ADVFN Logo

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for discussion Register to chat with like-minded investors on our interactive forums.

DSG Dillistone Group Plc

9.00
0.00 (0.00%)
28 Mar 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Dillistone Group Plc LSE:DSG London Ordinary Share GB00B13QQB40 ORD 5P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 9.00 8.00 10.00 9.00 9.00 9.00 0.00 00:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Computer Related Svcs, Nec 5.7M -183k -0.0093 -9.68 1.77M

Dillistone Group PLC Final Results (4304W)

27/04/2016 7:00am

UK Regulatory


Dillistone (LSE:DSG)
Historical Stock Chart


From Mar 2019 to Mar 2024

Click Here for more Dillistone Charts.

TIDMDSG

RNS Number : 4304W

Dillistone Group PLC

27 April 2016

27 April 2016

Dillistone Group Plc

("Dillistone", the "Company" or the "Group")

Final Results

Dillistone Group Plc, the AIM quoted supplier of recruitment software for the international recruitment industry through its Dillistone Systems and Voyager Software divisions, is pleased to announce its audited final results for the 12 months ended 31 December 2015.

Highlights for the year:

   --     Revenues up 9% from 2014 to GBP9.44m 
   --     Record level of recurring revenues of GBP6.61m, up 11% from 2014 

-- Recurring revenues, representing 70% of Group revenue, covered 100% of administrative expenses before acquisition related costs

   --     Profit after tax for the year up 6% to GBP1.21m 
   --     Basic earnings per share increased to 6.20p 

-- Final dividend of 2.75p per share recommended, making total dividend for the year of 4.1p (a yield of 5% on a share price of 80.5p)

-- Cash funds of GBP1.60m (2014: GBP1.93m) after acquisition related payments of GBP0.67m. Bank borrowings total of GBP0.33m (2014: GBP0.49m)

-- Dillistone Systems division - further product investment leading to increase in client retention rate, new sales and revenues

-- Voyager Software division - launch of cloud hosted version of Infinity; launch of integration of ISV FastPath and Infinity; and launch of version 6 of Evolve

Post period end

-- Strong first quarter - FileFinder Anywhere new client orders up over 70% and Voyager Software division orders up circa 50%

-- Launch of FileFinder Anywhere Essentials in March 2016 - the only truly browser based product from a mainstream supplier to the executive search market

   --     New product launch expected in Voyager Software division in 2016 

Commenting on the results and prospects, Mike Love, Non-Executive Chairman, said:

"The Group has seen record levels of revenue and recurring revenue in 2015. It has continued to invest strongly in its businesses to ensure its clients remain at the forefront of technology, paving the way for continued success in future years.

"This represents our fourth successive year on year increase in the dividend, in line with our progressive dividend policy, illustrating the Board's confidence in the future prospects of the Group, which has been reinforced by an excellent order book in the first quarter."

(Definitions)

Adjusted operating profit is statutory operating profit before acquisition costs, related intangible amortisation, movements in contingent consideration and other one-off costs relating to acquisitions.

Adjusted EBITDA is adjusted operating profit with depreciation and amortisation added back.

Results Webinar - Jason Starr, Chief Executive, and Julie Pomeroy, Finance Director, will be hosting a webinar to review the results of 2015 at 3.30pm on 10 May 2016.] To register please visit https://attendee.gotowebinar.com/register/5479016348975690499 or contact Tom Cooper on tom.cooper@walbrookpr.com or 0797 122 1972.

Annual Report and Accounts - The final results announcement can be downloaded from the Company's website (www.dillistonegroup.com). Copies of the Annual Report and Accounts (in addition to the notice of the Annual General Meeting) will be sent to shareholders by 20 May 2016 for approval at the Annual General Meeting to be held on 14 June 2016.

Enquiries:

 
Dillistone Group 
 Plc 
Mike Love           Chairman            020 7749 6100 
Jason Starr         Chief Executive     020 7749 6100 
Julie Pomeroy       Finance Director    020 7749 6100 
 
WH Ireland Limited (Nominated 
 adviser) 
                    Head of Corporate 
Chris Fielding       Finance            020 7220 1650 
 
Walbrook PR 
Tom Cooper / Paul 
 Vann                                   020 7933 8780 
                                        0797 122 1972 
                                        tom.cooper@walbrookpr.com 
 

Notes to Editors:

Dillistone Group Plc (www.dillistonegroup.com) is a leader in the supply and support of software and services to the recruitment industry. It operates through two divisions: Dillistone Systems, which targets the executive search industry (www.dillistone.com); and Voyager Software, which targets other recruitment markets (www.voyagersoftware.com).

