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.

MOS Mobile Streams Plc

0.04
0.00 (0.00%)
09 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Mobile Streams Plc LSE:MOS London Ordinary Share GB00B0WJ3L68 ORD 0.01P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.04 0.035 0.045 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Communications Services, Nec 1.82M -3.79M -0.0007 -0.57 2.13M

Mobile Streams plc Half Yearly Report (4571T)

30/03/2016 7:00am

UK Regulatory


Mobile Streams (LSE:MOS)
Historical Stock Chart


From May 2019 to May 2024

Click Here for more Mobile Streams Charts.

TIDMMOS

RNS Number : 4571T

Mobile Streams plc

30 March 2016

Mobile Streams plc

("Mobile Streams", the "Company" or the "Group")

(AIM: MOS)

Interim results - in line with management's revised expectations

Mobile Streams plc ("Mobile Streams" or the "Company") (AIM: MOS) updates its shareholders on its unaudited interim results for the six months ended 31 December 2015. These were in line with management's expectations as set out in the Company's trading update on 22 January:

-- Revenues of GBP8.0m (GBP18.5m for the 6 months ended 31 December 2014). All revenue is from continuing operations;

   --      Mobile Internet revenues were GBP7.9m (6 months ended 31 December 2014: GBP18.1m); 
   --      EBITDA* loss of GBP104k  (6 months ended 31 December 2014: GBP313k profit); 
   --      Post-tax loss of GBP321k (6 months to 31 December 2014: GBP302k loss); and 

-- GBP1.5m of cash and cash equivalents at 31 December 2015 (31 December 2014: GBP3.2m), with no debt. The company's current cash balance is GBP 1.4m.

* Earnings before interest, tax, depreciation, amortisation and share compensation ("EBITDA") is a non IFRS measure which the Group uses to assess its performance. It is defined as earnings before interest, tax, depreciation, amortisation and share compensation.

Commenting, Simon Buckingham, CEO of Mobile Streams said: "The Company has been focused on stabilising its Latin American operations in Argentina, Mexico, Colombia and Brazil. Additionally, Mobile Streams has been working to launch and grow its operations in India. Whilst still at an early stage, operations in India are proceeding along the expected lines, and the Company remains excited about the potential for this market as well as its ad funded services."

During the period under review, and subsequently, the Company has continued to deliver its strategy of launching subscription based and ad-funded Mobile Internet services in emerging markets.

In India, the Company's local subsidiary, Mobile Streams India Private Limited, has launched subscription services with billing connectivity for the three largest local mobile phone operators, reaching a potential billable audience of approximately 600 million local mobile phone users. Discussions are under way to add additional mobile billing connections in India in order to maximize the potential number of subscribers accessible through the service. The Company has been implementing its usual launch related testing and optimisation processes to establish key metrics such as the marketing acquisition costs and lifetime subscriber values associated with the market. The Company offers daily, weekly and monthly subscriptions at various price points and has been learning which business models appeal most to local consumers.

The Company's ad-funded MobileGaming.com service has been expanded into several new markets beyond the initial launches in India, Argentina and the U.S. Following the Company's trading update on 22 January 2016, this service has since launched in the Company's second largest market, Mexico, and is scheduled to launch in Colombia and Brazil shortly.

As announced on 22 January 2016, the Company has continued to develop proprietary technology to power its ad-funded games store MobileGaming.com. This includes developing a Download Manager to help consumers complete their downloads in places where the cellular coverage is variable, building a low end version of the service for older Android devices, building an installable app version of the service to supplement the mobile internet service, and further enhancing our wrapper technology. The Company has localised the service into multiple languages. We have also added several new advertisement types and mobile advertising networks and continue to work to optimize the service and customer experience.

