We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
---|---|---|---|---|---|
Pennant International Group Plc | LSE:PEN | London | Ordinary Share | GB0002570660 | ORD 5P |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 29.70 | 29.00 | 30.40 | 29.70 | 29.70 | 29.70 | 1,185 | 08:00:00 |
Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
---|---|---|---|---|---|
Engineering Services | 13.69M | -901k | -0.0244 | -12.17 | 10.95M |
TIDMPEN
RNS Number : 3019Q
Pennant International Group PLC
11 September 2017
11th September 2017
Pennant International Group plc
Interim Results for the six months ended 30 June 2017
"Profitable first six months of 2017; deliveries on major overseas contracts; delay on one contract but with potential upside in 2018; strong order book and encouraging pipeline for 2018 to 2020 and beyond."
This announcement contains information which, prior to its disclosure by this announcement, was inside information for the purposes of the Market Abuse Regulation
Pennant International Group plc ("Pennant" or the "Group"), the AIM quoted supplier of integrated training and support solutions, products and services, principally to the defence, rail, aerospace and naval sectors and to Government Departments, announces its interim results for the six months ended 30 June 2017 (the "Half Year" or the "Period").
Commenting on the results, Chairman Simon Moore said:
"The Group recorded a pre-tax profit for the six months ended 30 June 2017 and as highlighted in the Trading Update announced in July, the Half Year saw valuable contract extensions with key customers, Lockheed Martin and the Canadian Department of National Defence, as well as the continued performance of major contracts secured during 2016.
The performance for the Half Year has been achieved during what has been a transitional period for the Group, with the appointment of Phil Walker as CEO and the commencement of significant investment in people, products and infrastructure."
Key points: Financial
-- Group revenues for the Period of GBP9.6 million (H1 2016: GBP6.6 million); -- profit before tax of GBP935,353 (H1 2016: GBP10,582); -- profit for the Period attributable to shareholders of GBP935,353 (H1 2016: GBP10,582); -- gross profit margin of 38% (H1 2016: 36%);
-- cash used in operations of GBP2.3 million (H1 2016: cash generated from operations of GBP1.2 million);
-- trade and other receivables of GBP10.7 million (H1 2016: GBP5.2 million), including GBP7.3 million due from contracts (H1 2016: GBP2.6 million);
-- nil borrowings; -- net cash at Period end of GBP1.1 million (H1 2016: GBP2.6 million); -- basic earnings per share of 2.84p (H1 2016: 0.04p per share); -- no interim dividend declared (H1 2016: nil);
-- order book of GBP42 million (H1 2016: GBP46 million) including GBP35 million (H1 2016: GBP36 million) currently scheduled for delivery in the next three calendar years (2018, 2019 and 2020);
-- effective nil tax rate; unrelieved tax losses of GBP2.5m (H1 2016: GBP4.7m); -- minimal impact of Brexit on Group, other than short term currency fluctuations.
Key points: Operational
-- Ongoing production and initial delivery of training aids in fulfilment of a second phase contract with undisclosed Middle Eastern customer worth in excess of GBP7 million;
-- ongoing production of training aids for delivery in second half of 2017 in accordance with a contract with another undisclosed Middle Eastern customer worth GBP6 million;
-- performance of the Group's contract with a prime contractor for electro-mechanical trainers and courseware (the "UK Contract") affected by the rescoping of the contract led by the prime contractor;
-- on-track progression of contract with Lockheed Martin to provide Rotary Wing Rear Crew Winch Trainer in support of Rear Crew Training for the United Kingdom Military Flight Training System for delivery in 2017;
-- amendment to the Group's contract with the Canadian Department of National Defence, adding C$3.8 million to the contract value for the remaining term to September 2018;
-- an Omega PS software sale to Fleetway;
-- a new contract with Kawasaki Heavy Industries in Japan in relation to the Thomson-East Coast Line (Singapore's new mass rapid transport rail project);
-- a contract amendment for Network Rail's Electrical Control Room software simulator;
-- multiple sales of Genskills Trainers to new customers in Abu Dhabi, China, Russia and Singapore;
-- successful transition of Phil Walker into the role of CEO and establishment of a leadership team, with key appointments made;
-- major investments made in facilities, infrastructure, people, products and significant bid activity with further expenditure committed.
