Roundtable Discussion; The Future of Mineral Sands. Watch the video 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 Yearly Report

28 Sep 2012 07:00

RNS Number : 3881N
Cellcast plc
28 September 2012
 



28 September 2012

Cellcast plc

(the "Company")

 

Interim Results for the six months ended 30 June 2012

 

 

The Board of Cellcast plc (AIM: CLTV) are pleased to announce the Group's interims results for the six months ended 30 June 2012 and to provide an update on the Group's Asia based investments , Cellcast Asia Holdings and Cellcast India.

 

 

Financial highlights

 

·; Revenue for the six months ended 30 June 2012 of £9.8m (H1 2011: £11.4m);

 

·; First half loss before tax of £119,000 (H1 2011: profit before tax of £609,000);

 

·; Operating costs reduced by 9.9% to £784,000 (H1 2011: £870,000), leading to improved performance compared to H2 2011.

 

 

Update on Cellcast India

 

·; In October 2011 additional capital raised by Cellcast India and partial sale of stake resulted in dilution of Group's ownership in Cellcast India to 12%.

 

·; Cellcast India's financial position deteriorates further as the effects of new regulations reducing premium mobile tariffs for key application take a toll on Cellcast India margins.

 

·; As a result of the above Cellcast India delays payments due the PLC under the IP Licensing agreement.

 

 

 

Andrew Wilson, CEO of Cellcast plc, commented:

 

The first half of 2012 saw a significant decline in revenue and profitability over the same period in 2011. This was largely attributable to a recession driven decline in consumer demand. On the positive side the first half of 2012 produced significantly improved results over the second half of 2011 as a result of cost cutting measures.

 

 

 

For further information:

 

Cellcast plc

Andrew Wilson, CEO

Tel: +44 (0) 203 376 9420

andrew@cellcast.tv

www.cellcast.tv

 

Allenby Capital Limited

Nick Naylor/James Reeve

Tel: +44 (0) 20 3328 5656

 

 

 

 

CHIEF EXECUTIVE OFFICER'S STATEMENT

 

 

Half year results

 

The Group's performance in the first half showed a decline in revenue and operating profit when compared with the first half of 2011 but a noticeable improvement in both revenue and gross operating profit compared with the second half of 2011.

 

Revenue for the six months ended 30 June 2012 was £9.8 million, a decrease of 13% on the same period last year but an increase of 3% over the second half 2011 performance. Gross profit for the period was £678,000 (H1 2011: £1,601,000), again showing an improvement on the second half of 2011, which recorded a gross profit of £110,000.

 

Revenues in the second quarter of 2012 were up 8% compared to the first quarter with the costs at a consistent level in these two quarters.

 

Operating costs for the period were £784,000, which is 10% lower than the £870,000 total for the first half of 2011.

 

Overall, the Group's UK operations incurred an operating loss of £106,000 for the period after depreciation and amortisation costs of £301,000. This compares unfavourably to an operating profit of £732,000 in the comparative period for 2011 but amounts to a significant improvement over the second half of 2011 when the Group incurred an operating loss of £710,000

 

The improvement over the second half of 2011 is a direct result of significant costs cutting program implemented during that period.

 

After taking into account the interest charges, the loss for the period was £119,000 (30 June 2011: £570,000 profit). This represents a loss per share of (0.2)p (30 June 2011: 0.8p profit).

 

Cellcast Asia Holdings ("CAH")

On 7 October 2011 CAH bought back 3.2 million shares in CAH from Cellcast for a consideration of USD1.5m (£949,000), thereby reducing the Group's holding in Cellcast India to 12%.

The performance of Cellcast India deteriorated in the first half of 2012, impacted by new rules introduced by the Indian telecoms regulator, TRAI, which effectively reduced the premium tariffs applicable to Cellcast India's core services. As a result, Cellcast India has delayed payments due under the Intellectual Property assignment agreement concluded contemporaneously with the Share Buy Back Agreement mentioned above. Adequate provision was made against these amounts at 31 December 2011. No additional provision has been required in the period.

As of this date we understand that Cellcast India is exploring a repositioning and recapitalisation of the business.

 

 

Funding

 

The cash flow for the sixth months ended 30 June 2012 was significantly improved from the same period last year due to the timing of receipt of the proceeds on the part-disposal of the Group's Indian associate received in November 2011.

 

Having reviewed the forward cash flows for the foreseeable future, the directors are confident that the Company has sufficient financial resources and that the preparation of the interim accounts on a going concern basis is appropriate.

 

 

 

Outlook

The group continues to invest in the development of innovative products and services to meet the challenges and growth opportunities presented by the expansion of digital television and the convergence of the web, TV and telephony.

The economic situation continues to negatively impact demand for the Group's services in the UK and the Directors expect the last quarter to be a challenging one. As stated in the 2011 Annual Report, the Group has now reached saturation levels in terms of its multi channel multi platform distribution in the UK so we are increasingly focussing our efforts on identifying and developing new international markets for our products and services.

