Ben Richardson, CEO at SulNOx, confident they can cost-effectively decarbonise commercial shipping. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksSSY.L Regulatory News (SSY)

  • There is currently no data for SSY

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Unaudited Preliminary Results

26 Mar 2014 07:00

RNS Number : 1811D
SCISYS PLC
26 March 2014
 



SCISYS PLC

(SSY: AIM)

 

 

Unaudited Preliminary Results for the year ended 31 December 2013

 

SCISYS PLC ("SCISYS", "the Group" or "the Company"), the supplier of bespoke software systems, IT based solutions and support services to the Media & Broadcast, Space, Government and Defence sectors, is pleased to announce its unaudited Preliminary Results for the 12 months ended 31 December 2013.

 

FINANCIAL HIGHLIGHTS  

· Adjusted operating profit1 increased by 19% to £3.2m (2012: £2.7m);

· Adjusted operating margin2 up to 8% (2012: 7%);

 

· Adjusted earnings per share3 up 31% to 9.3p (2012: 7.1p);

· Total revenue up by 8% to £42.6m (2012: £39.5m);

· Professional fees revenue up 7% to £35.5m (2012: £33.2m);

· Net debt as at 31 December 2013 at £2.7m (2012: £1.2m net cash);

· Year-end order book position up 2% at £31.7m (2012: £31.1m);

 

· Annual dividend increased to 1.46p (2012: 1.32p) (subject to shareholder approval at the AGM).

 

OPERATIONAL HIGHLIGHTS

 

 

· Contract won with new customer, a major car manufacturer, to provide a customer relationship system to be rolled out to their dealerships globally;

· Major contract signed with Lockheed Martin to provide platform management software onto the UK MoD's Warrior armoured vehicles, as part of its upgrade programme;

· Groundbreaking year for the long-term involvement in the European satellite navigation programme Galileo. Major deliveries have been made to support the Full Operational Capability (FOC) phase;

· Contract signed to replace dira!®radio production and playout system used on all radio channels at BBC Scotland;

· Contract secured with Airbus Defence and Space (formerly Astrium) to develop the onboard software for the Gravity Recovery and Climate Experiment (GRACE) Follow-On mission.

· Egyptian Radio & Television Union (ERTU), Egypt's national broadcaster goes live with dira! ® 

 

 

___________________________

1Adjusted operating profit is statutory operating profit before share based payments, exceptional charges and amortisation of intangible assets arising on acquisitions.
 
2 Adjusted operating margin is Adjusted operating profit as a percentage of revenue.
 
Adjusted earnings per share is computed from statutory profits after tax adjusted to include the post-tax effect of share based payments, exceptional charges and amortisation of intangible assets arising on acquisitions.

 

 

 

Commenting on the results, Mike Love, Chairman of SCISYS PLC said:

"During the last quarter of 2013 we saw an uplift in the number of opportunities being converted into contract wins and pleasingly this level of activity has continued during the first months of 2014. With the benefits of the recent restructure and the current high utilisation of staff, this is a good start to the year and an encouraging sign for the future."

 

 

Investor Lunch Programme

SCISYS will be holding a series of Investor Lunches in London, Bristol, Birmingham and Leeds for Private Client Investment Managers and Private Investors. Those wishing to attend should contact Tom Cooper on tom.cooper@winningtons.co.uk or 020 3176 4722 for further details.

 

 

For further information please contact:

SCISYS PLC

+44 (0)1249 466 466

Mike Love

Chairman

Klaus Heidrich

Chief Executive Officer

Chris Cheetham

Finance Director

finnCap (NOMAD & Broker)

+44 (0)20 7220 0500

Julian Blunt/ Henrik Persson

Corporate Finance

Winningtons

Tom Cooper / Paul Vann

+44 (0)20 3176 4722

+44 (0)797 122 1972

tom.cooper@winningtons.co.uk

 

 

 

 

 

About SCISYS:

Employing nearly 430 staff, SCISYS is a leading developer of Information and Communications Technology services, e-Business and advanced technology solutions. The Company operates in the Media & Broadcast, Space, Government and Defence sectors. SCISYS clients are predominantly blue chip and public sector organizations. Customers include the Environment Agency, the Ministry of Defence, Airbus Defence and Space, Arqiva, Vodafone, the European Space Agency, Eumetsat, the BBC, RNLI and the National Trust. The Company has UK offices in Chippenham, Bristol and Reading and three offices located in Germany. More information is available at www.scisys.co.uk

 

 

EXTRACT FROM CHAIRMAN'S STATEMENT

Overview

SCISYS has delivered a good performance over the year, achieving an improved adjusted operating profit before tax despite challenging trading conditions. The Group's three trading subsidiaries SCISYS UK Ltd, SCISYS Deutschland GmbH and MakaluMedia Internet & Engineering Services GmbH now operate across three market sector focussed divisions. This follows the amalgamation of SCISYS' environment and applications management divisions with the government and defence division to form a single Enterprise Solutions & Defence (ESD) division. The new division has started to show benefits in increased capacity and flexible resourcing across key market facing sectors. It performed well in the second half of the year after taking into consideration the decline of our environment business activities and the related restructuring.  Our Space division also turned in a good performance with the UK Space business unit showing particular improvements. However, disappointingly, our Media & Broadcast division fell short of expectations due to delays in receiving anticipated orders and some sales opportunities being deferred into future years.

