Less Ads, More Data, More Tools Register for FREE

Pin to quick picksZamano Regulatory News (ZMNO)

  • There is currently no data for ZMNO

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

6 Mar 2014 07:00

RNS Number : 6305B
Zamano PLC
06 March 2014
 



 

Press Release

6 March 2014

 

zamano PLC

 

('zamano', the 'Company' or the 'Group')

 

Final Results

 

zamano PLC (AIM:ZMNO, ESM:ZAZ), a leading European provider of interactive applications and services to mobile devices, has today announced results for the 12 months ended 31 December 2013. 

 

Highlights:

· Revenue of €16.034M (down 16.5% on revenue of €19.207M, 2012);

· EBITDA* of €2.608M (up 4.1% on EBITDA of €2.506M, 2012);

· Operating profit of €2.224M (up 8.5% on operating profit of €2.049M, 2012);

· Pre-tax profit €1.918M (up 10.8% on adjusted pre-tax profit of €1.731M, 2012);

· Significant improvement in net cash during 2013 (net cash of €2.139M at 31 December

2013 versus net cash of €0.138M at 31 December 2012);

 

John Rockett, Chairman, zamano commented: "The Group recorded an improved outcome in the areas of EBITDA and pre and post-tax profits, and, substantially increased its net cash balances during 2013. These improvements were made despite a number of operational setbacks which impacted our revenues".

 

"In the product and market development area, during the year we launched a new messaging service targeted at enterprises branded Messagehero.com. We expect that initiatives such as this will become an increasing feature of the Group's business strategy in the near term future".

 

Ross Conlon, CEO, zamano commented: "In spite of the many challenges which confronted zamano during 2013, the Group continued the improvement in its financial performance building on the outcome achieved in 2012".

"The overall market environment for web and mobile commerce products and services remains buoyant. Smartphones remain at the forefront of this growth with global smartphone penetration forecast to exceed 60% by 2016. During the year ahead, zamano will seek to capitalise on the opportunities inherent in its markets by developing strategic partnership, licencing and joint venture arrangements with content providers and product owners".

*EBITDA is calculated as earnings before interest, tax, depreciation, amortisation and share based payment amounts.

- Ends -

 

For further information, please contact:

 

zamano plc

Ross Conlon, Chief Executive Officer

Tel: + 353 1 554 7259

Michael Connolly, Chief Financial Officer

Tel: +353 1 554 7261

 

Investec Corporate Finance

Shane Lawlor/Conor Murtagh

Tel: + 353 1 4210000

 

Cenkos Securities

Alan Stewart/Neil McDonald

Tel: + 44 (0) 131 220 6939

 

 

 

Media Enquires:

 

MCOMM Communications Consultants

Richard Moore

Tel: +353 1 661 9428

Mob: +353 87 241 4751

 

 

zamano plc & subsidiaries

 

Chairman's Statement

 

Zamano is pleased to report on its performance for the financial year ended 31 December 2013.

 

The Group has recorded an improved earnings outcome for the year with growth in EBITDA* of 4.1% compared to 2012. In addition, the Group also achieved a considerable increase in its net cash position. These improvements were made despite a number of operational setbacks which impacted our revenues.

 

In 2013, the Group had to contend with the effective closedown of our US business and the ongoing impact of regulation in our two principal markets, Ireland and the UK. These factors contributed to a €3.0 million fall in revenues during the year ended 31 December 2013.

 

Group operating profits for the year at €2.224 million were €0.175 million (8.5%) ahead of the corresponding figure for 2012 (€2.049 million). The Group achieved a reduction in administrative expenses primarily due to the one-off nature of legal expenses incurred in 2012.

 

The Group's net cash position improved dramatically to €2.139 million at 31 December 2013, an increase of just over €2.0 million on the net cash figure at 31 December 2012. This is indicative of the strong cash generative capabilities of the business, its relatively high gross margins and inherent operational efficiencies.

 

In my statement with last year's results, I alluded to the fact that while the Group was in a relatively strong financial position compared to previous years, the effects on revenues and margins of market and regulatory changes underline the risks which characterise the business. Consequently, I indicated that zamano needed to move quickly to expand its geographic footprint and broaden its product-market base.

 

2013 has provided a sharp reminder of the need for the Group to introduce new products and expand into new territories. In November, due to additional regulatory constraints, we had to effectively withdraw from all activities in the US, having spent over a year trialling a new web and mobile offering there. Furthermore, in the UK, regulation continued to have a negative impact on revenue levels. In Ireland, web and mobile sales remain relatively robust, although, the regulatory environment is demanding.

