ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

PEN Pennant International Group Plc

28.50
0.00 (0.00%)
25 Apr 2024 - Closed
Delayed by 15 minutes
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% 28.50 28.00 29.00 28.50 28.50 28.50 32,901 07:48:46
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Engineering Services 13.69M -901k -0.0244 -11.68 10.51M

Pennant International Group PLC 2022 Interim Results (0645A)

21/09/2022 7:02am

UK Regulatory


Pennant (LSE:PEN)
Historical Stock Chart


From Apr 2022 to Apr 2024

Click Here for more Pennant Charts.

TIDMPEN

RNS Number : 0645A

Pennant International Group PLC

21 September 2022

FOR IMMEDIATE RELEASE 21 September 2022

PENNANT INTERNATIONAL GROUP PLC

Interim Results for the six months ended 30 June 2022

Return to positive EBITA; business mix transformed; significant gross margin improvement

Pennant International Group plc (AIM: PEN) ("Pennant", the "Group" or "Company"), a leading global provider of training technology and integrated product support solutions, announces its Interim Results for the six months ended 30 June 2022 (the "First Half", the "Period", or "H1 2022").

Commenting on the results, Chairman John Ponsonby said:

"I am pleased to report that the Period saw the Group return to positive earnings before interest, taxation and amortisation as gross margin significantly improved and costs remained under tight control."

"As a result of management's continued efforts to deliver the Group's strategy, we now have a leaner, more streamlined organisation, with an increasing proportion of recurring revenues from software and services, providing greater forward visibility and a solid platform from which to grow the business and enhance shareholder value."

Key points: Financial

-- oup revenues for the Period of GBP6.9 million (H1 2021: GBP 7.4 million) of which circa 65% were recurring (H1 2021: 53% recurring);

   --      52% of revenues generated from software licensing and associated activities (H1 2021: 35%); 
   --      Gross margin doubles to 41% (H1 2021: 21%); 
   --      EBITA profit of GBP0.1 million (H1 2021: EBITA loss of GBP1.0 million); 
   --      EBITDA profit of GBP0.4 million (H1 2021: EBITDA loss of GBP0.7 million); 
   --      Loss before tax of GBP0.8 million (H1 2021: loss before tax of GBP1.7 million); 
   --      Net debt at Period end of GBP4.1 million (H1 2021: net debt of GBP1.9 million); 
   --      Trade and other receivables due at Period end of GBP5.1 million (H1 2021: GBP3.7 million); 
   --      Basic loss of (2.21)p per share (H1 2021: basic loss per share of (4.64)p per share); 

-- Unrelieved tax losses of GBP6.7 million carried forward (H1 2021: GBP4.5 million carried forward);

   --      Three-year order book at Period end stood at GBP27 million (H1 2021: GBP26 million). 

Key points: Operational

-- Secured the 'Major Programme' a contract from Boeing Defence UK Limited for the upgrade of Apache training equipment, worth GBP8.8 million over three years.

-- Following contract award, successfully passed the initial engineering milestone event on the Apache upgrade programme.

-- Factory acceptance achieved on the UK Helicopter programme (overall contract value: GBP3.5 million), with the training device delivered to the end user's site post Period end.

-- A second software and services order secured in the commercial aerospace sector (overall order value: USD$1.7 million), a key target market for the Group's IPS business line.

-- evelopment work completed on prototype simulator for rail infrastructure organisation which is intended to be rolled out to numerous sites in the future.

Post Period end highlights:

-- First 'Launch Partner' to participate in programme of testing and product promotion for new GenS product signed in Australasia.

-- Circa GBP1 million of orders for software and equipment upgrades received across July and August, taking orders received during 2022 to approximately GBP12 million.

-- GD MTE programme almost complete - all four devices have been built and achieved factory acceptance - and will be finished before year-end.

-- Surplus freehold site (Pennant Court) sold in August for GBP2.1 million with proceeds used to paydown borrowings (reduced to GBP2 million as at 20 September 2022).