 

Key financials

In the year ended 31 December 2013 SCISYS posted overall revenues of £42.6m, which were up 8% on last year (2012: £39.5m). Within this figure professional fees were up at £35.5m (2012: £33.2m). The Group delivered an increased adjusted operating profit of £3.2m, a 19% improvement on 2012. Operating Profit however is lower at £1.7m (2012: £2.2m) due to the high level of exceptional items charged in the year; with a lower cost base going forward we anticipate this improving in 2014. Adjusted basic earnings per share was up 31% to 9.3p (2012: 7.1p) while basic earnings per share was 4.6p (2012: 5.7p). Cash inflows remained comfortable but cash outflows were higher than in 2012. The Group's net debt position was £2.7m at the year end. This was caused in part by the significant restructuring costs incurred in the second half of 2013 and the anomalously high cash inflows, which occurred at the end of 2012, not being repeated in 2013. We have enjoyed a strong net cash inflow in the opening months of 2014. At 8% (2012: 7%) our adjusted operating margin showed further improvement on the margin achieved in 2012. The Finance Director's report provides more detail on the key financial results achieved during 2013.

 

Dividend

The Directors are proposing a final dividend of 1.06p per share subject to approval by shareholders at the Annual General Meeting to be held on 22 May 2014. When added to the interim dividend of 0.40p per share paid in November 2013 this gives a full year dividend of 1.46p per share representing an increase of 11% for the year as a whole. The proposed final dividend will be paid on 17 July 2014 to shareholders on the register at 13 June 2014. The shares will go ex-dividend on 11 June 2014. SCISYS is pleased to continue demonstrating its commitment to a progressive dividend policy.

 

Changes to the PLC Board

From 1 January 2014 Klaus Heidrich took over from David Jones as Chief Executive Officer. This succession plan was put in place in 2012 when Klaus was first appointed to the Board. David remains an Executive Director and has been appointed to the post of Deputy Chairman.

 

Outlook

During the last quarter of 2013 we saw an up-lift in the number of opportunities being converted into contract wins and pleasingly this level of activity has continued during the first months of 2014. Although the Media & Broadcast market remains challenging, we have established positions with prime contractors on a number of key UK MoD programmes in the ESD division and a good pipeline of new opportunities in the Space division. This position coupled with the current high utilisation of staff has given us an encouraging start to 2014. Recruitment is now restarting as the Group reshapes its capability to match opportunity.

 

Our year-end cash position is considered unusually low when compared to prior periods; healthy inflows at the start of 2014 have resulted in the Group moving back to a net positive cash position at the end of January. The negative position at year end was caused by a number of phasing and timing issues in anticipated cash receipts in December. The Group has a strong balance sheet and a robust and focussed operational organisation.

 

Management's emphasis is to continue to drive profit growth, both organically and by making prudent acquisitions. The goal going forward is to achieve double digit margins by end of 2018 underpinned by stronger top line growth. The Group's visible short term prospects provide a firm base for believing further progress will be achieved in 2014.

 

 

 

 

Dr Mike Love

Chairman

 

Extract from Chief Executive's overview

SCISYS 2013: Sustainable success in a challenging environment

 

Although the challenging environment persisted in some of our markets in 2013, SCISYS continued to deliver improvements in its performance.

 

This outcome demonstrated the robustness of our business, particularly given the various issues we faced during the period. Despite the reduced public sector IT budgets in the UK, deferred and more piecemeal procurement activities and dynamic changes in market demand, we delivered reasonable top line growth and a good improvement in adjusted operating profit.

 

In part these positive results reflect the restructuring measures implemented during 2013. The new Enterprise Solutions & Defence division was formed as an amalgamation of three former divisions - Government & Defence, Environment and Applications Management to address these different markets more flexibly and also to respond to the decline in the environment business. The scope of service of our head office and infrastructure departments has been re-aligned to the changing markets as well, resulting in an improved cost structure going forward.

 

Our divisions in more detail: a well-balanced approach to value niche markets, offering solutions which make a difference in business critical areas.

 

Once again all of our divisions have positioned themselves successfully as market experts in the value niches in which they operate. Over the last 12 months divisional performance evolved differently as a consequence of the varying market conditions faced.