 

On a more positive note, zamano entered or re-entered a number of territories during 2013. We are now operating in Eastern Europe, Australia and Norway and will explore a number of other new markets in 2014. As with all new markets, it takes time and resources to get established, but sales are now starting to develop in the above geographies and we anticipate further growth in 2014.

 

 

*EBITDA is calculated as earnings before interest, tax, depreciation, amortisation and share based payment amounts.

 

 

 

 

zamano plc & subsidiaries

 

Chairman's Statement (continued)

 

In the new product area, the Group launched a messaging service, branded Messagehero.com, in the final quarter of 2013 to assist small and medium businesses to market their products and services to end users. This service, which is not regulated, has been developed from scratch by the in-house product development team and will be rolled out in the UK once the Irish market launch proves successful.

 

While the growth in financial performance of the Group achieved in 2012 was sustained in the year ended 31 December 2013, zamano's dependency on the UK and Ireland for sales and gross profit contribution is becoming more pronounced. Recent green shoots in new territories and the launch of the new bulk messaging product for small and medium enterprises demonstrates the increasing capability of the Group to enter new markets and develop new products. This will become an increasing feature of zamano's business strategy in the future. To this end, our business development team will continue to actively pursue joint-venture, strategic partnership, acquisition and merger opportunities in order to strategically re-align the Group.

 

Since the year end, Ross Conlon has assumed the position of Chief Executive Officer replacing Pat Landy who fulfilled the role for the past two years. On behalf of the Board, I would like to thank Pat for his efforts in significantly improving the financial health of the Group during his time in charge and wish him well in his future endeavours. He will remain on the Board in a non-executive capacity where he will continue to advise in the area of strategic planning and corporate affairs. I am very pleased to welcome Ross to the Board. Ross has been with zamano for six years and has an intimate knowledge of the Group's products, capabilities and ambitions. I am confident that his appointment will enable a seamless transition to take place and I look forward to working with him in managing the strategic development of the business in the years ahead.

 

Finally, I would like to thank all the Group's employees for their commitment and dedication to the business over the past year and commend them for all their efforts in overcoming the challenges that presented themselves in 2013.

 

 

 

John Rockett

Chairman

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

zamano plc & subsidiaries

 

Chief Executive Officer's Statement

 

Introduction

 

The financial year ended 31 December 2013 was a year during which the Group continued to improve its financial performance particularly in the areas of earnings and cash generation. However, revenues were negatively impacted primarily as a result of ongoing regulation in the US and the UK. Nevertheless, zamano delivered a satisfactory overall performance during the year, bearing in mind the many commercial challenges that it faced.

 

The UK and Ireland continue to be the mainstays of the business. However, the Group's activities in the US were severely disrupted by a change in policy of the mobile network operators which resulted in our effective withdrawal from the market.

 

The overall market environment for web and mobile products remain buoyant. Smartphones remain at the forefront of this growth, with global smartphone penetration forecast to exceed 60% by 2016. The smartphone revolution is a key driver of the mobile entertainment/mobile commerce markets in which zamano operates.

 

Analysts predict that there will be in excess of five billion active mobile phone users globally by 2016 of which in excess of four billion will be smartphone users. This growth in mobile users gives zamano a larger base of users to potentially target via our global aggregator partners. In 2014, zamano is seeking to capitalise on these relationships by developing strategic partnership, licencing and joint-venture arrangements with content providers and product owners.

 

Market review

 

The UK business, which specialises in web and mobile entertainment products, performed well during the course of 2013. Revenues for the year were €9.698 million representing an increase of 2.9% over 2012 (€9.426 million). This resulted in an excellent outcome at gross profit level, with UK gross profit for 2013 coming in at €3.394 million, 9.7% ahead of 2012.

 

The Irish business, which is comprised of web and mobile products and business-to-business services, performed satisfactorily during 2013. At the interim stage, we flagged the fact that the introduction of a new Code of Practice by Comreg in July 2012 effectively eliminated our Irish subscription based revenues. As a result, revenues in Ireland for the year ended 31 December 2013 were €4.133 million or 42.6% down on 2012. As a consequence, the gross profit contribution from the Irish business for 2013 was €1.179 million as against €1.764 million in 2012, a fall of 33.2%. In October 2013, we launched a messaging service called Messagehero.com targeted at small and medium enterprises. While it is too early to predict how this service will perform, it is expected to enhance sales in the Irish business during 2014.

