Register to chat with like-minded investors on our interactive forums.
| 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 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2020 to Apr 2025
TIDMCSFG
RNS Number : 2869R
CSF Group PLC
08 December 2016
The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014 ("MAR")
8 December 2016
CSF Group plc
("CSF" or "the Group")
HALF-YEAR RESULTS
For the six months ended 30 September 2016
CSF Group plc (AIM: CSFG), a leading provider of data centre facilities and services in South East Asia and the largest provider of data centre services in Malaysia, today announces its unaudited half-year results for the six months ended 30 September 2016.
Financial highlights:
-- Group revenue of RM37.4m (GBP7.0m*) (H1 2016(#) : RM34.1m (GBP6.4m*)). -- Lower gross loss margin of 7.3% (H1 2016(#) : gross loss margin of 66.2%).
-- Loss before tax of RM6.2m* (GBP1.2m*) (H1 2016(#) : profit before tax of RM1.8m** (GBP0.3m*)).
-- Earnings per share: loss of 4.46 sen (0.83p*) per share (H1 2016(#) : earnings of 0.72 sen (0.14p*) per share).
-- Net cash generated from operating activities of RM0.6m (GBP0.1m*), mainly due to improved collection of overdue receivables (H1 2016(#) : net operating cash outflow of RM6.6m (GBP1.2m*)).
-- Closing cash and cash equivalents position as at 30 September 2016 of RM42.0m (GBP7.8m*) (31 March 2016: RM43.6m (GBP8.1m*)).
-- Net liabilities as at 30 September 2016 of RM27.5m (GBP5.1m*) (31 March 2016: RM20.1m (GBP3.8m*)).
Operational highlights:
-- Ongoing fit-out works for a new tenancy contract at CX2 for commencement in H2 2017.
-- Enhancing the connectivity at CX1, CX2 and CX5 to create additional revenue streams and provide additional opportunities for marketing the Group's data centres.
-- The debt settlement agreement has been finalised with the freeholder of CX1, CX2 and CX5 whilst the supplemental lease agreements are being finalised, to improve operating cash flow.
-- Continuing to focus, pursue and follow up on a pipeline of potential customers and marketing activities.
* The proforma balances in pounds Sterling are included solely for convenience. The proforma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all current and prior year balances being translated from Malaysian Ringgits into pounds Sterling at the rate prevailing on 30 September 2016 of RM5.3602 : GBP1.00. This translation should not be construed as meaning that the Malaysian Ringgit amounts actually represent, have been, or could be converted into the stated number of pounds Sterling.
** Includes a reversal and utilisation of provision for onerous leases of RM23.0m (GBP4.3m*) and reversal of impairment of tangible assets of RM13.1m (GBP2.4m*).
# The 6-month financial period from 1 April 2015 to 30 September 2015.
For further information:
CSF Group plc Phil Cartmell, Chairman +603 8318 1313 Allenby Capital Limited (Nominated Adviser & Broker) Nick Naylor / Alex Brearley +44 (0)20 3328 5656
CHAIRMAN'S STATEMENT
Overview of the six months ended 30 September 2016
The Group continued to incur a gross loss during the six months ended 30 September 2016, as both the CX2 and CX5 data centres have not yet attained an optimum level of occupancy. Fit-out works for a new tenancy contract are ongoing, but will only start to generate rental revenue in the second half of the 2017 financial year.
The loss before tax for the six month period was RM6.2m (GBP1.2m*), compared to the profit before tax in the corresponding period in the previous financial year of RM1.8m (GBP0.3m*). This was mainly due to the inclusion of the following items in the results for the previous six month period:
(i) reversal and utilisation of a provision of onerous lease of RM23.0m (GBP4.3m*); and (ii) reversal of impairment of tangible assets of RM13.1m (GBP2.4m*).
As at 30 September 2016, the Group had cash and cash equivalents of RM42.0m (GBP7.8m*) (31 March 2016: RM43.6m (GBP8.1m*)). This represents cash that is available to the Group, and excludes restricted cash items, such as deposits held on behalf of the Company's Employee Benefit Trust.