Dillistone has made three acquisitions: Voyager Software in September 2011, FCP Internet in July 2013 and ISV Software in October 2014 and these business make up the Voyager Software division. The Group operates under the FileFinder, Voyager, Evolve and ISV brands.

Dillistone was admitted to AIM, a market operated by the London Stock Exchange plc, in June 2006. The Group employs over 100 people globally with offices in London (head office), Basingstoke, Southampton, Frankfurt, New Jersey and Sydney.

Chairman's Statement

The Group has made significant progress in 2015. Product development has continued to be a priority throughout the year with a number of upgrades and new product launches successfully achieved with more expected in 2016. The Group also delivered its best ever revenue performance with revenue up 9% to GBP9.437m. The continued investment in the Dillistone Systems division meant that, as anticipated in the interim statement and despite this growth in revenue, the Group saw a 21% fall in operating profit to GBP1.108m. Profit after tax rose 6% to GBP1.212m, benefitting from a tax credit in the year. Basic EPS improved to 6.20p.

ISV (www.isvgroup.com), which was acquired in October 2014, has been successfully integrated into the Voyager Software division and is investing in its own product development with a new product, ISV Online, due for launch in 2016.

Dividends

The Board was pleased to increase the interim dividend payment in September 2015 to 1.35p (2014: 1.3p) and has recommended an increased final dividend of 2.75p per share (2014: 2.7p), subject to shareholder approval, payable on 24 June 2016 to holders on the register on 27 May 2016. Shares will trade ex-dividend from 26 May 2016. This takes the total dividend based on the 2015 results to 4.10p (2014: 4.00p), and gives a yield of 5.1% on a share price of 80.5p.

This represents our 4th successive year on year increase in the dividend, in line with our progressive dividend policy, which illustrates the Board's confidence in the future prospects of the Group. The business is committed to maintaining its policy of investing in its products and services whilst rewarding its shareholders.

Staff

Our staff are fundamentally important to the success of the business. It is through their efforts, commitment and determination that we continue to be a leading technology provider in the sectors we serve. On behalf of the Board I would like to take this opportunity to thank all of our staff.

Outlook

At the time of our Interim Statement in 2015, the Board explained that increased competition in the executive search software sector in which Dillistone Systems operates necessitated an increased investment to remain competitive. We stated that we believed that we were experiencing early signs of improved performance, noting a year on year upturn in orders, but warned that the increased investment would reduce profitability in 2015.

The Dillistone Systems division has continued - and will continue - to invest in improving products and services, and we are delighted to report further success in the market. Dillistone Systems' core product - FileFinder Anywhere - has seen new client orders grow by more than 70% in the first quarter of 2016, when compared to the same period in 2015. Pleasingly, this growth is based on significant increases in both the number of new client wins and the value of those contracts. This combined with continuing demand from existing clients meant that our 12 month order book to March 2016 is at its strongest since 2013.

Our Voyager Software division has also enjoyed a strong start to the year. This Division offers a number of products and while performance has varied across the range, it is pleasing to note that the strong performance by several of its leading products has seen orders grow in Q1 by around 50% compared to the same quarter in 2015.

While the Group is not immune to potential economic instability, at this stage the expectation is that this strong order growth will continue. Both divisions are reporting that a growing proportion of incoming business is on a recurring basis, which is good for the longer term but is less positive in the short term. However, the results to date, coupled with our strengthening implementation pipeline, give us confidence that not only will the first half results show improvement over the second half of 2015, but we will see that trend continuing into the second half of this current year.

The Group's continuing investment in product development across all parts of the business gives the Board confidence in the future and, as a result, we are delighted to propose an increase in our final dividend of 1.9% to 2.75p (2014: 2.7p).

Dr Mike Love

Non-Executive Chairman

Chief Executive's Statement

Dillistone Group Plc is a global leader in the supply of technology solutions and services to the recruitment industry worldwide.

Strategy and objectives

The Group's strategy is to grow the business both organically and through acquisition. This strategy is made possible through our commitment to product development, which ensures that the business continues to command a leading role in all of the markets in which it operates.

Our acquisition strategy typically entails consideration of businesses offering:

   --     products that would further increase market share in the Group's core markets; 
   --     legacy applications where clients could be transferred to our modern suite of products; or 
   --     complementary applications which may be cross-sold to clients of the Group. 

The Group's objectives are principally to:

(MORE TO FOLLOW) Dow Jones Newswires

April 27, 2016 02:00 ET (06:00 GMT)

-- ensure our products meet the needs of the recruitment sector through continual investment and development;

   --     be a leading player in all of the markets we serve; 
   --     develop our staff delivering progressive career development; 

-- increase our profitability and deliver increased shareholder value year on year in conjunction with following a progressive dividend policy.