 

US sales in 2013 were €0.8 million as against €2.1 million in 2012. In November 2013, we suffered a major setback in this market when our aggregation partner informed us that the mobile operators were no longer running traffic in the US because of a change in regulatory policy. In the light of this, we have withdrawn from all operational activity in this market.

 

 

zamano plc & subsidiaries

 

Chief Executive Officer's Statement (continued)

 

Market review (continued)

 

During 2013, the Group entered a number of new territories in Eastern Europe and Norway offering web and mobile services. It also re-entered the Australian market in late 2012. Turnover of €1.4 million was achieved from these territories during the year ended 31 December 2013. The Group expects to increase this turnover figure in 2014.

 

Financial review

 

You will have read earlier in the Chairman's Statement that the Group's financial performance in 2013 improved by comparison with 2012. In particular, growth was achieved in EBITDA, operating profit, adjusted profit before tax and adjusted profit after tax. While revenues and consequently, gross profits were down, tight cost controls and operating efficiencies ensured that the Group achieved an increase in earnings for the year.

 

The UK and Irish web and mobile marketing businesses underpinned the financial performance of the Group in 2013. While revenues were down to €16.034 million from €19.207 million in 2012, a fall of 16.5%, UK revenues at €9.698 million exceeded the 2012 figure of €9.426 million. Irish revenues at €4.133 million, were as expected down on the 2012 figure of €7.205 million, but were creditable given the demise of the Irish web and mobile subscription business during the second half of 2012.

 

Group gross profit was a respectable €4.976 million. The gross profit margin for the year at 31% was three percentage points greater than 2012, while EBITDA at €2.608 million was 4.1% up on the corresponding figure of €2.506 million in 2012.

 

The Group recorded an operating profit of €2.224 million in 2013, 8.5% ahead of the operating profit of €2.049 million recorded in 2012. After adjusting for the once-off benefit of the debt settlement in 2012, pretax profits for 2013 of €1.918 million were 10.8% ahead of the 2012 outturn of €1.731 million. Again, adjusting for the debt settlement gains referred to above, profit after tax at €1.711 million was 2.1% ahead of the 2012 figure of €1.675 million, and adjusted basic earnings per share in 2013 at €0.021 equalled the adjusted basic earnings per share figure recorded in 2012.

 

At the end of 2012, zamano concluded a debt settlement arrangement with its bankers which considerably strengthened its financial position by effectively eliminating its bank debt. The debt settlement arrangement included the drawdown of a mezzanine type loan facility from Pageant Holdings, the largest shareholder in the Group. This loan was refinanced on a term loan basis at commercial rates with our bank in March 2013. The cash impact of this arrangement, taken with the strong operational efficiency of the business, increased gross and net cash balances to €2.747 million and €2.139 million respectively at 31 December 2013 compared to €1.222 million and €0.138 million at the end of 2012. The availability of this cash gives the Group greater flexibility in funding its product-market development programmes in 2014 and beyond.

 

 

 

 

 

zamano plc & subsidiaries

 

Chief Executive Officer's Statement (continued)

 

Outlook

 

The Group performed solidly in 2013, despite a challenging operating environment. In the circumstances, the growth recorded in EBITDA, operating, pre and post tax profit was an accomplishment for the business.

 

The Group managed to establish a toehold in Central and Eastern Europe during the year and also broadened its product base via the launch of Messagehero.com, an innovative messaging product targeted at small and medium businesses. These achievements point the way to the future of the business - a multi-territory, multi-product business with offerings attractive to web, mobile and smart phone users.

 

During 2014, zamano will strive to capitalise on the opportunities which abound in the web and mobile marketing space. The Group will place an increased emphasis on strategic partnerships and joint ventures as a means of achieving its growth objectives. Zamano intends to maintain a solid core operation in its main area of web and mobile marketing, while gradually re-aligning the business via strategic partnerships and new product development.

