We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Csf Group | LSE:CSFG | London | Ordinary Share | JE00B61NN442 | ORD 10P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 0.70 | 0.00 | 00:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Feb 2020 to Feb 2025
TIDMCSFG
RNS Number : 1673S
CSF Group PLC
29 September 2017
Embargoed until 7am 29 September 2017
CSF Group plc
("CSF" or "the Group")
FINAL RESULTS
CSF Group (AIM: CSFG), a provider of data centre facilities and services in South East Asia, today announces its full year results for the year ended 31 March 2017.
Financial highlights:
Hot Features
Premium
-- Group revenue of RM82.4m (GBP15.0m*) (FY2016: RM84.0m (GBP15.3m*))
-- Loss before tax of RM33.2m (GBP6.0m*) compared to the loss
before tax of RM33.0m (GBP6.0m*) in FY2016
-- EPS loss of 21.63 sen (loss 3.93p*) per share (FY2016: EPS
loss 22.70 sen (loss 4.12p*) per share)
-- Closing unrestricted cash position as at 31 March 2017 of
RM58.0m (GBP10.5m*) (FY2016: RM43.6m (GBP7.9m*))
Operational highlights:
-- Increase in the Group's cash position due to efforts in
implementing tighter credit control and revised lease payments
-- Finalised debt settlement agreement improving operating
cash flow
-- Continuing to pursue a pipeline of potential customers and
marketing activities
-- Ongoing discussions with several potential customers
-- Enhanced marketing efforts focusing on potential customers
and resellers
-- Post period, the Group recently entered into a conditional agreement to dispose of CSF CX subsidiary (the "Conditional Disposal"), the tenant and operator of the Group's CX2 and CX5 data centres
-- At present, the Conditional Disposal is subject to conditions precedent and CSF will provide further updates as and when appropriate
* The translation of the financial statements into pro forma balances in pounds Sterling is included solely for convenience and information. The pro forma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all balances being translated from Ringgit Malaysia into pounds Sterling at the rate prevailing on 31 March 2017 of RM5.5053 : GBP1.00. This translation should not be construed as meaning that the Ringgit Malaysia amounts actually represent, or have been or could be translated into the stated number of pounds Sterling.
Electronic copies of CSF's audited annual report and accounts for the year ended 31 March 2017 will shortly be available from the Company's website: www.csf-group.com.
For further information, please contact:
CSF Group Phil Cartmell, Chairman +603 8318 1313 Allenby Capital (Nominated Adviser and Broker) Nick Naylor / Alex Brearley +44 (0) 20 3328 5656
CHAIRMAN'S STATEMENT
Overview of the Year
CSF Group is a provider of data centre facilities and services in South East Asia. The Group's revenue is generated from the provision of data centre design and development services, support and maintenance agreements and the rental of data centre space. The Group's business model is to lease its data centre facilities from a freeholder, rather than own the property assets underlying its data centres.
The Group incurred a loss for the financial year ended 31 March 2017, which was principally due to its CX2 and CX5 data centres having not yet attained an optimum level of occupancy. The Group reported an increase in gross loss from RM1.5m (GBP0.3m*) in FY2016 to RM3.2m (GBP0.6m*) in the current financial year. Notwithstanding the higher gross loss, the Group reported a slightly lower net loss of RM34.6m (GBP6.3m*) for the year under report as compared to a net loss of RM36.3m (GBP6.6m*) in FY2016. The net loss in the prior year was mainly attributable to a provision for doubtful debts of RM30.0m (GBP5.5m*) to cover the inherent risks associated with trade receivables that are expected to be collected over a longer period of time, offset by a net reduction in the provision for onerous leases of RM10.9m (GBP2.0m*) and reversal of impairment of tangible assets of RM13.1m (GBP2.4m*). Although there was a net reversal of provision for doubtful debts of RM1.0m (GBP0.2m*) in the current financial year, the Group recorded a net increase in the provision of onerous leases of RM8.2m (GBP1.5m*) due to revisions in the outlook of the data centre rental business.
The higher gross loss in the year under report is mainly due to the reduction in gross profit of the maintenance segment and design and development segment of the business resulting from a decline in revenue in each of these segments, coupled with higher costs incurred in respect of comprehensive maintenance contracts.
As reported in the prior year, in December 2015 the Group completed its negotiations with the freeholder of CX1, CX2 and CX5 data centres to restructure the lease rental payments. The Group has finalised the debt settlement agreement but supplemental lease agreements remain to be finalised. Following the completion of the Conditional Disposal, further details of which are below, CX2 and CX5 will no longer form part of the Group, but CSF will continue to seek to finalise the supplemental lease agreement in respect of CX1.
The revised lease payments and the management's commendable effort in implementing tighter credit control had resulted in an increase in the Group's closing cash position from RM43.6m (GBP7.9m*) as at 31 March 2016 to RM58.0m (GBP10.5m*) as at the year-end.
Notwithstanding the increase in cash position, the Group is conscious that monthly revenues are presently insufficient to cover monthly operating overheads and the capital expenditure required for the replacement of aging data centre equipment. In this regard, the management continues to identify areas for cost reduction, including discussions with the freeholder for further concessions.
The Group recently entered into an agreement to dispose of its entire equity interest in CSF CX Sdn Bhd ("CSF CX"), the loss-making subsidiary which is also the operator and lessee of the CX2 and CX5 data centres, to BDC AssetCo Pte Ltd for a cash consideration of RM2.00 (approximately GBP0.36*) (the "Conditional Disposal").
