RNS Number:5664M
Cardpoint PLC
23 November 2006

Thursday 23 November 2006

                                 Cardpoint plc
                         ("Cardpoint" or the "Company")

            Preliminary results for the year ended 30 September 2006

Cardpoint, the provider of electronic payment transactions and the market leader
in the independent cash machine sector, with operations in the UK and Germany,
announces the Company's preliminary results for the full year ended 30 September
2006.

Operating highlights

  * Integration of Moneybox, acquired in July 2005 for #87.3m, realising
    synergies in excess of #3m

  * Strengthening of Board and Management following the appointment of Bob
    Thian as Chairman

  * Significant expansion in Germany and renewal of agreements with GE Money
    Bank until 2013

  * Operation of ATMs for Bradford and Bingley and Norwich and Peterborough
    Building Societies

Financial highlights

  * Reported revenues up 60% to #97.9m, including Moneybox contribution of
    #47.3m

  * Underlying profit before tax up 135% to #8.3m

  * Strong cash flow, with EBITDA* up 121% to #19.8m

  * Adjusted earnings per share* up 46% to 7.82p (2005: 5.35p)

* before goodwill amortisation, charges for share based payments and exceptional
items


Commenting on the results, Bob Thian, Chairman said:

"Following the integration of Moneybox, Cardpoint has made good progress during
2006, with the achievement of substantial increases in turnover, profit and
earnings.  The business is in good shape and we have seen an encouraging start
to this year with positive October trading.  I am confident that a more
structured approach to managing and improving our estate will generate value."

There will be a meeting for analysts today at Financial Dynamics, 26 Southampton
Buildings, London WC2A 1PB.  For further information please contact Claire
Rowell on 0207 269 7285.

Enquiries:
Cardpoint
Bob Thian, Chairman                                  Today: 0207 831 3113
Robin Gregson, Finance Director                      Thereafter: 01253 361 300

Financial Dynamics
David Yates / Ben Brewerton                          0207 831 3113



CHAIRMAN'S REVIEW

I am pleased to report good progress for Cardpoint during the year ended 30
September 2006 with significant increases being reported in turnover, profit*
and adjusted earnings per share*. Major achievements include the integration of
Moneybox plc and the subsequent disposal of its non core subsidiary G2IS.

Revenues for the year were #97.9 million (2005: #61.1 million), up 60%,
including a #47.3 million contribution from Moneybox. EBITDA* increased 121% to
#19.8 million (2005: #8.9 million) and profit before tax* increased 135% to #8.3
million (2005: #3.5 million). Adjusted earnings per share* increased 46% to 7.82
pence per share (2005: 5.35 pence per share).

Our financial performance confirms that our customers happily pay a modest
charge to withdraw cash from convenient locations and that our business model is
sustainable. Whilst we have increased the signage to forewarn our customers of
the charge, this has had a minimal effect on the business.

Cardpoint's strategy is to grow our ATM network and the volume of transactions
organically through improving the quality and deployment of the estate in the
United Kingdom and the EU, particularly in Germany. In addition, we will pursue
value enhancing acquisitions.

The acquisition of Moneybox was strategically important. It increased our scale
in the UK, reducing unit costs, enhanced prospects, especially in Germany, and
broadened our range of retailers and services.

Cardpoint's organic business has also performed well and continues to be
underpinned by a number of long-term contracts. We now operate cash machines for
most of the UK's petrol station operators, large convenience retailers and
leisure industry operators. In addition, our focus during the year has been to
install Through The Wall ("TTW") machines, as these 24-hour-devices attract high
usage levels and are popular with our existing retailers, including those
secured from the Moneybox acquisition.

Cardpoint continues to operate ATMs on behalf of the Bradford and Bingley and
Norwich and Peterborough Building Societies. The arrangements are long term and
profitable and allow us to develop business models attractive to other financial
institutions.

Our German business units have made encouraging progress with over 720 cash
machines in total and 225 cash machines now operational through our arrangement
with Hanseatic Bank, including some TTWs. The German ATM market is still
immature with a lower level of withdrawals than the UK, but both the number of
independently operated ATMs and the transactions per machine are trending up.

In addition to the organically grown Cardpoint estate, the German business
acquired with Moneybox operates some 500 cash machines in collaboration with GE
Money Bank GmbH.  There are two key aspects to this business where we operate in
partnership with GE and we have renewed these agreements until 2011 and 2013,
providing security and enhanced prospects for the business in the future.