Commenting on the Group's prospects for the year as a whole, Simon Moore added:
"Following the successful Half Year, good progress continues to be made on major contracts. However, due to a prime contractor-led rescoping of the UK Contract, the Board anticipates that revenues for the year will be below current market expectations.
This is a timing issue since overall contracted revenues on the UK Contract are unchanged (and may increase, depending on the revised scope) and future years' performance should benefit from any delayed revenues.
The Group is actively progressing several opportunities, including the negotiation of final accounts, which the Board considers have a reasonable prospect of mitigating the effect on profit of the reduced UK Contract revenues for 2017.
The Board is therefore confident that the Group's profit will be broadly in line with current market expectations for the year ending 31 December 2017.
Prospects for next year and beyond remain positive and the Group's future contracted order book of GBP42 million provides good long-term visibility of revenues, with contracted revenues currently scheduled for delivery over the next three calendar years which total GBP35 million."
Enquiries:
Pennant International www.pennantplc.co.uk Group plc Philip Walker, CEO David Clements, Company +44 (0) 1452 714 881 Secretary +44 (0) 1452 714 914 WH Ireland Limited www.whirelandplc.com Mike Coe / Ed Allsopp +44 (0) 117 945 3470 Walbrook PR (Financial paul.vann@walbrookpr.com PR) Paul Vann / Tom Cooper +44 (0)20 7933 8780 Mob: +44 (0)7768 807631
Pennant International Group plc
Interim Report for the six months ended 30 June 2017
Chairman's Statement
On behalf of the Board of Directors, I can report that the Group recorded a pre-tax profit for the six months ended 30 June 2017 (GBP935,353), an outcome which exceeds the equivalent period for 2016 (GBP10,582).
The Group's financial performance for the Half Year, and to the date of this announcement, is in line with market expectations for the full year.
The Group has experienced challenges in performing the UK Contract, and further detail is provided in the 'Operational Commentary' below.
This performance for the Half Year has been achieved during what has been a transitional period for the Group, with the appointment of Phil Walker as CEO and the commencement of significant investment in people, products and infrastructure.
Results and dividend
Revenues for the Period increased 45.5% to GBP9.6 million (H1 2016: GBP6.6 million), driven by the ongoing performance of major contacts secured during 2016.
The Group was profitable for the Half Year, recording a profit after tax of GBP935,353 (H1 2016: GBP10,582).
The gross profit margin for the Period also improved to 37.9% (H1 2016: 36.3%) as a result of the sales mix, in particular increased revenue from the sale of training aids.
Administrative costs for the Period were GBP2.7 million (H1 2016: GBP2.4 million). This increase is attributable to inflationary employee pay rises; costs associated with the cessation of the former CEO's employment; together with higher-than-budgeted costs incurred in progressing contract bids (reflective of the Group's pipeline of substantial opportunities).
Basic earnings per share for the Half Year improved significantly to 2.84p compared to 0.04p for the same period last year.
Cash used in operations amounted to GBP(2.3) million (H1 2016: GBP1.2 million cash generated in operations), reflecting the fact that the Group is engaged in significant production in order to deliver key contracts. Despite ongoing cash usage, the Group maintains nil borrowings and had cash reserves at the end of the Period of GBP1.1 million (H1 2016: GBP2.6 million).
An effective nil tax rate is expected for the full year with unrelieved tax losses of GBP2.5 million carried forward at Half Year.
The Group's order book at Half Year stood at GBP42 million (H1 2016: GBP46 million) with contracted revenues currently scheduled for delivery over the next three calendar years amounting to GBP35 million (comprising GBP15 million for 2018, GBP11 million for 2019 and GBP9 million for 2020).