Enquires:

Mobile Streams

Simon Buckingham, Chief Executive Officer +1 646 812 4749

Enrique Benasso, Chief Financial Officer

N+1 Singer (Nominated Adviser and Broker)

Nic Hellyer +44 20 7496 3000

Alex Price

OPERATING REVIEW

Mobile internet

During the period, we continued to invest in our mobile internet subscription services, in particular in our core Latin American markets of Argentina, Mexico, Colombia and Brazil. Additionally, we started operating services in India. The internet business has been affected mainly by such economic factors as the devaluation and consumer spending in Argentina.

Mobile operators

The mobile operator segment continued its gradual decline in revenues over the period as the Company continued to execute its strategy of building services on the open mobile internet. Consumers tend to buy less content from operator managed content services as they upgrade from traditional mobile devices to smartphones and tablets.

FINANCIAL REVIEW

For the 6 months ended 31 December 2015.

Gross profit for the six month period ended 31 December 2015 was GBP2.1m (2014: GBP5.0m). Gross margin was 25.9%, down from 26.8% in 2014.

Mobile Internet revenue has decreased by 56.2% to GBP7.9m (2014: GBP18.1m). The cost of sales on mobile internet revenue is much higher than on operator revenue because of marketing costs resulting in a lower overall gross profit margin.

The Group recorded a loss after tax of GBP321k for the 6 months ended 31 December 2015 (2014: loss GBP302k), generating a loss per share of 0.865 pence per share (2014: 0.814 pence loss per share).

Adjusted loss per share (excluding depreciation, amortisation, impairments and share compensation expense) was 0.674 pence per share (2014: 0.461 pence adjusted loss per share).

Cash and cash equivalents

The Argentine peso devalued by around 20% during December 2015, caused by the release of currency restrictions, meaning that currency can now flow freely in and out of Argentina. This policy was adopted by the country's new elected president in November 2015. Current cash balances are GBP 1.4m.

The impact of the devaluation in the income statement was GBP 0.1m reduction in revenue. The effect of on the balance sheet was GBP0.8m loss recognized in the currency translation reserve account. For the remainder of the year, the revenues in GBP will be reduced by about 20% due to the peso devaluation effect.

 
 CONSOLIDATED INCOME STATEMENT 
 
                                                         Unaudited                   Unaudited                 Audited 
                                                          6 months                    6 months                      12 
                                                             ended                       ended                  months 
                                                       31 December                 31 December                   ended 
                                                              2015                        2014                 30 June 
                                                                                                                  2015 
                                                          GBP000's                    GBP000's                GBP000's 
 
 Revenue                                                     8,033                      18,488                  29,063 
 Cost of sales                                             (5,948)                    (13,519)                (21,390) 
--------------------  --------------------  ----------------------  --------------------------   --------------------- 
 Gross profit                                                2,085                       4,969                   7,673 
 Selling and 
  marketing 
  costs                                                      (771)                     (2,884)                 (3,405) 
 Administrative 
  expenses 
  **                                                       (1,489)                     (1,903)                 (3,493) 
 Operating (Loss)/ 
  profit                                                     (175)                         182                     775 
 
 Finance income                                                 47                          26                      65 
 Finance expense                                              (13)                           -                     (8) 
                      --------------------  ----------------------  --------------------------   --------------------- 
 (Loss)/Profit 
  before tax                                                 (141)                         208                     832 
 
 Tax expense                                                 (180)                       (510)                   (495) 
 (Loss)/Profit for 
  the period                                                 (321)                       (302)                     337 
===================  =====================  ======================  ==========================   ===================== 
 
 Attributable 
  to: 
 Attributable to equity shareholders 
  of Mobile Streams Plc                                      (321)                       (302)                     337 
==========================================  ======================  ==========================   ===================== 
 
 
 Earning Per Share 
                                                             Pence                       Pence                   Pence 
                                                         per share                   per share                     per 
                                                                                                                 share 
 Basic 
  (loss)/earnings 
  per share                        (0.865)                 (0.814)                       0.908 
 Diluted 
  (loss)/earnings 
  per share                        (0.865)                 (0.814)                       0.855 
 
