TIDMBRK

RNS Number : 0924H

Brooks Macdonald Group PLC

11 March 2015

BROOKS MACDONALD GROUP PLC

HALF YEARLY FINANCIAL REPORT FOR THE SIX MONTHS ENDED 31 DECEMBER 2014

Brooks Macdonald Group plc ("Brooks Macdonald" or the "Group"), the AIM listed integrated wealth management group, today announces its report for the six months ended 31 December 2014.

Financial Highlights

 
                                       Half year         Half year      Change 
                                     ended 31.12.14    ended 31.12.13 
 
 Total discretionary funds under 
  management ("FUM")                   GBP6.95bn         GBP5.68bn       22.4% 
 Revenue                               GBP37.50m         GBP33.39m       12.3% 
 Underlying pre-tax profit*            GBP6.72m          GBP6.16m        9.1% 
 Underlying earnings per share*         41.25p            40.26p         2.5% 
 Pre-tax profit                        GBP4.48m          GBP4.93m       (9.1%) 
 Earnings per share                     26.63p            32.69p        (18.5%) 
 Interim dividend                        10.0p             7.0p          42.9% 
 

*Adjustments are in respect of acquisition costs, the costs of deferred consideration and the amortisation of intangible assets

Business Highlights:

   --      Strong growth in discretionary FUM (Asset Management, International and Funds): 

o Organic growth of GBP238m or 4.6% over the six month period excluding market growth and acquisitions

o Total growth of over GBP1.27bn or 22.4% year on year includes benefit of market growth and prior period acquisitions

o WMA Balanced index grew by 3.15% over the six month period and 4.19% over the year

o Includes Brooks Macdonald Funds' FUM of GBP550m (December 2013: GBP447m)

-- Property assets under administration, managed by Braemar Estates of GBP1.091bn (December 2013: GBP1.071bn)

-- Third party assets under administration are now in excess of GBP225m (December 2013: >GBP160m)

-- Interim dividend increased by 43% to 10.0p (2013: 7.0p) reflecting rebalancing of the dividend and the Board's continued confidence in the Group's progress

Commenting on the results and outlook, Chris Macdonald, Chief Executive, said:

"Brooks Macdonald is delighted to celebrate its tenth anniversary on AIM this month. Over the period funds under management have grown 1600% from GBP400m to over GBP7.0bn today. As we enter the next ten year period we continue to focus on the core strengths that have served us so well, namely our people, our culture and our proposition. We look forward to the next ten years of growth with optimism."

"For the remainder of the current half year, our investment in the business for growth continues as planned and at the level anticipated. Our expectations for the year as a whole therefore remain unchanged."

An analyst meeting will be held at 9.15 for 9.30am on Wednesday, 11 March at the offices of MHP Communications, 60 Great Portland Street, London, W1W 7RT. Please contact Charlie Barker on

020 3128 8540 or e-mail brooks@mhpc.comfor further details.

Enquiries to:

 
 Brooks Macdonald Group plc                       www.brooksmacdonald.com 
  Chris Macdonald, Chief Executive                          020 7499 6424 
  Simon Jackson, Finance Director 
 Peel Hunt LLP (Nominated Adviser and Broker) 
  Guy Wiehahn / Adrian Haxby                                020 7418 8900 
 MHP Communications 
  Reg Hoare / Simon Hockridge / Giles Robinson 
  / Charlie Barker                                          020 3128 8100 
 

Notes to editors

Brooks Macdonald Group plc is an AIM listed, integrated, wealth management group. The Group consists of six principal companies: Brooks Macdonald Asset Management Limited, a discretionary asset management business; Brooks Macdonald Funds Limited, a fund management business; Brooks Macdonald Financial Consulting Limited, a financial advisory and employee benefits consultancy; Brooks Macdonald Asset Management (International) Limited, a Jersey and Guernsey based provider of discretionary investment management and stockbroking; Brooks Macdonald Retirement Services (International) Limited, a Jersey and Guernsey based retirement planning services provider; and Braemar Estates (Residential) Limited, an estate management company.

CHAIRMAN'S STATEMENT

Introduction

The Group has made good progress over the six month period with continued growth in discretionary funds under management, an increase in underlying profits, strong investment performance and further growth of its distribution capabilities.

Results

Revenues have increased by GBP4.1m to GBP37.5m compared to the same period twelve months ago. Underlying profits have increased to GBP6.72m compared with GBP6.16m, an increase of 9.1%. Underlying earnings per share for the period have increased to 41.25p compared to 40.26p (2.5%).

Statutory profit before tax - taking account of acquisition costs, the costs of deferred consideration and the amortisation of intangible assets - was GBP4.5m compared with GBP4.9m in the first half of last year. Statutory earnings per share (reflecting an increased tax charge) were 26.63p (2013: 32.69p).

Dividend

The Board has declared an interim dividend of 10.0p (2013: 7.0p), an increase of 43% compared with last year's interim dividend. As well as reflecting the Board's continued confidence in the Group's progress this continues our progressive dividend policy. It is our intention that the interim dividend should over time become a higher proportion of the total dividend paid. The interim dividend will be paid on 21 April 2015 to shareholders on the register on 20 March 2015.

Funds under Management

As announced on 27 January 2015 our discretionary funds totalled GBP6.95 billion as at 31 December 2014 (2013: GBP5.68 billion). This represents growth of 6.15% over the six month period and growth of over GBP1.25 billion year on year (c. 22%).

Property assets under administration totalled GBP1.091 billion (2013: GBP1.071 billion), advisory assets GBP457m (2013: GBP374m) and third party assets under administration over GBP225m (2013: over GBP160m).

Business review

Against a backdrop of volatile but positive investment markets and continued regulatory change, the first half of our financial year has been a period of solid progress for the Group with continued growth in discretionary funds under management, further development of our investment offering, distribution and IT systems.

Investment markets were supportive with investment growth of client assets adding GBP165m which combined with net new business of GBP238m, represented total organic growth of over 6% over the six month period.

We continue to invest in our information technology and our full system refresh is on track to be completed in 2016. In addition we have invested considerably over the past two years in expanding our risk, compliance, training and oversight functions across the Group. These have been important steps to allow us to continue to grow the business and have a robust framework for the future. Whilst the ICT investment will continue in 2015, overall we now expect that our other central infrastructure costs have peaked, certainly as a percentage of revenue. In addition, we anticipate moving to new offices in 2015 to accommodate our growth and following the expiry of our existing lease. This will increase annual property costs by GBP0.65m annualised but will provide us with greater flexibility and longer term certainty.

Our Investment Management businesses in the UK and offshore continued to perform well, in both cases gaining further momentum in distribution backed by good risk adjusted returns for our clients. There have been some management changes offshore with Darren Zaman taking on the role of CEO of Brooks Macdonald International, replacing John Davey who is leaving the business later this year. We are accelerating our focus offshore on the growth of discretionary funds under management both for bespoke clients and our International Managed Portfolio Service. Advisory services remain an important offering for international clients but we see material opportunities for growth around working with fiduciaries and offshore professional advisers managing discretionary assets.