G2IS, a subsidiary we acquired through Moneybox, was sold to G4Tech in October
2006 for #3.2 million. This is an excellent result for Cardpoint as the business
did not complement the ATM business and had low profitability.

The UK mobile pre-pay business sells circa #4 million of airtime per month from
electronic terminals located in convenience stores and off-licences. However we
have not been able to scale this business satisfactorily and are reviewing its
future within the group.

Outlook

This is a successful business in good health and poised to grow. Our objective
in the coming year is to continue to improve the deployment, quality and
security of our estate; the focus on increasing the number of TTWs and improving
the location of machines both lead to higher yields. Through the implementation
of this structured approach, I am confident that further income can be
generated, additional savings realised and shareholder value enhanced.

The current year has begun well, with encouraging trading during October.  We
have a good sales pipeline of machines under order, particularly of the higher
yielding TTWs, and we expect to extract further synergies from the Moneybox
acquisition.  As a result, I believe that the company is well placed to make
further progress in profitability during the coming year.

Finally, I would like to express my thanks to Mark Mills and the Cardpoint
management team for their considerable achievements over the last seven years. I
am sure Mark would like to join me in thanking our dedicated staff, customers,
suppliers, shareholders and our bankers for their continuing support. I look
forward to accelerating growth for the group and I am confident we can build on
the strong foundations already established in the business for the benefit of
our customers, shareholders, staff and all concerned with the company.

Bob Thian
Chairman
23 November 2006

* before goodwill amortisation, charges for share based payments and exceptional
items


FINANCE DIRECTOR'S REVIEW

Group results

Turnover for the year of #97.9 million, which included a #47.3 million
contribution from Moneybox, represents a 60% increase compared to the 2005
figure of #61.1 million and demonstrates the progress made by the group and
another year of continued growth. The G2IS business, which was acquired last
year with Moneybox, was sold on 19 October 2006. This business contributed #8.3
million of turnover during the year and has been classified within discontinued
operations in the accounts as it was sold shortly after the end of the financial
year.

Operating profit before exceptional items, depreciation, goodwill amortisation
and charges for share based payments (EBITDA) increased by #10.8 million (121%)
to #19.8 million. EBITDA excluding the contribution from Moneybox and before
central costs, increased from #9.2 million to #11.1 million, an increase of 21%.
Moneybox contributed #10.5 million to group EBITDA, before central costs. Profit
before tax, goodwill amortisation, charges for share based payments and
exceptional items was #8.3 million compared to #3.5 million in 2005, an increase
of 135%.

These results demonstrate the significant progress made by the group during the
year, particularly as they are after absorbing an increase in interest payable
of #3.5 million, due to the increased level of borrowings which financed the
Moneybox acquisition. These measures of performance are considered before
goodwill amortisation, which is presently written off over five years. This
policy is prudent but the varying amounts of amortisation have the effect of
distorting a comparison of pre-tax profit in assessing the financial performance
of the company.

The results reflect a strong finish to the financial year which benefited from
satisfactory trading as well as a release of surplus accruals for direct costs,
particularly for theft from ATMs. These costs had been accrued during the year
based on the level of losses sustained in previous years. However we have made
significant operational changes to improve security and reduce the level of
losses from theft during the year and as these continued to reduce towards the
end of the year, we were able to reflect this improvement in the results for the
year. The group also benefited from reduced interest costs compared to budget
following careful management of both working capital and capital expenditure.
The depreciation charge also benefited from reduced capital expenditure as well
as reductions resulting from the fair value adjustments which were required to
write down the value of assets acquired with Moneybox.

After goodwill amortisation of #30.4 million (2005: #14.6 million), the result
for the year was a loss before tax of #24.9 million compared to a loss of #11.5
million in 2005, the increase being a result of the higher goodwill charge
arising from the Moneybox acquisition which more than offset the increase in
underlying profitability of the group.

Interest charges and taxation

Interest charges show a significant increase from #1.4 million to #4.9 million,
with the majority of the increase being due to interest on the additional
borrowings which financed the acquisition of Moneybox. Interest cover, at the
EBITDA level excluding goodwill amortisation, continues to be at a satisfactory
level at 4 times. Group borrowings are at variable interest rates although 60%
of the term loan is covered by interest rate hedging arrangements as described
in more detail in the notes to the accounts. No tax charge arises for the year
and there are in excess of #35 million of tax losses carried forward which has
the benefit that no significant amounts of UK corporation tax are likely to be
paid in the foreseeable future.

