2 Dec 2008 07:00
ο»Ώ
2 December 2008
Sarantel GroupΒ PLC
Preliminary ResultsΒ Β
Sarantel (AIM:Β SLG), the leading manufacturer of revolutionary filtering antennas for mobile and wireless devises, announces its preliminary results for the year ended 30 September 2008.Β
Highlights:Β
Successful diversification into high-value markets
Iridium design win converts into volume monthly shipments
First military contract, for US forces
Third-generationΒ GPSΒ antenna launched for consumer applications
Low-cost assembly process implemented as part of focus on cost controls
Β£3.4 millionΒ fund raising provides sufficient capital for the foreseeable future
Revenues of Β£1.9Β million, cash balance Β£3.0Β millionΒ at year end
Geoff Shingles, chairman, said:
"The diversification strategy adopted by the Board in 2007 is producingΒ encouragingΒ results that are translating into increased salesΒ and reduced cash burn. As our antenna technology continues to gain more widespreadΒ acceptanceΒ across a number of customers and markets, we are increasingly confident that the Group has a valuable asset with substantial potential for application in specialistΒ military, satellite communicationsΒ and retailΒ GPSΒ markets."
Enquiries:
Β
|
Sarantel |
01933 670 560Β |
|
David Wither, Chief Executive Officer |
|
|
Sitkow Yeung, Finance Director |
|
|
JohnΒ East and Partners |
020 7628 2200 |
|
Β JohnΒ East/Simon Clements |
Β |
|
College Hill |
020 7457 2020 |
|
AdrianΒ Duffield/Carl Franklin |
Β |
Notes to Editors:
Sarantel is a leader in the design of high-performance miniature antennas for portable wireless applications including hand-held navigation, satellite radio and laptop computers. Sarantel's revolutionary ceramic filtering antennas offer dramatically improved performance over existing antenna designs, resulting in a clearer signal, better range and a 90 per cent reduction in the amount of signal radiation absorbed by the body. Because of their smaller size and higher capabilities, Sarantel's antennas enable manufacturers to create innovative high-volumeΒ consumer products incorporating technologies such asΒ GPS, WiMax, Satellite Radio andΒ Mobile Satellite Services (MSS). www.sarantel.com
Chairman's Statement
I am pleased to reportΒ encouragingΒ progress for Sarantel despiteΒ challenging conditions in the whole economy.
Financials
Although ourΒ revenue in the year endedΒ 30 September 2008Β declinedΒ to Β£1.86Β million (2007: Β£2.02 million), we finished the year with an order bookΒ that provides good visibility for the first half of the new financial year. We reduced our loss before tax by 20Β per cent.Β to Β£4.67Β millionΒ (2007: Β£5.82 million) as we benefit from a lower cost base followingΒ the restructuring of the business undertaken in 2006 and 2007. We have reduced our net cashΒ outflowΒ in the yearΒ before financing, by 43 per cent.Β to Β£2.34Β million (2007: Β£4.10 million).Β
In March and April this year, we announced the successful completion of two placings to raise approximately Β£3.4Β millionΒ (before expenses)Β to provide additional working capitalΒ which isΒ enablingΒ the Group to exploit the opportunities we continue to see in our markets.Β In July this year, we announced the completion of a sale and leaseback agreement with Close Leasing, for Β£0.5 million.Β At the end of the year, our cash balances stood at Β£2.96 million (2007: Β£2.38Β million), which theΒ Board believes provides sufficient cash resources to support the business forΒ the foreseeable future.Β
Current trading
The diversification strategy adopted by the Board in 2007 is producingΒ encouragingΒ resultsΒ that are translating into increased sales and reduced cash burn.Β During September, we delivered the first production shipments of satellite telephoneΒ antennas toΒ Iridium.Β In the Global Positioning System ("GPS") business, weΒ won new designsΒ amongstΒ niche customersΒ andΒ are seeing an escalating level of activity in high-value markets, which include satellite phones and the military.Β
The adoption of our antenna technology by customers in theseΒ demandingΒ markets provides evidence of its value and we believe this will have a positiveΒ impactΒ on its wider adoption in commercialΒ and retail markets.
During the year, we launched our third generationΒ GPSΒ antenna, the LBS Pro, which has started to gain traction in this market.Β
Staff
I would like to thank the directors and staff for all their efforts, hard work and dedication during 2008. The Group is well positionedΒ from a technology perspective, with some exciting opportunitiesΒ mainly in the satellite phone and military marketsΒ and I am confident that we have the team to capitalise on them.