 

The Space division delivered a strong performance, particularly in the second half. Revenues increased significantly, primarily from 10% organic growth and the additional business generated through MakaluMedia, which was acquired in late 2012. The profit generated by the division grew strongly, partly representing the improved profitability of our UK based Space operations.

 

In a fundamental restructuring during 2013, we established the new combined ESD division as a unit able to deliver its rich spectrum of premium solutions and service to its diverse customer base more flexibly and with a more efficient cost base. This was in response to market changes due to reduced UK government budgets.

 

Despite these issues total revenues in the ESD division reduced only slightly. This was predominantly attributable to the strong performance in the defence and security markets. As a result of the positive impact of the restructuring measures taken the division managed to maintain its underlying profitability for the year.

 

The Media & Broadcast division spent considerable effort recovering from a weak first half and consequently was able to maintain its revenues almost at 2012 levels. Business within its established long-term customer community was still positive but the division suffered from deferred procurements from potential and established customers.

 

In order to secure a future position in both the established client base and also in new territories, the division has increased its sales activities and further improved the dira! ® product line to align it better with customers' future needs.

 

Delivering to expectations

 

Long-term customer relationships are built on trust, and our customers trust us more, the more often we deliver to their expectations. Meeting major milestones as planned is therefore vital to our business. During the year SCISYS has achieved an impressive selection of on-time, notable deliveries, including:

 

· In summer 2013, the dira! ® radio automation and archive system went live at the Egyptian Radio & Television Union, Egypt's public owned radio and TV broadcaster;

· The Media & Broadcast division continued its impressive programme of major deliveries into the BBC. BBC World Service and Radio News switched to their new dira! ® installations. The BBC's operational radio centres in Manchester and London also now run on harmonised dira! ® technology;

 

· 2013 was a groundbreaking year for the long-term involvement of our Space division in the European satellite navigation programme, Galileo. Major deliveries were made to support the control centre that will control the operational capability of the Galileo system;

· SCISYS specialists, who develop software for deployment on board spacecraft, extended the life of the European Space Agency's (ESA) XMM-Newton, adding substantial value to a pioneering scientific space mission;

 

· Our now 55-strong SCISYS team in Darmstadt - including the MakaluMedia team who joined in late 2012 - are at the forefront of European space operations.

 

· The first tranche of the Future Deployable Geospatial Intelligence programme was successfully delivered to the UK Ministry of Defence in H2/2013.;

· The first Shannon class of RNLI lifeboats was put into service. SCISYS supplied the Systems & Information Management System and are working on the next boats for the fleet.

 

 

New contracts

 

SCISYS' new business development strategy creatingorganic growth is supported by three key principles:

1. Our ability to develop the existing clients and to capitalise on existing offerings; and

2. Our ability to identify and exploit opportunities with new customers and in adjacent sectors; and

3. Our ability to build innovation into client solutions and to develop proprietary products.

 

1. Existing client and product suite contracts:

On the back of our outstanding delivery performance, the Company won a number of important new contracts in 2013, demonstrating our ability to capitalise on existing offerings and leverage our positive track record in similar programmes:

 

· SCISYS Media & Broadcast division won an additional £1m order to re-equip all Radio Scotland's studios with the latest version of the dira! ® Next Generation radio production and playout software;

 

· RÙV, the Icelandic public broadcaster has upgraded its dira! ® audio archive to become a true bi-media Media Asset Management system for audio and video;

 

· The Space division secured a contract for over €1m with Airbus Defence and Space (formerly Astrium) to develop the onboard software for the Gravity Recovery and Climate Experiment (GRACE) Follow-On mission;

 

· In July 2013 SCISYS signed the Warrior Armoured Fighting Vehicle contract with Lockheed Martin. The expected contract value is around £6m, a proportion of which has already been recognised during 2012. SCISYS provides the Platform Management Software that integrates and controls the systems on the upgraded Warrior.

 

2. Contracts with new customers and in adjacent sectors include:

We win new customers in existing sectors and in new adjacent sectors by building on the expertise and reputation we have established with our long-term customer community. This again aligns with the sales strategy of each division. 2013 saw a number of successes:

 

· After SCISYS secured a place on the UK government's latest G-Cloud procurement framework, G-Cloud III, in May 2013, initial work was won for the Office of National Statistics and for the Government Shared Service Centre in York. Subsequently SCISYS secured places on G-Cloud4 in November 2013 and the Digital Services framework in December 2013;

 

· Following a rigorous competitive process for our ESD division to become a potential supplier under a major car manufacturer's IT procurement framework, they awarded a project to SCISYS in late 2013. SCISYS will deliver a customer relationship system which is intended to be rolled out to the manufacturer's dealerships globally;

 

· SCISYS' footprint in German national space programmes is continually increasing. For example, on the German satellite communication mission Heinrich Hertz, the German arm of our space division has been selected as a subcontractor by satellite prime OHB.