Earnings per share and dividends

Adjusted earnings per share before goodwill amortisation have increased from
5.35p last year to 7.82p, a significant uplift of 46%. We believe this measure
of earnings per share is a fairer reflection of the group's performance compared
to a consideration of basic earnings per share, which is affected by goodwill
amortisation and shows a loss per share of 23.76p compared to a loss of 17.18p
last year. This increase in the loss per share is entirely due to higher levels
of goodwill amortisation this year. As in previous years the company does not
propose to pay a dividend although the directors will keep this situation under
review as the underlying profitability of the group continues to improve.

Exceptional items

The profit and loss account includes exceptional items of #1.96m of which #1.5
million relates to reorganisation and restructuring costs. These predominantly
relate to the acquisition of Moneybox and the reorganisation of the group which
was required to integrate and combine Moneybox with Cardpoint. These costs also
cover certain changes to the board of directors which occurred during the year.

Other exceptional costs include #293,000 relating to insurance claims for cash
losses from ATMs operated by the group where valid insurance cover was in place,
but the underwriter refused to honour the claims in line with the policy
conditions.  Whilst we successfully pursued the total amount of the claim we are
left with this balance where we are taking further legal action to recover the
outstanding monies from our insurance broker and we are advised that we have a
strong case in our favour.  This category also includes #41,000 of costs
relating to unsolicited takeover approaches and #85,000 in respect of losses
incurred in Germany following the business failure of a cash in transit
supplier.

Cash flow and capital expenditure

The cash inflow from operating activities for the year was #12.9 million, a
significant increase compared to cashflow of #6.1 million in the previous year,
even though it was affected by large creditor payments following the Moneybox
acquisition. Capital expenditure was #6.0 million compared to #4.5 million the
previous year. The majority of capital expenditure was on ATM installations in
the UK and Germany, as well as equipment upgrades in Germany.

Cash outflow in respect of acquisitions made in previous years of #7.1 million
relates to the acquisition of Moneybox and some final costs from the HBOS
acquisition. As Moneybox was acquired towards the end of the previous financial
year, certain elements of the consideration and costs of the acquisition were
accrued at the end of last year, for payment this year. This amounted to #5.6
million, of which #1.0 million is included in the financing section of the cash
flow statement.

New bank facilities were arranged with Bank of Scotland at the time of the
Moneybox acquisition and a drawdown of additional funds of #4.2 million was made
during the year to finance the balance of consideration payable this year in
respect of the acquisition.

Net cash outflow was #0.6 million compared to an inflow of #5.9 million in 2005
and excluding payments relating to prior periods' acquisitions, there was an
increase in cash for the year of #2.0 million.

Shareholders' funds and financing

Shareholders' funds have reduced from #77.1 million to #53.2 million as the
amortisation of goodwill more than offsets profits generated by the business.
Group borrowings have increased by #4.1 million to #70.8 million as further
funding was required to settle outstanding liabilities relating to the Moneybox
acquisition.

The balance sheet includes adjustments of approximately #7 million in relation
to the assessment of the fair values of the assets and liabilities acquired with
Moneybox and follows the provisional assessment of these values included in the
2005 accounts. These have been revisited during the current financial year where
a comprehensive review of the assets and liabilities of the Moneybox group was
carried out before being adjusted to fair value by reference to the more prudent
accounting principles followed by Cardpoint compared to those followed by
Moneybox.

Net debt is #62.8 million after including cash of #8.0 million of which #0.8
million, whilst being generated by the group, is held in a trust account pending
payment to the mobile phone networks.

The group's banking facilities with Bank of Scotland were finalised in July 2005
to finance the Moneybox acquisition and provide working capital facilities to
the enlarged group. The facilities consist of a medium term loan of up to #70
million which is repayable over five years, a #4 million revolving credit
facility and an overdraft facility of #1 million. At 30 September 2006 total
facilities were #75 million of which #70.9 million was being utilised. These
facilities together with the group's strong operational cash flow indicate that
the group has sufficient facilities available to fund its operations and allow
for future organic expansion.

