TIDMPEN
RNS Number : 3756N
Pennant International Group PLC
24 September 2019
FOR IMMEDIATE RELEASE 24 September 2019
PENNANT INTERNATIONAL GROUP PLC
Interim Results for the six months ended 30 June 2019
First Half results in line with market guidance;
GBP36m Order Book and Pipeline remains strong;
Continued focus on building recurring revenues whilst delivering
major contracts
Pennant International Group plc ("Pennant", the "Group", or the
"Company"), the AIM quoted supplier of integrated training and
support solutions, products and services which train and assist
operators and maintainers in the defence and regulated civilian
sectors, announces Interim Results for the six months ended 30 June
2019 (the "First Half", the "Period", or "H1 2019").
Commenting on the results and the Company's prospects, Chairman
Simon Moore said:
"Trading in the First Half was in line with management
expectations and previous guidance issued by the Company. The First
Half saw the Group focused on building a suite of generic training
aids and, with this work being recognised as work-in-progress at
the end of the Period, a pre-tax loss of GBP1.8 million has been
recorded, in line with guidance issued by the Company.
Notwithstanding a number of customer-driven timing challenges on
specific projects which were highlighted in last month's Trading
Update, the Company's strategy is progressing to plan with two
acquisitions already completed so far this year, and with the prior
investment in products, people and facilities positioning the Group
well to exploit its considerable pipeline which includes over GBP30
million of single-source opportunities."
Key points: Financial
-- Group revenues for the Period of GBP7.2 million (H1 2018: GBP13.2 million);
-- loss before tax of GBP1.8 million (H1 2018: profit before tax of GBP2.0 million);
-- loss before interest, taxation and amortisation of GBP1.5
million (H1 2018: earnings of GBP2.1 million);
-- gross margin of 25% (H1 2018: 34%);
-- cash used in operations of GBP2.7million (H1 2018: cash generated of GBP3 million);
-- trade and other receivables of GBP5.2 million (H1 2018:
GBP5.1 million), including GBP2.8 million due from contracts (H1
2018: GBP0.8 million);
-- net debt at Period end excluding finance leases of GBP0.4
million overdrawn (H1 2018: GBP3.0 million);
-- basic (loss)/earnings per share of (5.07)p per share (H1 2018: 6.17p per share);
-- no interim dividend declared (H1 2018: nil);
-- three-year order book (to 30 June 2022) increased to GBP36.1
million (H1 2018: GBP31 million);
-- unrelieved tax losses of GBP5.3 million carried forward (H1 2018: GBP0.3 million).
Key points: Operational
-- On-schedule production of training aids for Qatar (enabling
recognition of revenue and profits for the second half of 2019 (the
"Second Half", "H2 2019").
-- Record revenues in the Integrated Logistics Support division
(home of OmegaPS), GBP2.42 million for the Period.
-- Official launch of two new products (GenSkills Mk 2 and
Generic Fastener Installation Trainer) during the First Half,
specifically designed to address gaps in training coverage, with
sales achieved during the Period.
-- Successful completion of the acquisition of the Aviation
Skills Partnership, a key step in achieving greater involvement in
the training delivery and courseware markets.
-- Completion of upgrades and refurbishments to a number of
production facilities in readiness for new contract awards and the
commencement of the build phase on the Ajax contract.
-- Appointment of Philip Cotton (ex-KPMG) as a non-executive
director and Chair of the Audit Committee following the retirement
of Christopher Powell.
-- Commencement in post of new Chief Operating Officers for
Technical Training business and Integrated Logistics Support
division.
Commenting on the Group's prospects for the year as a whole,
Simon Moore added:
"The Board anticipates a profitable outcome for the year as a
whole. With a contracted order book of GBP36 million scheduled for
delivery over the next three years, together with a sizeable
pipeline of single-source opportunities, the Board remains
confident of future prospects and of building and delivering
long-term shareholder value."
Certain information contained in this announcement would have
constituted inside information (as defined by Article 7 of
Regulation (EU) No 596/2014) ("MAR") prior to its release as part
of this announcement and is disclosed in accordance with the
Company's obligations under Article 17 of MAR.
