TIDMBILB

RNS Number : 1339E

Bilby PLC

14 July 2016

Bilby Plc

("Bilby" or the "Company")

Final Results

Bilby Plc (AIM: BILB.L), the holding company for P&R Installation Company Limited ("P&R"), Purdy Contracts ("Purdy"), Spokemead Maintenance Limited ("Spokemead"), and DCB (Kent) Limited ("DCB"), a leading gas heating and building services provider, which was admitted to AIM in March 2015, has today issued its annual results in respect of the 12 months to 31 March 2016.

Financial Highlights

                                                      12 months to                  14 months to 
                                                    31 March 2016                31 March 2015 
                                                            (audited)          (audited restated) 
   Revenue                                                GBP31.5m                           GBP14.7m 

Gross profit GBP6.7m GBP3.7m

   Gross margin                                          21.1%                             24.7% 
   Underlying operating profit                         GBP3.0m                             GBP1.8m 
   Underlying operating profit margin               9.4%                             12.5% 
   Underlying profit before tax                        GBP2.9m                             GBP1.8m 
   Basic EPS                                                 2.9p                                5.6p 
   Adjusted EPS                                            7.4p                                5.6p 
   Annual dividend per share                          2.75p                              2.32p 

Operational Highlights

-- Purchase and successful integration of Purdy Contracts, an award winning gas and electrical contractor for GBP8.07 million in July 2015.

-- P&R secured new contract wins with London Borough of Tower Hamlets, Royal Borough of Greenwich and Hexagon Housing Association and a contract extension with Central & Cecil Housing Trust

-- Purdy secured new contract wins with Peabody Housing, London Borough of Barking and Dagenham, London Borough of Hackney and London Borough of Camden

-- P&R finished first in a framework tender process for gas support work for the South East Consortium (SEC), giving access to over 140,000 properties in South East England. Purdy finished second place on the framework for electrical services work for the SEC. In April 2016 P&R was appointed to Fusion21's GBP200 million Heating Framework

 
 
 

Post period end highlights

-- Acquisition of DCB, a provider of high quality building, refurbishment and maintenance services to housing associations and local authorities for a total consideration of GBP4.0 million

-- Acquisition of Spokemead, a specialist in electrical installation, repairs and maintenance services for local authority owned housing stock for a total consideration of GBP8.7 million

   --      Successful placing raising GBP5.0 million 

Phil Copolo, P&R Founder and Executive Deputy Chairman of Bilby plc, said:

"I am pleased to report significant progress on our strategy set out following our admission to AIM to expand Bilby's businesses via both organic and acquisitive growth to gain the critical mass required to tender for larger contracts. We believe that the fundamental strengths of Bilby's scalable business model has clearly been demonstrated over the year. The Group has visible future revenues of circa GBP240 million and continues to tender for a number of significant new local authority and social housing contract opportunities. This, combined with our focus on operational excellence and customer satisfaction and a marketplace with significant opportunity, underpins our confidence for the future."

Enquiries

Bilby Plc 020 8269 3777

Phil Copolo, Deputy Executive Chairman

Katie O'Reilly, Finance Director

Panmure Gordon 020 7886 2500

(Nominated Adviser and Broker)

Dominic Morley

James Greenwood

Hudson Sandler 020 7796 4133

(Financial PR)

Charlie Jack

Emily Dillon

Chairman's Review

Bilby Plc was established as a holding company to provide a platform for select strategic acquisitions in the gas heating and general building services industries. I am therefore extremely pleased to report that during our first year post IPO we have successfully completed three earnings enhancing acquisitions which have augmented the Group's service offerings and extended our geographical footprint.

On 13th July 2015, Bilby purchased the shares of Purdy and since then, have fully integrated financially and operationally the business into the Group infrastructure. Furthermore, I am delighted to report that the Purdy and P&R teams have collaborated effectively to service their customer base, benefits of which are bearing fruit.

Shortly after the year end, Bilby acquired the entire issued share capital of DCB and Spokemead on 11th April 2016. Both are earnings enhancing businesses that have long established and strong customer relationships and, effective management teams. We have begun the post-acquisition integration process and DCB and P&R are already working together on joint projects for key customers.