 

 

 

 

Ross Conlon

Chief Executive Officer 

 

zamano plc & subsidiaries

 

Condensed consolidated income statement

for the year ended 31 December 2013

2013

2012

Notes

€'000

€'000

Revenue

2

16,034

19,207

Cost of sales

(11,058)

(13,783)

Gross profit

4,976

5,424

Other administrative expenses

(2,432)

(2,916)

Amortisation of intangible assets

(276)

(413)

Depreciation

(44)

(46)

Total administrative expenses

(2,752)

(3,375)

Operating profit

2,224

2,049

Finance income

1

1,843

Finance expense

(307)

(326)

Profit before income tax

1,918

3,566

Income tax expense

3

(207)

(56)

Profit for the year attributable

to equity holders of the parent

1,711

3,510

Earnings per share

basic

4

€0.017

€0.036

diluted

4

€0.017

€0.036

 

Consolidated statement of comprehensive income

for the year ended 31 December 2013

2013

2012

€'000

€'000

Profit for the year

1,711

3,510

Other comprehensive income:

Items that may be reclassified subsequently to profit or loss:

Foreign currency translation adjustment

(2)

-

Total comprehensive profit all attributable to equity holders of the parent

 

1,709

 

3,510

On behalf of the board

 

 

Ross Conlon John Rockett

Director Director

zamano plc & subsidiaries

 

Condensed consolidated balance sheet

at 31 December 2013

2013

2012

 

Assets

€'000

€'000

 

Non-current assets

 

Property, plant and equipment

100

50

 

Intangible assets

6,409

6,334

 

Deferred tax asset

117

137

 

 

 

Total non-current assets

6,626

6,521

 

 

Current assets

 

Trade and other receivables

2,224

3,127

 

Cash and cash equivalents

2,747

1,222

 

 

 

Total current assets

4,971

4,349

 

 

 

Total assets

11,597

10,870

 

 

 

Equity

 

Equity share capital

98

98

 

Share premium

13,494

13,494

 

Capital conversion reserve

1

1

 

Foreign currency translation reserve

(66)

(64)

 

Share-based payment and warrant reserve

300

236

 

Retained loss

(6,458)

(8,169)

 

 

 

Total equity

7,369

5,596

 

 

Liabilities

 

Non-current liabilities

 

Loans and borrowings

352

-

 

 

Total non-current liabilities

352

-

 

Current liabilities

 

Trade and other payables

3,429

4,067

 

Loans and borrowings

256

1,084

 

Current tax liabilities

191

123

 

 

 

Total current liabilities

3,876

5,274

 

 

 

Total liabilities

4,228

5,274

 

 

 

 

Total equity and liabilities

11,597

10,870

 

 

 

On behalf of the board

 

Ross Conlon John Rockett

Director Director

zamano plc & subsidiaries

 

Condensed consolidated statement of changes in equity

for the year ended 31 December 2013

Foreign

Share-based

Capital

currency

payment and

Equity share

Share

conversion

Retained

translation

warrant

Total

capital

premium

reserve

earnings

reserve

reserve

Equity

€'000

€'000

€'000

€'000

€'000

€'000

€'000

At 1 January 2013

98

13,494

1

(8,169)

(64)

236

5,596

Total comprehensive profit for the year

-

-

-

Profit for the year

1,711

-

-

1,711

Other comprehensive income

Currency translation adjustment

-

-

-

-

(2)

-

(2)

______

_______

______

_______

______

_______

______

Total comprehensive profit for the year

-

-

-

1,711

(2)

-

1,709

_______

______

Other transactions

Issue of equity share capital

-

-

-

-

-

-

-

Transfer of share option reserve

-

-

-

-

-

-

-

Issue of warrants

-

-

-

-

-

-

-

Share based payment expense

-

-

-

-

-

64

64

_______

______

At 31 December 2013

98

13,494

1

(6,458)

(66)

300

7,369

=======

=======

=======

=======

=======

=======

=== ====

At 1 January 2012

96

13,442

1

(11,453)

(64)

3

2,025

Total comprehensive profit for the year

Loss for the year

-

-

-

3,510

-

-

3,510

Other comprehensive income

Currency translation adjustment

-

-

-

-

-

-

-

______

_______

______

_______

______

_______

______

Total comprehensive loss for the year

-

-

-

3,510

-

-

3,510

_______

______

Other transactions

Issue of equity share capital

2

52

-

-

-

-

54

Transfer of share option reserve

-

-

-

(226)

-

226

-

Issue of warrants

-

-

-

-

-

9

9

Share based payment credit

-

-

-

-

-

(2)

(2)

_______

______

At 31 December 2012

98

13,494

1

(8,169)

(64)