Our Funds business (excluding Property Management) has continued to grow. After the investment into this business over the last three years we expect that the business will break even for the second half of this financial year and move into profit for the 2015-16 financial year and beyond. This is important as whilst the business has been growing well from a funds under management perspective, it will make a net contribution to the Group for the first time in 2016.

Financial Planning and our Property Management business have had mixed periods. Financial Planning typically has a weaker first half and thus we expect a stronger second half to the financial year. Property Management has lost two low margin mandates but we continue to invest into new business development.

As a Group we continue to raise our profile and I am pleased to report that we now work with over 700 professional advisers and entered into two new strategic alliances during the period bringing the total to 17. We have been shortlisted in all our Asset Management offices for the recent Citywire Wealth Manager Regional Star Awards 2015 as voted for by the professional adviser community and this is a strong endorsement of our model. We remain fully committed to working closely with advisers across the UK and increasingly offshore.

Outlook and Summary

We remain focussed on growing the business, delivering strong risk adjusted returns to our clients and look forward to the future with confidence. Investment in the business continues as planned and at the level anticipated. Our expectations for the year as a whole remain unchanged.

Christopher Knight

Chairman

10 March 2015

BROOKS MACDONALD GROUP PLC

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 31 December 2014

 
                                                                              Year ended 
                                                Six months     Six months 
                                                  ended 31       ended 31 
                                                  Dec 2014       Dec 2013    30 Jun 2014 
                                       Note    (unaudited)    (unaudited)      (audited) 
                                                   GBP'000        GBP'000        GBP'000 
 
 Revenue                                            37,503         33,388         69,133 
 Administrative costs                   5         (32,564)       (28,271)       (58,207) 
 
 Operating profit                                    4,939          5,117         10,926 
 
 
 Finance income                                         60             62            119 
 Finance costs                                       (471)          (182)          (349) 
 Share of results of joint venture      13            (45)           (71)          (128) 
 
 Profit before tax                                   4,483          4,926         10,568 
 
 
 Taxation                               6            (921)          (639)        (1,512) 
 
 Profit for the period attributable 
  to equity holders of the Company                   3,562          4,287          9,056 
                                             -------------  -------------  ------------- 
 
 Other comprehensive income: 
 Revaluation of available for 
  sale financial assets                              (401)           (70)          (131) 
 
 Total comprehensive income for 
  the period                                         3,161          4,217          8,925 
                                             -------------  -------------  ------------- 
 
 
 Earnings per share* 
 Basic                                  7           26.63p         32.69p         69.01p 
 Diluted                                7           26.51p         32.46p         68.67p 
 
 

*Comparative amounts for the six months ended 31 December 2013 have been restated to reflect the impact of new shares issued as consideration on the acquisition of DPZ

The accompanying notes form an integral part of these condensed consolidated financial statements.

BROOKS MACDONALD GROUP PLC

CONDENSED Consolidated Statement of Financial Position

as at 31 December 2014

 
                                                31 Dec 2014    31 Dec 2013   30 Jun 2014 
                                        Note    (unaudited)    (unaudited)     (audited) 
                                                    GBP'000        GBP'000       GBP'000 
 Assets 
 
 Non-current assets 
 Intangible assets                       10          65,565         44,103        54,874 
 Property, plant and equipment           11           2,658          2,803         2,971 
 Available for sale financial assets     12           2,031          1,743         2,182 
 Investment in joint venture             13             566             75           232 
 Deferred tax assets                                    524            825           809 
                                              -------------  -------------  ------------ 
 Total non-current assets                            71,344         49,549        61,068 
 
 Current assets 
 Trade and other receivables                         20,054         19,100        21,432 
 Financial assets at fair value 
  through profit or loss                 14             328             50           478 
 Cash and cash equivalents                           11,768         14,734        18,056 
                                              -------------  -------------  ------------ 
 Total current assets                                32,150         33,884        39,966 
 
 Total assets                                       103,494         83,433       101,034 
                                              -------------  -------------  ------------ 
 
 Liabilities 
 
 Non-current liabilities 
 Deferred consideration                  15        (11,770)          (451)       (2,943) 
 Deferred tax liabilities                           (5,011)        (3,972)       (5,117) 
 Other non-current liabilities                         (42)           (67)         (115) 
                                              -------------  -------------  ------------ 
 Total non-current liabilities                     (16,823)        (4,490)       (8,175) 
 
 Current liabilities 
 Trade and other payables                          (13,769)       (11,809)      (15,178) 
 Current tax liabilities                              (702)        (1,042)       (1,076) 
 Provisions                              16         (4,024)        (6,334)       (9,147) 
                                              -------------  -------------  ------------ 
 Total current liabilities                         (18,495)       (19,185)      (25,401) 
 
 Net assets                                          68,176         59,758        67,458 
                                              -------------  -------------  ------------ 
 
 Equity 
 Share capital                                          136            133           135 
 Share premium account                               35,163         31,883        35,147 
 Other reserves                                       4,092          4,404         4,720 
 Retained earnings                                   28,785         23,338        27,456 
                                              -------------  -------------  ------------ 
 Total equity                                        68,176         59,758        67,458 
                                              -------------  -------------  ------------ 
 
 

The condensed consolidated financial statements were approved by the Board of Directors and authorised for issue on 10 March 2015, signed on their behalf by:

C A J Macdonald S J Jackson

Chief Executive Finance Director

Company registration number: 4402058

The accompanying notes form an integral part of these condensed consolidated financial statements.

BROOKS MACDONALD GROUP PLC

CONDENSED Consolidated Statement of Changes in Equity

for the period 1 July 2013 to 31 December 2014

 
                                                     Share 
                                          Share    premium       Other    Retained 
                                        capital    account    reserves    earnings     Total 
                                        GBP'000    GBP'000     GBP'000     GBP'000   GBP'000 
 
 Balance at 1 July 2013                     133     31,868       3,952      21,607    57,560 
                                      ---------  ---------  ----------  ----------  -------- 
 
 Comprehensive income 
 Profit for the period                        -          -                   4,287     4,287 
 Revaluation of available for sale 
  financial asset                             -          -        (70)           -      (70) 
 Total comprehensive income                   -          -        (70)       4,287     4,217 
 
 Transactions with owners 
 Issue of ordinary shares                     -         15           -           -        15 
 Share-based payments                         -          -         600           -       600 
 Share-based payments transfer                -          -         (9)           9         - 
 Purchase of own shares by employee 
  benefit trust                               -          -           -       (572)     (572) 
 Employee benefit trust shares 
  vested                                                         (109)         109         - 
 Deferred tax on share options                -          -          40           -        40 
 Dividends paid (note 8)                      -          -           -     (2,102)   (2,102) 
                                      ---------  ---------  ----------  ----------  -------- 
 Total transactions with owners               -         15         522     (2,556)   (2,019) 
 
 Balance at 31 December 2013                133     31,883       4,404      23,338    59,758 
                                      ---------  ---------  ----------  ----------  -------- 
 