 

 

 

Andrew Wilson

Chief Executive Officer

28 September 2012

UNAUDITED CONDENSED CONSOLIDATED STATEMENT of comprehensive income

For the 6 months ended 30 June 2012

Audited

6 months ended

6 months ended

Year ended

30/06/12

30/06/11

31/12/11

£

£

£

Revenue

9,834,611

11,354,142

20,879,171

Cost of sales

(9,156,333)

(9,752,894)

(19,168,083)

Gross profit

678,278

1,601,248

1,711,088

Operating costs and expenses:

General and administrative

(477,514)

(541,336)

(1,049,732)

Share option expense

(5,619)

(14,044)

(27,350)

Amortisation and depreciation

(301,042)

(314,317)

(612,273)

Total operating costs and expenses

(784,175)

(869,697)

(1,689,355)

Operating (loss) / profit

(105,897)

731,551

21,733

Interest receivable & similar income

353

1

151

Interest payable & similar charges

(13,406)

(28,731)

(18,739)

Profit on disposal of interest in associate

-

-

91,603

Gain on sale of intellectual property

-

-

364,005

Share of loss in associates

-

(93,608)

(93,608)

(Loss) / profit before tax

(118,950)

609,213

365,145

 

 

Taxation

-

-

(72,801)

(Loss) / profit for the period

(118,950)

609,213

292,344

Other comprehensive income

Exchange difference on translating foreign operations

-

(39,174)

(92,083)

Total comprehensive income attributable to the owners of the parent

(118,950)

570,039

200,261

 

(Loss) / earning per share

Basic and diluted (note 3)

(0.2)p

0.8p

0.4p

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

As at 30 June 2012

Audited

30/06/12

30/06/11

31/12/11

£

£

£

Assets

Non-current assets

Intangible assets

758,254

1,194,926

923,568

Property, plant and equipment

182,819

141,451

172,288

Investments in associates

-

907,221

-

941,073

2,243,598

1,095,856

Current assets

Trade and other receivables

2,606,991

3,408,164

3,276,087

Cash and cash equivalents

904,201

127,648

662,885

3,511,194

3,535,812

3,938,972

Total assets

4,452,265

5,779,410

5,034,828

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

Cumulative translation reserve

-

49,330

-

Warrant reserve

13,702

13,702

13,702

Retained earnings

(8,465,795)

(8,048,901)

(8,352,464)

Equity attributable to owners of the parent

667,326

1,133,550

667,327

Liabilities

Current liabilities

Trade and other payables

3,784,939

4,645,860

4,208,732

Borrowings

-

-

45,439

Total liabilities

3,784,939

4,645,860

4,254,171

Total equity and liabilities

4,452,265

5,779,410

5,034,828

 

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

 

 

As at 30 June 2012

Share

Share

Merger

Cumulative

Warrant

Retained

Shareholders

Capital

Premium

Reserve

Translation

Reserve

Earnings

Funds

Reserve

£

£

£

£

£

£

£

Balance at 1 January 2012

2,285,398

5,533,626

1,300,395

-

13,702

(8,352,464)

780,657

Loss for the period

-

-

-

-

-

(118,950)

(118,950)

Transactions with owners

- Equity settled share-based payment charge

-

-

-

-

-

5,619

5,619

Balance at 30 June 2012

2,285,398

5,533,626

1,300,395

-

13,702

(8,465,795)

667,326

 

 

 

 

As at 31 December 2011

Share

Share

Merger

Cumulative

Warrant

Retained

Shareholders

(Audited)

Capital

Premium

Reserve

Translation

Reserve

Earnings

Funds

Reserve

£

£

£

£

£

£

£

Balance at 1 January 2011

2,285,398

5,533,626

1,300,395

88,504

13,702

(8,672,158)

549,467

Profit for the year

-

-

-

-

-

292,344

292,344

Exchange difference on translating foreign operations

-

-

-

(92,083)

-

-

(92,083)

Total comprehensive income

-

-

-

(92,083)

-

292,344

200,261

Transactions with owners

- Recycling of translation reserve on disposal of interest in Associate

-

-

-

3,579

-

-

3,579

- Equity settled share- based payment charge

-

-

-

-

-

27,350

27,350

Total transactions with owners

-

-

-

3,579

-

27,350

30,929

Balance at 31 Dec 2011

2,285,398

5,533,626

1,300,395

-

13,702

(8,352,464)

780,657

 

 

 

 

As at 30 June 2011

Share

Share

Merger

Cumulative

Warrant

Retained

Shareholders

Capital

Premium

Reserve

Translation

Reserve

Earnings

Funds

Reserve

£

£

£

£

£

£

£

Balance at 1 January 2011

2,285,398

5,533,626

1,300,395

88,504

13,702

(8,672,158)

549,467

Profit for the period

-

-

-

-

-

609,213

609,213

Exchange difference on translating foreign operations

-

-

-

(39,174)

-

-

(39,174)

