TIDMPNX

RNS Number : 1259U

Phoenix IT Group PLC

28 November 2013

28 November 2013

Phoenix IT Group plc

Interim Results for the six months ended 30 September 2013

Phoenix IT Group plc ('Phoenix' or 'the Group') the UK IT services company, announces its results for the six months ended 30 September 2013.

FINANCIAL OVERVIEW

Underlying performance

   --      Group revenues GBP116.9m (30 September 2012: GBP124.0m) 
   --      Underlying(1) EBITDA(3) GBP14.5m (30 September 2012: GBP17.0m) 
   --      Group underlying(1) operating profit GBP7.7m (30 September 2012: GBP9.9m) 
   --      Underlying(2) profit before tax GBP5.3m (30 September 2012: GBP7.8m) 
   --      Net debt (including finance leases) GBP74.6m (30 September 2012: GBP78.0m) 
   --      Order book GBP310.8m (30 September 2012: GBP284.6m) 
   --      Annual contract value GBP188.9m (30 September 2012: GBP187.7m) 
   --      Underlying(2) diluted earnings per share were 5.2p (30 September 2012: 7.6p) 
   --      Interim dividend 1.6p per share (30 September 2012: 3.7p per share) 

Statutory performance

   --      Profit from operations GBP3.8m (30 September 2012 loss from operations: GBP61.2m) 
   --      Profit before tax GBP1.2m (30 September 2012 loss before tax: GBP63.3m) 
   --      Diluted earnings per share 1.2p (30 September 2012 diluted loss per share: 83.9p) 
   --      Basic earnings per share 1.2p (30 September 2012 basic loss per share: 83.9p) 

(1) Underlying is adjusted for non-recurring items GBP3.4m (30 September 2012: GBP70.0m) and amortisation of acquired intangibles GBP0.5m (30 September 2012: GBP1.1m).

(2) Underlying is adjusted for non-recurring items GBP3.6m (30 September 2012: GBP70.0m) and amortisation of acquired intangibles GBP0.5m (30 September 2012: GBP1.1m).

(3) EBITDA is group underlying(1) operating profit GBP7.7m (30 September 2012: GBP9.9m) plus depreciation GBP6.3m (30 September 2012: GBP6.6m) plus share option costs GBP0.5m (30 September 2012: GBP0.5m).

 
 Enquiries 
 Phoenix IT Group   Tel: +44 (0)20 7562 0327 
 Peter Bertram      Executive Chairman 
 Jane Aikman        Chief Operating Officer & Chief Financial 
                     Officer 
 
 FTI Consulting     Tel: +44 (0)20 7831 3113 
 Charles Palmer 
 Christopher Lane 
 

Interim Management Report to the Members of Phoenix IT Group plc

This half-year interim management report covers the six months ended 30 September 2013 and has been prepared to provide additional information to the shareholders to assess the Group's strategies, the success of those strategies and the potential for those strategies to succeed in the future. This report should not be relied on by any other party or for any other purpose.

Forward looking statements

Any forward looking statements made within this half-year interim management report have been made in good faith by the Directors based on the information available up to the date of the Directors' approval of this report. These forward looking statements should be treated with caution due to the inherent uncertainties, including macroeconomic uncertainties, in the markets that the Group serves and business risk factors which may affect their outcome.

This interim management report has been prepared for the Phoenix IT Group as a whole and therefore it gives greater emphasis to those matters which are significant to Phoenix IT Group plc and its subsidiary undertakings when viewed as a whole.

Overview

The first six months of the financial year have remained challenging for the Group. Difficult trading conditions coupled with the continued impact of legacy issues related to a disruptive reorganisation have negatively affected results in the period. Whilst management have been focussed on resolving these issues, as previously announced, improvements are not expected until the second half of the current financial year.

Performance improved during the first half of the year with the run rate at the end of the half being better than at the beginning of the year. This improvement has continued into the second half of the financial year.

Group financial performance

Group revenues decreased in the period to GBP116.9m (30 September 2012: GBP124.0m). Underlying(1) EBITDA(3) for the period was GBP14.5m (30 September 2012: GBP17.0m), underlying(1) operating profit was GBP7.7m (30 September 2012: GBP9.9m) and underlying(2) profit before tax was GBP5.3m (30 September 2012: GBP7.8m). Group order book and annual contract value at 30 September 2013 were GBP310.8m (30 September 2012: GBP284.6m) and GBP188.9m (30 September 2012: GBP187.7m) respectively.

The Group tax charge represents a tax rate of 23.3% (period ended 30 September 2012: tax credit of GBP0.1m representing an effective rate of 0.1%). This is based on the forecast annual effective rate applied to profit before tax for the period and takes into account the impact of the enactment of the Finance Act 2013, which includes a reduction in the rate of Corporation Tax from 23% to 21% from 1 April 2014 and 20% from 1 April 2015.

Underlying(2) diluted earnings per share (excluding amortisation of acquired intangibles and non-recurring costs) were 5.2p (30 September 2012: 7.6p).

Review of operations

Business Continuity

 
                                        Unaudited six     Unaudited six 
                                         months to 30      months to 30 
                                       September 2013    September 2012        Change 
 
   Revenue                                   GBP26.6m          GBP27.6m     (GBP1.0m) 
 Underlying profit from operations            GBP6.6m           GBP8.0m     (GBP1.4m) 
 Underlying operating margin                    24.6%             29.1% 
 Order book                                  GBP81.4m          GBP91.2m     (GBP9.8m) 
 Annual contract value                       GBP53.9m          GBP54.0m     (GBP0.1m) 
 

Business Continuity provides the design, implementation and hosting of work area / IT disaster recovery services and business resilience and data backup. The business also provides Business Continuity and IT Service Continuity consulting and on-going program management.

The business continues to create new solutions for IT Business resilience as an alternative to traditional disaster recovery options. Revenues of GBP26.6m (30 September 2012: GBP27.6m; six months ended 31 March 2013: GBP26.6m) were broadly flat compared to the six month period ended 31 March 2013 reflecting a period of business stability over the last twelve months. Underlying profit from operations in the period was GBP6.6m (30 September 2012: GBP8.0m; six months ended 31 March 2013: GBP6.9m).

Annual contract value has remained constant compared to the same period last year, whilst the decrease in order book over the same period is primarily due to a number of larger contracts which are due for renewal in the future rolling off one more year of life in the order book. Despite the decrease in order book, order intake exceeded attrition in the period, resulting in positive net new business.

The business provides both syndicated and dedicated work area solutions. Syndicated seat utilisation has increased and stands at 45.6% at 30 September 2013 (31 March 2013 restated: 43.9%). Dedicated seat utilisation decreased to 93.3% from 95.6% over the same period as a result of increased capacity at our Hamilton site in Scotland.