 Comprehensive income 
 Profit for the period                        -          -           -       4,769     4,769 
 Other comprehensive income: 
  Revaluation of available for sale 
   financial asset                            -          -        (61)           -      (61) 
                                      ---------  ---------  ----------  ----------  -------- 
 Total comprehensive income                   -          -        (61)       4,769     4,708 
 
 Transactions with owners 
 Issue of ordinary shares                     2      3,264           -           -     3,266 
 Share-based payments                         -          -         688           -       688 
 Share-based payments transfer                -          -       (427)         427         - 
 Purchase of own shares by employee 
  benefit trust                               -          -           -       (160)     (160) 
 Deferred tax on share options                -          -         116           -       116 
 Dividends paid (note 8)                      -          -           -       (918)     (918) 
                                      ---------  ---------  ----------  ----------  -------- 
 Total transactions with owners               2      3,264         377       (651)     2,992 
 
 Balance at 30 June 2014                    135     35,147       4,720      27,456    67,458 
                                      ---------  ---------  ----------  ----------  -------- 
 
 Comprehensive income 
 Profit for the period                        -          -           -       3,562     3,562 
 Other comprehensive income: 
  Revaluation of available for sale 
   financial asset                            -          -       (401)           -     (401) 
                                      ---------  ---------  ----------  ----------  -------- 
 Total comprehensive income                   -          -       (401)       3,562     3,161 
 
 Transactions with owners 
 Issue of ordinary shares                     1         16           -           -        17 
 Share-based payments                         -          -         685           -       685 
 Share-based payments transfer                -          -     (1,045)       1,045         - 
 Purchase of own shares by employee 
  benefit trust                               -          -           -       (743)     (743) 
 Employee benefit trust shares 
  vested                                      -          -                                 - 
 Deferred tax on share options                -          -         133           -       133 
 Dividends paid (note 8)                      -          -           -     (2,535)   (2,535) 
                                      ---------  ---------  ----------  ----------  -------- 
 Total transactions with owners               1         16       (227)     (2,233)   (2,443) 
 
 Balance at 31 December 2014                136     35,163       4,092      28,785    68,176 
                                      ---------  ---------  ----------  ----------  -------- 
 
 

The accompanying notes form an integral part of these condensed consolidated financial statements.

BROOKS MACDONALD GROUP PLC

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

for the six months ended 31 December 2014

 
                                                    Six months     Six months 
                                                         ended          ended     Year ended 
                                                   31 Dec 2014    31 Dec 2013    30 Jun 2014 
                                           Note    (unaudited)    (unaudited)      (audited) 
                                                       GBP'000        GBP'000        GBP'000 
 Cash flow from operating activities 
 Cash generated from operations             17           7,241          1,902         13,671 
 Taxation paid                                           (983)        (1,180)        (2,318) 
 Net cash generated from operating 
  activities                                             6,258            722         11,353 
 
 Cash flows from investing activities 
 Purchase of property, plant and 
  equipment                                              (204)          (856)        (1,342) 
 Purchase of intangible assets                           (823)          (529)          (552) 
 Purchase of available for sale 
  financial assets                                       (250)          (250)          (750) 
 Purchase of financial assets at 
  fair value through profit or loss                          -           (50)              - 
 Acquisition of subsidiary companies, 
  net of cash acquired                                   (687)              -        (3,340) 
 Cash contribution to joint venture                          -          (146)              - 
 Deferred consideration paid                           (7,001)              -        (1,866) 
 Interest received                                          60             62            119 
 Financial assets at fair value 
  through profit or loss                                     -              -          (478) 
 Investment in joint venture                             (380)              -          (360) 
 Proceeds of sale of intangible 
  assets                                                     -              -              - 
 Proceeds of sale of available 
  for sale financial assets                                  -              -              - 
                                                 -------------  -------------  ------------- 
 Net cash used in investing activities                 (9,285)        (1,769)        (8,569) 
 
 Cash flows from financing activities 
 Proceeds of issue of shares                                17             15            584 
 Purchase of own shares by employee 
  benefit trust                                          (743)          (572)          (732) 
 Dividends paid to shareholders                        (2,535)        (2,102)        (3,020) 
                                                 -------------  -------------  ------------- 
 Net cash used in financing activities                 (3,261)        (2,659)        (3,168) 
 
 
 Net decrease in cash and cash 
  equivalents                                          (6,288)        (3,706)          (384) 
 Cash and cash equivalents at beginning 
  of period                                             18,056         18,440         18,440 
                                                 -------------  -------------  ------------- 
 Cash and cash equivalents at end 
  of period                                             11,768         14,734         18,056 
                                                 -------------  -------------  ------------- 
 
 

The accompanying notes form an integral part of these condensed consolidated financial statements.

BROOKS MACDONALD GROUP PLC

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

for the six months ended 31 December 2014

   1.      General information 

Brooks Macdonald Group plc ('the Company') is the parent company of a group of companies ('the Group'), which offers a range of investment management services and related professional advice to private high net worth individuals, charities and trusts. The Group also provides financial planning as well as offshore fund management and administration services and acts as fund manager to regulated OEICs, providing specialist funds in the property and structured return sectors and managing property assets on behalf of these funds and other clients. The Group's primary activities are set out in its Annual Report and Accounts for the year ended 30 June 2014.

The Group has offices in London, Edinburgh, Guernsey, Hale, Hampshire, Jersey, Leamington Spa, Manchester, Taunton, Tunbridge Wells and York. The Company is a public limited company, incorporated and domiciled in the United Kingdom under the Companies Act 2006 and listed on AIM. The address of its registered office is 111 Park Street, Mayfair, London, W1K 7JL.

The consolidated interim financial information was approved for issue on 10 March 2015. It has been independently reviewed but is not audited.

   2.      Accounting policies 
   a)   Basis of preparation 

The Group's condensed consolidated half yearly financial statements are prepared and presented in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union. They have been prepared on a going concern basis with reference to the accounting policies and methods of computation and presentation set out in the Group's consolidated financial statements for the year ended 30 June 2014, except as stated below. The half yearly financial statements should be read in conjunction with the Group's audited financial statements for the year ended 30 June 2014, which have been prepared in accordance with IFRS as adopted by the European Union.

The information in this announcement does not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006. The Group's accounts for the year ended 30 June 2014 have been reported on by the Group's auditors and delivered to the Registrar of Companies. The report of the auditors was unqualified and did not draw attention to any matters by way of emphasis. It contained no statement under section 498(2) or (3) of the Companies Act 2006.

   b)   Changes in accounting policies 

The Group's accounting policies are consistent with those disclosed within the annual financial statements for the year ended 30 June 2014, except as described below.

New accounting standards, amendments and interpretations adopted in the period

A number of new standards and amendments issued by the IASB and interpretations issued by the IFRS Interpretations Committee (IFRS IC) have been applied in preparing these condensed consolidated financial statements as set out in the table below.

None of these new standards, amendments or interpretations has had a material impact on the amounts reported in these financial statements, but they may impact the accounting for future transactions and arrangements.