In summary, we believe these trio of acquisitions are of an excellent strategic and cultural fit to the Group. Together with P&R (the founding entity), the key Directors from these businesses continue to play a vital role in shaping the operations of the Group through their membership of the Group Operations Board.

I am delighted to announce a strong performance for the year to 31 March 2016, largely in line with market expectations. We have achieved growth in all three divisions, namely gas heating, building and electrical services through new customer wins and via the acquisition of Purdy Contracts. With our ever broadening service offering, we expect our social housing revenues to continue to grow. Moreover, in spite of the enhanced additions to the Group, I am extremely proud to be part of an organisation which continues to ensure that we maintain high levels of customer service and end user satisfaction, with KPIs being met and exceeded across our key customers.

Despite the recent economic uncertainty post the referendum, we continue to strongly believe that the opportunities for us in social housing remain very strong especially in our targeted geographical locations, namely London and South East England. Clients, existing and prospective, require broader solutions to the daily challenges they face and we believe with our enhanced but disciplined offering we are well placed to help resolve these.

Given the dramatic change in size and composition of the Group, I am pleased to report that we have further enhanced our financial control environment and corporate governance processes.

Dividend

As I stated in my inaugural statement, we will continue to follow a progressive dividend policy. As such, I am delighted to advise our shareholders that the Board has recommended a final dividend of 2.00p per ordinary share. Together with the interim dividend of 0.75p, this represents a total of 2.75p per share. The final dividend is covered 1.45 times by the basic earnings per share. The final dividend will, subject to shareholder approval, be paid to those shareholders on the register at close of business on 31 July 2016. The Group's dividend policy will continue to be actively reviewed by the Board to ensure shareholders receive an appropriate return whilst ensuring the Group retains sufficient resource to invest for growth.

Our People

At the beginning of the calendar year we welcomed our new CFO, Katie O'Reilly to the Board of Bilby Plc. Katie's contribution to the Board and to the business has proved invaluable.

Bilby's success is built on its most important asset - its people. I commend all our longstanding and new employees for their dedication, commitment and drive since IPO. They remain professional, hardworking and loyal to each of their operating businesses and the Group. We also remain extremely proud of our apprentice scheme which provides the training platform to augment our pool of first rate employees in the future.

I very much look forward to announcing further news during the coming year as we continue to build success and value for all our shareholders

Sangita Shah, Chairman

Operational review

Financial performance

I am pleased to report significant progress on our strategy set out following our admission to AIM to expand Bilby's businesses via both organic and acquisitive growth to gain the critical mass required to tender for larger contracts.

Acquisition Growth

In July 2015 the Group took its first step on its post IPO acquisition trail by acquiring Purdy, an award winning gas and electrical contractor based in Essex. The consideration for the transaction was GBP8.07 million, satisfied by a combination of cash, equity and loan notes. HSBC Bank Plc provided acquisition financing in support of the deal and continues to provide support and assistance in evaluating our acquisition pipeline and supporting us in our strategic decisions. Purdy is now fully integrated into the Group from an operational and financial perspective with opportunities and cost savings being generated from the strength and support of the combined business in areas such as group tendering opportunities, materials purchasing and insurance.

We were also delighted to have acquired DCB and Spokemead shortly after the year end, further expanding the range of services, geographical presence and customer base. DCB provides high quality building, refurbishment and maintenance services to housing associations and local authorities throughout Kent, Sussex, Essex and London. DCB also provides disabled adaptations to occupied homes and public buildings through a specialist division, Living Solutions. Spokemead specialises in electrical installation, repairs and maintenance services for local authority owned housing stock. Both businesses are a perfect fit with the existing Group and have management teams with an excellent reputation. DCB have recently reported to us that they have met their profit based earn out target for the year ended 31 March 2016, which is testament to the DCB team's hard work and commitment and shows encouraging signs for the years ahead. It is also pleasing that Spokemead's performance is tracking with our expectations. Adopting the Purdy approach, the integration of both businesses is well underway. DCB and P&R are already working together on a variety of building services projects for new and mutual customers.

In the future we see a number of opportunities for strategic acquisitions in our target geography of London and South East England. All potential acquisition targets continue to be carefully considered and must meet focused acquisition criteria based around: service synergies, revenue, geographic focus, management strength, margins, cash flows and visible revenues. We continue to review a number of opportunities and expect to be able to announce progress in due course.

