FFastFill is the leading SaaS Provider for trading and risk management serving the electronic trading community.

Interim Results
Wednesday, 24 November 2010 00:00

FFastFill (LSE: FFA), the leading provider of Software as a Service (“SaaS”) to the global derivatives community, is pleased to announce interim results for the six months ended 30 September 2010.

Financial Highlights

  • Revenues up 4% to £7.3m (H1 09/10: £7.0m)
  • SaaS revenue up 8% to £5.5m (H1 09/10: £5.1m)
  • Underlying SaaS revenues increased by greater than 20%
  • Gross Profit up 10% to £6.4m (H1 09/10: £5.9m)
  • Operating profit up to £0.7m (H1 09/10: £0.5m)
  • Net cash of £1.4m at 30 September 2010 (£2.6m at 30 Sep 2009) reflecting changes to working capital components
  • SaaS Order Book up 12% to £11.8m (H1 09/10: £10.5m)
  • Good progress with strategic objectives focused on product development and infrastructure
  • 10 new client wins across the front, middle and back offices, including Bank of Nova Scotia, Bell Potter, Societe Generale, Mitsui Bevan, Global Prime Partners and Schroders, amongst others
  • 2 key wins in Asia and a successful launch of the Sydney data centre facility
  • Benefits of cross selling coming through most notably the new global contract extension with ABN Amro
  • Further enhanced connectivity to Singapore Mercantile Exchange, Hong Kong and in partnership with NewEdge Citic for Chinese market connectivity
  • Improved market leading position in LME with 19 members for our Trade Execution Services

 

Operational Highlights

Commenting on the results Keith Todd, Executive Chairman of FFastFill said:

“I am pleased to be able to report a creditable performance in the half year to 30 September 2010. These results reflect the competitive strength of our enhanced SaaS offering, breadth of our geographic reach and operational focus. Following an encouraging first half and looking at our strong order book, we expect to continue to grow and make further progress in the second half and beyond.”

For further information please contact:

FFastFill plc  +44 (0)20 3002 1900
Keith Todd, Executive Chairman
Hamish Purdey, Chief Executive Officer


CanaccordGenuity Limited  +44 (0)20 7050 6500
Simon Bridges


FinnCap  +44 (0)20 7600 1658
Tom Jenkins
Charles Cunningham


Financial Dynamics (Financial PR)  +44 (0)20 7831 3113
James Melville-Ross
Matt Dixon
Emma Appleton

 


Chairman’s Statement


I am pleased to announce further momentum during the half year, most notably demonstrated by continuing growth in our core SaaS revenues. We have delivered good growth in operating profit and revenue, in spite of the previously announced reduction in income from our then largest customer's decision to withdraw from the client futures broking business. 

The strength of our offering was very much in evidence during the period enabling us to achieve 10 new wins during the half. We also saw good progress in extending our relationships within existing customers, including the recently announced global ABN Amro middle office contract, thereby vindicating our cross selling strategy. I am particularly pleased to note two important wins in Asia during the period including a competitive back office win. Our success in ABN Amro was also due to our ability to offer a global solution including Asia. It is now two years since we announced our Asia strategy so we are delighted to see continued momentum in this region. 

The mix of our business continues to evolve and we have persisted with our strategy to reduce third party licence revenue to focus our attentions on our robust SaaS-led offering. This is having a continued positive impact on our gross margin.

We have continued to invest in expanding our service offering as well as our reach adding a number of new exchanges and clearing houses to our global SaaS infrastructure. This will result in additional revenue opportunities within existing customers as well as provide opportunities to win new customers.

The strategic development of the market is moving in our favour. The well documented shift from Over The Counter (“OTC”) to centrally cleared trading is crystallising. The regulatory environment is becoming clearer and this is opening up medium-term opportunities working with clearing houses and global sell-side institutions, which we are well positioned to take advantage of. In a further sign of the market's evolution, it is interesting to note that we are increasingly approached by Exchanges in emerging markets who see our offering as a means to connect to international markets. 