Group review of the business

2015 saw recurring revenues grow 11% to GBP6.606m (2014: GBP5.929m) reflecting, in part, the full year impact of the acquisition of ISV in October 2014. Non-recurring revenues increased 2% to GBP2.333m (2014: GBP2.285m). As a result, overall revenues increased by 9% to GBP9.437m (2014: GBP8.625m) with recurring revenues representing 70% of Group revenues (2014: 69%). Overheads have increased across the business in part reflecting the full year impact of ISV but also reflecting the increased investment in Dillistone Systems as forewarned in the Interim statement. This resulted in a 5% fall in adjusted EBITDA to GBP2.285m (2014: GBP2.402m). Operating profits before acquisition related items fell 22% to GBP1.424m (2014: GBP1.820m) and pre-tax profits before acquisition related items also fell 22% to GBP1.416m (2014: GBP1.824m).

Divisional Reviews

Dillistone Systems

The Dillistone Systems division is primarily focused on providing technology solutions to the executive search market via our range of "FileFinder" applications. This client group is made up of both executive search firms and executive search teams in major organisations.

Dillistone Systems' head office is in London and it has offices in the US, Germany and Australia. The Division accounts for 49% (2014: 53%) of the Group's revenue and it saw revenue grow 1% to GBP4.620m (2014: GBP4.557m).

It was pleasing to see revenue return to growth in 2015 after the 9% fall in 2014. However, increased competition means that the Division has to work harder to win business and retain clients, and this has required and continues to require ongoing investment in our products, in our services, and in our infrastructure, which inevitably leads to higher cost of sales and administrative expenses, which was further aggravated by the strength of Sterling in 2015. Depreciation and amortisation also increased by 36% in the Division, reflecting the first full year amortisation charge of the FileFinder browser product, for which costs were capitalised in previous periods. This has led to segmental EBITDA decreasing by 11% to GBP1.425m (2014: GBP1.597m) and operating profit falling 24% to GBP0.891m (2014: GBP1.168m).

In our Interim announcement released to the market in 2015, we explained our increased investment, noted a pleasing increase in product sales and explained our confidence that our product investment would lead to further growth in orders and revenue. I am pleased that this prediction has proven to be accurate as the Division has enjoyed an extremely positive Q1 2016 in terms of incoming contracts. I am delighted to report that the business has enjoyed a strong order book in the first quarter, with new business orders up by more than 70% on the same period of 2015. Pleasingly, this growth has come about as a result of increases in both the number of new contract wins and the value of those contracts. Client retention continues to improve and we are seeing strong demand for products and services from our existing clients.

The FileFinder Anywhere suite continues to be developed, and we anticipate further product announcements within the next 12 months.

Voyager Software

Voyager Software is a provider of technology products targeted at the entire recruitment landscape, from front office to back office and bureaus, and includes both recruitment management systems and pre-employment skills testing technology.

In 2015, the Voyager Software division accounted for 51% (2014: 47%) of Group revenues. The Division's revenues increased by 19% to GBP4.831m and its segmental operating profit before amortisation and depreciation increased by 19% to GBP0.956m (2014: GBP0.802m). Recurring revenues increased by 25% to GBP3.430m (2014: GBP2.743m). Depreciation and amortisation increased by 113% to GBP0.327m (2014: GBP0.153m), having been impacted by the change in the basis of calculation of amortisation of development costs as discussed in the financial review as well as the continuing spend on development.

The Division benefited from the full year impact of the ISV acquisition made in October 2014. Excluding ISV, underlying growth in revenue was 4%.

2015 saw some major developments in the Division including:

-- launch of the cloud hosted version of Infinity available from multiple global regions with additional functionality for use in the temporary staffing sector

-- launch of the integration of ISV FastPath and Infinity to help recruitment businesses automate testing candidates, facilitating cross selling opportunities

   --     launch of version 6 of Evolve software 

Product development is ongoing across the Division and a number of product announcements are expected in 2016.

The Board is confident that both Divisions have strong futures.

Jason Starr

Chief Executive Officer

Financial Review

Total revenues increased by 9% to GBP9.437m (2014: GBP8.625m), with pre-tax profits down 18% to GBP1.072m (2014: GBP1.305m). Recurring revenues increased by 11% to GBP6.606m (2014: GBP5.929m) while non-recurring revenues saw a 2% increase to GBP2.333m from GBP2.285m. Third party software product sales amounted to GBP0.498m in the period (2014: GBP0.411m). These results include ISV revenues for the full year. Underlying revenue growth excluding ISV was 3%.

Cost of sales increased by 19% to GBP1.313m (2014: GBP1.108m), reflecting in part, the full year impact of ISV but also from the roll out of additional hosting services.