Progress with the restructuring of the lease rental payments has, to a certain extent, reduced the burden on operating cash flow, thereby allowing the Group to focus on securing new tenancy contracts. The Group has executed a debt settlement agreement with the freeholder of CX1, CX2 and CX5 and is in the process of finalising revised lease agreements. The Board looks forward to making further announcements in respect of formal revised lease agreements as and when appropriate.
Current trading
As highlighted in the Group's results for the year ended 31 March 2016, which were announced in July 2016, the Group remains focused on filling the remaining capacity at its CX2 and CX5 data centres. It has also undertaken a number of strategic initiatives to improve its cash reserves, secure new customers, create additional revenue streams and strive to improve operational efficiency in order to reduce costs.
The Board has also recently undertaken an internal strategic review of the Group's assets and subsidiaries, in order to examine alternative operating structures for the Group's overall business. This process is ongoing.
Outlook
The Board and management team remains focused on its key strategies, as outlined above, and on pursuing the pipeline of potential customers and business alliances. An update will be made to shareholders on this progress in due course.
Dividends
The Board does not propose any payment of dividends in respect of the six month period ended 30 September 2016.
Phil Cartmell
Chairman
CSF Group plc
* The proforma balances in pounds Sterling are included solely for convenience. The proforma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all current and prior year balances being translated from Malaysian Ringgits into pounds Sterling at the rate prevailing on 30 September 2016 of RM5.3602 : GBP1.00. This translation should not be construed as meaning that the Malaysian Ringgit amounts actually represent, have been, or could be converted into the stated number of pounds Sterling.
CHIEF FINANCIAL OFFICER'S REVIEW
Introduction
The Group recorded basic earnings per share ("EPS") loss of 4.46 sen (0.83p*) (H1 2016: profit of 0.72 sen (0.14 p*)).
Financial results
Hot Features
Premium
Proforma
--------------------------- ------------------------------ ------------------------------
6 months 6 months 6 months 6 months
ended ended ended ended
30 September 30 September 30 September 30 September
2016 2015 2016 2015
RM'000 RM'000 GBP'000 GBP'000
(unaudited) (unaudited) (unaudited) (unaudited)
--------------------------- -------------- -------------- -------------- --------------
Total Group revenue 37,448 34,072 6,986 6,356
--------------------------- -------------- -------------- -------------- --------------
Gross loss (2,731) (22,550) (510) (4,207)
--------------------------- -------------- -------------- -------------- --------------
Other operating income 95 8 18 1
--------------------------- -------------- -------------- -------------- --------------
Administrative expenses (8,258) (8,088) (1,541) (1,509)
--------------------------- -------------- -------------- -------------- --------------
Bad debts written
off - (51) - (10)
--------------------------- -------------- -------------- -------------- --------------
Net allowance for
doubtful debts 757 (1,160) 141 (216)
--------------------------- -------------- -------------- -------------- --------------
Reversal of impairment
of tangible assets - 13,100 - 2,444
--------------------------- -------------- -------------- -------------- --------------
Reversal of restructuring
cost 332 - 62 -
--------------------------- -------------- -------------- -------------- --------------
Reduction of contingent
consideration - 950 - 177
--------------------------- -------------- -------------- -------------- --------------
Provision for onerous
leases 11,738 23,025 2,190 4,296
--------------------------- -------------- -------------- -------------- --------------
Profit from operations 1,933 5,234 360 976
--------------------------- -------------- -------------- -------------- --------------
Net finance income
/ (cost) (882) 369 (164) 69
--------------------------- -------------- -------------- -------------- --------------
Unwinding of discounts
on provision (7,238) (3,825) (1,350) (714)
