We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for real-time alerts, custom portfolio, and market movers
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Idox Plc | LSE:IDOX | London | Ordinary Share | GB0002998192 | ORD 1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.20 | 0.31% | 64.20 | 63.20 | 64.40 | 64.00 | 63.00 | 63.00 | 333,087 | 16:35:26 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Computer Related Svcs, Nec | 73.28M | 5.58M | 0.0122 | 51.80 | 288.52M |
From Apr 2019 to Apr 2024
TIDMIDOX
RNS Number : 2069H
IDOX PLC
06 June 2017
6 June 2017
IDOX plc
Half Year Results for the six months ended 30 April 2017
IDOX plc (AIM: IDOX, "Idox", "the Company" or "the Group"), a leading supplier of specialist information management solutions and services, today announces its half year results for the six months ended 30 April 2017.
Financial highlights:
-- Revenues up 19% to GBP44.2m (H1 2016: GBP37.2m), benefiting from first time half year contributions from three recent acquisitions
-- Adjusted EBITDA* increased 2% to GBP10.3m (H1 2016: GBP10.1m) -- Profit before tax was GBP4.1m** (H1 2016: GBP6.5m) -- Basic EPS 0.87p (H1 2016 1.71p)
-- Adjusted profit before tax*** GBP6.9m (H1 2016: GBP7.9m), reflecting increased investment and finance costs
-- Adjusted EPS*** 1.46p (H1 2016: 1.97p)
-- Cash generated from operating activities before tax as a percentage of Adjusted EBITDA was 116% (H1 2016: 145%)
-- Net debt as at 30 April 2017 was GBP28.2m (H1 2016 GBP13.9m; 31 October 2016: GBP25.0m); including GBP5.4m cash paid to vendors in H2 2016 acquisitions and GBP11.6m bond from 6PM acquisition
-- Interim dividend of 0.385p (2016: 0.350p) up 10%
Operational highlights:
-- Solid progress in line with our expectations: on track for full year -- Strategic focus on, and continued investment in, public sector
-- New digital services platform, enabled by recent acquisitions, underpinning public sector focus and future growth
-- Initial contributions from recent acquisitions - integrations on track
-- First time contribution from Idox Health (formerly 6PM), integration progressing and is trading in line with acquisition expectations
Current trading:
-- Visibility of revenues from the UK General Election and a healthy pipeline and order book -- Full second half contributions from 2016-17 acquisitions (including Idox Health) -- Further progress with digital services platform now offering 30 citizen-centric services -- Recent contract wins and a strong pipeline of orders
* Adjusted EBITDA is defined as earnings before amortisation, depreciation, restructuring, acquisition, corporate finance and share option costs
** Includes GBP0.1m acquisition credit
*** Adjusted profit before tax and adjusted EPS excludes amortisation on acquired intangibles, restructuring and acquisition credit
Andrew Riley, Chief Executive of Idox, commented:
"We have made solid progress in the first half, in line with our expectations and slightly ahead of last year. We have continued to refocus the business on the public sector, with significant investment in our digital services platform for future growth.
"The outlook for the remainder of the year is encouraging and we have good visibility for our second half performance. This is expected to benefit from a number of positives, not least strong elections activity, the phasing of new contracts and the realisation of the benefits of acquisition and organic investment."
Enquiries:
Hot Features
Premium
+44 (0) 870 333
IDOX plc 7101
Andrew Riley, Chief Executive
Officer
Jane Mackie, Chief Financial
Officer
+44 (0) 20 7496
N+1 Singer (NOMAD and Broker) 3000
Shaun Dobson
Liz Yong
+44 (0) 20 3128
MHP Communications 8100
Reg Hoare
Andrew Leach
Charlie Baker
About Idox plc
Idox plc is a supplier of specialist information management solutions to the public sector and to highly regulated asset intensive industries around the world in the wider corporate sector.
Idox is the leading applications provider to UK local government for core functions relating to land, people and property, such as its market leading planning systems and election management software. Over 90% of UK local authorities are now customers. Idox provides public sector organisations with tools to manage information and knowledge, documents, content, business processes and workflow as well as connecting directly with the citizen via the web, and providing elections management solutions. It also supplies in the UK and internationally, decision support content such as grants and planning policy information and corporates compliance services. Idox delivers engineering document control, project collaboration and facility management applications to many leading companies in industries such as oil & gas, architecture and construction, mining, utilities, pharmaceuticals and transportation in North America and around the world.
The Group employs over 894 staff located in the UK, North America, Europe, India and Australia.
For more information see www.idoxplc.com.
Chairman's and Chief Executive's Statement
For the six months ended 30 April 2017
Results
The Board is pleased to report solid progress in the first half, in line with our expectations and slightly ahead of last year. Our strong revenue growth of 19% reflects the recent acquisitions including a first-time contribution from 6PM (acquired February 2017), and debut first half contributions from Open Objects and Rippleffect (both acquired in H2 2016).
Idox has also successfully continued its strategy to focus on the public sector, which as a market now accounts for 73% of Group revenues. The acquisitions of Reading Room and Rippleffect, now fully integrated into the new Digital Division, have successfully accelerated our expansion to becoming a digital solution provider, delivering common technology across the Group and supporting the release of several new products and services that are generating returns and will help underpin a successful full year.
The first half has seen strong performances from our Local Government and Grants businesses. The Engineering business has maintained its improved performance and Compliance has improved significantly over the same time last year.
A key feature of the year as a whole will be our elections activity; as anticipated, the first half of the year was less active than the same period last year, whereas the second half of the year will benefit from this week's UK General Election - providing further confidence in our second half performance.
We continue to deliver operational efficiencies. Following the appointment of a new Chief Executive and in-line with our public sector refocus, the business structure and reporting lines are in the process of being simplified and further operational synergies being realised; we are consolidating our UK business operations into three main locations (Glasgow, Liverpool and London) with several smaller offices being closed both in the UK and overseas.