Following an encouraging first half and looking at our strong order book, we expect to continue to grow and make further progress in the second half and beyond.

 

Keith Todd CBE
Executive Chairman

 

Chief Executive Officer’s Review


Introduction
The Company has continued to make good progress in the six months to 30 September 2010. Despite significant structural changes within the customer base, operating profit increased to £0.7m from £0.5m in the comparative period on revenue of £7.3m (2009: £7.0m). Top line SaaS revenue continued to grow, increasing by 8% to £5.5m (2009: £5.1m). Most pleasing was that underlying SaaS growth grew by more than 20%, after removing the effect of a reduction in income resulting from our then largest customer withdrawing from the client futures broking business. The 10 new wins during the period underpin our growth expectations for the current year.


Contract Wins
The Company continued to win good business during the period. In the front office Trade Execution Services (TES) business we won contracts with Bank of Nova Scotia, Societe Generale, Bell Potter and Mitsui Bevan. These wins range in geography, asset classes and locations traded.

In the Middle Office we extended the contract with ABN Amro to further cover additional functionality and geography underlining the benefit of the SaaS based approach and the benefit of the business model. This is also a good example of being able to cross sell regionally within an institution.

In the PTP back office business wins also occurred with Global Prime Partners, Schroders and others. We also extended our customer coverage with cross selling within ProSpreads as well as at First Prudential Markets.

The contract wins in Asia validate our continued investment in our Asian infrastructure during the past 18 months and emphasise the importance of the acquisition of Exchange Technology in June 2007. Looking ahead, we continue to believe that we are well placed to benefit from the growth in the Asian market.


Product Development
We continue to invest heavily in the product and service delivery and feel very ready for the challenges provided by increased volume and additional trading locations.


Front Office
We have added additional connectivity during the period to Singapore Mercantile Exchange, Hong Kong, and in partnership with NewEdge Citic, Chinese markets. We have partnered with Progress Apama on the algorithmic trading side to offer more advanced solutions to customers. We have also extended the geographical reach of the systems to global participants who can connect locally and trade globally using our platforms with very efficient use of global bandwidth. We have also added additional SPAN risk management functionality to the front end trading platform for customers to better manage risk of their client and house positions. We have looked to reduce our third party revenue, rather focusing on our high margin SaaS revenue.


Middle Office
The SEALS platform continues to be very competitively strong. The win at ABN Amro reinforces this as does further load testing done internally and in conjunction with customers. We have tested the system to millions of trade lines per day and the system has handled the demands well. We have continued to expand the geographical coverage and the global deployment alongside that in the front office.


Back Office
The Eclipse product continues to develop and the Over-The-Counter (OTC) opportunity is starting to take regulatory and industry shape. The opportunity will still be a medium term one, however, it potentially significantly expands the addressable market for this product. The recent legislation in the United States along with regulatory moves in Europe indicates that this change will start to have impact on our market. Our equities back office product SAM, continues to expand in functionality and connectivity and the Euroclear single settlement initiative is one specific area that we think will be attractive to new and existing customers.


Operational Priorities
From an operational perspective, the Company continues to invest in its service delivery mechanisms working closely with suppliers to optimise the platform. We are especially focused on power and data centre optimisation alongside redundancy and failover capability. We have invested heavily in all layers of the delivery platform to provide the highest uptime possible from the application all the way down to the physical network. Co-location and proximity solutions from the exchanges and trading venues continue to provide latency improvements for the industry and we continue to monitor these developments. We aim to obtain SAS70 certification during calendar 2011 which will further reinforce our service delivery credentials. SAS70 is a widely recognised auditing standard which represents that a service organisation has had external auditing of its service controls and procedures.


Staff
I would like to thank the staff for their hard work and dedication during the period. This creditable result would not have been achieved without their efforts.


