ADVFN Logo ADVFN

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 default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

ITW Interactive Wor

67.00
0.00 (0.00%)
24 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Interactive Wor LSE:ITW London Ordinary Share GB00B11FCP94 ORD 0.25P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 67.00 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Interim Results

30/09/2010 7:00am

UK Regulatory



 
TIDMSPMG 
 
30 September 2010 
 
 
 
                             SPORT MEDIA GROUP PLC 
 
                   ("Sport Media", "SPMG", "or "the Company") 
 
              Interim results for the 6 months ended 30 June 2010 
 
The  Board of  Sport Media  Group plc  (AIM: SPMG.L), the integrated multi-media 
group  that publishes the Sunday and Daily Sport newspapers and provides digital 
content  for internet and mobile channels,   today publishes its interim results 
for the 6 months to 30 June 2010. 
 
Chairman's statement 
 
I  am  pleased  to  report  the  Group  has returned to generating an underlying 
operating  profit, reporting   GBP0.8m for  the six  month period  to 30 June 2010 
against  a loss  of  GBP0.4m  for the  six month  period to  31 July 2009. Adjusted 
earnings  per share to  30 June 2010 were 0.16p (2009:  loss 0.89p). Charges for 
amortisation  and share based payments reduced  the underlying profit before tax 
of   GBP330k  to  a  loss  attributable  to shareholders of  GBP302k. Consequently net 
liabilities for the Group increased from  GBP215k to  GBP438k. 
 
Management's  focus on stabilising  the core businesses  saw the disposal of two 
loss-making  subsidiaries, one  during the  period reported  and one post-period 
end.  As  a  result,  all  trading  Group  entities  are now profitable and cash 
generative.  Whilst  cash  generated  from  operations  for the period was  GBP574k 
(2009:   GBP66k) debt servicing and loan repayments resulted in an increase in cash 
and  cash equivalents  of only   GBP16k (2009:   GBP111k). This,  together with legacy 
issues  and trading at a  level lower than planned,  has created working capital 
pressure.  Further to  recent discussions,  the Group's  bankers, Royal  Bank of 
Scotland  plc ("RBS"), have agreed to a  deferment of the monthly loan repayment 
of   GBP50k for  a period  of six  months to  provide the necessary working capital 
headroom. 
 
Further  efficiencies gained  in the  newspaper supply  chain, along with steady 
sales  means that the print division is tracking in line with budget despite the 
continuing  depressed  state  of  the  wider  markets  for  newspaper  sales and 
advertising.  In the digital division  traditional revenue streams have reduced, 
but  Telecom2,  our  51% owned  telephony  business  acquired  in  August 2009, 
continues to grow strongly and is contributing positively to monthly profits and 
to a broader product offering to our advertisers. 
 
To  date, the second half  of the year has  continued to see a solid performance 
from  the newspaper,  with some  circulation gains  although there  is continued 
pressure on advertising revenues. The digital division is optimistic that recent 
initiatives  will produce improvements  in its core  trading subsidiary over the 
remainder of the year. Securing a consistent source of exclusive content remains 
a  priority for the Group, and as such,  planning for the development of our own 
studio facilities continues, within the context of our financing facilities. 
 
Achieving  and maintaining these performance improvements are critical to ensure 
that  the repayment holiday provided by our  bankers is sufficient to manage our 
working  capital  requirements  and  enable  the  Group  to  resume reducing its 
significant  debt position. Whilst the Directors expect the Group to continue to 
be  cash generative in the second half of the year, EBITDA and PBT are likely to 
be below current market expectations. 
 
As  previously announced, I was appointed  Chairman following the Group's AGM in 
June.  I'd  like  to  take  the  opportunity  to  thank  David  Bailey  for  his 
contribution and continued support on the Board as a non-executive Director. 
 