 
 Standard, Amendment or Interpretation                   Effective 
                                                          date 
------------------------------------------------------  ------------- 
 Offsetting financial assets and financial liabilities   1 January 
  (amendments to IAS 32)                                  2014 
------------------------------------------------------  ------------- 
 Consolidation of investment entities (amendments        1 January 
  to IFRS 10, 12 and IAS 27)                              2014 
------------------------------------------------------  ------------- 
 Recoverable amount disclosures for non-financial        1 January 
  assets (amendments to IAS 36)                           2014 
------------------------------------------------------  ------------- 
 Novation of derivatives and continuation of hedge       1 January 
  accounting (amendments to IAS 39)                       2014 
------------------------------------------------------  ------------- 
 IFRIC 21 'Levies'                                       17 June 2014 
------------------------------------------------------  ------------- 
 Contributions to defined benefit plans (amendments      1 July 2014 
  to IAS 19) 
------------------------------------------------------  ------------- 
 Annual improvements (2010-2012 cycle)                   1 July 2014 
------------------------------------------------------  ------------- 
 Annual improvements (2011-2013 cycle)                   1 July 2014 
------------------------------------------------------  ------------- 
 

IFRIC 21 'Levies' has changed the point at which the Group recognises provisions in respect of the annual Financial Services Compensation Scheme ('FSCS') levies. From 1 July 2014, the Group will recognise such a provision at the point of the triggering event specified in the relevant legislation. This occurs on 1 April at the start of the new FSCS scheme year, rather than when the FSCS initially announces its proposed levy.

New accounting standards, amendments and interpretations not yet adopted

A number of new standards, amendments and interpretations, which have not been applied in preparing these financial statements, have been issued and are effective for annual and interim periods beginning after 1 July 2014:

 
 Standard, Amendment or Interpretation                 Effective 
                                                        date 
----------------------------------------------------  ------------ 
 Disclosure initiative (amendments to IAS 1)           1 January 
                                                        2016 
----------------------------------------------------  ------------ 
 Accounting for acquisitions of interests in joint     1 January 
  operations (amendments to IFRS 11)                    2016 
----------------------------------------------------  ------------ 
 Sale or contribution of assets between an investor    1 January 
  and its associate or joint venture (amendments to     2016 
  IFRS 10 and IAS 28) 
----------------------------------------------------  ------------ 
 Investment entities: applying the consolidation       1 January 
  exception (amendments to IFRS 10, IFRS 12 and IAS     2016 
  28) 
----------------------------------------------------  ------------ 
 Clarification of acceptable methods of depreciation   1 January 
  and amortisation (amendments to IAS 16 and IAS 38)    2016 
----------------------------------------------------  ------------ 
 Annual improvements (2012-2014 cycle)                 1 July 2016 
----------------------------------------------------  ------------ 
 IFRS 15 'Revenue from Contracts with Customers'       1 January 
                                                        2017 
----------------------------------------------------  ------------ 
 General hedge accounting (amendments to IFRS 9)       1 January 
                                                        2018 
----------------------------------------------------  ------------ 
 

These changes are currently being assessed but none are expected to have a significant impact on the Group's future consolidated financial statements.

   3.      Financial risk factors 

The Group's activities expose it to a variety of financial and non-financial risks. The principal risks faced by the Group are described on pages 56 and 57 of the Annual Report and Accounts for the year ended 30 June 2014. These key risks include: loss of clients or reputational damage as a result of poor performance or service; regulatory breaches; loss of key staff; potential service issues with IT infrastructure; operational risk due to inadequate processes and controls; and financial risks such as liquidity risk, market risk and credit risk. These remain our principal risks for the second half of the financial year. There have been no significant changes affecting the fair value or classification of financial assets during the period.

   4.      Segmental information 

For management purposes the Group's activities are organised into four operating divisions: investment management, financial planning, fund and property management and the Channel Islands. The Group's other activity, offering nominee and custody services to clients, is included within investment management. These divisions are the basis on which the Group reports its primary segmental information. In accordance with IFRS 8 'Operating Segments', disclosures are required to reflect the information which the Board uses internally for evaluating the performance of its operating segments and allocating resources to those segments. The information presented in this note follows the presentation for internal reporting to the Group Board of Directors.

During the year ended 30 June 2014 the Group identified the Channel Islands as being a separate reportable segment. This comprises the results of BMI, BMRSI and DPZ. Previously, BMI and BMRSI were included within the investment management and financial planning segments respectively. The comparatives for the six months ended 31 December 2013 have been restated in accordance with IFRS 8 to reflect this change.

Revenues and expenses are allocated to the business segment that originated the transaction. Revenues and expenses that are not directly originated by a particular business segment are reported as unallocated. Sales between segments are carried out at arm's length. Centrally incurred expenses are allocated to business segments on an appropriate pro-rata basis. Segment assets and liabilities comprise operating assets and liabilities, being the majority of the balance sheet.

 
                                                        Fund and 
 Period ended 31            Investment   Financial      property    Channel 
  Dec 2014 (unaudited)      management    planning    management    Islands     Total 
                               GBP'000     GBP'000       GBP'000    GBP'000   GBP'000 
 
 Total segment revenues         25,948       1,967         2,812      6,897    37,624 
 Inter segment revenues           (54)        (46)          (21)          -     (121) 
                          ------------  ----------  ------------  ---------  -------- 
 External revenues              25,894       1,921         2,791      6,897    37,503 
                          ------------  ----------  ------------  ---------  -------- 
 
 Segment result                  6,601        (50)         (457)        609     6,703 
 Unallocated items                                                            (2,220) 
                                                                             -------- 
 Profit before tax                                                              4,483 
 Taxation                                                                       (921) 
                                                                             -------- 
 Profit for the 
  period                                                                        3,562 
                                                                             -------- 
 
 
 
 Period ended 31                                        Fund and 
  Dec 2013 (unaudited       Investment   Financial      property    Channel 
  and restated)             management    planning    management    Islands     Total 
                               GBP'000     GBP'000       GBP'000    GBP'000   GBP'000 
 
 Total segment revenues         23,855       1,935         2,478      5,362    33,630 
 Inter segment revenues           (78)       (116)          (48)          -     (242) 
                          ------------  ----------  ------------  ---------  -------- 
 External revenues              23,777       1,819         2,430      5,362    33,388 
                          ------------  ----------  ------------  ---------  -------- 
 
 Segment result                  6,036       (102)            13      1,219     7,166 
 Unallocated items                                                            (2,240) 
                                                                             -------- 
 Profit before tax                                                              4,926 
 Taxation                                                                       (639) 
                                                                             -------- 
 Profit for the period                                                          4,287 
                                                                             -------- 
 
 
 
                                                        Fund and 
 Year ended 30 Jun          Investment   Financial      property    Channel 
  2014 (audited)            management    planning    management    Islands     Total 
                               GBP'000     GBP'000       GBP'000    GBP'000   GBP'000 
 
 Total segment revenues         48,988       4,034         5,061     11,556    69,639 
 Inter segment revenues          (156)       (223)         (127)          -     (506) 
                          ------------  ----------  ------------  ---------  -------- 
 External revenues              48,832       3,811         4,934     11,556    69,133 
                          ------------  ----------  ------------  ---------  -------- 
 
 Segment result                 12,324       (109)         (102)      2,376    14,489 
 Unallocated items                                                            (3,921) 
                                                                             -------- 
 Profit before tax                                                             10,568 
 Taxation                                                                     (1,512) 
                                                                             -------- 
 Profit for the year                                                            9,056 
                                                                             -------- 
 
 
   a)   Geographic analysis 

The Group's operations are located in the United Kingdom and the Channel Islands. The following table presents underlying operating income analysed by the geographical location of the Group entity providing the service.