Commenting on the Group's prospects, John Ponsonby added:

"We are securing new customers for our IPS software and services lines in important adjacent sectors including commercial aerospace, while at the same time gearing up for the launch of the new GenS software suite next year.

"Furthermore, with the prevailing global security situation, we are seeing real signs that defence procurement programmes are unlocking in our key regions, with several new opportunities already being pursued.

"With a stable contracted order book, good forward visibility of revenues over the next three years, and a leaner, optimised organisational structure, the Board is confident about the Group's future prospects."

This announcement contains inside information for the purposes of Article 7 of the UK version of Regulation (EU) No 596/2014 which is part of UK law by virtue of the European Union (Withdrawal) Act 2018, as amended ("MAR"). Upon the publication of this announcement via a Regulatory Information Service, this inside information is now considered to be in the public domain.

Enquiries:

 
 Pennant International Group      www.pennantplc.co.uk 
  plc 
 Philip Walker, CEO 
  David Clements, Commercial & 
  Risk Director                   +44 (0) 1452 714 914 
 
 WH Ireland Limited (Nomad and     https://www.whirelandplc.com/capital-markets 
  Broker) 
 Mike Coe 
  Sarah Mather                    +44 (0) 20 7220 1666 
 
 Walbrook PR (Financial PR)       pennant@walbrookpr.com 
 Paul Vann                        +44 (0)20 7933 8780 
  Tom Cooper                       Mob: +44 (0)7768 807631 
 

Pennant International Group plc

Interim Report for the six months ended 30 June 2022

Chairman's Statement

Results and dividend

On behalf of the Board of Directors, I can report that the Group recorded r evenues for the Period of GBP6.9 million which were lower than the equivalent period in 2021 (H1 202 1: GBP7.4 million) as the GD MTE entered its final stages and with the Apache programme yet to ramp up.

Encouragingly, EBITA was positive, at GBP0.1 million, which represents a substantial improvement over the EBITA loss of GBP1.0 million recorded for the comparable period in 2021. This turnaround is a result of sustained administrative cost savings implemented in earlier periods combined with a much-improved gross margin.

The gross profit margin for the Period increased to 41% (H1 2021: 21%) due to the improved sales mix, comprising software licensing income and consultancy fees and taking into account the much-reduced impact from the GD MTE programme.

This resulted in a significantly reduced pre-tax loss for the Period of GBP 0.8 million which compares with a pre-tax loss of GBP1.7 million in H1 2021.

Administrative costs for the Period were GBP3.6 million (H1 2021: GBP3.2 million), with the increase being associated with inflationary cost pressures and an increased amortisation charge in the period arising from an increased software intangible asset (predominantly the GenS development programme).

At the Period-end net debt stood at GBP4.1 million (H1 2021: net debt of GBP1.9 million), reflecting significant cash outflows as various programmes entered their final stages during the First Half, but with reduced borrowings expected throughout the second half following the sale of Pennant Court and as invoices are raised and paid.

Total assets at the Period end were GBP21.9 million (H1 2021: GBP20.6 million).

The basic loss per share for the Half Year was (2.21)p compared to a loss of (4.64)p for the same period last year.

A minimal effective tax rate is expected for the full year due to unrelieved tax losses of GBP6.7 million which have been carried forward at the Half Year (H1 2021: GBP 4.5 million ) and with R&D tax credit claims in progress.

The Group's three-year order book increased during the Period, closing at GBP27 million (H1 2021: GBP26 million) and is scheduled for delivery as follows: GBP6.3 million in H2 2022, GBP12.2 million in 2023, GBP6.8 million in 2024 and the balance in H1 2025. The net increase in the order book (which stood at GBP22 million at 31 December 2021) is largely attributable to the award of the Apache contract during the Period.

The Directors have concluded that it continues to be in the best interests of the Company and its shareholders to retain cash at this time for expected working capital requirements. The Board will therefore not be declaring an interim dividend but will continue to review the Group's dividend policy based on performance, cash generation and working capital and investment requirements .

