We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Manx Telecom | LSE:MANX | London | Ordinary Share | IM00BHY3RF70 | ORD 0.2P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 215.50 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2019 to Apr 2024
TIDMMANX
RNS Number : 6240J
Manx Telecom PLC
13 September 2016
Manx Telecom Plc
Results for the 6 months ended 30 June 2016
Solid core performance and return to growth in Global Solutions
Manx Telecom Plc (AIM:MANX), ("Manx Telecom" or the "Company") the leading communication solutions provider on the Isle of Man, announces its results for the 6 months ended 30 June 2016.
Financial Highlights
- Revenues of GBP39.2m (H1 2015: GBP39.8m)
-- Fixed Line, Broadband and Data revenues up 1.3%, driven by good take-up of high speed broadband
-- Core mobile revenues up 4.7% offset by lower roaming charges related to TT -- Strong growth in Global Solutions revenues, up 12.4%
-- Data Centre revenues down 15.7%, due to decline in low margin kit sales and customer consolidation
- EBITDA in line with last year at GBP13.8m (H1 2015: GBP13.8m) - Underlying profit before tax of GBP8.3m (H1 2015: GBP8.2m)
- Operational cash flow of GBP10.1m (H1 2015: GBP10.4m) with free cash flow up 32.2% to GBP8.0m (H1 2015: GBP6.1m)
- Net debt reduced to GBP53.1m (H1 2015; GBP56.1m) - Interim dividend of 3.7p (H1 2015: 3.5p), in line with progressive dividend policy
Operational Highlights
- Business trading in line with Board expectations - Strong position in the core market maintained - Demand for superfast broadband continues to grow - 4G adoption levels increasing and new roaming service launched - Successful trial of 4G+ in the period - Strong pipeline generation in Global Solutions supporting momentum growth
Gary Lamb, Chief Executive Officer, said:
"We have had a solid six months of trading which saw the Group continue to make progress with its strategic objectives and perform in line with the Board's expectations.
"Demand for superfast broadband and the increased speeds offered by 4G mobile services continue to grow and help drive growth in our highly cash generative core. We recently introduced 4G roaming to our customers, as well as trialling superfast 4G+ during the summer period, underlying our commitment to bring exciting new products to our local market.
"We will continue to explore new ways to grow the business by leveraging our mobile technology platform and getting the most out of the diverse range of talent amongst our highly skilled employees.
"We are confident in the long term outlook for the business which continues to trade in line with the Board's expectations for the full year."
This announcement contains inside information for the purposes of Article 7 of Regulation (EU) No 596/2014.
For further enquiries, please contact:
Hot Features
Premium
+44 (0) 1624
Manx Telecom plc 636400
Gary Lamb, Chief Executive Officer
Danny Bakhshi, Chief Financial
Officer
Liberum Capital (Nominated Adviser +44 (0)20 3100
and Corporate Broker) 2000
Steve Pearce
Steve Tredget
+44 (0) 20 7766
Oakley Capital (Financial Adviser) 6900
Christian Maher
Victoria Boxall
+44 (0) 20 7250
Powerscourt Group (Public Relations) 1446
Simon Compton
Peter Ogden
Harriet O'Reilly
Introduction
The first six months of 2016 have seen a robust performance across all areas of the Group with the exception of a lower revenue contribution from the Data Centre part of the business, resulting from reduced equipment sales and customer consolidation.
Fixed, Broadband and Data has continued to deliver steady top line growth and following our focused investment and restructuring in 2015, Global Solutions has delivered a good performance, returning to strong revenue growth. Mobile revenues were down marginally year on year but this was due to high roaming revenues in 2015 and we are confident Mobile will return to growth in the second half.
The Company's revenues were GBP39.2m (H1 2015: GBP39.8m) and EBITDA was in line with last year at GBP13.8m. Underlying profit before tax was GBP8.3m (H1 2015: GBP8.2m) and underlying diluted EPS was at 7.3p (H1 2015: 7.2p).
The Company has high cash generation driven predominantly by the core business. During the period operating cashflow was strong at GBP10.1m (H1 2015: GBP10.4m) and we anticipate generating more cash in the second half of the year in line with previous years. Free cash flow increased by 32.2% to GBP8.0m (H1 2015: GBP6.1m).
In reflection of this and the Board's confidence in the continued strength of cash flows the Board has declared an interim dividend of 3.7p, a 0.2p, or 5.7% increase on last year, payable on 7 November 2016 to shareholders on the register at 14 October 2016.
The Isle of Man economy continues to perform well, with unemployment at 1.9%, 32 years of uninterrupted GDP growth and economic growth forecast to continue. Manx Telecom continually seeks to support the Isle of Man Government in attracting business to the Island, and the telecommunications infrastructure and services the Company provides form an important part of the Island's continued success.
Maintaining our track record of innovation, the past six months have seen Manx Telecom lead the world's first medical technology trial to help those with hearing loss through the use of software to fine tune phone calls. We have also partnered with Globalstar Europe Satellite Services to develop the world's first communication service to switch between multiple cellular networks and mobile satellite networks.
We also welcomed two new members to the plc Board. Danny Bakhshi joined Manx Telecom on 1 February as Chief Financial Officer having previously worked at BT, Vodafone and Virgin Media. We also welcomed Chris Hall as Independent Non-Executive Director on 15 June. Chris has 30 years of telecoms experience and was formerly Manx Telecom Managing Director from 1999-2011.
Operational review
Fixed, Broadband and Data Services
Fixed, Broadband and Data Services provide fixed line voice, broadband and connectivity services for customers, connecting approximately 37,000 homes and 4,000 businesses on the Isle of Man. Fixed, Broadband and Data is our largest business, representing 40.9% of all Company revenues. In H1 2016 revenue increased by 1.3% to GBP16.0m (H1 2015: GBP15.8m).