Summary
The competitive strength of our SaaS offering, breadth of geographic reach and operational focus place us in a strong position to continue to grow profitably.

 

Hamish Purdey
Chief Executive Officer

 

Financial Review


Total revenue during the period grew by 4% to £7.3m (H1 2009/10: £7.0m). Core SaaS revenue grew by 8% (SaaS growth excluding the reduction in income resulting from our then largest customer withdrawing from the client futures broking business was greater than 20%). Third party revenue fell by £0.4m as planned, which led to a better margin. Revenue from SaaS related work accounted for 75% of total revenue (H1 2009/10: 77%), underpinning the high quality of our recurring revenue base. Our twelve month order book now stands at £14.5m (H1 2009/10: £13.7m), with our SaaS Order Book increasing to £11.8m (H1 2009/19 £10.5m).

Our top 20 customers now account for 68% of total revenue (H1 2009/10: 76%) representing an annualised average for these customers of £0.5m per customer. No single customer was greater than 10% of revenue in the period.

EBITDA for the period was £1.5m (H1 2009/10: £1.5m). The Company recorded an operating profit £0.7m (H1 2009/10: £0.5m). The increase in profitability was achieved through growth in revenue, increased margin and a one-time net benefit of £0.15m of a sale of an investment.

The total operating expenses in the period were £4.9m (H1 2009/10: £4.4m), including an increase in operating investment in the Asia Pacific region of £0.3m. This included communications, data centres and other operating costs.

Amortisation and depreciation remained constant at £1.0m (H1 2009/10: £1.0m). Capital expenditure stood at £1.3m (H1 2009/10: £1.3m) included infrastructure refurbishment, capital spend in Asia and capitalised development.

At 30 September 2010 FFastFill’s net cash position stood at £1.4m (31 March 2010: £2.4m). The reduced cash balance reflects some recent changes to working capital components. These changes include some amendments to customer payment terms which have seen some customers pay less in the way of ‘up front’ fees than has previously been the case. Going forward, it is expected that this effect will be cash neutral and the Board remains comfortable with the Group’s working capital position given the cash generative nature of the SaaS based model.

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the period ended 30 SEPTEMBER 2010

 

 

Notes

 Six months ended
30 September 2010
(unaudited)

 Six months ended
30 September 2009
(unaudited)

 Year ended
31 March 2010

(audited)

 

 

£’000

£’000

£’000

 

 

 

 

 

Revenue

3

7,308

7,038

14,274

 

 

 

 

 

Cost of sales

 

(891)

(1,182)

(2,479)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

6,417

5,856

11,795

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

(4,878)

(4,385)

(8,698)

 

 

 

 

 

Earnings before interest, taxes, depreciation and amortisation

 

1,539

1,471

3,097

 

 

 

 

 

Depreciation

 

(303)

(251)

(505)

Amortisation

 

(681)

(719)

(1,379)

 

 

 

 

 

Other operating income

 

153

-

-

 

 

 

 

 

Operating profit

 

708

501

1,213

 

 

 

 

 

Exceptional items

6

(155)

(33)

(33)

 

 

 

 

 

Finance income

4

1

8

40

Finance costs

5

(7)

(14)

(21)

 

 

 

 

 

Profit before tax

 

547

462

1,199

 

 

 

 

 

Tax

7

(7)

(2)

(58)

 

 

 

 

 

 

 

 

 

 

Profit for the year

 

540

460

1,141

 

 

 

 

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

Currency translation differences

 

(34)

112

(26)

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period – attributable to the owners of the parent

 

506

572

1,115

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

8

0.14p

0.12p

0.28p

 

 

 

 

 

Fully diluted earnings per share

   8

0.13p

0.11p

0.28p

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
as at 30
September 2010

 

Notes

As at
30 September 2010
(unaudited)

As at
30 September 2009
(unaudited)

As at
31 March
2010
(audited)

 

 

