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

27 Sep 2013 10:35

RNS Number : 1017P
Cellcast plc
27 September 2013
 



Cellcast plc

(the "Company")

 

Interim Results for the six months ended 30 June 2013

 

 

 

 

 

The Board of Cellcast plc (AIM: CLTV) announces the Group's interims results for the six months ended 30 June 2013.

 

 

Financial results Highlights

 

· Revenue for the six months ended 30 June 2013 of approximately £8.3m (H1 2012: £9.8m);

 

· First half loss before tax of £915,000 (H1 2012: loss before tax of £119,000);

 

· Cost reductions implemented to date will have a positive impact on second half of current year.

 

 

 

Andrew Wilson, CEO of Cellcast plc, commented:

 

"The first half of 2013 saw a continued decline in revenue and profitability largely due to continued fall in consumer demand for our products and services in the UK. We expect the second half of 2013 to benefit from the move to Milton Keynes; reorganisation of operations and reduction in broadband commitments."

 

 

For further information:

 

Cellcast plc

Andrew Wilson, CEO

Tel: +44 (0) 203 376 9420

andrew@cellcast.tv

www.cellcast.tv

 

Zeus Capital

Ross Andrews

Tel: +44 (0) 161 831 1512

Andrew Jones

www.zeuscapital.co.uk

 

 

 

 

 

 

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 2012.

 

Revenue for the six months ended 30 June 2013 was approximately £8.3 million, a decrease of 16% on the same period last year. Gross profit for the period was £44,000 (H1 2012: £678,000).

 

Operating costs in the UK, excluding TV exploration costs, for the period were £752,000, which is 4% lower than the £784,000 total for the first half of 2012.

 

Overall, the Group's UK operations incurred an operating loss of £912,000 for the period after depreciation and amortisation costs of £316,000. This compares unfavourably to an operating loss of £106,000 in the comparative period for 2012.

 

In the first quarter the Group also incurred the costs of trialling new international markets of £203,000 (H1 2012: nil).

 

After taking into account the interest charges, the loss for the period was £915,000 (H1 2012: £119,000 loss). This represents a loss per share of 1.2p (H1 2012: 0.2p loss).

 

The £239,000 investment was made predominantly in new mobile business ventures in the UK and internationally.

 

Funding

 

The cash balance at 30 June 2013 stood at £454,000 compared to a balance of £904,000 at 30 June 2012.

 

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

In the UK, the Group continued to see reduced demand and this has impacted on revenue in the period.

To address these, further cost cutting measures have been implemented which include moving the studio facilities out of London and reorganizing the current operational structure. The beneficial effect of this relocation and reorganisation will be recognised commencing in October of this year.

 

In July the Group's losses were significantly curtailed by the rationalisation of its bandwidth commitments which translated into a 32% reduction in the Group's overall broadcast cost.

 

As the company's traditional UK market offers limited immediate opportunity for new customer acquisition the Group has focussed on two areas of potential growth. The first of these is to increase yield from existing customers through cross-selling and upselling complementary internet and mobile internet based services. The second are new initiatives to undertake tests in various international markets with a focus on Africa and South America where mobile penetration is growing rapidly and new broadcasting opportunities are emerging.

 

The combination of the cost reductions and the revenue benefit being derived from new services and international markets will benefit the Group in the second half of 2013 and significantly reduce the operating losses.

 

Andrew Wilson

Chief Executive Officer

27 September 2013

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT of comprehensive income

For the 6 months ended 30 June 2013

Audited

6 months ended

6 months ended

Year ended

30/06/13

30/06/12

31/12/12

£

£

£

Revenue

8,300,774

9,834,611

19,162,938

Cost of sales

(8,257,220)

(9,156,333)

(17,766,096)

Gross profit

43,554

678,278

1,396,842

Operating costs and expenses:

General and administrative

(436,527)

(477,514)

(1,019,808)

TV exploration in overseas countries and new ventures

(203,091)

-

(275,656)

Share option expense

-

(5,619)

(9,365)

Amortisation and depreciation

(315,707)

(301,042)

(602,995)

Total operating costs and expenses

(955,325)

(784,175)

(1,907,824)

Operating loss

(911,771)

(105,897)

(510,982)

Interest receivable & similar income

448

353

650

Interest payable & similar charges

(3,501)

(13,406)

(2,027)

Gain on sale of intellectual property

-

-

457,084

Loss before tax

(914,824)

(118,950)

(55,275)

 

 

Taxation

-

-

-

Loss for the period

(914,824)

(118,950)

(55,275)

Total comprehensive expenditure attributable to the owners of the parent

(914,824)

(118,950)

(55,275)

 

Loss per share

Basic and diluted (note 3)

(1.2)p

(0.2)p

(0.1)p

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

As at 30 June 2013

Audited

30/06/13

30/06/12

31/12/12

£

£

£

Assets

Non-current assets

Intangible assets

163,350

758,254

423,812

Property, plant and equipment

209,915

182,819

172,720

Investment

234,840

-

-

608,105

941,073

596,532

Current assets

Trade and other receivables

2,622,267

2,606,991

3,059,186

Cash and cash equivalents

454,314

904,201

798,125

3,076,581

3,511,192

3,857,311

Non-current assets classified as held for sale

149,380

-

220,336

Total assets

3,834,066

4,452,265

4,674,179

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

(9,313,198)