Administrative costs, excluding acquisition related items, depreciation and amortisation, rose 14% to GBP5.839m (2014: GBP5.115m), again reflecting the full year of ISV costs. Excluding ISV, administrative costs rose 8%.

As part of the implementation of FRS 101 in relation to its subsidiaries' accounts, management also reviewed the useful economic life of certain of its development expenditure. Such expenditure is now written off over five years, with amortisation commencing in the month that costs are incurred. Previously, this was estimated to be three years, with amortisation commencing the year following the costs being incurred. This had only a minor impact for the Group but it did result in a higher amortisation charge in the Voyager Software division, which was offset by a reduction in the charge in Dillistone Systems division. Depreciation and amortisation increased to GBP0.861m (2014: GBP0.582m). Part of this increase reflects the first full year amortisation charge of the FileFinder browser product for which costs were incurred in previous periods and also the continuing spend on development across both divisions. Acquisition related administrative costs totalled GBP0.316m (2014: GBP0.418m), and were in respect of the amortisation of intangibles arising on the Voyager, FCP and ISV acquisitions and movement in the estimation of contingent consideration. Finance cost includes GBP0.028m relating to the unwinding of the discount in respect of the contingent consideration.

Recurring revenues covered 100% of administrative expenses before acquisition related costs (2014: 104%). Excluding depreciation and amortisation of our own internal development, the administrative costs are covered 116% (2014: 116%) by recurring revenues.

There is a tax credit in 2015 of GBP0.140m (2014: charge GBP0.160m). The 2015 credit reflects the significant R&D tax credits available to both Dillistone Systems and Voyager Software, the change in deferred tax rate from 20% to 18%, as well as the reduction in corporation tax rates from 21.5% to 20.25% and the release of prior year provisions partially offset by the higher rates of corporation tax that are payable overseas. The acquisition related items tax credit reflects the reduction in deferred tax that arises as amortisation is charged in the profit and loss account.

Profits for the year before acquisition related items fell 10% to GBP1.419m (2014: GBP1.584m) and profits for the year after acquisition related items increased 6% to GBP1.212m (2014: GBP1.145m). Basic earnings per share (EPS) increased to 6.20p (2014: 6.18p). Fully diluted EPS increased 1% to 6.00p (2014: 5.95p).

Capital expenditure

The Group invested GBP1.045m in property, plant and equipment and product development during the year (2014: GBP1.073m). This expenditure included GBP0.961m (2014: GBP0.814m) spent on development costs.

Trade and other payables

As with previous years, the trade and other payables include income which has been billed in advance but is not recognised as income at that time. This principally relates to support, SaaS and hosting renewals, which are billed in 2015 but that are in respect of services to be delivered in 2016. Contractual income of this type is recognised monthly over the period to which it relates. It also includes deposits taken for work which has not yet been completed, as such income is only recognised when the work is substantially complete or the client software goes 'live'. Also included in trade and other payables is GBP0.620m (2014: GBP1.173m) in respect of contingent consideration. At the end of 2015, there are three tranches of contingent consideration payable in respect of ISV and these are dependent on the level of revenue achieved in periods up until 30 September 2017.

Cash

The Group finished the year with cash funds of GBP1.595m (2014: GBP1.929m) and bank borrowings of GBP0.325m (2014: GBP0.487m). This is after capital expenditure of GBP1.045m, the payment to the vendors of FCP and ISV of GBP0.666m and dividend payments of GBP0.793m.

Julie Pomeroy

Finance Director

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(MORE TO FOLLOW) Dow Jones Newswires

April 27, 2016 02:00 ET (06:00 GMT)

FOR THE YEAR ENDED 31 DECEMBER 2015

 
                                 2015       2014 
                          Note    GBP'000    GBP'000 
 
 Revenue                  5      9,437      8,625 
 
 Cost of sales                   (1,313)    (1,108) 
                                ---------  --------- 
 
 Gross profit                    8,124      7,517 
 
 Administrative 
  expenses                       (7,016)    (6,115) 
 
 Profits from 
  operating activities    6      1,108      1,402 
-----------------------  -----  ---------  --------- 
 Adjusted operating 
  profit before 
  acquisition related 
  items                   4      1,424      1,820 
 Acquisition related 
  items                   7      (316)      (418) 
                                ---------  --------- 
 Operating profit                1,108      1,402 
-----------------------  -----  ---------  --------- 
 
 Financial income                5          6 
 Finance cost                    (41)       (103) 
 
 Profit before 
  tax                            1,072      1,305 
 
 Tax income / 
  (expense)               8      140        (160) 
 
 Profit for the 
  year                           1,212      1,145 
 
 Other comprehensive 
  income net of 
  tax: 
 Items that will 
  be reclassified 
  subsequently 
  to profit and 
  loss 
 