236

5,596

=======

=======

=======

=======

=======

=======

=======

zamano plc & subsidiaries

 

Condensed consolidated cash flow statement

for the year ended 31 December 2013

2013

2012

 

€'000

€'000

 

Cash flows from operating activities

 

Profit after tax

1,711

3,510

 

 

Adjustments to reconcile profit for the year to

 

net cash inflow from operating activities

Income tax expense

207

56

 

Depreciation

44

46

 

Amortisation of intangible assets

276

413

 

Share-based payments expense/(credit)

64

(2)

 

Decrease in trade and other receivables

903

1,073

 

(Decrease) in trade and other payables

(751)

(293)

 

Finance income

(1)

(1,843)

 

Finance expense

307

326

 

 

 

Cash generated from operations

2,760

3,286

 

Interest paid

(41)

(197)

 

Income tax paid

(7)

(8)

 

 

 

Net cash inflow from operating activities

2,712

3,081

 

Cash flows from investing activities

 

Purchase of property, plant and equipment

(94)

(39)

 

Purchase of intangible assets

(51)

-

 

Capitalisation of internally generated intangible assets

(300)

(300)

 

Interest received

1

9

 

 

 

Net cash outflow from investing activities

(444)

(330)

 

Cash flows from financing activities

 

Proceeds from issue of share capital

-

54

 

Repayment of debt

(1,543)

(1,743)

 

Cash inflow from loan financing

800

-

 

 

Net cash outflow from financing activities

(743)

(1,689)

 

 

 

Net increase in cash and cash equivalents

1,525

1,062

 

Cash and cash equivalents at 1 January

1,222

160

 

 

 

Cash and cash equivalents at 31 December

2,747

1,222

 

 

zamano plc & subsidiaries

Notes to the condensed consolidated preliminary financial information

for the year ended 31 December 2013

 

1 Basis of preparation

The condensed consolidated preliminary financial information, included in the preliminary financial results announcement, which should be read in conjunction with the statement of accounting policies contained in the 2012 Annual Report, has been derived from the consolidated financial statements for the year ended 31 December 2013, which have been prepared in accordance with International Financial Reporting Standards ("IFRSs") as adopted by the European Union ("EU") and effective as at 31 December 2013.

The condensed consolidated preliminary financial information presented herein does not constitute the Company's statutory financial statements for the years ended 31 December 2013 and 2012, with the meaning of Regulation 40(1) of the European Communities (Companies: Group Accounts) Regulations, 1992 of Ireland, insofar as such Group accounts would have to comply with disclosure and other requirements to those Regulations. The statutory financial statements for the year ended 31 December 2013, together with the independent auditor's report thereon, will be filed with the Irish Registrar of Companies following the Company's Annual General Meeting and will also be available on the Company's website, www.zamano.com. Statutory financial statements for the year ended 31 December 2012 have been filed with the Irish Registrar of Companies. The auditor's report on those financial statements was unqualified.

The consolidated financial statements were approved by the Board of Directors on 4 March 2013. 

The financial information is presented in Euro ("€") rounded to the nearest thousand, being the functional currency of the parent Company and its subsidiaries. It has been prepared on the historical cost basis of accounting, except for share based payments, which are based on fair value determined at the grant date of the relevant share option.

The condensed consolidated preliminary financial information includes the results and financial position of the Company and all of its subsidiary undertakings. All significant intercompany account balances, transactions, and any unrealised gains and losses or income and expenses arising from intercompany transactions have been eliminated in preparing the financial information.

zamano plc & subsidiaries

 

Notes (continued)

 

1 Basis of preparation(continued)

 

The preparation of the condensed consolidated preliminary financial information requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. Actual results could differ materially from these estimates. In preparing this financial information, the significant judgements made by management in applying the Company's accounting policies and the key sources of estimation uncertainty are the same as those that applied to the consolidated financial statements as at and for the year ended 31 December 2012.

 

The accounting policies applied in the condensed consolidated preliminary financial information are the same as those applied in the consolidated financial statements as at and for the year ended 31 December 2012, as set out on pages 17 to 20 of the 2012 Annual Report. There were no new standards or amendments to standards which were mandatory for the first time for the financial year beginning 1 January 2013 which had a significant impact on the financial information.