 * *Administrative expenses include depreciation, 

(MORE TO FOLLOW) Dow Jones Newswires

March 30, 2016 02:00 ET (06:00 GMT)

  amortisation, impairment and share based compensation 
 
 
 
 CONSOLIDATED STATEMENT OF 
  COMPREHENSIVE INCOME 
 
                                                   Unaudited        Unaudited             Audited 
                                                    6 months         6 months                  12 
                                                       ended            ended              months 
                                                 31 December      31 December               ended 
                                                        2015             2014             30 June 
                                                                                             2015 
                                                    GBP000's         GBP000's            GBP000's 
 
 (Loss)/profit for the period                          (321)            (302)                 337 
 
 Exchange differences on translating 
 foreign operations                                    (822)               70                (92) 
 Total comprehensive (loss)/income 
  for the period                                     (1,143)            (232)                 245 
=======================================  ===================  ===============  ================== 
 
 Total comprehensive (loss)/income 
  for the period attributable 
  to: 
 
 Equity shareholders of Mobile 
  Streams plc                                        (1,143)            (232)                 245 
---------------------------------------  -------------------  ---------------  ------------------ 
 
 
 CONSOLIDATED STATEMENT OF FINANCIAL POSITION 
 
                                Unaudited         Unaudited       Audited 
                           6 months ended    6 months ended     12 months 
                              31 December       31 December      ended 30 
                                     2015              2014     June 2015 
                                 GBP000's          GBP000's      GBP000's 
 Assets 
 Non- Current 
 Intangible 
  assets                                1                 1             - 
 Property, plant 
  and equipment                        52               127            94 
 Deferred tax 
  asset                                 -                 -           285 
                         ----------------  ----------------  ------------ 
                                       53               128           379 
 Current 
 Trade and other 
  receivables                       3,307             5,188         4,016 
 Cash and cash 
  equivalents                       1,512             3,238         2,098 
                                    4,819             8,426         6,114 
 
 Total assets                       4,872             8,554         6,493 
=======================  ================  ================  ============ 
 
 Equity 
 Equity attributable 
  to equity holders 
  of Mobile Streams 
  Plc 
 Called up share 
  capital                              74                74            74 
 Share Premium                     10,579            10,579        10,579 
 Translation 
  reserve                         (2,955)           (1,971)       (2,133) 
 Retained earnings                (5,059)           (6,334)       (4,782) 
----------------------   ----------------  ---------------- 
 Total equity                       2,639             2,348         3,738 
-----------------------  ----------------  ----------------  ------------ 
 
 Liabilities 
 Current 
 Trade and other 
  payables                          1,607             4,299         2,090 
 Current tax 
  liabilities                         626             1,907           665 
----------------------   ----------------  ----------------  ------------ 
                                    2,233             6,206         2,755 
 
 Total liabilities                  2,233             6,206         2,755 
----------------------   ----------------  ----------------  ------------ 
 
 Total equity 
  and liabilities                   4,872             8,554         6,493 
=======================  ================  ================  ============ 
 
 
 CONSOLIDATED CASH FLOW STATEMENT 
 
                                            Unaudited               Unaudited              Audited 
                                             6 months                6 months                   12 
                                                ended                   ended               months 
                                          31 December             31 December                ended 
                                                 2015                    2014              30 June 
                                                                                              2015 
                                             GBP000's                GBP000's             GBP000's 
 Operating activities 
 Profit before taxation                         (141)                     208                  832 
 Adjustments: 
 Shared based payments                             44                     103                  219 
 Depreciation                                      27                      28                   59 
 Interest received                               (47)                       -                 (65) 
 Changes in Trade and 
  other receivables                               709                   1,305                1,983 
 Changes in Trade and 
  other payables                                (483)                 (1,381)              (3,250) 
 Movement in provisions                             -                       -                (340) 
 Tax Paid                                       (219)                   (271)                    - 
 Interest paid                                   (13)                       -                    - 
 Total cash utilised in 
  operating activities                          (123)                     (8)                (562) 
-------------------------------  --------------------  ----------------------  ------------------- 
 