(8,465,795)

(8,398,374)

(Deficit) / Equity attributable to owners of the parent

(180,077)

667,326

734,747

Liabilities

Current liabilities

Trade and other payables

4,014,143

3,784,939

3,881,559

Borrowings

-

-

57,873

Total liabilities

4,014,143

3,784,939

3,939,432

Total equity and liabilities

3,834,066

4,452,265

4,674,179

 

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

 

 

 

As at 30 June 2013

Share

Share

Merger

Cumulative

Warrant

Retained

Shareholders

Capital

Premium

Reserve

Translation

Reserve

Earnings

Funds

Reserve

£

£

£

£

£

£

£

Balance at 1 January 2013

2,285,398

5,533,626

1,300,395

-

13,702

(8,398,374)

734,747

Loss for the period

-

-

-

-

-

(914,824)

(914,824)

Transactions with owners

- Equity settled share-based payment charge

-

-

-

-

-

-

-

Balance at 30 June 2013

2,285,398

5,533,626

1,300,395

-

13,702

(9,313,198)

(180,077)

 

 

 

 

 

 

 

 

 

 

 

As at 31 December 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

-

-

-

-

-

(55,275)

(55,275)

Transactions with owners

- Equity settled share-based payment charge

-

-

-

-

-

9,365

9,365

Balance at 31 December 2012

2,285,398

5,533,626

1,300,395

-

13,702

(8,398,374)

734,747

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

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 2013

 

Audited

6 months ended

6 months ended

Year ended

30/06/13

30/06/12

31/12/12

£

£

£

Net cash (outflow) / inflow from operations

a

(26,561)

446,065

(8,894)

Interest received

448

353

650

Net cash (outflow) / inflow from operating activities

(26,113)

446,418

(8,244)

Net cash (outflow)/ inflow from investing activities

b

(256,324)

(146,257)

133,077

Net cash used in financing activities

c

(3,501)

(13,406)

(2,027)

Net (decrease) / increase in cash and cash equivalents

(285,938)

286,755

122,806

Cash and cash equivalents at beginning of period

740,252

617,446

617,446

Cash and cash equivalents at end of period

454,314

904,201

740,252

 

 

 

 

Cash and cash equivalents

 

 

 

Audited

6 months ended

30/06/13

6 months ended

30/06/12

Year ended

31/12/12

 

30/06/13

 

30/06/12

31/12/12

Cash at bank

454,314

904,201

798,125

Overdraft

-

-

(57,873)

Total

454,314

904,201

740,252

 

 

 

 

 

 

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

For the 6 months ended 30 June 2013

 

Audited

6 months ended

6 months ended

Year ended

30/06/13

30/06/12

31/12/12

£

£

£

a

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

Loss before tax

(914,824)

(118,950)

(55,275)

Interest receivable & similar income

(448)

(353)

(650)

Interest payable & similar charges

3,501

13,406

2,027

Amortisation and depreciation

315,707

301,042

602,995

Gain on sale of intellectual property

-

-

(457,084)

Share option expense

-

5,619

9,365

Decrease in trade and other receivables

436,918

669,096

216,901

Increase / (decrease) in trade and other payables

132,585

(423,791)

(327,173)

Net cash (outflow) / inflow from operations

(26,561)

446,065

(8,894)

b

Cash flow from investing activities

Proceeds on sale of intellectual property

-

-

457,084

Purchase of property, plant and equipment

(73,439)

(38,257)

(54,669)

Purchase of intangible assets

(19,000)

(108,000)

-

Purchase of assets held for sale

(220,336)

Disposal of assets held for sale

70,955

-

-

Purchase of investment

(234,840)

-

(49,002)

Net cash (outflow) / inflow from investing activities

(256,324)

(146,257)

133,077

c

Cash flow from financing activities

Interest paid

(3,501)

(13,406)

(2,027)

Net cash used in financing activities

(3,501)

(13,406)

(2,027)

 

 

 

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 Unit 20-22 Cochran Close, Crownhill Industrial Estate, Milton Keynes, MK8 0AJ. 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 27 September 2013.

 

2. Basis of preparation

 

This unaudited condensed consolidated interim financial information is for the six months ended 30 June 2013. 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 2012 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 2012 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 2013 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 2013.

 

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 2012 and are also consistent with those which will be adopted in the 31 December 2013 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 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.

6 months ended

6 months ended

Audited

Year ended

30/06/2013

30/06/2012

31/12/2012

£

£

£

Reported loss for the financial period

(914,824)

(118,950)

(55,275)

Number

Number

Number

Weighted average number of ordinary shares

76,471,557

76,471,557

76,471,557

Dilutive effect of outstanding share options and warrants

-

-

-

Weighted average number of ordinary shares for diluted earnings per share

76,471,557

76,471,557

76,471,557

Basic loss per share (pence)

(1.2)p

(0.2)p

(0.1)p

Diluted loss per share (pence)

(1.2)p

(0.2)p

(0.1)p

 

 

 

 

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