TIDMWTG
RNS Number : 2537R
Watchstone Group PLC
20 September 2017
20 September 2017
Watchstone Group plc
("Watchstone" or the "Company" or the "Group")
Results for the six months ended 30 June 2017
Watchstone (AIM:WTG.L) today announces its results for the six
months ended 30 June 2017.
Financial summary:
-- Underlying business revenues improved to GBP26.3m (2016: GBP25.2m)*
-- Underlying EBITDA loss of GBP2.4m (2016: GBP3.5m)*
-- Total loss before tax of GBP2.1m (2016: loss of GBP8.1m)
-- Group net assets of GBP66.5m at 30 June 2017 (as at 31 December 2016: GBP68.5m)
-- Group cash and term deposits at 30 June 2017 of GBP67.2m, with a further GBP50m in escrow
-- Group cash and term deposits at 15 September 2017 of GBP65.8m
*BAS, Maine Finance and Hubio Telematics have been classified as
non-underlying in 2017, the 2016 amounts are presented on a
comparable basis.
Operational highlights:
-- Group complexity and losses continue to be reduced through
disposal/closure/reshaping of cash consuming activities
-- Largest businesses ptHealth and ingenie now well positioned and being invested in for growth
-- Profitable disposal of Business Advisory Services Limited
-- Reshaping of Hubio completed - very substantial reduction of cash requirements
-- Successful resolution of a number of outstanding historic tax matters
For further information:
Watchstone Group plc Tel: 03333
448048
--------------------------------------- -----------
Peel Hunt LLP, Nominated Adviser and Tel: 020
broker 7418 8900
Dan Webster, Adrian Trimmings, George
Sellar
--------------------------------------- -----------
CHAIRMAN'S STATEMENT
We remain on track with the strategy and execution of our plan
to prepare our businesses for future disposals. These potential
divestments will be determined with a view to maximising
shareholder value taking all factors into consideration.
With the stabilisation and improvement of our operating
businesses, there is no undue pressure to dispose of any assets
unless fair value is achieved.
Since 30 June 2017, we have disposed of Business Advisory
Service Limited ("BAS") which was loss making, and presented no
opportunity for additional shareholder value.
ptHealth and ingenie remain profitable and are growing with
further opportunities for profit improvement from organic growth
and margin enhancement.
Plans are well advanced to move to a smaller and significantly
reduced Group cost structure by the end of 2017. To that end, as
previously announced, two of our non-executive directors, David
Currie and Tony Illsley will stand down from the Board on 30
September 2017. On behalf of the whole Board, I would like to thank
them both for their contributions and commitment over the last few
years in the challenging and complex situation faced by the
Group.
We will continue to address the legal and regulatory matters
that face the Group with focus and determination. We will continue
to defend the litigation against the Group vigorously and will file
our robust defence in respect of the Slater & Gordon litigation
imminently.
There is still work to be done, both at the Group level and
within our businesses, and I would like to thank our employees for
their commitment and our shareholders for their support.
I would also like to thank our investors who have been patient
and maintained support for the Company as the intense work to
deliver the best possible value from all our assets has continued.
The Board remains confident that we will go on to reward that
support.
Richard Rose
Non-executive Chairman
GROUP CHIEF EXECUTIVE'S UPDATE
A full summary of actions and issues was presented in my update
in our Annual Report published in May 2017 and the focus remains on
dealing with legacy matters as well as improving the underlying
results and ensuring our businesses are positioned in the best
possible way for growth or future divesture.
We continue to make good progress in all areas and, with focus
and energy, have continued to significantly reduce losses in both
our underlying businesses and at Group level overall. Comparing H1
2017 with H1 2016, underlying Group revenue was up 4.6% and
underlying EBITDA loss reduced by approximately 33%. In summary,
positive momentum continues in all areas within our control.
Business review
Taking each of our operating businesses in turn:
Healthcare Services
Healthcare Services consists of our ptHealth clinics business
and InnoCare. This business is growing, with revenue of GBP14.8m in
H1 2017 an increase of 9% vs. 2016. H1 2017 EBITDA of GBP0.5m
before central cost allocation is broadly flat compared to last
year representing the continued investment we are making in the
InnoCare software and services platforms. Investment in InnoCare's
products and associated marketing will impact the overall
Healthcare Services' profitability for the immediate future.
However, we still expect Healthcare Services to be profitable in
2017.
ptHealth is focussed on clinic capacity utilisation and boosting
sales of products to assist in patient recovery and/or treatments.
During H1 2017, ptHealth clinics treated approximately 34,000
unique patients and have implemented action plans on selected
under-performing clinics to boost margins.
InnoCare has recently enhanced its website, product suite and
pricing and is showing some good early signs of momentum. The brand
is now gaining good traction in its target market with strong PR
being done earlier this year to drive this. The pipeline and
conversion rates are both increasing.
ingenie
ingenie has delivered growth during the first 6 months of 2017.
Revenue has increased to GBP7.7m in H1 2017 which is 10% higher
than H1 2016. EBITDA before central cost allocation is flat as a
result of continued investment in its technology platform and new
product development costs. Live policies at the end of H1 2017 were
up 7.5% vs. the end of 2016, with Gross Written Premium up 11% H1
2017 vs. H1 2016.