The work of the first half of the year provides a strong foundation for future growth, not only for the remainder of this financial year but in the longer term. With the Board's expectation that recurring and repeating revenues will account for over 82% of annual revenues, the launch and early adoptions by customers of our new product portfolio and a continued focus on driving efficiencies, we are confident in both the short and longer term prospects for the business.
Acquisition
During the period, the Group acquired 6PM Holdings plc which delivers healthcare solutions, principally to the NHS within the UK, using a combination of proprietary software, infrastructure, and professional services that enables healthcare organisations to enhance and optimise efficiency. This acquisition supports the Group's strategy of expanding its health and social care presence.
6PM has made good progress since acquisition, integration is proceeding well, trading is in line with expectations and the business has secured several encouraging contract wins.
Interim Dividend
The Board is pleased to declare an interim dividend of 0.385p representing an increase of 10% over the previous year's dividend of 0.35p. This increase is consistent with our progressive dividend policy to grow dividends in line with earnings growth and reflects our confidence in the Group's full year prospects.
Divisional Review
Public Sector
The Public Sector division (comprising local government, elections, facilities management and transport) delivered revenues of GBP20.6m (H1 2016: GBP20.5m). This performance included the benefit of a full six month contribution from Open Objects (it was acquired in the second half last year) but also reflects the expected lower elections revenues.
Through the Group's digital strategy, the business has launched a number of new solutions. The iApply platform now supports over 30 citizen services covering areas as diverse as taxi licensing, the management of housing of multiple occupation (HMOs) and waste collection. iApply is a "digital as a service" platform, where we deliver cloud-based multi-tenanted, transactional solutions that can be fully integrated with our back-office systems. The solutions can be delivered next day, delivering immediate savings and efficiencies to local councils across the UK. The solution offers Pay-As-You-Go transactions, paid for by the end consumer, or alternatively a periodic fee paid by the local authority. We expect the breadth of citizen services supported by the iApply platform to gather pace and more than double from its current level by the end of this financial year. Using the same underlying technology and digital as a service platform, the division has also successfully launched a new suite of mobile products supporting remote working and employee safety.
Idox's digital service platform delivered over 60 million transactions, and revenues in H1 in excess of GBP2m, with uptake expected to increase in the second half of the year as the current order book is fulfilled and through conversion of the strong sales pipeline.
The business has continued to increase market share with new customer wins with Newport and Blaby councils.
Election revenues in the period were GBP2.3m (H1 16: GBP4.1m), reflective of lower first half election activity than in previous years; however, we successfully completed delivery of the Scottish Government e-count project where our market leading e-count product supported all 32 Scottish local authorities to count the vote. We have expanded our delivery of services for the 2017 UK General Election, with 10 additional customers contracted compared to the 2015 General Election. We continue our commercial activity to spread our elections services into Europe.
Digital
The focus during H1 has been on the integration of Rippleffect (acquired August 2016) into Reading Room to form the Idox Digital Division. This business has been completely restructured with significant synergies realised. Reflecting this period of reorganisation, revenues in the period were GBP7.6m (H1 2016: GBP4.8m).
In addition to supporting the accelerated delivery of our digital as a service platform, the division is supporting our wider public sector initiatives. In the first half of the year, the business successfully launched a new website for South Norfolk Council, with a radically new approach to delivering content rich web services to local authorities; we intend to offer this solution to our wider customer base over the next 18 months.
The business has also collaborated on several other initiatives across the Group including transport portals for Cornwall and Northamptonshire Councils and a number of micro sites for the London Borough of Newham. It will also launch a new Idox Group web presence in the second half of the year.
In addition to Idox Digital's work in the public sector, we have successfully delivered a new mobile enabled website for Skoda UK and Taylor Wimpey.
Grants
Grants revenues in the period were GBP3.6m (H1 2016: GBP3.2m), up 13% on the same period last year. We continue to see expansion of both consultancy and content services, with the most significant growth coming from the sale of our research funding platform for universities across Europe.
Utilising our digital service platform, grant content services will be launched in the second half of the year utilising a Pay-As-You-Go model.
Compliance
We have made good progress in addressing the performance challenges of the last financial year. Revenues increased by 20% to GBP2.4m (H1 2016: GBP2.0m).
Key sales in the period include Voestalpine, Cologne Transport Authority and Pennon Group plc.
Based on development activity in the first half, Compliance will be launching several new initiatives during the second half. In response to the new General Data Protection Regulation, we will be launching a package of compliance training programmes for sale to the UK public sector and our new Pay-As-You-Go platform, building on the digital service platform, will be launched focusing on the SME markets.
We expect Compliance to continue to improve its performance in the second half.
Engineering
The improved performance last year has been maintained, with a relatively stable contribution to revenues of GBP6.6m (H1 2016: GBP6.8m).
We have seen new contract wins with CNRL to support their acquisition of the Athabasca Oil Sands operation from Shell and adoption of our new defect management tool by the PM group. The stabilised oil price and positive messages from the US government have seen greater confidence amongst our oil and gas customers and we are seeing increased tender activities for new projects across all the geographies in which we operate.
Idox Health
Idox Health comprises our most recent acquisition, 6PM, and going forward will include the health operations of the wider Group. 6PM traded in line with our acquisition expectations with revenues of GBP3.4m. The integration is progressing well and is on target to be completed by the end of 2017. Following the acquisition in February 2017, there is an ongoing, internal restructuring and reorganisation exercise and we have carried out a restatement of 6PM's historic statutory accounts to align them with IFRS accounting standards.