 

 

zamano plc & subsidiaries

 

Notes (continued)

 

2 Operating segments

 

The Group is managed based on three reportable segments which are defined based on geographical markets as follows: Republic of Ireland (ROI), United Kingdom (UK) and United States of America (USA). It also has sales in other jurisdictions but these are not deemed to be standalone reportable segments under the requirements of IFRS 8 and are classified as "other locations" in the table below.

 

The Group's sales consist of the development, promotion and distribution of mobile content and interactive services directly to consumer and also facilitating the communication and interaction between businesses and consumers on mobile phone through a range of value-added mobile applications.

 

Information regarding the results of each reportable segment is included below. Performance is measured based on segment results as included in the reports that are reviewed by the Group's Chief Operating Decision Maker ("CODM") which is determined to be the board of directors.

The following tables present revenue and profit and certain assets and liability information regarding the Group's reportable segments:

 

Year ended 31 December 2013

Other

ROI

UK

USA

locations

Total

€'000

€'000

€'000

€'000

€'000

 

External revenue

 

4,133

 

9,698

798

1,405

16,034

Gross profit

1,179

3,394

225

178

4,976

Unallocated expenses *

(2,752)

Operating profit

2,224

Net finance expense

(306)

Profit before income tax

1,918

Income tax expense

(207)

Profit for year

1,711

 

*Unallocated expenses comprise payroll costs, amortisation of intangibles and central overheads such as rent, administration, overhead costs which are not allocated to individual reportable segments.

 

zamano plc & subsidiaries

 

Notes (continued)

 

2 Operating segments (continued)

 

As at 31 December 2013

Other

ROI

UK

USA

locations

Total

€'000

€'000

€'000

€'000

€'000

Segment assets

2,392

5,591

111

195

8,289

Unallocated assets*

3,308

Total assets

11,597

Segment liabilities

884

2,074

170

300

3,428

Unallocated liabilities*

 

800

 

Total liabilities

4,228

 

 

Other segment information

Unallocated

Total

€'000

€'000

Capital expenditure

Property, plant and equipment

94

94

Intangible assets

351

351

Other

Depreciation

44

44

Amortisation

276

276

Share-based payment expense

64

64

 

* The unallocated assets principally comprise intangibles and Group cash and deferred tax. The unallocated liabilities principally relate to loan liabilities.

zamano plc & subsidiaries

 

Notes (continued)

 

2 Operating segments (continued)

 

 

Year ended 31 December 2012

Other

 

ROI

UK

USA

locations

Total

 

€'000

€'000

€'000

€'000

€'000

 

 

External revenue

7,205

9,426

2,149

427

19,207

 

 

 

Gross profit

1,764

3,093

464

103

5,424

 

 

Unallocated expenses *

(3,375)

 

 

 

Operating profit

2,049

 

Net finance income

1,517

 

 

 

Profit before income tax

3,566

 

Income tax expense

(56)

 

 

 

Profit for year

3,510

 

 

 

 

*Unallocated expenses comprise payroll costs, amortisation of intangibles and central overheads such as rent, administration, overhead costs which are not allocated to individual reportable segments.

zamano plc & subsidiaries

 

Notes (continued)

 

 

 

2 Operating segments (continued)

 

As at 31 December 2012

Other

ROI

UK

USA

locations

Total

 €'000

€'000

€'000

€'000

€'000

Segment assets

3,171

5,861

146

15

9,193

Unallocated assets*

1,677

Total assets

10,870

Segment liabilities

Unallocated liabilities*

2,938

1,009

30

90

4,067

1,207

Total liabilities

5,274

 

 

Other segment information

Unallocated

Total

€'000

€'000

Capital expenditure

Property, plant and equipment

39

39

Intangible assets

300

300

Other

Depreciation

46

46

Amortisation

413

413

Share-based payment credit

(2)

(2)

 

* The unallocated assets principally comprise intangibles and Group cash and deferred tax. The unallocated liabilities principally relate to loan liabilities.

zamano plc & subsidiaries

 

Notes (continued)

 

2 Operating segments (continued)

 

Geographical information

 

The following tables present revenue and assets based on the geographical location of customers and assets.