3. Contracts building innovation into client solutions and development of proprietary products:

We also benefit from our well-established customer relationships as it helps us drive innovation. In close cooperation with our long term customers we extend our offering and grow our own product base where we have protected intellectual property rights:

 

· The Media & Broadcast division has developed a novel Kiosk Ingest Terminal (KIT) for Germany's largest public broadcaster WDR. This innovative technology allows journalists and cameramen to upload their video footage rapidly which improves their video production process; 

· Robotics & Autonomous Systems are one of the key areas of expertise within our Space division. In 2013, SCISYS completed the SAFER project building on technology developed during a previous project. SAFER aimed to validate operations procedures for ESA's upcoming Martian rover mission, ExoMars;

· MACSYS®, SCISYS' proprietary marine command and control product, as used in the RNLI's Shannon class of lifeboats, is now being offered to a much wider market for integrating diverse electronic systems on a range of other marine vessels.

 

 

Acquisitions

Within our growth strategy, the ambition for organic growth is complemented by well-focused activities to grow the business through strategic acquisitions. One important activity during 2013 was the successful integration of MakaluMedia into our German Space business.

 

In parallel, we have proactively pursued new opportunities in accordance with our acquisition strategy to either expand within our existing business markets or to open up adjacent markets to SCISYS's current range of offerings. We always focus on a good cultural fit as a prerequisite in identifying attractive acquisition candidates.

 

Alert to the risks associated with acquisitions we have strict criteria governing the targets we will pursue and the valuations we will ascribe to them. That said, we operate in a fragmented market with specialist niches where we can add the value of our expertise and from returns to scale, so we believe that attractive candidates will continue to be available.

 

In summary: five years of solid progress in line with our strategic objectives

 

2013 was another successful year for SCISYS, and we thank all our customers, shareholders, business partners and staff for their contributions and continued support of our Company. We have reached the endpoint of our previous 5 year strategic plan having achieved our key financial objectives; a good illustration being our ability to increase our adjusted operating margin from 2% in 2008 to 8% in 2013.

 

We have started 2014 with high levels of activity which is an encouraging sign for the remainder of the year. We are also starting to recruit again so that our capabilities better match our opportunities in the markets we service. Given the market dynamics in the niches where we are operating, we still approach our expectations for 2014 cautiously but we do see encouraging signs for the year ahead.

 

 

Klaus Heidrich

Chief Executive

 

FINANCE DIRECTOR'S REPORT

 

I am pleased to report that, following a solid first half performance, trading in the second half of 2013 outstripped the previous year's and produced uplifted full year revenues, underlying profits and operating margins.

 

Total revenues increased by 8% to £42.6m (2012: £39.5m) whilst the more strategically important element relating to fees derived from provision of professional services grew by 7% to £35.5m (2012: £33.2m). Although these increases largely reflected the inclusion of the first full year's trading from the MakaluMedia business that SCISYS acquired in October 2012, the collective performance of the pre-existing Group business was creditable given the continued challenges of public sector market conditions that led the Board to undertake a major restructuring of the Group in the second half year.

 

The underlying measure of trading performance, Adjusted Operating Profit, which excludes costs of the Group's long term share incentive schemes, exceptional charges and the amortisation of intangible assets arising on business acquisition, rose 19% to £3.2m (2012: £2.7m). The Adjusted Operating Profit margin lifted to 8% (2012:7%), extending management's record of reporting annual improvements to six consecutive years.

 

Statutory operating profit was down on the prior year at £1.7m (2012: £2.2m) principally due to exceptional costs of £1.2m incurred in restructuring both divisional and central functions to meet the requirements of a changing market (2012: £0.2m plus £0.1m of acquisition expenses). In addition, amortisation charges relating to intangible assets arising on the acquisition of MakaluMedia amounted to £0.3m in 2013 (2012: immaterial) although there will be no further charge in 2014 as these assets have now been fully written down. Charges for share based payments arising from SCISYS' share incentive schemes were immaterial in both 2013 and 2012.

 

At the divisional level, results were mixed. The Space division was boosted not only by a full year's contribution from the acquired MakaluMedia business but also by the welcome renaissance of the UK arm that had underperformed in recent years. As a result of continued UK public sector budget pressures, the former Environment division's order intake drought persisted and its remaining team was consolidated into an enlarged Enterprise Systems & Defence (ESD) division along with the Applications Management operational staff. Encouragingly, ESD's particularly strong performance in the defence arena was instrumental in ensuring that the amalgamated division's overall contribution to Adjusted Operating Profit was not more adversely impacted. The Media & Broadcast division also found trading conditions tough, with many major broadcasters stretching budgets by deferring procurement activity and dividing orders into smaller elements.

 

Adjusted basic EPS, calculated on the profit for the year before post-tax exceptional charges, share based payments and amortisation of acquisition-related intangible assets was up 31% at 9.3p (2012: 7.1p). Basic EPS was 4.6p (2012: 5.7p).