CX2 and CX5 are carrier-neutral multi-storey commercial data centre facilities located in the Selangor state of Malaysia, which occupy a total net floor area of approximately 345,000 square feet. The Group commenced to lease CX2 and CX5 in 2009 and 2012 respectively from an independent third party (the freeholder).
The Conditional Disposal is conditional upon, inter alia, the receipt of various regulatory consents and is also subject to certain timing restrictions. There can be no certainty that the Conditional Disposal's conditions can be fulfilled within the prescribed timeframe and there is a possibility that the transaction might not complete, in which case the Conditional Disposal would be terminated without any material financial compensation being paid by either CSF or the purchaser of CSF CX.
The Board expects that the Conditional Disposal will improve the Group's financial position, principally due to the elimination of the net liabilities of CSF CX and the elimination of the Group's obligations on the leases payable, and the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6 million (GBP1.1 million*)) in connection with CX2 and CX5. The Group intends to apply the proceeds from the Conditional Disposal and the returned cash deposits towards additional working capital.
Following completion of the Conditional Disposal, the Group will continue its maintenance and data centre design and development business. In addition the Group will also continue to market its data centre services in respect of its CX1 data centre. CX1 is a commercial data centre facility located in the Selangor state of Malaysia, which has been in operation since 2003 with a total net floor area of approximately of 45,500 square feet.
Current Trading
In conjunction with seeking to progress the Conditional Disposal, the Group continues to focus on filling the available capacity of the CX2 and CX5 data centres and recognizes the importance of forging business partnerships that would attract more technology companies to utilise the Group's data centres. Therefore, the Board and management team continue to follow-up on a number of key strategic initiatives and pursue a pipeline of potential customers and business alliances, and remains focused on these plans going forward.
The Board and management will continue implement measures to reduce the burn rate of the Group's cash reserves. The Board will continue to ensure that there is no significant cash outlay other than the sums required to cover the committed lease rentals and other necessary operating overheads, subject to any further capital or operating expenditure that may be required in relation to tenancy contracts. Following the completion of the Conditional Disposal, the Group is expected to have additional working capital from the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6m (GBP1.1m*)) in connection with CX2 and CX5.
In view of the accumulated losses of the Group, the Board is not recommending the payment of a dividend.
Data Centre Rental
During the year, the Group successfully renegotiated the contract with an existing tenant and secured a new tenancy contract with a large multinational company. The Group continues to actively pursue new customers directly and is working closely with a network of resellers and business partners to fill in the remaining available capacity at CX2 and CX5 to a sustainable level.
The fibre optic cable linking CX1, CX2 and CX5 commissioned in the prior year has started to generate initial revenues for the Group and the management have now implemented cross-connect charges for the utilisation of network connectivity within each data centre facility and also across the three data centres.
Following the completion of the Conditional Disposal of CSF CX, the Group will have approximately 45,500 sq ft of data centre space and approximately 1 MW of IT power capacity in Malaysia.
Maintenance, Design and Fit-out of Data Centres
The maintenance and the design and development segments of the business have experienced intense competition and pricing pressure during the year. Notwithstanding, the management continues to pursue new contracts to enhance our recurring maintenance revenue streams and other design and fit-out projects revenue.
Outlook
The Board will continue to support the efforts of the management in implementing its stated business strategies including the Conditional Disposal, which the Board believes will improve the Group's financial position.
The Board will therefore prioritise the implementation of the Conditional Disposal. Thereafter, the Group can better focus its resources towards sustaining the rental revenue of the CX1 data centre, growing the design and development and maintenance business, and identifying further cost reduction measures, with the objective of returning the Group to profitability.
The Board is cautiously optimistic that the Group's financial results will show an improved net trading position in the next financial year, following the completion of the Conditional Disposal of CSF CX, although on significantly decreased revenues.
Phil Cartmell
Chairman
29 September 2017
CHIEF FINANCIAL OFFICER'S REVIEW
Introduction
The Group incurred a net loss of RM34.6m (GBP6.3m*) for FY2017 as compared to a net loss of RM36.3m (GBP6.6m*) in FY2016 which translated to basic loss per share ("LPS") of 21.63 sen (3.93p*) as compared to a basic ("LPS") of 22.70 sen (4.12p*) in FY2016.
The lower net loss for FY2017 was mainly attributable to lower bad debt provisions of RM1.04m (GBP0.1m*) as compared to RM30.0m (GBP5.5m*) in FY2016 which was partly offset by the net increase in onerous leases of RM8.2m (GBP1.5m*) as compared to a net decrease of RM10.9m (GBP2.0m*) in FY2016. The net increase in onerous leases was mainly due to revisions in the outlook of the data centre rental business over the longer term.
The Group's closing cash position increased from RM43.6m (GBP7.9m*) as at 31 March 2016 to RM58.0m (GBP10.5m*) as at the year-end, mainly due improvement in the management of customer credit.
Based on the Group's unrestricted cash and bank balances at the financial year end of RM58.0m (GBP10.5m*), the restricted cash of RM14.1m (GBP2.6m*) and the net current assets balance of RM71.1m (GBP12.9m*) and taking into consideration the financial projections, including cash flows, for the period up to 31 March 2019, the Board believes that the Group has adequate resources to continue in operational existence for the foreseeable future.