As our antenna technology continues to gain more widespread application across a number of customers and markets, we are increasingly confident that the Group has aΒ valuableΒ asset with substantial potential for acceptance in specialist and retail markets. We are determined to maximise its value for the benefit of all our shareholders.
Geoff Shingles
Chairman
2 December 2008
Chief Executive's Statement
About Sarantel
Sarantel owns a patented antenna technology which has been developedΒ to take advantage of continuing miniaturisation of electronics and the growth of theΒ GPSΒ and mobile markets.
We design and manufactureΒ our PowerHelixβ’Β antennas at our factory inΒ Wellingborough,Β England. Our customers, who design wireless devices, are located primarily in theΒ United StatesΒ and we ship the majority of our antennas to their manufacturing sub-contractors inΒ Asia.
Sarantel's technology and selling points
Personal electronic devices are increasingly featuringΒ GPSΒ navigation as standard. For example, there are multiple high-end mobile phones that featureΒ GPSΒ navigation while several digital cameras, including the Ricoh 500SE, which uses Sarantel's antenna, useΒ GPSΒ for "geotagging" photos. In time, we believeΒ GPSΒ functionality will be commonplace in consumer electronics.
AsΒ theseΒ devices become smaller and more integrated, theΒ performance of theΒ antennaΒ can suffer though wireless interference and the device's close proximity to the body. Under these circumstances, we believe Sarantel's antenna technology providesΒ superiorΒ performanceΒ than conventional designsΒ and offers the potential for lower cost in a number of applications.
Sarantel competes with a broad range of incumbent antennaΒ designs:Β Patch, ChipΒ andΒ PIFA antennas.Β Compared withΒ theseΒ conventionalΒ designs, Sarantel's GeoHelix antennasΒ have the following advantages:
They lose less energy when used close to the body,Β therefore maintaining good performanceΒ whileΒ inΒ use.
They do not require customisation for each device,Β which offers the possibility for customers to reduce their development cost and improve time to market.
They do not require a ground plane for good performance,Β enabling smaller, thinner, portable devicesΒ such as SiriusXM's new XMp3 satellite radio.
The choice of antenna in today's mass-market consumerΒ GPSΒ devices (mobile phones, PNDs)Β is driven primarily byΒ BOM (bill of material)Β costs andΒ therefore low cost, conventional antennas areΒ typically preferred at the expense of functionality. Device manufacturers then employ a number of strategies to overcome the poor performance of these devices.Β
However, we believe that as newΒ location-basedΒ services are rolled out, consumers will demand more reliable performance in increasingly smaller wireless devices andΒ as a consequenceΒ the need forΒ superiorΒ antenna performance will increase.Β
InΒ demandingΒ applicationsΒ beyond the mass consumer market, such as satellite phones or militaryΒ GPS,Β superiorΒ antenna performance is essentialΒ and low cost is a secondary factor.Β Conventional antenna technologiesΒ soldΒ intoΒ these markets areΒ bespokeΒ designs produced inΒ low volumes,Β soΒ they tend to beΒ more expensive.Β Since entering these markets in 2007,Β we have found that we areΒ able to leverageΒ ourΒ automated production process to produce antennas whichΒ offer superior performance at a significantly lower cost and smaller size. Therefore, in these markets, our value proposition is clear.
Financial review
These financial statements are for the first period that the Group has applied International Financial Reporting Standards (IFRS).
RevenuesΒ for the year endedΒ 30 September 2008Β were Β£1.86Β millionΒ (2007: Β£2.02Β million)Β with the decline principally due toΒ the cancellation of a number ofΒ GPSΒ projects withΒ certain of ourΒ GPSΒ customers in the second half, partly offset by increased demand from smaller niche customers.Β Shipments of the Iridium antennaΒ beganΒ in SeptemberΒ 2008,Β consequentlyΒ there was no material impact of Iridium shipments inΒ the year under review. Our revenues include Β£0.2Β millionΒ of sales ofΒ non-recurringΒ engineering services ("NRE"), which we believeΒ provides anΒ indication of the interest in our antenna technology that we hope to turn into orders in the future.
Gross margins were positiveΒ but were impacted by the write off of Β£0.26 million of overhead costsΒ previously included in inventory andΒ theΒ under-recovery ofΒ direct labour costsΒ in the second half of the year, whenΒ someΒ GPSΒ projects were cancelled.