Martin Robinson 
Chairman 
30 September 2010 
 
 
Consolidated statement of comprehensive income for the six months ended 30 June 
2010 
 
 
                                                   6 month   6 month    17 month 
                                                    period    period      period 
                                                     ended     ended       ended 
                                                   30 June   31 July 31 December 
                                                      2010      2009        2009 
 
                                                 unaudited unaudited     audited 
 
In thousands of GBP                         Note 
 
 
 
Revenue                                              9,579    11,181      30,937 
 
Cost of sales                                      (7,650)  (10,205)    (25,627) 
 
                                                  ________  ________    ________ 
 
 
 
Gross profit                                         1,929       976       5,310 
 
Administrative costs                               (1,091)   (1,350)     (5,750) 
 
                                                  ________  ________    ________ 
 
Underlying operating profit/(loss)*                    838     (374)       (440) 
 
 
 
Depreciation                                          (60)      (46)       (208) 
 
Finance income                                           -        42          38 
 
Finance costs                                4       (448)     (234)     (1,638) 
 
                                                  ________  ________    ________ 
 
Underlying profit/(loss) before tax**                  330     (612)     (2,248) 
 
 
 
Share based payment charges                          (113)     (457)     (1,613) 
 
Amortisation of intangibles                          (502)   (1,288)     (2,000) 
 
Impairment of goodwill and other 
intangibles                                              -   (1,631)    (21,827) 
 
Non-recurring operating expenses                       (5)   (1,848)     (1,476) 
 
Loss on disposal of investment               5        (16)         -           - 
 
                                                  ________  ________    ________ 
 
Loss before tax                                      (306)   (5,836)    (29,164) 
 
 
 
Income tax (expense)/credit                           (30)     1,202       2,508 
 
                                                  ________  ________    ________ 
 
Loss for the period                                  (336)   (4,634)    (26,656) 
 
 
 
Loss attributable to minority interests                 34        14          13 
 
                                                    ______    ______      ______ 
 
Loss for the period attributable to equity 
holders of the parent 
                                                     (302)   (4,620)    (26,643) 
 
                                                    ______    ______      ______ 
 
Earnings per share: 
 
 
 
Basic loss per share                         6     (0.31)p   (4.77)p    (27.38)p 
 
 
 
Adjusted basic earnings/(loss) per share     6       0.16p   (0.89)p     (2.29)p 
 
                                                    ______    ______      ______ 
 
 
 
 
 
* Operating profit/(loss) before non-recurring items, amortisation and 
impairment of intangibles, share based payment charges, interest and taxation. 
** Profit/(loss) before tax and non-recurring items, amortisation and impairment 
of intangibles and share based payment charges. 
 
 
Consolidated statement of changes in equity for the six months ended 30 June 
2010 
 
 
 
                                               Share 
                                       Share premium     Other Retained    Total 
                                     capital account  reserves earnings   equity 
 
In thousands of GBP             Note 
 
 
 
Balance at 31 July 2008                  242  41,537       100 (17,152)   24,727 
 
 
 
Net loss for the period                    -       -         - (26,643) (26,643) 
 
Share-based payments                       -       -         -    1,613    1,613 
 
                                     _______ _______   _______  _______  _______ 
 
Total recognised income and 
expense                                                        (25,030) (25,030) 
 
 
 
Issue of share capital                     5       -         -        -        5 
 
                                     _______ _______   _______  _______  _______ 
 
Balance at 31 December 2009              247  41,537       100 (42,182)    (298) 
 
 
 
Net loss for the period                    -       -         -    (302)    (302) 
 
Share-based payments                       -       -         -      113      113 
 
                                     _______ _______   _______  _______  _______ 
 
Total recognised income and 
expense                                                           (189)    (189) 
 
 
 
Balance at 30 June 2010                  247  41,537       100 (42,371)    (487) 
 
                                      ======  ======      ====    =====   ====== 
 
 
 
 
 
There are no items of recognised income and expense other than the loss for the 
period. 
 
 
 
Consolidated statement of financial position at 30 June 2010 
 
                                           6 month     6 month 
                                            period      period         17 month 
                                             ended       ended           period 
In thousands of GBP                        30 June     31 July            ended 
                                              2010        2009 31 December 2009 
                                         unaudited   unaudited          audited 
 
Non-current assets 
 
Property, plant and equipment                  143         173              163 
 
Indefinite lived assets                     10,517      10,911           10,517 
 
Customer relationships and contracts         1,774       2,129            1,774 
 
Goodwill                                       200      18,194              200 
 
Other intangible assets                      1,101       2,946            1,617 
 
Deferred tax asset                           1,757       1,746            1,787 
 
                                       ___________ ___________      ___________ 
 
                                            15,492      36,099           16,058 
 
                                       ___________ ___________      ___________ 
 
Current assets 
 
Inventories                                     19          64               89 
 
Trade and other receivables                  3,936       4,961            3,352 
 
Cash and cash equivalents                      284         216              268 
 
                                       ___________ ___________      ___________ 
 
                                             4,239       5,241            3,709 
 
                                       ___________ ___________      ___________ 
 
Total assets                                19,731      41,339           19,767 
 
                                        ==========  ==========       ========== 
 
Current liabilities 
 
Trade and other payables                     4,713       4,196            4,190 
 
Short term borrowings                7      11,621      12,696           11,957 
 
                                       ___________ ___________       __________ 
 
                                            16,334      16,892           16,147 
 
                                       ___________ ___________       __________ 
 
Net current liabilities                   (12,095)    (11,651)         (12,438) 
 