This revenue growth has been achieved in an environment of
challenging market conditions following the announcement and
implementation of the revised Ogden Discount rate in Q1 2017. The
revised rate has given rise to industry-wide pricing volatility,
which has not abated. This has management focus and is something
which our team continues to work on with its underwriting
panel.
ingenie remains able and committed to delivering a long term,
sustainable loss ratio advantage to its underwriting panel and real
benefits to its customers. Further enhancements have also been made
within the Driver Behaviour Unit, re-enforcing ingenie's commitment
to keeping young drivers safe on the roads through targeted
interventions based on individual driving behaviour. In addition,
new products are being developed to serve both its core and new
markets.
ingenie's technology development has been focused on the
continued evolution of the predictive nature of its scoring
algorithms as well as providing identification of losses in real
time. We are successfully building our data science and analytics
experience across different types of telematics, so that we are not
exclusively dependent on black boxes. A Try Before You Buy app was
launched in conjunction with ANWB in the Netherlands. The
partnership with ANWB continues to deliver to plan, demonstrating
the ability to successfully translate the ingenie methodology into
the mass market. The scheme celebrated its first anniversary and
customer renewals in June. The technology division retains a clear
focus on helping its partners to realise the commercial benefits of
safer driving using its proprietary technology, telematics process
blueprints and insight into behavioural change.
Hubio
As I said in my update in our Annual Report, Hubio has been the
business which has most polarised shareholder opinion and has most
needed reshaping and rationalising, for reasons which have been
well documented.
Throughout 2017, we have therefore continued to make difficult
decisions to further rationalise the businesses. As previously
disclosed we have closed the Dundee development office and in
addition our US office will also be closed by the end of this year
with most employees having already left the business. In 2016, the
business consumed GBP15.6 million of cash (including telematics).
In H1 2017, this had reduced to GBP3.2 million (GBP1.9 million
excluding telematics).
In Hubio Fleet, we recently launched a significantly updated,
third party supplied, solution which includes an integrated camera
option. We now have approximately 3,700 active subscriptions and a
growing pipeline of sales opportunities. Through our sales and
marketing teams we are focussed on expanding this customer base
quickly.
After a determined and planned marketing program, Hubio
Enterprise has started to win new business.
Hubio Exchange, our Canadian insurance portals business has been
successfully re-focussed on its original "iter8" capabilities and
is showing a healthy pipeline of opportunities, having recently
relaunched some of its core platforms to be SaaS ready.
Non-underlying and exceptional items
During the period, we have closed Hubio's Dundee operation and
also commenced the wind down of Hubio's US operations, which will
be concluded by the end of the year with both of these operations
now classified as non-underlying. Their exceptional closure costs
are categorised and included within non-underlying administrative
expenses.
Significant progress has been made towards resolution of the
historic taxation matters allowing the release of over GBP7m of the
existing provision. We have strengthened the provision for legal
costs in relation to the Slater & Gordon claim by increasing it
from GBP1m to GBP3.5m, to reflect our determination to robustly
defend the action.
Cash
Cash and term deposits of our continuing businesses totalled
GBP67.2m as at 30 June 2017. The reduction from GBP81.2m on 31
December 2016 is as a result of: a) GBP5.4m settlement of
exceptional and other non-underlying liabilities from 2016; b)
GBP3.9m outflow of central costs; c) GBP0.6m inflow from underlying
business trading; and d) GBP3.3m outflow for non-underlying
business.
As at 15 September 2017, the Group had cash and term deposits of
GBP65.8m.
Update on legacy matters and divestures
In July 2017, we disposed of BAS, a loss-making business, for an
enterprise value of GBP2.5m (satisfied as cash consideration of
GBP1.5m and assumption of debt GBP1m) which, having run a sales
process and taken advice, the Board considered to be fair value.
The profit arising on sale of GBP2.5m, which is shown in note 10,
will be in our full year accounts for 2017. BAS was operating in a
highly competitive market and the business was not one in which we
believed would ultimately deliver additional shareholder value.
As announced and anticipated, in June 2017, the Group was served
with High Court proceedings issued by Slater & Gordon in
respect of the disposal of the PSD in 2015. We are confident in our
legal position and maintain that this claim is both groundless and
without any merit.
The SFO investigation continues and we are cooperating fully. It
remains the only regulatory inquiry to which the Group is
subject.
There have been no further developments at this stage on the
threatened class action litigation first announced in September
2015.
Outlook
I remain confident in the strategy we are pursuing and firmly
believe that the Group is significantly stronger than the one I
joined in September 2015. Second half trading in our underlying
businesses is expected to be consistent with that experienced in
the first half.
With the transition work well on track based on the plan I have
already communicated, and the reduction in Board size and central
activities, Watchstone is well placed to move to a simpler central
structure with a significantly reduced cost base.
My successor Stefan Borson, currently Group General Counsel and
Company Secretary and I continue to work closely together and I
have every confidence that as Watchstone embarks on its next
chapter, Stefan has the right credentials and experience to lead
this business in the future. Stefan will take over as Group CEO and
join the Board at the end of 2017.
There is still work to be done, both at the Group level and
within our businesses, and I would like to thank our employees for
their commitment and our shareholders for their support.
Indro Mukerjee
Group Chief Executive Officer
INDEPENT REVIEW REPORT TO WATCHSTONE GROUP PLC
Conclusion
We have been engaged by the company to review the condensed set
of financial statements in the half-yearly report for the six
months ended 30 June 2017 which comprises the Condensed
Consolidated Income Statement, the Consolidated Statement of
Comprehensive Income, the Condensed Consolidated Statement of
Financial Position, the Condensed Consolidated Cash Flow Statement
and the related explanatory notes.
