The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksVITA.L Regulatory News (VITA)

  • There is currently no data for VITA

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half-year Report

25 Sep 2017 07:00

RNS Number : 6357R
Cellcast plc
25 September 2017
 

 

Cellcast plc

("Cellcast" or the "Company")

 

Interim results for the six months ended 30 June 2017

 

 

 

The Board of Cellcast plc (AIM: CLTV) announces the group's interims results for the six months ended 30 June 2017.

 

 

Highlights

 

· UK interactive broadcast revenues of £5.5 million (H1 2016: £5.3 million)

 

· Revenues from newly launched overseas gaming services of £300,000 (H1 2016: £320,000)

 

· Loss before tax of £145,000 for the period (H1 2016: profit of £78,000)

 

· Loss per share of 0.2p (H1 2016: earnings per share of 0.1p)

 

· Board changes- Samuel Malin appointed as a Non-Executive Director and Craig Gardiner appointed as Chief Executive officer, strengthening the composition of the board.

 

 

Craig Gardiner, CEO of Cellcast plc, commented:

 

"Revenues in our core broadcast sector have continued to decline. Nevertheless, this decline has been offset by growth in online revenues, albeit these have come at an increased cost. Steady income derived from consultancy agreements has also helped fill the gap left by the decline of the broadcast derived revenues."

 

"The commencement of the renegotiated supplier agreement at the beginning of August has led to a substantial and material reduction in costs, giving us increased flexibility to deal with the challenging marketplace."

 

For further information:

 

Cellcast plc

Craig Gardiner, CEO

Tel: +44 (0) 203 376 9420

craig@cellcast.tv

www.cellcast.tv

Allenby Capital Limited (Nominated Adviser)

Nick Naylor/James Reeve

Tel: +44 (0) 20 3328 5656

 

 

CHIEF EXECUTIVE OFFICER'S STATEMENT

 

 

Half year results

 

UK interactive broadcast revenues for the six months ended 30 June 2017 were £5.5 million, an increase of 2% on the same period last year. Revenue from the overseas gaming consultancy services represented £300,000. Gross profit for the period amounted to £89,000 (H1 2016: £378,000).

 

Operating costs for the period were £256,000 (H1 2016: £343,000).

 

Overall, the group's operations generated a loss before tax of £145,000. This compares to a profit before tax of £78,000 for the period ending 30 June 2016.

 

The cost of sales has risen by 7% from £5,285,847 to £5,680,171. This increase comes from the growth in online revenues that carry more direct costs.

 

The post-tax loss for the period amounted to £145,000. This represents negative earnings per share of 0.2p. By comparison, during the period to 30 June 2016 the group achieved a net profit of £78,000 and earnings per share of 0.1p.

 

The group's cash and cash equivalents at 30 June 2017 stood at £862,000 compared to a balance of £1,189,000 at 30 June 2016.

 

The Company's treasury management scheme and investment strategy (the Lexinta Fund, based in Zurich) as reported in the last annual accounts amounted to £510,920. In the period, the decision was taken to redeem the investments and bring the cash back into the business, as the Fund Manager had decided it was time to liquidate the entire portfolio. The funds due back to the group are included in debtors as at 30 June 2017. The company expects to receive the remitted funds before the year-end. This will further strengthen the balance sheet of the company.

 

 

Outlook

 

The first six months of 2017 continued to be challenging. Revenues from Cellcast's core Voice and SMS business have continued to decline as viewing habits continue to change. However, the group has had some growing success in driving TV viewers onto the web where the service offering can be broadened. Revenues derived from the web now amount to 70% of those derived from the core broadcast business with the caveat that such revenues come with lower margins.

 

Consultancy and management services to companies in the lottery, gaming and entertainment sector in East Africa have provided a continuing source of revenue and both service and geographic diversification.

 

Costs have been significantly reduced with the new supplier agreement which was announced on 27 July 2017 and which came into effect on 1 August 2017. The new DMOL (Digital Television Multiplex Operators Ltd) EPG (Electronic Program Guide) which came into effect on 3 August saw the group's TV channels move to different viewing locations. The group will continue to monitor any impacts on the revenues that this may have in the second half of the year.