£’000

£’000

£’000

Assets
Non-current assets

 

 

 

 

Goodwill

 

7,784

7,960

7,784

Intangible assets

 

4,189

3,645

4,015

Available for sale investments

 

-

-

5

Property, plant and equipment

 

984

902

840

Trade and other receivables

 

-

145

-

Deferred taxation

 

1,467

1,494

1,436

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

14,424

14,146

14,080

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

Trade and other receivables

 

3,748

2,195

2,969

Cash and cash equivalents

 

1,404

3,076

2,548

 

 

 

 

 

 

 

 

 

 

 

 

5,152

5,271

5,517

 

 

 

 

 

Total assets

 

19,576

19,417

19,597

 

 

 

 

 

Liabilities

 

 

 

 

Trade and other payables

 

(5,989)

(6,623)

(6,417)

Borrowings

 

-

(375)

(125)

 

 

 

 

 

 

 

(5,989)

(6,998)

 (6,542)

 

 

 

 

 

Net current liabilities

 

(837)

(1,727)

(1,025)

 

 

 

 

 

 

 

 

 

 

Total assets less current liabilities

 

13,587

12,419

13,055

 

 

 

 

 

Non-current liabilities

 

 

 

 

Trade and other payables

 

(420)

(354)

(432)

 

 

 

 

 

 

 

 

 

 

 

 

(420)

(354)

(432)

 

 

 

 

 

 

 

 

 

 

Net assets

 

13,167

12,065

12,623

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

Called up share capital

9

3,970

3,967

3,970

Share premium account

 

19

5

19

Other reserves

 

235

235

235

Share-based payment reserve

 

286

250

248

Merger reserve

 

890

890

890

Translation reserve

 

(20)

152

14

Profit and loss account

 

7,787

6,566

7,247

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the parent company

 

13,167

12,065

12,623

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for te period ending 30 September 2010

 

Share capital

Share premium account

Other reserves

Share based payment reserve

Merger reserve

Translation reserve

Retained
earnings

Total

 

£’000

£’000

£’000

£’000

£’000

£’000

£’000

£’000

For the six months ended 30 September 2010

 

 

 

 

 

 

 

 

At 1 April 2010

3,970

19

235

248

890

14

7,247

12,623

Profit for the period

-

-

-

-

 

 

540

540

Other comprehensive income

 

 

 

 

 

 

 

 

Exchange translation differences on foreign operations

-

-

-

-

-

(34)

-

(34)

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

-

-

-

-

-

(34)

540

506

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

Share based payment

-

-

-

38

-

-

-

38

 

 

 

 

 

 

 

 

Total transactions with owners

-

-

-

38

-

-

-

38

 

 

 

 

 

 

 

 

 

At 30 September 2010 – attributable to the equity holders of the parent company

3,970

19

235

286

890

(20)

7,787

13,167

 

 

 

 

 

 

 

 

 

For the six months ended 30 September 2009

 

 

 

 

 

 

 

 

At 1 April 2009

3,965

32,544

235

226

890

40

(26,438)

11,462

Profit for the period

-

-

-

-

-

-

460

460

Exchange translation differences on foreign operations

-

-

-

-

-

112

-

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

-

-

-

-

-

112

460

572

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

Cancellation of share premium account

-

(32,544)

-

-

-

-

32,544

-

Share based payment

-

-

-

24

-

-

-

24

Share issues

2

5

-

-

-

-

-

7

 

 

 

 

 

 

 

 

 

Total transactions with owners

2

(32,539)

-

24

-

-

32,544

31

At 30 September 2009 – attributable to the equity holders of the parent company

 3,967

 5

 235

 250

 890

 152

 6,566

 12,065

 

Share premium Account

On 16 September 2009, the Company received a high court approval for the cancellation of its share premium account as the Company had an accumulated deficit on its profit and loss account. The absence of distributable profits meant that the Company was unable to pay dividends. The Resolution, which was proposed as a special resolution, approved the cancellation of the Company`s share premium account, which as at 31 March 2009 amounted to £32,544,145.