The Company continues to roll out high speed VDSL broadband services (up to 40mbps download) across the Island and now reaches 91% of households, with 36% penetration. This compares with penetration of 25% in H1 2015. We have seen strong levels of take up of our superfast broadband product "VDSL plus" which delivers download speeds of up to 80 mbps and upload speeds of 10 mbps. The sale of Ultima and Ultima Plus has helped Broadband revenues to increase by 4.5% to GBP4.5m.
Mobile
Our award winning 4G network provides 99% population coverage at speeds 10 times faster than 3G services and is available to both our post-paid and pre-paid customers.
Mobile performed well during the period, with 4G adoption levels increasing and customers continuing to return to Manx Telecom from the competition. Post-paid revenues increased by 6% as we won new business and upsold customers from pre-paid to post-paid contracts.
An increase in mobile revenue of 4.7% was more than offset by a decline in roaming revenues, which were unusually high last year on the back of increased demand at the time of the TT motorcycle race, resulting in a net decline in total mobile revenues of 1.9%. Total mobile revenues are expected to return to growth in H2 2016.
During the period we launched 4G roaming to our customers so that our 4G service can be enjoyed by our customers travelling off the Isle of Man and those visiting. We will continue to partner with global operators to increase our 4G roaming footprint around the world. We also trialled 4G+, a service which provides download speeds up to 40% faster than 4G. The trial was a resounding success.
Global Solutions
The Global Solutions business generates revenue from services which run on our domestic mobile technology platform and use our international roaming agreements. This enables us to offer a variety of products to UK and international partners who use our Global Solutions SIM cards. There are four key revenue areas: wholesale SMS and voice, international traveller market, M2M and Strongest Signal Mobile (branded Chameleon).
Global Solutions has continued to perform well following a re-organisation last year and an increase in investment, particularly in the sales team. Revenues increased by 12.4% during the period to GBP7.0m (H1 2015: GBP6.2m) with growth across much of the product portfolio. We have developed a strong pipeline of opportunities across the product range and our focus is to convert this into further growth in the second half of the year. We remain excited about the opportunity in Global Solutions and the growth potential for this business.
Data Centre
The Data Centre business offers co-location, managed hosting, cloud and disaster recovery services to an international and local corporate client base. These services are supplied by three data centres at Douglas North, Douglas Central and Greenhill Data Centre (GDC). The data centres at GDC and Douglas North are Tier III designed data centres (according to Telecommunications Industry Association standards). This provides high standards of data security, resilience, and expandable hosting capacity, including business continuity and distributed denial of service protection (DDoS).
During H1 2016, one of our customers informed us they would be rationalising their data centre usage and moving away from the Isle of Man in order to capitalise on acquisition synergies following recent consolidation. This has resulted in the release of some capacity in our data centre portfolio which we are actively seeking to re-populate. It should also be noted that in 2015 there were higher than normal levels of one off low margin kit sales as new data centre customers arrived and, as expected, this revenue stream declined during the period.
Other
Other revenues include the advertising revenue from our telephone directory, hardware equipment sales, inter-connection fees and managed services.
Other revenues during the period were GBP2.9m (H1 2015: GBP3.7m). This was primarily due to a reduction in lower margin telecom kit sales and the expected decline in directory advertising revenues, which accounted for the majority of the revenue decline in the period.
Awards
During the period we won the Global Telecoms for Business award for leadership in network virtualisation following our successful fixed voice network virtualisation project. We also won the Isle of Man Award for Excellence following our roll out and operation of 4G on the Isle of Man. Finally, we were nominated for the "Best Telecommunications plc award" having won the award in 2015.
Outlook
Current trading remains on course to deliver a result for the full year in line with the Board's expectations.
The core domestic business (fixed line, broadband and data) has performed well and we expect this to continue in the second half of the year. Within Mobile, performance in the first half was encouraging, albeit masked by lower inbound roaming revenues year on year. Aided by continued growth in 4G adoption rates, we expect total Mobile revenues to return to year on year growth in the second half of the current financial year.
Our investment in Global Solutions has helped to deliver strong top line growth in this area in H1 and enabled us to identify additional opportunities to support our growth momentum.
The performance of our Data Centre business was disappointing in H1 due to reduced low margin equipment sales and customer consolidation, we continue to actively work to build the pipeline of Data Centre customers and are positive about our long term prospects in this area.
We continue to remain confident with the level of cash generation in the group and the Board is able to reiterate its progressive dividend policy.
Financial review
Results Overview
Revenue H1 % H1 2015 % Incr/(Decr)
2016
------------------
GBP'000 Total GBP'000 Total %
Revenue Revenue
------------------ -------- --------- -------- --------- ------------
Fixed, Broadband
and Data 16,027 40.9% 15,825 39.7% 1.3%
------------------ -------- --------- -------- --------- ------------
Mobile 9,857 25.1% 10,051 25.2% -1.9%
------------------ -------- --------- -------- --------- ------------
Global Solutions 6,986 17.8% 6,214 15.6% 12.4%
------------------ -------- --------- -------- --------- ------------
Data Centre 3,424 8.7% 4,062 10.2% -15.7%
------------------ -------- --------- -------- --------- ------------
Other 2,918 7.5% 3,684 9.3% -20.8%
------------------ -------- --------- -------- --------- ------------
Total Revenue 39,212 39,836 -1.6%
------------------ -------- --------- -------- --------- ------------
Group revenue decreased 1.6% to GBP39.2m (H1 2015: GBP39.8m) with growth in our core fixed and broadband business and global solutions business offsetting a decline elsewhere.