At 30 September 2006 gearing was 118% and this level is due to the additional
borrowings which financed the Moneybox acquisition. However, the group's
underlying profitability and strong cash flow should reduce the level of
borrowing in the future and help ensure that the level of borrowing remains
under control and is at a reasonable level in relation to net assets.

International Financial Reporting Standards

International Financial Reporting Standards ('IFRS') is now mandatory for UK
listed companies and the London Stock Exchange intends to mandate IFRS for AIM
companies for periods beginning on or after 1 January 2007. The first accounting
period where IFRS would apply to Cardpoint would therefore be the year ended 30
September 2008.

The group is currently assessing the changes that will be required under IFRS in
order to plan the transition from UK Accounting Standards. This includes a
detailed comparison of the group's existing accounting policies with IFRS and an
evaluation of the impact on the financial statements in terms of presentation
and reported performance.

Robin Gregson
Finance Director
23 November 2006


Consolidated profit and loss account
for the year ended 30 September 2006
                                                                                                         2006
                                                          Note         Before
                                                                     goodwill
                                                                amortisation,         Goodwill
                                                                  exceptional    amortisation,
                                                                    items and      exceptional
                                                                  share based  items and share
                                                                     payments   based payments          Total
                                                                         #000             #000           #000
Turnover
Continuing operations                                                  89,599                -         89,599
Discontinued operations                                                 8,272                -          8,272
                                                                       ______           ______         ______
                                                                       97,871                -         97,871
Cost of sales                                                        (67,401)                -       (67,401)
                                                                       ______           ______         ______
Gross profit                                                           30,470                -         30,470
Administrative expenses
Amortisation of goodwill                                                    -         (30,378)       (30,378)
Exceptional items                                            2              -          (1,961)        (1,961)
Other                                                                (17,327)            (870)       (18,197)
                                                                       ______           ______         ______
Total administrative expenses                                        (17,327)         (33,209)       (50,536)
                                                                       ______           ______         ______
Operating profit/(loss)
Continuing operations                                                  12,854         (33,065)       (20,211)
Discontinued operations                                                   289            (144)            145
                                                                       ______           ______         ______
                                                                       13,143         (33,209)       (20,066)
Net interest                                                          (4,875)                -        (4,875)
                                                                       ______           ______         ______
Profit/(loss) on ordinary activities before taxation
                                                                        8,268         (33,209)       (24,941)
                                                                       ______           ______
Tax on loss on ordinary activities                                                                          -
                                                                                                       ______
Loss on ordinary activities after taxation                                                           (24,941)
                                                                                                    
Equity minority interests                                                                                (46)
                                                                                                       ______
Loss for the financial year transferred to reserves          4                                       (24,987)
                                                                                                       ______
(Loss)/earnings per ordinary share
Basic and fully diluted                                      3                                       (23.76)p

                                                                                                       ______
Adjusted (before goodwill amortisation, exceptional
items and share based payments)                              3                                          7.82p
                                                                                                       ______

Basic and fully diluted  continuing operations               3                                       (23.90)p

Diluted adjusted (before goodwill amortisation,
exceptional items and share based payments)                  3                                          7.51p
                                                                                                       ______



Consolidated profit and loss account
for the year ended 30 September 2006 (continued)
                                                                                                         2005
                                                          Note         Before
                                                                     goodwill
                                                                amortisation,         Goodwill
                                                                  exceptional    amortisation,
                                                                    items and      exceptional
                                                                  share based  items and share
                                                                     payments   based payments          Total
                                                                         #000             #000           #000
Turnover
Continuing operations                                                  61,052                -         61,052
Discontinued operations                                                     -                -              -
                                                                       ______           ______         ______
                                                                       61,052                -         61,052
Cost of sales                                                        (47,916)                -       (47,916)
                                                                       ______           ______         ______
Gross profit                                                           13,136                -         13,136
Administrative expenses
Amortisation of goodwill                                                    -         (14,578)       (14,578)
Exceptional items                                            2              -                -              -
Other                                                                 (8,242)            (405)        (8,647)
                                                                       ______           ______         ______
Total administrative expenses                                         (8,242)         (14,983)       (23,225)
                                                                       ______           ______         ______
Operating profit/(loss)
Continuing operations                                                   4,894         (14,983)       (10,089)
Discontinued operations                                                     -                -              -
                                                                       ______           ______         ______
                                                                        4,894         (14,983)       (10,089)
Net interest                                                          (1,370)                -        (1,370)
                                                                       ______           ______         ______
Profit/(loss) on ordinary activities before taxation                    3,524         (14,983)       (11,459)
                                                                       ______           ______
Tax on loss on ordinary activities                                                                          -
                                                                                                       ______
Loss on ordinary activities after taxation                                                           (11,459)
Equity minority interests                                                                                  33
                                                                                                       ______
Loss for the financial year transferred to reserves          4                                       (11,426)
                                                                                                       ______
(Loss)/earnings per ordinary share
Basic and fully diluted                                      3                                       (17.18)p
                                                                                                       ______
Adjusted (before goodwill amortisation, exceptional
items and share based payments)                              3                                          5.35p
                                                                                                       ______