 

Year ended 31 December 2013

Rest of

Rest

ROI

UK

Europe

USA

of world

Total

€'000

€'000

€'000

€'000

€'000

€'000

Revenue

Sales to external customers

4,133

9,698

1,031

798

374

16,034

Other segment information

Non-current assets

6,509

-

-

-

-

6,509

(excluding deferred tax)

 

Year ended 31 December 2012

Rest of

Rest

ROI

UK

Europe

USA

of world

Total

€'000

€'000

€'000

€'000

€'000

€'000

Revenue

Sales to external customers

7,205

9,426

318

2,149

109

19,207

Other segment information

Non-current assets

(excluding deferred tax)

6,384

-

-

-

-

6,384

 

zamano plc & subsidiaries

 

Notes (continued)

 

 

3 Income tax expense

 

 (a) Analysis of charge for the year:

 

2013

2012

€'000

€'000

Current tax:

Irish corporation tax

187

124

_________

_________

187

124

Deferred tax:

Movement in deferred tax amounts for the year

 

20

(68)

_________

_________

Income tax expense

207

56

_________

_________

 

zamano plc & subsidiaries

 

Notes (continued)

 

4 Earnings per share

Basic earnings per share amounts are calculated by dividing net profit for the year attributable to ordinary equity holders of the parent by the weighed average number of ordinary shares outstanding during the year. Diluted earnings per share amounts are calculated by dividing the net profit attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential ordinary shares into ordinary shares.

 

The following reflects the income and share data used in the basic and diluted loss per share computations:

2013

2012

Basic EPS

€0.017

€0.036

Diluted EPS

€0.017

€0.036

2013

2012

€'000

€'000

Net profit attributable to equity holders

 of the parent

1,711

_________

3,510

 _________

2013

2012

Numbers in

Numbers in

thousands

thousands

Basic weighted average number of shares

97,918

96,171

Dilutive potential ordinary shares:

Employee share options and warrants

1,701

4

_________

_________

Diluted weighted average number of shares

99,619

96,175

_________

_________

 

zamano plc & subsidiaries

 

Notes (continued)

 

5 Adjusted earnings per ordinary share

The following reflects adjusted earnings per share based on adjusted net income:

 

2013

2012

Adjusted basic EPS

€0.021

€0.021

Adjusted diluted EPS

€0.020

€0.021

_________

_________

Adjusted net income is calculated as:

2013

2012

€'000

€'000

Profit after tax

Gain on restructuring of loan

1,711

-

3,510

(1,835)

Share-based payments expense (credit)

64

(2)

Amortisation, net of tax

241

346

Redundancy costs, net of tax

-

22

_________

_________

2,016

2,041

_________

_________

 

 

Reconciliation of reported operating loss across segments to earnings before interest, tax, depreciation and amortisation.

 

2013

2012

€'000

€'000

Reported operating profit

2,224

2,049

Depreciation

44

46

Share-based payment expense /(credit)

64

(2)

Amortisation of intangible assets

276

413

_________

_________

 EBITDA

2,608

2,506

_________

_________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

zamano plc & subsidiaries

 

Notes (continued)

 

6 Impairment of goodwill

 

Goodwill arising from business combinations in prior years was tested for impairment at 31 December 2013. Based on this test, the directors have determined that no impairment charge is required (2012: €Nil) in the year. Details regarding the underlying assumptions for the impairment review are laid out below.

 

The recoverable amount of the goodwill has been determined based on a value-in-use calculation using cash flow projections based on EBITDA less capitalised research and development costs from financial budgets approved by senior management covering a one year period which have been rolled on for a further 4 year period. The pre tax discount rate applied to cash flow projections is 13.9%.

 

Key assumptions used in value-in-use calculations

The calculation of value-in-use for the Group is most sensitive to the following assumptions:

 

· projected cashflows for 2014 through to 2018; and

· discount rate

 

Discount rate

The discount rate reflects management's estimate of the risks specific to the Group. In determining the appropriate discount rate, management has considered the average cost of capital for the Group.

 

EBITDA

Forecast EBITDA estimates are principally based on management's experience of and expectation for the Group.

 

The principal assumption used within the cash flows is that EBITDA will grow at 3% per annum from FY2014 forecasted levels.

 

No reasonable change in the assumptions would result in an impairment to the carrying value of goodwill.

zamano plc & subsidiaries

 

Notes (continued)

 

7 Related party disclosures

Compensation of key management

2013

2012

€'000

€'000

Short-term employee benefits

673

666

Share-based payments

64

(2)

Pension benefits

10

8

_________

_________

747

672

 

 

_________

_________

 

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Group, and includes the executive and non-executive directors and certain members of senior management.