One of the main business resilience services is our Cloud Data Backup and Replication offering. This service takes customer data off-site into a secure Phoenix cloud vault ready for recovery. The number of clients using our Cloud backup solutions has grown from 46 as at 31 March 2012, to 107 as at 31 March 2013 and to 121 as at 30 September 2013. The increase has resulted in annualised revenue growth from Cloud backup solutions to GBP1.6m as at 30 September 2013 from GBP1.3m as at 31 March 2013 and GBP0.7m as at 30 September 2012, with attaching annualised revenues from other IT recovery services of GBP2.0m as at 30 September 2013.

During the period Phoenix was awarded NetApp Gold Managed Service Provider status for the provision of off-premise data solutions including NetApp's Snap Mirror data replication solution from within the Phoenix cloud offering.

Mid-market

 
                                      Unaudited six     Unaudited six 
                                       months to 30      months to 30 
                                     September 2013    September 2012        Change 
 
   Revenue                                 GBP35.4m          GBP42.7m     (GBP7.3m) 
 Underlying loss from operations          (GBP1.2m)         (GBP2.6m)       GBP1.4m 
 Underlying operating margin                 (3.4%)            (6.1%) 
 Order book                                GBP61.0m          GBP62.6m     (GBP1.6m) 
 Annual contract value                     GBP37.4m          GBP43.1m     (GBP5.7m) 
 

The Mid-market business comprises the provision of managed services, professional services and hosting services together with product sales directly to end users in the Mid-market.

Revenue reduced to GBP35.4m from GBP42.7m in the period ended 30 September 2012. Revenue decreased as a result of a reduction in one large low margin professional services contract and some attrition on traditional desktop service annuity contracts. Attrition in the first half on annuity contracts was however better than expected. Product revenues and other professional services revenues were broadly constant and the sales team continues to focus on improving the sales mix of the business.

The new management team continue to improve processes around pricing and combined with a reorganisation and refocus of the sales team, the underlying loss in the business has improved. The underlying loss from operations decreased from GBP2.6m for the period ended 30 September 2012 to a GBP1.2m loss for the current period.

In November 2013, the business launched CloudSure UK, a next generation enterprise class infrastructure that will enable us to deliver IT resources as a service. CloudSure UK will be delivered exclusively from Phoenix's UK data centres and includes the elements of a cloud offering that our customers most frequently request, in a secure, private, cloud environment.

Also in November, Phoenix announced its new status as a Hewlett Packard ("HP") accredited platinum partner; a highly coveted certification awarded to top tier partners only. The HP accreditation is the latest in a number of vendor accreditations awarded to the business.

Partner services

 
                                        Unaudited six     Unaudited six 
                                         months to 30      months to 30 
                                       September 2013    September 2012      Change 
 
   Revenue                                   GBP54.9m          GBP53.7m     GBP1.2m 
 Underlying profit from operations            GBP3.7m           GBP5.8m   (GBP2.1m) 
 Underlying operating margin                     6.8%             10.8% 
 Order book                                 GBP168.4m         GBP130.8m    GBP37.6m 
 Annual contract value                       GBP97.6m          GBP90.6m     GBP7.0m 
 

The Partner services business provides a full range of IT support services to large Systems Integrators and Outsourcers.

Revenues in the business have remained broadly consistent when compared to both the previous six month period and the six month period ended 30 September 2012. Whilst there continues to be encouraging signs of new business activity, delayed sales cycles have held back revenue growth. The order book has increased from GBP130.8m as at 30 September 2012 to GBP168.4m due largely to a new five year contract signed in November 2012 and a further five year contract signed in September 2013, both with existing customers.

The underlying operating margin has reduced from 10.8% to 6.8%. Contract attrition at the beginning of the year on some higher margin annuity contracts has adversely affected the margin in the period. Due to the syndicated nature of some areas of our service delivery cost base, it has been difficult to reduce our costs to match these revenue reductions. Furthermore, recent contract wins have required additional, dedicated resource or other bespoke services which do not utilise our existing cost base.

Results in the reporting period

Net debt and capital expenditure

Net debt (including finance leases) at 30 September 2013 was GBP74.6m (30 September 2012: GBP78.0m). Capital expenditure net of disposal proceeds for the period was GBP4.1m (30 September 2012: GBP4.5m). Capital investment has been focussed on developing CloudSure UK, Phoenix's new cloud services offering.

Working capital increased by GBP2.5m (30 September 2012: GBP10.4m). Underlying working capital after adjusting for non-recurring items increased by GBP2.6m (30 September 2012: GBP12.4m) as set out in the table below:

 
 
                                       Six months       Six months     Six months     Six months 
                                        to 30 Sep        to 30 Sep      to 30 Sep      to 30 Sep 
                                             2013             2013           2013           2012 
                                                                       Underlying 
                                        Statutory    Non-recurring                    Underlying 
                                             GBPm             GBPm           GBPm           GBPm 
------------------------------------  -----------  ---------------  -------------  ------------- 
 
 Decrease in inventories                      3.0            (2.4)            0.6            1.2 
 Decrease/(increase) in receivables           8.0            (0.6)            7.4          (3.5) 
 (Decrease) in payables                    (10.3)              2.9          (7.4)          (5.1) 
 (Decrease) in deferred revenue             (3.2)                -          (3.2)          (0.6) 
------------------------------------  -----------  ---------------  -------------  ------------- 
 (Increase) in working capital              (2.5)            (0.1)          (2.6)          (8.0) 
------------------------------------  -----------  ---------------  -------------  ------------- 
 
 

The decrease in inventories of GBP0.6m (30 September 2012: GBP1.2m) is stated after the excess inventory write-off (refer to note 4 of the financial statements). The trade and other receivables decrease of GBP7.4m (30 September 2012: GBP3.5m increase) reflects the collection of certain large customer balances shortly after 31 March 2013 combined with a lower level of annuity billing during the period. The underlying decrease in liabilities of GBP7.4m (30 September 2012: GBP5.1m) is primarily due to timing differences on the payment of supplier invoices.

Dividend and interest payments during the period were GBP3.0m (30 September 2012: GBP5.4m) and GBP5.0m (30 September 2012: GBP1.8m) respectively and corporation tax was a GBP1.3m receipt (30 September 2012: GBP1.1m payment). The interest payment includes GBP2.3m of loan issue costs as a result of the refinancing. The corporation tax receipt represents the final refund in respect of the repayments associated with the accounting irregularities previously reported.

Dividend

The Board has announced the payment of an interim dividend of 1.6p per share (30 September 2012: 3.7p per share), to be paid on 8 January 2014 to shareholders on the register on 6 December 2013.