 

 

 

Craig Gardiner

 

Chief Executive Officer

 

25 September 2017

 

 

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT of comprehensive income

 

For the 6 months ended 30 June 2017

Audited

6 months ended

6 months ended

Year ended

30/06/17

30/06/16

31/12/16

£

£

£

Revenue

5,769,311

5,663,962

12,072,101

Cost of sales

(5,680,171)

(5,285,847)

(10,949,499)

Gross profit

89,140

378,115

1,122,602

Operating costs and expenses:

Administrative expenses (see note 6)

(206,961)

(264,472)

(452,847)

Amortisation and depreciation

(49,368)

(78,694)

(123,470)

Total operating costs and expenses

(256,329)

(343,166)

(576,317)

Operating (loss)/profit

(167,189)

34,949

546,285

Fair value gains and losses

12,719

14,352

58,196

Finance costs

(2,250)

(4,514)

(8,388)

Share of results of associate

11,913

33,202

55,906

(Loss)/profit before tax

(144,807)

77,989

651,999

 

 

Taxation

-

-

(7,195)

(Loss)/profit for the period

(144,807)

77,989

644,804

Total comprehensive income attributable to owners of the parent

(144,807)

77,989

644,804

 

(Loss)/ profit per share

Basic and diluted

(0.2p)

0.1p

0.8p

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

As at 30 June 2017

Audited

30/06/17

30/06/16

31/12/16

£

£

£

Assets

Non-current assets

Intangible assets

104,573

129,856

119,221

Property, plant and equipment

123,584

165,752

140,603

Investments

88,813

88,813

88,813

Interest in associate

74,958

40,341

63,045

391,928

424,762

411,682

Current assets

Investments - financial assets

-

242,350

510,920

Trade and other receivables

2,825,531

1,785,150

2,343,977

Cash and cash equivalents

862,446

1,188,962

1,101,235

3,687,977

3,216,462

3,956,132

Total assets

4,079,905

3,641,224

4,367,814

Capital and reserves

Called up share capital

2,285,398

2,285,398

2,285,398

Share premium account

5,533,626

5,533,626

5,533,626

Merger reserve

1,300,395

1,300,395

1,300,395

Warrant reserve

13,702

13,702

13,702

Retained earnings

(6,921,658)

(7,343,666)

(6,776,851)

Total equity

2,211,463

1,789,455

2,356,270

Liabilities

Non-current liabilities

335,000

435,000

385,000

Current liabilities

Trade and other payables

1,533,442

1,416,769

1,626,544

Total liabilities

1,868,442

1,851,769

2,011,544

Total equity and liabilities

4,079,905

3,641,224

4,367,814

 

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

 

 

 

As at 30 June 2017

Called Up

Share

Share

Premium

Merger

Warrant

Retained

Total

Capital

Account

Reserve

Reserve

Earnings

Equity

£

£

£

£

£

£

Balance at 1 January 2017

2,285,398

5,533,626

1,300,395

13,702

(6,776,851)

2,356,270

Loss for the period

-

-

-

-

(144,807)

(144,807)

Balance at 30 June 2017

2,285,398

5,533,626

1,300,395

13,702

(6,921,658)

2,211,463

 

 

 

 

As at 31 December 2016

Called Up

Share

Share

Premium

Merger

Warrant

Retained

Total

Capital

Account

Reserve

Reserve

Earnings

Equity

£

£

£

£

£

£

Balance at 1 January 2016

2,285,398

5,533,626

1,300,395

13,702

(7,421,655)

1,711,466

Profit for the period

-

-

-

-

644,804

644,804

Balance at 31 December 2016

2,285,398

5,533,626

1,300,395

13,702

(6,776,851)

2,356,270

 

 

 

 

 

 

As at 30 June 2016

Called Up

Share

Share

Premium

Merger

Warrant

Retained

Total

Capital

Account

Reserve

Reserve

Earnings

Equity

£

£

£

£

£

£

Balance at 1 January 2016

2,285,398

5,533,626

1,300,395

13,702

(7,421,655)

1,711,466

Profit for the period

-

-

-

-

77,989

77,989

Balance at 30 June 2016

2,285,398

5,533,626

1,300,395

13,702

(7,343,666)

1,789,455

 

 

 

 

 

 

 

In the above tables, the amounts are attributable to the equity holders of the parent.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

For the 6 months ended 30 June 2017

 

Audited

6 months ended

6 months ended

Year ended

30/06/17

30/06/16

31/12/16

£

£

£

Net cash (outflow)/inflow from operations

a

(415,943)

364,216

457,707

Net cash inflow/(outflow) from investing activities

b

179,404

(10,016)

(187,360)

Net cash used in financing activities

c

(2,250)

(4,514)

(8,388)

Net (decrease)/increase in cash and cash equivalents

(238,789)

349,686

261,959

Cash and cash equivalents at beginning of period

1,101,235

839,276

839,276

Cash and cash equivalents at end of period

862,446

1,188,962

1,101,235

 

 

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

For the 6 months ended 30 June 2017

 