 
                           Six months ended                        Year ended 
                                31 Dec 2014   Six months ended    30 Jun 2014 
                                                   31 Dec 2013 
                                (unaudited)        (unaudited)      (audited) 
                                    GBP'000            GBP'000        GBP'000 
 
 United Kingdom                      30,606             28,026         57,577 
 Channel Islands                      6,897              5,362         11,556 
 Total operating income              37,503             33,388         69,133 
                          -----------------  -----------------  ------------- 
 
 
   b)   Major clients 

The Group is not reliant on any one client or group of connected clients for the generation of revenues.

   5.      Administrative costs 

Acquisition costs

Administrative costs for the six months ended 31 December 2014 include GBP120,000 (six months ended 31 December 2013: GBPnil; year ended 30 June 2014: GBP187,000) of directly attributable business acquisition costs in relation to the exercise of the Group's option to purchase Levitas Investment Management Services Limited (note 9).

Financial Services Compensation Scheme levies

Administrative costs for the six months ended 31 December 2014 include a charge of GBPnil (six months ended 31 December 2013: GBP81,000; year ended 30 June 2014: GBP351,000) in respect of Financial Services Compensation Scheme ('FSCS') levies.

   6.      Taxation 

The current tax expense for the six months ended 31 December 2014 was calculated based on the estimated average annual effective tax rate. The overall effective tax rate for this period was 20.54% (six months ended 31 December 2013: 12.97%; year ended 30 June 2014: 14.31%).

 
                                    Six months 
                                         ended 
                                                    Six months 
                                   31 Dec 2014           ended     Year ended 
                                                   31 Dec 2013    30 Jun 2014 
                                   (unaudited)     (unaudited)      (audited) 
                                       GBP'000         GBP'000        GBP'000 
 
 Current tax 
 United Kingdom taxation                 1,001           1,111          2,477 
 Over provision in prior years           (196)               -           (17) 
                                 -------------  --------------  ------------- 
 Total current taxation                    805           1,111          2,460 
 
 Deferred tax 
 Origination and reversal of 
  temporary differences                    116               3          (473) 
 Effect of change in tax rate 
  on deferred tax                            -           (475)          (475) 
 Total deferred taxation                   116           (472)          (948) 
 
 Total income tax expense                  921             639          1,512 
                                 -------------  --------------  ------------- 
 
 

On 1 April 2014, the standard rate of Corporation Tax in the UK was reduced from 23% to 21%. The Finance Act 2013 (substantively enacted on 2 July 2013) will further reduce the main rate of UK Corporation Tax to 20% with effect from 1 April 2015. As a result the effective rate of Corporation Tax applied to the taxable profit for the period ended 31 December 2014 is a 'blended' rate of 20.75% (six months ended 31 December 2013: 23.75%; year ended 30 June 2014: 22.50%).

Deferred tax assets and liabilities are calculated at the rate that is expected to be in force when the temporary differences unwind, but limited to the extent that such rates have been substantively enacted. Consequently the tax rate used to measure the deferred tax assets and liabilities of the Group is 20% (six months ended 31 December 2013: 20%; year ended 30 June 2014: 20%) on the basis that they will materially unwind after 1 April 2015.

   7.      Earnings per share 

The directors believe that underlying earnings per share provide a truer reflection of the Group's performance in the year. Underlying earnings per share are calculated based on 'underlying earnings', that is earnings before acquisition costs, finance costs of deferred consideration and amortisation of intangible non-current assets. The tax effect of these adjustments has also been considered.

 
                                             Six months 
                                                  ended 
                                                             Six months 
                                            31 Dec 2014           ended     Year ended 
                                                            31 Dec 2013    30 Jun 2014 
                                            (unaudited)     (unaudited)      (audited) 
                                                GBP'000         GBP'000        GBP'000 
 
 Earnings attributable to ordinary 
  shareholders                                    3,562           4,287          9,056 
 Acquisition costs (note 5)                         120               -            187 
 Finance cost of deferred consideration 
  (note 15)                                         469             182            349 
 Changes in fair value of deferred 
  consideration                                     302               -              - 
 Amortisation (note 10)                           1,345           1,050          2,212 
 Tax impact of adjustments                        (281)           (238)          (486) 
                                          -------------  --------------  ------------- 
 Underlying earnings attributable to 
  ordinary shareholders                           5,517           5,281         11,318 
                                          -------------  --------------  ------------- 
 
 

The weighted average number of shares in issue during the year was as follows:

 
                                               Six months 
                                                    ended 
                                                   31 Dec      Six months 
                                                     2014           ended     Year ended 
                                                              31 Dec 2013    30 Jun 2014 
                                              (unaudited)     (unaudited)      (audited) 
                                                   Number       Number of      Number of 
                                                of shares          shares         shares 
 
 Weighted average number of shares 
  in issue*                                    13,375,142      13,138,028     13,145,314 
 Adjustment for issue of shares on 
  acquisition of DPZ                                    -        (22,417)       (21,680) 
                                            -------------  --------------  ------------- 
 Weighted average number of shares 
  in issue                                     13,375,142      13,115,611     13,123,634 
 Effect of dilutive potential shares 
  issuable on exercise of employee share 
  options                                          61,955          89,521         64,289 
                                            -------------  --------------  ------------- 
 Diluted weighted average number of 
  shares in issue                              13,437,097      13,205,132     13,187,923 
                                            -------------  --------------  ------------- 
 
 *2013 comparative as previously reported 
  2013 comparative as restated 
 

For the six months ended 31 December 2013, the comparative weighted average number of shares in issue has been restated to take account of shares issued at a premium to their market value as part of the DPZ acquisition, which was completed in April 2014. As a result, the comparative basic earnings per share and diluted earnings per share for the same period have been restated accordingly.

 
                                     Six months 
                                          ended 
                                         31 Dec           Six months 
                                           2014                ended         Year ended 
                                                              31 Dec             30 Jun 
                                    (unaudited)     2013 (unaudited)     2014 (audited) 
                                              p                    p                  p 
 Based on reported earnings : 
 Basic earnings per share                 26.63                32.69              69.01 
 Diluted earnings per share               26.51                32.46              68.67 
                                  -------------  -------------------  ----------------- 
 
 Based on underlying earnings : 
 Basic earnings per share                 41.25                40.26              86.24 
 Diluted earnings per share               41.06                39.99              85.82 
                                  -------------  -------------------  ----------------- 
 
 2013 comparative as restated 
 
   8.      Dividends 
 
                                      Six months     Six months 
                                           ended          ended 
                                     31 Dec 2014    31 Dec 2013     Year ended 
                                                                   30 Jun 2014 
                                     (unaudited)    (unaudited)      (audited) 
                                         GBP'000        GBP'000        GBP'000 
 
 Paid interim dividend on 
  ordinary shares                              -              -            918 
 Paid final dividend on ordinary 
  shares                                   2,535          2,102          2,102 
                                   -------------  -------------  ------------- 
 Total dividends                           2,535          2,102          3,020 
                                   -------------  -------------  ------------- 
 
 

An interim dividend of 10.0p per share was declared by the Board of Directors on 10 March 2015. It will be paid on 21 April 2015 to shareholders who are on the register at the close of business on 20 March 2015. In accordance with IAS 10, this dividend has not been included as a liability at 31 December 2014.