 Investing Activities 
 Additions to property, 
  plant and equipment                             (1)                       -                 (49) 
 Interest received                                 47                      26                   65 
 Net Cash generated from 
  investing activities                             46                      26                   16 
-------------------------------  --------------------  ----------------------  ------------------- 
 
 Issue of share capital 
  (net of expenses paid)                            -                       -                   39 
 Net Cash generated from 
  financing activities                              -                       -                   39 
-------------------------------  --------------------  ----------------------  ------------------- 
 
 Net change in cash and 
  cash equivalents                               (77)                      18                (507) 
 Cash and cash equivalents 
  at beginning of period                        2,098                   2,964                2,964 
 Exchange (loss)/ gain 
  on cash and cash equivalents                  (509)                     256                (359) 
 Cash and cash equivalents, 
  end of period                                 1,512                   3,238                2,098 
-------------------------------  --------------------  ----------------------  ------------------- 
 
 
 CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
                             Called                  Share              Translation             Retained            Total 
                           up share                premium                  reserve             earnings           Equity 
                            capital 
 
                           GBP000's               GBP000's                 GBP000's             GBP000's         GBP000's 
 
 Balance at 1 
  July 2014                      74                 10,579                  (2,041)              (5,338)            3,274 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Credit for 
  share based 
  payments                        -                      -                        -                  130              130 
 Transactions 
  with owners                     -                      -                        -                  130              130 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Profit/(loss) 
  for the 
  6 months 
  ended 31 
  December 
  2014                            -                      -                        -                (302)            (302) 
 Exchange 
  differences 
  on 
  translating 
  foreign 
  operations                      -                      -                       70                (824)            (754) 
 Total 
  comprehensive 
  income for 
  the period                      -                      -                       70              (1,126)          (1,056) 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 31 
  December 
  2014                           74                 10,579                  (1,971)              (6,334)            2,348 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 1 
  January 
  2015                           74                 10,579                  (1,971)              (6,334)            2,348 
 Credit for 
  share based 
  payments                        -                      -                        -                  115              115 
 Transactions 
  with owners                     -                      -                        -                  115              115 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 

(MORE TO FOLLOW) Dow Jones Newswires

March 30, 2016 02:00 ET (06:00 GMT)

 Profit for the 
  6 months 
  ended 30 June 
  2015                            -                      -                        -                1,437            1,437 
 Exchange 
  differences 
  on 
  translating 
  foreign 
  operations                      -                      -                    (162)                    -            (162) 
 Total 
  comprehensive 
  income for 
  the period                      -                      -                    (162)                    -            (162) 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 30 
  June 
  2015                           74                 10,579                  (2,133)              (4,782)            3,738 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 1 
  July 2015                      74                 10,579                  (2,133)              (4,782)            3,738 
 Credit for 
  share based 
  payments                        -                      -                        -                   44               44 
 Transactions 
  with owners                     -                      -                        -                   44               44 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Loss for the 6 
  months 
  ended 31 
  December 2015                   -                      -                        -                (321)            (321) 
 Exchange 
  differences 
  on 
  translating 
  foreign 
  operations                      -                      -                    (822)                    -            (822) 
 Total 
  comprehensive 
  income for 
  the period                      -                      -                    (822)                (321)          (1,143) 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 31 
  December 
  2015                           74                 10,579                  (2,955)              (5,059)            2,639 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PREPARATION

The interim results of Mobile Streams PLC are prepared in accordance with the requirements of IAS 34 Interim Financial Reporting as adopted by the EU and prepared in accordance with the accounting policies set out in the last financial statements for the 12 months ended 30 June 2015.

The interim results, which are not audited, do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006.

The comparative financial information for the 12 months ended 30 June 2015 has been extracted from the statutory accounts for that period. In addition, the financial information for the 6 months ended 31 December 2015 has been extracted from the unaudited Interim results. The full audited accounts of the Group for the 12 months ended 30 June 2015 were prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union and have been delivered to the Registrar of Companies.