Total comprehensive income

-

-

-

(39,174)

-

609,213

570,039

Transactions with owners

- Equity settled share-based payment charge

-

-

-

-

-

14,044

14,044

Total transactions with owners

-

-

-

-

-

14,044

14,044

Balance at 30 June 2011

2,285,398

5,533,626

1,300,395

49,330

13,702

(8,048,901)

1,133,550

 

 

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 2012

 

Audited

6 months ended

6 months ended

Year ended

30/06/12

30/06/11

31/12/11

Net increase / (decrease) in cash and cash equivalents

£

£

£

Net cash inflow / (outflow) from operations

a

446,065

207,990

(323,027)

Income taxes

-

(72,801)

Interest received

353

1

151

Net cash inflow / (outflow) from operating activities

446,418

207,991

(395,677)

Net cash (outflow) / inflow from investing activities

b

(146,257)

(61,945)

1,021,529

Net cash used in financing activities

c

(13,406)

(128,731)

(118,739)

Net increase in cash and cash equivalents

286,755

17,315

507,113

Cash and cash equivalents at beginning of period

617,446

110,333

110,333

Cash and cash equivalents at end of period

904,201

127,648

617,446

 

 

 

Cash and cash equivalents

 

 

 

Audited

6 months ended

6 months ended

Year ended

 

30/06/12

30/06/11

31/12/11

Cash at bank

904,201

127,648

662,885

Overdraft

-

-

(45,439)

904,201

127,648

617,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

For the 6 months ended 30 June 2012

 

Audited

6 months ended

6 months ended

Year ended

30/06/12

30/06/11

31/12/11

£

£

£

a

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

(Loss) / profit before tax

(118,950)

609,213

365,145

Interest receivable & similar income

(353)

(1)

(151)

Interest payable & similar charges

13,406

28,731

18,739

Share of operating losses in associates

-

93,608

93,608

Amortisation and depreciation

301,042

314,317

612,275

Profit on part-disposal of Indian associate

-

-

(91,603)

Gain on sale of intellectual property

-

-

(364,005)

Share option expense

5,619

14,044

27,350

Decrease / (increase) in trade and other receivables

669,096

(796,323)

(491,659)

Decrease in trade and other payables

(423,791)

(55,599)

(492,726)

Net cash inflow / (outflow) from operations

446,065

207,990

(323,027)

b

Cash flow from investing activities

Proceeds on part-disposal of Indian associate

-

-

949,493

Proceeds on sale of intellectual property

-

-

191,418

Purchase of property, plant and equipment

(38,257)

(51,945)

(105,077)

Purchase of intangible assets

(108,000)

(10,000)

(14,305)

Net cash (outflow) / inflow from investing activities

(146,257)

(61,945)

1,021,529

c

Cash flow from financing activities

Interest paid

(13,406)

(28,731)

(103,201)

Repayment of loan

-

(100,000)

(200,000)

Proceeds from the issue of share capital

-

-

55,000

Proceeds from directors loan

-

-

100,000

Net cash used in financing activities

(13,406)

(128,731)

(148,201)

 

 

 

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 150 Great Portland Street, London, W1W 6QD. 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 the AIM Market of the London Stock Exchange.

 

This condensed consolidated interim financial information was approved for issue on 28 September 2012.

 

2. Basis of preparation

 

This unaudited condensed consolidated interim financial information is for the six months ended 30 June 2012. 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 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 2011 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 2011 have been reported on by the Company's auditor and have been delivered to the Registrar of Companies. The auditor's report on those accounts was not qualified, did not contain statements under section 498(2) and (3) of the Companies Act 2006 and included an emphasis of matter relating to the uncertainties in respect to the Group's ability to continue as a going concern.

 

The IFRS's that will be effective in the financial statements for the year to 31 December 2012 are still subject to change and to the issue of additional interpretation(s) and therefore cannot be determined with certainty. Accordingly, the accounting policies for that annual period that are relevant to this interim financial information will be determined only when the IFRS financial statements are prepared at 31 December 2012.

 

Except as described above, 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 2011 and are also consistent with those which will be adopted in the 31 December 2012 financial statements.

 

There were 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 of the Group.

 

NOTES TO THE UNAUDITED INTERIM ACCOUNTS STATEMENT

 

 

 

3. (Loss) /earnings per share

 

 

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

Audited

30/06/2012

30/06/2011

31/12/2011

£

£

£

Reported profit / (loss) for the financial period

(118,950)

609,213

292,344

Number

Number

Number

Weighted average number of ordinary shares

76,471,557

77,513,224

76,471,557

Dilutive effect of outstanding share options and warrants

-

1,292,626

-

Weighted average number of ordinary shares for diluted earnings per share

76,471,557

78,805,850

76,471,557

Basic (loss) / earnings per share (pence)

(0.2)p

0.8p

0.4p

Diluted (loss) / earnings per share (pence)

(0.2)p

0.8p

0.4p

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR LRMPTMBMTBJT
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.