Enquiries:
Pennant International Group plc www.pennantplc.co.uk
Philip Walker, CEO
David Clements, Commercial &
Risk Director +44 (0) 1452 714 914
WH Ireland Limited (Nomad and www.whirelandcb.com
Broker)
Mike Coe
Chris Savidge +44 (0) 117 945 3470
Walbrook PR (Financial PR) paul.vann@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 2019
Chairman's Statement
On behalf of the Board of Directors, I can report that the Group
recorded a pre-tax loss for the six months ended 30 June 2019 of
GBP1.8 million (H1 2018: pre-tax profit of GBP2.0 million).
This result was in line with management expectations and
previous guidance issued by the Company. The Group expects to trade
profitably for the full year.
Results and dividend
Revenues for the Period were lower than the equivalent period in
2018 at GBP7.2 million (H1 2018: GBP13.2 million).
This was largely attributable to the fact that, under the IFRS
15 accounting standard, the Group is required to recognise the
costs incurred in building its generic training aids as
work-in-progress when they are incurred, whereas sales revenue and
profit is only recognisable on acceptance or delivery of the
finished products. Specifically, production costs for the training
aids for the Qatar contract were incurred during the First Half and
were work-in-progress at Period end, whilst the revenues and
profits will flow on acceptance of the products in the Second
Half.
The gross profit margin for the Period was 25% (H1 2018: 34%)
due to sales mix (particularly a larger-than-typical proportion of
consultancy revenues) and prudent margin recognition on the Ajax
programme, with the higher-margin generic product sales due to be
recognised in the Second Half.
Administrative costs for the Period were GBP3.5 million (H1
2018: GBP2.5 million). The increase is predominantly due to:
Pennant 'gearing up' for the 'Major Programme' for which it was
down-selected in August 2018; depreciation relating to new
facilities; and increased overheads in Aviation Skills Partnership.
An update on the Major Programme is provided below.
The basic loss per share for the Half Year was (5.07)p compared
to earnings of 6.17p for the same period last year.
Minimal effective tax rate is expected for the full year due to
unrelieved tax losses of GBP5.3 million carried forward at the Half
Year and with R&D tax credit claims in progress.
The Group has a robust Order Book, with contracted revenues
currently scheduled for delivery over the next three years
amounting to GBP36.1 million at the Period end (H1 2018: GBP31
million).
The Group ended the Period with net debt excluding finance
leases of GBP0.4 million. With significant undrawn overdraft
facilities (and forecast cash receipts on invoices due in the
Second Half), the Group has sufficient resources to meet its
foreseeable working capital requirements.
The Directors have concluded that it is 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.
Operational Commentary
Delivering Key Contracts
Ajax Contract
The contract for electro-mechanical trainers for the Ajax
armoured fighting vehicle was awarded to the Group in 2015 and was
re-scoped in 2018 to baseline the trainers against particular
variants of the Ajax vehicle.
During the First Half, the Group successfully passed a design
review for the frame of the hull trainer and subcontracted out
proto-type builds.
Post-Period end, the Company received a request to re-base its
training solution to align with recent additional vehicle updates
and this is currently in negotiation with the customer. Further
changes may be required to the training solution as the vehicle
platform develops which is not uncommon on such programmes.
As announced on 9 August 2019, it has become apparent that the
programme schedule may need to be extended, and it is now
anticipated that progress on delivering the contract will be slower
than budgeted for the Second Half, with material uplift in revenues
not envisaged until 2020 after the contract is re-based.
Qatar
The production of training aids for Qatar is on schedule and on
budget to enable recognition of revenue and profits for the second
half of 2019.
All contractual milestones to date have been achieved in
accordance with the agreed schedule with the associated invoices
issued to and paid by the customer.
Integrated Logistics Support ("ILS") (home of Omega PS)
The Group's ILS division continued to provide long-term
recurring consultancy, support and maintenance services on the
Omega PS software product to the Canadian and Australian defence
departments and their respective supply bases, contributing
revenues for the Period of GBP2.42 million, a record for the
division.
Virtual Parachute Training Systems
Customer acceptance was achieved on the upgrade to the RAF's
virtual parachute training system at Brize Norton. Other
opportunities to sell Pennant's parachute systems are in progress
with interest from a number of overseas militaries.