Organic Growth

The Group prides itself on its long-term client relationships, the success of which is evidenced through a number of our clients continuing to extend both the scale of our contracts and the range of our work within them. This is a testament to the growing recognition of our focus on high standards and quality service.

During the year P&R secured new contract wins with London Borough of Tower Hamlets, Royal Borough of Greenwich and Hexagon Housing Association and a contract extension with Central & Cecil Housing Trust.

Since acquisition the Purdy team has secured new contract wins with Peabody Housing, London Borough of Barking and Dagenham, London Borough of Hackney and London Borough of Camden. These contract wins have materially changed the size and capability of the Purdy business and the Directors are pleased to note that the senior management teams of the trading businesses have been working together to ensure the Group's exacting customer service and delivery standards are being upheld.

The combined Group has also been successful in being appointed to a number of frameworks to open doors to future revenue. In November 2015, P&R finished first place in a framework tender process for gas support work for the SEC, giving access to over 140,000 properties in South East England for which SEC is responsible. Purdy finished second place on the framework for electrical services work for the SEC. In April 2016 P&R was appointed to Fusion21's GBP200 million Heating Framework. The Group's procurement team, which has recently been formalised, is in the process of tendering on these frameworks and the Directors are hopeful of being able to announce developments in due course.

Service Offering and Geography

We have continued to extend our service offering to firmly establish the Group's building services division alongside the market-leading gas, plumbing and drainage services on which the business was founded. The acquisition of Purdy in July 2015 not only added to our existing domestic and commercial gas offering by virtue of its well established clients and reputation but enhanced our service offering to include the provision of electrical services.

This key driver for acquisitions - a complementary service offering to an expanding geography - underpinned our rationale in acquiring Spokemead in the first quarter of this year. And again, with the acquisition of DCB, not only did we further expand our geographic footprint but we also reaped the benefit of its more diverse building services offering which extends to specialist areas highly sought after by our customer base.

Collectively, our strategic acquisitions now enable us to provide our clients with a wider range of services and the opportunity to participate in broader contract opportunities.

Our strict operational disciplines, already demonstrated in our gas division across all of our portfolio to achieve stronger margins than many of our peers, have been applied to all our newly enhanced service offerings.

Over the reporting period to 31 March 2016, Bilby's total headcount increased by more than 200% through the Purdy acquisition and with the hiring of additional inspectors, managers, surveyors and sub-contractors to control standards across our services. This investment will support the continued focus on high quality service set by the Group.

I am proud to report that we remain committed to constantly investing in the training and development of our employees, ensuring they have the necessary technical skills and are inducted on the latest appliances in the market. In response to the every complex regulatory obligations and customer requirements, we have set up an in-house Safety, Health, Environmental and Quality "SHEQ" team, and established a group of accredited providers and a thriving apprentice scheme.

Controls

We have evolved our KPIs in line with the expansion of the business, which we regularly monitor and benchmark ourselves against. We maintain a risk matrix and continue to evaluate our risk management process. We have invested further time and resources into ensuring the Group organisational infrastructure continues to control and manage our growth.

Marketplace

We remain confident that existing initiatives, such as the Decent Homes Standard and the Right to Repair scheme, will remain a core focus with committed investment maintained.

Notably, even after the Mayor of London secured GBP821 million in the 2011-2015 spending round period for London to improve circa 45,000 homes, London will still have 11 of the 12 UK local authorities where 10% of the housing still does not meet the Decent Homes Standard. This continues to provide Bilby with significant opportunities.

Outlook

We believe that the fundamental strengths of Bilby's scalable business model has clearly been demonstrated over the year. The Group has visible future revenues of circa GBP240 million and continues to tender for a number of significant new local authority and social housing contract opportunities. We have several tender opportunities where we are awaiting outcomes at the current time. This, combined with our focus on operational excellence and customer satisfaction and a marketplace with significant opportunity, underpins our confidence for the future.