Operating costs before depreciation reduced by 18Β per cent.Β to Β£2.85Β millionΒ (2007: Β£3.47Β million) as the full-year effect of theΒ restructuring changes madeΒ in 2007 were realised.Β Depreciation includesΒ aΒ charge of Β£0.5Β millionΒ following an impairment reviewΒ ofΒ certainΒ production equipment.Β
LossesΒ before tax wereΒ Β£4.7Β million, a reduction of 20Β per cent.Β compared toΒ the previous year.Β The Group estimates that it is entitled to a refund for research and development tax credit amounting to approximately Β£0.2Β millionΒ for 2008.Β
The loss per share in the year reduced to 3.5p compared to 9.6p for 2007.Β
Cash outflow
Net cash outflow from operating activitiesΒ in the yearΒ reduced by 47Β per cent.Β to Β£1.9Β millionΒ (2007: Β£3.6Β million).Β
For the financial year, the net cash used before financing activities reduced to Β£2.3Β millionΒ (2007: Β£4.1Β million)Β and with cash balances of Β£3Β millionΒ at the year-end, we have sufficient cash resources to support the business forΒ the foreseeable future.
Non-financial Key Performance Indicators
During 2008, delivery precisionΒ (a measure of our delivery performance compared to customer requests) was maintained at 100Β per cent. (2007: 100 per cent.)
Sarantel's markets
Sarantel's technology can be adapted to design antennas for a number of differentΒ applications, butΒ using the same production processΒ for each, which reduces costs.Β We have also developed a rapidΒ developmentΒ processΒ whichΒ enables the company to deliver prototypeΒ antennas within a very short time-scale. With Iridium,Β for example,Β Sarantel made its first production shipments of satellite phone antennas, less than 12 months after sampling the first prototype design.Β
Today, Sarantel addresses the consumerΒ GPS, militaryΒ GPS, satellite radio and satellite phone markets.
ConsumerΒ GPSΒ (Global Positioning System)
The current economic downturn has had a major effect on the consumer electronics markets and this hasΒ affectedΒ ourΒ GPSΒ sales. However, theΒ GPSΒ market continues to develop and the trend in consumerΒ GPSΒ applications is towards smallerΒ handheldΒ and multifunctionalΒ devicesΒ that are especially suited to the benefits our technology can bring.Β Β We continue to win designs for our antenna in nicheΒ GPSΒ applications and during the year, we announced the following key wins:
Garmin:Β The world's largest satellite navigation device supplier selected Sarantel's GeoHelix antenna for itsΒ ColoradoΒ series of hand portable outdoorΒ GPSΒ navigation devices, which launched in early 2008.
SkyGolf:Β Β Following the first design win last year for the SkyCaddie SG5, one of SkyGolf's series of golfing rangefinders, our antennaΒ has since been selected for a further two designs.Β SkyGolf chose our antenna because it was the only antenna that was able to attain the level of accuracy demanded by users of their devices.
Sonim:Β OnΒ 19 February 2008, we announced a design-win with Sonim Technologies for a rugged mobile phone, which has integratedΒ Assisted-GPSΒ functionality. Sonim selected our antenna becauseΒ itΒ neededΒ superiorΒ antenna performance to ensureΒ itsΒ handset continued to operate properly inΒ harshΒ environments.Β
High-value markets
The high value markets cover a wide range of discrete markets including the military, marineΒ andΒ the mobile satellite service sector (MSS). These markets require higher antenna performance but are generally lower volume. In these markets, the benefits of using Sarantel'sΒ technology are very compelling, not only in terms of performance and size but also cost.
Sarantel is currently involved in the following markets:
Satellite phones:Β During the year, we announced that we had begun shipments of satellite phone antennas to Iridium for their newly launched 9555 satellite phone. Initial shipments began in September 2008, but we expect the main impact of deliveries to Iridium to be felt in the coming financial year. We are also in discussions with a number of other satellite phone operators to develop antennas for their phones.
Military applications:Β OnΒ 19 February 2008, we announced our first military contract, to develop a rugged version of our second generationΒ GPSΒ antenna for a major supplier of tactical radios to theΒ USΒ military. We are currently in discussions with other potential customers in this market to develop militaryΒ GPSΒ antennas and are pleased that the benefits of our antenna technology are being recognised for such demanding applications.