6 months ended

6 months ended

Audited

 Year ended

30/06/17

30/06/16

31/12/16

£

£

£

a

Reconciliation of net loss to net cash (outflow) / inflow from operating activities

(Loss)/profit before tax

(144,807)

77,989

651,999

Fair value gains and losses

(12,719)

(14,352)

(58,196)

Finance costs

2,250

4,514

8,388

Amortisation and depreciation

49,368

78,694

123,470

Gain on sale of intellectual property

-

-

-

Share of associates profit

(11,913)

(33,202)

(55,906)

FX gain on current asset investment

16,560

(22,664)

(79,038)

Impairment of non-current asset investments

-

-

-

R&D tax credit

-

-

-

(Increase)/decrease in trade and other receivables

(171,581)

516,028

(126,959)

Decrease in trade and other payables

(143,101)

(242,791)

(83,017)

Income tax received

-

-

76,966

Net cash (outflow) / inflow from operations

(415,943)

364,216

457,707

b

Cash flow from investing activities

Proceeds on sale of channels

-

-

-

Proceeds on sale of intellectual property

-

-

-

Purchase of property, plant and equipment

(17,700)

(10,016)

(19,010)

Refund of JV

-

-

-

Investment in current asset investments

-

-

(168,350)

Proceeds from disposal of current asset investments

197,104

-

-

Purchase of investment in associate

-

-

-

Net cash inflow / (outflow) from investing activities

179,404

(10,016)

(187,360)

c

Cash flow from financing activities

Interest paid

(2,250)

(4,514)

(8,388)

Net cash used in financing activities

(2,250)

(4,514)

(8,388)

 

 

 

d

Cash and cash equivalents

Cash at bank

862,446

1,188,962

1,101,235

Cash and cash equivalents at the end of the period

862,446

1,188,962

1,101,235

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

 

1. General Information

 

Cellcast plc is a limited liability Company incorporated and domiciled in the United Kingdom. Its business address is 35 Soho Square, London, W1D 3QX. The address of its registered office is The Registry, 34 Beckenham Road, Beckenham, Kent, BR3 4TU. Copies of this statement are available from this address and from the Company's website www.cellcast.tv.

 

The Company is quoted on AIM, a Market operated by the London Stock Exchange.

 

This condensed consolidated interim financial information was approved for issue on 25 September 2017.

 

2. Basis of preparation

 

This unaudited condensed consolidated interim financial information is for the six months ended 30 June 2017. This has been prepared in accordance with recognition and measurement principles of International Financial Reporting Standards (IFRS) as endorsed by the European Union and implemented in the UK. The financial information in this interim announcement is unaudited and does not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006.

 

The interim financial information does not include all of the information required for full annual financial statements and accordingly, whilst the interim financial information has been prepared in accordance with the recognition and measurement principles of IFRS, it cannot be construed as being in full compliance with IFRS.

 

The comparative financial information for the year ended 31 December 2016 does not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. The statutory accounts of the group for the year ended 31 December 2016 have been reported on by the Company's auditor and have been delivered to the Registrar of Companies. The auditor's report on those statutory accounts was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement made under Section 498 of the Companies Act 2006.

 

The current and comparative periods to June have been prepared using accounting policies and practices consistent with those adopted in the annual financial statements for the year ended 31 December 2016 and are also consistent with those which will be adopted in the 31 December 2017 financial statements.

 

The directors have considered Standards and Interpretations which were in issue but not effective at the date of authorisation of this condensed interim financial information. The directors have particularly considered the impact of IFRS 15 to the group's revenue recognition policies. The accounting policy for recognising broadcast revenue is not expected to change when the rules under IFRS 15 are applied. A further, detailed review of the policy for recognising revenue generated from the provision of management and consultancy services will be required when IFRS 15 is adopted but given the relative amount of this revenue as a proportion of total revenue the directors do not expect a material impact on the group financial statements in the period of initial application.

 

There are no other Standards and Interpretations which were in issue but not effective at the date of authorisation of this condensed interim financial information that the directors anticipate will have a material impact on the financial statements.

 

The directors have carefully considered whether or not it is appropriate to adopt the going concern basis in preparing the interim financial report. The directors have reviewed the group's detailed cash forecast to ensure that the group's current working capital and credit facilities in place are sufficient for the foreseeable future. This assessment is based upon forecasts following the reduction in the revenue of the UK television business together with the continued reduction in operational costs implemented over the year; it also assumes the maintenance of existing relationships with key suppliers.

 

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

 

3. Basis of preparation (continued)

 

After making enquiries, the directors have concluded that the group has adequate resources to continue trading for the foreseeable future. For these reasons, they continue to adopt the going concern basis of accounting in preparing the interim financial report.