Phil Copolo, Founder and Deputy Chairman

Statement of Comprehensive Income

 
 
                                 12 months ended 31 March 2016                            14 months ended 31 March 2015 
                                         Non-underlying                                  Non-underlying 
                                                  items                                           items 
                             Underlying        (note 2)                      Underlying        (note 2) 
                  Notes           items                           Total           items                           Total 
                                                                                                         Restated (note 
                                                                               Restated        Restated              5) 
                                GBP'000         GBP'000         GBP'000         GBP'000         GBP'000         GBP'000 
 
REVENUE            1             31,544               -          31,544          14,747               -          14,747 
 
Cost of sales                  (24,886)               -        (24,886)        (11,093)               -        (11,093) 
                         --------------  --------------  --------------  --------------  --------------  -------------- 
GROSS PROFIT                      6,658               -           6,658           3,654               -           3,654 
 
Administrative 
 expenses                       (3,690)         (1,479)         (5,169)         (1,814)               -         (1,814) 
                         --------------  --------------  --------------  --------------  --------------  -------------- 
OPERATING 
 PROFIT                           2,968         (1,479)           1,489           1,840               -           1,840 
 
Finance income                        2                               2               -                               - 
Finance costs                     (117)                           (117)            (20)               -            (20) 
                         --------------  --------------  --------------  --------------  --------------  -------------- 
Net finance 
 costs                            (115)                           (115)            (20)               -            (20) 
                         --------------  --------------  --------------  --------------  --------------  -------------- 
PROFIT BEFORE 
 TAX                              2,853         (1,479)           1,374           1,820               -           1,820 
 
Income tax 
 expense                                                          (420)                                           (394) 
                                                         --------------                                  -------------- 
PROFIT FOR THE YEAR/PERIOD attributable 
 to the equity holders of the parent 
 company                                                            954                                           1,426 
 
Other 
comprehensive 
income                                                                -                                               - 
                                                         --------------                                  -------------- 
Total comprehensive income for the 
 year/period attributable to the equity 
 holders of the parent 
 company                                                            954                                           1,426 
 
 
 
Basic earnings 
 per share (per 
 pence)            3                                                2.9                                             5.6 
 
Diluted 
 earnings per 
 share (per 
 pence)            3                                                2.8                                             5.6 
 
 
 
 
 
 

Consolidated Statement of Financial Position

 
                                                                Notes                  2016                  2015 
                                                                                                          GBP'000 
                                                                                                         Restated 
                                                                                    GBP'000              (note 5) 
ASSETS 
        NON CURRENT ASSETS 
                Intangible fixed assets and goodwill                                  6,773                     - 
                Property, plant and equipment                                         1,323                   524 
                Deferred tax assets                                                     218                     - 
                                                                       --------------------  -------------------- 
                                                                                      8,314                   524 
        CURRENT ASSETS 
                Inventories                                                             723                   347 
                Trade and other receivables                                          11,576                 3,873 
                Cash and cash equivalents                                               444                 1,770 
                                                                       --------------------  -------------------- 
                TOTAL CURRENT ASSETS                                                 12,743                 5,990 
                                                                       --------------------  -------------------- 
 TOTAL ASSETS                                                                        21,057                 6,514 
 
 
EQUITY AND LIABILITIES ATTRIBUTABLE TO EQUITY HOLDERS 
 OF THE PARENT COMPANY 
        ISSUED CAPITAL AND RESERVES 
                Share capital                                                         3,425                 2,931 
                Share premium                                                         3,659                 1,213 
                Share-based payment reserve                                             163                     - 
                Merger reserve                                                      (1,624)               (2,499) 
                Retained earnings                                                     2,906                 2,814 
                                                                       --------------------  -------------------- 
                TOTAL EQUITY                                                          8,529                 4,459 
NON CURRENT LIABILITIES 
 Borrowings                                                                           3,878                     - 
 Obligations under finance leases                                                        31                    57 
 Deferred tax liabilities                                                               957                    20 
                                                                         ------------------  -------------------- 
                                                                                      4,866                    77 
CURRENT LIABILITIES 
 Borrowings                                                                             888                    31 
 Obligations under finance leases                                                        44                    50 
 Current income tax liabilities                                                         373                   414 
 Trade and other payables                                                             6,357                 1,483 
                                                                       --------------------  -------------------- 
 TOTAL CURRENT LIABILITIES                                                            7,662                 1,978 
                                                                       --------------------  -------------------- 
TOTAL EQUITY AND LIABILITIES                                                         21,057                 6,514 
 