I would like to thank all Pennant employees, who have worked tirelessly during the First Half, drawing on Pennant's long heritage to deliver our impressive breadth of products and capabilities.

Board Appointment

I am pleased to report that Michael Brinson has been appointed as the Group's Chief Financial Officer, an executive director position, with effect from 1 January 2023.

Mr Brinson, a chartered management accountant and currently the Group's Director of Finance (a non-Board role), joined the Group in 2020 from Leonardo Helicopters, where he was a senior executive within the company's UK finance team. Since joining Pennant, he has been instrumental in re-organising the Group's global financial operations, hugely improving management information and forecasting, and providing strategic direction on finance matters across the Group.

In accordance with Schedule 2(g) of the AIM Rules, Mr Michael John Brinson, aged 35, holds or has held in the past five years the following directorships and partnerships:

 
 Current directorships   Directorships within last five 
                          years 
 -                       Leonardo Futureplanner (Trustee) 
                          Ltd 
                        --------------------------------- 
 

There is no further information required to be disclosed in respect of the above appointment pursuant to Rule 17 and Schedule 2 (g) of the AIM Rules for Companies.

Operational Commentary

During the Period, management implemented a re-structuring of the Group's operations into three key regions, comprising: UK & Europe; North America; Australasia. The purpose of this change is to better implement the Group's objective of delivering the full spectrum of its products and services in each territory and moving away from particular business lines being centred on certain regions, thereby enabling the overall business to grow.

Each region made a significant contribution during the Period as follows:

 
 Revenue by Region    GBP m 
 UK & Europe           2.7 
                     ------ 
 North America         2.4 
                     ------ 
 Australasia           1.8 
                     ------ 
 Total                 6.9 
                     ------ 
 

A key strategic focus for management is to continue to increase the proportion of the Group's revenues which derive from software and related activities. For the first time in a reported period, these activities comprised a majority (52%) of Group turnover as set out in the table below. Across the board, circa 65% of revenues during the Period were of a recurring nature.

 
 Revenue by business line          Non-recurring   Recur-ring    Total 
                                                                 (GBP m) 
 Engineered-to-order (Technical 
  Training)                             1.4            -          1.4 
                                  --------------  -----------  --------- 
 Generic Products (Technical 
  Training)                             0.4            -          0.4 
                                  --------------  -----------  --------- 
 Technical Services (Technical 
  Training)                              -            1.5         1.5 
                                  --------------  -----------  --------- 
 Software Licences (IPS)                0.6            -          0.6 
                                  --------------  -----------  --------- 
 Software Maintenance (IPS)              -            0.8         0.8 
                                  --------------  -----------  --------- 
 Software Services (IPS)                 -            2.2         2.2 
                                  --------------  -----------  --------- 
 Total                                  2.4           4.5         6.9 
                                  --------------  -----------  --------- 
 

Commentary is provided on each business line (IPS and Technical Training) below.

Integrated Product Support (IPS)

The Group's IPS business line centres on Pennant's two proprietary software product suites, OmegaPS and R4i. OmegaPS is a sophisticated logistics data tool; R4i provides its users with a dynamic, S1000D-compliant technical documentation solution.

In addition, the IPS business provides long-term recurring consultancy, support and maintenance services on both software suites to its many customers, which include the Canadian and Australian defence departments and their respective supply bases.

The Period saw continued demand for these products and related consultancy, with a second commercial aerospace customer secured and further pipeline opportunities identified for that sector together with private space exploration and electric engines.

Product Investment

Capital investment continued in the OmegaPS successor product, 'GenS' to realise the vision of a cutting-edge, end-to-end solution for customers' data and documentation needs.

GenS represents the next generation of Logistics Support Analysis/Logistics Product Data technology, with a modern, easy-to-use interface and functionality, deployable 'on premise' or as a software as a service. GenS, when combined with the R4i S1000D Technical Publishing suite will transform customers' Integrated Product Support capabilities into a truly integrated digital capability and reduce programme delivery costs.