  Currency translation 
  differences                      (27)       (8) 
 
 Total comprehensive 
  income for the 
  year net of tax                1,185      1,137 
                                =========  ========= 
 

Earnings per share - from continuing activities

 
 Basic      9   6.20p   6.18p 
 Diluted    9   6.00p   5.95p 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2015

 
                     Share                   Share                   Merger                   Retained                 Share                    Foreign            Total 
                   capital                 premium                  Reserve                   earnings                option                   exchange 
                   GBP'000                 GBP'000                  GBP'000                    GBP'000               GBP'000                    GBP'000          GBP'000 
 
 Balance 
  at 31 
  December 
  2013                 914                     498                      365                      3,076                   121                        136            5,110 
 
 Comprehensive 
  income 
 Profit for 
  the year 
  ended 31 
  Dec 2014               -                       -                        -                      1,145                     -                          -            1,145 
 
 Other 
 comprehensive 
 income 
 Exchange 
  differences 
  on 
  translation 
  of overseas 
  operations             -                       -                        -                          -                     -                        (8)              (8) 
 
 Total 
  comprehensive 
  income                 -                       -                        -                      1,145                     -                        (8)            1,137 
                 ---------  ----------------------  -----------------------  -------------------------  --------------------  -------------------------  --------------- 
 
 Transactions 
  with owners 
 Issue of 
  share capital         55                     934                        -                          -                     -                          -              989 
 Share option 
  charge                 -                       -                        -                         16                   (3)                          -               13 
 Dividends 
  paid                   -                       -                        -                      (723)                     -                          -            (723) 
 Total 
  transactions 
  with owners           55                     934                        -                      (707)                   (3)                          -              279 
 
 Balance 
  at 31 
  December 
  2014                 969                   1,432                      365                      3,514                   118                        128            6,526 
                 =========  ======================  =======================  =========================  ====================  =========================  =============== 
 
 Comprehensive 
  income 
 Profit for 
  the year 
  ended 31 
  Dec 2015               -                       -                        -                      1,212                     -                          -            1,212 
 
 Other 
 comprehensive 
 income 
 Exchange 
  differences 
  on 
  translation 
  of overseas 
  operations             -                       -                        -                          -                     -                       (27)             (27) 
 
 Total 
  comprehensive 
  income                 -                       -                        -                      1,212                     -                       (27)            1,185 
                 ---------  ----------------------  -----------------------  -------------------------  --------------------  -------------------------  --------------- 
 
 Transactions 
  with owners 
 Issue of 
  share capital         14                     199                        -                          -                     -                          -              213 
 Share option 
  charges                -                       -                        -                         75                  (47)                          -               28 
 Dividends 
  paid                   -                       -                        -                      (793)                     -                          -            (793) 
 Total 
  transactions 
  with owners           14                     199                        -                      (718)                  (47)                          -            (552) 
 
 Balance 
  at 31 
  December 
  2015                 983                   1,631                      365                      4,008                    71                        101            7,159 
                 =========  ======================  =======================  =========================  ====================  =========================  =============== 
 
 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 31 DECEMBER 2015

 
                                            Group 
                            Notes        2015       2014 
 ASSETS                               GBP'000    GBP'000 
 Non-current assets 
 Goodwill                               3,415      3,415 
 Other intangible 
  assets                                6,163      6,317 
 Property, plant 
  and equipment                           257        299 
 Investments                                -          - 
 
                                        9,835     10,031 
 Current assets 
 Inventories                               16         41 
 Trade and other 
  receivables                           1,736      1,784 
 Cash and cash 
  equivalents                           1,595      1,929 
 
                                        3,347      3,754 
 Total assets                          13,182     13,785 
 
 EQUITY AND LIABILITIES 
 Equity attributable 
  to owners of the 
  parent 
 Share capital                            983        969 
 Share premium                          1,631      1,432 
 Merger reserve                           365        365 
 Retained earnings                      4,008      3,514 
 Share option reserve                      71        118 
 Translation reserve                      101        128 
                                    ---------  --------- 
 
 Total equity                           7,159      6,526 
                                    ---------  --------- 
 
 Liabilities 
 Non-current liabilities 
 Trade and other 
  payables                                428        666 
 Borrowings                               158        325 
 Deferred tax liability                 1,006      1,152 
 
 Current liabilities 
 Trade and other 
  payables                              4,193      4,669 
 Borrowings                               167        162 
 Current tax payable                       71        285 
                                    ---------  --------- 
 Total liabilities                      6,023      7,259 
 
 Total liabilities 
  and equity                           13,182     13,785 
                                    =========  ========= 
 