The Directors have concluded that it is in the best interests of the Company and its shareholders to retain cash at this time for working capital and investment. The Board will therefore not be declaring an interim dividend.
Operational Commentary
Delivering Contracts
Middle East
The Period saw the Group engaged in, and making significant progress on, the production of various training aids to fulfil contracts with two key customers based in the Middle East (one contract (which is in its second phase) being worth in excess of GBP7 million and the other GBP6 million) (the "Middle East Contracts"). The equipment being supplied under the Middle East Contracts includes part task trainers and mechanical and avionics systems for practising maintenance activities.
Factory Acceptance testing and Quality Assurance testing was completed for certain of the manufactured items during the Half Year, with initial delivery and Site Acceptance commencing during June 2017 (all invoices raised by Pennant on the Middle East Contracts during the Half Year have been settled in full).
UK Contract
The UK Contract was awarded to the Group and announced in September 2015.
Following the Half Year, the prime contractor confirmed to Pennant that it wished to change the scope of the contract and has acknowledged the impact of these delays on Pennant's scheduled delivery.
Pennant and the prime contractor continue to work together to finalise requirements, revised schedule and commercial impact with a view to enabling re-commencement of the contract as soon as possible. Pennant now considers that meaningful resumption of work on the UK Contract is unlikely before the end of 2017.
The relationship between the parties remains strong, with each committed to delivering the project under the UK Contract, which the Group expects to be fully delivered, with the balance of contractual revenue (anticipated to be not less than GBP5 million) realised, during 2018 and 2019.
Securing Contracts
During the Half Year, the Group secured a number of new contracts and agreed valuable amendments to existing contracts.
Prior to the Period, the Group had contracted to provide computer based training to Lockheed Martin in relation to the Chinook Mk 6 programme and during the Half Year, Lockheed Martin exercised an option within that contract to purchase additional emulation software from Pennant for delivery in early 2019. This amendment increases the contract value by GBP2 million.
The Group also sold Genskills Trainers to new customers in Abu Dhabi, China, Russia and Singapore.
Elsewhere within the Training Systems division, the Group continued to progress delivery of its contract with Lockheed Martin to provide a Rotary Wing Rear Crew Winch Trainer in support of Rear Crew Training for the United Kingdom Military Flight Training System.
The Group's Software Services division (home to the Omega PS software suite) agreed an amendment to the Group's existing contract for software consultancy services with the Canadian Department of National Defence, adding C$3.8 million to the contract value for the remaining term to September 2018. The sale of an Omega PS software package to Fleetway was also concluded.
In the rail sector, the Group entered into a new contract with Kawasaki Heavy Industries in Japan for training courseware in respect of the Thomson-East Coast Line (the new mass rapid transport rail project in Singapore) and agreed a contract amendment with Network Rail to deliver additional functionality for the Electrical Control Room software simulator previously developed by Pennant.
Management Changes and Investment in People
During the Half Year, Phil Walker was appointed as CEO (effective 1 March 2017). Mr Walker had been a Director and Group CFO since November 2014.
Mr Walker and the Board have implemented changes to the Group's management structure to improve effectiveness and good governance. These changes include the formation of a Management Committee which meets monthly with the remit to review and discuss operational matters and to support the CEO in the day to day running of the Group's business.
The Period saw the Group make a number of key appointments, including David Clements as Company Secretary and Gary Barnes as Head of Finance (reporting direct to the Board on monthly management accounts).
These appointments will, respectively, strengthen: the Group's commercial, risk and compliance framework; financial function; training delivery, product development and user insight; and procurement process and supplier management, and underline the Group's commitment to investing in people.
Investment in Products
During the Period, the Board and Management Committee focused on targeted product development and the Group commenced work on a new suite of virtual reality training products, including an upgraded virtual parachute training system for which there is significant customer interest. Similarly, preliminary work has been undertaken with a potential joint-venture partner in the United States in respect of collaboration on virtual reality products aimed at the US Military. Further opportunities for product development were also identified during the Period (and commenced in H2 2017).