Research andΒ development
The design cycle varies from customer to customer and depends on a number of factors. Consumer products generally have a shorter design-cycle which take around 9-15 months from the date of a confirmed design-win until volume production begins. In the high-value markets, the design cycle is typically longer, but in the case of Iridium, we made the first shipmentsΒ less thanΒ 12 months after the confirmed design win.Β
In order to respondΒ quickly to our customers, our engineering and development teams have developed a number of proprietary tools that allow rapid simulation of antenna designs and a rapid prototype production. In general, our cycle time to deliver first prototypes to customers is around 2-3 months from theΒ startΒ of a new project.Β
During the year we continued toΒ enhanceΒ our antenna technology andΒ currently have over 300 patent filings internationally, of which approximately 30 per cent. have been granted. As the demand for newΒ and more complexΒ antenna designs grows, we are finding the value of our patent portfolio isΒ becoming more evident.
Manufacturing
Our manufacturing operation successfully brought two new products into production during theΒ yearΒ - theΒ Iridium antenna andΒ ourΒ thirdΒ generationΒ GPSΒ antenna.Β WeΒ wereΒ able to accomplish this byΒ usingΒ existing production equipment and modifying it to accommodate the physical size differences from existing antennas. Additionally, Sarantel successfully implemented a new lower-cost assembly process which will enable the production process to scale up to very high volume with minimal additional investment.
Pipeline andΒ order book
At the end of September 2008Β our orderΒ bookΒ wasΒ at record levels, despite a downturnΒ in the number ofΒ GPSΒ designs fromΒ certain of ourΒ customersΒ inΒ the second half of the year. Demand in the satellite phone and military markets remains robust.
Β
SummaryΒ and outlook
We are seeing a lot of activity in the high-value markets, where the superior performance and cost advantage that our antenna technology offers are becoming recognised. We made the first deliveries of the satellite phone antenna in September and are in discussionsΒ to develop multiple antennas for a number of customers in the high-value market.Β
Our order bookΒ continues to hold upΒ andΒ althoughΒ we remain cautious in the face of the current market conditions, weΒ are encouraged by the level of design activity for our antenna technology, particularly for the high-value market.Β
David Wither
Chief Executive Officer
2Β December 2008
Β
Consolidated Income StatementΒ for the year endedΒ 30 September 2008
|
Notes |
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
|
Revenue |
6 |
1,858,463 |
2,016,462 |
|
Cost of sales |
1,791,069 |
2,846,273 |
|
|
Β |
Β |
Β |
|
|
Gross profit/(loss) |
67,394 |
(829,811) |
|
|
Research & development costs |
1,037,317 |
1,070,300 |
|
|
Selling & distribution costs |
401,696 |
565,699 |
|
|
Administration costs |
3,357,492 |
3,446,599 |
|
|
Β |
Β |
Β |
|
|
Total operating costs |
4,796,505 |
5,082,598 |
|
|
Β |
Β |
Β |
|
|
Operating loss |
5 |
(4,729,111) |
(5,912,409) |
|
Operating loss beforeΒ impairment,Β depreciation and amortisation |
(2,781,460) |
(4,303,823) |
|
|
Impairment, depreciation and amortisation |
1,947,651 |
1,608,586 |
|
|
Investment revenues |
126,973 |
148,101 |
|
|
Fair value movement on derivatives |
(40,700) |
- |
|
|
Finance costs |
(23,438) |
(50,762) |
|
|
Β |
Β |
Β |
|
|
Loss before tax |
(4,666,276) |
(5,815,070) |
|
|
Tax |
198,171 |
184,192 |
|
|
Loss after tax |
(4,468,105) |
(5,630,878) |
|
|
BasicΒ and dilutedΒ loss per share |
7 |
(3.5)p |
(9.6)p |
All the activities of the Group are classed as continuing.
