

 

Goodwill

 

 

Brands

Customer and related contracts

 

 

Software

 

Development costs

 

 

Total

£'000

£'000

£'000

£'000

£'000

£'000

Cost

At 1 February 2011

12,849

252

1,852

944

595

16,492

Additions

-

-

-

3

185

188

Disposals

(6,193)

(252)

(1,852)

-

-

(8,297)

At 31 July 2011

6,656

-

-

947

780

8,383

Accumulated impairment and amortisation

At 1 February 2011

4,500

53

545

243

438

5,779

Amortisation

-

7

62

154

238

246

Disposals

-

(60)

(607)

-

-

(667)

At 31 July 2011

4,500

-

-

397

461

5,358

Net book amount at 31 July 2011

2,156

-

-

550

319

3,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31 January 2011

 

 

Goodwill

 

 

Brands

Customer and related contracts

 

 

Software

 

Development costs

 

 

Total

  

£'000

£'000

£'000

£'000

£'000

£'000

Cost

At 1 February 2010

7,417

252

1,852

23

410

9,954

Additions

5,632

-

-

921

185

6,738

Disposals

(200)

-

-

-

-

(200)

At 31 January 2011

12,849

252

1,852

944

595

16,492

Accumulated impairment and amortisation

At 1 February 2010

-

17

175

-

393

585

Amortisation

-

36

370

243

28

677

Impairment

4,500

-

-

-

17

4,517

At 31 January 2011

4,500

53

545

243

438

5,779

Net book amount at 31 January 2011

8,349

199

1,307

701

157

10,713

Classified as follows:

Non-current assets

2,156

-

-

701

157

3.014

Assets held for sale

6,193

199

1,307

-

-

7,699

10 Share capital

As at 31 July 2011

As at 31 January 2011

£'000

£'000

Authorised

233,469,964 (Jan 2011: 233,469,964) ordinary shares of 5p each 

11,673

11,673

Allotted, called up and fully paid

226,699,878 (Jan 2011: 226,699,878) ordinary shares of 5p each

11,335

11,335

 

11 Post balance sheet events

On 7 October 2011 the company announced the proposed Transaction to acquire the entire issued share capital of 1Spatial for £4.7m to be satisfied by the issue of shares in Avisen. Subject to various approvals, the scheme should become effective on 25 November 2011.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR KDLFLFBFLFBE
Date   Source Headline
24th Apr 20247:00 amRNSFinal Results
9th Apr 20247:00 amRNSNotice of Results Presentations
14th Mar 20247:00 amRNSDirector Share Purchase & PDMR Dealing
13th Mar 202410:09 amRNSDirector Share Purchase & PDMR Dealing
13th Mar 20247:00 amRNSEmployee Share Awards and PDMR Dealings
12th Mar 20247:00 amRNS1Streetworks Investor Seminar
11th Mar 20247:00 amRNSTrading Update and Notice of Results
22nd Feb 20247:00 amRNSUK Power Networks selects 1Streetworks software
13th Feb 20241:31 pmRNSNotification of Major Holdings
30th Jan 20247:00 amRNSNew customer multi-year contract
10th Jan 20247:00 amRNSEnterprise contract wins
9th Jan 20243:27 pmRNSHolding(s) in Company
12th Dec 20237:00 amRNSExercise of Options and Total Voting Rights
27th Nov 20235:15 pmRNSNew digital map expected to grow economy - amended
27th Nov 20237:00 amRNSNew digital map expected to grow economy by £5bn
22nd Nov 20233:11 pmRNSExercise of Options & Total Voting Rights
25th Oct 20231:15 pmRNSHolding(s) in Company
10th Oct 20237:00 amRNSInterim Results
19th Sep 20237:00 amRNSNotice of Results & Investor Presentations
7th Jul 20233:48 pmRNSResults of Annual General Meeting
7th Jul 20237:00 amRNSAGM Statement and Trading Update
3rd Jul 20237:00 amRNSTotal Voting Rights
19th Jun 20237:00 amRNSFirst Two TMPA Contracts
25th May 20237:00 amRNSReport and Accounts and Notice of AGM
28th Apr 20237:00 amRNSDirector Share Purchase & PDMR Dealing
26th Apr 20237:00 amRNSFinal Results
11th Apr 20237:00 amRNSNotice of Analyst and Investor Presentations
31st Mar 20235:03 pmRNSSatisfaction of Deferred Consideration & TVR
14th Mar 20234:01 pmRNSTR-1: Notification of Major Holdings
6th Mar 20237:00 amRNSTrading Update and Notice of Results
18th Jan 20233:07 pmRNSExercise of Options and Total Voting Rights
15th Dec 20227:00 amRNSDirectorate Change
2nd Nov 20227:00 amRNSDirector Share Purchase & PDMR Dealing
28th Oct 20221:51 pmRNSExercise of Options
28th Sep 20227:00 amRNSInterim results
5th Sep 20227:00 amRNSTwo significant US contract wins
26th Aug 20227:00 amRNSNotice of Results and Investor Presentation
27th Jul 202211:46 amRNSDirector Share Purchases & PDMR Dealings
19th Jul 20227:00 amRNSContract with European aerospace company
11th Jul 20227:00 amRNSContract win
21st Jun 202212:15 pmRNSResult of AGM
21st Jun 20227:00 amRNSAGM Statement and Trading Update
20th Jun 202212:35 pmRNSHolding(s) in Company
8th Jun 20227:00 amRNSFirst significant contract with High Speed Two
23rd May 20227:00 amRNSFirst contract with the State of New York
18th May 20224:47 pmRNSReport and Accounts and Notice of AGM
16th May 20227:00 amRNSAttendance at the Mello Investor Conference
11th May 20227:00 amRNS$1.4m expansion contract with State of California
27th Apr 20227:00 amRNSFinal Results
6th Apr 20229:30 amRNSNotice of Results and Investor Presentation

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.