--------------------------- -------------- -------------- -------------- --------------
Loss / (profit) before tax (6,187) 1,778 (1,154) 331 --------------------------- -------------- -------------- -------------- -------------- Tax (949) (619) (177) (115) --------------------------- -------------- -------------- -------------- -------------- Loss / (profit) for the financial period (7,136) 1,159 (1,331) 216 --------------------------- -------------- -------------- -------------- -------------- Foreign currency translation (237) (704) (44) (131) --------------------------- -------------- -------------- -------------- -------------- Total comprehensive (loss) / income for the period (7,373) 455 (1,375) 85 --------------------------- -------------- -------------- -------------- -------------- Basic (LPS) / EPS (4.46 sen) 0.72 sen (0.83p) 0.14p --------------------------- -------------- -------------- -------------- --------------
Revenue
Proforma
---------------------------- ------------------------------ ------------------------------
6 months 6 months 6 months 6 months
ended ended ended ended
30 September 30 September 30 September 30 September
2016 2015 2016 2015
RM'000 RM'000 GBP'000 GBP'000
(unaudited) (unaudited) (unaudited) (unaudited)
---------------------------- -------------- -------------- -------------- --------------
Data centre rental
income 33,101 26,826 6,175 5,005
---------------------------- -------------- -------------- -------------- --------------
Maintenance income 3,356 4,794 626 894
---------------------------- -------------- -------------- -------------- --------------
36,457 31,620 6,801 5,899
---------------------------- -------------- -------------- -------------- --------------
Design and fit-out
of data centre facilities 991 2,452 185 457
---------------------------- -------------- -------------- -------------- --------------
Total Group revenue 37,448 34,072 6,986 6,356
---------------------------- -------------- -------------- -------------- --------------
Data centre rental revenue increased by 23.4% from RM26.8m (GBP5.0m*) in H1 2016 to RM33.1m (GBP6.2m*) in the six months under review, mainly due to the commencement of two new tenancy contracts at CX5 which commenced in July 2015 and October 2015 respectively. The aforementioned contracts were signed several months before the commencement of the respective tenancy periods as fit-out works had to be carried out before the customers commence to pay rental.
The decrease in maintenance revenue by RM1.4m (GBP0.3m*) was mainly attributable to the non-renewal of a comprehensive maintenance contract which expired in H1 2016.
Gross loss margin
The Group incurred a lower gross loss margin of 7.3% (H1 2016: gross loss margin of 66.2%), mainly due to lower lease rental expenses on CX1, CX2 and CX5 resulting from the restructuring of the lease rental payments with the freeholder, effective from January 2016.
Profit from operations
Profit from operations for the financial period amounted to RM1.9m** (GBP0.4m*) (H1 2016: RM5.2m (GBP1.0m*)). The profit in H1 2016 was mainly attributable to a reversal and utilisation of a provision for onerous leases of RM23.0m (GBP4.3m*) and reversal of impairment of tangible assets of RM13.1m (GBP2.4m*).
Cash and working capital
As at 30 September 2016 the Group had cash and cash equivalents (excluding deposits held on behalf of the Employee Benefit Trust) of RM42.0m (GBP7.8m*). The Group recorded net cash generated from operating activities of RM0.6m (GBP0.1m*), compared to a net operating cash outflow of RM6.6m (GBP1.2m*) in H1 2016, which was mainly due to improved collection of overdue receivables.
The net cash outflow generated from investing activities of RM1.5m (GBP0.3m*) was mainly due to the purchase of additional plant and equipment of RM2.1m (GBP0.4m) for the refurbishment and the upgrading of infrastructure at CX1 and CX2.
Critical accounting judgment and key sources of estimation uncertainty
The areas of critical accounting judgment and key sources of estimation uncertainty as disclosed on pages 37 to 39 of the Group's Annual Report for the year ended 31 March 2016 remain valid for the six months ended 30 September 2016.
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 (below).