Consolidated Balance Sheet
as atΒ 30 September 2008
|
Notes |
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
|
Assets |
|||
|
Non-current |
|||
|
Intangible fixed assets |
1,270,515 |
1,094,664 |
|
|
Property, plant & equipment |
8 |
2,055,483 |
3,539,771 |
|
Total non-current assets |
3,325,998 |
4,634,435 |
|
|
Current |
|||
|
Inventories |
9 |
344,862 |
741,280 |
|
Trade & other receivables |
405,184 |
538,526 |
|
|
Current tax |
248,089 |
166,940 |
|
|
Investments - short term deposits |
- |
47,812 |
|
|
Cash & cash equivalents |
2,957,626 |
2,382,258 |
|
|
Total current assets |
3,955,761 |
3,876,818 |
|
|
Total assets |
7,281,759 |
8,511,253 |
|
|
Current liabilities |
|||
|
Trade and other payables |
955,299 |
849,702 |
|
|
Amounts due under finance leases & HP agreements |
242,534 |
506,178 |
|
|
Derivative financial instruments |
40,700 |
- |
|
|
Total current liabilities |
(1,238,533) |
(1,355,880) |
|
|
Non-current liabilities |
|||
|
Amounts due under finance leases & HP agreements |
203,991 |
112,667 |
|
|
Β |
Β |
Β |
|
|
Total liabilities |
(1,442,524) |
(1,468,547) |
|
|
Share capital |
8,788,562 |
7,643,554 |
|
|
Share premium |
16,165,487 |
14,252,078 |
|
|
Share scheme reserve |
334,081 |
203,465 |
|
|
Warrant reserve |
75,600 |
- |
|
|
Merger reserve |
13,389,536 |
13,389,536 |
|
|
Retained loss |
(32,914,031) |
(28,445,926) |
|
|
Total equity |
5,839,235 |
7,042,706 |
|
|
Total liabilities & equity |
7,281,759 |
8,511,253 |
Consolidated Statement of Changes in Equity
for the year endedΒ 30 September 2008
|
Share capital |
Share premium |
Share scheme reserve |
Warrant reserve |
Merger reserve |
Retained loss |
Total equity |
|
|
Β |
Β£ |
Β£ |
Β£ |
Β£ |
Β£ |
Β£ |
Β£ |
|
AtΒ 1 October 2006 |
5,494,039 |
14,424,857 |
78,000 |
- |
13,389,536 |
(22,815,048) |
10,571,384 |
|
Loss after taxΒ |
(5,630,878) |
(5,630,878) |
|||||
|
Share based payments |
- |
- |
125,465 |
- |
- |
- |
125,465 |
|
Warrants issued |
- |
- |
- |
- |
- |
- |
- |
|
Shares issued |
2,149,514 |
(172,779) |
- |
- |
- |
- |
1,976,735 |
|
AtΒ 30 September 2007 |
7,643,553 |
14,252,078 |
203,465 |
- |
13,389,536 |
(28,445,926) |
7,042,706 |
|
AtΒ 1 October 2007 |
7,643,553 |
14,252,078 |
203,465 |
- |
13,389,536 |
(28,445,926) |
7,042,706 |
|
Loss after taxΒ |
- |
- |
- |
- |
- |
(4,468,105) |
(4,468,105) |
|
Share based payments |
- |
- |
130,616 |
- |
- |
- |
130,616 |
|
Warrants issued |
- |
- |
- |
75,600 |
- |
- |
75,600 |
|
Shares issued |
1,145,009 |
1,913,409 |
- |
- |
- |
- |
3,058,417 |
|
AtΒ 30 September 2008 |
8,788,562 |
14,252,078 |
334,081 |
75,600 |
13,389,536 |
(32,914,031) |
5,839,235 |
Consolidated Cash Flow Statement
for the year endedΒ 30 September 2008
|
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
Loss before tax |
(4,666,276) |
(5,815,070) |
|
Adjustments for non-cash items: |
||
|
Depreciation |
1,345,418 |
1,499,544 |
|
Depreciation absorbed to cost of sales |
89,414 |
109,042 |
|
Impairment loss on plant & machinery |
512,819 |
- |
|
Loss on disposal of property, plant and equipment |
- |
532 |
|
Investment revenues |
(126,973) |
(148,101) |
|
Effect of foreign exchange rate changes |
20,076 |
(875) |
|
Finance costs |
23,438 |
50,762 |
|
Change in financial instruments provision |
40,700 |
- |
|
Share based payment |
130,616 |
125,465 |
|
Decrease/(increase) in inventories |
396,418 |
968,402 |
|
Decrease/(increase) in trade and other receivables |
103,680 |
76,851 |
|
Increase/(decrease) in trade and other payables |
105,597 |
(627,566) |
|
Taxation received |
146,685 |
197,790 |
|
Β |
Β |
Β |
|
Net cash outflow from operating activities |
(1,878,387) |
(3,563,224) |
|
Investing activities |
||
|
Interest received & similar income |
126,973 |
148,101 |
|
Payments to acquire intangible fixed assets |
(311,868) |
(303,807) |
|
Payments to acquire property, plant & equipment |
(327,346) |
(335,857) |
|
Disposal proceeds from sale of fixed assets |
- |
525 |
|
Decrease/(increase) in short term deposits |
47,812 |
(47,812) |
|
Net cash used in investing activities |
(464,429) |
(538,850) |
|
Β |
Β |
Β |
|
Cash outflow before financing |
(2,342,816) |