Financial results
The financial results of the Group are summarised below:
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Total Group Revenue 82,420 83,987 14,971 15,256
Gross loss (3,238) (1,529) (589) (277)
Other operating income 1,940 105 352 19
(Loss) / gain on disposal
of other investment (11) 3 (2) 1
Administrative expenses (16,975) (19,388) (3,083) (3,522)
Allowance for doubtful
debts, net 1,054 (30,050) 191 (5,458)
Bad debts written off - (51) - (9)
Reduction of contingent
consideration - 950 - 173
Impairment of tangible
assets reversal - 13,100 - 2,380
Net movement on onerous
leases (8,163) 10,950 (1,483) 1,989
Loss from operations (25,393) (25,910) (4,614) (4,704)
Net finance (cost) / income (1,282) 274 (233) 50
Unwinding of discounts
on provision (7,238) (7,650) (1,315) (1,390)
Other gain 737 291 134 53
Loss before tax (33,176) (32,995) (6,028) (5,991)
Tax (1,445) (3,331) (262) (605)
Foreign currency translation (480) (363) (87) (66)
Total comprehensive loss
for the financial year (35,101) (36,689) (6,377) (6,662)
(21.63 (22.70
Basic LPS sen) sen) (3.93p) (4.12p)
Weighted average number
of ordinary shares for
basic EPS ('000) 160,029 160,029 160,029 160,029
Proforma*
2017 2016 2017 2016
Key Performance Indicators
Gross loss margin (3.9%) (1.8%) (3.9%) (1.8%)
Loss from operations (excluding
allowance for doubtful
debts, reduction of contingent
consideration, impairment
of tangible assets and
net movement) margin (20.6%) (24.8%) (20.6%) (24.8%)
Trade receivables turnover
(days) 330 442 330 442
Trade payables turnover
(days) 60 84 60 84
Quick ratio 7.0 7.0 7.0 7.0
Revenue
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Data centre rental income 66,526 63,959 12,084 11,618
Maintenance income 7,183 8,579 1,305 1,558
------- ------- -------- --------
73,709 72,538 13,389 13,176
Design and development
of data centre facilities
income 8,711 11,449 1,582 2,080
------- ------- -------- --------
Total Group revenue 82,420 83,987 14,971 15,256
------- ------- -------- --------
The total revenue recorded remained broadly unchanged at RM82.4m (GBP15.0m*) as compared to RM84.0m (GBP15.3m*) in FY2016.
The increase in data centre rental revenue of RM2.6m (GBP0.5m*) was mainly attributable to new customers secured during the year and a higher utilization of data centre capacity by certain existing customers. The decrease in maintenance revenue of RM1.4m (GBP0.2m*) was mainly attributable to the non-renewal of a comprehensive maintenance contract.
Gross loss
The Group recorded a gross loss margin of 3.9% in the current financial year as compared to a gross loss margin of 1.8% in FY2016 as tabulated below:
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Gross loss on data centre
rental (10,517) (13,559) (1,910) (2,463)
Gross profit on maintenance 4,255 5,846 773 1,062
Gross loss on design and
development 3,024 6,184 549 1,124
Total gross loss (3,238) (1,529) (588) (277)
Total revenue 82,420 83,987 14,971 15,256
Total gross loss margin (3.9%) (1.8%) (3.9%) (1.8%)
This higher gross loss margin was mainly attributable to the lower gross profit margin of the maintenance segment and higher gross loss margin of the design and development segment, which was partly offset by the lower gross loss margin of the data centre rental segment as tabulated below:
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Maintenance revenue 7,183 8,579 1,305 1,558
Direct expenses (2,928) (2,733) (532) (496)
Gross profit on maintenance 4,255 5,846 773 1,062
Gross profit margin on
maintenance 59.2% 68.1% 59.2% 68.1%
Gross loss (Cont'd)
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Design and development
revenue 8,711 11,449 1,582 2,080
Direct expenses (5,687) (5,265) (1,033) (956)
Gross loss on design and
development 3,024 6,184 549 1,124
Gross loss margin on design
and development 34.7% 54.0% 34.7% 54.0%
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Data centre rental revenue 66,526 63,959 12,084 11,618
Direct expenses (77,043) (77,518) (13,994) (14,081)
Gross loss on data centre
rental (10,517) (13,559) (1,910) (2,463)
Gross loss margin on data
centre rental (15.8%) (21.2%) (15.8%) (21.2%)
The lower gross profit margin on maintenance revenue of 59.2% as compare to 68.1% in FY2017 was mainly due to higher costs incurred on the comprehensive maintenance contracts.
The lower gross profit margin on the design and development segment in the current financial year was mainly due to a project in undertaken in the prior financial year that earned a relatively high profit margin in that year.
The lower gross loss margin on data centre rental of 15.8% as compared to 21.2% in FY2016 was mainly due to the increase in data centre rental revenue as elaborated in "Revenue" above.
Loss from operations
The Group recorded a loss from operations of RM25.4m (GBP4.6m*) compared to a loss from operations of RM25.9m (GBP4.7m*) in 2016 as analysed below:
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Operating loss from data
centre rental, maintenance,
and design and development
of data centre facilities (18,284) (20,860) (3,322) (3,788)
Allowance for doubtful
debts, net 1,054 (30,050) 191 (5,458)
Reduction of contingent
consideration - 950 - 173
Impairment of tangible
assets reversal - 13,100 - 2,380
Net movement on onerous
leases (8,163) 10,950 (1,483) 1,989
Total operating loss (25,393) (25,910) (4,614) (4,704)
----------- ----------- ---------- ----------
Loss from operations (Cont'd)
Notwithstanding the higher gross loss margin as explained above, the aggregate operating loss of the three (3) business segments was lower mainly due to better cost control measures as reflected by a reduction in administrative expenses from RM19.4m (GBP3.5m*) in FY2016 to RM17.0 (GBP3.0m*) in FY2017.