Lee King Loon
Chief Financial Officer
CSF Group plc
* The proforma balances in pounds Sterling are included solely for convenience. The proforma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all current and prior year balances being translated from Malaysian Ringgits into pounds Sterling at the rate prevailing on 30 September 2016 of RM5.3602 : GBP1.00. This translation should not be construed as meaning that the Malaysian Ringgit amounts actually represent, have been, or could be converted into the stated number of pounds Sterling.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the 6 months ended 30 September 2016
Proforma Proforma
6 months 6 months 6 months 6 months
to 30 September to 30 September to 30 September to 30 September
2016 2015 2016 2015
Note RM'000 RM'000 GBP'000 GBP'000
(unaudited) (unaudited) (unaudited) (unaudited)
Revenue 37,448 34,072 6,986 6,356
Cost of sales (40,179) (56,622) (7,496) (10,563)
Gross loss (2,731) (22,550) (510) (4,207)
Other operating income 95 8 18 1
Administrative expenses (8,258) (8,088) (1,541) (1,509)
Net allowance for doubtful
debts 757 (1,160) 141 (216)
Bad debts written off - (51) - (10)
Reversal of impairment
of tangible assets - 13,100 - 2,444
Reversal of restructuring
cost 332 - 62 -
Reduction of contingent
consideration - 950 - 177
Provision for onerous
leases 5 11,738 23,025 2,190 4,296
Total operating expenses 4,569 27,776 852 5,182
Operating profit 1,933 5,234 360 976
Finance income 626 686 117 128
----------------- ----------------- ----------------- -----------------
Interest payable on bank
loans, overdrafts and
finance leases (1,508) (317) (281) (59)
Unwinding of discounts
on provisions (7,238) (3,825) (1,350) (714)
Finance costs (8,746) (4,142) (1,631) (773)
(Loss) / profit before
tax (6,187) 1,778 (1,154) 331
Tax (949) (619) (177) (115)
(Loss) / profit for the
financial period (7,136) 1,159 (1,331) 216
Other comprehensive loss
Foreign currency translation (237) (704) (44) (131)
Total comprehensive (loss)
/ income for the period (7,373) 455 (1,375) 85
(LPS) / EPS
* Basic (sen) 6 (4.46) 0.72 (0.83) p 0.14 p
* Diluted (sen) 6 (4.46) 0.72 (0.83) P 0.14 P
----------------- -----------------
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 30 September 2016
Note Proforma Proforma
As at As at
As at As at 30 September 31
30 September 31 March 2016 March
2016 2016 GBP'000 2016
RM'000 RM'000 GBP'000
(unaudited) (audited) (unaudited) (unaudited)
Non-current assets
Property, plant and equipment 25,140 25,640 4,690 4,783
Interest in associate - - - -
Other investments 155 155 29 29
Trade and other receivables 323 360 60 67
25,618 26,155 4,779 4,879
Current assets
Inventories 1,016 1,781 190 332
Trade and other receivables 55,180 64,503 10,294 12,034
Current tax assets 265 175 49 33
Restricted cash 14,131 14,055 2,636 2,622
Cash and cash equivalents 8 44,269 45,823 8,259 8,549
114,861 126,337 21,428 23,570
Total assets 140,479 152,492 26,207 28,449
Current liabilities
Trade and other payables 38,541 44,338 7,190 8,272
Current tax liabilities 1,779 854 332 159
Bank borrowings 916 1,164 171 217
Obligations under finance
leases 110 140 21 26
41,346 46,496 7,714 8,674
Non-current liabilities
Obligations under finance
leases 125 165 23 31
Bank borrowings - 334 - 62
Trade and other payables 72,876 67,492 13,596 12,593
Deferred tax liabilities 232 232 43 43
Provision for onerous leases 5 53,400 57,900 9,962 10,802
126,633 126,123 23,624 23,531
-------------- ----------- -------------- ------------
Total liabilities 167,979 172,619 31,338 32,205
============== =========== ============== ============
Net liabilities (27,500) (20,127) (5,131) (3,756)
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 30 September 2016
Note Proforma Proforma
As at As at
As at As at 30 September 31
30 September 31 March 2016 March
2016 2016 GBP'000 2016
RM'000 RM'000 GBP'000
(unaudited) (audited) (unaudited) (unaudited)
Equity/ (deficit)
Share capital 78,936 78,936 14,726 14,726