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for te period ending 30 September 2010

 

 

Share capital

Share premium account

Other reserves

Share based payment reserve

Merger reserve

Translation reserve

Retained
earnings

Total

 

£’000

£’000

£’000

£’000

£’000

£’000

£’000

£’000

 

 

 

 

 

 

 

 

 

Changes in equity for the year ended 31 March 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 April 2009

3,965

32,544

235

226

890

40

(26,438)

11,462

Profit for the year

 

 

 

 

 

 

1,141

1,141

Other comprehensive income

 

 

 

 

 

 

 

 

Exchange translation differences on foreign operations

-

-

-

-

-

(26)

-

(26)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the year

-

-

-

-

-

(26)

1,141

1,115

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

Cancellation of share premium account

-

(32,544)

-

-

-

-

32,544

-

Share based payment

-

-

-

22

-

-

-

22

Share issues

5

19

-

-

-

-

-

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total transactions with owners

5

(32,525)

-

22

-

-

32,544

46

 

 

 

 

 

 

 

 

 

At 31 March 2010 – attributable to equity holders of the parent company

 3,970

 19

 235

 248

 890

 14

 7,247

 12,623

 

Share premium Account

On 16 September 2009, the Company received a high court approval for the cancellation of its share premium account as the Company had an accumulated deficit on its profit and loss account. The absence of distributable profits meant that the Company was unable to pay dividends. The Resolution, which was proposed as a special resolution, approved the cancellation of the Company`s share premium account, which as at 31 March 2009 amounted to £32,544,145.

 


CONDENSED CONSOLIDATED CASH FLOW STATEMENT
for the period ended 30 SEPTEMBER 2010

 

 

 Notes

 Six months ended
30 September 2010
(unaudited)

 Six months ended 30 September 2009
 (unaudited)

 Year ended
31 March
2010
(audited)

 

 

£’000

£’000

£’000

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

Cash flows from operations

A

154

2,501

3,337

Interest received

 

1

8

40

Interest paid

 

(7)

(14)

(21)

Tax (paid)/received

 

(7)

(4)

7

 

 

 

 

 

 

 

 

 

 

Net cash flows from operating activities

 

141

2,491

3,363

 

 

 

 

 

 

 

 

 

 

 

Cash from investing activities

 

 

 

 

Purchase of intangible assets

 

(855)

(797)

(1,840)

Purchase of property, plant and equipment

 

(447)

(403)

(534)

Deferred consideration

 

-

(151)

(151)

 

 

 

 

 

Net cash flows used in investing activity

 

(1,302)

(1,351)

(2,525)

 

 

 

 

 

Cash flows from financial activities

 

 

 

 

 

 

 

 

 

Net proceeds from issue of ordinary share capital

 

-

7

24

Net proceeds from sale of investment

 

153

-

-

Repayment of borrowings

 

(125)

(250)

(500)

 

 

 

 

 

 

 

 

 

 

Net cash inflow/(outflow) from financing activities

 

28

(243)

(476)

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

(1,133)

897

362

 

 

 

 

 

 

 

 

 

 

Exchange rate movement

 

(11)

20

27

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

2,548

2,159

2,159

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

1,404

3,076

2,548

 


NOTES TO THE CASH FLOW STATEMENT

A. Reconciliation of net loss to net cash flow from operating activities

 

 Six months ended
30 September
2010

(unaudited)
£’000

 Six months
ended
30 September
2009

(unaudited)
£’000

 Year ended
31 March
2010

(audited)
£’000

 

 

Profit after taxation

 

540

 

460

 

1,141

Finance income

(1)

(8)

(40)

Finance costs

7

14

21

Taxation

7

2

58

Depreciation

303

251

505

Loss on disposal of fixed assets

-

-

3

Amortisation of intangible assets

681

719

1,379

Share based payment

38

24

22

Other operating income

(153)