In the prior year, general provision for doubtful debts of RM30.0m (GBP5.5m*) was made to cover the inherent risks associated with trade receivables that are expected to be collected over a longer period. The effects of the general provision for doubtful debts was partly offset by the decrease in net provision for onerous leases of RM11.0m (GBP2.0m*) and the reversal of impairment of tangible assets of RM13.1m (GBP2.4m*).
In the current year, the Group recognised a net increase in onerous leases due to revisions in the longer-term outlook of the data centre rental business.
Net finance cost
The Group recorded net finance cost of RM1.3m (GBP0.2m*) as compared to net finance income of RM0.3m (GBP0.05m*) as a result of the interest incurred to the freeholder for the debt associated with lease rental which is repayable pursuant to a debt settlement agreement with the freeholder.
Taxation
The Group recorded a tax charge for the year in spite of reporting a loss for the year mainly due to tax payable by a profitable subsidiary which was not subject to group tax relief.
Earnings per share
Basic and diluted loss per share ("LPS") was 21.63 sen (3.93p*) compared to a LPS of 22.70 sen (4.12p*) in 2016. The weighted average number of shares during the year used for basic and diluted LPS calculation is 160,028,667 (2016: 160,028,667).
Dividends
The Board does not propose any payment of dividends in respect of the current financial year.
Cash and treasury
Proforma*
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Cash generated from / (used
in) operations before working
capital movements and net
finance income / cost (24,492) (23,559) (4,449) (4,279)
Working capital movements 36,138 7,500 6,564 1,362
Net finance cost / income 8,520 7,376 1,548 1,340
----------- ----------- ---------- ----------
20,166 (8,683) 3,663 (1,577)
Repayment of loans by the
owner of a development
project - 27,936 - 5,074
Capital expenditure (7,020) (4,083) (1,275) (744)
Net cash from other investing
activities 1,674 1,484 304 270
----------- ----------- ---------- ----------
Net cash inflow before
financing activities 14,820 16,654 2,692 3,023
Net cash from financing
activities (394) (2,264) (71) (410)
---------- ----------
Net cash inflow 14,426 14,390 2,621 2,613
----------- ----------- ---------- ----------
The Group recorded a higher net cash used by operations before working capital movements and net finance cost of RM24.4m (GBP4.4m*) and positive movement in working capital of RM36.1m (GBP6.6m*) was mainly due to a decrease in total revenue as explained in C above, whilst certain long overdue trade receivables were collected during the year.
The gross trade receivables balance decreased from RM104.3m (GBP18.9m*) as at 31 March 2016 to RM44.4m (GBP8.1m*) as at 31 March 2017.
Non-adjusting event after the financial year-end
On 28 September 2017, the Group entered into a Sale and Purchase Agreement to dispose of its entire equity interest in CSF CX Sdn Bhd ("CSF CX"), a wholly-owned subsidiary, for a cash consideration of RM2.00 (GBP0.36) ("Conditional Disposal"). The Board expects that the completion of the Conditional Disposal will improve the Group's financial position, principally due to the elimination of the net liabilities of CSF CX and the elimination of the Group's obligations on the leases payable, and the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6 million (GBP1.1 million*)) in connection with the CX2 and CX5 data centres.
Critical accounting judgement and key sources of estimation uncertainty
The areas of critical accounting judgement and key sources of estimation uncertainty are disclosed in Note 1 (vi) to the Financial Statements below.
Going concern
These financial statements have been prepared on a going concern basis. The directors' consideration of going concern and the associated uncertainties are provided in Note 1 (v) to the Financial Statements below.
Lee, King Loon
Chief Financial Officer
29 September 2017
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the year ended 31 March 2017
Proforma
Year ended Year ended Year ended Year ended
31 March 31 March 31 March 31 March
2017 2016 2017 2016
Note RM'000 RM'000 GBP'000 GBP'000
Revenue 82,420 83,987 14,971 15,256
Cost of sales (85,658) (85,516) (15,560) (15,533)
----------- ----------- ----------- -----------
Gross loss (3,238) (1,529) (589) (277)
Other operating income 1,940 105 352 19
(Loss) / gain on disposal
of other investment (11) 3 (2) 1
Administrative expenses (16,975) (19,388) (3,083) (3,522)
Bad debts written off - (51) - (9)
Net allowance for doubtful
debts 1,054 (30,050) 191 (5,458)
Reduction of contingent
consideration - 950 - 173
Impairment of tangible assets
reversal - 13,100 - 2,380
Net movement on onerous
leases (8,163) 10,950 (1,483) 1,989
Total operating expenses (24,084) (24,489) (4,375) (4,447)
Operating loss (25,393) (25,910) (4,614) (4,704)
Finance income 1,674 1,481 304 269
Net foreign exchange gain 737 291 134 53
----------- ----------- ----------- -----------
Interest payable on bank
loans, overdrafts and finance
lease (2,956) (1,207) (537) (219)
Unwinding of discounts on
provisions (7,238) (7,650) (1,315) (1,390)
----------- ----------- ----------- -----------
Finance costs (10,194) (8,857) (1,852) (1,609)
----------- ----------- ----------- -----------
Loss before tax (33,176) (32,995) (6,028) (5,991)
Tax (1,445) (3,331) (262) (605)
----------- ----------- ----------- -----------
Loss for the financial year (34,621) (36,326) (6,290) (6,596)
Other comprehensive income
Foreign currency translation (480) (363) (87) (66)
----------- ----------- ----------- -----------
Total comprehensive loss
for the financial year (35,101) (36,689) (6,377) (6,662)
=========== =========== =========== ===========
EPS
* Basic (Malaysian sen) (21.63) (22.70) (3.93)p (4.12)p