Recent sales include tracking solutions for Derby, Doncaster, and Belfast. We are seeing encouraging early adoption of our StrokePad clinical systems, supported by investment from NHS England. StrokePad was developed in collaboration with leading cardiologists and uses the aggregation of data and information across a hospital to demonstrably improve stroke outcomes and recovery while also improving efficiency. There has also been further adoption of our Sexual Health clinical system especially within central London.
Early collaboration between Idox Health and the wider Group is also showing initial returns, especially in facilities management where we have seen sales to NHS trusts including East Cheshire, Northumberland, East Lancashire, East Sussex and the Royal Marsden.
Markets
We see no change in the outlook for our core markets. We continue to support our customers, both public sector and commercial, in delivering solutions that provide them with the efficiencies, regulatory compliance and improved customer experience they require.
We continue to be positive about both existing operations and the additional opportunities available to the Group during the run up to, and post, the UK's exit from the European Union. The Board continues to be confident that the Group will ultimately be a beneficiary due to our key role in implementing any resulting legislative changes within our core systems.
Growth strategy
The Board's objective is to continue to focus Idox on becoming a leading international supplier of software, services, managed services and content to the wide public sector in the UK and abroad.
We have made good progress in delivering our new digital transformation solutions in support of the channel shift and automation demanded by our core local government market and the wider public sector. We will continue to expand the Group both organically and through acquisition to further enable this.
We will continue to invest in developing solutions based on our digital service platform that maximise our existing and growing presence within the public sector as a whole, and which delivers a common technology and commercial opportunities for the Group.
Outlook
The work of the first half of the year provides a strong basis for future growth, not only in the remainder of this financial year, but over the longer term. With recurring and repeating revenues forecast to account for over 82% of annual revenues, the launch and early adoptions of our new product portfolio, the benefit of the General Election and a continued focus on driving efficiencies, the Board has confidence in both the short and longer term prospects for the Group and in maintaining guidance for the full year.
Laurence Vaughan Andrew Riley Chairman Chief Executive
5 June 2017
Chief Financial Officer's Review
For the six months ended 30 April 2017
Financial Review
Group revenues grew by 19% to GBP44.2m (H1 2016: GBP37.2m), driven by the impact of three acquisitions; these were Open Objects, providing social care software and services (completed July 2016), Rippleffect, a Digital Agency (August 2016) and 6PM, providing software and services to the NHS (February 2017).
75% of Group revenues were generated in the UK (H1 2016: 74%) with the two acquisitions completed in 2016 having the majority of their customers based in the UK. Gross profit earned increased 15% to GBP37.1m (H1 2016: GBP32.3m) and the Group saw a slight decrease in gross margin from 87% to 84% as a result of lower margin election print revenue related to May 2017's local elections and the impact of a lower contribution from the Digital division. Earnings before interest, tax, amortisation, depreciation, restructuring, acquisition, corporate finance and share option costs ("Adjusted EBITDA") increased by 2% to GBP10.3m (H1 2016: GBP10.1m) with EBITDA margins decreasing to 23% (H1 2016: 27%).
Performance by segment
Following the acquisition of 6PM there has been an increase from five to six segments with the addition of Health, which reflects the results of 6PM. Open Objects acquired in July 2016 is part of the PSS segment and Rippleffect acquired in August 2016 is part of the Digital segment.
The PSS division, which accounted for 47% of Group revenues (H1 2016: 55%), delivered revenues of GBP20.6m (H1 2016: GBP20.5m) and included a contribution from Open Objects acquired July 2016. Product and services revenue increased by 23% (or organically by 14%) to GBP10.0m (H1 2016: GBP8.1m). Election revenues accounted for GBP2.3m (H1 2016: GBP4.1m) of PSS revenues with the division delivering on the May local elections and preparation work on the General Election. Recurring revenues within the PSS division from maintenance and hosting were GBP8.3m (H1 2016: GBP8.3m). Recurring revenues represented 40% (H1 2016: 40%) of total PSS revenue. Divisional Adjusted EBITDA increased by 5% to GBP8.3m (H1 2016: GBP7.9m), delivering a 40% EBITDA margin (H1 2016: 39%).
The Digital division accounted for 17% of Group revenues (H1 2016: 13%) with revenue of GBP7.6m (H1 2016: GBP4.8m) and included Rippleffect acquired in August 2016.
The EIM division accounted for 15% of Group revenues (H1 2016: 18%) with revenue of GBP6.6m (H1 2016: GBP6.8m). Recurring revenues within the EIM division from maintenance and SaaS were 59% (H1 2016: 58%).
The Grants division in the UK and Netherlands saw double digit revenue growth in the period of 13% to GBP3.6m (H1 2016: GBP3.2m). Likewise the Compliance division in Germany and Belgium saw double digit revenue growth in the period of 20% to GBP2.4m (H1 2016: GBP2.0m).
Health contributed three months trading to the period, since the acquisition of 6PM in February 2017 with revenues of GBP3.4m.
Profit before tax
Adjusted EBITDA increased 2% to GBP10.3m (H1 2016: GBP10.1m). Cost of sales increased 45% with 43% of the increase due to acquisitions in the period. Administrative expenses increased by 26% to GBP31.8m (H1 2016: GBP25.2m) or excluding acquisitions by 3%. Staff costs increased by 25% to GBP22.8m (H1 2016: GBP18.1m) or excluding acquisitions increased by 3%.
Finance costs have increased to GBP1.4m (H1 2016: GBP0.6m) due to the revaluation of the 6PM bond as at 30 April 2017 (GBP0.6m) and an increase in interest payable to GBP0.6m (H1 2016: GBP0.4m) as a result of the 6PM bond. The Maltese Stock Exchange bond was issued in 2015 at a nominal value of EUR13m, is repayable in 2025 and has a coupon rate of 5.1%.