The fixed line, broadband and data business performed well with steady revenue growth of 1.3% to GBP16.0m (H1 2015: GBP15.8m). The Global Solutions business grew strongly at 12.4% to GBP7.0m (H1 2015 GBP6.2m) with growth across the portfolio of strongest signal mobile, M2M and international traveller propositions. Data Centre revenues fell to GBP3.4m (H1 2015 GBP4.1m) resulting from reduced equipment sales and one of our customers consolidating their global infrastructure. Growth in 4G was offset by a reduction in roaming revenues causing mobile revenues to fall marginally to GBP9.9m (H1 2015 GBP10.1m). Other revenues were down at GBP2.9m (H1 2015 GBP3.7m) as directory revenues continued to decline and other low margin equipment sales were below last year's levels.
The business generated an EBITDA of GBP13.8m which was a marginal increase over H1 2015, and in line with the Board's expectations. The EBITDA margin increased by 60bp to 35.3% (H1 2015 34.7%) primarily due to the growth in core products and Global Solutions and a reduction in kit sales, which earn a lower margin.
Depreciation and amortisation at GBP4.4m was little changed from that in H1 2015, leaving the operating profit up by 0.5%.
Underlying profit before tax was GBP8.3m (H1 2015 GBP8.2m). There is no corporation tax payable on the Company's profits for H1 2016 or last year as the company enjoys the benefit of an Isle of Man 0% corporation tax rate.
Underlying diluted EPS was in line with last year at 7.26p (H1 2015: 7.22p). The company has declared an interim dividend of 3.7p which is a 0.2p increase on last year.
Costs
Cost of sales decreased by 6% to GBP14.9m (H1 2015 GBP15.9m) primarily due to lower kit sales. Roaming related costs have increased slightly following the increase in Global Solutions revenue, while off-Island connectivity costs are down GBP0.2m following a renegotiation of rates.
Administrative expenses increased by 2% to GBP14.9m (H1 2015 GBP14.6m) due to slightly higher headcount and pay costs.
Net finance costs at GBP1.1m were GBP0.2m lower than last year (H1 2015: GBP1.3m) reflecting the changes we negotiated to the Group's lending arrangements on 30 June 2015, reducing the applicable interest rate by 0.5%.
We also recorded an unrealised loss of GBP2.0m (H1 2015 unrealised gain GBP0.3m) on interest rate swaps covering GBP50m of the GBP70m drawn from our loan facility, primarily due to decreases in market interest rates following the BREXIT referendum. This charge does not form part of the underlying results and has no impact on cash.
Cash flow
Cash generated from operating activities reduced by 2.1% to GBP10.1m (2015: GBP10.4m). This represents an EBITDA cash conversion of 73.2% (H1 2015: 74.9%) which we expect to improve significantly in the second half of the year and in line with previous years.
The Company reported a working capital outflow of GBP3.4m (H1 2015: GBP3.2m) for the half year, and like 2015 this is expected to reverse in the second half.
Free cash flow at GBP8.0m was 32.2% above last year (H1 2015: GBP6.1m) due to the phasing of capital expenditure (H1 2016: GBP2.3m v H1 2015 GBP4.5m).
Balance Sheet
Property, plant and equipment decreased to GBP60.5m (H1 2015 GBP62.9m). Capital additions were GBP1.0m in H1 2016 compared with GBP2.2m in H1 2015, with expenditure on facilities and IT infrastructure. Capital expenditure is in line with expectations for the full year. Depreciation at GBP4.3m was in line with the prior period.
We retain goodwill of GBP84.3m on the balance sheet arising from the purchase of Manx Telecom from Telefonica in 2010, which is robustly supported by current valuations.
Current assets increased to GBP35.5m (H1 2015 GBP32.9m) as a result of cash increasing from GBP12.5m at H1 2015 to GBP15.8m. Trade and other receivable were down GBP0.6m from GBP19.7m H1 2015 to GBP19.1m in H1 2016.
Current liabilities reduced by GBP4.2m from GBP24.3m H1 2015 to GBP20.1m H1 2016 as a result of lower roaming and other creditors. The fair value of the interest rate swaps moved to a liability of GBP2.7m at H1 2016.
We closed our defined benefit pension scheme to future accrual in 2015. The valuation of the scheme changed during the current period from an asset of GBP0.4m at December 2015 to a liability of GBP2.7m, despite a GBP9.9m increase in scheme assets. Scheme liabilities increased by GBP13.0m mainly due to a reduction in the discount rate tied to deteriorating corporate bond yields.
Net debt reduced to GBP53.1m (H1 2015 GBP56.1m) which is 1.9 times the EBITDA for the preceding 12 months. Our loan facility matures on 30 June 2020.