* Diluted (Malaysian sen) (21.63) (22.70) (3.93)p (4.12)p
All results derive from continuing operations.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 31 March 2017
Proforma
As at As at As at As at
31 March 31 March 31 March 31 March
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Non-current assets
Property, plant and equipment 27,318 25,640 4,962 4,657
Interest in associate - - - -
Other Investments 20 155 4 28
Goodwill - - - -
Trade receivables 210 360 38 65
Deferred tax asset 137 - 25 -
27,685 26,155 5,029 4,750
---------- ---------- ---------- ----------
Current assets
Inventories 667 1,781 121 324
Trade and other receivables 39,209 64,503 7,122 11,717
Current tax assets 329 175 60 32
Restricted cash 14,056 14,055 2,553 2,553
Cash and cash equivalents 60,313 45,823 10,955 8,323
114,574 126,337 20,811 22,949
---------- ---------- ---------- ----------
Total assets 142,259 152,492 25,840 27,699
========== ========== ========== ==========
Current liabilities
Trade and other payables 42,134 44,338 7,654 8,054
Current tax liabilities - 854 - 155
Bank borrowings 1,260 1,164 229 211
Obligations under finance
leases 50 140 9 25
43,444 46,496 7,892 8,445
---------- ---------- ---------- ----------
Non-current liabilities
Obligations under finance
leases 100 165 18 30
Bank borrowings - 334 - 61
Trade and other payables 80,643 67,492 14,648 12,259
Deferred tax liabilities - 232 - 42
Onerous lease provision 73,300 57,900 13,314 10,517
---------- ---------- ---------- ----------
154,043 126,123 27,980 22,909
---------- ---------- ---------- ----------
Total liabilities 197,487 172,619 35,872 31,354
========== ========== ========== ==========
Net liabilities (55,228) (20,127) (10,032) (3,655)
========== ========== ========== ==========
Equity
Share capital 78,936 78,936 14,338 14,338
Share premium account 104,499 104,499 18,982 18,982
Shares held under Employee
Benefit Trust (2,300) (2,300) (418) (418)
Other reserve (66,153) (66,153) (12,016) (12,016)
Share option reserve - - - -
Translation reserve (1,246) (766) (226) (139)
Accumulated loss (168,964) (134,343) (30,692) (24,402)
---------- ---------- ---------- ----------
Total capital deficiency (55,228) (20,127) (10,032) (3,655)
========== ========== ========== ==========
CONSOLIDATED STATEMENT OF CASH FLOW
For the year ended 31 March 2017
Proforma Proforma
Year ended Year ended Year ended Year ended
31 March 31 March 31 March 31 March
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Net cash from / (used in) operating
activities 20,166 (8,683) 3,663 (1,577)
----------- ----------- ------------- -------------
Investing activities
Interest received 1,674 1,481 304 269
Repayment of advances from
the owner of a development
project - 27,936 - 5,074
Additions to property, plant
and equipment (7,020) (4,083) (1,275) (744)
Proceeds from sale of other
investment - 3 - 1
Net cash (used in) / generated
from investing activities (5,346) 25,337 (971) 4,600
----------- ----------- ------------- -------------
Financing activities
Repayments of obligations under
finance leases (155) (140) (28) (25)
Increase in restricted cash (1) (960) - (174)
Repayment of borrowings (1,164) (1,164) (211) (211)
Borrowings from revolving line
of credit 926 - 168 -
Net cash used in financing
activities (394) (2,264) (71) (410)
----------- ----------- ------------- -------------
Net increase in cash and cash
equivalents 14,426 14,390 2,621 2,613
Cash and cash equivalents at
beginning of financial year 43,572 29,182 7,914 5,301
----------- ----------- ------------- -------------
Cash and cash equivalents at
end of financial year 57,998 43,572 10,535 7,914
=========== =========== ============= =============
CONSOLIDATED STATEMENT OF CASH FLOW (Cont'd)
For the year ended 31 March 2017
Proforma
Year ended Year ended Year ended Year ended
31 March 31 March 31 March 31 March
2017 2016 2017 2016
RM'000 RM'000 GBP'000 GBP'000
Loss for the financial year (34,621) (36,326) (6,290) (6,596)
Adjustments for:
Allowance for slow moving
inventories (101) 482 (18) 88
Allowance for diminution
of investment (1) (2) - -
Allowance for doubtful debts (1,054) 30,050 (191) 5,458
Bad debts written off - 51 - 9
Depreciation of property,
plant and equipment 5,342 4,989 970 906
Reduction of contingent consideration - (950) - (173)
Reversal of impairment of
tangible
assets - (13,100) - (2,380)
Interest expense 10,194 8,857 1,852 1,609
Interest income (1,674) (1,481) (304) (269)
Loss / (gain) on disposal
of other investment 11 (3) 2 (1)
Foreign currency translation (480) (363) (87) (66)
Net movement on onerous leases 8,163 (10,950) 1,483 (1,989)
Tax 1,445 3,331 262 605
----------- ----------- ----------- -----------
Operating cash outflows before
movements in working capital (12,777) (15,415) (2,321) (2,799)
Decrease/(Increase) in inventories 1,215 (209) 221 (38)
Decrease/(Increase) in receivables 26,621 (13,411) 4,836 (2,436)
Increase in payables 8,302 21,120 1,508 3,836
----------- ----------- ----------- -----------
Cash used in operations 23,361 (7,915) 4,244 (1,437)
Interest paid (373) (559) (68) (102)
Income taxes paid (2,822) (209) (513) (38)
----------- ----------- ----------- -----------
Net cash used in operating
activities 20,166 (8,683) 3,663 (1,577)
=========== =========== =========== ===========
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Share Shares
Share premium held Other Share Translation Accumulated
Capital account under reserve option reserve loss Total
RM'000 RM'000 Employee RM'000 reserve RM'000 RM'000 RM'000
Benefit RM'000
Trust
RM'000
At 1 April 2015 78,936 104,499 (2,300) (66,153) 4,117 (403) (102,134) 16,562
Expiry of share
options - - - - (4,117) - 4,117 -
Total
comprehensive
loss for the
year - - - - - (182) (31,154) (31,336)
At 31 March
2016 78,936 104,499 (2,300) (66,153) 4,117 (766) (134,343) (20,127)
Total