The auditor's report on these financial statements was unqualified and did not contain statements under S498(2) or S498(3) of the Companies Act 2006.

2. SEGMENT REPORTING

As at 31 December 2015, the Group was organised into 4 geographical segments: Europe, North America, Latin America, and Asia Pacific. Revenues were from external customers only and generated from three principal business activities: the sale of mobile content through MNO s (Mobile Operator sales), the sale of mobile content over the internet (Mobile Internet sales) and the provision of consulting and technical services (Other Service Fees).

All operations are continuing and all inter-segment transfers are priced and carried out at arm's length.

 
 The segmental results for the 6 months ended 
  31 December 2015 were as follows: 
                                                  North      Latin 
 GBP000's                      Europe   Asia    America    America                  Group 
 Mobile operator 
  sales                             8      5         19         80                    112 
 Mobile internet 
  sales                             -      -          4      7,901                  7,905 
 Other service fees                15      -          -          1                     16 
----------------------------  -------  -----  ---------  ---------  --------------------- 
 Total Revenue                     23      5         23      7,982                  8,033 
 Cost of sales                   (40)   (14)       (10)    (5,884)                (5,948) 
----------------------------  -------  -----  ---------  ---------  --------------------- 
 Gross profit                    (17)    (9)         13      2,098                  2,085 
 Operating expenses             (291)   (86)       (70)    (1,742)                (2,189) 
----------------------------  -------  -----  ---------  ---------  --------------------- 
 EBITDA*                        (308)   (95)       (57)        356                  (104) 
----------------------------  -------  -----  ---------  ---------  --------------------- 
 Depreciation, amortisation         -      -          -       (27)                   (27) 
 Share based compensation        (44)      -          -          -                   (44) 
 Revenue/expense 
  intercompany                    238      -          -      (238)                      - 
 Finance income                     -      -          1         33                     34 
----------------------------  -------  -----  ---------  ---------  --------------------- 
 Profit/(Loss) before 
  tax                           (114)   (95)       (56)        124                  (141) 
 Income tax expense                 -      -          -      (180)                  (180) 
----------------------------  -------  -----  ---------  ---------  --------------------- 
 Loss after tax                 (114)   (95)       (56)       (56)                  (321) 
 
 *Calculated as profit before tax, interest, 
  amortization, depreciation, share compensation 
  expense and impairment of assets. 
 
 
 The segmental results for the 6 months ended 31 
  December 2014 were as follows: 
                                                   North      Latin 
 GBP000's                      Europe    Asia    America    America      Group 
 Mobile operator 
  sales                             9      92         18        284        403 
 Mobile internet 
  sales                             -       -         26     18,035     18,061 
 Other service fees                15       -          1          8         24 
----------------------------  -------  ------  ---------  ---------  --------- 
 Total Revenue                     24      92         45     18,327     18,488 
 Cost of sales                   (11)    (65)       (26)   (13,417)   (13,519) 
----------------------------  -------  ------  ---------  ---------  --------- 
 Gross profit                      13      27         19      4,910      4,969 
 Operating expenses             (277)   (130)       (90)    (4,159)    (4,656) 
----------------------------  -------  ------  ---------  ---------  --------- 
 EBITDA*                        (264)   (103)       (71)        751        313 
----------------------------  -------  ------  ---------  ---------  --------- 
 Depreciation, amortisation         -       -        (1)       (27)       (28) 
 Share based compensation       (103)       -          -          -      (103) 
 Revenue/expense 
  intercompany                    619       -          -      (619)          - 
 Finance income                     2       -          1         23         26 
----------------------------  -------  ------  ---------  ---------  --------- 
 Profit/(Loss) before 
  tax                             254   (103)       (71)        128        209 
 Income tax expense                 -       -        (7)      (503)      (510) 
----------------------------  -------  ------  ---------  ---------  --------- 
 Profit/(Loss) after 
  tax                             254   (103)       (78)      (375)      (302) 
============================  =======  ======  =========  =========  ========= 
 
 *Calculated as profit before tax, interest, amortization, 
  depreciation, share compensation expense and impairment 
  of assets. 
 