Non-recurring items

Total non-recurring items during the period were GBP3.6m (30 September 2012: GBP70.0m). A full analysis of non-recurring items is set out in note 4 and are also summarised in the table below:

 
                                                         30    30 Sep 
                                                        Sep      2012 
                                                       2013 
                                                       GBPm      GBPm 
--------------------------------------------------  -------  -------- 
 Impairment of goodwill and of other intangible 
  assets in the Mid-market CGU                            -    (68.1) 
 Costs of reorganisation of the Group - Inventory     (2.4)         - 
  write-off (a) 
 Sub-total non-cash items                             (2.4)    (68.1) 
 
 Costs of reorganisation of the Group (a)             (1.0)     (1.1) 
 Costs relating to the restatement                        -     (0.8) 
 Sub-total cash items                                 (1.0)     (1.9) 
 
 Sub-total non-recurring items                        (3.4)    (70.0) 
 
 Non-recurring finance costs (b)                      (0.2)         - 
 
 Total non-recurring items                            (3.6)    (70.0) 
--------------------------------------------------  -------  -------- 
 

(a) Included in the total non-recurring items for the year is a non-cash item of GBP2.4m (30 September 2012: GBPnil) relating to a write-off of excess inventory held in the Group. During the reorganisation higher attrition levels led to surplus inventory, which has now been recorded at its net realisable value where it is deemed to be lower than cost. Further cash items relating to the continued reorganisation of the Group of GBP1.0m (30 September 2012: GBP1.1m) were incurred in the period.

(b) On 31 May 2013 the Group successfully refinanced its debt facilities and repaid its existing facility in advance of its due date resulting in the write-off of unamortised loan costs of GBP0.1m (30 September 2012: GBPnil). On 26 June 2013 the Group terminated a GBP10.0m swap arrangement with an existing lender and replaced this with a new GBP10.0m swap arrangement with the same lender. The cost of early termination will be expensed over the period of the outgoing arrangement resulting in a GBP0.1m (30 September 2012: GBPnil) charge in the period.

During the period ended 30 September 2013 the Group paid a total of GBP3.6m (30 September 2012: GBP4.3m) in respect of non-recurring cash items. Of this GBP3.6m, GBP0.4m related to non-recurring cash items charged in the period ended 30 September 2013 and GBP3.2m related to non-recurring cash items charged in the year ended 31 March 2013 and previous financial years.

Interest rate swaps

At the beginning of the year the Group had three interest rate swaps split equally amongst three of its lenders hedging GBP30.0m until 29 April 2014 and GBP15.0m between 30 April 2014 and 30 April 2016.

On 26 June 2013 the Group entered into an additional GBP10.0m of interest rate swap contracts with two of its existing lenders to hedge the risks associated with interest rate fluctuations on variable rates in respect of its GBP40.0m term loan. The new swap arrangements, under which the Group receives interest at a variable rate and pays interest at a fixed rate, hedge an additional GBP5.0m with each lender from 30 April 2014 to 30 April 2016.

On the same date, the Group also terminated a GBP10.0m swap arrangement with an existing lender and replaced this with a new GBP10.0m swap arrangement with the same lender. The new swap arrangement, under which the Group receives interest at a variable rate and pays interest at a fixed rate, hedges GBP10.0m from 26 June 2013 to 29 May 2015.

At 30 September 2013, GBP52.0m of the Group's GBP82.0m drawn facility was subject to a floating rate of interest. The Group monitors movements in the swap market and has hedged the risk associated with interest fluctuations on GBP30.0m of the facility. The amount hedged by interest swap arrangements will reduce by GBP10.0m to GBP20.0m on 29 May 2015 and the remaining arrangements are due to expire on 30 April 2016. The weighted average interest rate on all of the Group's fixed interest rate swap arrangements is 2.5%.

Going concern

The Group currently has committed facilities that consist of a GBP50.0m revolving credit facility and a GBP40.0m term loan which run until 30 June 2016 and an uncommitted overdraft facility of GBP10.0m which is renewable annually in August. The limit on the revolving credit facility will be reduced by GBP5.0m on 30 November 2014 to GBP45.0m and a further GBP5.0m on 30 November 2015 to GBP40.0m. The limit on the overdraft, which was undrawn as at 30 September 2013, will be reduced by GBP2.5m to GBP7.5m from 1 April 2014 and by a further GBP2.5m to GBP5.0m from 1 August 2014.

Net debt (including finance leases) was GBP74.6m at 30 September 2013 (30 September 2012: GBP78.0m). At 30 September 2013 the Group had GBP8.0m (30 September 2012: GBP5.0m) of its total committed borrowing facilities available. Cash and cash equivalents as at 30 September 2013 was GBP8.5m (30 September 2012: GBP16.0m).

The Directors have reviewed the Group's future cash forecasts and revenue projections which they believe are based on prudent market data. Taking into account the level of headroom within the existing facilities and covenants and the results of sensitivity testing on the Group's future cash forecasts and revenue projections, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future and therefore continue to adopt the going concern basis in preparing the financial statements.

Board

Robin Taylor was appointed as Non-Executive Director and chair of the Audit Committee with effect from 1 November 2013. David Warnock stepped down as Non-Executive Director with effect from 30 October 2013. The search for a new Chief Executive Officer is continuing.

Principal risks and uncertainties

The principal risks and uncertainties faced by the Group have been reviewed and are expected to remain consistent with those described on pages 11 and 12 of the 2013 Annual Report and Accounts. These risks remain as; macroeconomic, loss of key locations, liquidity, interest rate, credit, competitor, service delivery, financial control and employee. In addition, the Summary and outlook section of this statement provides a commentary concerning the remainder of the current financial year.

Post balance sheet events

After the balance sheet date, and as previously announced on 28 October 2013, the Group received notification from one of its suppliers of termination of its supply contract to Phoenix. The Group is currently working to mitigate the effect of this and is putting in place alternative arrangements to minimise any disruption to its customers.

Summary and outlook

Whilst our Business Continuity segment continues to deliver a strong performance and our Mid-market business is starting to show signs of recovery, this was a challenging time for the Partner Services business. The difficult economic environment together with the continued impact of legacy issues has continued to affect performance and the Board remains cautious in the short term.

Responsibility Statement

We confirm that to the best of our knowledge:

 
  (a)   the condensed set of financial statements has been prepared 
         in accordance with IAS 34 'Interim Financial Reporting'; 
 
  (b)   the interim management report includes a fair review of 
         the information required by DTR 4.2.7R (indication of important 
         events during the first six months and description of principal 
         risks and uncertainties for the remaining six months of 
         the year); and 
 
  (c)   The interim management report includes a fair review of 
         the information required by DTR 4.2.8R (disclosure of related 
         party transactions and changes therein). 
 