Contract Wins and Pipeline
The key focus during the First Half was on progressing certain
larger opportunities with prime contractors for training aids in
support of UK defence requirements with a view to securing the
conversion of these opportunities (included in the Group's
single-source pipeline in excess of GBP30 million) in H2 2019 and
2020.
Orders were also received for multiple GenSkills devices (marks
1 and 2) together with orders for the new GFIT device, as the
Group's investment in new products started to pay off. A new
support contract with a Middle East customer was also secured,
building on the Group's critical mass in the region and generating
additional recurring revenues.
Acquisition of ASP
The Company acquired the Aviation Skills Partnership in February
2019 for the key purpose of achieving greater involvement in the
training delivery and courseware markets.
Work has been ongoing since the acquisition to progress the
opening of new aviation academies in addition to the flagship
International Aviation Academy - Norwich which is already managed
by ASP.
As detailed in the Group's trading update of 9 August 2019, this
expansion of the ASP business is taking longer than initially
expected, with public funding of projects being delayed due to the
current focus on Brexit.
Post-Period end, ASP launched a Charter for Aviation Skills with
the support and direct involvement of several major OEMs and
airlines, including Airbus, British Airways and Leonardo
Helicopters. Building on the Charter launch and securing academy
funding will be key priorities for ASP during the Second Half.
Board Changes
During the Period, Christopher Powell retired as a director and
Phil Cotton was appointed as a non-executive director and Chair of
the Audit Committee. Mr Cotton is a chartered accountant and former
partner at KPMG.
Post-Period End
Major Programme
Further to the announcement of Pennant's 'down-selection' in
August 2018 for a Major Programme, the Group continues to work with
the prospective customer to progress contract award. The solution
to meet the training requirement is currently being refined between
Pennant and the prospective customer (informed by the underlying UK
defence requirement) and this is expected to be confirmed during
the Second Half. Pennant therefore expects to have greater clarity
on the scope of the order, likely final aggregate value and
expected delivery schedule by the end of the Second Half, with
contract award still anticipated for the second half of 2020.
Costs Reduction Exercise
As announced on 2 May 2019, the Group had been incurring
significant additional costs in anticipation of work commencing on
the Major Programme (circa GBP90,000 per month) during the First
Half which was impacting operating margin.
To mitigate the delay in contract award, a costs reduction
exercise was initiated prior to that announcement and this was
intensified when it became apparent that progress was also slowing
on the Ajax contract due to data challenges and the likely contract
re-basing (mentioned above). While it is not desirable (or indeed
possible) to remove all the additional costs, to date annualised
cost savings in the region of GBP430,000 have been achieved, with
work ongoing to identify further savings. At the same time, the
Group has been very careful to avoid degrading its ability to
deliver on new contracts once awarded.
ASP
Post-Period end, the Company agreed an amendment to the share
purchase agreement under which Aviation Skills Partnership was
acquired, accelerating the earn-out period to end on 31 December
2020. The maximum amount payable under the earn-out is now GBP2.1
million and the Group expects to actually pay in the region of
GBP200,000 over the remaining term of the earn-out.
Track Access Services
Post-Period end, the Group acquired the business and assets of
Track Access Services ("TAS"). TAS provides safety-critical
services to train operating companies and rail infrastructure
providers. TAS's current capabilities include rail driver training,
rail survey services, laser and video scanning, 3D track models,
signal siting and a subscription-based route video and mapping
service. Customers include Network Rail and DB Cargo.
Strategy
The Board recognises that the Company's core 'Technical Training
Solutions' business is susceptible to lengthy and uncertain
gestation periods for contract awards and to revisions on its
engineered-to-order programmes.
This recognition drives the Board's ongoing strategy to increase
the proportion of the Group's revenues which derive from the sale
of software and services, particularly those of a recurring nature.
Steps taken so far this year include:
-- the acquisition of the Aviation Skills Partnership;
-- the acquisition of Track Access Services at the start of the Second Half;
-- the ongoing development of a new variant of Omega PS
(deployable on a 'software-as-a-service' basis);
-- promoting unique VR software products in North America; and
-- focus on securing additional, long-term product support contracts.