 
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) 
 The segmental results for the year ended 30 June 
  2015 were as follows: 
                                                          North      Latin 
 GBP000's                      Europe   Asia Pacific    America    America      Group 
 Mobile operator 
  sales                            10            151         29        440        630 
 Mobile internet 
  sales                             -              -         28     28,379     28,407 
 Other service fees                10              -          2         14         26 
----------------------------  -------  -------------  ---------  ---------  --------- 
 Total revenue                     20            151         59     28,833     29,063 
 Cost of sales                   (27)             95       (11)   (21,447)   (21,390) 
----------------------------  -------  -------------  ---------  ---------  --------- 
 Gross profit                     (7)            246         48      7,386      7,673 
 Operating expenses               397          (249)         42    (6,810)    (6,620) 
                              -------  -------------  ---------  ---------  --------- 
 EBITDA*                          390            (3)         90        576      1,053 
----------------------------  -------  -------------  ---------  ---------  --------- 
 Depreciation, amortisation         -            (1)        (1)       (57)       (59) 

(MORE TO FOLLOW) Dow Jones Newswires

March 30, 2016 02:00 ET (06:00 GMT)

 Share compensation 
  expense                       (219)              -          -          -      (219) 
 Finance income                     3              -          1         53         57 
----------------------------  -------  -------------  ---------  ---------  --------- 
 Profit/(loss) before 
  tax                             174            (4)         90        572        832 
 Taxation                           -              -        (7)      (488)      (495) 
----------------------------  -------  -------------  ---------  ---------  --------- 
 Profit/(Loss) after 
  tax                             174            (4)         83         84        337 
============================  =======  =============  =========  =========  ========= 
 
 *Calculated as profit before tax, interest, amortization, 
  depreciation, share compensation expense and impairment 
  of assets. 
 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

 
 The segmental assets at 31 December 2015 
  were as follows: 
                                           North      Latin 
 GBP000's               Europe   Asia    America    America   Consol     Group 
 
 Non current fixed 
  assets 
 Property, plant 
  & equipment                -      -          -         52        -        52 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Intangible assets           -      -          1          -        -         1 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Current assets            183    218        347      4,071        -     4,819 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Cash and cash 
  equivalents              108     35        254      1,115        -     1,512 
 Accounts receivable        14     54         13        590        -       671 
 Accrued receivables         8    104         40        471        -       623 
 Prepayments                25     10         10      1,678        -     1,723 
 Minimum guarantees 
  and advances               -      -          -         13        -        13 
 Other assets               28     15         30        204        -       277 
 TOTAL ASSETS              183    218        348      4,123        -     4,872 
=====================  =======  =====  =========  =========  =======  ======== 
 Current liabilities     (167)   (68)      (275)    (1,723)        -   (2,233) 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Trade Payables           (72)   (37)       (30)      (168)        -     (307) 
 Accrued content 
  costs                   (30)   (17)      (230)      (447)        -     (724) 
 Other accrued 
  liabilities             (43)    (1)       (15)      (302)        -     (361) 
 Other payables           (22)   (13)          -      (180)        -     (215) 
 Corporate income 
  tax payable                -      -          -      (626)        -     (626) 
 TOTAL LIABILITIES       (167)   (68)      (275)    (1,723)        -   (2,233) 
=====================  =======  =====  =========  =========  =======  ======== 
 
 
 The segmental assets at 31 December 
  2014 were as follows: 
                                            North      Latin 
 GBP000's               Europe    Asia    America    America   Consol     Group 
 