 

Group net debt at the year-end was £2.7m, which compares unfavourably to the 2012 net cash position of £1.2m. The movement mainly reflects stark differences in phasing of comparable payments and receipts in the weeks either side of the two year ends as, by the end of January 2014, the Group had returned to being net cash positive, confirming the strong underlying nature of the business. Other contributory factors included the settlement of deferred consideration payments for the MakaluMedia acquisition and elevated working capital in the Group's German operations.

 

The Group closed the year with bank deposits (comprising cash and cash equivalents less overdrafts) of £2.3m (2012: £6.7m). Unutilised working capital facilities totalled £3.0m (2012: £2.6m). Group debt excluding bank overdrafts was £5.0m (2012: £5.5m). 

 

Sales to the Euro zone comprised 50% (2012: 46%) of SCISYS' revenues and the Euro-Sterling spot rate fluctuated between €1.15/£ and €1.20/£ during the year, averaging €1.18/£ (2012: €1.23/£). SCISYS benefits from a natural currency hedge as Sterling revenues received in Germany from the BBC offset Euro-denominated income from Space division customers of the UK. The Group continues to take out forward currency swap contracts to mitigate potential exposure to exchange losses for the balance of surplus Euro cash receipts.

 

The effective Group tax rate for the year was 10% (2012: 19%). Some fluctuation in the rate is to be expected as tax in Germany relates to profits computed under German accounting standards which differ from the IFRS profits reported. In addition, amortisation of intangible assets arising on the MakaluMedia acquisition generated a deferred tax credit that depressed the effective tax rate. The rate is maintained at a relatively low level because, whilst German profits are subject to corporation tax at over 30%, UK operations qualify for Research & Development tax credits which result in the Group receiving an offsetting cash rebate from HM Revenue & Customs.

 

Successful sales activity in the final quarter of 2013 was only partly reflected in the year end order book, which was up 2% at £31.7m (2012: £31.1m). Delays in obtaining formally authorised purchase documentation meant that some wins were not recorded until January 2014, uplifting the order book by around £2m over the year end position.

 

With encouragingly high levels of sales and operations activity seen in the final quarter of 2013 being maintained to date in 2014, and the benefits of a realigned cost base following last year's restructuring measures, the Group looks well positioned to deliver an improved financial performance in 2014.

 

Chris Cheetham

Finance Director 

 

 

Full Financial Statements

The unaudited Preliminary Report has been prepared under the historical cost convention and in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union and interpretations in issue at 31 December 2013. The Preliminary Report does not constitute statutory financial statements within the meaning of section 434 of the Companies Act 2006 and has not been audited. Comparative figures in the Preliminary Report for the year ended 31 December 2012 have been taken from the Group's audited statutory financial statements on which the Group's auditors, KPMG LLP, expressed an unqualified opinion.

 

The accounting policies adopted are consistent with those of the annual financial statements for the year ended 30 December 2012, as described in those financial statements. New standards or interpretations which came into effect for the current reporting period did not have a material impact on the net assets or results of the Group. The Preliminary Report will be announced to all shareholders on the London Stock Exchange and published on the Group's website on 26 March 2014.

Further copies of these results, and the full financial statements when published, will be available at the Company's registered office: SCISYS PLC, Methuen Park, Chippenham, Wiltshire, SN14 0GB or on the Company website at www.scisys.co.uk.

 

Consolidated Income Statement for the year ended 31 December 2013

 

2013

2012

£'000

£'000

Revenue

Existing operations

42,598

39,066

Acquisitions

-

387

42,598

39,453

Operating costs

(40,886)

(37,213)

Operating profit

1,712

2,240

"Adjusted operating profit" being operating profit before share based payments, exceptional charges and amortisation arising on business combinations

3,221

2,662

Share based payments

(35)

(49)

Exceptional charges

(1,191)

(328)

Amortisation of intangible assets

(283)

(45)

Operating profit

1,712

2,240

Finance costs

(224)

(241)

Finance income

7

27

Profit before tax

1,495

2,026

Tax charge

(153)

(384)

Profit for the period attributable to equity holders of the parent

1,342

1,642

Earnings per share

Basic

4.6p

5.7p

Diluted

4.4p

5.4p

 

 

Consolidated Statement of Comprehensive Income for the year ended 31 December 2013

2013

2012

£'000

£'000

Profit for the period

1,342

1,642

Other comprehensive income/(expense) not recycling through the Income Statement

Currency translation differences on foreign currency investments

164

(106)

Total comprehensive income for the period attributable to equity holders of the parent