Investment in Facilities
The Group took possession of two additional new commercial premises adjacent to its existing facilities, doubling the Group's overall production capacity and allowing for future growth.
Group Re-structuring
The beginning of the Half Year saw the consolidation of the Group's Support business with its Development business as part of the restructuring and strengthening of the Group into three divisions: Software Services; Support and Development; and Training Systems. The consolidation of the Support and Development businesses into Pennant Support and Development Services Limited has brought together into one operating unit the contract support functions previously spread across the Group and the benefits of these two teams working closely together are already being realised.
Post Period End
Continued Investment
In July 2017, the Board committed to spending an additional GBP500,000 on the Group's facilities during the second half of 2017 ("H2 2017"). This expenditure will predominantly comprise building works at the Group's new Pennant Connection site to create office space to house its software development team and the installation of a high-speed fibre optic link between Pennant Connection and the head office site.
In August 2017, the Group had an offer accepted on a plot of land adjoining the Pennant Connection site, which will provide room for future expansion, together with improved access to and control of the overall site.
Furthermore, in July 2017, the decision was taken to initiate development of two new generic training products to address gaps identified in the market; these are relevant to an ongoing contract bid involving the Group and will also form standalone products in their own right. These projects accord with the Group's strategy of increasing the proportion of its sales which derive from generic training products.
Contract Awards and Amendments
The Group is pleased to announce that the following long-term contracts for services have been agreed since the end of the Half Year:
The Group's contract for logistical support at RNAS Yeovilton has been renewed for a further five years, with gross contract revenues anticipated to be in the region of GBP1.25 million over the life of the contract.
An amendment and extension to the Group's existing contract with BAE Systems Australia for the maintenance of training equipment at the Defence Aeroskills Training Academy at Wagga Wagga (the "Academy", the "DATA Contract") has been agreed. The DATA Contract came into effect in 2013 with an initial five-year term to 2018 and has previously been extended to cover 2019.
The life of the DATA Contract is to be extended by two years to cover 2020 and 2021, with the scope of services available from Pennant to be increased to include the update and refurbishment of training equipment. This amendment will initially add AUD 3.5 million (c. GBP2.17 million) to contracted revenues, with a further budget agreed for the additional services.
Furthermore, with effect from September 2017, and in response to a request raised under the DATA Contract, Pennant is supplying up to eight training instructors to the Academy for a 12 month period, representing a new line of services under the DATA Contract within existing budgets.
The Software Services division also concluded sales of Omega PS to Stadler Rail and Damen Shipyards Group following the end of the Half Year.
Outlook
Following the successful Half Year, good progress continues to be made on major contracts. However, due to a prime contractor-led rescoping of the UK Contract, the Board anticipates that revenues for the year will be below current market expectations.
This is a timing issue since overall contracted revenues on the UK Contract are unchanged (and may increase, depending on the revised scope) and future years' performance should benefit from any delayed revenues.
The Group is actively progressing several opportunities, including the negotiation of final accounts, which the Board considers have a reasonable prospect of mitigating the effect on profit of the reduced UK Contract revenues for 2017.
The Board is therefore confident that the Group's profit will be broadly in line with current market expectations for the year ending 31 December 2017.
Prospects for next year and beyond remain positive and the Group's future contracted order book of GBP42 million provides good long-term visibility of revenues, with contracted revenues currently scheduled for delivery over the next three calendar years which total GBP35 million.
With bids for significant new contracts in progress, the Board is confident about the Group's prospects for increasing revenues through organic growth and is actively exploring complementary strategic acquisitions and joint-ventures with a view to expanding the breadth and depth of the Group's offering of products and services, and to enhance underlying revenues.
Finally, the Board and I would like to thank all staff across the Group for their hard work and dedication during the Period and, with various exciting initiatives ongoing, I look forward to updating the market on the Group's progress in due course.