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 report for the six months ended 30 June 2017 is
not prepared, in all material respects, in accordance with the
recognition and measurement requirements of International Financial
Reporting Standards (IFRSs) as adopted by the EU and the AIM
Rules
Emphasis of matter - uncertain outcome of a lawsuit
We draw attention to note 11.1 to the financial statements
concerning the uncertain outcome of a lawsuit, alleging breach of
warranty and/or fraudulent misrepresentation where the company is
the defendant. The ultimate outcome of the matter cannot currently
be determined, and no provision for any liability that may result
has been made in the financial statements. Our opinion is not
modified in respect of this matter.
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
UK. 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. We read the other information contained in the
half-yearly report and consider whether it contains any apparent
misstatements or material inconsistencies with the information in
the condensed set of financial statements.
A review is substantially less in scope than an audit conducted
in accordance with International Standards on Auditing (UK) 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.
Directors' responsibilities
The half-yearly report is the responsibility of, and has been
approved by, the directors. The directors are responsible for
preparing the half-yearly report in accordance with the AIM
Rules.
The annual financial statements of the group are prepared in
accordance with IFRSs as adopted by the EU. The directors are
responsible for preparing the condensed set of financial statements
included in the half-yearly financial report in accordance with the
recognition and measurement requirements of IFRSs as adopted by the
EU.
Our responsibility
Our responsibility is to express to the company a conclusion on
the condensed set of financial statements in the half-yearly report
based on our review.
The purpose of our review work and to whom we owe our
responsibilities
This report is made solely to the company in accordance with the
terms of our engagement. Our review has been undertaken so that we
might state to the company those matters we are required to state
to it in this report and for no other purpose. To the fullest
extent permitted by law, we do not accept or assume responsibility
to anyone other than the company for our review work, for this
report, or for the conclusions we have reached.
Tudor Aw
for and on behalf of KPMG LLP
Chartered Accountants
15 Canada Square
London, E14 5GL
19 September 2017
Condensed Consolidated Income Statement
for the period ended 30 June 2017
Six months ended Six months ended
30 June 2017 30 June 2016
2017 2017 2017 2016 2016 2016
Underlying Non-underlying Total Underlying Non-underlying Total
Note GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Revenue 4 26,322 1,949 28,271 25,167 5,075 30,242
(
Cost of sales (13,298) (1,323) (14,621) (12,862) (3,247) (16,109)
Gross Profit 13,024 626 13,650 12,305 1,828 14,133
Administrative
expenses 5 (16,308) 876 (15,432) (17,001) (5,993) (22,994)
Other income - - - - 186 186
Group operating
(loss)/profit (3,284) 1,502 (1,782) (4,696) (3,979) (8,675)
Finance income 259 - 259 915 65 980
Finance expense (310) (234) (544) (380) (36) (416)
(Loss)/profit
before taxation (3,335) 1,268 (2,067) (4,161) (3,950) (8,111)
Taxation 486 125 611 217 (24) 193
(Loss)/profit
after taxation
for the period
from continuing
operations (2,849) 1,393 (1,456) (3,944) (3,974) (7,918)
-
Net gain on
disposal of
discontinued
operations 10 - - - - 323 323
Loss for the
period from
discontinued
operations 10 - (105) (105) - (124) (124)
(Loss)/profit
after taxation
for the period (2,849) 1,288 (1,561) (3,944) (3,775) (7,719)
Attributable
to:
Equity holders
of the parent (2,847) 1,288 (1,559) (3,895) (3,775) (7,670)
Non-controlling
interests (2) - (2) (49) - (49)
(2,849) 1,288 (1,561) (3,944) (3,775) (7,719)
------------------ --- ----------- --------------- --------- ----------- --------------- ---------
Loss per share
(pence):
Basic (6.2) (3.4) (8.5) (16.7)
Diluted (6.2) (3.4) (8.5) (16.7)
------------------ --- ----------- --------------- --------- ----------- --------------- ---------
Loss per share
from continuing
activities
(pence):
Basic (3.2) (17.1)
Diluted (3.2) (17.1)
------------------ --- ----------- --------------- --------- ----------- --------------- ---------
Consolidated Statement of Comprehensive Income
for the period ended 30 June 2017
Six months Six months
ended ended
30 June 30 June
2017 2016
GBP'000 GBP'000
Loss after taxation (1,561) (7,719)
Items that may be reclassified
in the Consolidated Income Statement
Exchange differences on translation
of foreign operations (490) 764
Total comprehensive loss for the
period (2,051) (6,955)
---------------------------------------- ----------- -----------
Attributable to:
Equity holders of the
parent (2,036) (6,906)
Non-controlling interests (15) (49)
From loss for the period (2,051) (6,955)
--------------------------- -------------------- --------
Condensed Consolidated Statement of Financial Position
as at 30 June 2017
At 30 At 31
June December
2017 2016
Note GBP'000 GBP'000
Non-current assets
Goodwill 23,057 23,221
Other intangible assets 5,866 6,259
Property, plant and equipment 6,011 6,293
34,934 35,773
---------------------------------- ----- --------- ----------
Current assets
Inventories 1,242 941
Trade and other receivables 7 8,693 10,228
Corporation tax assets 3 355
Term deposits 30,000 37,500
Cash 37,193 43,714
77,131 92,738
---------------------------------- ----- --------- ----------
Assets of disposal group
classified as held for
sale 10 2,234 1,300
Total current assets 79,365 94,038
---------------------------------- ----- --------- ----------
Total assets 114,299 129,811
---------------------------------- ----- --------- ----------
Current liabilities
Borrowings - (163)
Trade and other payables 8 (20,547) (25,895)
Obligations under finance
leases (47) (102)
Provisions 9 (18,062) (27,816)
(38,656) (53,976)
---------------------------------- ----- --------- ----------
Liabilities of disposal
group classified as held
for sale 10 (2,402) -