During the Period, various potential 'launch partners' were approached to participate in a programme of testing and product promotion for GenS. The first such partnership was signed shortly after Period-end with a major OEM in Australasia.

Looking Forward

The IPS sales pipeline is strong (currently assessed in excess of GBP20 million) and the Group expects the acquisition of new customers to continue during the second half and beyond, with multiple opportunities in the United States, Canada and Australia. As the new regional operational model takes effect, increasing IPS opportunities in the UK and Europe is a top priority.

Technical Training

The Technical Training business line focuses on the design and build of generic and platform-specific training technologies and the provision of related technical and support services for the defence, aerospace, rail and other safety critical industries.

The Period saw good progress on the Group's systems engineering contracts:

-- Apache upgrade: The Period saw contract award and programme commencement for the Apache programme, a contract worth GBP8.8 million over three years. The first engineering event was held and passed during the First Half.

-- GD MTE: with the build of all four devices complete, the first two devices were delivered to the end user's site during the First Half.

-- UK Helicopter programme : Under this contract with a UK OEM (worth c. GBP3.5 million), Pennant was required to convert a real helicopter airframe into a systems trainer. The completed training device was delivered to the end user's site during the First Half.

Development work was also completed on a prototype simulator for a rail infrastructure organisation which is intended to be rolled out to numerous sites in the future.

Looking Forward

The Group has seen defence procurement activity increase during and after the Period, particularly in relation to new and upgraded vehicle platforms in the UK, and this aligns well with Pennant's training systems engineering capabilities.

Furthermore, to complement its existing suite of generic training aids, the Group is in the process of identifying (and will then develop) modular, graphically engaging systems trainers which will build and expand upon its current proprietary software emulation frameworks. An engine systems trainer of such a type has already been developed and sold.

The sales pipeline for the Technical Training business line is very healthy, currently assessed to be circa GBP30 million.

Post Period End Updates

A number of significant items have been achieved since Period-end:

-- GD MTE: The programme is almost complete and, as previously stated, will be finished before year-end.

All four devices have been built and achieved factory acceptance, with the final device being shipped to the end user's site today. Two devices have already achieved site acceptance (the final stage of customer acceptance testing), and the remaining two will undergo site acceptance testing imminently.

-- UK Helicopter programme : The training device achieved site acceptance in July and the programme is effectively finished with all major milestones invoiced and paid.

-- Sales: circa GBP1 million of orders for software and equipment upgrades were received across July and August, taking orders received during 2022 to a total of GBP12 million.

-- Facilities : with all devices built on the GD MTE and the UK Helicopter programme, the demand for space has significantly decreased, and the rationalisation of the Group's facilities arrangements has continued. Pennant Court, being surplus to requirements, was sold in August for GBP2.1 million and the proceeds used to paydown the overdraft, while the Stevenage office lease was terminated during the same month. Material savings are expected for 2023 from reduced property running costs, rates and depreciation.

-- Cash : the Group's net debt is currently GBP2 million (with an overdraft limit of GBP3 million). Following the completion of various programme milestones, invoices totalling GBP1.8 million (excluding VAT) have been raised since the start of August, for payment on 30 day terms, of which GBP0.7 million has already been received.

Outlook

We are securing new customers for our IPS software and services lines in important adjacent sectors including commercial aerospace, while at the same time gearing up for the launch of the new GenS software suite next year.

Furthermore, with the prevailing global security situation, we are seeing real signs that defence procurement programmes are unlocking in our key regions, with several new opportunities already being pursued.

As a result of management's efforts to re-orient the business, we have a leaner organisation, with increasing software and recurring services revenues; the platform is now in place to grow the business and enhance shareholder value.

With a Period-end contracted order book of GBP27 million with good forward visibility, a healthy sales pipeline containing opportunities worth over GBP50 million, and a leaner, optimised organisation, the Board is confident about the Group's future prospects.