                                       ___________ ___________       __________ 
 
Non-current liabilities 
 
Deferred tax liabilities                     3,835       4,682            3,835 
 
                                       ___________ ___________       __________ 
 
                                            14,009       4,682            3,835 
 
                                       ___________ ___________       __________ 
 
Total liabilities                           20,169      21,574           19,982 
 
                                        ==========  ==========       ========== 
 
Net (liabilities)/assets                     (438)      19,765            (215) 
 
                                        ==========  ==========       ========== 
 
Equity 
 
Share capital                                  247         242              247 
 
Share premium account                       41,537      41,537           41,537 
 
Other reserves                                 100         100              100 
 
Share option reserve                         2,820       2,409            2,707 
 
Retained earnings                         (45,191)    (24,574)         (44,889) 
 
                                       ___________ ___________       __________ 
 
Equity shareholders' (deficit)/funds         (487)      19,714            (298) 
 
 
 
Minority interests                              49          51               83 
 
                                       ___________ ___________       __________ 
 
Total equity                                 (438)      19,765            (215) 
 
                                        ==========  ==========       ========== 
 
 
 
 
 
The  financial statements were approved by the board of directors and authorised 
for issue on 30 September 2010.  They were signed on its behalf by: 
 
 
Andrew Fickling 
Chief Executive Officer 
 
 
Consolidated statement of cash flows for the six months ended 30 June 2010 
 
 
 
 
                                                                        17 month 
                                               6 month      6 month period ended 
                                          period ended Period ended  31 December 
                                          30 June 2010 31 July 2009         2009 
                                             unaudited    unaudited      audited 
 
In thousands of GBP 
 
Cash flows from operating activities 
 
Underlying operating profit / (loss)               838        (374)        (440) 
 
Adjustments for: 
 
   (Increase)/Decrease in trade and              (584)         (11)        3,094 
other receivables 
 
   Decrease in inventories                          70           88           13 
 
   Increase in trade & other payables              255        1,596          123 
 
 
 
Cash generated from operations before              579        1,299        2,790 
non-recurring costs 
 
Non-recurring items                                (5)      (1,233)      (1,476) 
 
 
 
Cash generated from operations                     574           66        1,314 
 
 
 
Interest received                                    -           42           38 
 
Interest paid                                    (152)         (98)      (1,373) 
 
Other finance charges                             (33)            -        (265) 
 
Income taxes received                              -              -          372 
 
 
 
Net cash generated from operating                  389           10           86 
activities 
 
 
 
Cash flows from investing activities 
 
Purchase of property, plant and                   (39)          (2)        (106) 
equipment 
 
Proceeds from disposal of property,                  -            -           17 
plant and equipment 
 
Purchase of intangible assets                        -        (119)      (1,797) 
 
Capitalised development expenditure                  -        (662)            - 
 
Net cash used in investing activities             (39)        (773)      (1,886) 
 
 
 
Cash flows from financing activities 
 
Cash proceeds from issue of share                    -                         5 
capital 
 
Proceeds from new borrowings                         -          884        1,959 
 
Repayment of borrowings                          (334)            -        (430) 
 
 
 
Net cash (used in) / from financing              (334)          884        1,534 
activities 
 
 
 
Net increase / (decrease) in cash and               16          111        (266) 
cash equivalents 
 
Cash and cash equivalents at beginning             268          105          534 
of period 
 
Cash and cash equivalents at end of                284          216          268 
period 
 
 
 
 
 
 
 
1. General information 
 
Sport  Media  Group  plc  ("SMG")  is  the  integrated  multi-media  group which 
publishes the Sunday and Daily Sport newspapers and digital content for internet 
and mobile phone channels. 
 
The  Group was established  in 1999 and on  5 September 2007 the Group completed 
the acquisition of Sport Newspapers Limited. 
 
Sport Media Group plc is the Group's ultimate parent company and its shares are 
traded on AIM, a market operated by the London Stock Exchange plc. 
 