 On behalf of the Board 
 
 

Peter Bertram

Executive Chairman

27 November 2013

Consolidated Statement of Income

for the six months ended 30 September 2013

 
                                         Unaudited six months to                       Unaudited six months 
                                            30 September 2013                           to 30 September 2012 
                                                                                                Amortisation 
                                                                                                      & non- 
                                         Before       Amortisation                     Before      recurring 
                                   amortisation    & non-recurring               amortisation          items 
                                & non-recurring              items            & non-recurring          (note 
                                          items           (note 4)   Total              items             4)     Total 
                        Note               GBPm               GBPm    GBPm               GBPm           GBPm      GBPm 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 Revenue                   3              116.9                  -   116.9              124.0              -     124.0 
 
 Profit/(loss) from 
 operations before 
 amortisation 
 of 
 intangibles                                7.7              (3.4)     4.3                9.9         (70.0)    (60.1) 
 Amortisation of 
  intangibles                                 -              (0.5)   (0.5)                  -          (1.1)     (1.1) 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 Profit/(loss) from 
  operations               5                7.7              (3.9)     3.8                9.9         (71.1)    (61.2) 
 Finance costs             6              (2.4)              (0.2)   (2.6)              (2.1)              -     (2.1) 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 Profit/(loss) before 
  tax                                       5.3              (4.1)     1.2                7.8         (71.1)    (63.3) 
 Tax                       7              (1.2)                0.9   (0.3)              (1.8)            1.9       0.1 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 Profit/(loss) for 
  the 
  period                                    4.1              (3.2)     0.9                6.0         (69.2)    (63.2) 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 
 Earnings/(loss) per 
  share 
 Basic                     8               5.4p                       1.2p               7.9p                  (83.9p) 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 Diluted                   8               5.2p                       1.2p               7.6p                  (83.9p) 
---------------------  -----  -----------------  -----------------  ------  -----------------  -------------  -------- 
 

Consolidated Statement of Comprehensive Income

for the six months ended 30 September 2013

 
                                                          Unaudited       Unaudited 
                                                         six months      six months 
                                                                 to              to 
                                                       30 September    30 September 
                                                               2013            2012 
                                                               GBPm            GBPm 
--------------------------------------------------   --------------  -------------- 
 Profit/(loss) for the period                                   0.9          (63.2) 
---------------------------------------------------  --------------  -------------- 
 
 Items that will not be reclassified subsequently 
  to profit or loss: 
 Movement in post-retirement scheme                           (0.8)           (1.2) 
 Tax on items that will not be reclassified 
  subsequently                                                    -             0.3 
---------------------------------------------------  --------------  -------------- 
                                                              (0.8)           (0.9) 
 Items that may be reclassified subsequently 
  to profit or loss: 
 Gain/(loss) arising in respect of cash flow 
  hedges                                                        0.4           (0.2) 
 
                                                                0.4           (0.2) 
 Other comprehensive expenditure for the period, 
  net of tax                                                  (0.4)           (1.1) 
 
 Total comprehensive income/(expenditure) for 
  the period                                                    0.5          (64.3) 
---------------------------------------------------  --------------  -------------- 
 

Consolidated Balance Sheet

as at 30 September 2013

 
                                                    Unaudited     Audited 
                                                 30 September    31 March 
                                                         2013        2013 
                                         Note            GBPm        GBPm 
--------------------------------------  -----  --------------  ---------- 
 Non-current assets 
 Goodwill                                               114.2       114.2 
 Intangible assets                                        1.8         2.3 
 Property, plant and equipment             10            58.6        59.0 
                                                        174.6       175.5 
--------------------------------------  -----  --------------  ---------- 
 Current assets 
 Inventories                                              7.6        10.6 
 Trade and other receivables                             54.8        62.8 
  Current tax assets                                      0.6         2.2 
 Deferred tax assets                                      0.9         0.9 
 Cash and cash equivalents                                8.5        16.0 
--------------------------------------  -----  --------------  ---------- 
                                                         72.4        92.5 
 Assets held for sale                      11             1.0         1.0 
--------------------------------------  -----  --------------  ---------- 
                                                         73.4        93.5 
--------------------------------------  -----  --------------  ---------- 
 Total assets                                           248.0       269.0 
--------------------------------------  -----  --------------  ---------- 
 Current liabilities 
 Trade and other payables                              (38.7)      (47.4) 
 Obligations under finance leases and 
  hire purchase contracts                               (1.4)       (1.4) 
 Other loans                               12               -       (0.4) 
 Provisions                                             (2.7)       (4.0) 
 Deferred revenue                                      (48.5)      (51.3) 
--------------------------------------  -----  --------------  ---------- 
                                                       (91.3)     (104.5) 
--------------------------------------  -----  --------------  ---------- 
 Net current liabilities                               (17.9)      (11.0) 
--------------------------------------  -----  --------------  ---------- 
 Non-current liabilities 
 Obligations under finance leases and 
  hire purchase contracts                               (1.8)       (0.7) 
 Bank loans                                12          (79.9)      (84.8) 
 Provisions                                             (7.2)       (8.1) 
 Derivative financial instruments          11           (1.1)       (1.4) 
 Deferred revenue                                       (1.4)       (1.8) 
 Other non-current liabilities                          (4.7)       (5.1) 
 Retirement benefit obligations            13               -           - 
                                                       (96.1)     (101.9) 
--------------------------------------  -----  --------------  ---------- 
 Total liabilities                                    (187.4)     (206.4) 
--------------------------------------  -----  --------------  ---------- 
 Net assets                                              60.6        62.6 
--------------------------------------  -----  --------------  ---------- 
 Equity 
 Share capital                                            0.8         0.8 
 Share premium account                                   37.7        37.6 
 Merger reserve                                          57.5        57.5 
 Other reserves                                           2.3         1.5 
 Accumulated losses                                    (37.7)      (34.8) 
--------------------------------------  -----  --------------  ---------- 
 Total equity                                            60.6        62.6 
--------------------------------------  -----  --------------  ---------- 
 

The financial statements were approved by the Board of Directors and authorised for issue on 27 November 2013.

Consolidated Statement of Changes in Equity

for the six months ended 30 September 2013

 
                                Unaudited   Unaudited   Unaudited   Unaudited      Unaudited   Unaudited 
                                    Share       Share      Merger       Other    Accumulated       Total 
                                  capital     premium     reserve    reserves         losses      equity 
                                              account 
                                     GBPm        GBPm        GBPm        GBPm           GBPm        GBPm 
-----------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Balance at 1 April 2013              0.8        37.6        57.5         1.5         (34.8)        62.6 
-----------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Profit for the period                  -           -           -           -            0.9         0.9 
 Gain recognised on cash 
  flow hedge                            -           -           -         0.4              -         0.4 
 Movement in post-retirement 
  scheme                                -           -           -           -          (0.8)       (0.8) 
 Total comprehensive income 
  for the period ended 30 
  September 2013                        -           -           -         0.4            0.1         0.5 
-----------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Exercise of share options              -         0.1           -           -              -         0.1 
 Share option expense                   -           -           -         0.4              -         0.4 
 Dividends (note 9)                     -           -           -           -          (3.0)       (3.0) 
 Total transactions with 
  owners                                -         0.1           -         0.4          (3.0)       (2.5) 
-----------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Balance at 30 September 
  2013                                0.8        37.7        57.5         2.3         (37.7)        60.6 
-----------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 