Adjusted profit before tax and adjusted earnings per share are alternative performance measures, considered by the Board to be a better reflection of true business performance than looking at the Group's results on a statutory basis only. These measures are widely used by research analysts covering the Group. A full reconciliation between underlying profit and the profit attributable to shareholders is provided in the following table:
6 months to 6 months 12 months
to to
30 April 2017 30 April 31 October
2016 2016
(unaudited) (unaudited) (audited)
Adjusted profit before tax GBP000 GBP000 GBP000
Profit before tax for the period 4,060 6,536 12,983
Add back:
Amortisation on acquired intangibles 2,536 1,782 3,817
Acquisition credits (79) (668) (404)
Restructuring costs 394 209 330
---------------- -------------- ------------
Adjusted profit for the period 6,911 7,859 16,726
---------------- -------------- ------------
Reported profit before tax decreased to GBP4.1m (H1 2016: GBP6.5m) as a result of higher amortisation and finance costs following the acquisition of 6PM. Further, the prior period benefited from a GBP0.7m credit to acquisition costs as the result of a decrease in the Cloud Amber earn out. Acquisition credits of GBP0.1m (H1 2016: GBP0.7m) relate to GBP0.1m of 6PM acquisition costs and a further GBP0.2m reduction in the earn out payment for Cloud Amber. Restructuring charges of GBP0.4m (H1 2016: GBP0.2m) relates to the restructuring of the Digital division following the acquisition of Rippleffect.
The Group continues to invest in developing innovative technology solutions and has incurred capitalised Research and Development costs of GBP1.9m (H1 2016: GBP1.0m). Research and Development costs expensed in the period were GBP2.7m (H1 2016: GBP1.7m).
Taxation
The Group's effective tax rate for the period was 16% compared to 9% for 2016. The increase in the effective rate of tax is a result of higher taxable profits in Europe and the unwinding of deferred tax on European and US losses, all of which were subjected to a higher rate of tax than the UK rate for the period of 19.83%. A further increase to the effective tax rate was on account of the revaluation of the 6PM bond.
Unrelieved trading losses of GBP1.6m, mainly in the US, remain available to offset against future taxable trading profits in the relevant jurisdictions. Estimated unrelieved tax credits in Malta of GBP5.9m, brought into the Group following the 6PM acquisition, also remain available for future offset against trading profits. The Board believes that the Group will benefit from these tax losses and tax credits in the future.
Earnings per share and dividends
Adjusted earnings per share fell to 1.46p (H1 2016: 1.97p). Diluted adjusted earnings per share fell to 1.41p (H1 2016: 1.85p). Adjusted earnings per share was impacted in the period by increased finance costs following the acquisition of 6PM.
Basic earnings per share fell to 0.87p (H1 2016: 1.71p). Diluted earnings per share fell to 0.84p (H1 2016: 1.61p). Basic earnings per share fell due to the impact of the 6PM acquisition on increased finance costs, increased amortisation on acquired intangibles and increased acquisition costs.
The Board proposes an interim dividend of 0.385p. The interim dividend will be paid on 18 October 2017 to shareholders on the register at 6 October 2017.
Balance sheet and cashflows
The Group's balance sheet continued to strengthen during the period and at 30 April 2017 net assets were GBP91.0m compared to GBP59.0m at 30 April 2016. This includes GBP35.1m relating to goodwill on acquisition and other intangibles of 6PM.
Cash generated from operating activities before tax as a percentage of Adjusted EBITDA was 116% (H1 2016: 145%).
The Group ended the period with net debt of GBP28.2m (H1 2016: GBP13.9m; 31 October 2016: GBP25.0m), after utilising the facility for the acquisition of Rippleffect (GBP2.0m) and Open Objects (GBP3.4m) since H1 2016 and taking on the 6PM bond of GBP11.6m since 31 October 2016.
The Group's total signed debt facilities at 30 April 2017 stood at GBP33.75m, a combination of a GBP10.75m term loan and GBP23m revolving credit facility, split GBP22.5m the Royal Bank of Scotland and GBP11.25m Silicon Valley Bank.
Deferred income, representing invoiced maintenance and SaaS contracts yet to be recognised in revenue stood at GBP25.4m at 30 April 2016 (H1 2016: GBP20.6m). Accrued income, representing future cash flows, increased to GBP20.5m (H1 2016: GBP15.1m; 31 October 2016: GBP18.8m). The increase in accrued income since year end is attributable to an increase from 6PM (GBP0.7m) and General Election activity (GBP0.7m).
Jane Mackie
Chief Financial Officer
5 June 2017
Consolidated Interim Statement of Comprehensive Income
For the six months ended 30 April 2017
6 months 12 months
to to
6 months
to 30
April 30 April 31 October
2017 2016 2016
(unaudited) (unaudited) (audited)
Note GBP000 GBP000 GBP000
Revenue 3 44,203 37,209 76,739
Cost of sales (7,131) (4,907) (10,138)
-------------- -------------- -------------
Gross profit 37,072 32,302 66,601
Administrative expenses (31,830) (25,164) (52,316)
-------------- --------------
Operating profit 5,242 7,138 14,285
-------------------------------------- ----- -------------- --------------
Analysed as:
Earnings before depreciation,
amortisation, restructuring
costs, acquisition costs, corporate
finance costs and share option
costs 10,253 10,132 21,452
Depreciation (507) (241) (584)
Amortisation (3,968) (2,847) (6,052)
Restructuring costs (394) (209) (330)
Acquisition credits 79 668 404
Corporate finance costs (11) (8) (8)
Share option costs (210) (357) (597)
-------------------------------------- ----- -------------- -------------- -------------
Finance income 192 27 55
Finance costs (1,374) (629) (1,357)
-------------- -------------- -------------
Profit before taxation 4,060 6,536 12,983
-------------- -------------- -------------
Income tax expense 4 (652) (458) (1,177)
-------------- -------------- -------------
Profit for the period 3,408 6,078 11,806
Non-controlling interest (49) - -
-------------- -------------- -------------
Profit for the period attributable
to the owners of the parent 3,359 6,078 11,806
-------------- -------------- -------------
Other comprehensive income
for the period
Items that will be reclassified
subsequently to profit or loss:
Exchange (losses)/gains on
retranslation of foreign operations (73) 120 295
-------------- -------------- -------------
Other comprehensive income
for the period, net of tax (73) 120 295
-------------- -------------- -------------
Total comprehensive income
for the period attributable
to owners of the parent 3,286 6,198 12,101
============== ============== =============
Earnings per share attributable
to owners of the parent during
the period
Basic earnings per share 5 0.87p 1.71p 3.30p
Diluted earnings per share 5 0.84p 1.61p 3.18p
The accompanying notes form an integral part of these financial statements.