 
2. Basis of accounting and significant accounting policies 
 
Basis of accounting 
 
The  unaudited interim  report was  approved by  the Board  of Directors  on 30 
September 2010. 
 
The  interim financial information for the six months ended 30 June 2010 and for 
the  six months ended 31 July 2009 does not constitute statutory accounts within 
the  meaning  of  section  434 of  the  Companies Act 2006 and is unaudited. The 
financial  statements for the period ended 31 December 2009, from which data has 
been  extracted,  were  prepared  in  accordance  with  International  Financial 
Reporting  Standards as  adopted by  the European  Union ("IFRSs") and have been 
delivered  to  the  Registrar  of  Companies.  The  joint  auditors'  report was 
unqualified  but did draw  attention to going  concern by way  of emphasis.  The 
joint  audit report did  not contain a  statement under either section 498(2) of 
the Companies Act 2006 (accounting records or returns inadequate or accounts not 
agreeing with records and returns), or section 498(3) of the Companies Act 2006 
(failure to obtain necessary information and explanations). 
 
These  unaudited consolidated interim  results are for  the six months ended 30 
June  2010. They  have  not  been  prepared  in  accordance with IAS 34, Interim 
Financial Reporting. Accordingly, the interim results do not comply with all the 
disclosures  in  IAS  34 on  interim  reporting  and  therefore  are not in full 
compliance with IFRS. The comparative results are for the six month period ended 
31 July  2009 as the Group previously  reported consolidated interim results for 
the  six month period to 31 January 2009 and  the twelve month period to 31 July 
2009, thereafter the Group moved to a 31 December accounting reference date. 
 
These  unaudited consolidated interim  results have been  prepared in accordance 
with  the accounting  policies expected  to be  adopted in  the annual financial 
statements  for the  year ended  31 December 2010. The  Group has adopted IAS 1 
Presentation  of Financial Statements  (Revised 2007), IFRS 8 Operating Segments 
and   IFRS   2 (amendment)  Share  based  payments  on  vesting  conditions  and 
cancellations. 
 
The  adoption of IAS 1 does not affect  the financial position or profits of the 
Group, but gives rise to additional disclosures. The measurement and recognition 
of the Group's assets, liabilities, income and expense is unchanged. 
 
IFRS  8 requires operating  segments to  be identified  on the basis of internal 
reports  about components of the Group that  are regularly reviewed by the chief 
operating  decision  maker.  Following  the  acquisition of Sport Newspapers the 
Group  is  organised  into  two  operating  divisions  for management purposes - 
digital  content delivery and publishing newspapers and magazines. The segmental 
information set out in note 3 is presented on this basis. 
 
 
Going Concern 
 
Having  considered  the  following,  the  directors  have  prepared  the interim 
financial  report on a going concern basis. The Group has a significant level of 
debt  and in  the medium  term is  reliant on  the debt  facilities remaining in 
place.  On  13 July  2010 RBS,  Gold  Group  International  ("GGI") and Roldvale 
Limited,  together with the Group, signed an amendment and restatement agreement 
extending  the existing  facilities until  31 March 2013. In  September 2010 the 
Group  approached RBS requesting deferment of the monthly loan repayment of  GBP50k 
for  a period of six  months to provide necessary  working capital headroom. RBS 
have  agreed  to  this  proposal  and  as  at  the  date of these statements are 
preparing  the necessary variation agreements. In  support of the application to 
RBS  for  the  term  loan  repayment  deferment  the  directors prepared monthly 
trading,  balance sheet  and cash  flow statements  for the  Group, reviewed the 
underlying  assumptions in  detail and  subjected them  to sensitivity analysis. 
Consequently,  the directors  have an  expectation that  the Group  has adequate 
resources  to  continue  in  operational  existence  for the foreseeable future. 
Accordingly,  they continue  to adopt  the going  concern basis in preparing the 
interim financial report. 
 
 
3. Business segments 
 
Following  the acquisition of  Sport Newspapers the  Group is organised into two 
operating  divisions  for  management  purposes  -  digital content delivery and 
publishing newspapers and magazines. 
 
Digital content delivery 
 
For  internal reporting purposes the Group  records and monitors digital content 
revenues  and cost of sales according to  the delivery platform to which content 
is  delivered and through  which services are  provided, differentiating its key 
business segments between mobile telephony and internet. Administrative expenses 
of  the digital content delivery business  are shared overheads of that business 
and  cannot meaningfully be allocated by  revenue stream. The principal tangible 
fixed  assets  utilised  in  the  digital  content  delivery business consist of 
computer  equipment and servers,  which are utilised  in the delivery of content 
and services through both platforms. All of the Group's digital content delivery 
activities are currently carried out in the United Kingdom. 
 