 Non current fixed 
  assets 
 Property, plant 
  & equipment                -       -          1        126        -       127 
---------------------  -------  ------  ---------  ---------  -------  -------- 
 Intangible assets           -       -          1          -        -         1 
---------------------  -------  ------  ---------  ---------  -------  -------- 
 Current assets          1,397      98        638      6,293        -     8,426 
---------------------  -------  ------  ---------  ---------  -------  -------- 
 Cash and cash 
  equivalents            1,317      12        560      1,349        -     3,238 
 Accounts receivable        18      49          8        988        -     1,063 
 Accrued receivables        17       4         43      1,391        -     1,455 
 Prepayments                 4      11         10      1,636        -     1,661 
 Minimum guarantees 
  and advances               -       -          -         14        -        14 
 Other assets               41      22         17        915        -       995 
 TOTAL ASSETS            1,397      98        640      6,419        -     8,554 
=====================  =======  ======  =========  =========  =======  ======== 
 Current liabilities     (437)   (193)      (296)    (5,280)        -   (6,206) 
---------------------  -------  ------  ---------  ---------  -------  -------- 
 Trade Payables           (36)    (59)       (46)    (1,428)        -   (1,569) 
 Accrued content 
  costs                   (30)   (222)      (245)      (690)        -   (1,187) 
 Other accrued 
  liabilities            (378)     105       (15)    (1,016)        -   (1,304) 
 Other payables              7    (17)         10      (239)        -     (239) 
 Corporate income 
  tax payable                -       -          -    (1,907)        -   (1,907) 
 TOTAL LIABILITIES       (437)   (193)      (296)    (5,280)        -   (6,206) 
=====================  =======  ======  =========  =========  =======  ======== 
 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

 
 The segmental assets at 30 June 2015 
  were as follows: 
                                           North      Latin 
 GBP000's               Europe   Asia    America    America   Consol     Total 
 Non current fixed 
  assets 
 Property, plant 
  & equipment                -      1          -         93        -        94 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Deferred tax                -      -          -        285        -       285 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Current assets            846    101        452      4,715        -     6,114 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Cash and cash 
  equivalents              795     13        380        910        -     2,098 
 Accounts receivable         6     50         11        943        -     1,010 
 Accrued receivables         9      5         32        711        -       757 
 Prepayments                30      9         10      2,011        -     2,060 
 Minimum guarantees 
  and advances               -      -          -         13        -        13 
 Other assets                6     24         19        127        -       176 
 TOTAL ASSETS              846    102        452      5,093        -     6,493 
=====================  =======  =====  =========  =========  =======  ======== 
 Current liabilities     (162)     20      (249)    (2,364)        -   (2,755) 
---------------------  -------  -----  ---------  ---------  -------  -------- 
 Trade Payables           (60)   (46)       (29)      (865)        -   (1,000) 
 Accrued content 
  costs                   (31)   (20)      (215)      (411)        -     (677) 
 Other accrued 
  liabilities             (64)     95       (14)      (354)        -     (337) 
 Other payables            (7)    (9)          9       (69)        -      (76) 
 Corporate income 
  tax payable                -      -          -      (665)        -     (665) 
 TOTAL LIABILITIES       (162)     20      (249)    (2,364)        -   (2,755) 
=====================  =======  =====  =========  =========  =======  ======== 
 
 
 3. EARNINGS PER SHARE 
 
 Earnings per share 
 
 
 Earnings per share is calculated by dividing 
  the(loss)/profit attributable to equity holders 
  of the Company by the weighted average number 
  of ordinary shares in issue during the period. 
                                         Unaudited       Unaudited                   Audited 
                                          6 months        6 months                 12 months 
                                             ended           ended                     ended 
                                       31 December     31 December                   30 June 
                                              2015            2014                      2015 
 
 (Loss)/profit for the 
  period (GBP000's)                          (321)           (302)                       337 
                                    --------------  --------------  ------------------------ 
 
 Loss earnings per share 
  (pence): 
 Basic                                     (0.865)         (0.814)                     0.908 
 Diluted                                   (0.865)         (0.814)                     0.855 
 
 
 Adjusted earnings per 
  share 
 
 
 Adjusted earnings per share is calculated to 
  reflect the underlying profitability of the 
  business by excluding non-cash charges for 
  depreciation, amortisation, impairments and 
  share compensation charges. 
 