 
 

Consolidated Statement of Cash flows

 
 
 
                                                   Notes  12 months ended 31 March 2016  14 months ended 31 March 2015 
                                                                                GBP'000                        GBP'000 
 
Net cash (used in)/ generated from operating 
 activities                                            4                          (134)                             95 
                                                                   --------------------           -------------------- 
Cash flow from investing activities 
Interest received                                                                     2                              - 
Acquisition of subsidiary                                                       (6,570)                              - 
Overdraft acquired on acquisition                                                  (22)                              - 
Purchases of property, plant and equipment                                         (98)                           (22) 
Purchase of intangible assets                                                      (38) 
Proceeds on disposal of property, plant and 
 equipment                                                                           55                            376 
                                                                   --------------------           -------------------- 
Net cash (used in)/ generated from investing 
 activities                                                                     (6,671)                            354 
 
Cash flow from financing activities 
 
Proceeds from borrowings                                                          4,897                              - 
Repayment of borrowings                                                         (1,003)                          (262) 
Interest paid                                                                     (103)                           (20) 
 
Repayment of Director loans                                                           -                            (4) 
Capital element of finance lease payments                                          (75)                          (134) 
Issue of ordinary share capital                                                   2,950                          2,500 
Issue costs                                                                       (136)                          (856) 
Dividend paid                                                                   (1,051)                              - 
                                                                   --------------------           -------------------- 
Net cash generated from financing activities                                      5,479                          1,224 
 
Net (decrease)/increase in cash and cash 
 equivalents                                                                    (1,326)                          1,673 
                                                                   --------------------           -------------------- 
Cash and cash equivalents at beginning of 
 year/period                                                                      1,770                             97 
                                                                   --------------------           -------------------- 
Cash and cash equivalents at end of year/period                                     444                          1,770 
 
 

Consolidated Statement of Changes in Equity

 
                                                         Share based 
                      Issued share           Share           payment          Merger          Retained           Total 
                           capital         premium           reserve         reserve          earnings          equity 
                           GBP'000         GBP'000           GBP'000         GBP'000           GBP'000         GBP'000 
 
Balance at 1 
 February 2014               2,500               -                 -         (2,499)             1,388           1,389 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Profit and total 
 comprehensive 
 income for the 
 period                          -               -                 -               -             1,552           1,552 
Prior year 
 adjustments 
 (see note 5)                    -               -                 -               -             (126)           (126) 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Restated profit 
 and total 
 comprehensive 
 income for the 
 period                                                                                          1,426            1426 
 
Issue of share 
 capital                       431           2,069                 -               -                 -           2,500 
Issue costs                      -           (856)                 -               -                 -           (856) 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Total 
 transactions 
 with owners 
 recognised 
 directly in 
 equity                        431           1,213                 -               -                 -           1,644 
 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Restated balance 
 at 31 March 
 2015                        2,931           1,213                 -         (2,499)             2,814           4,459 
 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Balance at 1(st) 
 April 2015                  2,931           1,213                 -         (2,499)             2,814           4,459 
 
Profit and total 
 comprehensive 
 income for the 
 year                            -               -                 -               -               954             954 
 
Issue of share 
 capital                       494           2,582                 -             875                 -           3,951 
Issue costs                                  (136)                 -               -                 -           (136) 
Share-based 
 payment charge                  -               -               163               -                 -             163 
Tax credit 
 relating to 
 share option 
 scheme                                                                                            189             189 
Dividend paid                    -               -                 -               -           (1,051)         (1,051) 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Total 
 transactions 
 with owners 
 recognised 
 directly in 
 equity                        494           2,446               163             875             (862)           3,116 
 
                    --------------  --------------    --------------  --------------    --------------  -------------- 
Balance at 31 
 March 2016                  3,425           3,659               163         (1,624)             2,906           8,529 
 
 

Notes

   1.         REVENUE 

Revenue can be broken down as follows:

 
                           12 months ended 
                                  31 March       14 months ended 
                                      2016         31 March 2015 
                                                        Restated 
                                   GBP'000               GBP'000 
 
Gas Maintenance                     12,096                 6,362 
Building Services                   11,107                 8,137 
Electrical services                  8,104                     - 
Trade Counter                          237                   248 
                      --------------------  -------------------- 
                                    31,544                14,747 
                      --------------------  -------------------- 
 

All results in the current and prior period derive from continuing operations and all revenues are derived from the UK.