---------------------------------- ----- --------- ----------
Total current liabilities (41,058) (53,976)
---------------------------------- ----- --------- ----------
Non-current liabilities
Cumulative redeemable preference
shares (6,013) (6,131)
Provisions 9 (410) (425)
Deferred tax liabilities (291) (741)
(6,714) (7,297)
---------------------------------- ----- --------- ----------
(61,273)
Total liabilities (47,772) (61,273)
---------------------------------- ----- --------- ----------
68,538
---------------------------------- ----- --------- ----------
Net assets 66,527 68,538
---------------------------------- ----- --------- ----------
Equity
Share capital 12 4,604 4,604
Other reserves 142,742 143,179
Retained earnings (81,777) (80,218)
---------------------------------- ----- --------- ----------
Equity attributable to
equity holders of the parent 65,569 67,565
Non-controlling interests 958 973
Total equity 66,527 68,538
---------------------------------- ----- --------- ----------
Company Registration Number: 05542221
Condensed Consolidated Cash Flow Statement
for the period ended 30 June 2017
Six Six
months months
ended ended
30 June 30 June
Note 2017 2016
GBP'000 GBP'000
Cash flows from operating activities
Cash outflows from operations
before exceptional and non-underlying
items, net finance expense and
tax 13 (2,164) (4,486)
Non-underlying cash outflows
excluding discontinued operations (7,432) (14,359)
Cash used in operations before
net finance expense and tax (9,596) (18,845)
Corporation tax received 514 6,847
Net cash used by operating activities (9,082) (11,998)
---------------------------------------- ----- --------- ---------
Cash flows from investing activities
Purchase of property, plant
and equipment (2,659) (2,661)
Purchase of intangible fixed
assets (1,070) (188)
Disposal of subsidiaries net
of cash foregone - 4,013
Investment in term deposits (30,000) (45,000)
Maturity of term deposits 37,500 -
Interest income 91 42
Disposal of associated undertakings - 86
Net cash generated from/(used
by) investing activities 3,862 (43,708)
---------------------------------------- ----- --------- ---------
Cash flows from financing activities
Net finance (expense)/income (378) 765
Issue of share capital - 8
Other 8 -
Finance lease repayments (61) (58)
Repayment of unsecured loans (163) -
Net cash generated from/(used
by) financing activities (594) 715
---------------------------------------- ----- --------- ---------
Net decrease in cash and cash
equivalents (5,814) (54,991)
Cash and cash equivalents at
the beginning of the period 43,714 103,839
Exchange losses on cash and (297) -
cash equivalents
Cash and cash equivalents at
the end of the period 37,603 48,848
---------------------------------------- ----- --------- ---------
Reconciliation of cash to net
funds
Term deposits 30,000
Cash 37,193
Cash included within amounts
classified as held for sale 410
---------------------------------------- ----- ---------
Net funds 67,603
---------------------------------------- ----- ---------
Notes to the Interim Statements
1. Preparation of the condensed consolidated financial information
Basis of preparation
The interim financial statements for the six months ended 30
June 2017 have been prepared in accordance with the AIM Rules and
the recognition and measurement requirements of IFRSs as adopted by
the EU. The interim financial information should be read in
conjunction with the Group's Annual Report and Financial Statements
for the year ended 31 December 2016, which has been prepared in
accordance with IFRSs as adopted by the EU.
The comparative figures for the financial year ended 31 December
2016 are not the company's statutory accounts for that financial
year. Those accounts have been reported on by the company's auditor
and delivered to the registrar of companies.
The Group's business activities together with the factors that
are likely to affect its future developments, performance and
position are set out in the Chairman's Statement and Group Chief
Executive's Update. The interim financial statements were approved
by the Board of Directors on 19 September 2017.
Going Concern
The Group has significantly reduced its working capital
requirements through the disposal of a number of non-core, loss
making businesses. The Group holds significant cash reserves and no
material debt. The Group has concluded that its cash reserves
together with ongoing operating cash flows will be sufficient to
fund the ongoing operations of the Group's businesses together with
any future development needs of those businesses, and the
settlement of legacy matters.
On this basis, the Directors have a reasonable expectation that
the Group has adequate resources to continue in operational
existence for the foreseeable future. The Directors have not
identified any material uncertainties that would cast significant
doubt on the ability of the Group to continue as a going concern.
As such, the Directors continue to adopt the Going Concern basis of
accounting in the preparation of the Financial Statements. In
forming this judgement, the Directors have taken into account the
existence of a legal claim set out in note 11.1. Having taken legal
advice on this claim, the Directors consider that the risk of this
matter giving rise to a level of liability which would impact the
ability of the company to remain a going concern is remote.
Statement of Directors' responsibilities
The Directors confirm that, to the best of their knowledge, this
condensed set of consolidated financial statements have been
prepared in accordance with the AIM Rules.
Significant Accounting Policies
The accounting policies applied by the Group in these interim
consolidated financial statements are the same as those applied by
the Group in its consolidated financial statements for the year
ended 31 December 2016, except for the adoption of new standards
and interpretations as of 1 January 2017, which did not have any
impact on the accounting policies, financial position or
performance of the Group, as noted below:
-- Annual Improvements to IFRSs - 2010-2012 Cycle
-- Annual Improvements to IFRSs - 2011-2013 Cycle
The Group has not early adopted any other standard,
interpretation or amendment that has been issued but is not yet
effective.