-

-

Foreign exchange translation differences

(49)

(86)

(109)

(Increase)/decrease in receivables

(779)

1,987

1,358

(Decrease) in payables

(440)

(862)

(1,001)

 

 

 

 

 Cash flows from operating activities

154

2,501

3,337

 


NOTES TO THE HALF YEARLY REPORT


1. Basis of Preparation
The consolidated half yearly financial information has been prepared on a consistent basis with the accounting policies that are expected to apply in the full year financial statements for the year ending 31 March 2011, which will be prepared in accordance with International Financial Reporting Standards as adopted by the EU.

The current and comparative periods have been prepared using the accounting policies and practices consistent with those adopted in the annual financial statements for the year ended 31 March 2010.

They were approved by the board and authorised for issue on 24 November 2010.



2.
Significant Accounting Policies


Revenue

Revenue, which excludes value added tax, represents the value of goods and services supplied. Where income relates to future services or there are associated ongoing costs the income is spread over the life of the provision of the service. All other income is recognised on delivery.
 

Share-based payments

The group operates two share options schemes; the Enterprise Management Incentive Scheme and the 2003 Share Option Scheme (HM Revenue & Customs unapproved). The fair value of options is recognised as an employee benefit expense with a corresponding increase in reserves over the vesting period. The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised.
Share option and warrants granted prior to 7 November 2002, have been excluded from the share-based payment calculation, as permitted by IFRS 2 Share-based payment.


Internally generated intangible assets – software development expenditure

The group considers that the regulatory, technical and market uncertainties inherent in the development of new products and technologies means that the internal software development costs should not be capitalised as intangible assets until the commercial viability of a project is demonstrable and appropriate resources are in place to launch the product. Research and development expenditure prior to this point in time is expensed as incurred.

An intangible asset arising from development is only recognised if all of the following conditions are met:

  • The intangible asset is considered to be technically feasible and the project to create it is sufficiently resourced to be capable of completion.
  • There is an intention to complete the asset and both the intention and ability to sell it.
  • It is reasonably expected that the asset is likely to generate net future economic benefits
  • Development costs in relation to the asset can be reliably measured. Where no internally generated intangible asset can be recognised, development expenditure is recognised as an expense in the period in which it is incurred.

Capitalised development expenditure is stated at cost less accumulated amortisation and impairment losses. The expenditure capitalised includes the cost of materials and direct labour. Amortisation is charged to the statement of comprehensive income on a straight-line basis over the estimated useful lives of the products concerned. The amortisation period for development costs incurred on the Group’s development is five years.

 

3. Segmental Information


Geographical segment

The Group operates in one business; that of the provision of software as a services for use in the global financial markets. The segmental analysis by region is presented below:
 

 

European

US

Asia Pacific

Total

For six months ending
30 September 2010

£’000

£’000

             £’000

£’000

 

 

 

 

 

Statement of Comprehensive Income

 

 

 

 

Revenue by origin

 

 

 

 

Third party licence revenue

52

191

-

243

Revenue of services

6,245

446

374

7,065

 

 

 

 

 

 

6,297

637

374

7,308

 

 

 

 

 

Revenue by destination

 

 

 

 

Third party licence revenue

52

191

-

243

Revenue of services

5,923

476

666

7,065

 

 

 

 

 

 

5,975

667

666

7,308

 

 

 

 

 

Depreciation and amortisation

946

28

10

984

 

 

 

 

 

Segment result: operating profit/(loss)

1,045

(150)

(187)

708

 

 

 

 

 

Exceptional item

 

 

 

(155)

Finance income

 

 

 

1

Finance costs

 

 

 

(7)

Tax

 

 

 

(7)

 

 

 

 

 

Profit after tax

 

 

 

540

 

 

 

 

 

Other segment items

 

 

 

 

 

 

 

 