                                          6 months        6 months                 12 months 
                                             ended           ended                     ended 
                                       31 December     31 December                   30 June 
                                              2015            2014                      2015 
                                          GBP000's        GBP000's                  GBP000's 
 
 (Loss)/profit for the 
  period                                     (321)           (302)                       337 
 Add back: share compensation 
  expense                                       44             103                       219 
 Add back: depreciation 
  and amortisation                              27              28                        59 
 Adjusted (Loss)/profit 
  for the period                             (250)           (171)                       615 
 
                                             Pence           Pence                     Pence 
                                         per share       per share                 per share 
 Adjusted (loss)/earnings 

(MORE TO FOLLOW) Dow Jones Newswires

March 30, 2016 02:00 ET (06:00 GMT)

  per share                                (0.674)         (0.461)                     1.659 
 Adjusted diluted (loss)/earnings 
  per share                                (0.674)         (0.461)                     1.596 
 
 
 Weighted average number 
  of shares 
 
                                          6 months        6 months                 12 months 
                                             ended           ended                     ended 
                                       31 December     31 December                   30 June 
                                              2015            2014                      2015 
 
 Basic                                  37,100,536      37,075,083                37,100,536 
 Exercisable share options               2,330,960       1,463,763                 2,330,960 
                                    --------------  --------------  ------------------------ 
 Diluted                                39,431,496      38,538,846                39,431,497 
                                    --------------  --------------  ------------------------ 
 

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

Diluted (loss)/earnings per share is calculated adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. The Company has only one category of ordinary shares.

The adjusted EPS has been calculated to reflect the underlying profitability of the business by excluding non-cash charges for depreciation, amortisation, impairments and share compensation charges.

4. GOING CONCERN

The Group had cash balances of GBP1.5m at 31 December 2015 (30 June 2015: GBP2.1m) and no borrowings. Having reviewed cash flow forecasts and budgets for a year ahead the Directors have a reasonable expectation that the Group has sufficient resources to continue in operational existence for the foreseeable future.

As at 31 December 2015, GBP0.8m (including short-term investments of GBP0.1m) of the Group's cash balance was held in Argentina. The Argentine Peso devalued by 20% during December 2015, after the new Government was elected in Argentina. Since then, the Peso has remained relatively stable, although we cannot predict future movements in the currency and the impact on our financial performance.

5. FOREIGN CURRENCY TRANSLATION

(a) Presentational currency

The consolidated financial statements are presented in British pounds: the functional currency of the parent entity is also British pounds.

(b) Transactions and balances

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the date the transaction occurs. Any exchange gains or losses resulting from these transactions and from the translation of monetary assets and liabilities at the balance sheet date are reported in the income statement except when these represent a net investment in a subsidiary when they are charged or credited to equity

.

Foreign currency balances are translated at the balance sheet date using exchange rates prevailing at the period end.

(c) Group companies

The financial results and position of all group entities that have a functional currency different from the presentational currency of the Group are translated into the presentational currency as follows:

i- assets and liabilities for each balance sheet are translated at the closing exchange rate at the date of the balance sheet

ii - income and expenses for each income statement are translated at average exchange rates (unless it is not a reasonable approximation to the exchange rate at the date of transaction)

iii- all resulting exchange differences are recognised as a separate component of equity (translation reserve)

The exchange rates used in respect of Argentinean pesos are the official published exchange rates.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR BLGDXRDDBGLC

(END) Dow Jones Newswires

March 30, 2016 02:00 ET (06:00 GMT)

1 Year Mobile Streams Chart

1 Year Mobile Streams Chart

1 Month Mobile Streams Chart

1 Month Mobile Streams Chart

Your Recent History

Delayed Upgrade Clock