   9.      Business combinations 

On 31 July 2014, the Group exercised its option to acquire the entire share capital of Levitas Investment Management Services Limited ('Levitas'). Levitas is the sponsor of two funds known as TM Levitas A and TM Levitas B, to which Brooks Macdonald Asset Management Limited acts as the investment adviser. The funds were launched in July 2012 and aggregate assets under management on exercise of the option were GBP89m. The Levitas investment proposition uses a blend of the two funds to match investments to a client's specific risk rating, thus simplifying the investment and rebalancing processes while keeping down costs.

The consideration payable by the Group is dependent on the future assets under management in the Levitas funds, calculated at agreed milestones up to 1 November 2018 and payable in a series of instalments, with the final payment date being on or around 8 November 2020. Under the terms of the option agreement, the maximum consideration payable will be GBP24,000,000. The fair value of the liability at the acquisition date was measured at GBP11,264,000, based on the Levitas business plan and forecasts. This included an initial payment of GBP724,000, which was made to the vendors following the exercise of the option.

Directly attributable acquisition costs of GBP120,000 were incurred during the six months ended 31 December 2014 as a result of the acquisition and have been charged to the Consolidated Statement of Comprehensive Income.

Goodwill of GBP11,213,000 was recognised on acquisition in respect of the expected future growth of the Levitas funds and the resulting economic benefit to the Group in the form of sponsorship income earned by Levitas.

The fair values of the assets acquired are the gross contractual amounts and all are considered to be fully recoverable. The fair value of the identifiable assets and liabilities acquired, at the date of acquisition, are detailed in (a) below.

   a)   Net assets acquired through business combinations 
 
                                             GBP'000 
 
 Trade and other receivables                      37 
 Cash and cash equivalents                        37 
 Other current liabilities                      (23) 
                                            -------- 
 Total net assets recognised by acquired 
  company                                         51 
 
 Net identifiable assets                          51 
 Goodwill                                     11,213 
                                            -------- 
 Total purchase consideration                 11,264 
                                            -------- 
 
 
   b)   Impact on reported results from date of acquisition 
 
                                             Revenues 
                                                 from   Profit for 
                                             external          the 
                                            customers         year 
                                              GBP'000      GBP'000 
 
 Levitas Investment Management Services 
  Limited                                         155           60 
                                          -----------  ----------- 
 
 

Had Levitas Investment Management Services Limited been consolidated from 1 July 2014, the Consolidated Statement of Comprehensive Income would show pro-forma revenue of GBP37,595,000 and post-tax profit for the period of GBP3,593,000.

   c)   Net cash outflow resulting from business combinations 
 
                                                          GBP'000 
 
 Total purchase consideration (note 9a)                    11,264 
 Less: deferred cash consideration                       (10,540) 
                                                        --------- 
 Cash paid to acquire subsidiary                              724 
 Less: cash held by subsidiary acquired                      (37) 
                                                        --------- 
 Cash paid to acquire subsidiary net of cash acquired         687 
                                                        --------- 
 
 
   10.    Intangible assets 
 
                                                                   Contracts 
                                                        Acquired    acquired 
                                                          client        with 
                                                    relationship        fund 
                             Goodwill   Software       contracts    managers     Total 
                              GBP'000    GBP'000         GBP'000     GBP'000   GBP'000 
 Cost 
 
 At 1 July 2013                20,758        333          24,872       2,574    48,537 
 Additions                          -         55               -         474       529 
 At 31 December 2013           20,758        388          24,872       3,048    49,066 
 Additions                      4,035         23           7,875           -    11,933 
 Disposals                          -          -               -           -         - 
                            ---------  ---------  --------------  ----------  -------- 
 At 30 June 2014               24,793        411          32,747       3,048    60,999 
 Additions                     11,213        349               -         474    12,036 
 At 31 December 2014           36,006        760          32,747       3,522    73,035 
                            ---------  ---------  --------------  ----------  -------- 
 
 Accumulated amortisation 
 
 At 1 July 2013                     -        159           2,013       1,741     3,913 
 Amortisation charge                -         56             826         168     1,050 
                            ---------  ---------  --------------  ----------  -------- 
 At 31 December 2013                -        215           2,839       1,909     4,963 
 Amortisation charge                -         54             932         176     1,162 
                            ---------  ---------  --------------  ----------  -------- 
 At 30 June 2014                    -        269           3,771       2,085     6,125 
 Amortisation charge                -         53           1,084         208     1,345 
                            ---------  ---------  --------------  ----------  -------- 
 At 31 December 2014                -        322           4,855       2,293     7,470 
                            ---------  ---------  --------------  ----------  -------- 
 
 Net book value 
 
 At 1 July 2013                20,758        174          22,859         833    44,624 
 At 31 December 2013           20,758        173          22,033       1,139    44,103 
 At 30 June 2014               24,793        142          28,976         963    54,874 
                            ---------  ---------  --------------  ----------  -------- 
 At 31 December 2014           36,006        438          27,892       1,229    65,565 
                            ---------  ---------  --------------  ----------  -------- 
 
 
   a)   Goodwill 

Goodwill acquired in a business combination is allocated at acquisition to the cash generating units ('CGUs') that are expected to benefit from that business combination. The carrying amount of goodwill at 31 December 2014 comprises GBP3,550,000 in respect of the Braemar Group Limited ('Braemar') CGU, GBP17,208,000 in respect of the Brooks Macdonald Asset Management (International) Limited and Brooks Macdonald Retirement Services (International) Limited (collectively 'Brooks Macdonald International') CGU and GBP4,035,000 in respect of the DPZ Capital Limited ('DPZ') CGU and GBP11,213,000 in respect of Levitas Investment Management Services Limited

At the reporting date, there were no indicators that the carrying amount of goodwill should be impaired.

   b)   Computer software 

Software costs are amortised over an estimated useful life of four years on a straight line basis.

   c)   Acquired client relationship contracts 

This asset represents the fair value of future benefits accruing to the Group from acquired client relationship contracts. The amortisation of client relationship contracts is charged to the Condensed Consolidated Statement of Comprehensive Income on a straight line basis over their estimated useful lives (15 to 20 years).

   d)   Contracts acquired with fund managers 

This asset represents the fair value of future benefits accruing to the Group from contracts acquired with fund managers. Payments made to acquire such contracts are stated at cost and amortised on a straight line basis over an estimated useful life of five years.