Newspapers and magazines 
 
For  internal reporting purposes the Group  records and monitors revenues of the 
newspapers and magazines division according to the nature of the revenues - from 
the   wholesale   distribution   of  newspaper  and  magazine  titles  and  from 
advertising,  differentiating  its  advertising  revenues between classified and 
display.  The Group does  not differentiate cost  of sales in  the newspaper and 
magazine  division  between  wholesale  and  advertising  revenue streams as the 
overwhelming  majority  of  such  costs  represent  shared  costs  of producing, 
printing  and  distributing  its  newspaper  and  magazine  titles.   Similarly, 
administrative  expenses  of  the  newspapers  and magazines business are shared 
overheads  of  that  business  and  cannot  meaningfully be allocated by revenue 
stream. Excluding goodwill and other intangible assets arising on consolidation, 
the  principal tangible  fixed assets  utilised in  the newspaper  and magazines 
business  consist of  computer equipment  and fixtures  and fittings,  which are 
utilised  in the  production of  the titles.  All of  the Group's  newspaper and 
magazine  publishing activities are currently carried  out in the United Kingdom 
and republic of Ireland.  For internal reporting purposes management information 
in  relation to publishing activities  in the Republic of  Ireland is treated as 
combined with information on newspaper and magazine sales in the UK and separate 
geographical segment information has not therefore been presented. 
 
Group overheads 
 
Group  overheads consist of the costs  of retaining the Company's Stock Exchange 
listing,  investor relations activities and some central functions which are not 
recharged to the operating divisions. 
 
Segment information about these businesses is presented below. 
 
                                 Wholesale 
                      Digital    newspaper   Newspaper 
                      content   & magazine  & magazine      Group & 
Six months ended     delivery distribution advertising eliminations Consolidated 
 
30 June 2010          GBP'000          GBP'000         GBP'000         GBP'000        GBP'000 
 
 
 
Gross revenues          2,090        4,678       3,043        (232)        9,579 
 
Intra-segment 
sales                    (98)            -       (134)          232            - 
 
                   __________   __________  __________   __________   __________ 
 
Net revenues            1,992        4,678       2,909            -        9,579 
 
                    =========    =========   =========    =========    ========= 
 
Underlying 
operating 
profit/(loss)              19                      933        (114)          838 
 
 
 
Depreciation             (16)                     (44)                      (60) 
 
Impairment and 
amortisation of 
intangibles              (19)                    (483)                     (502) 
 
Share based 
payment charges             -                        -        (113)        (113) 
 
Non-recurring 
expenditure              (21)                        -            -         (21) 
 
                   __________   __________  __________   __________   __________ 
 
Profit/(loss) 
before interest 
and tax                  (37)                      406        (227)          142 
 
                    =========    =========   =========    ========= 
 
Finance costs - 
net                                                                        (448) 
 
                                                                      __________ 
 
Loss before tax                                                            (306) 
 
 
Taxation charge                                                             (30) 
 
                                                                      __________ 
 
Loss for the year                                                          (336) 
 
                                                                       ========= 
 
 
 
                                 Wholesale 
                                 newspaper 
                      Digital            &   Newspaper 
                      content     magazine  & magazine      Group & 
                     delivery distribution advertising eliminations Consolidated 
 
                         GBP'000         GBP'000        GBP'000         GBP'000         GBP'000 
 
 
 
Balance sheet 
 
 
 
Assets                  1,374                   16,560           40       17,974 
 
                   ==========   ==========  ==========   ==========   ========== 
 
 
 
Liabilities             1,719                    1,922        1,072        4,713 
 
                   ==========   ==========  ==========   ==========   ========== 
 
 
 
Capital 
expenditure 
 
Property, plant 
and equipment              38                        1 
 
 
 
 
 
 
 
Segment assets and liabilities are reconciled to Group assets and liabilities as 
follows: 
 
                                       Assets   Liabilities 
                                         GBP'000          GBP'000 
 
 
 
 Segment assets / liabilities          17,974         4,713 
 
 Borrowings                                 -        11,621 
 
 Deferred tax                           1,757         3,835 
 
 
 