Share premium 104,499 104,499 19,495 19,495
Shares held under Employee
Benefit Trust (2,300) (2,300) (429) (429)
Other reserve (66,153) (66,153) (12,342) (12,342)
Translation reserve (1,003) (766) (187) (143)
Accumulated loss (141,479) (134,343) (26,394) (25,063)
Total capital deficit (27,500) (20,127) (5,131) (3,756)
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
For the 6 months ended 30 September 2016
6 months Proforma Proforma
ended 6 months 6 months ended
6 months ended 30 September ended 30 September
30 September 2015 30 September 2015
2016 RM'000 2016 GBP'000
RM'000 GBP'000
(unaudited) (unaudited) (unaudited) (unaudited)
Net cash generated from /
(used in) operating activities
(Note 7) 596 (6,601) 111 (1,231)
Investing activities
Interest received 626 686 117 128
Capital expenditure (2,084) (1,485) (389) (277)
Repayment of advances from
the owner of a development
project - 27,936 - 5,212
Net cash generated from investing
activities (1,458) 27,137 (272) 5,063
Financing activities
Repayment of obligations
under finance leases (70) (82) (13) (15)
Increase in restricted cash (76) (2,339) (14) (437)
Repayment of borrowings (582) (582) (109) (109)
Net cash used in financing
activities (728) (3,003) (136) (561)
Net (decrease) / increase
in cash and cash equivalents (1,590) 17,533 (297) 3,271
Cash and cash equivalents
at beginning of financial
period (Note 8) 43,572 29,182 8,129 5,444
Cash and cash equivalents
at end of financial period
(Note 8) 41,982 46,715 7,832 8,715
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the 6 months ended 30 September 2016
Shares held under Employee Benefit Trust Share option reserve Accumulated loss Translation
Share capital Share premium RM'000 Other reserve RM'000 RM'000 reserve Total
RM'000 RM'000 (unaudited) RM'000 (unaudited) (unaudited) RM'000 RM'000
(unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
At 1 April 2015 78,936 104,499 (2,300) (66,153) 4,117 (102,134) (403) 16,562
Profit for the
period - - - - - 1,159 (704) 455
At 30 September
2015 78,936 104,499 (2,300) (66,153) 4,117 (100,975) (1,107) 17,017
At 1 April 2016 78,936 104,499 (2,300) (66,153) - (134,343) (766) (20,127)
Loss for the period - - - - - (7,136) (237) (7,373)
At 30 September 2016 78,936 104,499 (2,300) (66,153) - (141,479) (1,003) (27,500)
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the 6 months ended 30 September 2016
<------------------------------------------------------------------------------------ Proforma
------------------------------------------------------------------------------->
Shares held under Employee Benefit Trust Share option reserve Translation
Share capital Share premium GBP'000 Other reserve GBP'000 Accumulated loss reserve Total
GBP'000 GBP'000 (unaudited) GBP'000 (unaudited) GBP'000 GBP'000 GBP'000
(unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
At 1 April 2015 14,726 19,495 (429) (12,342) 768 (19,054) (75) 3,089
Profit for the
period - - - - - 216 (131) 85
At 30
September 2015 14,726 19,495 (429) (12,342) 768 (18,838) (206) 3,174
At 1 April 2016 14,726 19,495 (429) (12,342) - (25,063) (143) (3,756)
Loss for the period - - - - - (1,331) (44) (1,375)
At 30
September 2016 14,726 19,495 (429) (12,342) - (26,394) (187) (5,131)
======
======= ======= ======== ========= ==== ========= ======= ==============
Notes 1 to 10 form an integral part of the condensed consolidated interim financial results.
1. General information
This preliminary announcement of condensed consolidated interim financial results was approved for issue by the Board of Directors on 8 December 2016 and is unaudited.
While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs), this announcement does not itself contain sufficient information to comply with IFRSs. In September 2016, the Group published full financial statements for the year ended 31 March 2016 that comply with IFRSs, which were delivered to the Jersey Registrar of Companies in September 2016.