for the six months ended 30 September 2012

 
                                    Unaudited   Unaudited   Unaudited   Unaudited      Unaudited   Unaudited 
                                        Share       Share      Merger       Other    Accumulated       Total 
                                      capital     premium     reserve    reserves         losses      equity 
                                                  account 
                                         GBPm        GBPm        GBPm        GBPm           GBPm        GBPm 
---------------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Balance at 1 April 2012                  0.8        37.6        57.5         1.5           33.6       131.0 
 Loss for the period                        -           -           -           -         (63.2)      (63.2) 
 Loss recognised on cash 
  flow hedge                                -           -           -       (0.2)              -       (0.2) 
 Movement in post-retirement 
  scheme                                    -           -           -           -          (1.2)       (1.2) 
 Tax on items taken directly 
  to equity                                 -           -           -           -            0.3         0.3 
 Total comprehensive expenditure 
  for the period ended 30 
  September 2012                            -           -           -       (0.2)         (64.1)      (64.3) 
---------------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Share option expense                       -           -           -         0.4              -         0.4 
 Dividends (note 9)                         -           -           -           -          (5.4)       (5.4) 
 Total transactions with 
  owners                                    -           -           -         0.4          (5.4)       (5.0) 
---------------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 Balance at 30 September 
  2012                                    0.8        37.6        57.5         1.7         (35.9)        61.7 
---------------------------------  ----------  ----------  ----------  ----------  -------------  ---------- 
 

Consolidated Cash Flow Statement

for the six months ended 30 September 2013

 
                                                          Unaudited       Unaudited 
                                                         six months      six months 
                                                                 to              to 
                                                       30 September    30 September 
                                                               2013            2012 
                                               Note            GBPm            GBPm 
--------------------------------------------  -----  --------------  -------------- 
 Net cash from operating activities              14             4.0             0.9 
 
 Investing activities 
 Purchases of property, plant and equipment                   (4.1)           (5.2) 
 Proceeds on disposal of asset held 
  for sale                                                        -             0.7 
 Net cash used in investing activities                        (4.1)           (4.5) 
--------------------------------------------  -----  --------------  -------------- 
 Financing activities 
 Dividends paid                                               (3.0)           (5.4) 
 Repayment of obligations under finance leases 
  and hire purchase contracts                                 (1.1)           (1.2) 
 Repayment of revolving credit facility                      (90.0)               - 
 New term loan raised                                          40.0               - 
 New revolving credit facility raised                          50.0               - 
 Net (repayment)/drawdown on revolving credit 
  facility                                                    (3.0)             5.0 
 New other loan raised                                            -             1.0 
 Repayment of other loan                                      (0.4)               - 
 Issue of share capital                                         0.1               - 
 Net cash used in financing activities                        (7.4)           (0.6) 
--------------------------------------------  -----  --------------  -------------- 
 Net decrease in cash and cash equivalents       15           (7.5)           (4.2) 
 Cash and cash equivalents at beginning 
  of period                                                    16.0            15.2 
--------------------------------------------  -----  --------------  -------------- 
 Cash and cash equivalents at end of 
  period                                                        8.5            11.0 
--------------------------------------------  -----  --------------  -------------- 
 

Notes to the Consolidated Financial Statements

for the six months ended 30 September 2013

1. Preparation of the interim financial information

The interim financial report for the half year ended 30 September 2013 has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and with IAS 34 Interim Financial Reporting. This report should be read in conjunction with the annual financial statements for the year ended 31 March 2013, which have been prepared in accordance with IFRSs (as adopted by the European Union).

The half year results are unaudited and were approved by the Board of Directors on 27 November 2013.

The interim financial information does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. A copy of the statutory accounts for the year ended 31 March 2013 has been delivered to the Registrar of Companies. The Auditor's report on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 (2) or (3) of the Companies Act 2006.

Going concern is discussed in the interim review. The Directors have reviewed the Group's future cash forecasts and revenue projections which they believe are based on prudent market data. Based on this assessment and the level of headroom within the existing facilities and covenants, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they adopt the going concern basis in preparing the interim financial statements.

2. Accounting policies

The accounting policies adopted are consistent with those of the annual financial statements for the year ended 31 March 2013, except as described below.

The following new standards, amendments to standards or interpretations are mandatory for the first time for the year ending 31 March 2014 and have been adopted in this interim financial report:

-- IAS 1 Presentation of financial statements (amended) - amended to revise the way other comprehensive income is presented to distinguish between those items that may be reclassified (or recycled) to profit or loss at a future point in time and those items that will never be reclassified. The amendment affected presentation only and had no impact on the Group's financial position or performance. IAS 1 has also been amended to clarify the requirements for comparative information; this has not had an impact on the Group's financial statements.

-- IAS 16 Property, plant and equipment (amended) - amended to clarify the treatment of major spare parts and servicing equipment, this change has not had an effect on the Group's financial statements.

-- IAS 19 Employee benefits (revised) - revised to provide a clearer indication of an entity's obligations resulting from the provision of defined benefit plans and how those obligations will affect its financial position, financial performance and cash flow. The revision includes:

-- The replacement of the expected return on pension plan assets and interest expense on pension plan liabilities with a single net interest component calculated on the net defined benefit liability or asset using the discount rate used to determine the defined benefit obligation; and

-- Additional disclosures to explain the characteristics of a company's defined benefit plans, the amounts recognised in the financial statements and the risk arising from these plans.

The revision requires retrospective adoption but as the effect on the net interest cost and other comprehensive income for the period ended 30 September 2012 is not material, the comparative figures have not been restated. The finance cost disclosure has been restated to net the GBP0.6m interest cost on the defined pension scheme liabilities against the GBP0.6m investment income relating to the expected return on defined benefit pension scheme assets for the period ended 30 September 2012 under a new heading called net interest on defined benefit liabilities.

-- IAS 32 Financial instruments: Presentation (amended) - amended to clarify that income taxes arising from distributions to equity holders are accounted for in accordance with IAS 12 Income Taxes. This change has not had a material impact on the Group's financial statements.

-- IAS 34 Interim financial reporting (amended) - amended to clarify the requirements relating to segment information for total assets and liabilities for each reportable segment to enhance consistency with the requirements in IFRS 8 Operating Segments. This has not had an effect on the Group's operating segments disclosed in the Interim Report.

-- IFRS 7 Financial instruments: Disclosures (amended) - amended to enhance the disclosures required relating to the offsetting of assets and liabilities. This change has not had a material impact on the Group's financial statements.

-- IFRS 13 Fair value measurement - aims to improve consistency and reduce complexity by providing a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across IFRSs. The introduction of the standard has not had a material impact on the Group's financial position or performance. IFRS 13 also requires additional disclosures at the interim period which have been incorporated into IAS 34. These disclosures are given in note 11.