 

Capital expenditure on property,

 

 

 

 

plant and equipment

(220)

(42)

(185)

(447)

Expenditure on intangible assets

(855)

-

-

(855)

 

 

 

 

 

Statement of Financial Position

 

 

 

 

 

 

 

 

 

Segment assets

5,734

331

71

6,136

Goodwill

7,784

-

-

7,784

Intangible assets

4,189

-

-

4,189

Deferred tax asset

807

660

-

1,467

 

 

 

 

 

Total assets

 

 

 

19,576

 

 

 

 

 

Segment liabilities

 

 

 

6,409

 

 

 

 

 

Total liabilities

 

 

 

6,409



No one customer accounted for more than 10% of the total revenue in the period.


 

European

US

Asia Pacific

Total

For six months ending
30 September 2009

£’000

£’000

£’000

£’000

 

 

 

 

 

Statement of Comprehensive Income

 

 

 

 

Revenue by origin

 

 

 

 

Third party licence revenue

299

275

28

602

Revenue of services

5,488

638

310

6,436

 

 

 

 

 

 

5,787

913

338

7,038

 

 

 

 

 

Revenue by destination

 

 

 

 

Third party licence revenue

299

275

28

602

Revenue of services

5,522

374

540

6,436

 

 

 

 

 

 

5,821

649

568

7,038

 

 

 

 

 

Depreciation and amortisation

938

25

7

970

 

 

 

 

 

Segment result: operating profit/(loss)

751

(60)

(190)

501

 

 

 

 

 

Exceptional item

 

 

 

(33)

Finance income

 

 

 

8

Finance costs

 

 

 

(14)

Tax

 

 

 

(2)

 

 

 

 

 

Profit after tax

 

 

 

460

 

 

 

 

 

Other segment items

 

 

 

 

 

 

 

 

 

Capital expenditure on property,

 

 

 

 

plant and equipment

(364)

(34)

(5)

(403)

Expenditure on intangible assets

(797)

-

-

(797)

 

 

 

 

 

Statement of Financial Position

 

 

 

 

 

 

 

 

 

Segment assets

5,942

351

25

6,318

Goodwill

7,960

-

-

7,960

Intangible assets

3,645

-

-

3,645

Deferred tax asset

1,494

-

-

1,494

 

 

 

 

 

Total assets

 

 

 

19,417

 

 

 

 

 

Segment liabilities

 

 

 

7,352

 

 

 

 

 

Total liabilities

 

 

 

7,352



During the period to 30 September 2009, the Group generated 11.45% of revenue from one customer.


 

European

US

Asia Pacific

Total

For  year ending
31 March 2010

£’000

£’000

£’000

£’000

 

 

 

 

 

Statement of Comprehensive Income

 

 

 

 

Revenue by origin

 

 

 

 

Third party licence revenue

606

482

-

1,088

Revenue of services

11,148

1,394

644

13,186

 

 

 

 

 

 

11,754

1,876

644

14,274

 

 

 

 

 

Revenue by destination

 

 

 

 

Third party licence revenue

606

482

-

1,088

Revenue of services

10,713

1,406

1,067

13,186

 

 

 

 

 

 

11,319

1,888

1,067

14,274

 

 

 

 

 

Depreciation and amortisation

1,814

55

15

1,884

 

 

 

 

 

Segment result: operating profit/(loss)

918

360

(65)

1,213

Exceptional item

 

 

 

(33)

Finance income

 

 

 

40

Finance costs

 

 

 

(21)

Tax

 

 

 

(58)

 

 

 

 

 

Profit after tax

 

 

 

1,141

 

 

 

 

 

Other segment items

 

 

 

 

 

 

 

 

 

Capital expenditure on property,

 

 

 

 

plant and equipment

480

50

4

534

Expenditure on intangible assets

1,840

-

-

1,840

 

 

 

 

 

Statement of Financial Position

 

 

 

 

 

 

 

 

 

Segment assets

5,797

298

267

6,362

Goodwill

5,682

-

2,102

7,784

Intangible assets

4,015

-

-

4,015

Deferred tax asset

807

629

-

1,436

 

 

 

 

 

Total assets

 

 

 

19,597

 

 

 

 

 

Segment liabilities

 

 

 

6,974

 

 

 

 

 

Total liabilities

 

 

 

6,974

No one customer accounted for more than 10% of the total revenue in the year.