                                    _________     _________ 
 
 Total                                 19,731        20,169 
 
                                    =========     ========= 
 
 
 
 
 
                                 Wholesale 
                      Digital    newspaper   Newspaper 
                      content   & magazine  & magazine      Group & 
Six months ended     delivery distribution advertising eliminations Consolidated 
 
31 July 2009             GBP'000         GBP'000        GBP'000         GBP'000         GBP'000 
 
 
 
Gross revenues          1,990        5,019       4,265         (93)       11,181 
 
Intra-segment 
sales                       -            -        (93)           93            - 
 
                   __________   __________  __________   __________   __________ 
 
Net revenues            1,990        5,019       4,172            -       11,181 
 
                   ==========   ==========  ==========   ==========   ========== 
 
Underlying 
operating 
(loss)/profit           (232)                    (142)                     (374) 
 
 
 
Depreciation             (30)                     (16)                      (46) 
 
Impairment and 
amortisation of 
intangibles           (1,294)                  (1,625)                   (2,919) 
 
Share based 
payment charges                                               (457)        (457) 
 
Non-recurring 
expenditure             (272)                    (719)        (857)      (1,848) 
 
                   __________   __________  __________   __________   __________ 
 
Loss        before 
interest and tax      (1,828)                  (2,502)      (1,314)      (5,644) 
 
                   ==========   ==========  ==========   ========== 
 
 
Finance costs - 
net                                                                        (192) 
 
                                                                      __________ 
 
Loss before tax                                                          (5,836) 
 
 
Taxation credit                                                            1,202 
 
                                                                      __________ 
 
Loss for the year                                                        (4,634) 
 
                                                                      ========== 
 
                                 Wholesale 
                                 newspaper 
                      Digital            &   Newspaper 
                      content     magazine  & magazine      Group & 
                     delivery distribution advertising eliminations Consolidated 
 
                         GBP'000         GBP'000        GBP'000         GBP'000         GBP'000 
 
 
 
Balance sheet 
 
 
 
Assets                  3,525                   36,051           17       39,593 
 
                   ==========   ==========  ==========   ==========   ========== 
 
 
 
Liabilities             1,403                    1,883          910        4,196 
 
                   ==========   ==========  ==========   ==========   ========== 
 
 
 
Capital 
expenditure 
 
Property, plant 
and equipment                                        2 
 
 
 
 
 
Segment assets and liabilities are reconciled to Group assets and liabilities as 
follows: 
 
                                       Assets   Liabilities 
                                         GBP'000          GBP'000 
 
 
 
 Segment assets / liabilities          39,593         4,196 
 
 Borrowings                                 -        12,696 
 
 Deferred tax                           1,746         4,682 
 
 
 
                                    _________     _________ 
 
 Total                                 41,339        21,574 
 
                                    =========     ========= 
 
 
 
 
 
                                 Wholesale 
                      Digital    newspaper   Newspaper 
                      content   & magazine  & magazine      Group & 
Period ended         delivery distribution advertising eliminations Consolidated 
 
31 December 2009         GBP'000         GBP'000        GBP'000         GBP'000         GBP'000 
 
 
 
Gross revenues          5,772       14,786      11,020        (641)       30,937 
 
Intra-segment 
sales                   (331)           10       (320)          641            - 
 
                   __________   __________  __________   __________   __________ 
 
Net revenues            5,441       14,796      10,700            -       30,937 
 
                   ==========   ==========  ==========   ==========   ========== 
 
Underlying 
operating 
(loss)/profit            (67)                      262        (635)        (440) 
 
 
 
Depreciation            (166)                     (40)          (2)        (208) 
 
Impairment and 
amortisation of 
intangibles           (2,754)                 (21,073)            -     (23,827) 
 
Share based 
payment charges                                             (1,613)      (1,613) 
 
Non-recurring 
expenditure             (133)                    (519)        (824)      (1,476) 
 
                   __________   __________  __________   __________   __________ 
 
Loss        before 
interest and tax      (3,120)                 (21,370)      (3,074)     (27,564) 
 
                   ==========   ==========  ==========   ========== 
 
 
Finance costs - 
net                                                                      (1,600) 
 
                                                                      __________ 
 
Loss before tax                                                         (29,164) 
 
 
Taxation credit                                                            2,508 
 
                                                                      __________ 
 
Loss for the year                                                       (26,656) 
 
                                                                      ========== 
 
                                 Wholesale 
                                 newspaper 
                      Digital            &   Newspaper 
                      content     magazine  & magazine      Group & 
                     delivery distribution advertising eliminations Consolidated 
 