At the date of authorisation of these financial statements, certain new standards, interpretations and amendments to existing standards are not yet effective and have not been early adopted by the Group. Those of which are considered relevant to the Group's operations are as follows:

 
                  Separate financial statements 
   *    IAS 27 
                  (previously IAS 27 'Consolidated and separate financial   1 January 
                   statements')                                              2014 
                  Financial instruments presentation 
   *    IAS 32 
                  Amendments relating to the offsetting of assets           1 January 
                   and liabilities                                           2014 
                  Impairment of assets (amended)                            1 January 
   *    IAS 36                                                               2014 
                  Financial instruments: Recognition and measurement        1 January 
   *    IAS 39     (amended)                                                 2014 
                  Financial instruments: Disclosures                        1 January 
   *    IFRS 7                                                               2015 
                  Financial instruments (amended)                           1 January 
   *    IFRS 9                                                               2015 
                  Consolidated financial statements                         1 January 
   *    IFRS 10                                                              2014 
 

The adoption of these standards is not expected to have a material impact on the reported results or financial statements.

3. Segmental reporting

The Board, which is considered to be the Chief Operating Decision Maker, has determined its operating segments by business line, based on the Group's management and internal reporting structure.

The Group's operations are based entirely in the UK. The Group has no significant concentration of sales to a particular individual external customer.

Principal activities are as follows:

   Business Continuity       Provision of business continuity and IT disaster recovery services 
   Mid-market                     Provision of information technology services and systems 

Partner Services Provision of information technology services, networking support and infrastructure services

Segment results include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Corporate costs relate to central Group costs, including finance, legal and employee costs that are not directly attributable to the operating segments.

Inter-segment revenue has been eliminated.

 
                                          Revenue                Profit/(loss) 
                                   Unaudited    Unaudited    Unaudited    Unaudited 
                                    6 months     6 months     6 months     6 months 
                                    ended 30     ended 30     ended 30     ended 30 
                                   September    September    September    September 
                                        2013         2012         2013         2012 
                                        GBPm         GBPm         GBPm         GBPm 
-------------------------------  -----------  -----------  -----------  ----------- 
 Business Continuity                    26.6         27.6          6.6          8.0 
 Mid-market                             35.4         42.7        (1.2)        (2.6) 
 Partner services                       54.9         53.7          3.7          5.8 
 Corporate                                              -        (1.4)        (1.3) 
-------------------------------  -----------  -----------  -----------  ----------- 
                                       116.9        124.0          7.7          9.9 
-------------------------------  -----------  -----------  -----------  ----------- 
 Amortisation of intangibles                                     (0.5)        (1.1) 
 Non-recurring                                                   (3.4)       (70.0) 
                                                           -----------  ----------- 
 Profit/(loss) from operations                                     3.8       (61.2) 
 Finance costs                                                   (2.6)        (2.1) 
                                                           -----------  ----------- 
 Profit/(loss) before tax                                          1.2       (63.3) 
-------------------------------  -----------  -----------  -----------  ----------- 
 

4. Non-recurring items

 
                                                       Unaudited       Unaudited 
                                                      six months      six months 
                                                              to              to 
                                                    30 September    30 September 
                                                            2013            2012 
                                                            GBPm            GBPm 
------------------------------------------------  --------------  -------------- 
 Non-recurring items included in profit/(loss) 
  from operations: 
 Impairment of goodwill (a)                                    -          (67.2) 
  Impairment of intangible assets (a)                          -           (0.9) 
 Costs of reorganisation of the Group (b)                  (3.4)           (1.1) 
 Professional fees relating to the restatement 
  (c)                                                          -           (0.8) 
                                                           (3.4)          (70.0) 
 Non-recurring items included in finance costs: 
 Refinancing finance costs (d)                             (0.2)               - 
                                                           (0.2)               - 
------------------------------------------------  --------------  -------------- 
                                                           (3.6)          (70.0) 
------------------------------------------------  --------------  -------------- 
 

Non-recurring items are items of income or expenditure that, in management's judgement, should be disclosed separately on the basis that they are material, either by their nature or their size. Non-recurring items in the current and comparative periods comprise:

(a) At 30 September 2012 there was an indication of impairment due to the accounting irregularities uncovered within the Mid-market business. This resulted in the reduction of the estimated future cash flows for this CGU to such an extent that the carrying value of its assets was greater than the recoverable amount. Consequently, a non-cash impairment charge of GBP68.1m was recognised, GBP67.2m related to goodwill and GBP0.9m related to other intangible assets.

(b) Included in costs of reorganisation of the Group is GBP2.4m relating to a write-off of excess inventory held in the Group. During the reorganisation higher attrition levels led to surplus inventory, which has now been recorded at its net realisable value where it is deemed to be lower than cost. Further items relating to the continued reorganisation of the Group of GBP1.0m (30 September 2012: GBP1.1m) were incurred in the period.

(c) Professional fees charged in relation to the independent forensic investigation following the accounting irregularities uncovered were GBP0.8m for the period ended 30 September 2012; no further costs have been incurred for the period ended 30 September 2013.

(d) On 31 May 2013, the Group successfully refinanced its bank facilities with its existing lenders. Un-amortised loan costs of GBP0.1m and break costs of GBP0.1m have been incurred for the period ended 30 September 2013 (30 September 2012: GBPnil).

5. Profit/(loss) from operations

 
                                                 Unaudited       Unaudited 
                                                six months      six months 
                                                        to              to 
                                              30 September    30 September 
                                                      2013            2012 
                                                      GBPm            GBPm 
------------------------------------------  --------------  -------------- 
 Revenue                                             116.9           124.0 
 
 Raw materials and consumables                       (2.7)           (3.6) 
 Staff costs                                        (47.5)          (44.8) 
 Depreciation                                        (6.3)           (6.6) 
 Amortisation of intangibles                         (0.5)           (1.1) 
 Impairment of goodwill (note 4)                         -          (67.2) 
 Impairment of intangible assets (note 4)                -           (0.9) 
 Inventory write-off (note 4)                        (2.4)               - 
 Other operating charges                            (53.7)          (61.0) 
------------------------------------------  --------------  -------------- 
                                                       3.8          (61.2) 
------------------------------------------  --------------  -------------- 
 

6. Finance costs

 
 
                                                           Unaudited        Unaudited 
                                                          six months       six months 
                                                                  to               to 
                                                        30 September     30 September 
                                                                2013             2012 
                                                                GBPm             GBPm 
---------------------------------------------------  ---------------  --------------- 
 Finance costs: 
  Interest on bank overdraft and loans                         (2.0)            (1.6) 
  Interest on obligations under finance leases 
   and hire purchase contracts                                 (0.1)            (0.1) 
  Amortisation of loan issue costs                             (0.3)            (0.3) 
  Other interest                                               (0.1)            (0.1) 
  Less: amounts included in the cost of qualifying               0.1                - 
   assets 
 Total interest expense excluding non-recurring 
  items                                                        (2.4)            (2.1) 
 
 Non-recurring finance costs: 
    Refinancing finance costs (note 4)                         (0.2)                - 
                                                               (0.2)                - 
---------------------------------------------------  ---------------  --------------- 
 Total finance costs                                           (2.6)            (2.1) 
---------------------------------------------------  ---------------  --------------- 
 
 

The 'IAS 19 Employee benefits' amendment requires retrospective adoption. As a result, the finance cost disclosure has been amended to net the GBP0.6m interest cost on the defined benefit pension scheme liabilities against the GBP0.6m investment income related to the expected return on defined benefit pension scheme assets for the period ended 30 September 2012. The net interest on defined benefit liabilities for the period ended 30 September 2013 is GBPnil (30 September 2012: GBPnil).