J M Ponsonby

Chairman

PENNANT INTERNATIONAL GROUP plc

CONSOLIDATED INCOME STATEMENT for the six months ended 30 June 2022

 
 
                            Notes 
                                        Six months       Six months     Year ended 
                                     ended 30 June    ended 30 June    31 December 
                                              2022             2021           2021 
                                         Unaudited        Unaudited        Audited 
-------------------------          ---------------  ---------------  ------------- 
                                           GBP000s          GBP000s        GBP000s 
-------------------------          ---------------  ---------------  ------------- 
 
 Revenue                                     6,945            7,427         15,965 
-------------------------          ---------------  ---------------  ------------- 
 Cost of sales                             (4,110)          (5,837)       (11,609) 
-------------------------          ---------------  ---------------  ------------- 
 Gross profit                                2,835            1,590          4,356 
-------------------------          ---------------  ---------------  ------------- 
 
 Administration expenses                   (3,558)          (3,222)        (6,709) 
-------------------------          ---------------  ---------------  ------------- 
 Other income                                   50                -            203 
-------------------------          ---------------  ---------------  ------------- 
 Operating (loss)                            (673)          (1,632)        (2,150) 
-------------------------          ---------------  ---------------  ------------- 
 
 Finance costs                               (137)             (64)          (329) 
-------------------------          ---------------  ---------------  ------------- 
 Finance income                                  -                -              - 
-------------------------          ---------------  ---------------  ------------- 
 (Loss) before taxation                      (810)          (1,696)        (2,479) 
-------------------------          ---------------  ---------------  ------------- 
 
         Taxation             2                  -                -            865 
-------------------------          ---------------  ---------------  ------------- 
 (Loss) for the 
  period                                     (810)          (1,696)        (1,614) 
-------------------------          ---------------  ---------------  ------------- 
 
 Earnings per share           3 
-------------------------          ---------------  ---------------  ------------- 
 
 Basic                                     (2.21p)          (4.64p)        (4.41p) 
-------------------------          ---------------  ---------------  ------------- 
 Diluted                                   (2.21p)          (4.64p)        (4.41p) 
-------------------------          ---------------  ---------------  ------------- 
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 30 June 2022

 
 
 
                                      Six months   Six months 
                                        ended 30     ended 30      Year ended 
                                       June 2022    June 2021     31 December 
                                       Unaudited    Unaudited    2021 Audited 
                                     -----------  -----------  -------------- 
                                         GBP000s      GBP000s         GBP000s 
                                     -----------  -----------  -------------- 
 (Loss) attributable to equity 
 holders of the parent                     (810)      (1,696)         (1,614) 
 Other comprehensive income: 
 Exchange differences on 
 translation of foreign operations           364         (90)            (64) 
-----------------------------------               -----------  -------------- 
 Net revaluation gain                          -            -             353 
-----------------------------------               -----------  -------------- 
 Deferred tax credit - property, 
  plant and equipment and 
  intangibles                                  -            -           (156) 
-----------------------------------  -----------  -----------  -------------- 
 (Loss) attributable to 
  equity 
 holders of the parent                     (446)      (1,786)         (1,481) 
                                     -----------  -----------  -------------- 
 

PENNANT INTERNATIONAL GROUP plc

CONSOLIDATED STATEMENT OF FINANCIAL POSITION as at 30 June 2022

 
 
 
                                   Six months   Six months     Year ended 
                                     ended 30     ended 30    31 December 
                                    June 2022    June 2021           2021 
                                      audited    Unaudited        Audited 
                                      GBP000s      GBP000s        GBP000s 
                                  -----------  -----------  ------------- 
 Non-current assets 
                                  -----------  -----------  ------------- 
 Goodwill                               2,546        2,428          2,403 
                                  -----------  -----------  ------------- 
 Other intangible assets                4,681        5,178          5,081 
                                  -----------  -----------  ------------- 
 Property plant and equipment           5,817        5,719          6,009 
                                  -----------  -----------  ------------- 
 Right of use asset                       567          736            661 
                                  -----------  -----------  ------------- 
 Deferred tax asset                       836           91            850 
                                  -----------  -----------  ------------- 
 Total non-current assets              14,447       14,152         15,004 
                                  -----------  -----------  ------------- 
 