The Group is also progressing other strategic opportunities to
partner with or acquire complementary businesses.
Of course, the Technical Training Solutions business remains
critically important to the Group, and converting the single-source
pipeline (in excess of GBP30 million) is a top priority, with these
opportunities expected to crystallise into contracts over the next
12 months.
Outlook
With revenues and profits expected to flow in the Second Half,
the Board anticipates that the Group will trade profitably for the
year as a whole.
Prospects for next year and beyond remain positive with further
organic growth expected through conversion of the Group's active
sales pipeline and with opportunities for corporate development
under continual consideration. An ongoing key management focus will
be on further increasing visibility of long-term earnings by
seeking and converting recurring revenue streams, including the
further development of maintenance and support services across the
Group's activities.
On behalf of the Board, I wish to thank all staff across the
Group for their hard work and dedication during the Period and I
look forward to providing a further update on the Group's progress
in due course.
S A Moore
Chairman
PENNANT INTERNATIONAL GROUP plc
CONSOLIDATED INCOME STATEMENT for the six months ended 30 June
2019
Notes
Six months Six months Year ended
ended ended 31 December
30 June 2019 30 June 2018 2018
Unaudited Unaudited Audited
------------------------- -------------- -------------- -----------------------
GBP GBP GBP
------------------------- -------------- -------------- -----------------------
Revenue 7,251,631 13,232,433 21,069,223
------------------------- -------------- -------------- -----------------------
Cost of sales (5,443,075) (8,710,501) (12,806,223)
------------------------- -------------- -------------- -----------------------
Gross profit 1,808,556 4,521,932 8,263,000
------------------------- -------------- -------------- -----------------------
Administration expenses (3,568,007) (2,493,959) (5,093,520)
------------------------- -------------- -------------- -----------------------
Operating (loss)
/ profit (1,759,451) 2,027,973 3,169,480
------------------------- -------------- -------------- -----------------------
Finance costs (48,299) (2,779) (1,700)
------------------------- -------------- -------------- -----------------------
Finance income - 6,157 10,857
------------------------- -------------- -------------- -----------------------
(Loss) / profit
before taxation (1,807,750) 2,031,351 3,178,637
------------------------- -------------- -------------- -----------------------
Taxation 2 - - (32,712)
------------------------- -------------- -------------- -----------------------
(Loss) / profit
for the period (1,807,750) 2,031,351 3,145,925
------------------------- -------------- -------------- -----------------------
Earnings per share 3
------------------------- -------------- -------------- -----------------------
Basic (5.07p) 6.17p 9.49p
------------------------- -------------- -------------- -----------------------
Diluted (4.75p) 5.62p 8.67p
------------------------- -------------- -------------- -----------------------
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the six months ended 30 June 2019
Six months Six months Year ended
ended 30 ended 30 31 December
June 2019 June 2018 2018
Unaudited Unaudited Audited
------------ ----------- -------------
GBP GBP GBP
------------ ----------- -------------
(Loss) / profit attributable
to equity
holders of the parent (1,807,750) 2,031,351 3,145,925
Other comprehensive
income
Exchange differences
on
translation of foreign
operations 72,997 (35,283) (34,086)
------------------------------ ------------ ----------- -------------
(Loss) / profit attributable
to equity
holders of the parent (1,734,753) 1,996,068 3,111,839
------------ ----------- -------------
PENNANT INTERNATIONAL GROUP plc
CONSOLIDATED STATEMENT OF FINANCIAL POSITION as at 30 June
2019
Six months Six months Year ended
ended 30 June ended 30 June 31 December
2019 2018 2018
Unaudited Unaudited Audited
GBP GBP GBP
--------------- --------------- -------------
Non-current assets
--------------- --------------- -------------
Goodwill 2,253,845 955,200 951,939
--------------- --------------- -------------
Other intangible assets 2,029,054 381,236 1,660,292
--------------- --------------- -------------
Property plant and equipment 6,979,443 4,847,326 6,889,346
--------------- --------------- -------------
Right Of Use Asset 1,053,046 - -
--------------- --------------- -------------