   2.         NON UNDERLYING ITEMS 

Underlying operating profit is stated before charging the following items which are considered by the board to be one off in nature, non-cash expenses or necessary elements of expenditure to derive future benefits for the Group which have not been capitalised on the Consolidated Balance Sheet.

 
                                              12 months ended     14 months ended 
                                                     31 March       31 March 2015 
                                                         2016 
                                                      GBP'000             GBP'000 
 
Framework development costs                               275                   - 
Amortisation of acquisition intangible 
 assets                                                   582                   - 
Share based payment charge                                163                   - 
Acquisition costs                                         459                   - 
                                         --------------------  ------------------ 
                                                        1,479                   - 
                                         --------------------  ------------------ 
 

Since the date of the last Annual Report, the Group has been successful in being appointed to two frameworks, the SEC (South East Consortium) Framework (P&R is first place provider for gas services and Purdy is second place for electrical services) and the Fusion 21 Framework (P&R for gas services). The costs incurred are significant and consist of the salary of an individual who was specifically recruited to bring his expertise to the process and also some management time as the management team assisted with these tender projects themselves rather than incurring the added cost of external consultants. The directors are confident of deriving future economic benefit from these frameworks and have therefore separately identified these costs within the Consolidated Income Statement.

Amortisation of acquisition intangibles was GBP582,000 for the year (2015: GBPnil) and relates to nine months of amortisation of the customer relationships identified by the directors on the acquisition of Purdy Contracts.

A group share option scheme is in place and options were granted during the year. The share based payment charge has been separately identified as it is a non-cash expense.

Acquisition costs comprise legal, professional and other expenditure in relation to acquisition activity during the year and amounted to GBP459,000 (2015: GBPnil). Of the GBP459,000 of expenses incurred during the year ended 31 March 2016, GBP87,000 related to acquisition costs incurred on the acquisitions of Spokemead Maintenance Limited and DCB (Kent) Limited which took place shortly after the year end. In accordance with the requirements of IFRS 3 Business Combinations, these have been expensed as incurred. In addition, acquisition costs include the cost of the group's Business Development and Managing Director who devotes all of his time to sourcing, researching and negotiating our acquisitions and an allocation of the cost of the Founder and Deputy Chairman who is involved in discussions with potential target companies from an early stage.

   3.         EARNINGS PER SHARE 

The calculation of basic and diluted earnings per share is based on the result attributable to shareholders divided by the weighted average number of ordinary shares in issue during the year.

Basic earnings per share amounts are calculated by dividing net profit for the year or period attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year.

The Group has 3,137,067 potentially issuable shares all of which relates to potential dilution from the Group's share options issued to Directors and employees in the period.

Basic and diluted profit per share from continuing operations is calculated as follows:

 
                                                          12 months             14 months 
                                                           ended 31              ended 31 
                                                              March                 March 
                                                               2016                  2015 
                                                                                 Restated 
                                                            GBP'000               GBP'000 
 
Profit used in calculating basic and diluted 
 earnings per share                                             954                 1,426 
                                               --------------------  -------------------- 
 
 
Number of shares 
Weighted average number of shares for the 
 purpose of basic earnings per share                  32,854,523            25,359,195 
                                            --------------------  -------------------- 
 
 
Weighted average number of shares for the 
 purpose of diluted earnings per share                33,440,052            25,493,534 
                                            --------------------  -------------------- 
 
 
Basic earnings per share (pence)                    2.9                   5.6 
                                   --------------------  -------------------- 
 
 
Diluted earnings per share (pence)                    2.8                   5.6 
                                     --------------------  -------------------- 
 
 
 
 

Adjusted EPS

Profit after tax is stated after deducting non underlying items totalling GBP1.41 million. Non underlying items are either one-off in nature, non-cash expenses or necessary elements of expenditure to derive future benefits for the Group which have not been capitalised in the Consolidated Balance Sheet. These are shown separately on the face of the Consolidated Income Statement.