Condensed Interim Consolidated Statement of Comprehensive Income
Unaudited Unaudited
Note 6 months 6 months
to 30 June to 30
2016 June 2015
GBP'000 GBP'000
------------------------------------ ------- ------------ -----------
Revenue 6 39,212 39,836
Cost of sales (14,911) (15,869)
------------------------------------ ------- ------------ -----------
Gross profit 24,301 23,967
------------------------------------ ------- ------------ -----------
Administrative expenses (14,895) (14,610)
------------------------------------ ------- ------------ -----------
Operating profit 9,406 9,357
------------------------------------ ------- ------------ -----------
EBITDA 13,842 13,820
Depreciation and amortisation (4,436) (4,463)
Operating profit 9,406 9,357
------------------------------------ ------- ------------ ----------- Other income 10 145 Financial income 7 49 99 Finance costs 7 (1,183) (1,380) Unrealised (loss)/profit on interest rate swaps (1,976) 314 ------------------------------------ ------- ------------ ----------- Profit before tax 6,306 8,535 ------------------------------------ ------- ------------ ----------- Taxation - - ------------------------------------ ------- ------------ ----------- Profit for the period attributable to the owners of the Group 6,306 8,535 ------------------------------------ ------- ------------ ----------- Underlying Profit before Tax 8,282 8,221 Unrealised (loss)/profit on interest rate swaps 3 (1,976) 314 Profit before tax 6,306 8,535 ------------------------------------ ------- ------------ ----------- Other comprehensive income - Items that will never be reclassified to profit or loss Remeasurement of defined benefit pension scheme asset 13 (3,700) (3,800) Total comprehensive profit for the period attributable to the owners of the Group 2,606 4,735 ------------------------------------ ------- ------------ ----------- Earnings per share from continuing operations Basic earnings per share 12 5.59p 7.56p Diluted earnings per share 12 5.53p 7.50p Underlying basic earnings per share 12 7.34p 7.28p Underlying diluted earnings per share 12 7.26p 7.22p ------------------------------------ ------- ------------ -----------
Condensed Interim Consolidated Statement of Financial Position
Unaudited Unaudited Audited
Note 30 June 30 June 31 December
2016 2015 2015
GBP'000 GBP'000 GBP'000
------------------------------- ------ ----------- ----------- -------------
Non-current assets
Property, plant and
equipment 8 60,520 62,900 63,968
Goodwill 9 84,277 84,277 84,277
Intangible assets 282 462 364
Retirement benefit
asset 13 - - 400
Interest rate swaps - - 103
------------------------------- ------ ----------- ----------- -------------
145,079 147,639 149,112
------------------------------- ------ ----------- ----------- -------------
Current assets
Inventories 508 702 594
Trade and other receivables 19,146 19,654 19,235
Cash and cash equivalents 15,804 12,548 16,601
------------------------------- ------ ----------- ----------- -------------
35,458 32,904 36,430
------------------------------- ------ ----------- ----------- -------------
Current liabilities
Trade and other payables (20,094) (24,346) (24,933)
------------------------------- ------ ----------- ----------- -------------
(20,094) (24,346) (24,933)
------------------------------- ------ ----------- ----------- -------------
Net current assets 15,364 8,558 11,497
------------------------------- ------ ----------- ----------- -------------
Non-current liabilities
Interest-bearing loans
and borrowings 11 (68,911) (68,659) (68,785)
Interest rate swaps (2,650) (694) (777)
Retirement benefit
liability 13 (2,700) (950) -
------------------------------- ------ ----------- ----------- -------------
(74,261) (70,303) (69,562)
------------------------------- ------ ----------- ----------- -------------
Net assets 86,182 85,894 91,047
------------------------------- ------ ----------- ----------- -------------
Equity attributable
to the owners of the
Group
Share capital 10 226 226 226
Share premium 10 84,366 84,343 84,347
Retained earnings 1,590 1,325 6,474
------------------------------- ------ ----------- ----------- -------------
Total equity 86,182 85,894 91,047
------------------------------- ------ ----------- ----------- -------------
These financial statements were approved by the Board of Directors and were signed on its behalf by:
Gary Lamb Danny Bakhshi Director Director 12 September 2016
Condensed Interim Consolidated Statement of Changes in Equity
Share Share Retained Total
Capital Premium earnings equity
GBP'000 GBP'000 GBP'000 GBP'000
----------------------------------------- -------- -------- --------- --------
Balance at 1 January 2015 226 84,343 3,749 88,318
Total comprehensive income for
the period
Profit for the period - - 8,535 8,535
Other comprehensive income - - (3,800) (3,800)
----------------------------------------- -------- -------- --------- --------
Total comprehensive profit for
the period - - 4,735 4,735
----------------------------------------- -------- -------- --------- --------
Transactions with owners of
the Group, recorded directly
in equity
Share based payment - - 296 296
Dividend paid - - (7,455) (7,455)
Total contributions by and distributions
to the owners of the Group - - (7,159) (7,159)
----------------------------------------- -------- -------- --------- --------
Balance at 30 June 2015 226 84,343 1,325 85,894
----------------------------------------- -------- -------- --------- --------
Balance at 1 January 2015 226 84,343 3,749 88,318
Total comprehensive income for
the period
Profit for the period - - 16,553 16,553
Other comprehensive income - - (3,100) (3,100)
----------------------------------------- -------- -------- --------- --------
Total comprehensive profit for
the period - - 13,453 13,453
----------------------------------------- -------- -------- --------- --------
Transactions with owners of
the Group, recorded directly
in equity
Share-based payment transactions - - 681 681
Issue of shares - 4 - 4
Dividend paid - - (11,409) (11,409)
Total contributions by and distributions
to the owners of the Group - 4 (10,728) (10,724)
----------------------------------------- -------- -------- --------- --------
Balance at 31 December 2015 226 84,347 6,474 91,047
----------------------------------------- -------- -------- --------- --------
Balance at 1 January 2016 226 84,347 6,474 91,047
Total comprehensive income for
the period
Profit for the period - - 6,306 6,306
Other comprehensive income - - (3,700) (3,700)
----------------------------------------- -------- -------- --------- --------
Total comprehensive profit for
the period - - 2,606 2,606
Transactions with owners of
the Group, recorded directly
in equity
Share based payment - - 305 305
Issue of shares - 19 - 19
Dividend paid - - (7,795) (7,795)
Total contributions by and distributions
to the owners of the Group - 19 (7,490) (7,471)
----------------------------------------- -------- -------- --------- --------
Balance at 30 June 2016 226 84,366 1,590 86,182
----------------------------------------- -------- -------- --------- --------
Condensed Interim Consolidated Statement of Cash Flows
Unaudited Unaudited
6 months 6 months
to 30 June to 30 June
Note 2016 2015
GBP'000 GBP'000