   11.    Property, plant and equipment 

During the six months ended 31 December 2014, the Group acquired assets at a cost of GBP204,000 (six months ended 31 December 2013: GBP856,000; year ended 30 June 2014: GBP1,531,000). No assets were disposed of in the six months ended 31 December 2014 (six months ended 31 December 2013: GBPnil; year ended 30 June 2014: GBPnil), resulting in a gain on disposal of GBPnil (six months ended 31 December 2013: GBPnil; year ended 30 June 2014: GBPnil).

   12.    Available for sale financial assets 

The Group has an investment of GBP1,000,000 in Sancus Holdings Limited, an unlisted company incorporated in the Channel Islands. The market value of the investment at 31 December 2014 is GBP1,000,000.

Available for sale financial assets include an investment in Braemar Group PCC Limited Student Accommodation Cell - B shares of GBP1,031,000. The fund is managed by Brooks Macdonald Funds Limited, a subsidiary of the Group. Trading is currently suspended on this fund, however the fund manager continues to publish a price based on the fair value of the underlying assets of the fund.

 
                             Six months 
                                  ended 
                                             Six months 
                            31 Dec 2014           ended     Year ended 
                                            31 Dec 2013    30 Jun 2014 
                            (unaudited)     (unaudited)      (audited) 
                                GBP'000         GBP'000        GBP'000 
 
 At beginning of period           2,182           1,582          1,582 
 Additions                          250             250            750 
 Loss from changes in 
  fair value                      (401)            (89)          (150) 
                          -------------  --------------  ------------- 
 At end of period                 2,031           1,743          2,182 
                          -------------  --------------  ------------- 
 
 
   13.    Investment in joint venture 

The investment in joint venture relates to the 60% interest of a subsidiary of the Group, Brooks Macdonald Funds Limited, in North Row Capital LLP. The Group has joint control over the partnership, with the remaining interest owned by two individual partners who developed the investment approach behind the IFSL North Row Liquid Property Fund, which was launched in February 2014. The fund offers investors liquid exposure to global real estate markets by investing predominantly in property derivatives, as well as property equity and debt, to gain exposure to the direct property markets.

The Group's share of the loss for the period reported by North Row Capital LLP was GBP45,000 (six months ended 31 December 2013: GBP71,000; year ended 30 June 2014: GBP128,000) which has been recognised in the Condensed Consolidated Statement of Comprehensive Income with a corresponding reduction in the investment in joint venture in the Condensed Consolidated Statement of Financial Position.

   14.    Financial assets at fair value through profit or loss 

Financial assets at fair value through profit or loss comprise of equity share capital investments. The cost of the investments at 31 December 2014 was GBP478,000 (at 31 December 2013: GBP50,000; at 30 June 2014: GBP478,000) and their market value at 31 December 2014 was GBP328,000 (at 31 December 2013: GBP50,000; at 30 June 2014: GBP478,000). The GBP150,000 loss from changes in fair value during the period has been recognised in the Condensed Consolidated Statement of Comprehensive Income. These investments are classified as level 1 within the fair value hierarchy, as the inputs used to determine the fair value are quoted prices in active markets for the equity shares at the measurement date.

   15.    Deferred consideration 

Deferred consideration, which is also included within provisions in current liabilities to the extent that it is due to be paid within one year of the reporting date (note 16), relates to the directors' best estimate of amounts payable in the future in respect of certain client relationships and subsidiary undertakings that were acquired by the Group. Deferred consideration is measured at its fair value based on discounted expected future cash flows. The movements in the total deferred consideration balance during the year were as follows:

 
                                   Six months 
                                        ended 
                                                   Six months 
                                  31 Dec 2014           ended     Year ended 
                                                  31 Dec 2013    30 Jun 2014 
                                  (unaudited)     (unaudited)      (audited) 
                                      GBP'000         GBP'000        GBP'000 
 
 At beginning of the period            11,236           7,927          7,927 
 Added on acquisitions during 
  the period                           11,264               -          4,826 
 Finance cost of deferred 
  consideration                           469             182            349 
 Fair value adjustments                    16               -              - 
 Payments made during the 
  period                              (7,725)         (1,868)        (1,866) 
 At end of the period                  15,260           6,241         11,236 
                                -------------  --------------  ------------- 
 
 Analysed as: 
 
 Amounts falling due within 
  one year                              3,490           5,790          8,293 
 Amounts falling due after 
  more than one year                   11,770             451          2,943 
 At end of period                      15,260           6,241         11,236 
                                -------------  --------------  ------------- 
 
 

During the six months ended 31 December 2014, deferred consideration of GBP11,264,000 (six months ended 31 December 2013: GBPnil; year ended 30 June 2014: GBP4,826,000) was recognised, which relates to the acquisition of Levitas Investment Management Services Limited (note 9).

   16.    Provisions 
 
                                    Six months     Six months 
                                         ended          ended     Year ended 
                                   31 Dec 2014    31 Dec 2013    30 Jun 2014 
                                   (unaudited)    (unaudited)      (audited) 
                                       GBP'000        GBP'000        GBP'000 
 Client compensation 
 
 At beginning of the period                503            420            420 
 Movement during the period                 31             43             83 
                                 -------------  -------------  ------------- 
 At end of the period                      534            463            503 
                                 -------------  -------------  ------------- 
 
 Deferred consideration 
 
 At beginning of the period              8,293          2,123          2,123 
 Added on acquisitions during 
  the period                             2,304              -          2,367 
 Interest accrued                          120              -            321 
 Transfer from non-current 
  liabilities                              498          5,535          5,348 
 Utilised during the period            (7,725)        (1,868)        (1,866) 
 At end of the period                    3,490          5,790          8,293 
                                 -------------  -------------  ------------- 
 
 Other provisions 
 
 At beginning of the period                351            240            240 
     Utilised during the period          (351)          (240)          (240) 
 FSCS levy (note 5)                          -             81            351 
                                 ------------- 
 At end of the period                        -             81            351 
                                 -------------  -------------  ------------- 
 
 Total provisions at beginning 
  of the period                          9,147          2,783          2,783 
                                 -------------  -------------  ------------- 
 Total provisions at end of 
  the period                             4,024          6,334          9,147 
                                 -------------  -------------  ------------- 
 
 
   a)   Client compensation 

Client compensation provisions relate to the potential liability arising from client complaints against the Group. Complaints are assessed on a case by case basis and provisions for compensation are made where judged necessary. Complaints are on average settled within eight months (six months ended 31 December 2013: eight months; year ended 30 June 2014: eight months) from the date of notification of the complaint.

   b)   Deferred consideration 

Deferred consideration has been included within provisions as a current liability to the extent that it is due to be paid within one year of the reporting date.

A total provision for deferred consideration of GBP7,725,000 was utilised during the six months ended 31 December 2014 (six months ended 31 December 2013: GBP1,868,000; year ended 30 June 2014: GBP1,866,000). This included an amount of GBP1,010,000 paid in August 2014 to the vendors of JPAM Limited, GBP2,391,000 paid to the vendors of DPZ Limited, GBP3,600,000 paid to the vendors of Brooks Macdonald Asset Management (International) Limited and Brooks Macdonald Retirement Services (International) Limited, and GBP724,000 paid to the vendors of Levitas Investment Management Services Limited.