comprehensive
loss for the
year - - - - - (480) (34,621) (35,101)
At 31 March
2017 78,936 104,499 (2,300) (66,153) - (1,246) (168,964) (55,228)
========== ========= ========== ========= ========= ============= ============= ===========
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
PROFORMA
Share Shares Share
Proforma Share premium held Other option Translation Accumulated
Capital account under reserve reserve reserve loss Total
GBP'000 GBP'000 Employee GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Benefit
Trust
GBP'000
At 1 April 2015 14,338 18,982 (418) (12,016) 748 (73) (18,554) 3,007
Expiry of share
options - - - - (748) - 748 -
Total
comprehensive
loss for the
year - - - - - (66) (6,596) (6,662)
At 31 March
2016 14,338 18,982 (418) (12,016) - (139) (24,402) (3,655)
Total
comprehensive
loss for the
year - - - - - (87) (6,290) (6,377)
At 31 March
2017 14,338 18,982 (418) (12,016) - (226) (30,692) (10,032)
========== ========= ========== ========= ========== ============= ============= ==========
1. General information
The Preliminary Announcement and the final accounts of the Group were approved by the Board of Directors on 29 September 2017. The financial information set out in this Preliminary Announcement does not constitute the Group's statutory accounts for the year ended 31 March 2017 but is derived from those accounts. The statutory accounts for 2017 will be delivered to the Jersey Registrar of Companies in September 2017. The auditors have reported on the 2017 accounts and their report was unqualified and did not draw attention to any matters by way of emphasis.
(i) Basis of preparation
The consolidated financial statements of CSF Group plc, for the year ended 31 March 2017 have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the EU.
While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria, this announcement does not itself contain sufficient information to comply with IFRS. The Company expects to publish full financial statements that comply with IFRS on or before 30 September 2017.
(ii) Pro forma
The inclusion of pro forma balances in pounds Sterling is included solely for convenience. The pro forma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all balances being translated from Malaysian Ringgits into pounds Sterling at the rate prevailing on 31 March 2017 of RM5.5053: GBP1.00. This translation should not be construed as meaning that the Malaysian Ringgit amounts actually represent, or have been or could be converted into the stated number of pounds Sterling.
(iii) Basis of accounting
The accounting policies adopted are consistent with those of the annual financial statements for the year ended 31 March 2017, as described in those financial statements.
(iv) Forward-looking statements
Certain statements in these condensed consolidated financial results are forward-looking. Although the Group believes that the expectations reflected in these forward-looking statements are reasonable, we can give no assurance that these expectations will prove to have been correct. Because these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.
(v) Going concern
The Group's business activities, together with the factors likely to affect the future development, performance and position are set out in the Chairman's Statement. The financial position of the Group, its cash flows and liquidity positions are described in the Chief Financial Officer's Review. In addition, the notes to financial statements include foreign currency risk management, interest rate risk management, credit risk management and liquidity risk management.
As at 31 March 2017, the Group's cash and cash equivalents excluding deposits held on behalf of the Employee Benefit Trust stand at RM58.0 million.
The Directors have prepared financial projections, including cash flows, for a period up to 31 March 2019. The projections include sensitivity testing to consider a reasonable worst case scenario. Based on these projections and taking into consideration the current financial position of the Group and future capital and lease commitments, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statements. In reaching this conclusion the directors have paid particular attention to the following factors:
-- The positive progress that is already being made in restructuring the business and the heightened focus on cash management;
-- The existing cash reserves of the business, and the fact that the Group has low levels of bank borrowings with low financial covenants;
-- The Group's business model is to lease its data centres as opposed to outright ownership. As a result, the Group is committed to regular lease rental payments, which constitute a significant proportion of the Group's cost base. The Group therefore needs to achieve a certain level of tenant occupancy to cover the minimum lease and other costs of ownership of a given data centre;
-- The Group has already secured new tenants for part of CX5 and is in active discussions with a number of other potential tenants to secure an adequate level of occupancy;
-- Due to changes in the data centre rental market, current market rentals have declined. In this regard the group are monitoring closely its cost and looking at ways to improve the operation and procurement process including working closely with its suppliers to reduce the overall cost;
-- The Group has completed the restructuring with the freeholder on the lease rental payments on CX1, CX2 and CX5, with the revised lease rental rates commencing on 1 January 2016 whereby the lease rental payments shall be lower in the earlier years and progressively increasing thereafter. The outstanding lease rental accrued up to 31 December 2015 will be settled over an extended period;
-- The funding requirements of existing and proposed new ventures and/or projects.