CONSOLIDATED CASH FLOW STATEMENT

FOR THE YEAR ENDED 31 DECEMBER 2015

 
                                     2015      2015      2014      2014 
 Operating activities             GBP'000   GBP'000   GBP'000   GBP'000 
 
 Profit before tax                  1,072               1,305 
 Less taxation paid                 (219)               (122) 
 Adjustment for 
 Financial income                     (5)                 (6) 
 Financial cost                        41                 103 
 Depreciation and amortisation      1,240                 868 
 Share option expense                  28                  13 
 Foreign exchange adjustments 
  arising from operations            (16)                 (3) 
 
 Operating cash flows before        2,141               2,158 
 movement in working capital 
 
 Decrease/ (increase) in 
  receivables                         278                (81) 
 Decrease in inventories               25                  37 
 (Decrease)/ increase in 
  payables                          (307)                   4 
 
 
 Net cash generated from 
  operating activities                        2,137               2,118 
 
 Investing activities 
 
 Interest received                      5                   6 
 Finance cost                        (13)                 (2) 
 Purchases of property, 
  plant and 
 equipment                           (84)               (259) 
 Investment in development 

(MORE TO FOLLOW) Dow Jones Newswires

April 27, 2016 02:00 ET (06:00 GMT)

  costs                             (961)               (814) 
 Acquisition of subsidiaries 
  net of cash acquired                  -               (718) 
 Contingent and deferred 
  consideration paid                (666)               (550) 
 
 Net cash used in investing 
  activities                                (1,719)             (2,337) 
 
 Financing activities 
 
 Net proceeds from issue 
  of share capital                    213                 989 
 Bank loan received                     -                 500 
 Bank loan repayments made          (162)                (13) 
 Dividends paid                     (793)               (723) 
                                 --------            -------- 
 
 Net cash (used in)/ generated 
  from financing activities                   (742)                 753 
 
 Net (decrease)/ increase in 
  cash and cash equivalents                   (324)                 534 
 
 Cash and cash equivalents 
  at                                          1,929               1,399 
 beginning of year 
 
 Effect of foreign exchange 
  rate changes                                 (10)                 (4) 
 
 Cash and cash equivalents 
  at end of year                              1,595               1,929 
                                           ========            ======== 
 

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2015

   1.         Publication of non-statutory accounts 

In accordance with section 435 of the Companies Act 2006, the Directors advise that the financial information set out in this announcement does not constitute the Group's statutory financial statements for the year ended 31 December 2015 or 2014, but is derived from these financial statements. The financial statements for the year ended 31 December 2014 have been delivered to the Registrar of Companies. The financial statements for the year ended 31 December 2015 have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The financial statements for the year ended 31 December 2015 will be forwarded to the Registrar of Companies following the Company's Annual General Meeting. The Auditors have reported on these financial statements; their reports were unqualified and did not contain statements under Section 498(2) or (3) of the Companies Act 2006.

The consolidated statement of financial position at 31 December 2015 and the consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the year then ended have been extracted from the Group's financial statements. Those financial statements have not yet been delivered to the Registrar.

   2.         Basis of preparation 

The preliminary announcement is extracted from the consolidated financial statements of the Group. The financial statements of the subsidiaries are prepared for the same reporting date as the parent company. Consistent accounting policies are applied for like transactions and events in similar circumstances.

The preliminary announcement has been prepared under the historical cost convention, except for revaluation of certain financial instruments.

All intra-group balances, transactions, income and expenses and profits and losses resulting from intra-group transactions that are recognised in assets or liabilities are eliminated in full.

   3.         Accounting policies and changes thereto 

This preliminary announcement has been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 31 December 2014.

4. Reconciliation of adjusted operating profits to consolidated statement of comprehensive income

 
 
                                   Adjusted     Acquisition                    Adjusted     Acquisition 
                                  operating         related                   operating         related 
                                    profits           items                     profits           items 
                         Note          2015           2015*       2015             2014           2014*       2014 
                                    GBP'000         GBP'000    GBP'000          GBP'000         GBP'000    GBP'000 
 
 Revenue                              9,437               -      9,437            8,625               -      8,625 
 
 Cost of sales                      (1,313)               -    (1,313)          (1,108)               -    (1,108) 
                         ------------------  --------------  ---------      -----------  --------------  --------- 
 
 Gross profit                         8,124               -      8,124            7,517               -      7,517 
 
 Administrative 
  expenses                          (6,700)           (316)    (7,016)          (5,697)           (418)    (6,115) 
 
 Results from 
  operating 
  activities                          1,424           (316)      1,108            1,820           (418)      1,402 
 
 Financial 
  income                                  5               -          5                6               -          6 
 Financial 
  cost                                 (13)            (28)       (41)              (2)           (101)      (103) 
 