1,506

1,536

Consolidated Statement of Changes in Equity

2013

Share Capital

Share Premium

Merger Reserve

Capital Redemption Reserve

Translation Reserve

Retained Earnings

TOTAL

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance as at 1 January 2013

7,265

130

943

83

1,112

8,406

17,939

Total comprehensive income for the period

Profit

-

-

-

-

-

1,342

1,342

Other comprehensive income

Foreign currency translation

-

-

-

-

148

16

164

Total comprehensive income for the period

-

-

-

-

148

1,358

1,506

Transactions with owners, recorded directly in equity

Contributions by and distributions to owners

Dividends paid

-

-

-

-

-

(381)

(381)

Share based payments

-

-

-

-

-

35

35

Issue of new shares

7

13

-

-

-

-

20

Treasury shares

-

-

-

-

-

(84)

(84)

Exercise of share options

-

-

-

-

-

48

48

Total contributions by and distributions to owners

7

13

-

-

-

(382)

(362)

Balance as at 31 December 2013

7,272

143

943

83

1,260

9,382

19,083

 

 

Consolidated Statement of Changes in Equity (continued)

 

2012

Share Capital

Share Premium

Merger Reserve

Capital Redemption Reserve

Translation Reserve

Retained Earnings

TOTAL

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance as at 1 January 2012

7,265

130

943

83

1,218

7,047

16,686

Total comprehensive income for the period

Profit

-

-

-

-

-

1,642

1,642

Other comprehensive income

Foreign currency translation

-

-

-

-

(106)

-

(106)

Total comprehensive income for the period

-

-

-

-

(106)

1,642

1,536

Transactions with owners, recorded directly in equity

Contributions by and distributions to owners

Dividends paid

-

-

-

-

-

(361)

(361)

Share based payments

-

-

-

-

-

49

49

Exercise of share options

-

-

-

-

-

29

29

Total contributions by and distributions to owners

-

-

-

-

-

(283)

(283)

Balance as at 31 December 2012

7,265

130

943

83

1,112

8,406

17,939

 

 

 

Consolidated Statement of Financial Position as at 31 December 2013

2013

2012

£'000

£'000

Non-current assets

Property, plant and equipment

9,137

9,252

Goodwill

6,812

6,788

Other intangible assets

194

574

Deferred tax assets

21

18

16,164

16,632

Current assets

Inventories

344

367

Trade and other receivables

13,829

11,466

Corporation tax receivable

1,128

471

Cash and cash equivalents

3,969

7,463

19,270

19,767

Total assets

35,434

36,399

Equity

Issued share capital

7,272

7,265

Share premium account

143

130

Merger reserve

943

943

Retained earnings

9,382

8,406

Translation reserve

1,260

1,112

Other reserves

83

83

Equity attributable to equity holders of the parent

19,083

17,939

Current liabilities

Trade and other payables

8,813

11,223

Bank overdrafts and loans

2,253

1,320

Corporation tax payable

593

859

Deferred income

102

47

11,761

13,449

Non-current liabilities

Bank loans

4,388

4,902

Deferred tax

202

109

4,590

5,011

Total liabilities

16,351

18,460

Total equity and liabilities

35,434

36,399

 

 

Consolidated Statement of Cash Flows for the year ended 31 December 2013

2013

2012

£'000

£'000

Cash flow from operating activities

Profit before tax

1,495

2,026

Net finance costs

217

214

Operating profit

1,712

2,240

(Increase)/decrease in trade receivables

(2,014)

465

(Decrease)/increase in trade payables

(2,353)

1,437

Depreciation and amortisation

1,241

919

Share based payments

35

49

Tax payments

(1,325)

(157)

Net cash flow from operating activities

(2,704)

4,953

Cash flow from investing activities

Acquisition of subsidiary

-

(2,366)

Cash acquired with subsidiary

-

414

Proceeds from disposal of property, plant and equipment

63

1

Purchase of plant, property and equipment

(729)

(1,117)

Exercise of share options

68

29

Interest received

7

27

Net cash flow from investing activities

(591)

(3,012)

Cash flows from financing activities

Dividends paid

(381)

(361)

Interest paid

(224)

(241)

Investment in own shares

(84)

-

Bank loan received

-

1,995

Debt repayments

(532)

(239)

Net cash flow from financing activities

(1,221)

1,154

Net (decrease)/increase in cash and cash equivalents

(4,516)

3,095

Cash and cash equivalents at the start of the period

6,740

3,729

Exchange and other movements

125

(84)

Cash and cash equivalents at the end of the period

2,349

6,740

Cash and cash equivalent deposits held in non-UK based banks

3,969

7,463

Net bank overdraft with UK based banks

(1,620)

(723)

2,349

6,740

 

 

 

 

Basic & diluted earnings per share

 

The calculation of the Group basic and diluted earnings per ordinary share is based on the following data:

 

Number of shares

2013

2012

Weighted average number of shares

Excluding own shares held

Net number of shares

Weighted average number of shares

Excluding own shares held

Net number of shares

'000

'000

'000

'000

'000

'000

Basic earnings per ordinary share

29,061

(32)

29,029

29,058

(79)

28,979

Diluted earnings per share

30,807

(32)

30,775

30,754

(79)

30,675

Earnings

2013

2012

£'000

£'000

Profit on ordinary activities after taxation

1,342

1,642

Basic earnings per share

4.6p

5.7p

Diluted earnings per share

4.4p

5.4p

 

Own shares held

"Own shares held" represent the number of shares held in treasury

 

Diluted earnings per share

The weighted average number of shares for the calculation of diluted earnings per share includes EMI, CSOP and unapproved share options outstanding during the period.