S A Moore
Chairman
Pennant International Group plc
Interim Report for the six months ended 30 June 2017
PENNANT INTERNATIONAL GROUP plc
CONSOLIDATED INCOME STATEMENT for the six months ended 30 June 2017
Notes Six months Six months Year ended ended 30 ended 30 31 December June 2017 June 2016 2016 ------------------ ------ ------------ ------------ ------------- Unaudited Unaudited Audited ------------------ ------ ------------ ------------ ------------- GBP GBP GBP ------------------ ------ ------------ ------------ ------------- Revenue 9,642,978 6,648,634 17,211,455 ------------------ ------ ------------ ------------ ------------- Cost of sales (5,990,533) (4,235,697) (10,249,472) ------------------ ------ ------------ ------------ ------------- Gross profit 3,652,445 2,412,937 6,961,983 ------------------ ------ ------------ ------------ ------------- Administrative expenses (2,719,886) (2,402,778) (5,057,374) ------------------ ------ ------------ ------------ ------------- Operating profit 932,559 10,159 1,904,609 ------------------ ------ ------------ ------------ ------------- Finance costs (814) (387) (9,051) ------------------ ------ ------------ ------------ ------------- Finance income 3,608 810 7,781 ------------------ ------ ------------ ------------ ------------- Profit before taxation 935,353 10,582 1,903,339 ------------------ ------ ------------ ------------ ------------- Taxation 2 - - 17,691 ------------------ ------ ------------ ------------ ------------- Profit for the period 935,353 10,582 1,921,030 ------------------ ------ ------------ ------------ ------------- Earnings per share 3 ------------------ ------ ------------ ------------ ------------- Basic 2.84p 0.04p 6.48p ------------------ ------ ------------ ------------ ------------- Diluted 2.68p 0.04p 6.06p ------------------ ------ ------------ ------------ -------------
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the six months ended 30 June 2017
Six months Six months Year ended ended 30 ended 30 31 December June 2017 June 2016 2016 ------------------------ ----------- ----------- ------------- Unaudited Unaudited Audited ------------------------ ----------- ----------- ------------- GBP GBP GBP ------------------------ ----------- ----------- ------------- Profit attributable to equity holders of the parent 935,353 10,582 1,921,030 ------------------------- ----------- ----------- ------------- Other comprehensive income: ------------------------ ----------- ----------- ------------- Items that will may be reclassified to profit and loss ------------------------ ----------- ----------- ------------- Property impairment - - (276,212) ------------------------- ----------- ----------- ------------- Deferred tax - - 46,956 ------------------------- ----------- ----------- ------------- Exchange differences on translation of foreign operations (43,039) 308,782 413,469 ------------------------- ----------- ----------- ------------- Comprehensive income attributable to equity holders of the parent 892,314 319,364 2,105,243 ------------------------- ----------- ----------- -------------
PENNANT INTERNATIONAL GROUP plc
CONSOLIDATED STATEMENT OF FINANCIAL POSITION as at 30 June 2017
30 June 30 June 31 December 2017 2016 2016 --------------------------- ----------- ----------- ------------ Unaudited Unaudited Audited --------------------------- ----------- ----------- ------------ GBP GBP GBP --------------------------- ----------- ----------- ------------ Non-current assets --------------------------- ----------- ----------- ------------ Goodwill 966,744 955,599 964,159 --------------------------- ----------- ----------- ------------ Other intangible assets 206,509 424,597 295,780 --------------------------- ----------- ----------- ------------ Property plant and equipment 3,036,405 2,571,221 2,642,448 --------------------------- ----------- ----------- ------------ Available-for-sale - 3,700 - investments --------------------------- ----------- ----------- ------------ Deferred tax asset 483,467 534,917 482,989 --------------------------- ----------- ----------- ------------ Total non-current assets 4,693,125 4,490,034 4,385,376 --------------------------- ----------- ----------- ------------ Current assets --------------------------- ----------- ----------- ------------ Inventories 73,417 29,854 - --------------------------- ----------- ----------- ------------ Trade and other receivables 10,658,049 5,156,109 7,820,128 --------------------------- ----------- ----------- ------------ Cash and cash equivalents 1,129,171 2,596,678 3,517,541 --------------------------- ----------- ----------- ------------ Assets held for sales - - 575,000 --------------------------- ----------- ----------- ------------ Current tax asset 4,754 - - --------------------------- ----------- ----------- ------------ Total current assets 11,865,391 7,782,641 11,912,669 --------------------------- ----------- ----------- ------------ Total assets 16,558,516 12,272,675 16,298,045 --------------------------- ----------- ----------- ------------ Current liabilities --------------------------- ----------- ----------- ------------ Trade and other payables 3,035,577 4,896,321 3,824,925 --------------------------- ----------- ----------- ------------ Current tax liabilities - 89,129 1,610 --------------------------- ----------- ----------- ------------ Obligations under finance leases 4,632 7,186 4,070 --------------------------- ----------- ----------- ------------ Deferred revenue 270,339 261,582 162,500 --------------------------- ----------- ----------- ------------ Total current liabilities 3,310,548 5,254,218 3,993,105 --------------------------- ----------- ----------- ------------ Net current assets 8,554,843 2,528,423 7,919,564 --------------------------- ----------- ----------- ------------ Non current liabilities --------------------------- ----------- ----------- ------------ Obligations under finance leases 30,682 - 31,957 --------------------------- ----------- ----------- ------------ Deferred revenue 13,892 - 18,403 --------------------------- ----------- ----------- ------------ Deferred tax liabilities 287,625 391,857 287,625 --------------------------- ----------- ----------- ------------ Warranty provisions 150,000 - 150,000 --------------------------- ----------- ----------- ------------ Total non-current liabilities 482,199 391,857 487,985 --------------------------- ----------- ----------- ------------ Total liabilities 3,792,747 5,646,075 4,481,090 --------------------------- ----------- ----------- ------------ Net assets 12,765,769 6,626,600 11,816,955 --------------------------- ----------- ----------- ------------ Equity --------------------------- ----------- ----------- ------------ Share capital 1,647,177 1,402,100 1,649,277 --------------------------- ----------- ----------- ------------ Share premium 2,677,571 8,400 2,685,971 --------------------------- ----------- ----------- ------------ Capital redemption reserve 200,000 200,000 200,000 --------------------------- ----------- ----------- ------------ Treasury shares - (418,225) - --------------------------- ----------- ----------- ------------ Retained earnings 7,379,696 4,305,612 6,347,343 --------------------------- ----------- ----------- ------------ Translation reserve 374,028 312,380 417,067 --------------------------- ----------- ----------- ------------ Revaluation reserve 487,297 816,333 517,297 --------------------------- ----------- ----------- ------------ Total equity 12,765,769 6,626,600 11,816,955 --------------------------- ----------- ----------- ------------
PENNANT INTERNATIONAL GROUP plc
CONSOLIDATED STATEMENT OF CASH FLOWS for the six months ended 30 June 2017
Notes Six months Six months Year ended ended ended 31 December 30 June 30 June 2016 2017 2016 --------------------------------- ------ -------------- ------------ ------------- Unaudited Unaudited Audited --------------------------------- ------ -------------- ------------ ------------- GBP GBP GBP --------------------------------- ------ -------------- ------------ ------------- Net cash (used in) / generated from operating activities 4 (2,341,178) 1,223,274 (249,248) --------------------------------- ------ -------------- ------------ ------------- Investing activities --------------------------------- ------ -------------- ------------ ------------- Interest received 3,608 810 7,781 --------------------------------- ------ -------------- ------------ ------------- Proceeds of sale of property - 23,621 - plant and equipment --------------------------------- ------ -------------- ------------ ------------- Proceeds from sale of available-for-sale investments - - 4,314 --------------------------------- ------ -------------- ------------ ------------- Proceeds from sale of 575,000 - - assets held-for-sale --------------------------------- ------ -------------- ------------ ------------- Purchase of intangible assets (62,075) (10,529) (28,438) --------------------------------- ------ -------------- ------------ ------------- Proceeds from sale of motor vehicles - - 12,491 --------------------------------- ------ -------------- ------------ ------------- Purchase of property plant and equipment (503,679) (13,887) (1,086,896) --------------------------------- ------ -------------- ------------ ------------- Net cash used in investing activities 12,854 15 (1,090,748) --------------------------------- ------ -------------- ------------ ------------- Financing activities --------------------------------- ------ -------------- ------------ ------------- Proceeds from sale of ordinary sales - - 3,342,973 --------------------------------- ------ -------------- ------------ ------------- Repurchase of B and C (10,500) - - shares --------------------------------- ------ -------------- ------------ ------------- Net (repayment of)/funds from obligations under finance leases (713) (14,999) 13,842 --------------------------------- ------ -------------- ------------ ------------- Net cash used in financing activities (11,213) (14,999) 3,356,815 --------------------------------- ------ -------------- ------------ ------------- Net (decrease) / increase in cash and cash equivalents (2,339,537) 1,208,290 2,016,819 --------------------------------- ------ -------------- ------------ ------------- Cash and cash equivalents at beginning of period 3,517,541 1,123,456 1,123,456 --------------------------------- ------ -------------- ------------ ------------- Effect of foreign exchange rates (48,833) 264,932 377,266 --------------------------------- ------ -------------- ------------ ------------- Cash and cash equivalents at end of period 1,129,171 2,596,678 3,517,541 --------------------------------- ------ -------------- ------------ -------------
PENNANT INTERNATIONAL GROUP plc
STATEMENT OF CHANGES IN EQUITY for the six months ended 30 June 2017
Share Share Capital Treasury Retained Translation Revaluation Total capital premium redemption shares earnings reserve reserve equity reserve --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- GBP GBP GBP GBP GBP GBP GBP GBP --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- At 1 January 2016 1,402,100 8,400 200,000 (418,225) 4,230,206 3,598 839,157 6,265,236 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Profit for the year - - - - 1,921,030 - - 1,921,030 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Other comprehensive income - - - - - 413,469 (276,212) 137,257 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Total comprehensive income 1,402,100 8,400 200,000 (418,225) 6,151,236 417,067 562,945 8,323,523 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Issue of ordinary shares 247,177 2,677,571 - 418,225 - - - 3,342,973 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Recognition of share based payment - - - - 103,503 - - 103,503 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Deferred tax on revaluation loss - - - - 46,956 - - 46,956 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Transfer from revaluation reserve - - - - 45,648 - (45,648) - --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- At 31 December 2016 1,649,277 2,685,971 200,000 - 6,347,343 417,067 517,297 11,816,955 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Profit for period - - - - 935,353 - - 935,353 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Other comprehensive income - - - - - (43,039) - (43,039) --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Total comprehensive income 1,649,277 2,685,971 200,000 - 7,282,696 374,028 517,297 12,709,269 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Purchase of B and C shares (2,100) (8,400) - - - - - (10,500) --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Recognition of share based payment - - - - 67,000 - - 67,000 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- Transfer from revaluation reserve - - - - 30,000 - (30,000) - --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ ----------- At 30 June 2017 1,647,177 2,677,571 200,000 - 7,379,696 374,028 487,297 12,765,769 --------------- ---------- ---------- ------------ ---------- ---------- ------------ ------------ -----------
PENNANT INTERNATIONAL GROUP plc
NOTES TO THE FINANCIAL INFORMATION for the six months ended 30 June 2017
1. Basis of preparation
This condensed set of financial statements has been prepared using accounting policies expected to be adopted for the year ending 31 December 2017. These are anticipated to be consistent with those applied in the Group's latest annual audited financial statements for the year ended 31 December 2016. These accounting policies are drawn up in accordance with International Accounting Standards and International Financial Reporting Standards as issued by the International Accounting Standards Board and adopted by the EU.
The comparative figures for the year ended 31 December 2016 set out in this Interim Report are not statutory accounts. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors reported on those accounts; their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under s498 (2) or s498(3) of the Companies Act 2006.