---------------------------------- ---- ------- ------- ------- -------
Cash flows from operating
activities
Profit for the period 6,306 8,535
Adjustments for:
Depreciation of property,
plant and equipment 8 4,348 4,367
Amortisation of intangibles 88 96
Profit on disposal of property,
plant and equipment (10) (145)
Finance income (49) (99)
Finance costs 1,183 1,380
Unrealised loss/(profit)
on interest rate swaps 1,976 (314)
Equity-settled share-based
payments transactions 306 296
Pension contributions (600) (600)
Changes in:
Inventories 86 92
Trade and other receivables 89 (2,946)
Trade and other payables (3,585) (306)
---------------------------------- ---- ------- ------- ------- -------
3,832 1,821
---------------------------------- ---- ------- ------- ------- -------
Net cash generated from
operating activities 10,138 10,356
---------------------------------- ---- ------- ------- ------- -------
Cash flows from investing
activities
Proceeds from sale of property,
plant and equipment 152 145
Purchase of property, plant
and equipment 8 (2,298) (4,429)
Purchase of intangible
assets (5) (42)
Interest received 49 49
---------------------------------- ---- ------- ------- ------- -------
Net cash used in investing
activities (2,102) (4,277)
---------------------------------- ---- ------- ------- ------- -------
Cash flows from financing
activities
Proceeds from issue of
shares 10 19 -
Repayment of borrowings 11 (19) (20)
Interest paid (1,038) (1,212)
Dividends paid 15 (7,795) (7,455)
Net cash used in financing
activities (8,833) (8,687)
---------------------------------- ---- ------- ------- ------- -------
Net decrease in cash and
cash equivalents (797) (2,608)
Cash and cash equivalents
brought forward 16,601 15,156
---------------------------------- ---- ------- ------- ------- -------
Cash and cash equivalents
at 30 June 15,804 12,548
---------------------------------- ---- ------- ------- ------- -------
1 General information
Manx Telecom plc (the "Company") and its subsidiaries (together "the Group") supply of a broad range of telecommunications services to the Isle of Man.
The Company is a public limited company, which is listed on the Alternative Investment Market of the London Stock Exchange ("AIM") and is incorporated and domiciled in the Isle of Man. The address of its registered office is 33-37 Athol Street, Douglas, Isle of Man, IM1 1LB.
These condensed interim consolidated financial statements were approved for issue on 12 September 2016. The interim report will be available from 13 September 2016 on the group's website www.manxtelecom.com and from the registered office.
2 Basis of preparation
These interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the European Union. They do not include all the information required for a complete set of financial statements prepared in accordance with International Financial Reporting Standards as adopted by the European Union. However, explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual consolidated financial statements as at and for the year ended 31 December 2015.
3 Accounting policies
The accounting policies adopted are consistent with those of the previous financial year. The Group has not adopted any new accounting policies in the period to 30 June 2016. Other amendments to IFRSs effective for the financial year ending 31 December 2016 are not expected to have a material impact on the Group.
Going concern
The Directors are satisfied that the Group has sufficient resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly they continue to adopt the going concern basis in preparing the condensed financial statements.
Non-GAAP measures
The adjustments made to reported profit before tax and operating profit are income and charges that are one-off in nature, significant and distort the Group's underlying performance. The only such adjustment included in the current and prior period relates to unrealised gains and losses on interest rate swaps (see note 11 for further information).
4 Estimates
The preparation of these condensed interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing these condensed interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the year ended 31 December 2015.
5 Financial risk management and financial instruments 5.1 Financial risk factors
The Group's operations expose it to a variety of financial risks including credit risk, currency risk, interest rate risk and liquidity risk. The Group's overall risk management policies focus on the unpredictability of financial markets and seek to minimise potential adverse effects on the Group's financial performance and net assets.
These condensed interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's annual financial statements as at 31 December 2015.
5.2 Liquidity risk
The Group's liquidity profile is unchanged during the period.
5.3 Fair value estimation
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, regardless of whether that price is directly observable or estimated using another valuation technique. In estimating the value for measurement and/or disclosure purposes in these consolidated financial statements is determined on such a basis, except for share based payments within the scope of IFRS 2, leasing transactions that are within the scope of IAS 17, and measurements that have some similarities to fair value but are not fair value, such as net realisable value in IAS 2 or value in use in IAS 36.
In addition, for financial reporting purposes, fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which the inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement in its entirety, which are described as follows:
Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and
Level 3: inputs for the asset or liability that are not based on observable market data
The table below analyses financial instruments carried at fair value at 30 June 2016, grouped into Levels 1 to 3 based on the degree to which the fair value is observable. Interest rate swaps are valued using discounted cash flows, under which future cash flows are estimated based on forward interest rate yields (from observable yield curves at the end of the reporting period) and contract interest rates.
Level Level Level
1 2 3 Total
30 June 2016 GBP'000 GBP'000 GBP'000 GBP'000
----------------------- ---------- --------- --------- ---------
Financial assets - - - -
Financial liabilities - (2,650) - (2,650)
----------------------- ----------- --------- --------- ---------
The following table presents the group's assets and liabilities that are measured at fair value at 30 June 2015.
Level Level Level
1 2 3 Total
30 June 2015 GBP'000 GBP'000 GBP'000 GBP'000
----------------------- ---------- --------- --------- ---------
Financial assets - - - -
Financial liabilities - (694) - (694)
----------------------- ----------- --------- --------- ---------
The following table presents the group's assets and liabilities that are measured at fair value at 31 December 2015.
Level Level Level
1 2 3 Total
31 December 2015 GBP'000 GBP'000 GBP'000 GBP'000
----------------------- ---------- --------- --------- ---------
Financial assets - 103 - 103
Financial liabilities - (777) - (777)
----------------------- ----------- --------- --------- ---------
There were no transfers between levels during the current or prior periods.