 Profit before 
  tax                                 1,416           (344)      1,072            1,824           (519)      1,305 
 
 Tax income 
  / (expense)                             3             137        140            (240)              80      (160) 
 
 Profit for 
  the year                            1,419           (207)      1,212            1,584           (439)      1,145 
 
 Other comprehensive 
  income net 
  of tax: 
 Currency translation 
  differences                          (27)               -       (27)              (8)               -        (8) 
 
 Total comprehensive 
  income for 
  the year net 
  of tax                              1,392           (207)      1,185            1,576           (439)      1,137 
                         ==================  ==============  =========      ===========  ==============  ========= 
 
 

Earnings per share - from continuing activities

 
 Basic      9   7.26p   6.20p   8.56p   6.18p 
 Diluted    9   7.02p   6.00p   8.23p   5.95p 
 

* see accounts note 7

   5.         Segment reporting 

The Board principally monitors the Group's operations in terms of results of the two divisions, Dillistone Systems and Voyager Software. Segment results reflect management charges made or received.

Divisional segments

 
 For the year ended 31 December 
  2015 
                                                    Inter-divisional 
 
                             Dillistone   Voyager                        Central     Total 
                                GBP'000   GBP'000            GBP'000     GBP'000   GBP'000 
 Segment revenue                  4,620     4,831               (14)           -     9,437 
                            -----------  --------  -----------------  ----------  -------- 
 Segment EBITDA                   1,425       956                           (96)     2,285 
 Depreciation and 
  amortisation expense            (534)     (327)                              -     (861) 
                                                                      ---------- 
 
 Segment result                     891       629                           (96)     1,424 
 Acquisition related 
  amortisation (note 
  7)                                  -         -                          (379)     (379) 
 Acquisition related 
  income (note 7)                     -         -                             63        63 
                            -----------  --------                     ----------  -------- 
 
 Operating profit/(loss)            891       629                          (412)     1,108 
 
 Financial income                     4         1                              -         5 
 Loan interest                                                              (13)      (13) 
 Acquisition related 
  interest expenses 
  (note 7)                                                                  (28)      (28) 
                                                                                  -------- 
 Profit before tax                                                                   1,072 
 Income tax expense                                                                    140 
                                                                                  -------- 
 Profit after tax                                                                    1,212 
                                                                                  ======== 
 
 
 Additions of non-current 
  assets                            556       489                              -     1,045 
 
 
 For the year ended 31 December 
  2014 
                                                    Inter-divisional 
                                                             Revenue 
                             Dillistone   Voyager                        Central     Total 
                                GBP'000   GBP'000            GBP'000     GBP'000   GBP'000 
 Segment revenue                  4,557     4,068                  -           -     8,625 
                            -----------  --------  -----------------  ----------  -------- 
 Segment EBITDA                   1,597       802                              3     2,402 
 Depreciation and 
  amortisation expense            (429)     (153)                              -     (582) 
                                                                      ---------- 
 
 Segment result                   1,168       649                              3     1,820 
 Acquisition related 
  amortisation                        -         -                          (286)     (286) 
 Acquisition related 
  charges                             -         -                          (132)     (132) 
                            -----------  --------                     ----------  -------- 
 

(MORE TO FOLLOW) Dow Jones Newswires

April 27, 2016 02:00 ET (06:00 GMT)

 Operating profit/(loss)          1,168       649                          (415)     1,402 
 
 Financial income                     5         1                              -         6 
 Loan interest                                                               (2)       (2) 
 Acquisition related 
  interest expenses                                                        (101)     (101) 
 Profit before tax                                                                   1,305 
 Income tax expense                                                                  (160) 
                                                                                  -------- 
 Profit after tax                                                                    1,145 
                                                                                  ======== 
 
 
 Additions of non-current 
  assets                            720       353                              -     1,073 
 

Products and services

The following table provides an analysis of the Group's revenue by products and services:

Revenue

 
                               2015       2014 
                            GBP'000    GBP'000 
 Recurring income             6,606      5,929 
 Non-recurring income         2,333      2,285 
 Third party revenues           498        411 
                              9,437      8,625 
                          =========  ========= 
 

Recurring income includes all support services, SaaS and hosting income. Non-recurring income includes sales of new licenses, and income derived from installing those licenses including training, installation, and data translation. Third party revenues arise from the sale of third party software.

It is not possible to allocate assets and additions between recurring, non-recurring income and third party revenue.

No customer represented more than 10% of revenue of the Group.

   6.          Geographical analysis 

The following table provides an analysis of the Group's revenue by geographic market.

The Board does not review the business from a geographical performance viewpoint and this analysis is provided for information only.