 Current assets 
                                  -----------  -----------  ------------- 
 Inventories / work-in-progress         1,347        1,930            865 
                                  -----------  -----------  ------------- 
 Trade and other receivables            5,146        3,661          4,528 
                                  -----------  -----------  ------------- 
 Cash and cash equivalents                585          749            901 
                                  -----------  -----------  ------------- 
 Current tax asset                        330           99            330 
                                  -----------  -----------  ------------- 
 Total current assets                   7,408        6,439          6,624 
                                  -----------  -----------  ------------- 
 
 Total assets                          21,855       20,591         21,628 
                                  -----------  -----------  ------------- 
 
 Current liabilities 
                                  -----------  -----------  ------------- 
 Trade and other payables               4,780        4,379          3,595 
                                  -----------  -----------  ------------- 
 Current tax liabilities                   89           83            367 
                                  -----------  -----------  ------------- 
 Obligations under finance 
  and operating leases                    191          193            209 
                                  -----------  -----------  ------------- 
 Bank overdraft                         4,741        2,676          4,441 
                                  -----------  -----------  ------------- 
 Deferred consideration 
  on acquisition                          335          355            432 
                                  -----------  -----------  ------------- 
 Total current liabilities             10,136        7,686          9,044 
                                  -----------  -----------  ------------- 
 
 Net current (liabilities)            (2,728)      (1,247)        (2,420) 
                                  -----------  -----------  ------------- 
 
 Non-current liabilities 
                                  -----------  -----------  ------------- 
 Obligations under finance 
  and operating leases                    444          600            529 
                                  -----------  -----------  ------------- 
 Deferred tax liabilities                   -          192              - 
                                  -----------  -----------  ------------- 
 Contingent consideration 
  on acquisition                          419        1,141            789 
                                  -----------  -----------  ------------- 
 Warranty provisions                      122          122            122 
                                  -----------  -----------  ------------- 
 Total non-current liabilities            985        2,055          1,440 
                                  -----------  -----------  ------------- 
 
 Total liabilities                     11,121        9,741         10,484 
                                  -----------  -----------  ------------- 
 
 Net assets                            10,734       10,850         11,144 
                                  -----------  -----------  ------------- 
 
 Equity 
                                  -----------  -----------  ------------- 
 Share capital                          1,836        1,832          1,832 
                                  -----------  -----------  ------------- 
 Share premium                          5,367        5,348          5,345 
                                  -----------  -----------  ------------- 
 Capital redemption reserve               200          200            200 
                                  -----------  -----------  ------------- 
 Retained earnings                      1,900        2,595          2,687 
                                  -----------  -----------  ------------- 
 Translation reserve                      590          200            226 
                                  -----------  -----------  ------------- 
 Revaluation reserve                      841          675            854 
                                  -----------  -----------  ------------- 
 Total equity                          10,734       10,850         11,144 
                                  -----------  -----------  ------------- 
 

PENNANT INTERNATIONAL GROUP plc

CONSOLIDATED STATEMENT OF CASH FLOWS for the six months ended 30 June 2022

 
 
 
                                    Six months       Six months     Year ended 
                                 ended 30 June    ended 30 June    31 December 
                                          2022             2021           2021 
                                     Unaudited        Unaudited        Audited 
                                       GBP000s          GBP000s        GBP000s 
                               ---------------  ---------------  ------------- 
 Net cash generated 
  / (used in) from operating 
  activities                                47              230          (127) 
 