                         GBP'000         GBP'000        GBP'000         GBP'000         GBP'000 
 
 
 
Balance sheet 
 
 
 
Assets                    943                   16,997           40       17,980 
 
                   ==========   ==========  ==========   ==========   ========== 
 
 
 
Liabilities             1,190                    2,018          982        4,190 
 
                   ==========   ==========  ==========   ==========   ========== 
 
 
 
 
 
Capital 
expenditure 
 
Property, plant 
and equipment              20                       86 
 
 
 
 
 
Segment assets and liabilities are reconciled to Group assets and liabilities as 
follows: 
 
                                       Assets   Liabilities 
                                         GBP'000          GBP'000 
 
 
 
 Segment assets / liabilities          17,980         4,190 
 
 Borrowings                                 -        11,957 
 
 Deferred tax                           1,787         3,835 
 
 
 
                                    _________     _________ 
 
 Total                                 19,767        19,982 
 
                                    =========     ========= 
 
 
 
 
 
4 Finance costs 
 
                                     Unaudited      Unaudited            Audited 
 
                                    six months     six months             period 
                                         ended          ended              ended 
 
 GBP000                              30 June 2010   31 July 2009   31 December 2009 
 
 
 
Interest on bank overdrafts and            132             54              1,161 
loans 
 
Interest on other loans                    284             76                212 
 
Other finance charges                       32            104                265 
 
                                           448            234              1,638 
 
 
 
 
 
5 Loss on disposal 
 
On 30 April 2010 the Group disposed of its holding in Watchme.com Limited 
("Watchme") and incurred a loss on disposal of  GBP16,000. Revenues for the period 
for Watchme were  GBP19,000 and consequently at this immaterial level the results 
for Watchme have not been separately disclosed as discontinued. 
 
 
6 Loss per share 
 
The calculation of the loss per share is based on the earnings attributable to 
ordinary shareholders divided by the weighted average number of shares in issue 
during the year. 
 
 
 
                                     Unaudited      Unaudited            Audited 
 
                                    six months     six months             period 
                                         ended          ended              ended 
 
 GBP000                              30 June 2010   31 July 2009   31 December 2009 
 
 
 
Loss for the period                        302          4,620             26,643 
 
Weighted average number of          98,842,383     96,851,547         97,305,935 
ordinary shares 
 
Loss per ordinary share - basic          0.31p          4.77p             27.38p 
 
 
 
 
 
The exercise of outstanding share options in the period would have the effect of 
reducing   the   loss   per   ordinary  share  and  are  therefore  excluded  as 
anti-dilutive. 
 
 
Adjusted basic earnings per share 
 
In order to understand the underlying trading performance, the directors 
consider it appropriate to disclose earnings per share before amortisation and 
impairment of acquired intangible assets, non-recurring items and the costs of 
share based payments. 
 
The calculation of adjusted earnings per share is set out below: 
 
                                     Unaudited      Unaudited            Audited 
 
                                    six months     six months             period 
                                         ended          ended              ended 
 
                                  30 June 2010   31 July 2009   31 December 2009 
 
 
 
Loss attributable to shareholders 
( GBP000)                                   (302)        (4,620)           (26,643) 
 
Post-tax amortisation and 
impairment ( GBP000)                          361          2,101             22,194 
 
Post-tax costs of non-recurring 
expenditure ( GBP000)                          15          1,331              1,063 
 
Post-tax costs of share based 
payments ( GBP000)                             81            329              1,161 
 
Adjusted profit/(loss) on 
ordinary                                   155          (859)            (2,225) 
activities after taxation ( GBP000) 
 
Weighted average number of 
shares in issue                     98,842,383     96,851,547         97,305,935 
 
Adjusted basic earnings/(loss) 
per share (pence)                         0.16         (0.89)             (2.29) 
 
 
 
 
 
7 Other financial liabilities 
 
Bank overdrafts and loans and other borrowings 
 
 
 
                                     Unaudited      Unaudited            Audited 
 
                                    six months     six months             period 
                                         ended          ended              ended 
 
 GBP000                              30 June 2010   31 July 2009   31 December 2009 
 
 
 
Bank invoice finance                     1,234          1,458              1,310 
 
Bank loans and financing                 6,335          6,874              6,563 
Other creditor (in relation to 
Sport Newspapers acquisition) 
 