6 Operating segment information
The Group has five reportable revenue segments which management report on and base their strategic decisions on:
30 June 30 June
2016 2015
GBP'000 GBP'000
---------------------- -------- --------
Fixed line, Broadband
and Data 16,027 15,825
Mobile 9,857 10,051
Global Solutions 6,986 6,214
Data Centre 3,424 4,062
Other 2,918 3,684
----------------------- -------- --------
Total 39,212 39,836
----------------------- -------- --------
The segmental analysis shows revenue classified according to market source. However the group is not structured on a divisional basis and has functional departments, processes, assets and obligations which serve each of these revenue streams. These are not allocated in the financial reports received by the Board and its decisions are not routinely based on any such identification. Consequently the analysis shown above does not extend to any segmentation of profits and net assets.
There is no inter-segmental trading.
The products and services included within each of the five segments are as follows:
Fixed line, broadband and data includes revenues from ADSL and VDSL rental and connection charges, fixed line call charges, fixed line rental and connection charges, and private circuit rental and connection charges.
Mobile includes revenues from mobile calls, SMS and data charges, mobile rental charges, mobile handset and accessory sales, and roaming.
Global solutions includes revenues from mobile termination, products such as Chameleon, strongest signal mobile and M2M (machine to machine).
Data centre includes revenues from hosting services provided.
Other includes kit sales, directory revenues and managed service rental charges.
7 Finance income and expense recognised in profit or loss
30 June 30 June
2016 2015
GBP'000 GBP'000
---------------------------------- -------- --------
Finance income
Other interest receivable 49 49
Net interest on pension asset - 50
---------------------------------- -------- --------
Total 49 99
---------------------------------- -------- --------
Finance expense
Interest payable on borrowings 1,035 1,209
Amortisation of loan transaction
costs 145 168
Finance lease interest 3 3
Total 1,183 1,380
---------------------------------- -------- --------
8 Property, plant and equipment
Fixed asset additions during the period relate principally investment in the Group's fixed voice network, billing systems and building facilities.
Property, plant and Land and Plant Under Total
equipment buildings and construction
equipment
GBP'000 GBP'000 GBP'000 GBP'000
---------------------------- ----------- ----------- -------------- --------
Cost or valuation
Balance at 1 January
2015 36,707 89,857 8,610 135,174
Additions - - 2,169 2,169
Transfer 255 6,285 (6,540) -
Disposals - - - -
---------------------------- ----------- ----------- -------------- --------
Balance at 30 June 2015 36,962 96,142 4,239 137,343
---------------------------- ----------- ----------- -------------- --------
Balance at 1 January
2015 36,707 89,857 8,610 135,174
Additions - - 7,935 7,935
Transfer 1,960 8,383 (10,343) -
Disposals (500) (7,248) - (7,748)
---------------------------- ----------- ----------- -------------- --------
Balance at 31 December
2015 38,167 90,992 6,202 135,361
---------------------------- ----------- ----------- -------------- --------
Balance at 1 January
2016 38,167 90,992 6,202 135,361
Additions - 16 1,026 1,042
Transfer 344 3,830 (4,174) -
Disposals (170) (39) - (209)
---------------------------- ----------- ----------- -------------- --------
Balance at 30 June 2016 38,341 94,799 3,054 136,194
---------------------------- ----------- ----------- -------------- --------
Depreciation
Balance at 1 January
2015 9,833 60,243 - 70,076
Depreciation charge
for the period 775 3,592 - 4,367
Disposals - - - -
---------------------------- ----------- ----------- -------------- --------
Balance at 30 June 2015 10,608 63,835 - 74,443
---------------------------- ----------- ----------- -------------- --------
Balance at 1 January
2015 9,833 60,243 - 70,076
Depreciation charge
for the period 1,555 7,331 - 8,886
Disposals (500) (7,069) - (7,569)
Impairment - - - -
---------------------------- ----------- ----------- -------------- --------
Balance at 31 December
2015 10,888 60,505 - 71,393
---------------------------- ----------- ----------- -------------- --------
Balance at 1 January
2016 10,888 60,505 - 71,393
Depreciation charge
for the period 844 3,504 - 4,348
Disposals (28) (39) - (67)
---------------------------- ----------- ----------- -------------- --------
Balance at 30 June 2016 11,704 63,970 - 75,674
---------------------------- ----------- ----------- -------------- --------
Net book value 30 June
2016 26,637 30,829 3,054 60,520
---------------------------- ----------- ----------- -------------- --------
Net book value 31 December
2015 27,279 30,487 6,202 63,968
---------------------------- ----------- ----------- -------------- --------
Net book value 30 June
2015 26,354 32,307 4,239 62,900
---------------------------- ----------- ----------- -------------- --------
The carrying value of land and buildings held under the revaluation model is the same as if it were held under the historical cost model. There were no changes in valuation techniques during the period.
9 Goodwill Cost GBP'000 ============================ ======= Balance at 1 January 2015 84,277 Additions during the period - ============================ ======= Balance at 30 June 2015 84,277 ============================ ======= Additions during the period - ============================ ======= Balance at 31 December 2015 84,277 ============================ ======= Additions during the period - ============================ ======= Balance at 30 June 2016 84,277 ============================ ======= Carrying amount As at 30 June 2016 84,277 ============================ ======= As at 31 December 2015 84,277 ============================ ======= As at 30 June 2015 84,277 ============================ =======
On 29 June 2010, the Group acquired all of the ordinary shares in Manx Telecom Trading Limited (previously Manx Telecom Limited) for GBP133.8m satisfied in cash.
Goodwill is deemed to have an indefinite life and so is not subject to amortisation.
The cash generating unit of the Group is considered to be the operations of Manx Telecom Trading Limited in its entirety due to the structure of the Company which operates as one telecommunications business. Goodwill is considered to be impaired if the carrying amount exceeds the recoverable amount.
A review for indicators of impairment since 31 December 2015 has been performed with no such indicators identified.