AIM-listed companies are not required to comply with IAS34 'Interim Financial Reporting' and the Company has taken advantage of this exemption.
2. Taxation
The taxation charge for the Period is based on the estimated rate of tax that is likely to be effective for the full year to 31 December 2017.
3. Earnings per share
Basic earnings per share are calculated by dividing the profit for the Period attributable to the shareholders by the weighted average number of shares in issue. The calculation of diluted earnings per share takes into account the potentially diluting effect of share options.
Six months Six months Year ended ended 30 ended 30 31 December June 2017 June 2016 2016 ------------------------- ------------- ------------- ------------- GBP GBP GBP ------------------------- ------------- ------------- ------------- Earnings ------------------------- ------------- ------------- ------------- Net profit attributable to equity shareholders 935,353 10,582 1,921,030 ------------------------- ------------- ------------- ------------- Number of shares Number Number Number ------------------------- ------------- ------------- ------------- Weighted average number of ordinary shares 32,943,533 26,472,261 29,647,844 ------------------------- ------------- ------------- ------------- Diluting effect of share options 2,007,619 2,077,619 2,026,786 ------------------------- ------------- ------------- ------------- Weighted average number of ordinary shares for the purpose of dilutive earnings per share 34,951,152 28,549,880 31,674,630 ------------------------- ------------- ------------- -------------
4. Cash generated from operations
Six months Six months Year ended ended 30 ended 30 31 December June 2017 June 2016 2016 ---------------------------- -------------- ------------ ------------- GBP GBP GBP ---------------------------- -------------- ------------ ------------- Profit / (Loss) for the Period 935,353 10,582 1,921,030 ---------------------------- -------------- ------------ ------------- Finance income (3,608) (810) (7,781) ---------------------------- -------------- ------------ ------------- Finance costs 814 387 9,051 ---------------------------- -------------- ------------ ------------- Income tax (credit) / expense - - (17,691) ---------------------------- -------------- ------------ ------------- Depreciation of property, plant and equipment 112,386 134,625 284,319 ---------------------------- -------------- ------------ ------------- Amortisation of other intangible assets 151,323 153,048 299,801 ---------------------------- -------------- ------------ ------------- Profit on disposal of property, plant and equipment - - 16,877 ---------------------------- -------------- ------------ ------------- Profit on disposal of available-for-sale investments - - (614) ---------------------------- -------------- ------------ ------------- Share-based payment 67,000 42,000 103,503 ---------------------------- -------------- ------------ ------------- Operating cash flows before movement in working capital 1,263,268 339,832 2,608,495 ---------------------------- -------------- ------------ ------------- (Increase)/ decrease in receivables (2,837,921) (1,412,674) (4,076,693) ---------------------------- -------------- ------------ ------------- (Increase) in inventories (73,417) - 29,854 ---------------------------- -------------- ------------ ------------- Increase/(decrease) in payables (789,348) 2,238,411 1,317,015 ---------------------------- -------------- ------------ ------------- Increase/(decrease) in deferred revenue 103,328 87,414 6,735 ---------------------------- -------------- ------------ ------------- Cash generated from/(used in) operations (2,334,090) 1,252,983 (114,594) ---------------------------- -------------- ------------ ------------- Tax (paid) / refund (6,274) (29,322) (125,603) ---------------------------- -------------- ------------ ------------- Interest paid (814) (387) (9,051) ---------------------------- -------------- ------------ ------------- Net cash generated from/(used in) operations (2,341,178) 1,223,274 (249,248) ---------------------------- -------------- ------------ ------------- 5. Copies of this statement
Copies of this statement will be available on the Group's website (www.pennantplc.co.uk) and from Pennant International Group plc, Pennant Court, Staverton Technology Park, Cheltenham, GL51 6TL.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR GGUWGBUPMPUU
(END) Dow Jones Newswires
September 11, 2017 02:00 ET (06:00 GMT)
1 Year Pennant Chart |
1 Month Pennant 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