(i) Basis of preparation
The annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed consolidated interim financial results have been prepared in accordance with the accounting policies the Group intends to use in preparing its next annual financial statements. The condensed consolidated interim financial results should be read in conjunction with the annual financial statements for the year ended 31 March 2016, which have been prepared in accordance with IFRSs as adopted by the European Union.
(ii) Proforma
The proforma balances in pounds Sterling are included solely for convenience. The proforma balances in pounds Sterling are stated, as a matter of arithmetical computation only, on the basis of all current and prior year balances being translated from Malaysian Ringgits into pounds Sterling at the rate prevailing on 30 September 2016 of RM5.3602 : GBP1.00 This translation should not be construed as meaning that the Malaysian Ringgit amounts actually represent, 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 2016, as described in those financial statements.
Taxes on income in interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.
1. General information (Cont'd) (iv) Forward-looking statements
Certain statements in these condensed consolidated interim 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 Directors have prepared financial projections, including cash flows, for a period up to 31 March 2018. 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:
-- As at 30 September 2016, the Group's cash and cash equivalents, excluding deposits held on behalf of the Employee Benefit Trust, stand at RM42.0 million;
-- 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 having outright ownership of its data centres. 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 CX2 and is in active discussions with a number of other potential tenants to secure an adequate level of occupancy;
-- 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.
1. General information (Cont'd) (v) Going concern (Cont'd)
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 foregoing, the financial projections show that with the completion of the restructuring of the lease rental commitments, the Group will be able to sustain its working capital requirements for a period of not less than 18 months. However, the Group will need to secure additional revenues in order to achieve a sustainable business model.
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 half-yearly financial statements for the period ended 30 September 2016.
2. Basis of consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiaries) made up to 31 March each year. Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities.
The results of subsidiaries acquired or disposed of during the year are included in the consolidated statement of comprehensive income from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by the Group. All intra-group transactions, balances, income and expenses are eliminated on consolidation.
Under the purchase method of accounting, the cost of an acquisition is measured as the aggregate of the fair values of the assets acquired, liabilities incurred or assumed and equity instruments issued at the date of exchange. The excess of acquisition cost over the net fair value of the identifiable assets, liabilities and contingent liabilities represents goodwill, while the shortfall is immediately credited to the consolidated statement of comprehensive income.
Goodwill is reviewed annually for impairment or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.
3. 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 and the maintenance of data centres.
Revenue from design and development 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 and 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 sales invoiced exceed the value 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.
4. 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 centres.
Data centre Design and development of data
6 months ended rental centres Consolidated
30 September 2016 RM'000 Maintenance RM'000 RM'000 RM'000
(unaudited) (unaudited) (unaudited) (unaudited)
Revenue 33,101 3,356 991 37,448
Cost of Sales (38,489) (1,279) (411) (40,179)
Gross (loss) / profit (5,388) 2,077 580 (2,731)
Other operating income 95 - - 95
Provision for onerous leases 11,738 - - 11,738
Administrative cost (2,368) (208) (60) (2,636)
Write back of doubtful debts 753 - 4 757
Staff costs (2,717) (257) (79) (3,053)
Segment depreciation (7) (6) (24) (37)
Segment result 2,106 1,606 421 4,133
Corporate costs (2,858)
Reversal of restructuring cost 332
Gain on foreign exchange 326
Finance income 626
Finance cost (8,746)
Loss before tax (6,187)
Tax (949)
Loss for the financial period (7,136)
Other comprehensive loss
Foreign currency translation (237)
Total comprehensive loss for the
period (7,373)
4. Segment reporting (continued)
Data centre Design and development of data
6 months ended rental centres Consolidated
30 September 2015 RM'000 Maintenance RM'000 RM'000 RM'000
(unaudited) (unaudited) (unaudited) (unaudited)
Revenue 26,826 4,794 2,452 34,072
Cost of Sales (53,669) (1,289) (1,664) (56,622)
Gross (loss) / profit (26,843) 3,505 788 (22,550)
Other operating income 6 - 2 8
Provision for onerous leases 23,025 - - 23,025
Administrative cost (2,324) (594) (169) (3,087)
Allowance for doubtful debts (804) - (647) (1,451)
Write back of doubtful debts - - 291 291
Bad debts written off - - (165) (165)
Staff costs (2,417) (404) (129) (2,950)
Segment depreciation (10) (8) (34) (52)
Segment result (9,367) 2,499 (63) (6,931)
Bad debts written back 114
Corporate costs (2,809)
Reversal of impairment of
tangible assets 13,100
Reduction of contingent
consideration 950
Gain on foreign exchange 810
Finance income 686
Finance cost (4,142)
Profit before tax 1,778
Tax (619)
Profit for the financial period 1,159
Other comprehensive loss
Foreign currency translation (704)
Total comprehensive income for
the period 455
5. Provision for onerous leases
As at As at
30 September 31 March
2016 2016
Movement in provision for onerous leases RM'000 RM'000
(unaudited) (audited)
At start of financial period/ year 57,900 61,200
Additional provision 4,350 26,063
Utilisation of provision (16,088) (37,013)
Unwinding of discount 7,238 7,650
At end of financial period/ year 53,400 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 for 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 9 years with an option to extend by an additional 16 years.