Given prevailing market conditions and the current levels of occupancy in the Group's data centres, the Group is forecast to continue to make operating losses and have operating cash outflows. The Board is continuing to review the Group's business model with the aim of establishing sustainable profitable trading.
Notwithstanding the above and taking into consideration the current financial position, future capital and lease commitments of the Group, the directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the consolidated financial statements for the year ended 31 March 2017. It should be noted that if the Group were to continue in its current state with no change to its customer base or further reduction in the freeholder lease rentals, its cash reserves would be depleted by FY2020. The Group has also considered the scenario in which the proposed Conditional Disposal of CSF CX completes. Under this scenario, the Group's operating losses and cash outflows are forecast to significantly reduce.
(vi) Critical accounting judgement and key sources of estimation uncertainty
Critical judgements in applying the Group's accounting policies
In the process of applying the Group's accounting policies, the Directors must make estimates and assumptions that affect the amounts recognised in the financial statements. Several of these estimates and judgments are related to matters that are inherently uncertain as they pertain to future events. These estimates and judgments are evaluated at each reporting date and are based on historical experience, internal controls, advice from external experts and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates may vary from the actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:
Revenue recognition
Revenue from the installation, integration and fit-out of equipment is recognised over the period of the related fit-out activity, which requires the Directors to consider the costs incurred to the balance sheet date and estimate the costs to completion of the contract. The estimation of costs to complete on contracts is judgemental and requires an estimate of the cost of materials, labour hours and cost, and time to complete. The estimate of the total costs to complete is based on historical experience and status of each project. The estimates are reviewed regularly and revised as necessary. Any significant change in these estimates will result in a change to the revenue recognition and the margin for future periods.
Key sources of estimation uncertainty
Provision for bad and doubtful debts
The provision for bad and doubtful debts includes the assessment of amounts receivable on an individual and collective basis. For individual provisions, events and circumstances such as breaching credit terms, evidence of the debtor experiencing financial difficulties, and potentially the probability of the debtor entering bankruptcy or financial reorganisation are considered. Based on these indicators a judgment is made whether a provision is required. In respect of a collective assessment, the estimation of the future settlement profile of trade receivables is judgemental and includes consideration of past experience in collecting payments, an increase in the number of delayed payments past the credit period as well as observable changes in the economic conditions that correlate with default on receivables.
The Group made general allowance for doubtful debts pertaining to trade receivables aged six months and above.
Recoverability of amounts owing from IDCB
Trade receivables includes an aggregate amount of RM29.3m due from IDCB, the developer of the CX5 data centre. During the financial year, the Group received RM3.0 million. The Group made a 100% provision for doubtful debts in the prior year as the balance of trade receivables of RM29.3 million is expected to be collected over a longer period of time.
Onerous lease assessment
The Group's business model is to lease data centres, and as such the Group is committed to lease rentals and certain other costs of ownership. As such, the Group needs to achieve a certain level of rental income from tenants over the life of the data centre lease such that revenue received will exceed costs. If this is not the case, then the data centre lease rental contract could be onerous.
In order to calculate onerous lease obligations the directors are required to estimate the future tenancy profile of a data centre, which is inherently judgemental as the unexpired terms of the leases for nine years and the estimate may vary as a result of changes in the utilisation and price of a data centre's space.
Impairment of property, plant and equipment
The Group assesses whether there are any indicators of impairment for all non-financial assets at each reporting date. Non-financial assets are tested for impairment when there are indications that the carrying amounts may not be recoverable.
When value in use calculations are undertaken, the directors are required to estimate the expected future cash flows from the assets or cash generating unit and choose a suitable discount rate in order to calculate the present value of those cash flow. The estimate may vary depends on the market interest rate, utilisation and price of the data centre space.
Deferred tax asset recognition
The Group recognises deferred tax assets to the extent that it is probable that taxable profits will be available to utilise the asset. At each balance sheet date, the Directors review the forecast taxable profits of the Group to assess the recoverability of the deferred tax asset. To the extent that it is no longer probable that sufficient taxable profits will be available, the carrying amount of the deferred tax asset is reduced.
2. Revenue recognition and contract accounting
Revenue represents amounts receivable for work carried out in the rental of data centre space (including reimbursement for electricity consumed by customers), design and development of data centre facilities, the maintenance of data centres and imputed interest on loans to data centre developers.
Revenue from contract works is recognised in the Consolidated Statement of Comprehensive Income based on the stage of completion which is determined based on the contract costs incurred for work performed to date in proportion to the estimated total contract costs.
Revenue on design and development activity is recognised over the period of the activity and in accordance with the underlying contract. Revenue is measured by reference to the fair value of consideration received or receivable from customers. Cost overspends on design and development are recognised as they arise and cost under-spends recognised when it is known with reasonable certainty, the final position of the relevant contract. Where design and development projects are in progress and where sales invoiced exceed the cost of work completed, the excess is shown as deferred income, within other financial assets. When it is probable that total fit-out costs will exceed contract revenue, the expected loss is recognised as an expense immediately.
Income from support and maintenance agreements and the rental of data centre space is recognised on a straight line basis over the period of the related activity. Data centre space is rented out under operating leases.
3. Segment reporting
The Management regularly reviews segment information based on the key products and services provided to its customers; rental of data centre space, maintenance (including) support of data centres, and the design and development of data centre facilities.