Basic and fully diluted  continuing operations               3                                       (17.18)p

Diluted adjusted (before goodwill amortisation,
exceptional items and share based payments)                  3                                          5.10p
                                                                                                       ______


Statement of total recognised gains and losses
for the year ended 30 September 2006
                                                                           Note            2006            2005
                                                                                           #000            #000

Loss for the financial year                                                            (24,987)        (11,426)
Currency differences on foreign currency net investments                                   (26)             217
                                                                                         ______          ______
Total recognised gains and losses for the year                                         (25,013)        (11,209)
                                                                                         ______          ______


Consolidated balance sheet
at 30 September 2006
                                                                           Note            2006            2005
                                                                                           #000            #000
Fixed assets
Intangible assets                                                                       101,025         124,411
Tangible assets                                                                          30,352          32,011
                                                                                         ______          ______
                                                                                        131,377         156,422
                                                                                         ______          ______
Current assets
Stocks                                                                                    1,471           4,060
Debtors                                                                                   8,967          11,369
Cash at bank and in hand                                                                  8,044           8,721
                                                                                         ______          ______
                                                                                         18,482          24,150
Creditors: amounts falling due within one year                                         (33,386)        (41,516)
                                                                                         ______          ______
Net current liabilities                                                                (14,904)        (17,366)
                                                                                         ______          ______

Total assets less current liabilities                                                   116,473         139,056

Creditors: amounts falling due after more than one year                                (63,199)        (61,563)
                                                                                         ______          ______
Net assets                                                                               53,274          77,493
                                                                                         ______          ______
Capital and reserves
Called up share capital                                                                   5,274           5,256
Share premium account                                                                    88,379          88,154
Merger reserve                                                                              354             354
Profit and loss account                                                                (40,838)        (16,630)
                                                                                         ______          ______
Shareholders' funds                                                           4          53,169          77,134
Minority interests                                                                          105             359
                                                                                         ______          ______
                                                                                         53,274          77,493
                                                                                         ______          ______


Consolidated cash flow statement
for the year ended 30 September 2006
                                                                           Note            2006            2005
                                                                                           #000            #000

Net cash inflow from operating activities                                     5          12,881           6,089
                                                                                         ______          ______
Return on investments and servicing of finance
Interest received                                                                           160             181
Finance lease interest paid                                                                   -             (2)
Other interest payable                                                                  (4,938)         (1,533)
                                                                                         ______          ______
Net cash outflow from returns on investments and servicing of finance                   (4,778)         (1,354)
                                                                                         ______          ______

Taxation received                                                                             4               -
                                                                                         ______          ______

Capital expenditure and financial investment
Purchase of tangible fixed assets                                                       (5,966)         (4,458)
Proceeds from disposal of tangible fixed assets                                              93             595
                                                                                         ______          ______
Net cash outflow from capital expenditure and financial investment                      (5,873)         (3,863)
                                                                                         ______          ______

Acquisitions and disposals
Purchase of acquired businesses                                                               -        (85,958)
Payments in relation to businesses acquired in prior periods,
including costs                                                                         (6,034)               -
Payment of deferred and contingent consideration                                              -         (7,595)
Net cash acquired with subsidiaries                                                           -           5,489
                                                                                         ______          ______
Net cash outflow from acquisitions and disposals                                        (6,034)        (88,064)
                                                                                         ______          ______