7. Taxation

The Group tax charge represents a tax rate of 23.3% (30 September 2012: tax credit of GBP0.1m representing an effective rate of 0.1%). This is based on the forecast annual effective rate applied to profit before tax for the period and takes into account the impact of the enactment of the Finance Act 2013, which includes a reduction in the rate of Corporation Tax from 23% to 21% from 1 April 2014 and 20% from 1 April 2015.

8. Earnings per share

 
                                                            Unaudited       Unaudited 
                                                           six months      six months 
                                                                   to              to 
                                                         30 September    30 September 
                                                                 2013            2012 
 Adjusted earnings per share excluding amortisation 
  of acquired intangibles and non-recurring items 
  Basic                                                          5.4p            7.9p 
 ----------------------------------------------------  --------------  -------------- 
  Diluted                                                        5.2p            7.6p 
 ----------------------------------------------------  --------------  -------------- 
 

The calculation of the basic and diluted earnings per share is based on the following data:

Earnings

 
                                                            GBPm       GBPm 
------------------------------------------------------  --------  --------- 
 Earnings for the purposes of basic earnings 
  per share and diluted earnings per share being 
  net profit/(loss) attributable to equity holders 
  of the parent                                              0.9     (63.2) 
 Amortisation of acquired intangibles                        0.5        1.1 
 Non-recurring items                                         3.6       70.0 
 Tax on amortisation of acquired intangibles 
  and non-recurring items                                  (0.9)      (1.9) 
------------------------------------------------------  --------  --------- 
 Earnings for the purposes of adjusted earnings 
  per share being net profit attributable to 
  equity holders of the parent excluding amortisation 
  of acquired intangibles and non-recurring items            4.1        6.0 
------------------------------------------------------  --------  --------- 
 

Number of shares

 
                                                    Number   Number 
                                                         m        m 
-------------------------------------------------  -------  ------- 
 Weighted average number of Ordinary Shares 
  for the purposes of basic earnings per share        75.4     75.4 
 Effect of dilutive potential Ordinary Shares: 
 Share options                                         2.8      3.3 
-------------------------------------------------  -------  ------- 
 Weighted average number of Ordinary Shares 
  for the purposes of diluted earnings per share      78.2     78.7 
-------------------------------------------------  -------  ------- 
 

9. Dividends

 
                                                            Unaudited       Unaudited 
                                                           six months      six months 
                                                                   to              to 
                                                         30 September    30 September 
                                                                 2013            2012 
                                                                 GBPm            GBPm 
-----------------------------------------------------  --------------  -------------- 
 Amounts recognised as distributions to Shareholders 
  in the period: 
 Final dividend for the year ended 31 March 
  2013 of 4.0p (2012: 7.2p) per share                             3.0             5.4 
-----------------------------------------------------  --------------  -------------- 
 Proposed interim dividend for the year ended 
  31 March 2014 of 1.6p (2013: 3.7p) per share                    1.2             2.8 
-----------------------------------------------------  --------------  -------------- 
 

The final dividend was approved at the Annual General Meeting on 1 August 2013.

The proposed interim dividend was recommended by the Board on 26 November 2013 and will be paid on 8 January 2014.

10. Capital expenditure

Additions to property, plant and equipment in the period were GBP6.1m (30 September 2012: GBP5.1m), of which GBP2.2m were financed by new finance leases (30 September 2012: GBP0.2m). There were no significant disposals of property, plant and equipment during the period (30 September 2012: GBPnil).

11. Fair value measurements

Recurring fair value measurements

 
                                         Unaudited              Audited 
                                        30 September            31 March 
                                            2013                  2013 
                                         Liability             Liability 
                                       Fair   Notional   Fair value   Notional 
                                      value 
                                       GBPm       GBPm         GBPm       GBPm 
----------------------------------  -------  ---------  -----------  --------- 
 Derivative financial instruments 
 Interest rate swaps                    1.1       30.0          1.4       30.0 
----------------------------------  -------  ---------  -----------  --------- 
 

At the beginning of the year the Group had three interest rate swaps split equally amongst three of its lenders, hedging GBP30.0m until 29 April 2014 and GBP15.0m between 30 April 2014 and 30 April 2016.

On 26 June 2013 the Group entered into additional GBP10.0m interest rate swap contracts with two of its existing lenders to hedge the risks associated with interest rate fluctuations on variable rates in respect of its GBP40.0m term loan. The new swap arrangements, under which the Group receives interest at a variable rate and pays interest at a fixed rate, hedge an additional GBP5.0m with each lender from 30 April 2014 to 30 April 2016.

On the same date, the Group also terminated a GBP10.0m swap arrangement with an existing lender and replaced this with a new GBP10.0m swap arrangement with the same lender. The new swap arrangement, under which the Group receives interest at a variable rate and pays interest at a fixed rate, hedges GBP10.0m from 26 June 2013 to 29 May 2015.

At 30 September 2013, GBP52.0m of the Group's borrowings were subject to a floating rate of interest. The Group monitors movements in the swap market and has hedged the risk associated with interest fluctuations on GBP30.0m of the term loan. The amount hedged by interest swap arrangements will reduce by GBP10.0m to GBP20.0m on 29 May 2015 and the remaining arrangements are due to expire on 30 June 2016. The weighted average interest rate on all of the Group's fixed interest rate swap arrangements is 2.462% (30 September 2012: 2.665%).

The Group has recognised a GBP0.1m non-recurring expense as a result of terminating its existing interest rate swap contract.

The interest rate swaps are designated as cash flow hedges and are classified as level 2 in the fair value hierarchy. They are valued using the hypothetical derivative technique which incorporates observable market interest rates.

Non-recurring fair value measurements

Assets held for sale of GBP1.0m (31 March 2013: GBP1.0m) consist of properties held in the Mid-market services division. They are measured at fair value less costs to sell in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations because the assets' fair value less costs to sell are lower than their carrying amount.

The assets held for sale are classified as level 2 in the fair value hierarchy. The market approach has been used to value the properties by observing prices for similar properties.

12. Bank and other loans

The following table analyses bank and other borrowings, excluding bank overdrafts:

 
                         Unaudited     Audited 
                      30 September    31 March 
                              2013        2013 
                              GBPm        GBPm 
------------------  --------------  ---------- 
 Current: 
 Other loans                     -         0.4 
 Non-current: 
 Bank loans                   79.9        84.8 
------------------  --------------  ---------- 
 Total borrowings             79.9        85.2 
------------------  --------------  ---------- 
 

The Group refinanced its facilities on 31 May 2013 and entered into a GBP40.0m term loan and a GBP50.0m revolving credit facility with its existing lenders; Barclays Bank plc, HSBC Bank plc, The Royal Bank of Scotland plc and Clydesdale Bank plc. The limit on the revolving credit facility will be reduced by GBP5.0m on 30 November 2014 to GBP45.0m and a further GBP5.0m on 30 November 2015 taking the facility to GBP40.0m. The term loan and remaining GBP40.0m on the revolving credit facility is due for repayment in full in June 2016. Interest is charged at LIBOR plus margin, where the margin is dependent upon the Group's net debt: EBITDA ratio ranging from 2.85 to 3.95%.