Consolidated Interim Balance Sheet
At 30 April 2017
At
30 April At At
30 April 31 October
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP000 GBP000 GBP000
Non-current assets
Investment property 718 - -
Property, plant and equipment 1,507 1,041 1,115
Intangible assets 117,586 74,174 82,519
Investments 1,116 - -
Deferred tax assets 3,682 1,841 2,114
Other receivables 6,200 5,631 6,094
------------
Total non-current assets 130,809 82,687 91,842
------------
Current assets
Stock 358 - -
Trade and other receivables 46,071 30,771 33,753
Cash and cash equivalents 5,739 11,402 3,787
Total current assets 52,168 42,173 37,540
------------- -------------- ------------
Total assets 182,977 124,860 129,382
------------- -------------- ------------
LIABILITIES
Current liabilities
Trade and other payables 13,082 7,561 7,643
Deferred consideration 1,850 478 478
Other liabilities 34,971 27,132 19,736
Provisions 44 33 39
Current tax 1,359 1,713 1,468
Borrowings 2,700 3,547 2,425
------------- --------------
Total current liabilities 54,006 40,464 31,789
------------- -------------- ------------
Non-current liabilities
Deferred tax liabilities 6,741 3,607 4,351
Deferred consideration - - 1,600
Bonds 11,605 - -
Borrowings 19,616 21,750 26,410
------------- -------------- ------------
Total non-current liabilities 37,962 25,357 32,361
------------- -------------- ------------
Total liabilities 91,968 65,821 64,150
------------- -------------- ------------
Net assets 91,009 59,039 65,232
============= ============== ============
EQUITY
Called up share capital 4,083 3,622 3,640
Capital redemption reserve 1,112 1,112 1,112
Share premium account 37,966 12,291 13,480
Treasury reserve (1,244) (1,258) (1,244)
Share option reserve 2,209 1,985 2,222
Merger reserve 1,294 1,294 1,294
ESOP trust (302) (260) (274)
Foreign currency translation
reserve (16) (118) 57
Retained earnings 45,858 40,371 44,945
Non-controlling interest 49 - -
------------- -------------- ------------
Total equity 91,009 59,039 65,232
============= ============== ============
The accompanying notes form an integral part of these financial statements.
Consolidated Interim Statement of Changes in Equity
For the six months ended 30 April 2017
Foreign
Called Capital Share Share currency
up redemption premium Treasury options Merger ESOP retranslation Retained
share reserve account reserve reserve reserve trust reserve earnings Minority Total
capital GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 interest GBP000
GBP000 GBP000
Balance at 1
November
2015
(audited) 3,587 1,112 11,741 (1,271) 1,900 1,294 (242) (238) 35,756 - 53,639
Issue of share
capital 35 - 550 - - - - - - - 585
Share options
granted - - - - 355 - - - - - 355
Transfer on
exercise
of share
options - - - 13 (270) - - - 259 - 2
Deferred tax
movement
on share
options - - - - - - - - 163 - 163
ESOP trust - - - - - - (18) - - - (18)
Equity
dividends
paid - - - - - - - - (1,885) - (1,885)
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Transactions
with
owners 35 - 550 13 85 - (18) - (1,463) - (798)
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Profit for the
period - - - - - - - - 6,078 - 6,078
Other
comprehensive
income
Exchange
gains on
retranslation
of foreign
operations - - - - - - - 120 - - 120
Total
comprehensive
income for
the period - - - - - - - 120 6,078 - 6,198
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
At 30 April
2016
(unaudited) 3,622 1,112 12,291 (1,258) 1,985 1,294 (260) (118) 40,371 - 59,039
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Issue of share
capital 18 - 1,189 - - - - - - - 1,207
Share options
charge - - - - 242 - - - - - 242
Transfer on
exercise
of share
options - - - - (5) - - - - - (5)
Purchase of
treasury
shares - - - 14 - - - - - - 14
Deferred tax
movement
on share
options - - - - - - - - 109 - 109
ESOP trust - - - - - - (14) - - - (14)
Equity
dividends
paid - - - - - - - - (1,263) - (1,263)
Transactions
with
owners 18 - 1,189 14 237 - (14) - (1,154) - 290
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Profit for the
period - - - - - - - - 5,728 - 5,728
Other
comprehensive
income
Exchange
gains on
retranslation
of foreign
operations - - - - - - - 175 - - 175
Total
comprehensive
income for
the period - - - - - - - 175 5,728 - 5,903
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Balance at 31
October
2016
(audited) 3,640 1,112 13,480 (1,244) 2,222 1,294 (274) 57 44,945 - 65,232
========= ============ ========= ========== ========= ========= ======== ============== ========== ========= ========
Foreign
Called Capital Share Share currency
up redemption premium Treasury options Merger ESOP retranslation Retained
share reserve account reserve reserve reserve trust reserve earnings Minority Total
capital GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 interest GBP000
GBP000 GBP000
Issue of share
capital 443 - 25,251 - - - - - - - 25,694
Costs of share
issue - - (765) - - - - - - - (765)
Share option
charge - - - - 210 - - - - - 210
Transfer on
exercise
of share
options - - - - (223) - - - 223 - -
Deferred tax
movement
on share
options - - - - - - - - (42) - (42)
ESOP trust - - - - - - (28) - - - (28)
Equity dividends
paid - - - - - - - - (2,627) - (2,627)
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Transactions
with
owners 443 - 24,486 - (13) - (28) - (2,446) - 22,442
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
Profit for the
period - - - - - - - - 3,359 - 3,359
Non-controlling
interest - - - - - - - - - 49 49
Other
comprehensive
income
Exchange gains
on
retranslation
of foreign
operations - - - - - - - (73) - - (73)
Total
comprehensive
income for the
period - - - - - - - (73) 3,359 49 3,335
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
At 30 April 2017
(unaudited) 4,083 1,112 37,966 (1,244) 2,209 1,294 (302) (16) 45,858 49 91,009
--------- ------------ --------- ---------- --------- --------- -------- -------------- ---------- --------- --------
The accompanying notes form an integral part of these financial statements.