4. Finance income

 

Finance income

 

 Six months ended
30 September
2010

(unaudited)

 Six months ended
30 September
2009
(unaudited)


 Year ended
31 March
2010

(audited)

 

£’000

£’000

£,000

 

 

 

 

 

 

 

 

Bank interest

1

8

4



5. Finance costs


Finance costs

 

 Six months ended
30 September 2010
(unaudited)

 Six months ended
30 September 2009
(unaudited)

 Year ended
31 March
2010

(audited)

 

£’000

£’000

£’000

 

 

 

 

Bank interest

1

2

9

Loan interest

6

8

12

Other interest

-

4

-

 

 

 

 

 

 

 

 

 

7

14

21



6. Exceptional items

The exceptional item including in the half yearly accounts for period ending 30 September 2010, related to one off costs for the restructuring of the management team.

The exceptional item included in the half yearly accounts for period ending 30 September 2009 and year ended 31 March 2010, relates to costs of integrating the two London offices. 

 

7. Taxation

 

 Six months ended
30 September
2010

(unaudited)

 Six months ended
30 September
2009
(unaudited)


 Year ended
31 March
2010

(audited)

 

£’000

£’000

£’000

Current taxation

 

 

 

Research and development tax credit

-

(6)

(22)

Corporate tax charge

-

-

7

Overseas tax

7

8

15

Deferred taxation in respect of the current year

-

-

338

Deferred tax benefits from previously unrecognised tax losses

-

-

(280)

 

 

 

 

Tax charge

7

2

58


Any profits made by the group during the period were offset against losses made in previous periods.



8. Basic earnings per share and fully diluted earnings per share

Profit per share is calculated by dividing the profit after tax for each period by the weighted average number of ordinary shares in issue during each period, as follows:

 

Six months ended
30 September
2010
(unaudited)

Six months ended
30 September
2009
(unaudited)

 Year ended
31 March
2010
(audited)



 

 

 

 

Basic earnings per share

 

 

 

 

 

 

 

Profit attributable to shareholders

£540,000

£460,000

£1,141,000

 

 

 

 

Weighted average number of shares

396,959,787

396,464,787

396,679,608

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

Weighted average number of shares

396,959,787

396,464,787

396,679,608

Share options

7,900,408

9,173,799

6,641,888

 

 

 

 

 

 

 

 

Fully diluted weighted average number of ordinary shares

404,860,195

405,638,586

403,321,496

 

9. Called up share capital

 

 As at
30 September
2010
(unaudited)

As at
30 September
2009
(unaudited)

As at
31 March
2010
(audited)

 

£’000

£’000

£’000

 

 

 

 

Authorised

 

 

 

750,000,000 ordinary shares of £0.01 each

7,500

7,500

7,500

 

 

 

 

 

 

 

 

 

 

 

 

Allotted, called up and fully paid

 

 

 

396,959,787 (2009: 396,664,787, March 2010: 396,959,787) ordinary shares of £0.01 each

3,970

3,967

3,970



10. Financial information

The financial information set out in this half yearly report does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. The financial information for the six month periods ended 30 September 2010 and 2009 is neither audited nor reviewed. Information relating to the year ended 31 March 2010 is derived from the statutory accounts for that period, which have been reported on by the company’s auditors and delivered to the Registrar of Companies. The auditors’ report on those accounts was unqualified and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.



11. Half yearly dividend

The directors do not intend to declare a half yearly dividend.