 Investing activities 
                               ---------------  ---------------  ------------- 
 Payment for acquisition 
  of subsidiary, net 
  of cash acquired                       (559)            (536)          (549) 
                               ---------------  ---------------  ------------- 
 Purchase of intangible 
  assets                                 (341)            (260)          (966) 
                               ---------------  ---------------  ------------- 
 Purchase of property 
  plant and equipment                     (13)             (48)          (134) 
                               ---------------  ---------------  ------------- 
 Proceeds from disposal 
  of property, plant 
  and equipment                              -                -             22 
                               ---------------  ---------------  ------------- 
 Net cash used in investing 
  activities                             (913)            (844)        (1,627) 
                               ---------------  ---------------  ------------- 
 
 Financing activities 
                               ---------------  ---------------  ------------- 
 Proceeds from sale 
  of ordinary shares                        26               64             60 
                               ---------------  ---------------  ------------- 
 Net (repayment of) 
  obligations under 
  operating lease                        (103)            (121)          (309) 
                               ---------------  ---------------  ------------- 
 Net cash used in financing 
  activities                              (77)             (57)          (249) 
                               ---------------  ---------------  ------------- 
 
 Net (decrease) in 
  cash and cash equivalents              (943)            (671)        (2,003) 
                               ---------------  ---------------  ------------- 
 
   Cash and cash equivalents 
   at beginning of period              (3,540)          (1,453)        (1,453) 
                               ---------------  ---------------  ------------- 
 Effect of foreign 
  exchange rates                           327              197           (84) 
                               ---------------  ---------------  ------------- 
 Cash and cash equivalents 
  at end of period                     (4,156)          (1,927)          3,540 
                               ---------------  ---------------  ------------- 
 

PENNANT INTERNATIONAL GROUP plc

STATEMENT OF CHANGES IN EQUITY for the six months ended 30 June 2022

 
 
                         Share          Share       Capital      Retained   Translation   Revaluation   Total equity 
                       capital        premium    redemption      earnings       reserve       reserve 
                                                    reserve 
 
                       GBP000s        GBP000s       GBP000s       GBP000s       GBP000s       GBP000s        GBP000s 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 At 31 December 
  2020                   1,822          5,295           200         4,243           290           683         12,533 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 (Loss) for the 
  year                       -              -             -       (1,614)             -             -        (1,614) 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Other 
  comprehensive 
  (loss) / 
  income                     -              -             -             -          (64)           197            133 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Total 
  comprehensive 
  income                 1,822          5,295           200         2,629           226           880         11,052 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Issue of new 
  shares                    10             50             -             -             -             -             60 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Recognition of 
  share-based 
  payment                    -              -             -            32             -             -             32 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Transfer from 
  revaluation 
  reserve                    -              -             -            26             -          (26)              - 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 At 31 December 
  2021                   1,832          5,345           200         2,687           226           854         11,144 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 (Loss) for the 
  year                       -              -             -         (810)             -             -          (810) 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Other 
  comprehensive 
  income                     -              -             -             -           364             -            364 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Total 
  comprehensive 
  income                 1,832          5,345           200         1,877           590           854         10,698 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Issue of new 
  shares                     4             22             -             -             -             -             26 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Recognition of 
  share-based 
  payment                    -              -             -            10             -             -             10 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 Transfer from 
  revaluation 
  reserve                    -              -             -            13             -          (13)              - 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 At 30 June 
  2022                   1,836          5,367           200         1,900           590           841         10,734 
                 -------------  -------------  ------------  ------------  ------------  ------------  ------------- 
 

PENNANT INTERNATIONAL GROUP plc

NOTES TO THE FINANCIAL INFORMATION for the six months ended 30 June 2022

   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 2022.

These accounting policies are drawn up in accordance with International Financial Reporting Standards (IFRSs) in conformity with the requirements of the Companies Act 2006.

The comparative figures for the year ended 31 December 2021 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-quoted 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 2022.

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 does not take into account the potentially diluting effect of share options as this impact would be antidilutive to the losses attributable to equity shareholders.