2. Critical accounting judgements and key sources of estimation
uncertainty
In the process of applying the Group's accounting policies,
management has made a number of judgements, and the preparation of
financial statements requires the use of estimates and assumptions
that affect the reported amounts of assets and liabilities at the
date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Although these
estimates are based on management's best knowledge of the amount,
event or actions, actual results ultimately may differ from those
estimates.
The key management judgements together with assumptions
concerning the future and other key sources of estimation
uncertainty at 30 June 2017 that have a significant risk of causing
a material adjustment to the carrying amounts of assets and
liabilities during the current financial year are discussed
below.
Recognition of revenue
Revenues are recognised in-line with the delivery and receipt of
services to and for our customers. Each revenue type is considered
separately and revenue is recognised when the customer has received
the service, the amount of revenue can be reliably measured and
conversion of the revenue in to cash or other economic benefit can
be assured. These considerations are applied to both ongoing core
service activities and one off contracts that are entered into.
Intangible assets
The Directors last reviewed the carrying value of intangible
assets, comprising goodwill and other intangible assets, as at 31
December 2016 and the key elements of this review are contained in
notes 14 and 15 to the Group's Annual Report and Financial
Statements for the year ended 31 December 2016. No indications of
possible additional impairment have been identified as at 30 June
2017. The Company capitalises internally generated development
costs where these can be clearly and fully assessed against IAS 38
as per the policy laid out in note 2 to the Group's Annual Report
and Financial Statements for the year ended 31 December 2016.
Identification of discontinued operations
The Group classifies the results of component business as
discontinued where they are considered to relate to a separate
major line of business or geographical area and have also either
been disposed of, or are classified as held for sale.
Consideration receivable for and claim in respect of the
Professional Services Division ("PSD")
GBP50,000,000 (plus interest) of the PSD sale consideration is
retained in a joint escrow account until settlement or withdrawal
of a claim. On 14 June 2017, the Group was served with High Court
proceedings issued by Slater and Gordon (UK) 1 Limited ("S&G")
for breach of warranty and/or fraudulent misrepresentation for a
total amount of up to GBP637,000,000 plus interest in damages in
respect of the disposal of the PSD in 2015.
In November 2016, a claim for fraudulent misrepresentation was
dismissed by the independent barrister in respect of the warranty
escrow process relating to the sale of the PSD. This opinion, which
was formed on the basis of evidence provided by both S&G and
Watchstone, stated that a misrepresentation claim was not a bona
fide claim with a better than 50 per cent prospect of success.
Watchstone denies any misrepresentation in the strongest terms
and remains satisfied that neither the warranty claim nor a
misrepresentation claim have merit and will defend such claims
robustly.
The outcome of the claim is highly uncertain and therefore the
carrying amount of the Group's receivable in respect of the
consideration held in escrow is highly judgmental. At 31 December
2016, the Group had impaired in full its receivable in respect of
this consideration and continues to do so at 30 June 2017. No
provision has been made in respect of the claim.
Consideration for the sale of the PSD also included deferred,
cash consideration and the Company has had to determine the fair
value of this financial asset. At 30 June 2017 and 31 December 2016
the fair value has been assessed as GBPnil.
Provisions
The Group is aware of a number of legal and regulatory matters
which, by their nature, are subject to significant judgement and
uncertainty. All such matters are periodically assessed with the
assistance of external professional advisers, where appropriate, to
determine the likelihood of the Group incurring a liability and to
evaluate the extent to which a reliable estimate of any liability
can be made. However, the likely cost to the Group of the Serious
Fraud Office ("SFO") investigation and any group litigation which
may potentially be brought against the Group is subject to a number
of significant uncertainties and these cannot currently be
estimated reliably. Accordingly, no provision has been made in
respect of these matters.
Deferred tax in connection with the continuing business
operations
Other taxable losses have arisen during the year ended 31
December 2016 and the six months ended 30 June 2017 which have the
potential to give rise to a deferred tax asset. This asset has not
been recognised due to the extent of the continuing business losses
incurred in the six months ended 30 June 2017 including head office
costs, and the developing nature of the continuing businesses such
that the expectation of profitability at sufficient quantum was not
sufficiently certain within a reasonable timeframe.
Classification of underlying and non-underlying results
Management is required to exercise its judgement in the
classification of certain items as exceptional and outside of the
Group's underlying results. The determination of whether an item
should be separately disclosed as an exceptional item or other
adjustments requires judgement on its nature and incidence, as well
as whether it provides clarity on the Group's underlying trading
performance. In exercising this judgement, Management take
appropriate regard of IAS 1 "Presentation of financial statements"
as well as guidance issued by the European Securities and Markets
Authority on the reporting of exceptional items and Alternative
Performance Measures. To ensure the results are presented
consistently between periods, where a business becomes
non-underlying within the current period, the prior period results
are represented on the same basis.