Consolidated Interim Statement of Cash Flows
For the six months ended 30 April 2017
6 months 6 months 12 months
to to to
30 April 30 April 31 October
2017 2016 2016 (audited)
(unaudited)
(unaudited) GBP000 GBP000
GBP000
Cash flows from operating
activities
Profit for the period before
taxation 4,060 6,536 12,983
Adjustments for:
Depreciation 507 241 584
Amortisation 3,968 2,847 6,052
Acquisition credits (227) (722) (722)
Finance income (26) (27) (55)
Finance costs 612 462 873
Bond revaluation 630 - -
Debt issue costs amortisation 50 50 100
Research and development
tax credit (211) - (301)
Share option costs 210 356 597
Movement in stock (46) - -
Movement in receivables (9,730) (4,549) (6,292)
Movement in payables 12,050 9,438 (271)
------------- -------------- -----------------
Cash generated by operations 11,847 14,632 13,548
Tax on profit paid (939) (1,337) (2,456)
Net cash from operating activities 10,908 13,295 11,092
Cash flows from investing
activities
Acquisition of subsidiaries (15,611) - (4,701)
Purchase of property, plant
& equipment (707) (274) (639)
Purchase of intangible assets (2,363) (1,980) (4,168)
Finance income 26 27 55
-----------------
Net cash used in investing
activities (18,655) (2,227) (9,453)
Cash flows from financing
activities
Interest paid (605) (445) (827)
New loans 210 2,000 13,000
Loan related costs (26) (42) (96)
Loan repayments (7,267) (4,011) (11,524)
Equity dividends paid (2,627) (1,885) (3,148)
Purchase of own shares - (18) -
Sale of own shares 20,070 585 570
------------- --------------
Net cash flows used in financing
activities 9,755 (3,816) (2,025)
Net movement on cash and
cash equivalents 2,008 7,252 (386)
Cash and cash equivalents
at the beginning of the period 3,787 4,084 4,084
Exchange (losses)/ gains
on cash and cash equivalents (56) 66 89
Cash and cash equivalents
at the end of the period 5,739 11,402 3,787
============= ============== =================
The accompanying notes form an integral part of these financial statements.
Notes to the Interim Consolidated Financial Statements
For the six months ended 30 April 2017
1. GENERAL INFORMATION
Idox plc is a supplier of specialist information management solutions to the public sector and to highly regulated asset intensive industries around the world in the wider corporate sector. The company is a public limited company which is quoted on the Alternative Investment Market and is incorporated and domiciled in the UK. The address of its registered office is 1310 Waterside, Arlington Business Park, Theale, Reading, RG7 4SA. The registered number of the company is 03984070.
2. BASIS OF PREPARATION
The financial information for the period ended 30 April 2017 set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 31 October 2016 have been filed with the Registrar of Companies. The auditor's report on those financial statements was unmodified and did not contain statements under Section 498(2) or Section 498(3) of the Companies Act 2006.
The interim financial information has been prepared using the same accounting policies and estimation techniques as will be adopted in the Group financial statements for the year ending 31 October 2017. The Group financial statements for the year ended 31 October 2016 were prepared under International Financial Reporting Standards as adopted by the European Union. These interim financial statements have been prepared on a consistent basis and format. The Directors continue to adopt the going concern basis in preparing the interim financial statements. The provisions of IAS 34 'Interim Financial Reporting' have not been applied in full.
3. SEGMENTAL ANALYSIS
In previous periods, the Group was organised into five main operating segments. Following the acquisition and integration of 6PM Holdings plc, an additional Health segment was created. As at 30 April 2017 the Group is therefore organised into six operating segments, which are detailed below.
Financial information is reported to the chief operating decision maker, which comprises the Chief Executive Officer and the Chief Financial Officer, monthly on a business unit basis with revenue and operating profits split by business unit. Each business unit is deemed an operating segment as each offers different products and services.
-- Public Sector Software (PSS) - delivering specialist information management solutions and services to the public sector
-- Engineering Information Management (EIM) - delivering engineering document management and control solutions to asset intensive industry sectors
-- Grants (GRS) - delivering funding solutions to private and third sector customers
-- Compliance (COMP) - delivering compliance solutions to corporate, public and commercial customers
-- Digital (DIG) - delivering digital consultancy services to public, private and third sector customers
-- Health (HLT) - delivering a broad range of innovative solutions to the healthcare market
Open Objects acquired in July 2016 is part of the PSS segment, and Rippleffect acquired in August 2016 is incorporated in the Digital segment.
Since the prior period, results from the Information Unit business have been reclassified from the Grants segment to the Digital segment. 2016 comparatives have been restated below.