                                         4,052          4,364              4,084 
 
                                  ____________   ____________       ____________ 
 
                                        11,621         12,696             11,957 
 
                                  ____________   ____________       ____________ 
 
 
The borrowings are repayable as follows: 
 
On demand or within one year            11,621         12,696             11,957 
 
In the second year                           -              -                  - 
 
In the third to fifth year                   -              -                  - 
inclusive 
 
                                  ____________   ____________       ____________ 
 
                                        11,621         12,696             11,957 
 
                                  ____________   ____________       ____________ 
 
 
 
 
 
At  the  end  of  the  reporting  period  the  Group had two loans from RBS both 
expiring  in March 2013 -  a revolving advance  facility of  GBP4m  and a term loan 
facility  of  GBP2.5m. The  advance facility of   GBP4m attracts interest at 4.5% over 
LIBOR  and is repayable  at  GBP50,000 per  month commencing 1 November 2009. As at 
the  end of the  reporting period  GBP3.6m  of the facility  had been advanced. The 
term  loan facility of  GBP2.5m attracts interest  at 2% over LIBOR with no ongoing 
repayment  of the principal and was utilised in full at the end of the reporting 
period.  The facilities are secured by debentures  over the assets of the Group. 
For  the Group  to secure  this loan  GGI was  required to  maintain a charge of 
deposit for the same value and this will remain in place for the duration of the 
term loan. Interest is charged by GGI to the Group for the funds on deposit at a 
rate of 10% less interest received.  In September 2010 RBS agreed to a deferment 
of  the monthly repayment of   GBP50,000 for a period  of six months to provide the 
Group with necessary working capital headroom. 
 
The  Group has an invoice discounting  facility with RBS Invoice Finance Limited 
which  provides  finance  for  working  capital  purposes.  As at the end of the 
reporting  period  GBP1.2m  had been  drawn against  the facility.  The facility is 
secured against the Group's trade receivables. 
 
At  the end of  the reporting period  the Group had  an outstanding liability of 
 GBP4.1m  to the  vendors of  Sport Newspapers  Limited.  GBP2.5m  relates to deferred 
consideration and attracts interest at RBS base rate plus 4% and is repayable in 
March  2013. A further  GBP1.6m relates to  funds advanced in November 2008 and May 
2009 and  is due for repayment  in March 2013. These funds  accrue interest at a 
rate of 6.5% per annum. 
 
The   amendment  and  restatement  agreement  extending  the  various  financing 
arrangements  until March 2013 were signed after the reporting period on 13 July 
2010. Consequently  the  financing  facilities  are  reported within the interim 
financial report as repayable within one year. 
 
8 Events after the reporting period 
 
On  13 July  2010 RBS,  Gold  Group  International ("GGI") and Roldvale Limited, 
together with the Group, signed an amendment and restatement agreement extending 
the  existing financing facilities until 31 March 2013. On 29 September 2010 RBS 
agreed  to a deferment of  the monthly repayment of   GBP50,000 for a period of six 
months to provide the Group with necessary working capital headroom. 
 
On  1 September 2010 the  Group disposed  of its  holdings in Strictly Broadband 
Limited  and Go  Content Limited.  These were  loss making  subsidiaries and the 
share  capitals of  the businesses  were sold  to the  joint management team for 
nominal  consideration against a  carrying value of  the investment of  GBP334,000. 
Members  of  the  management  team  have  no  ongoing involvement with any Group 
company. 
 
 
For further information, please contact: 
 
Sport Media Group plc 
Martin Robinson, Chairman 
Andrew Fickling, Chief Executive Officer 
Neil Robertson, Group Finance Director 
Tel: + 44 (0) 161 236 4466 
www.sportmediagroup.co.uk 
 
Daniel Stewart & Company plc 
Oliver Rigby 
Tel: + 44 (0) 20 7776 6550 
www.danielstewart.co.uk 
 
 
 
[HUG#1447802] 
 
 
 
 
 
 
 
 
This announcement is distributed by Thomson Reuters on behalf of 
Thomson Reuters clients. The owner of this announcement warrants that: 
(i) the releases contained herein are protected by copyright and 
    other applicable laws; and 
(ii) they are solely responsible for the content, accuracy and 
     originality of the information contained therein. 
 
Source: Sport Media Group PLC via Thomson Reuters ONE 
 

1 Year Interactive World Chart

1 Year Interactive World Chart

1 Month Interactive World Chart

1 Month Interactive World Chart