Details of these acquisitions are provided in note 9 and in the Annual Report and Accounts for the year ended 30 June 2014 on pages 38 and 39.

   c)   Other provisions 

Other provisions include an amount of GBPnil (at 31 December 2013: GBP81,000; at 30 June 2014: GBP351,000) in respect of expected levies by the Financial Services Compensation Scheme. The levy for the 2015/16 scheme year has been announced by the FSCS but does not yet meet the recognition criteria for a provision.

   17.    Reconciliation of operating profit to net cash inflow from operating activities 
 
                                           Six months     Six months 
                                                ended          ended     Year ended 
                                          31 Dec 2014    31 Dec 2013    30 Jun 2014 
                                          (unaudited)    (unaudited)      (audited) 
                                              GBP'000        GBP'000        GBP'000 
 
 Operating profit                               4,939          5,117         10,926 
 
 Depreciation of property, plant 
  and equipment                                   516            473            981 
 Amortisation of intangible assets              1,345          1,050          2,212 
 Fair value losses on financial 
  assets at fair value through profit 
  or loss                                         150              -              - 
 Fair value adjustments on deferred 
  consideration                                    16              -              - 
 Decrease / (increase) in receivables           1,415        (1,326)        (2,910) 
 (Decrease) / increase in payables            (1,432)        (1,970)            990 
 (Decrease) / increase in provisions            (320)          3,551            194 
 Decrease in non-current liabilities             (73)        (5,593)           (10) 
 Share-based payments                             685            600          1,288 
                                        -------------  -------------  ------------- 
 Net cash inflow from operating 
  activities                                    7,241          1,902         13,671 
                                        -------------  -------------  ------------- 
 
 
   18.    Related party transactions 

At 31 December 2014, one of the Company's directors (at 31 December 2013: two; at 30 June 2014: two had taken advantage of the season ticket loan facility that is available to all staff. The total amount outstanding at the reporting date was GBPnil (at 31 December 2013: GBP11,000; at 30 June 2014: GBP10,000).

   19.    Share-based payment schemes 
   a)   Long Term Incentive Scheme ('LTIS') 

The Company has made annual awards under the LTIS to executive directors and other senior executives. The conditional awards, which vest three years after the grant date, are subject to the satisfaction of specified performance criteria, measured over a three year performance period. All such conditional awards are made at the discretion of the Remuneration Committee.

   b)   Employee Benefit Trust 

The Group established an Employee Benefit Trust ('the Trust') on 3 December 2010. The Trust was established in order to acquire ordinary shares in the Company to satisfy rights to purchase shares on the exercise of options awarded under the LTIS. All finance costs and administration expenses connected with the Trust are charged to the Condensed Consolidated Statement of Comprehensive Income as they accrue. The Trust has waived its rights to dividends.

A grant of 68,408 share options with an exercise price of GBP14.12 was made under the scheme to directors and employees of the Group on 14 October 2014. In respect of the six months ended 31 December 2013, a grant of 48,900 share options with an exercise price of GBP14.64 was made under the scheme to directors and employees of the Group on 1 November 2013.

As at 31 December 2014, the Company had paid GBP4,054,000 to the Trust, which had acquired 314,123 ordinary shares on the open market for consideration of GBP4,027,000.

In November 2014, in respect of the schemes granted in October 2011 and in October 2010, employees of the Group exercised a total of 86,755 options and instructions were given to the Trust to release the same number of shares. The cost of the shares released on exercise of these options amounted to GBP1,002,000. At the reporting date, the number of shares held in the Trust was 215,992 with a market value of GBP3,023,000.

In November 2013, in respect of the scheme granted in October 2010, employees of the Group exercised a total of 11,376 options and instructions were given to the Trust to release the same number of shares. The cost of the shares released on exercise of these options amounted to GBP109,000. At the 31 December 2013, the number of shares held in the Trust was 239,696 with a market value of GBP3,542,000.

   c)   Company Share Option Plan 

The Company has established a Company Share Option Plan ('CSOP'), which was approved by HMRC in November 2013. The CSOP is a discretionary scheme whereby employees or directors are granted an option to purchase the Company's shares in the future at a price set on the date of the grant. The maximum award under the terms of the scheme is a total market value of GBP30,000 per recipient. The performance conditions attached to the scheme require an increase in the diluted earnings per share of the Company of 2% more than the increase in the RPI over the three years starting with the financial year in which the option is granted.

A grant of 22,110 share options with an exercise price of GBP13.805 was made under the scheme to directors and employees of the Group on 14 October 2014. In respect of the six months ended 31 December 2013, a grant of 21,361 share options with an exercise price of GBP14.52 was made under the scheme to directors and employees of the Group on 1 December 2013.

   d)   Other share-base payment schemes 

No awards have been made under other the Group's other share-based payment schemes, details of which are provided on pages 51 to 53 of the Annual Report and Accounts for the year ended 30 June 2014.

During the six months ended 31 December 2014, employees exercised options over a total of 1,654 shares at a price of GBP9.16 in respect of the 2011 Employee Sharesave Scheme.

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors confirm that these condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

-- an indication of important events that have occurred during the first six months and their impact on the condensed set of consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

-- material related party transactions in the first six months and any material changes in the related party transactions described in the last annual report.

The directors of Brooks Macdonald Group plc are listed in the Half Yearly Financial Report for the six months ended 31 December 2014.

By order of the Board of Directors

S J Jackson

Finance Director

10 March 2015

INDEPENDENT REVIEW REPORT TO BROOKS MACDONALD GROUP PLC

Introduction

We have been engaged by the Company to review the condensed set of financial statements in the Half Yearly Financial Report for the six months ended 31 December 2014, which comprise the Condensed Consolidated Statement of Comprehensive Income, Condensed Consolidated Statement of Financial Position, Condensed Consolidated Statement of Changes in Equity, Condensed Consolidated Statement of Cash Flows and the related notes. We have read the other information contained in the Half Yearly Financial Report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors' responsibilities

The Half Yearly Financial Report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the Half Yearly Financial Report in accordance with the AIM Rules for Companies, which require that the financial information must be presented and prepared in a form consistent with that which will be adopted in the Company's annual financial statements.

As disclosed in note 2, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this Half Yearly Financial Report has been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union.

Our responsibility

Our responsibility is to express to the Company a conclusion on the condensed consolidated set of financial statements in the Half Yearly Financial Report based on our review. This report, including the conclusion, has been prepared for and only for the Company for the purpose of the AIM Rules for Companies and for no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the Half Yearly Financial Report for the six months ended 31 December 2014 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM Rules for Companies.

PricewaterhouseCoopers LLP

Chartered Accountants

10 March 2015

7 More London Riverside, London, SE1 2RT

Notes:

Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

The maintenance and integrity of the Brooks Macdonald website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that may have occurred to the financial statements since they were initially presented on the website.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR GGUGPWUPAGRU

Brooks Macdonald (LSE:BRK)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Brooks Macdonald Charts.
Brooks Macdonald (LSE:BRK)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Brooks Macdonald Charts.