(4,102,074) |
|
Financing activities |
||
|
Interest paid & similar expense |
(50) |
(257) |
|
Finance lease interest paid |
(43,464) |
(49,629) |
|
Issue of shares |
3,435,022 |
2,149,515 |
|
Expenses paid in connection with issue of shares |
(301,005) |
(172,779) |
|
Cash received for new finance leases |
500,000 |
- |
|
Capital element of finance lease rentals |
(672,319) |
(492,641) |
|
Net cash inflow from financing activities |
2,918,184 |
1,434,209 |
|
Net increase/(decrease) in cash and cash equivalents |
575,368 |
(2,667,865) |
|
Cash and cash equivalents at start of period |
2,382,258 |
5,050,123 |
|
Cash and cash equivalents at end of period |
2,957,626 |
2,382,258 |
Notes to the Company Financial Statements
1. General information
The financial information set out above does not constitute the Company's statutory accounts for the years endedΒ 30 September 2008Β or 2007.Β The information provided in these preliminary financial statements is extracted from the audited accounts for the year endedΒ 30 September 2008. The auditor's report was unqualified.
While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria ofΒ IFRS, this announcement does not itself contain sufficient information to comply withΒ IFRS.
The Group expects to publish full financial statements that comply withΒ IFRSΒ onΒ 15Β December 2008.
2. Transition to International Financial Reporting Standards
These consolidatedΒ preliminary financialΒ statements are for the first period that the GroupΒ is required to andΒ has applied International Financial Reporting Standards ("IFRS") as adopted by the EuropeanΒ Union ("EU").
The transition from UK GAAP toΒ IFRSΒ has been made in accordance withΒ IFRSΒ 1, First-time Adoption of International Financial Reporting Standards.Β Consistent accounting standards underΒ IFRSΒ have been applied fromΒ 1 October 2006.
3. Adoption of new and revised international financial reporting standards
In the current year, theΒ Group has adopted all of the new and revised Standards and Interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations CommitteeΒ (IFRIC) of the IASB that are relevant to its operations and effective for accounting periods beginning 1Β October 2007.
4. Dividend
The directors do not propose the payment of a dividend.
5. Operating loss
Operating loss is stated after charging:
|
2008 |
2007 |
|
|
Β£ |
Β£ |
|
|
Amortisation of intangible fixed assets |
136,017Β |
102,602Β |
|
Depreciation of property, plant and equipment |
1,298,815 |
1,505,984 |
|
Impairment of plant and equipment |
512,819Β |
-Β |
|
Depreciation included in cost of sales |
89,414Β |
109,042Β |
|
Audit services |
||
|
Parent company |
1,100Β |
1,000Β |
|
Parent company and consolidated accounts |
12,600Β |
11,500Β |
|
Audit of subsidiaries |
15,300Β |
14,000Β |
|
IFRSΒ conversion |
4,000Β |
Β - |
|
Total audit services |
33,000Β |
26,500Β |
|
Non audit services |
||
|
Tax compliance |
3,950 |
5,665Β |
|
Interim review |
- |
6,700Β |
|
Total non-audit services |
3,950Β |
12,365Β |
|
Operating lease rentals - land and buildings |
135,000 |
135,000 |
|
Inventory written off against prior year provision |
(133,140) |
- |
|
Write down of inventories |
38,260 |
87,000 |
|
Write down of receivables |
2,000 |
36,000 |
6. Revenue
|
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
Sales of antennas |
1,621,436Β |
2,003,022Β |
|
Sale of NRE services |
237,027Β |
13,440Β |
|
Total revenue |
1,858,463Β |
2,016,462Β |
7. Loss per ShareΒ
The calculation of basic loss per share is based on the loss attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year.
|
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
Loss for the financial year |
4,468,105 |
5,630,878 |
|
Weighted average number of shares |
126,313,962 |
58,806,617 |
|
Basic loss per share |
(3.5)p |
(9.6)p |
|
Dilutive effect of weighted average options and warrants |
6,269,822Β |
5,019,451 |
|
Total of weighted average shares together with dilutive effect of weighted options and warrants |
132,583,784Β |
63,826,068Β |
|
Diluted loss per share (*) |
(3.5)p |
(9.6)p |
* The effect of options and warrants are anti-dilutive.