Net cash outflow before financing                                                       (3,800)        (87,192)
                                                                                         ______          ______
Financing
Issue of share capital, including payment of share issue expenses                         (860)          52,584
Receipts from borrowings                                                                  4,241          66,065
Repayment of borrowings                                                                   (202)        (25,555)
Capital element of finance lease rentals                                                      -            (31)
                                                                                         ______          ______
Net cash inflow from financing                                                            3,179          93,063
                                                                                         ______          ______
(Decrease)/increase in cash in the year                                       6           (621)           5,871
                                                                                         ______          ______



Notes to Editors

1.         Basis of preparation and financial information

The financial information in this preliminary announcement has been prepared in
accordance with the accounting policies set out in the financial statements of
Cardpoint plc for the year ended 30 September 2005 which have remained unchanged
for the financial year ended 30 September 2006. The financial information in
this document does not constitute the company's statutory accounts for the year
ended 30 September 2006 or 2005, but is derived from those accounts.  Statutory
accounts for 2005 have been delivered to the Registrar of Companies and those
for 2006 will be delivered following the company's Annual General Meeting. The
auditors have reported on these accounts and their reports were unqualified and
did not contain statements under sections 237(2) or (3) of the Companies Act
1985.

2.         Exceptional items

            Exceptional items included within administrative expenses are
summarised below:
                                                                              2006              2005
                                                                              #000              #000

Reorganisation and restructuring costs (i)                                   1,542                 -
Other exceptional costs (ii)                                                   419                 -
                                                                            ______            ______
Total exceptional costs                                                      1,961                 -
                                                                            ______            ______


(i) Reorganisation and restructuring costs relate to the reorganisation of the
group and integration of Moneybox plc as well as including changes to the board
of directors which occurred during the year.

(ii) Other exceptional costs include #293,000 relating to insurance claims for
cash losses from ATMs operated by the group where valid insurance cover was in
place, but the underwriter refused to honour the claims in line with the policy
conditions.  The group is taking legal action to recover the outstanding monies
from its insurance broker and has been advised there is a strong case in favour
of the group.  This category also includes #41,000 of costs relating to
unsolicited takeover approaches and #85,000 in respect of losses incurred in
Germany following the business failure of a cash in transit supplier.

3.         (Loss)/earnings per ordinary share

Basic loss per ordinary share and adjusted earnings per ordinary share (before
exceptional items, charges for share based payments and amortisation of
goodwill) are calculated below. Adjusted earnings per share are shown by
reference to earnings before goodwill amortisation, since the directors consider
that this gives a more meaningful measure of the underlying performance of the
group.

                                                                                               2006
                                                               Weighted average    (Loss)/ earnings
                                                             ordinary shares in         per ordinary
                                           (Loss) / profit                issue                share
                                                      #000                 '000                pence

Basic loss per share                              (24,987)              105,181              (23.76)
Amortisation of goodwill, exceptional
items and charges for share based
payments                                            33,209                    -                    -
                                                    ______               ______               ______                    
                               
Adjusted earnings per share                          8,222              105,181                 7.82
                                                    ______               ______               ______

(Continued from table above)

                                                                                                2005
                                                               Weighted average (Loss)/ earnings per
                                                             ordinary shares in             ordinary
                                           (Loss)/ profit                 issue                share
                                                     #000                  '000                pence

Basic loss per share                             (11,426)                66,520              (17.18)
Amortisation of goodwill, exceptional              14,983                     -                    -
items and charges for share based
payments
                                                   ______                ______               ______
Adjusted earnings per share                         3,557                66,520                 5.35
                                                   ______                ______               ______


The basic loss per share can be analysed into that derived from continuing and
discontinued operations as follows:

                                                                                                2006
                                                               Weighted average (Loss)/ earnings per
                                                             ordinary shares in             ordinary
                                          (Loss) / profit                 issue                share
                                                     #000                  '000                pence

Basic loss per share
- continuing operations                          (25,137)               105,181              (23.90)
- discontinued operations                             150                     -                 0.14
                                                   ______                ______               ______
                                                 (24,987)               105,181              (23.76)
                                                   ______                ______               ______


(Continued from table above)
                                                                                                2005
                                                               Weighted average
                                                             ordinary shares in
                                                                          issue    Loss per ordinary
                                              Loss profit                                      share
                                                     #000                  '000                pence

Basic loss per share
- continuing operations                          (11,426)                66,520              (17.18)
- discontinued operations                               -                     -                    -
                                                 (11,426)                66,520              (17.18)
                                                   ______                ______               ______


The share options are anti-dilutive in respect of the basic earnings per share
calculation. A diluted adjusted earnings per share has been calculated below.