Segment revenue comprises sales to external customers and excludes gains arising on the disposal of assets and finance income. Segment profit reported to the Board represents the profit earned by each segment before the allocation of taxation, Group interest payments and Group acquisition costs. The assets and liabilities of the Group are not reviewed by the chief operating decision maker on a segment basis.
The Group does not place reliance on any specific customer and has no individual customer that generates 10% or more of its total Group revenue.
The segment revenues by geographic location were as follows:
6 months 6 months
to 30 to 30
April April
2017 2016
GBP000 GBP000
Revenues from external customers:
United Kingdom 33,237 27,677
North America 3,846 2,929
Europe 6,761 5,692
Australia 193 459
Rest of World 166 452
--------- ---------
44,203 37,209
========= =========
The segment results for the 6 months to 30 April 2017 were:
PSS EIM GRS COMP DIG HLT Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Revenue 20,595 6,578 3,629 2,356 7,644 3,401 44,203
--------- --------- --------- --------- --------- --------- ---------
Profit before interest, tax,
depreciation,
amortisation, share option costs,
acquisition costs and restructuring
costs 8,335 934 679 (43) 2 346 10,253
--------- --------- --------- --------- --------- --------- ---------
Adjusted segment operating profit 5,755 333 477 (252) (695) (376) 5,242
--------- --------- --------- --------- --------- --------- ---------
Finance income 192
Finance costs (1,374)
Profit before Tax 4,060
--------- --------- --------- --------- --------- --------- ---------
The segment results for the 6 months to 30 April 2016 (restated) were:
GRS DIG
PSS EIM Restated COMP Restated HLT Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Revenue 20,526 6,751 3,167 1,985 4,780 - 37,209
--------- --------- ----------- --------- ----------- --------- ---------
Profit before interest, tax,
depreciation,
amortisation, share option costs,
acquisition costs and
restructuring costs 7,908 1,175 556 (189) 682 - 10,132
--------- --------- ----------- --------- ----------- --------- ---------
Adjusted segment operating profit 6,377 499 343 (387) 306 - 7,138
--------- --------- ----------- --------- ----------- --------- ---------
Finance income 27
Finance costs (629)
Profit before Tax 6,536
--------- --------- ----------- --------- ----------- --------- ---------
Since the prior period, results from the Information Unit business have been reclassified from the Grants segment to the Digital segment. 2016 comparatives have been restated with GBP300,000 of revenue, and GBP74,000 of profit before interest, tax, depreciation, amortisation, share option costs, acquisition costs and restructuring costs, previously reported in Grants now reported in the Digital segment.
4. TAX ON PROFIT ON ORDINARY ACTIVITIES
12 months
to
6 months 6 months 31 October
to to 2016
30 April 30 April
2017 (unaudited) 2016 (unaudited) (audited)
GBP000 GBP000 GBP000
Current tax
Corporation tax on profits
for the period 1,078 1,355 2,634
Foreign tax on overseas
companies 228 184 508
Over provision in respect
of prior periods (261) (334) (754)
------------------- ------------------- -------------
Total current tax 1,045 1,205 2,388
-------------
Deferred tax
Origination and reversal
of timing differences (525) (550) (961)
Adjustment for rate change 131 (195) (252)
Adjustments in respect
of prior periods 1 (2) 2
------------------- ------------------- -------------
Total deferred tax (393) (747) (1,211)
------------------- ------------------- -------------
Total tax charge 652 458 1,177
------------------- ------------------- -------------
Unrelieved trading losses of GBP186,000 in the UK and GBP1,409,000 overseas remain available to offset against future taxable trading profits (excluding unrecognised overseas losses of GBP713,000).
Estimated unrelieved tax credits in Malta of GBP5,890,000 remain available to offset against future taxable trading profits.
5. EARNINGS PER SHARE
The earnings per share is calculated by reference to the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during each period, as follows:
12 months
to
6 months 6 months 31 October
to to 2016
30 April 30 April (audited)
2017 2016
(unaudited) (unaudited) GBP000
GBP000 GBP000
Profit for the period 3,359 6,078 11,806
Basic earnings per share
Weighted average number
of shares in issue 386,326,486 356,283,980 357,989,177
Basic earnings per share 0.87p 1.71p 3.30p
-------------- -------------- ------------
Diluted earnings per share
Weighted average number
of shares in issue used
in basic earnings per share
calculation 386,326,486 356,283,980 357,989,177
Dilutive share options 13,139,217 21,691,469 13,579,022
-------------- -------------- ------------
Weighted average number
of shares in issue used
in dilutive earnings per
share calculation 399,465,703 377,975,449 371,568,199
Diluted earnings per share 0.84p 1.61p 3.18p
-------------- -------------- ------------
6 months 6 months 12 months
to to to
30 April 30 April 31 October
2017 2016 2016
(unaudited) (unaudited) (audited)
Adjusted earnings per share GBP000 GBP000 GBP000
Profit for the period 3,359 6,078 11,806
Add back:
Amortisation on acquired
intangibles 2,536 1,782 3,817
Acquisition credits (79) (668) (404)
Restructuring costs 394 209 330
Tax effect (586) (398) (829)
-------------- ------------- ------------
Adjusted profit for the
period 5,624 7,003 14,720
-------------- ------------- ------------
Adjusted basic earnings
per share 1.46p 1.97p 4.11p
Adjusted diluted earnings
per share 1.41p 1.85p 3.96p
6. DIVIDS
During the period a dividend was paid in respect of the year ended 31 October 2016 of 0.650p per ordinary share at a total cost of GBP2,627,000 (2016: 0.525p, GBP1,885,000).
A dividend of 0.385p per ordinary share at a total cost of GBP1,607,000 has been proposed in respect of the interim period ended 30 April 2017 (H1 2016: 0.35p, GBP1,263,000).