8. Property, plant and equipment
|
Leasehold improvements |
Property, plant and equipment |
Total |
|
|
Cost |
Β£ |
Β£ |
Β£ |
|
AtΒ 1 October 2006 |
196,646 |
8,867,145 |
9,063,791 |
|
Additions |
- |
303,807 |
303,807 |
|
Disposals |
- |
(4,435) |
(4,435) |
|
AtΒ 1 October 2007 |
196,646 |
9,166,517 |
9,363,163 |
|
Additions |
- |
327,345 |
327,345 |
|
AtΒ 30 September 2008 |
196,646 |
9,493,862 |
9,690,508 |
|
Depreciation |
|||
|
AtΒ 1 October 2006 |
88,283 |
4,232,503 |
4,320,786 |
|
Charge for the year |
19,437 |
1,486,547 |
1,505,984 |
|
Eliminated on disposals |
- |
(3,378) |
(3,378) |
|
AtΒ 1 October 2007 |
107,720 |
5,715,672 |
5,823,392 |
|
Charge for the year |
19,437 |
1,279,377 |
1,298,814 |
|
Impairment |
- |
512,819 |
512,819 |
|
AtΒ 30 September 2008 |
127,157Β |
7,507,868Β |
7,635,025Β |
|
Carrying amount |
|||
|
AtΒ 30 September 2008 |
69,489Β |
1,985,994Β |
2,055,483Β |
|
AtΒ 30 September 2007 |
88,926Β |
3,450,845Β |
3,539,771Β |
The Group carried out an impairment review of property, plant and equipment as at the end of the year, as part of the annual review cycle and in view of the deteriorating economic conditions. As a result, the Group has identified items of production equipment which are not required due to improvements in production methods and changes in product mix. Consequently, the carrying value of this plant of Β£512,819 has been treated as impaired and written down to zero.
An impairment loss is recognised for the amount by which the asset's or cash-generating unit's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of fair value, reflecting market conditions less costs to sell, and value in use based on an internal discounted cash flow evaluation.
During the year, the Group settled all the finance leases and hire purchase agreements relating to certain plant and equipment it held. Subsequently, the Group completed a sale and leaseback comprising all plant and machinery, test and computer equipment for Β£500,000.
The principal terms of the sale and leaseback agreement are a 24 months term at a monthly rent of approximately Β£24,000. In common with similar agreements, the lessor may adjust the amounts payable by the Group if assumptions (principallyΒ UKΒ taxation laws) underpinning their eventual net return, as calculated at inception, are materially incorrect. At the end of the term and subject to meeting certain conditions, the Group is appointed as the agent of the lessor, to sell the goods to a third party for a minimal nominal sum. The sale and leaseback agreement requires the Group to maintain a cash balance of at least three times the capital outstanding at any time.
In accordance with IAS17 - Leases, the sale and leaseback transaction has been classified as a finance lease. No adjustment has been made for the difference between the carrying value of the assets and the sale proceeds under the sale and leaseback agreement. Further disclosures are set out in Note 23Β of the Report and Accounts.
Β Capital Commitments
|
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
Amounts contracted for but not provided in the financial statements |
33,610Β |
98,541Β |
9.Β Β Inventories
|
2008 |
2007 |
|
|
Β |
Β£ |
Β£ |
|
Raw materials |
117,734Β |
99,042Β |
|
Work in progress |
59,522Β |
138,242Β |
|
Finished goods |
167,606Β |
503,996Β |
|
Β |
344,862Β |
741,280Β |
The cost of inventories recognised as an expense and included in 'cost of sales' amounted to Β£998,180 (2007: Β£1,688,428)
Β
10. Copies of the Report and Accounts
Copies of the Report and AccountsΒ are expected toΒ be posted to ShareholdersΒ onΒ 15 December 2008. It is anticipated that on the same date theyΒ will be available from the Company's registered office, Unit 2 Wendel Point, Ryle Drive, Park Farm South, Wellingborough NN8 6BA and will beΒ available from the Company's website www.sarantel.com.
Follow the stocks