10 Share capital
The table below sets out the amounts recorded in equity:
Number of Ordinary Share Total
shares in share premium GBP'000
issue (thousands) capital GBP'000
GBP'000
--------------------- ------------------- --------- --------- ---------
Opening balance
as at 1 January
2015 112,961 226 84,343 84,569
--------------------- ------------------- --------- --------- ---------
At 30 June 2015 112,961 226 84,343 84,569
--------------------- ------------------- --------- --------- ---------
Opening balance
as at 1 January
2015 112,961 226 84,343 84,569
Shares issued
on exercise of
SAYE share options 3 - 4 4
--------------------- ------------------- --------- --------- ---------
At 31 December
2015 112,964 226 84,347 84,573
--------------------- ------------------- --------- --------- ---------
Opening balance
as at 1 January
2016 112,964 226 84,347 84,573
Shares issued
on exercise of
SAYE share options 14 - 19 19
At 30 June 2016 112,978 226 84,366 84,592
--------------------- ------------------- --------- --------- ---------
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
On 24 November 2015, the Company made a block listing application to the London Stock Exchange for admission of 30,000 Ordinary Shares of 0.2p each in the Company to trading on AIM. The shares will be issued from time to time pursuant to the exercise of share options under the Company's Save As You Earn share option scheme and will rank pari passu in all respects with the existing ordinary shares of the Company. On 10 December 2015, 3,214 shares were issued in respect of options exercised under this scheme. During the period to 30 June 2016, a further 13,570 shares have been exercised under this scheme.
11 Interest-bearing loans and borrowings
30 June 30 June 31 December
2016 2015 2015
GBP'000 GBP'000 GBP'000
Non-current Liabilities
Finance lease liability 74 113 93
Secured bank loans 68,837 68,546 68,692
----------------------------- --------- --------- ------------
68,911 68,659 68,785
----------------------------- --------- --------- ------------
Current Liabilities
Current portion of secured - - -
bank loans
----------------------------- --------- --------- ------------
Total 68,911 68,659 68,785
----------------------------- --------- --------- ------------
In connection with the Admission to AIM on 10 February 2014, the Group entered into an GBP80m revolving credit facility agreement on 3 February 2014 with Barclays Bank plc, Lloyds Bank plc and The Royal Bank of Scotland plc as arrangers and Lloyds Bank plc as agent and security agent (the "Facility Agreement").
The proceeds of the first drawdown under the Facility Agreement of GBP70m were used to (among other things) refinance indebtedness existing at 31 December 2013 and to pay fees, costs and expenses in relation to the Admission process and the debt refinancing. Additional amounts may be drawn under the Facility Agreement for general corporate purposes and/or working capital purposes and the payment of fees, costs and expenses.
Amounts drawn under the Facility Agreement are to be repaid on the last day of each applicable interest period unless the relevant borrower elects otherwise and amounts repaid will (subject to certain drawdown conditions) remain available for re-drawing unless cancelled. The Facility Agreement also provides for the payment of a commitment fee, agency fee and arrangement fee and contains certain undertakings, guarantees and covenants (including financial covenants) and provides for certain events of default. During the period the Group has not breached any financial covenants contained within the Facility Agreement.
On 30 June 2015, the Group extended the term of the revolving credit facility agreement by a further 2 years from 30 June 2018 to 30 June 2020. In connection with the modification to the lending arrangements, the Group also negotiated a reduction in the applicable margin range from 2.0% pa to 3.5% pa, to 1.5% pa to 3% pa. Transaction costs incurred as part of the extension to the facility of GBP437,000 were capitalised in the period to 30 June 2015 and will be amortised over the loan period.
As at 30 June 2015, 31 December 2015 and 30 June 2016, the margin applicable to the interest rate on the facility was 1.5%.
The loan is secured by way of a debenture in favour of the security agent providing a fixed and floating charge over certain of the Group's assets, including the shares of Manx Telecom Holdings Limited and Manx Telecom Trading Limited and property, plant and equipment of the Group.
To mitigate the Group's exposure to interest rate risk, the Group has entered into interest swap agreements:
Fair value Fair value
Interest Notional Fair value at 30 June at 31 December
rate Expiry amount at 30 2015 2015
Bank % date GBP'000 June 2016GBP'000 GBP'000 GBP'000
============== ======== ========== ======== ================= =========== ===============
Royal Bank of
Scotland PLC 1.711 29/06/2018 25,000 (688) (347) (389)
Lloyds Bank
PLC 1.711 29/06/2018 25,000 (688) (347) (388)
Lloyds Bank
PLC 1.698 30/06/2020 50,000 (1,274) - 103
(2,650) (694) (674)
============== ======== ========== ======== ================= =========== ===============
12 Earnings per share
The calculation of the basic and diluted earnings per share is based on the following data:
30 June 30 June 31 December
2016 2015 2015
000's 000's 000's
------------------------------------- -------- -------- --------------
Weighted average number of ordinary
shares at 30 June/31 December
(Basic) 112,834 112,961 112,960
Effect of Co-Investment plan 687 655 688
Effect of Save as you earn plan 303 133 208
Effect of Share incentive plan 80 37 61
Effect of Shadow save as you earn
plan 4 1 2
Effect of Shadow share incentive
plan 1 - 1
Effect of Long term incentive
plan 144 5 45
-------------------------------------- -------- -------- --------------
Weighted average number of ordinary
shares at 30 June/31 December
(Diluted) 114,053 113,792 113,965
-------------------------------------- -------- -------- --------------
12.1 Reported Earnings per Share
The calculation of the Reported Earnings per Share has been based on the weighted average number of shares outstanding during the period (as above) and the Profit/(loss) for the period after tax attributable to the owners of the Group ("Earnings").