7. ACQUISITIONS
6PM Holdings plc
On 3 February 2017, the Group acquired the entire share capital of 6PM Holdings plc for a total consideration of GBP18.46m, being GBP13.63m in cash and GBP4.83m in shares. 6PM Group delivers healthcare solutions, principally to the NHS within the UK, using a combination of proprietary software, infrastructure, and professional services that enables healthcare organisations to enhance and optimise efficiency. The products consist of primarily Hospital Management Solutions, Clinical Systems and Mobile Health Solutions. The acquisition supports the Group's strategy of expanding its health and social care presence.
Goodwill arising on the acquisition of 6PM has been capitalised and consists largely of the workforce value, synergies and economies of scale expected from combining the operations of 6PM with Idox. None of the goodwill recognised is expected to be deductible for income tax purposes. The purchase of 6PM has been accounted for using the acquisition method of accounting.
Provisional
fair value
Book adjustments Fair value
value GBP000 GBP000
GBP000
Intangible assets -
goodwill 1,149 (1,149) -
Intangible assets -
other 2,216 16,514 18,730
Property, plant and
equipment 1,408 (1,201) 207
Investment property 721 - 721
Investment 1,117 - 1,117
Stock 313 - 313
Trade receivables 1,375 (164) 1,211
Other receivables 1,503 - 1,503
Deferred tax asset 4,354 - 4,354
Cash at bank (1,977) - (1,977)
--------- ------------- -------------
TOTAL ASSETS 12,179 14,000 26,179
Bank loans (469) - (469)
Bond (10,979) - (10,979)
Trade payables (821) - (821)
Other liabilities (2,537) (550) (3,087)
Deferred income (3,855) (142) (3,997)
Corporation tax (14) - (14)
Social security and
other taxes (1,224) - (1,224)
Deferred tax liability (2,696) (2,843) (5,539)
TOTAL LIABILITIES (22,595) (3,535) (26,130)
--------- -------------
NET ASSETS 49
Purchased goodwill capitalised 18,415
-------------
Total consideration 18,464
-------------
Satisfied by:
Cash to vendor 13,634
Issue of share
capital 4,830
Total consideration 18,464
-------
Due to the timing of the acquisition, the fair values stated above are provisional based on management's best estimate. The fair value adjustment for the intangible assets includes GBP16.7m in relation to customer relationships, trade names and software. A related deferred tax liability has also been recorded as a fair value adjustment. Adjustments were also processed to align company policies with Idox Group policies. These included GBP1,322,000 in respect of intangible assets, GBP1,201,000 in relation to property, plant and equipment, GBP164,000 in relation to trade debtors, GBP550,000 in relation to accruals and GBP142,000 in relation to deferred income.
The revenue included in the consolidated statement of comprehensive income since 3 February 2017, contributed by 6PM was GBP3,401,000. 6PM also made a loss of GBP164,000 for the same period. If 6PM had been included from 1 November 2016, it would have contributed GBP4,864,000 to Group revenue and a loss after tax of GBP1,240,000.
Acquisition costs of GBP149,000 have been written off in the consolidated statement of comprehensive income.
Cloud Amber Limited
During the period the contingent consideration was adjusted from GBP478,000 to GBP250,000. The reduction was a result of missing the revenue target as set out in the Share Purchase Agreement. At the reporting date, the adjusted contingent consideration had been paid. The adjustment of GBP228,000 is included in 'Acquisition credits' in the Consolidated Interim Statement of Comprehensive Income.
Rippleffect Limited
During the period there have been further fair value adjustments in respect of the acquisition of Rippleffect Studios Limited on 22(nd) August 2016. The adjustments totalled GBP449,000.
A number of adjustments were processed to align company policies with Idox Group policies. These included an adjustment of GBP18,000 in respect of accrued income and GBP467,000 in respect of deferred income.
8. LTIP
Richard Kellett-Clarke stepped down as CEO on 9 November 2016. The Nomination & Remuneration Committee of the Idox Board agreed that on the anniversary of that date, namely 9 November 2017, Richard's outstanding LTIP award of 1,900,000 shares will become unconditional and therefore vest on that date.
As part of the conditions of the LTIP under a Lock In deed, Richard is restricted from selling any or all of them, unless required to settle tax liability, for a further two years from that date.
Independent Review Report to Idox plc
For the six months ended 30 April 2017
Introduction
We have been engaged by the company to review the financial information in the half-yearly financial report for the six months ended 30 April 2017 which comprises the Consolidated Interim Statement of Comprehensive Income, the Consolidated Balance Sheet, the Consolidated Interim Statement of Changes in Equity, the Consolidated Interim Statement of Cash Flows and the related notes. We have read the other information contained in the half yearly financial report which comprises only the highlights, Chairman's and Chief Executive's Statement and Chief Financial Officer's Review and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the company in accordance with guidance contained in ISRE (UK and Ireland) 2410, 'Review of Interim Financial Information performed by the Independent Auditor of the Entity'. Our review work has been undertaken so that we might state to the company those matters we are required to state to them in a review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusion we have formed.
Directors' responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The AIM rules of the London Stock Exchange require that the accounting policies and presentation applied to the financial information in the half-yearly financial report are consistent with those which will be adopted in the annual accounts having regard to the accounting standards applicable for such accounts.
As disclosed in Note 2, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The financial information in the half-yearly financial report has been prepared in accordance with the basis of preparation in Note 2.
Our responsibility
Our responsibility is to express to the Company a conclusion on the financial information in the half-yearly financial report based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the financial information in the half-yearly financial report for the six months ended 30 April 2017 is not prepared, in all material respects, in accordance with the basis of accounting described in Note 2.
GRANT THORNTON UK LLP
Statutory Auditor, Chartered Accountants
London
5 June 2017
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR LFFVLRVIEIID
(END) Dow Jones Newswires
June 06, 2017 02:01 ET (06:01 GMT)
1 Year Idox Chart |
1 Month Idox Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