3. Key performance indicators
Six months Six months
ended 30 ended
June 30 June
2017 2016
GBP'000 GBP'000
Revenue:
Hubio 3,810 4,589
ingenie 7,738 7,025
Healthcare Services 14,774 13,553
Total underlying revenue 26,322 25,167
----------------------------- ----------- -----------
Underlying gross profit
margin 49.5% 48.9%
----------------------------- ----------- -----------
Underlying EBITDA (note
4) (2,362) (3,541)
----------------------------- ----------- -----------
Underlying group operating
loss (note 4) (3,284) (4,696)
----------------------------- ----------- -----------
Reconciliation of Alternative Performance Measures to nearest
GAAP equivalents
Six months Six months
ended 30 ended
June 30 June
2017 2016
GBP'000 GBP'000
Underlying revenue 26,322 25,167
Non underlying revenue 1,949 5,075
Total revenue 28,271 30,242
------------------------------------- ------------------- ------------
Underlying EBITDA (2,362) (3,541)
Underlying depreciation
and amortisation* (922) (1,155)
------------------------------------- ------------------- ------------
Underlying group operating
loss (3,284) (4,696)
Non-underlying group operating
profit/(loss) 1,502 (3,979)
------------------------------------- ------------------- ------------
Group operating loss (1,782) (8,675)
------------------------------------- ------------------- ------------
30 June 31 December
2017 2016
GBP'000 GBP'000
Cash and term deposits (continuing
businesses) 67,193 93,848
------------------------------------- ------ ----------- ------------
*excludes depreciation of telematics devices of GBP1,611,000
(2016: GBP1,258,000) which is included within cost of sales and is
therefore also included within underlying EBITDA.
Further detail regarding non-underlying results is provided in
note 5.
4. Segmental reporting
Operating segments are reported in a manner consistent with the
internal reporting provided to the chief operating decision-maker
and represent three divisions supported by a Group cost centre
(denoted as Central below). The principal activities of each
segment are as follows. Hubio: a provider of fleet telematics and
insurance technology solutions. ingenie: Telematics based insurance
broking. Healthcare Services: A Canadian based physiotherapy
network.
During the period Metaskil Limited was disposed of and the
decision was taken to wind down the non-fleet management telematics
businesses of Hubio. Accordingly, the results of these businesses
have been reclassified to non-underlying and the amounts for 2016
have been restated to be presented on a comparable basis.
Within the results of the discontinued operation are Business
Advisory Services which was disposed of in July 2017 and therefore
a separate segment for this is no longer presented. In 2016
discontinued operations additionally included Quintica Holdings
Limited ("Quintica") and property services both of which were
disposed of in 2016.
Segment information about these businesses is presented below.
The accounting policies of the reportable segments are the same as
the Group's accounting policies described in note 1. A
reconciliation of alternative performance measure to nearest GAAP
equivalents is presented in note 3.
Hubio ingenie Healthcare Central Total
Services
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Six months ended
30 June 2017
Underlying revenue 3,810 7,738 14,774 - 26,322
Underlying cost
of sales (1,388) (4,081) (7,829) - (13,298)
Underlying gross
profit 2,422 3,657 6,945 - 13,024
Underlying administrative
expenses excluding
depreciation
and amortisation* (3,099) (2,791) (6,433) (3,063) (15,386)
Underlying EBITDA
before allocation
of central costs (677) 866 512 (3,063) (2,362)
Allocation of
central costs (559) (358) (340) 1,257 -
Underlying EBITDA
after allocation
of central costs (1,236) 508 172 (1,806) (2,362)
--------------------------- -------- -------- ----------- -------- ---------
Depreciation
and amortisation* (922)
Underlying group
operating loss (3,284)
Net finance
expense (285)
Underlying group
loss before
tax (3,569)
Non-underlying
adjustments 1,502
Total group
loss before
tax from continuing
operations (2,067)
--------------------------- -------- -------- ----------- -------- ---------
Hubio ingenie Healthcare Central Total
Services
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Six months ended
30 June 2016
Underlying revenue 4,589 7,025 13,553 - 25,167
Underlying cost
of sales (1,848) (3,788) (7,226) - (12,862)
Underlying gross
profit 2,741 3,237 6,327 - 12,305
Administrative
expenses excluding
depreciation
and amortisation* (3,695) (2,379) (5,772) (4,000) (15,846)
Underlying EBITDA
before allocation
of central costs (954) 858 555 (4,000) (3,541)
Allocation of
central costs (436) (291) (189) 916 -
Underlying EBITDA
after allocation
of central costs (1,390) 567 366 (3,084) (3,541)
--------------------------- -------- -------- ----------- -------- ---------
Depreciation
and amortisation* (1,155)
Underlying group
operating loss (4,696)
Net finance
income 564
Underlying group
loss before
tax (4,132)
Non-underlying
adjustments (3,979)
Total group
loss before
tax from continuing
operations (8,111)
--------------------------- -------- -------- ----------- -------- ---------
* Depreciation added back above when calculating Underlying
EBITDA from continuing operations excludes depreciation on
telematics devices of GBP1,661,000 (2016: GBP1,258,000) which is
included within cost of sales.
5. Non-underlying administrative expenses
Six months Six months
ended 30 ended
June 30 June
2017 2016
GBP'000 GBP'000
Exceptional items:
176 -
* Corporate restructuring
* Business restructuring 702 (333)
* Legal and regulatory (4,532) (1,594)
100 -
* Impairment of non-cash assets
Total exceptional items (3,554) (1,927)
----------------------------------------------------- ----------- -----------
Other adjustments:
* Share based payments 43 487
* Amortisation of acquired intangibles 761 1,321
* Other non-underlying administrative expenses 1,874 6,112
----------------------------------------------------- ----------- -----------
Total other adjustments 2,678 7,920
----------------------------------------------------- ----------- -----------
Total non-underlying administrative
expenses (876) 5,993
----------------------------------------------------- ----------- -----------
Corporate restructuring includes the costs of business disposals
which cannot be taken to profit or loss on disposal. Business
restructuring includes costs in relation to the restructuring of
the Hubio telematics business (now included within non-underlying)
and the closure of certain related locations.