 

 

 

Adjusted earnings per share

 

In order to present a measure of earnings per share which is more representative of the Group's underlying operating performance, earnings are adjusted to be net of the pre-tax costs shown in the highlighted box on the face of the Income Statement. The calculation of the Group basic adjusted earnings and diluted adjusted earnings per ordinary share is based on the following data:

 

Number of shares

2013

2012

Weighted average number of shares

Excluding own shares held

Net number of shares

Weighted average number of shares

Excluding own shares held

Net number of shares

'000

'000

'000

'000

'000

'000

Basic earnings per ordinary share

29,061

(32)

29,029

29,058

(79)

28,979

Diluted earnings per share

30,807

(32)

30,775

30,754

(79)

30,675

Earnings

2013

2012

£'000

£'000

£'000

£'000

Profit on ordinary activities after taxation

1,342

1,642

Adjusted for:

Share based payments

35

49

Exceptional charges

1,191

328

Corporation tax

(93)

-

1,098

328

Amortisation of intangible assets

283

45

Deferred tax

(57)

-

226

45

Adjusted profit after taxation

2,701

2,064

Basic adjusted earnings per share

9.3p

7.1p

Diluted adjusted earnings per share

8.8p

6.7p

 

Own shares held

"Own shares held" represent the number of shares held in treasury.

 

Diluted earnings per share

The weighted average number of shares for the calculation of diluted earnings per share includes EMI, CSOP and unapproved share options outstanding during the period.

 

 

 

 

Information about reportable segments

External revenues

Space

ESD

M&B

Total

£'000

£'000

£'000

£'000

Year ended 31 December 2013

Professional fees revenue

15,732

12,168

7,568

35,468

Other revenue

4,055

2,285

576

6,916

External revenue for reportable segments

19,787

14,453

8,144

42,384

Other external revenue

214

Consolidated revenue

42,598

Year ended 31 December 2012

Professional fees revenue (as reported)

14,842

13,088

7,651

35,581

Redesignation as other revenue

(2,361)

-

-

(2,361)

Professional fees revenue (2013 comparable)

12,481

13,088

7,651

33,220

Other revenue

1,197

1,874

733

3,804

Redesignation of professional fees revenue

2,361

-

-

2,361

Other revenue (2013 comparable)

3,558

1,874

733

6,165

External revenue for reportable segments

16,039

14,962

8,384

39,385

Other external revenue

68

Consolidated revenue

39,453

Profit before tax

Year ended 31 December 2013

Reportable segment contribution

3,975

3,972

2,303

10,250

Other contribution

(1)

-

92

91

Contribution

3,974

3,972

2,395

10,341

Central overheads

(8,346)

EBITA

1,995

Amortisation of intangible assets arising on business combinations

(283)

Finance costs

(224)

Finance income

7

Profit before tax

1,495

Year ended 31 December 2012

Reportable segment contribution

3,119

3,522

2,777

9,418

Other contribution

(112)

203

91

Contribution

3,007

3,522

2,980

9,509

Central overheads

(7,224)

EBITA

2,285

Amortisation of intangible assets arising on business combinations

(45)

Finance costs

(241)

Finance income

27

Profit before tax

2,026

 

 

 

Group assets

Space

ESD

M&B

Total

£'000

£'000

£'000

£'000

As at 31 December 2013

Reportable segment - non-current assets

3,432

-

3,380

6,812

Reportable segment - current assets

6,355

4,568

2,490

13,413

9,787

4,568

5,870

20,225

Other - non-current assets

9,352

Other - current assets

5,857

Total assets

35,434

As at 31 December 2012

Reportable segment - non-current assets

3,684

74

3,380

7,138

Reportable segment - current assets

5,191

4,307

1,474

10,972

8,875

4,381

4,854

18,110

Other - non-current assets

9,494

Other - current assets

8,795

Total assets

36,399

Group liabilities

As at 31 December 2013

Reportable segment - current liabilities

1,198

1,012

82

2,292

Other - non-current liabilities

4,590

Other - current liabilities

9,469

Total liabilities

16,351

As at 31 December 2012

Reportable segment - current liabilities

2,133

1,238

121

3,492

Other - non-current liabilities

5,011

Other - current liabilities

9,957

Total liabilities

18,460

 