Deferred tax asset 198,484 309,578 198,432
--------------- --------------- -------------
Total non-current assets 12,513,872 6,493,340 9,700,009
--------------- --------------- -------------
Current assets
--------------- --------------- -------------
Inventories / work-in-progress 2,722,707 793,417 1,923,639
--------------- --------------- -------------
Trade and other receivables 5,190,869 5,067,968 5,184,533
--------------- --------------- -------------
Cash and cash equivalents - 2,952,575 1,848,954
--------------- --------------- -------------
Current tax asset 3,637 - -
--------------- --------------- -------------
Total current assets 7,917,213 8,813,960 8,957,126
--------------- --------------- -------------
Total assets 20,431,085 15,307,300 18,657,135
--------------- --------------- -------------
Current liabilities
--------------- --------------- -------------
Trade and other payables 4,286,032 2,498,306 4,478,039
--------------- --------------- -------------
Current tax liabilities - 31,207 42,247
--------------- --------------- -------------
Obligations under finance
and operating leases 190,593 4,862 5,350
--------------- --------------- -------------
Bank loans/overdraft 413,977 - -
--------------- --------------- -------------
Other loans 7,149 - -
--------------- --------------- -------------
Earn out provision ASP 200,000
--------------- --------------- -------------
Total current liabilities 5,097,751 2,534,375 4,525,636
--------------- --------------- -------------
Net current assets 2,819,462 6,279,585 4,431,490
--------------- --------------- -------------
Non-current liabilities
--------------- --------------- -------------
Obligations under finance
and operating leases 903,140 23,748 20,383
--------------- --------------- -------------
Trade and other payables - - 23,105
--------------- --------------- -------------
Deferred tax liabilities - 307,916 -
--------------- --------------- -------------
Warranty provisions 25,000 240,000 50,000
--------------- --------------- -------------
Total non-current liabilities 928,140 571,664 93,488
--------------- --------------- -------------
Total liabilities 6,025,891 3,106,039 4,619,124
--------------- --------------- -------------
Net assets 14,405,194 12,201,261 14,038,011
--------------- --------------- -------------
Equity
--------------- --------------- -------------
Share capital 1,805,730 1,647,177 1,685,177
--------------- --------------- -------------
Share premium 5,100,253 2,677,571 3,168,870
--------------- --------------- -------------
Capital redemption reserve 200,000 200,000 200,000
--------------- --------------- -------------
Retained earnings 6,481,716 6,904,922 8,225,321
--------------- --------------- -------------
Translation reserve 370,923 296,729 297,926
--------------- --------------- -------------
Revaluation reserve 446,572 474,862 460,717
--------------- --------------- -------------
Total equity 14,405,194 12,201,261 14,038,011
--------------- --------------- -------------
PENNANT INTERNATIONAL GROUP plc
CONSOLIDATED STATEMENT OF CASH FLOWS for the six months ended 30
June 2019
Year ended
Six months ended Six months ended 31 December
30 June 2019 30 June 2018 2018
Unaudited Unaudited Audited
GBP GBP GBP
----------------- ----------------- -------------
Net cash (used in)
/ generated from operating
activities (2,712,559) 2,979,619 5,012,123
Investing activities
----------------- ----------------- -------------
Interest received - 6,157 10,857
----------------- ----------------- -------------
Proceeds from disposal
property, plant and
equipment - - 1,600
----------------- ----------------- -------------
Acquisition of ASP (359,001) - -
----------------- ----------------- -------------
Purchase of intangible
assets (634,383) (199,053) (1,583,760)
----------------- ----------------- -------------
Purchase of property
plant and equipment (336,901) (1,308,181) (3,561,439)
----------------- ----------------- -------------
Net cash used in investing
activities (1,330,285) (1,501,077) (5,132,742)
----------------- ----------------- -------------
Financing activities
----------------- ----------------- -------------
Proceeds from sale
of ordinary shares 2,051,936 - 529,299
----------------- ----------------- -------------
Net (repayment of) (103,957) - -
obligations under
operating lease
----------------- ----------------- -------------
Net (repayment of)
obligations under
finance leases (2,649) (3,230) (4,647)
----------------- ----------------- -------------
Net (repayment of) (162,601) - -
loans