Year ended 31 March 2017 Data centre Design and development
rental Maintenance of data centre facilities Consolidated
RM'000 RM'000 RM'000 RM'000
Revenue 66,526 7,183 8,711 82,420
Cost of sales (77,043) (2,928) (5,687) (85,658)
------------ ------------ --------------------------- -------------
Gross profit / (loss) (10,517) 4,255 3,024 (3,238)
Other operating income 242 - 1,698 1,940
Administrative cost (10,024) (1,134) (658) (11,816)
Allowance for doubtful debts 1,027 - 27 1,054
Allowance for slowing stock - - 101 101
Allowance for diminution of investment - - 2 2
Unwinding of discounts on provision (7,238) - - (7,238)
Net movement on onerous leases (8,163) - - (8,163)
Segment depreciation (15) (11) (49) (75)
Other operating income 242 - 1,698 1,940
------------ ------------ --------------------------- -------------
Segment result (34,688) 3,110 4,145 (27,433)
Corporate cost (5,187)
Finance income 1,674
Loss on disposal of other investment (11)
Net foreign exchange loss 737
Finance costs (2,956)
Loss before tax (33,176)
Tax (1,445)
-------------
Loss for the financial year (34,621)
Other comprehensive income
Foreign currency translation (480)
-------------
Total comprehensive loss for
the financial year (35,101)
=============
Year ended 31 March 2016 Data centre Design and development
rental Maintenance of data centre facilities Consolidated
RM'000 RM'000 RM'000 RM'000
Revenue 63,959 8,579 11,449 83,987
Cost of sales (77,518) (2,733) (5,265) (85,516)
------------ ------------ --------------------------- -------------
Gross profit / (loss) (13,559) 5,846 6,184 (1,529)
Other operating income 65 - 40 105
Administrative cost (9,827) (1,300) (1,481) (12,608)
Allowance for doubtful debts (571) - (29,479) (30,050)
Allowance for slowing stock - - (482) (482)
Allowance for diminution of investment - - 2 2
Bad debts written off - - (165) (165)
Unwinding of discounts on provision (7,650) - - (7,650)
Net movement on onerous leases 10,950 - - 10,950
Segment depreciation (21) (16) (68) (105)
------------ ------------ --------------------------- -------------
Segment result (20,613) 4,530 (25,449) (41,532)
Non-trade bad debts written back 114
Reduction of contingent consideration 950
Corporate cost (6,195)
Finance income 1,481
Gain on disposal of other investment 3
Reversal of impairment loss 13,100
Net foreign exchange gain 291
Finance costs (1,207)
-------------
Loss before tax (32,995)
Tax (3,331)
-------------
Loss for the financial year (36,326)
Other comprehensive income
Foreign currency translation (363)
-------------
Total comprehensive loss for
the financial year (36,689)
=============
4. Onerous leases
As at As at
31 March 31 March
2017 2016
RM'000 RM'000
Movement in provision of onerous
leases
At start of financial year 57,900 61,200
Additional provision during the financial
year 24,250 26,063
Utilisation of provision (16,087) (37,013)
Unwinding of discount 7,237 7,650
At end of financial year 73,300 57,900
========= =========
The Group's business model is to lease data centres and commit to lease rentals and certain other costs of ownership. As such, the Group needs to achieve a certain level of rental income from tenants over the life of the data centre lease such that revenue received will exceed costs.
The provision of onerous leases in the financial statements represents the present value of the future lease payments that the Group is presently obliged to make under non-cancellable operating lease contracts, less revenue expected to be earned on the lease. The estimate may vary as a result of changes in the utilisation of the data centres. The unexpired terms of the leases is nine years with an option to extend by an additional 16 years.
5. Earnings per share
The calculations for earnings per share, based on the weighted average number of shares, are shown in the table below.
Year ended Year ended
31 March 31 March
2017 2016
Net loss for the financial year
after taxation attributable to
members (RM'000) (34,621) (36,326)
Weighted average number of ordinary
shares for basic earnings per
share ('000) 160,029 160,029
Weighted average number of ordinary
shares for diluted earnings per
share ('000) 160,029 160,029
The number of ordinary shares for diluted earnings per share is the weighted average number of ordinary shares of CSF Group plc that would have been in issue. The calculation of the diluted earnings per share does not assume conversion, exercise or other issue of potential ordinary shares that would increase the net profit or decrease the net loss per share. As the Group is currently in a loss making position the inclusion of potential ordinary shares associated in the diluted loss per share calculation would serve to decrease the net loss per share. On that basis, no adjustment has been made for diluted loss per share.
6. Dividend
The Board does not propose any payment of dividends in respect of the current financial year.
7. Contingencies
The Group holds a number of guarantees with various banks in respect of banking facilities as follows:
As at 31 As at
March 2017 31 March
2016
RM'000 RM'000
Bank guarantees 22,298 25,037
8. Non-adjusting event after the financial year-end
On 27 September 2017, the Group entered into a Sale and Purchase Agreement to dispose of its entire equity interest in CSF CX Sdn Bhd ("CSF CX"), a wholly-owned subsidiary, for a cash consideration of RM2.00 ("Conditional Disposal"). The Board expects that the completion of the Conditional Disposal will improve the Group's financial position, principally due to the elimination of the net liabilities of CSF CX and the elimination of the Group's obligations on the leases payable, and the return of cash deposits pledged for banking facilities and rental deposits (approximately up to RM6 million (GBP1.1 million*)) in connection with the CX2 and CX5 data centres.
- ends -
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR BRGDCSXDBGRI
(END) Dow Jones Newswires
September 29, 2017 02:01 ET (06:01 GMT)
1 Year Csf Group Chart |
1 Month Csf Group 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