Geographical split

UK

Rest of Europe

Other

Total

£'000

£'000

£'000

£'000

Year ended 31 December 2013

Revenue from external customers by location of customers

20,913

21,175

510

42,598

As at 31 December 2013

Non-current assets:

Intangible assets

-

7,006

-

7,006

Tangible assets

6,067

3,070

-

9,137

Deferred tax assets

-

21

-

21

Year ended 31 December 2012

Revenue from external customers by location of customers

20,801

18,151

501

39,453

As at 31 December 2012

Non-current assets:

Intangible assets

74

7,288

-

7,362

Tangible assets

6,270

2,982

-

9,252

Deferred tax assets

-

18

-

18

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EAXDSADSLEFF
Date   Source Headline
18th Dec 201911:00 amRNSForm 38.5 SCISYS Group Plc
18th Dec 201910:24 amRNSScheme Effective
18th Dec 20197:30 amRNSSuspension - SCISYS Group Plc
18th Dec 20197:30 amRNSEuronext Growth Dublin Suspension Notice
17th Dec 201912:18 pmRNSCourt sanction of Scheme of Arrangement
13th Dec 20199:15 amRNSForm 38.5a SCISYS Group plc
11th Dec 20198:38 amRNSForm 38.5a SCISYS Group plc
10th Dec 201911:23 amRNSForm 8.3 - SCISYS GROUP PLC
10th Dec 20198:18 amRNSForm 38.5a SCISYS Group plc
5th Dec 201911:22 amRNSForm 8.3 - SCISYS GROUP PLC
2nd Dec 20197:00 amRNSForm 8.3 - SCISYS GROUP PLC
28th Nov 20195:16 pmRNSForm 8.3 - SCISYS GROUP PLC
28th Nov 201912:02 pmRNSForm 8.3 - SCISYS GROUP PLC
26th Nov 201910:10 amRNSForm 8.3 - SCISYS GROUP PLC
25th Nov 20199:59 amRNSForm 8.3 - SCISYS GROUP PLC
21st Nov 201910:09 amRNSForm 8.3 - SCISYS GROUP PLC
20th Nov 201912:26 pmRNSForm 8.3 - SCISYS GROUP PLC
20th Nov 20199:54 amRNSForm 8.3 - SCISYS GROUP PLC
20th Nov 20199:40 amRNSHolding(s) in Company
19th Nov 201910:11 amRNSHolding(s) in Company
19th Nov 20199:39 amRNSForm 8.3 - SCISYS Group PLC
18th Nov 20196:13 pmRNSHolding(s) in Company
18th Nov 20195:29 pmRNSForm 8.3 - SCISYS GROUP PLC Amendment
18th Nov 201912:46 pmRNSForm 8.3 - SCISYS GROUP PLC
18th Nov 201910:29 amRNSForm 8.3 - SCISYS GROUP PLC
18th Nov 20198:09 amRNSForm 38.5a SCISYS Group plc
15th Nov 201911:26 amRNSUpdate re Offer Timetable
14th Nov 20194:02 pmRNSUpdate re Offer
14th Nov 20199:55 amRNSForm 38.5a SCISYS Group plc
13th Nov 20198:52 amRNSForm 38.5a SCISYS Group plc
12th Nov 20195:30 pmRNSScisys Group
8th Nov 20198:29 amRNSForm 38.5a SCISYS Group plc
7th Nov 20198:16 amRNSForm 38.5a SCISYS Group plc
5th Nov 20197:54 amRNSForm 38.5a SCISYS Group plc
31st Oct 201910:37 amRNSForm 38.5a SCISYS Group Plc
30th Oct 20193:21 pmRNSCourt Hearing and Cancellation of Listings
30th Oct 20199:20 amRNSForm 8.3 - [SCISYS GROUP PLC]
29th Oct 201912:11 pmRNSForm 38.5a SCISYS Group Plc
29th Oct 20199:20 amRNSForm 8.3 - [SCISYS GROUP PLC]
25th Oct 20197:00 amRNSRegulatory and Competition Conditions Satisfaction
22nd Oct 201912:59 pmRNSForm 8.3 - SCISYS GROUP PLC
21st Oct 20193:17 pmRNSExercise of Options and Total Voting Rights
18th Oct 20198:00 amRNSEuronext Growth Dublin Notice
16th Oct 201910:43 amRNSForm 8.3 - [SCISYS GROUP PLC]
15th Oct 20199:22 amRNSExercise of Options and Total Voting Rights
14th Oct 201911:48 amRNSForm 8.3 - SCISYS GROUP PLC Amendment
14th Oct 201911:19 amRNSForm 8.3 - SCISYS GROUP PLC
14th Oct 201910:23 amRNSForm 38.5a SCISYS Group plc
14th Oct 20197:00 amRNSContract Win
11th Oct 20198:59 amRNSForm 38.5a SCISYS Group plc

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.