----------------- ----------------- -------------
Net cash used in financing
activities 1,782,729 (3,230) 524,652
----------------- ----------------- -------------
Net (decrease) / increase
in cash and cash equivalents (2,260,115) 1,475,312 404,033
----------------- ----------------- -------------
Cash and cash equivalents
at beginning of period 1,848,954 1,502,655 1,502,655
----------------- ----------------- -------------
Effect of foreign
exchange rates 71,892 (25,392) (57,734)
----------------- ----------------- -------------
Cash and cash equivalents
at end of period (339,269) 2,952,575 1,848,954
----------------- ----------------- -------------
PENNANT INTERNATIONAL GROUP plc
STATEMENT OF CHANGES IN EQUITY for the six months ended 30 June
2019
Share Share Capital Retained Translation Revaluation Total equity
capital premium redemption earnings reserve reserve
reserve
------------- ------------
GBP GBP GBP GBP GBP GBP GBP
------------- ------------- ------------ ------------ ------------ ------------ -------------
At 31 December
2017 1,647,177 2,677,571 200,000 7,982,360 332,012 489,007 13,328,127
------------- ------------- ------------ ------------ ------------ ------------ -------------
Total
comprehensive
income - - - 3,145,925 - -- 3,145,925
------------- ------------- ------------ ------------ ------------ ------------ -------------
Adjustment on
initial
application
of IFRS 15 - - - (3,151,644) - - (3,151,644)
------------- ------------- ------------ ------------ ------------ ------------ -------------
Other
comprehensive
income - - - - (34,086) - (34,086)
------------- ------------- ------------ ------------ ------------ ------------ -------------
Total
comprehensive
income 1,647,177 2,677,571 200,000 7,976,641 297,926 489,007 13,288,322
------------- ------------- ------------ ------------ ------------ ------------ -------------
Issue of New
Ordinary
Shares 38,000 491,299 - - - - 529,299
------------- ------------- ------------ ------------ ------------ ------------ -------------
Recognition of
share based
payment - - - 103,983 - - 103,983
------------- ------------- ------------ ------------ ------------ ------------ -------------
Deferred tax
on share
options - - - 116,407 - - 116,407
------------- ------------- ------------ ------------ ------------ ------------ -------------
Transfer from
revaluation
reserve - - - 28,290 - (28,290) -
------------- ------------- ------------ ------------ ------------ ------------ -------------
At 31 December
2018 1,685,177 3,168,870 200,000 8,225,321 297,926 460,717 14,038,011
------------- ------------- ------------ ------------ ------------ ------------ -------------
Total
comprehensive
income - - - (1,807,750) - - (1,807,750)
------------- ------------- ------------ ------------ ------------ ------------ -------------
Other
comprehensive
income - - - - 72,997 - 72,997
------------- ------------- ------------ ------------ ------------ ------------ -------------
Total
comprehensive
income 1,685,177 3,168,870 200,000 6,417,571 370,923 460,717 12,303,258
------------- ------------- ------------ ------------ ------------ ------------ -------------
Issue of New
Ordinary
Shares 120,553 1,931,383 - - - - 2,051,936
------------- ------------- ------------ ------------ ------------ ------------ -------------
Recognition of
share based
payment - - - 50,000 - - 50,000
------------- ------------- ------------ ------------ ------------ ------------ -------------
Transfer from
revaluation
reserve - - - 14,145 - (14,145) -
------------- ------------- ------------ ------------ ------------ ------------ -------------
At 30 June
2019 1,805,730 5,100,253 200,000 6,481,716 370,923 446,572 14,405,194
------------- ------------- ------------ ------------ ------------ ------------ -------------
PENNANT INTERNATIONAL GROUP plc
NOTES TO THE FINANCIAL INFORMATION for the six months ended 30
June 2019
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 2019. These policies are different to those used
for the last set of audited accounts due to the Company's adoption,
with effect from 1 January 2019, of updated Lease asset and
liability recognition as required under International Financial
Reporting Standard 16 ("IFRS16"). The implementation of IFRS 16 on
1 January 2019 created an asset of GBP0.6 million and an equal
liability. The amortisation profile and the liability do not
precisely match and, including the additional operating leases
entered into during 2019, this is expected to have a positive
effect of circa GBP60,000 on EBITA and a negative effect on profit
before tax for the period of around GBP3,000.