The legal and regulatory credit of GBP4,532,000 for the period
ended 30 June 2017 includes the release of unused tax related
provisions of GBP7,050,000 which were created in previous periods,
further details are provided in note 9. This was partially offset
by the provision of GBP2,500,000 in respect of legal defence
costs.
Other non-underlying administrative expenses relate principally
to the central costs associated with discontinued operations and
costs associated with the Hubio Telematics business and closure of
Ingenie's Canadian operations.
6. Other income
Six months Six months
ended 30 ended
June 30 June
2017 2016
GBP'000 GBP'000
Rental Income - 186
- 186
---------------------------- -----------
7. Trade and other receivables
30 June 31 December
2017 2016
GBP'000 GBP'000
Trade receivables (net of impairment
provision) 5,200 7,247
Monies held in Escrow (net of - -
impairment provision)
Other receivables 1,754 1,641
Prepayments 1,475 1,231
Accrued income 264 109
8,693 10,228
-------------------------------------- -------- ------------
8. Trade and other payables
30 June 31 December
2017 2016
GBP'000 GBP'000
Current liabilities
Trade payables 2,291 2,547
Payroll and other taxes including
social security 1,111 1,641
Accruals 9,019 10,919
Deferred income 7,336 9,118
Other liabilities 790 1,670
20,547 25,895
----------------------------------- -------- ------------
9. Provisions
Tax related Legal Onerous
matters disputes contracts Other Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
At 1 January
2016 23,543 6,400 3,643 3,425 37,011
Additional
provisions - 13 - 1,003 1,016
Used during
the year - (235) (853) (1,193) (2,281)
Exchange movements - - - (7) (7)
-------------------- ------------ ---------- ----------- -------- --------
23
At 30 June
2016 23,543 6,178 2,790 3,228 35,739
-------------------- ------------ ---------- ----------- -------- --------
At 1 January
2017 15,093 6,114 2,719 4,315 28,241
Additional
provisions - 2,727 - 375 3,102
Unused amounts
released (7,050) (46) - (386) (7,482)
Used during
the year (2,413) (881) (625) (1,442) (5,361)
Exchange movements - - (16) (12) (28)
At 30 June
2017 5,630 7,914 2,078 2,850 18,472
-------------------- ------------ ---------- ----------- -------- --------
Split:
Non-current - - 410 - 410
Current 5,630 7,914 1,668 2,850 18,062
Tax related matters
A provision for tax-related matters had historically been
established with respect to judgemental tax positions primarily in
relation to historic PAYE and VAT issues.
Certain elements of the provisions held at 31 December 2016,
mainly in respect of historic PAYE matters, have been settled
during the period at amounts less than management's estimate of the
expected outflow at the time of the preparation of the 31 December
2016 Financial Statements. Any provision held over and above any
specific settlement amount has been released as unused.
Key judgements exist around the classification of certain
transactions and therefore the related tax treatment. The amount
provided represents the Directors' estimate of the likely outcome
based upon the information available; however the ultimate
settlement may be different. The Group is taking steps to resolve
this and believe the majority will be settled within twelve months
from the balance sheet date.
Legal disputes
Note 11 sets out details of three legal disputes in which the
group is involved. The amount provided in respect of these legal
cases is in respect of defence costs and is considered to be in the
mid-range of possible outcomes given the uncertainty in relation to
these outcomes. If successful in defending these disputes then the
final costs may be lower than the total provision recognised above.
Additional provisions in the table above relate to additional
expected legal costs to defend these cases although no amounts have
been provided for the costs of any actual settlement.
Amounts used during the year represents legal costs incurred to
date as a result of the above items. The provisions will be
utilised further as the cases progress.
Onerous contracts
Where contracted income is expected to be less than the related
expected expenditure the difference is provided in full. The timing
and amount of these items can be reasonably determined. The
majority of the amount provided at 31 December 2016 relates to
three onerous property leases and therefore amounts used during the
year relate to the ongoing costs of these obligations. Management
are looking to sublet or settle these obligations within twelve
months. The non-current amount is in respect of non-property
related contracts.
Other
Provisions have been established for expected costs where a
commitment has been made at the balance sheet date and for which no
future benefit is anticipated. This primarily relates to three
areas, commission clawback relating to non-underlying businesses,
warranties provided by the Group and outstanding restructuring
payments. GBP1,442,000 of the amount provided at 31 December 2016
has been utilised during the period and primarily relates to
restructuring payments and commission clawbacks. With the exception
of the restructuring payments, the exact timing and quantum of the
amounts is uncertain and the provision is based upon historic
trends in these businesses. The amounts of the restructuring
provision can be reasonably estimated and are time bound within an
upper limit of one year.
10. Disposals
Metaskil Limited ("Metaskil")
On 31 March 2017, the Group disposed of its wholly owned
subsidiary Metaskil to Paul Hunsdon, a statutory director of
Metaskil, for a nominal consideration of GBP1. This did not result
in any gain or loss being recognised in the Consolidated Income
Statement of the Group.
Business Advisory Services Limited ("BAS")
The sale of BAS and its subsidiary Watchstone Business Process
Outsourcing (Pty) Limited ("WBPO") completed in July 2017.
Following the completion of the disposal the Group ceased to
operate in the energy broking sector. Accordingly, the results of
these business have been classified as discontinued in the
Condensed Income Statement for the period to 30 June 2017 and
represented on the same basis for the period to 30 June 2016. The
assets and liabilities of these businesses are classified as held
for sale in the Condensed Statement of Financial Position at 30
June 2017.