6. (Loss) / Earnings per share
The calculation for (loss) / earnings per share, based on the weighted average number of shares, is shown in the table below:
6 months ended 6 months ended
30 September 30 September
2016 2015
(unaudited) (unaudited)
Net (loss) / profit for the financial
period after taxation attributable
to members (RM'000) (7,136) 1,159
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 to the net loss per share. As the Group is currently in a loss making position change the inclusion of potential ordinary shares associated with share options 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.
7. Note to the Cash Flow Statement
6 months 6 months
ended 30 ended 30
September September
2016 2015
RM'000 RM'000
(unaudited) (unaudited)
(Loss) / profit for the financial period (7,136) 1,159
Adjustments for:
Allowance for doubtful debts - 1,451
Allowance for doubtful debts written back (757) (291)
Bad debts written off - 51
Depreciation of property, plant and equipment 2,586 2,315
Foreign currency translation (237) (704)
Interest expense 8,746 4,142
Interest income (626) (686)
Reversal of impairment of tangible assets - (13,100)
Reduction of contingent consideration - (950)
Reversal of restructuring cost (332) -
Provision for onerous leases (11,738) (23,025)
Tax 949 619
Operating cash outflow before movements
in working capital (8,545) (29,019)
Decrease / (increase) in inventories 765 (301)
Decrease / (increase) in receivables 10,117 (2,308)
(Decrease) / increase in payables (1,409) 25,570
Cash generated from / (used in) operations 928 (6,058)
Interest paid (217) (317)
Income taxes paid (115) (226)
Net cash generated from (used in) operating
activities 596 (6,601)
8. Cash and cash equivalents
As at As at
30 September 30 September
2016 2015
RM'000 RM'000
(unaudited) (unaudited)
Cash and cash equivalents- statement of
financial position 45,823 31,379
Deposit held on behalf of employee benefit
trust (2,251) (2,197)
__________ _________
Cash and cash equivalents at beginning
of the financial period - cash flow 43,572 29,182
As at As at
30 September 31 March
2016 2016
RM'000 RM'000
(unaudited) (audited)
Cash and cash equivalents- statement of
financial position 44,269 45,823
Deposit held on behalf of employee benefit
trust (2,287) (2,251)
__________ _________
Cash and cash equivalents at the end of
the financial period - cash flow 41,982 43,572
9. Dividend
The Board does not propose any payment of dividends in respect of the six month period to 30 September 2016 (H1 2016: Nil).
10. Contingencies
The Group holds a number of guarantees with various banks in respect of banking facilities as follows:
As at As at
30 September 31 March
2016 2016
RM'000 RM'000
(unaudited) (audited)
Banking guarantees 21,487 25,037
-ends-
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR TPBFTMBTMMBF
(END) Dow Jones Newswires
December 08, 2016 02:00 ET (07:00 GMT)
1 Year Csf Group Chart |
1 Month Csf Group Chart |
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