These accounting policies are drawn up in accordance with
International Accounting Standards and International Financial
Reporting Standards as issued by the International Accounting
Standards Board and adopted by the EU.
The comparative figures for the year ended 31 December 2018 set
out in this Interim Report are not statutory accounts. A copy of
the statutory accounts for that year has been delivered to the
Registrar of Companies. The auditors reported on those accounts;
their report was unqualified, did not draw attention to any matters
by way of emphasis and did not contain a statement under s498 (2)
or s498(3) of the Companies Act 2006.
AIM-listed companies are not required to comply with IAS34
'Interim Financial Reporting' and the Company has taken advantage
of this exemption.
2. Taxation
The taxation charge for the Period is based on the estimated
rate of tax that is likely to be effective for the full year to 31
December 2019.
3. Earnings per share
Basic earnings per share are calculated by dividing the profit
for the Period attributable to the shareholders by the weighted
average number of shares in issue. The calculation of diluted
earnings per share takes into account the potentially diluting
effect of share options.
Six months Six months Year ended
ended 30 June ended 30 June 31 December
2019 2018 2018
Unaudited Unaudited Audited
GBP GBP GBP
------------------------ ------------------------ -------------
Earnings
------------------------ ------------------------ -------------
Net (loss) / profit
attributable to equity
shareholders (1,807,750) 2,031,151 3,145,925
------------------------ ------------------------ -------------
Number of shares Number Number Number
------------------------ ------------------------ -------------
Weighted average number
of ordinary shares 35,688,118 32,943,533 33,133,533
------------------------ ------------------------ -------------
Diluting effect of SIP 28,544 - -
------------------------ ------------------------ -------------
Diluting effect of share
options 2,354,043 3,171,316 3,168,134
------------------------ ------------------------ -------------
Weighted average number
of ordinary shares for
the purpose of dilutive
earnings per share 38,070,705 36,114,849 36,301,667
------------------------ ------------------------ -------------
4. Cash generated from operations
Six months Six months Year ended
ended ended 30 June 31 December
30 June 2019 2018 2018
Unaudited Unaudited Audited
GBP GBP GBP
-------------- --------------- -------------
(Loss) / profit
for the period (1,807,750) 2,031,351 3,145,925
-------------- --------------- -------------
Finance income - (6,157) (10,857)
-------------- --------------- -------------
Finance costs 48,299 2,779 1700
-------------- --------------- -------------
Income tax expense - - 32,712
-------------- --------------- -------------
Depreciation
of property,
plant and equipment 376,501 161,954 369,812
-------------- --------------- -------------
Amortisation
of other intangible
assets 265,665 48,846 154,489
-------------- --------------- -------------
Profit on disposal
of property,
plant and equipment - - 1,117
-------------- --------------- -------------
Share-based payment 50,000 28,710 103,983
-------------- --------------- -------------
Operating cash
flows before
movement in working
capital (1,067,285) 2,267,483 3,798,881
-------------- --------------- -------------
Decrease / (increase)
in receivables 1,388,288 (1,937,913) 718,640
-------------- --------------- -------------
(Increase) /
decrease in work-in-progress (799,068) 3,153,163 2,022,941
-------------- --------------- -------------
(Decrease) in
payables (2,154,075) (450,876) (1,411,156)
-------------- --------------- -------------
Cash (used in)
/ generated from
operations (2,632,140) 3,031,857 5,129,306
-------------- --------------- -------------
Tax paid (32,120) (49,459) (115,483)
-------------- --------------- -------------
Interest paid (48,299) (2,779) (1,700)
-------------- --------------- -------------
Net cash (used
in) / generated
from operations (2,712,559) 2,979,619 5,012,123
-------------- --------------- -------------
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.
END
IR PGUUCBUPBPGW
(END) Dow Jones Newswires
September 24, 2019 02:01 ET (06:01 GMT)
Pennant (LSE:PEN)
Gráfica de Acción Histórica
De Mar 2024 a Abr 2024
Pennant (LSE:PEN)
Gráfica de Acción Histórica
De Abr 2023 a Abr 2024