The calculation of adjusted basic and adjusted diluted earnings per share is based on the result attributable to shareholders, adjusted for exceptional items, divided by the weighted average number of ordinary shares in issue during the year.

 
                                         12 months             14 months 
                                          ended 31              ended 31 
                                             March                 March 
                                              2016                  2015 
                                           GBP'000               GBP'000 
 
 
Profit after tax                               954                 1,426 
Add back 
Framework development costs                    275                     - 
Amortisation                                   582                     - 
Share based payment charge                     163                     - 
Acquisition costs                              459                     - 
                              --------------------  -------------------- 
Adjusted EPS                                 2,433                 1,426 
                              --------------------  -------------------- 
 
 
Number of shares 
Weighted average number of shares for the 
 purpose of adjusted earnings per share               32,854,523            25,359,195 
                                            --------------------  -------------------- 
 
 
Weighted average number of shares for the 
 purpose of diluted adjusted earnings per 
 share                                                33,440,052            25,493,534 
                                            --------------------  -------------------- 
 
 
Adjusted earnings per share (pence)                    7.4                   5.6 
                                      --------------------  -------------------- 
 
 
Diluted adjusted earnings per share (pence)                    7.3                   5.6 
                                              --------------------  -------------------- 
 
   4.         NOTES TO THE CASH FLOW STATEMENT 
 
                                                    12 months              14 months 
                                               ended 31 March               ended 31 
                                                         2016             March 2015 
                                                      GBP'000                GBP'000 
                                                                            Restated 
 Cash flow from Operating Activities 
 Profit before income tax                               1,374                  1,820 
 Adjustments for: 
 Net Finance cost                                         115                     20 
 Loss on disposal of property, 
  plant and equipment                                      20                     16 
 Depreciation                                             139                    126 
 Amortisation of intangible assets                        590                      - 
 Share base payments                                      163                      - 
 Movement in receivables                              (4,543)                (2,269) 
 Movement in payables                                   2,555                    597 
 Movement in inventories                                (122)                   (27) 
 Tax paid                                               (425)                  (188) 
                                         --------------------   -------------------- 
 Net cash(used in)/from operating 
  activities                                            (134)                     95 
 
 
   5.         PRIOR YEAR ADJUSTMENT 

During the year ended 31 March 2016 the Group was notified by one of its customers that they had discovered a billing system error in relation to the year ended 31 March 2015. The result of this error was they had incorrectly advised the Group to invoice for certain work twice and had paid for this work twice. The customer recouped these duplications by deducting them from valuations raised in the year ended 31 March 2016 rather than requesting a credit note. Therefore income for this customer in the year ended 31 March 2016 was understated and the income in the year ended 31 March 2015 was overstated. This has been quantified at GBP160,000 by the Directors and this amount has been agreed by the customer. Costs incurred remain unaffected. This has resulted in an adjustment to the revenue and profits in the year ended 31 March 2015 of GBP160,000 and gives rise to a tax refund of GBP33,600. The net adjustment is GBP126,400.

The income statement and statement of financial position have been restated for the above adjustments with a reconciliation of reserves being presented in the Consolidated Statement of Changes in Equity.

   6.         OTHER INFORMATION 

Financial information

The financial information set out above does not constitute the Company's statutory accounts for the period ended 31 March 2016 or for the period ended 31 March 2015, but is derived from those accounts. Statutory accounts for the year ended 31 March 2016 will be delivered to the Registrar of Companies following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were unqualified, did not draw attention to any matters by way of emphasis and did not contain statements under either Section 498(2) or (3) of the Companies Act 2006.

Report and Accounts

Copies of the 2016 Annual Report and Accounts will be posted to shareholders shortly. Further copies may be obtained by contacting the Company Secretary at the registered office. Alternatively, the 2016 Annual Report and Accounts will be available to download from the investor relations section on the Company's website www.bilbyplc.com

Key dates

The Annual General Meeting of the Company is scheduled to take place at 9.30am on 26 August 2016 at the offices of Hudson Sandler Limited, 29 Cloth Fair, London EC1A 7NN.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR AKNDQDBKBPOD

(END) Dow Jones Newswires

July 14, 2016 02:01 ET (06:01 GMT)

Kinovo (LSE:KINO)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Kinovo Charts.
Kinovo (LSE:KINO)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Kinovo Charts.