                                                                                                2006
                                                               Weighted average         Earnings per
                                                             ordinary shares in             ordinary
                                                   Profit                 issue                share
                                                     #000                  '000                Pence

Adjusted earnings per share                         8,222               105,181                 7.82
Dilutive effect of share options                        -                 4,294                    -
                                                   ______                ______               ______
Diluted adjusted earnings per share                 8,222               109,475                 7.51
                                                   ______                ______               ______



(Continued from table above)
                                                                                                2005
                                                               Weighted average         Earnings per
                                                             ordinary shares in             ordinary
                                                   Profit                 issue                share
                                                     #000                  '000                Pence

Adjusted earnings per share                         3,557                66,520                 5.35
Dilutive effect of share options                        -                 3,193                    -
                                                   ______                ______               ______
Diluted adjusted earnings per share                 3,557                69,713                 5.10
                                                   ______                ______               ______


4.         Reconciliation of movements in shareholders' funds


                                                                               2006               2005
                                                                               #000               #000

Retained loss for the financial year                                       (24,987)           (11,426)
Credit for equity settled share based payments                                  805                405
Foreign currency differences                                                   (26)                217
Issue of share capital (net of expenses)                                        243             51,546
                                                                             ______             ______
                                                                           (23,965)             40,742
Opening shareholders' funds                                                  77,134             36,392
                                                                             ______             ______
Closing shareholders' funds                                                  53,169             77,134
                                                                             ______             ______

5.                   Reconciliation of operating loss to net cash inflow from
operating activities

                                                                               2006               2005
                                                                               #000               #000

Operating loss                                                             (20,066)           (10,089)
Depreciation                                                                  6,626              4,052
Loss on disposal of fixed assets                                                211                 21
Amortisation of goodwill                                                     30,378             14,578
Equity settled share based payments                                             870                405
Foreign currency differences                                                   (26)                217
Increase in stocks                                                            (463)              (342)
Decrease/(increase) in debtors                                                1,598            (1,965)
Decrease in creditors                                                       (6,247)              (788)
                                                                             ______             ______
Net cash inflow from operating activities                                    12,881              6,089
                                                                             ______             ______

6.         Reconciliation of net cash flow to movement in net debt

                                                                                2006              2005
                                                                                #000              #000

(Decrease)/increase in cash in the year                                        (621)             5,871
Cash outflow from finance leases                                                   -                31
Receipts from borrowings                                                     (4,241)          (66,065)
Repayment of borrowings                                                          202            25,555
                                                                              ______            ______
Movement in net debt arising from cash flows                                 (4,660)          (34,608)
Loans acquired with subsidiary undertaking                                         -          (13,160)
Other non-cash movements                                                        (97)              (16)
                                                                              ______            ______
Movement in net debt                                                         (4,757)          (47,784)
Opening net debt                                                            (58,021)          (10,237)
                                                                              ______            ______
Closing net debt                                                            (62,778)          (58,021)
                                                                              ______            ______


7.             Reconciliation between non statutory and statutory financial
information

                                                                              2006             2005
                                                                              #000             #000

EBITDA                                                                      19,769            8,946
Depreciation                                                               (6,626)          (4,052)
Goodwill amortisation                                                     (30,378)         (14,578)
Exceptional items                                                          (1,961)                -
Charge for share based payments                                              (870)            (405)
Net interest                                                               (4,875)          (1,370)
                                                                            ______           ______
Loss on ordinary activities before taxation                               (24,941)         (11,459)
                                                                            ______           ______

Profit before tax, goodwill amortisation, exceptional items and
share based payments                                                         8,268            3,524
                                                                            ______           ______



8.         Copies of the preliminary announcement are available from the
company's registered office at Transaction House, Amy Johnson Way, Blackpool,
Lancashire, United Kingdom FY4 3RS. The Annual Report and Accounts for the year
ended 30 September 2006 will be posted to shareholders on or about 20 December
2006.



- Ends -




                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

FR DBBDBDUDGGLD

L&g Efund Cash (LSE:CASH)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more L&g Efund Cash Charts.
L&g Efund Cash (LSE:CASH)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more L&g Efund Cash Charts.