13. Retirement benefit obligations

The Group has not recognised the IAS 19 surplus of GBP2.5m (31 March 2013: GBP1.8m) as the present value of the economic benefits available on a reduction of future contributions is GBPnil (31 March 2013: GBPnil).

14. Notes to the cash flow statement

 
                                                  Unaudited       Unaudited 
                                              six months to      six months 
                                               30 September              to 
                                                       2013    30 September 
                                                                       2012 
                                                       GBPm            GBPm 
------------------------------------------  ---------------  -------------- 
  Profit/(loss) from operations                         3.8          (61.2) 
 Adjustments for: 
  Depreciation of property, plant and 
   equipment                                            6.3             6.6 
  Impairment of goodwill (note 4)                         -            67.2 
  Impairment of intangibles (note 4)                      -             0.9 
  Amortisation of acquired intangibles                  0.5             1.1 
  Share option costs                                    0.4             0.4 
  Retirement benefit - difference between 
   contribution and amount charged                    (0.8)           (0.8) 
 Operating cash flows before movements 
  in working capital                                   10.2            14.2 
  Decrease in inventories                               3.0             1.2 
  Decrease/(increase) in receivables                    8.0           (3.5) 
  Decrease in payables                               (10.3)           (7.5) 
  Decrease in deferred revenue                        (3.2)           (0.6) 
 -----------------------------------------  ---------------  -------------- 
 Cash generated by operations                           7.7             3.8 
 Income taxes received/(paid)                           1.3           (1.1) 
 Interest paid                                        (5.0)           (1.8) 
------------------------------------------  ---------------  -------------- 
 Net cash from operating activities                     4.0             0.9 
------------------------------------------  ---------------  -------------- 
 

Included within interest paid was GBP2.3m (30 September 2012: GBPnil) relating to loan issue costs incurred in order to refinance the Group's debt facilities and GBP0.3m (30 September 2012: GBPnil) as a result of the increased margin payable on the banking facility following the accounting irregularities and subsequent restatement.

15. Reconciliation of net borrowings

 
                                                     Unaudited       Unaudited 
                                                    six months      six months 
                                                            to              to 
                                                  30 September    30 September 
                                                          2013            2012 
                                                          GBPm            GBPm 
----------------------------------------------  --------------  -------------- 
 Decrease in cash and cash equivalents during 
  the period                                             (7.5)           (4.2) 
 Movement in borrowings                                    4.2           (5.0) 
 Movement in net borrowings during the period            (3.3)           (9.2) 
 Net borrowings brought forward                         (71.3)          (68.8) 
----------------------------------------------  --------------  -------------- 
 Net borrowings carried forward                         (74.6)          (78.0) 
----------------------------------------------  --------------  -------------- 
 Cash and cash equivalents                                 8.5            11.0 
 Other current borrowings                                (1.4)           (3.3) 
 Non-current borrowings                                 (81.7)          (85.7) 
----------------------------------------------  --------------  -------------- 
 Net borrowings carried forward                         (74.6)          (78.0) 
----------------------------------------------  --------------  -------------- 
 

16. Contingent liabilities

Provision is made for the Directors' best estimate of all known legal claims and all legal actions in progress. The Group takes legal advice as to the likelihood of success of claims and actions and no provision is made where the Directors consider, based on advice, that the action is unlikely to succeed or a sufficiently reliable estimate of the potential obligation cannot be made. The Group has no material claims or actions as at 30 September 2013 (31 March 2013: GBPnil), other than an outstanding potential claim relating to the previous period which the Board believe is fully covered by insurance.

17. Related party transactions

There have been no related party transactions, other than transactions between the Company and its subsidiaries which have been eliminated on consolidation and remuneration to key management. Therefore, there have been no changes in the related party transactions described in the Phoenix IT Group plc Annual Report and Accounts for the year ended 31 March 2013.

18. Post balance sheet events

After the balance sheet date, and as previously announced on 28 October 2013, the Group received notification from one of its suppliers of termination of its supply contract to Phoenix. The Group is currently working to mitigate the effect of this and is putting in place alternative arrangements to minimise any disruption to its customers.

INDEPENDENT REVIEW REPORT TO PHOENIX IT 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 30 September 2013, which comprises the Consolidated Statement of Income, the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Consolidated Statement of Changes in Equity, the Consolidated Cash Flow Statement and 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 Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

As disclosed in note 1, 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 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 Disclosure and Transparency Rules of the Financial Conduct Authority 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 30 September 2013 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

PricewaterhouseCoopers LLP

Chartered Accountants

Milton Keynes

27 November 2013

Notes:

(a) The maintenance and integrity of the Phoenix IT Group plc 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.

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

Advisers and shareholder information

 
 Phoenix IT Group plc                  Principal Bankers 
 Registered In England 03476115        Royal Bank of Scotland 
                                       152 Silbury Boulevard 
 Registered Office                     Milton Keynes 
 Lakeside House                        MK9 1LT 
 The Lakes 
 Bedford Road                          Solicitors 
 Northampton                           Nabarro LLP 
 NN4 7HD                               Lacon House 
                                       84 Theobalds Road 
 Financial Advisers & Stockbrokers     London 
 Investec Investment Banking           WC1X 8RW 
 2 Gresham Street 
 London                                Financial Public Relations 
 EC2V 7QP                              FTI Consulting 
                                       Holborn Gate 
 Numis Securities Limited              26 Southampton Buildings 
 The London Stock Exchange Building    London 
 10 Paternoster Square                 WC2A 1PB 
 London 
 EC4M 7LT                              Remuneration Consultants 
                                       New Bridge Street 
 Independent Auditors                  (an Aon plc company) 
 PricewaterhouseCoopers LLP            6 More London Place 
 Chartered Accountants and Statutory   London 
  Auditors 
 Exchange House                        SE1 2DA 
 Central Business Exchange 
 Midsummer Boulevard 
 Central Milton Keynes 
 MK9 2DF 
 
 Registrars 
 Equiniti Limited 
 Aspect House 
 Spencer Road 
 Lancing 
 West Sussex 
 BN99 6DA 
 
 Financial calendar 
 Ex dividend date                      4 December 2013 
 Record date for dividend              6 December 2013 
 Dividend payment date                 8 January 2014 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR KDLFLXFFEFBD

Phoenix It (LSE:PNX)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Phoenix It Charts.
Phoenix It (LSE:PNX)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Phoenix It Charts.