IFRS 5 requires the disposal group to be measured at the lower
of its carrying value and its fair value less costs to sell.
Accordingly, an impairment reversal of GBP135,000 was recognised in
the discontinued activities in the period ended 30 June 2017.
GBP'000
Enterprise value 2,500
Satisfied by:
Cash consideration (1,500)
Assumption of debt (1,000)
The profit arising on sale in July 2017 is as follows and has
accordingly not been recognised in the Condensed Income Statement
in the period to 30 June 2017:
GBP'000
Sales proceeds 1,500
Net liabilities at disposal 1,391
Expenses and other costs of sale (293)
98
---------------------------------- --------
Profit arising on sale 2,598
----------------------------------- --------
11. Contingent liabilities
The Group routinely enters into a range of contractual
arrangements in the ordinary course of business which can give rise
to claims or potential litigation against Group companies. It is
the Group's policy to make specific provisions at the Statement of
Financial Position date for all liabilities which, in the opinion
of the Directors, are expected to result in a significant loss.
11.1 On 14 June 2017, the Group was served with High Court
proceedings issued by S&G for breach of warranty and/or
fraudulent misrepresentation for a total amount of up to
GBP637,000,000 plus interest in damages in respect of the disposal
of the PSD in 2015, further details of which are provided in note
2. Having taken external advice, no liability has been recognised
at the balance sheet date as, in management's opinion, it is more
likely than not that the Group will successfully defend these
claims.
11.2 On 5 August 2015, the SFO informed the Group that it had
opened an investigation, which relates to past business and
accounting practices at the Group. The Group is co-operating fully
with the SFO investigation, at this stage, the timing of completion
of the SFO investigation and its conclusions cannot be anticipated.
Therefore, having taken external advice, no liability has been
recognised at the balance sheet date as it is not possible to
reliably estimate a provision (if any) in respect of this
matter.
11.3 On 14 December 2015, the Company received a letter of claim
from a law firm ("Claimant Firm") acting for 342 claimants
commencing an action against the Company under the Financial
Services and Markets Act 2000 ("Letter of Claim"). Despite the
Company's endeavours in correspondence with the Claimant Firm, the
Company is yet not in a position to verify the assertions in the
Letter of Claim which, inter alia, details the expected value of
the potential claims against the Company to be approximately GBP9.4
million. No proceedings have been commenced to date in respect of
this matter. However, having taken external advice, no liability
has been recognised at the balance sheet date as it is not possible
to reliably estimate a provision (if any) in respect of this
matter.
12. Share capital
30 June 2017 31 December 2016
Number Nominal Number Nominal
value value
000's GBP'000 000's GBP'000
Issued and fully
paid shares: 45,963 4,596 45,963 4,596
Issued and not fully
paid 75 8 75 8
At the end of the
period 46,038 4,604 46,038 4,604
---------------------- ------------ ------------ -------- ---------
13. Cash flow from operating activities
Six months Six months
ended ended
30 June 30 June
2017 2016
Loss after tax (1,561) (7,719)
Tax (611) (193)
Finance expense 544 421
Finance income (259) (960)
Operating loss (1,887) (8,451)
Adjustments for:
Non underlying cash out flows
excluding discontinued operations 7,432 14,359
Share-based payments 43 463
Depreciation of property, plant
and equipment 2,197 2,038
Amortisation of intangible assets 1,410 2,235
Impairment of goodwill (135) -
Loss on disposal of plant, property
and equipment 584 643
Profit on disposal of interests
in subsidiary undertakings and
operations (note 9) - (323)
Operating cash flows before movements
in working capital and provisions 9,644 10,964
(Increase)/decrease in inventories (301) 13
Increase/(decrease) in trade and
other receivables 1,205 (2,060)
Decrease in trade and other payables (12,712) (13,403)
Cash outflows from operations
before exceptional and non-underlying
items, net finance expense and
tax (2,164) (4,486)
---------------------------------------- ----------- -----------
14. Post balance sheet events
In July 2017, the Group disposed of its interest in BAS and its
subsidiary, WBPO. Further details are provided in note 10.
Officers and Advisors
Directors
Richard Rose - Non-Executive Chairman
Indro Mukerjee - Chief Executive Officer
Mark Williams - Chief Financial Officer
David Currie - Non Executive
Tony Illsley - Non Executive
The Rt Hon Lord Howard of Lympne - Senior Non Executive
David Young - Non Executive
Company Secretary
Stefan Borson
Registered Office
3(rd) Floor, 21 Tower Street
London
WC2H 9NS
Company Registration No. 05542221
Bankers
Royal Bank of Scotland Plc
Abbey Gardens
4 Abbey Street
Reading, RG1 3BA
Broker and Nominated Advisor
Peel Hunt LLP
Moor House
120 London Wall
London, EC2Y 5ET
Auditor
KPMG LLP
15 Canada Square
London, E14 5GL
Solicitors
Dorsey & Whitney
199 Bishopsgate
London, EC2M 3UT
Herbert Smith Freehills LLP
Exchange House
Primrose Street
London, EC2A 2EG
Registrars
Capita Asset Services
The Registry
34 Beckenham Road
Beckenham
Kent, BR3 4TU
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR EBLBLDKFEBBD
(END) Dow Jones Newswires
September 20, 2017 02:01 ET (06:01 GMT)
Watchstone (LSE:WTG)
Historical Stock Chart
From Jun 2024 to Jul 2024
Watchstone (LSE:WTG)
Historical Stock Chart
From Jul 2023 to Jul 2024