Number of
Earnings shares (Basic)
Number
Basic of shares Diluted
Earnings (Diluted) earnings
GBP'000 000's per Share 000's per share
--------------- --------- --- ---------------- ------------ --- ----------- -----------
30 June
2016 6,306 112,834 5.59p 114,053 5.53p
30 June
2015 8,535 112,961 7.56p 113,792 7.50p
31 December
2015 16,553 112,960 14.65p 113,965 14.53p
--------------- --------- --- ---------------- ------------ --- ----------- -----------
12.2 Underlying Earnings per Share
The calculation of Underlying Earnings per Share has also been included to enable shareholders to assess the results of the Group excluding income and charges that are one-off in nature, significant and distort the Group's underlying performance.
Number
Number of of shares Diluted
Earnings shares (Basic) Basic Earnings (Diluted) earnings
GBP'000 000's per Share 000's per share
------------- --------- ---------------- --------------- ----------- -----------
30 June
2016 8,282 112,834 7.34p 114,053 7.26p
30 June
2015 8,221 112,961 7.28p 113,792 7.22p
31 December
2015 16,219 112,960 14.36p 113,965 14.23p
------------- --------- ---------------- --------------- ----------- -----------
13 Retirement Benefit Obligations
The Group operates two pension schemes. The Manx Telecom Limited Combined Pension Scheme is a defined benefit scheme that is closed to new entrants and the Manx Telecom Employee Retirement Plan is a defined contribution plan.
At 30 June 2016, the net liability on the defined benefit scheme increased to GBP2.7m from an asset of GBP0.4m at 31 December 2015 (30 June 2015: GBP0.95m liability). The fair value of the assets at 30 June 2016 were GBP85m (31 December 2015: GBP75.1m, 30 June 2015: GBP76.5m). The defined benefit obligation at 30 June 2016 was GBP87.7m (31 December 2015 GBP74.7m, 30 June 2015: GBP77.45m).
The service cost for the six month period was GBPnil as the scheme was closed to future accrual in August 2014 (31 December 2015: GBPnil, 30 June 2015: GBPnil), the net interest income on the defined benefit asset was GBPnil (31 December 2015: GBP0.1m income on asset, 30 June 2015: GBP0.05m income on asset) and employer contributions were GBP0.6m (31 December 2015: GBP1.2m, 30 June 2015: GBP0.6m). The loss on remeasurement of the defined benefit pension scheme recognised in other comprehensive income for the six month period was GBP3.7m (31 December 2015: GBP3.1m loss, 30 June 2015: GBP3.8m loss). The loss on remeasurement of the defined benefit pension scheme is a combination of the loss based on changes in financial assumptions, offset by a return on scheme assets greater than the discount rate applied. The loss as a result of financial assumptions was GBP12.6m for the six month period to 30 June 2016 (31 December 2015: GBP0.2m, 30 June 2015: GBP3m).
The financial assumptions used were:
30 June 31 December 30 June
2016 2015 2015
------------------------ -------- ------------ --------
Discount rate 2.75% 3.80% 3.90%
------------------------ -------- ------------ --------
Retail price inflation 2.85% 3.15% 3.45%
------------------------ -------- ------------ --------
Consumer price
inflation 1.85% 2.15% 2.45%
------------------------ -------- ------------ --------
Salary increases N/A N/A N/A
------------------------ -------- ------------ --------
14 Related party transactions
There have been no related party transactions during the period other than the compensation of key management personnel.
15 Dividends
The following amounts were recognised as distributions to equity holders in the period:
30
30 June 31 December June
2016 2015 2015
GBP'000 GBP'000 GBP'000
======================================= ======== =========== =========
Interim dividend for the year ended
31 December 2015 of 3.5p (2014: 3.3p)
per share - 3,954 -
Final dividend for the year ended
31 December 2015 of 6.9p (2014: 6.6p)
per share 7,795 7,455 7,455
--------------------------------------- -------- ----------- ---------
Total dividends recognised in the
period/year 7,795 11,409 7,455
--------------------------------------- -------- ----------- ---------
Proposed interim dividend for the
year ended 31 December 2016 of 3.7p
per share 4,180 - -
======================================= ======== =========== =========
The final dividend for the year ended 31 December 2015 was declared on 30 March 2016. The proposed interim dividend was declared on 12 September 2016 and has not been included as a liability in these condensed interim financial statements. The proposed dividend is payable to all shareholders on the Register of Members on 14 October 2016. The total estimated dividend to be paid is 3.7p per share. The payment of this dividend will not have any tax consequences for the Group.
16 Subsequent events
The following significant events occurred after the period end date of 30 June 2016 and prior to the signing of these interim financial statements on 12 September 2016:
- An interim dividend for the year ended 31 December 2016 was declared as detailed in note 15;
- On 4 July 2016, 457,922 share options were granted to Executive Directors of the Company and Directors of the subsidiary Manx Telecom Trading Limited under a second Long Term Incentive Plan approved by the Remuneration Committee on 28 January 2016; and
- On 11 July 2016, 566,826 share options were granted to employees of the Group under a second Save As You Earn share option scheme approved by the Remuneration Committee on 28 January 2016.
- Subsequent to the period end there have been movements in bond yields which impact the discount rate used in the valuation of the Group's retirement benefit obligations disclosed in note 13. An updated actuarial valuation has not been prepared to 31 August 2016, however movements in discount rates indicate that at 31 August 2016, the net liability on the defined benefit scheme would have increased significantly following an increase in the defined benefit obligation not completely offset by an increase in the fair value of scheme assets.
Other than as noted above, there are no events after the balance sheet date which require disclosure.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR UUSKRNWAKAAR
(END) Dow Jones Newswires
September 13, 2016 02:00 ET (06:00 GMT)
1 Year Manx Telecom Chart |
1 Month Manx Telecom 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