 

4. Revenue

Audited

6 months ended

6 months ended

Year ended

30/06/17

30/06/16

31/12/16

£

£

£

Revenue

Interactive broadcast

5,469,311

5,343,767

11,452,101

Overseas gaming consultancy services

300,000

320,195

620,000

Total revenue

5,769,311

5,663,962

12,072,101

 

 

5. Earnings per share

 

Basic and diluted earnings per share is based on the profit after tax and on the following weighted average number of shares in issue.

6 months ended

6 months ended

Audited

Year ended

30/06/17

30/06/16

31/12/16

£

£

£

Reported (loss)/profit for the financial period

(144,807)

77,989

644,804

Number

Number

Number

Weighted average number of ordinary shares

77,513,224

77,513,224

77,513,224

Dilutive effect of outstanding share options and warrants

-

-

-

Weighted average number of ordinary shares for diluted earnings per share

77,513,224

77,513,224

77,513,224

Basic earnings per share (pence)

(0.2p)

0.1p

0.8p

Diluted earnings per share (pence)

(0.2p)

0.1p

0.8p

 

 

6. Foreign exchange gains and losses

 

Included in administrative expenses for the 6 months ended 30/06/17 are foreign currency gains of £85,433 (Audited year ended 31/12/16: gains of £140,043).

 

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PGUBPBUPMURC
Date   Source Headline
25th Jun 20204:40 pmRNSCompany update and statement re annual results
27th Apr 20207:00 amRNSChange of Registered Office
9th Mar 20207:30 amRNSStatement re. Suspension and Company update
9th Mar 20207:30 amRNSSuspension - Vintana Plc
9th Oct 20192:15 pmRNSHolding(s) in Company
26th Sep 20197:00 amRNSHalf-year Report
9th Sep 20195:31 pmRNSCellcast
9th Sep 20194:30 pmRNSChange to company name, TIDM and website
6th Sep 20191:17 pmRNSResult of General Meeting
20th Aug 20197:00 amRNSProposed disposal of Cellcast UK & notice of GM
12th Aug 201910:15 amRNSHolding(s) in Company
3rd Jul 20193:02 pmRNSHolding in Company
1st Jul 201912:27 pmRNSStmnt re Share Price and director declaration
28th Jun 201912:46 pmRNSResult of AGM
3rd Jun 20192:45 pmRNSNotice of AGM
21st May 201910:45 amRNSUpdate on overseas consulting services
14th May 20197:00 amRNSFinal Results
27th Nov 20182:45 pmRNSTrading Statement
25th Sep 20187:00 amRNSHalf-year Report
28th Jun 20182:36 pmRNSResult of AGM
18th May 20187:00 amRNSNotice of AGM
1st May 201810:15 amRNSFinal Results
18th Jan 201812:05 pmRNSHolding(s) in Company
5th Jan 201811:00 amRNSUpdate on investment in the Lexinta fund
7th Dec 201712:00 pmRNSUpdate on the Lexinta fund and trading
13th Nov 20177:00 amRNSUpdate re Lexinta Fund and trading update
25th Sep 20177:00 amRNSHalf-year Report
7th Aug 20177:00 amRNSDirectorate Change
27th Jul 20177:00 amRNSNew supplier agreement
4th Jul 20177:00 amRNSDirectorate Changes
21st Jun 20171:00 pmRNSResult of AGM
25th May 20179:45 amRNSHolding(s) in Company
24th May 20177:00 amRNSFinal Results
25th Jan 20173:20 pmRNSHolding(s) in Company
17th Jan 20179:15 amRNSHolding(s) in Company
21st Nov 201610:10 amRNSHolding(s) in Company
27th Sep 20167:00 amRNSHalf-year Report
30th Jun 20161:19 pmRNSResult of AGM
26th May 201612:15 pmRNSHolding in Company
25th May 20167:00 amRNSFinal Results
28th Sep 20151:00 pmRNSHalf Yearly Report
17th Aug 20159:26 amRNSStatement re press speculation and price movement
25th Jun 201512:00 pmRNSResult of AGM
2nd Jun 20157:00 amRNSFinal Results
6th Mar 20153:00 pmRNSCancellation of joint venture
16th Jan 20151:05 pmRNSRenegotiation of bandwidth commitments
13th Oct 20141:45 pmRNSHolding(s) in Company
25th Sep 20147:00 amRNSHalf Yearly Report
26th Jun 201411:53 amRNSResult of AGM
30th May 20147:01 amRNSInvestment in joint venture & director role change

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.