Related party transactions

 

During the year ended 31 December 2013, the Group made payments totalling €1,264,500 to Pageant Holdings Limited ("Pageant"). The payments were made to discharge an existing loan due to Pageant which was drawn down in December 2012. Pageant holds 29.35% of the issued share capital of the company as at 31 December 2013. Peter Furlong is a common director to both companies.

 

The amounts paid to Pageant discharged the liability due under this loan agreement except for an amount of €46,000 which remains outstanding as at 31 December 2013.

8 Litigation

 

In the normal course of business, the Group is involved in various legal proceedings with third parties, the outcome of which is uncertain. Where appropriate, provision is made in the financial statements based on the directors' best estimate of the potential outcome of such proceedings. It is the policy of the Group to rigorously defend all legal actions taken against the Group.

 

9 Subsequent events

 

There have been no significant post balance sheet events.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSLFWIFLSEDD
Date   Source Headline
7th Sep 20185:30 pmRNSZamano
7th Sep 20183:51 pmRNSCancellation of Listing of Shares on AIM and ESM
28th Aug 201810:45 amRNSNotice of Annual General Meeting
13th Aug 20183:01 pmRNSTermination of Discussion on Potential Transaction
9th Jul 20184:40 pmRNSPotential Reverse Take Over Transaction Update
22nd Jun 20181:46 pmRNSPosting of Annual Report & Accounts
16th May 20188:37 amRNSHolding(s) in Company
9th May 20182:51 pmRNSHoldings in Company
27th Apr 20189:55 amRNSFinal Accounts
27th Apr 20189:05 amRNSFinal Results
9th Mar 20187:30 amRNSESM - Suspension Notice
9th Mar 20187:30 amRNSSuspension - Zamano Plc
6th Mar 20187:00 amRNSUpdate on Cash Return and Suspension of Trading
27th Sep 20177:00 amRNSInterim Results ending 30 June 2017
11th Sep 20177:00 amRNSCompletion of Disposal
30th Aug 20172:49 pmRNSResults of EGM
15th Aug 20173:37 pmRNSPosting of EGM Circular
11th Aug 20175:27 pmRNSDisposal Announcement
9th Aug 20177:00 amRNSPotential Disposal
27th Jun 20175:06 pmRNSPosting of Annual Report & Notice of AGM
12th Apr 20173:46 pmRNSBoard Changes
31st Mar 20177:00 amRNSFinal Results
3rd Feb 20177:00 amRNSTrading Update
29th Nov 20163:33 pmRNSHolding(s) in Company
28th Nov 20165:36 pmRNSHolding(s) in Company
25th Nov 20163:39 pmRNSBusiness Update & Strategy/Board Changes
10th Oct 20162:05 pmRNSHolding(s) in Company
30th Sep 201612:22 pmRNSUpdate on changes to Payforit initiative in the UK
25th Aug 20167:00 amRNSHalf-year Report
4th Aug 20164:05 pmRNSResult of AGM
4th Aug 20167:00 amRNSInterim Management Statement
29th Jun 20163:47 pmRNSPosting of Annual Report & Notice of AGM
10th May 20163:22 pmRNSResignation of CEO
10th Mar 20167:00 amRNSAnnual Results
16th Feb 20168:39 amRNSBoard Changes
17th Nov 20154:40 pmRNSSecond Price Monitoring Extn
17th Nov 20154:35 pmRNSPrice Monitoring Extension
4th Nov 20155:29 pmRNSDirector Change and Trading Update
23rd Oct 20157:00 amRNSTermination of Possible Offer Discussions
20th Oct 20151:05 pmRNSForm 8.3 - Zamano Plc
14th Oct 201510:10 amRNSISE Only - Form 38.5(b) Zamano plc
7th Oct 20157:00 amRNSForm 8.3 - Zamano PLC
22nd Sep 20159:26 amRNSISE Only - Form 38.5(b) Zamano plc
16th Sep 20157:00 amRNSInterim Results
8th Sep 20159:17 amRNSISE Only - Form 38.5(b) Zamano plc
7th Sep 20159:44 amRNSISE Only - Form 38.5(b) Zamano plc
1st Sep 20159:27 amRNSISE Only - Form 38.5(b) Zamano plc
21st Aug 20159:40 amRNSISE Only - Form 38.5(b) Zamano plc
17th Aug 201512:13 pmRNSISE Only - Form 38.5(b) Zamano plc
13th Aug 20159:17 amRNSISE Only - Form 38.5(b) Zamano 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.