Revenue

 
                    2015       2014 
                 GBP'000    GBP'000 
 UK                7,642      6,859 
 US                1,381      1,198 
 Australia           414        568 
                   9,437      8,625 
               =========  ========= 
 

Non-current assets by geographical location

 
                    2015       2014 
                 GBP'000    GBP'000 
 UK                9,829     10,025 
 US                    4          4 
 Australia             2          2 
                   9,835     10,031 
               =========  ========= 
 
   7.         Acquisition related items 
 
                                             2015       2014 
                                          GBP'000    GBP'000 
 Included within administrative 
  expenses: 
 Estimated change in fair 
  value of contingent consideration          (63)        (9) 
 Amortisation of acquisition 
  intangibles                                 379        286 
 Fees relating to acquisitions                  -        141 
                                        ---------  --------- 
                                              316        418 
 Included within finance cost: 
 Unwinding of discount on 
  contingent consideration                     28        101 
 
                                              344        519 
                                        =========  ========= 
 
   8.         Tax (income) / expense 
 
                                           2015       2014 
                                        GBP'000    GBP'000 
 
 Current tax                                191        353 
 Prior year adjustment - 
  Current tax                             (185)      (153) 
 Deferred tax                              (25)         31 
 Prior year adjustment - 
  deferred tax                               16          9 
 Deferred tax re acquisition 
  intangibles                             (137)       (80) 
 Tax (income) / expense for 
  the year                                (140)        160 
                                      =========  ========= 
 
 Factors affecting the tax charge 
  for the year 
 Profit before tax                        1,072      1,305 
                                      =========  ========= 
 
 UK rate of taxation                     20.25%      21.5% 
 
 Profit before tax multiplied 
  by the UK rate of taxation                217        281 
 
 Effects of: 
 Overseas tax rates                          46         84 
 Impact of deferred tax not 
  provided                                  (7)          - 
 Enhanced R&D relief                      (131)       (99) 
 Disallowed expenses                         14         75 
 Rate change impact on deferred 
  tax                                     (110)       (37) 
 Prior year adjustments                   (169)      (144) 
 
 Tax (income) / expense                   (140)        160 
                                      =========  ========= 
 

Deferred tax provided in the financial statements is as follows:

 
                                          Group 
                                  2015   Movement       2014 
                               GBP'000    GBP'000    GBP'000 
 
 Accelerated 
  intangible amortisation          467        (6)        473 
 Provisions                       (10)        (3)        (7) 
 Acquisition 
  intangibles                      549      (137)        686 
                                        --------- 
                                 1,006        146      1,152 
                             =========  =========  ========= 
 

The UK corporation tax rate in the year fell from 21% to 20% giving an effective rate for the year of 20.25%. Deferred tax is provided in relation to the UK at 18%. The tax credit is impacted by the higher rates of corporation tax payable in the US and Australia offset by the R&D tax credits available to both Dillistone Systems division and Voyager Software division and the reduction in the long term rate of corporation tax to 18% which has been used in the calculation of deferred tax. The release of prior year provisions relate in part to the agreement of the prior years' tax positions of UK companies. The Group has gross tax losses and temporary timing differences of GBP492,000 (2014: GBP292,000) for which no deferred tax asset has been recognised.

   9.         Earnings per share 
 
                                    2015         2015         2014         2014 
                                   Using                     Using 
                                adjusted                  adjusted 
                               operating                 operating 
                                  profit                    profit 
                                 GBP'000      GBP'000      GBP'000      GBP'000 
 Profit attributable 
  to ordinary shareholders     1,419,000    1,212,000    1,584,000    1,145,000 
 Weighted average 
  number of shares            19,547,754   19,547,754   18,512,594   18,512,594 
 Basic earnings per                 7.26   6.20 pence   8.56 pence   6.18 pence 
  share                            pence 
                             ===========  ===========  ===========  =========== 
 
 Weighted average 
  number of shares 
  after dilution              20,209,339   20,209,339   19,243,357   19,243,357 
 Fully diluted earnings             7.02   6.00 pence   8.23 pence   5.95 pence 
  per share                        pence 
                             ===========  ===========  ===========  =========== 
 

Reconciliation of basic to diluted average number of shares

 
                                         2015         2014 
 
 Weighted average number 
  of shares (basic)                19,547,754   18,512,594 
 Effect of dilutive potential 
  ordinary shares - employee 
  share plans                         661,585      730,763 
 Weighted average number of 
  shares after dilution            20,209,339   19,243,357 
                                  ===========  =========== 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR SEDFWMFMSEEL

(END) Dow Jones Newswires

April 27, 2016 02:00 ET (06:00 GMT)

1 Year Dillistone Chart

1 Year Dillistone Chart

1 Month Dillistone Chart

1 Month Dillistone Chart

Your Recent History

Delayed Upgrade Clock