 
                                            Six months ended        Six months ended    Year ended 31 
                                                30 June 2022            30 June 2021    December 2021 
                                                   Unaudited               Unaudited          Audited 
                                                     GBP000s                 GBP000s          GBP000s 
                           ---------------------------------  ----------------------  --------------- 
 Earnings 
                           ---------------------------------  ----------------------  --------------- 
 Net (loss) attributable 
  to equity shareholders                               (810)                 (1,696)          (1,614) 
                           ---------------------------------  ----------------------  --------------- 
 
 Number of shares                                     Number                  Number           Number 
                           ---------------------------------  ----------------------  --------------- 
 Weighted average 
  number of ordinary 
  shares                                          36,674,834              36,543,371       36,591,864 
                           ---------------------------------  ----------------------  --------------- 
 Diluting effect of 
  share options                                    1,939,043               1,819,043        1,746,543 
                           ---------------------------------  ----------------------  --------------- 
 Weighted average 
  number of ordinary 
  shares for the purpose 
  of dilutive earnings 
  per share                                       38,613,877              38,362,414       38,338,407 
                           ---------------------------------  ----------------------  --------------- 
 
 Earnings per share 
  (basic)                                            (2.21p)                 (4.64p)          (4.41p) 
                           ---------------------------------  ----------------------  --------------- 
 Earnings per share 
  (diluted)                                          (2.21p)                 (4.64p)          (4.41p) 
                           ---------------------------------  ----------------------  --------------- 
 

4. Cash generated from operations

 
                                Six months   Six months ended          Year ended 
                                     ended       30 June 2021    31 December 2021 
                              30 June 2022          Unaudited             Audited 
                                 Unaudited 
                                   GBP000s            GBP000s             GBP000s 
                            --------------  -----------------  ------------------ 
 (Loss) for the 
  period                             (810)            (1,696)             (1,614) 
                            --------------  -----------------  ------------------ 
 Finance costs                         137                 64                 329 
                            --------------  -----------------  ------------------ 
 Income tax credit                       -                  -               (865) 
                            --------------  -----------------  ------------------ 
 Withholding tax                         -                  -                  38 
                            --------------  -----------------  ------------------ 
 Depreciation 
  of property, 
  plant and equipment                  215                234                 460 
                            --------------  -----------------  ------------------ 
 Depreciation 
  of right of use 
  assets                                84                 93                 243 
                            --------------  -----------------  ------------------ 
 Amortisation 
  of other intangible 
  assets                               741                652               1,366 
                            --------------  -----------------  ------------------ 
 Effect of land 
  and buildings 
  revaluation                            -                  -               (117) 
                            --------------  -----------------  ------------------ 
 R&D tax credit                       (50)                  -               (157) 
                            --------------  -----------------  ------------------ 
 Share-based payment                    10                 40                  32 
                            --------------  -----------------  ------------------ 
 Operating cash 
  flows before 
  movement in working 
  capital                              327              (613)               (285) 
                            --------------  -----------------  ------------------ 
 (Increase) / 
  decrease in receivables            (618)              1,223                 356 
                            --------------  -----------------  ------------------ 
 (Increase) / 
  decrease in inventories            (482)              (849)                 216 
                            --------------  -----------------  ------------------ 
 Increase / (decrease) 
  in payables                        1,262                358               (525) 
                            --------------  -----------------  ------------------ 
 Cash generated 
  from / (used 
  in) operations                       489                119               (238) 
                            --------------  -----------------  ------------------ 
 Tax (paid) / 
  received                           (278)                175                 440 
                            --------------  -----------------  ------------------ 
 Interest paid                       (164)               (64)               (329) 
                            --------------  -----------------  ------------------ 
 Net cash generated 
  from / (used 
  in) operations                        47                230               (127) 
                            --------------  -----------------  ------------------ 
 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

IR PPUQGBUPPPGU

(END) Dow Jones Newswires

September 21, 2022 02:02 ET (06:02 GMT)

1 Year Pennant Chart

1 Year Pennant Chart

1 Month Pennant Chart

1 Month Pennant Chart

Your Recent History

Delayed Upgrade Clock