Interim Results

RNS Number : 3598A
Aukett Swanke Group PLC
07 June 2016
 

 

 

 

 

Aukett Swanke Group Plc

Interim Results

For the six months ended 31 March 2016

 

 

Aukett Swanke Group Plc, the international practice of architects, interior design specialists and engineers, is pleased to announce its interim results for the six month period ended 31 March 2016.

 

 

Highlights

 

·      Revenues up 9% at £10.0m (2015: £9.2m)

·      Profit before tax lower at £417,000 (2015: £815,000)

·      Net funds of £1.5m (£1.9m at 30 September 2015) after net debt of  £0.5m to fund acquisition

·      Earnings per share 0.17p (2015: 0.43p)

·      Interim dividend  0.07 pence per share (2015: 0.11 pence per share)

·      Acquisition of Shankland Cox Limited augments United Arab Emirates presence to over 100 staff

 

 

 

 

Commenting on today's interim results announcement, CEO Nicholas Thompson said;

 

 

"The EU Referendum in the UK has clearly impacted these results and is likely to do so for the full financial year. Encouragingly the Group has benefitted from its recent investment in the UAE. In addition we anticipate improved performance in both Germany and Turkey in the second half."

 

 

 

 

 

 

 

 

Enquiries

 

Aukett Swanke Group Plc - 020 7843 3000

Nicholas Thompson, Chief Executive Officer

Beverley Wright, Chief Financial Officer

 

finnCap - 020 7220 0500

Corporate Finance: Julian Blunt/James Thompson

Corporate Broking:  Alice Lane

 

Hermes Financial PR

Trevor Phillips - 07889 153628

Chris Steele - 07979 604687

 

Interim statement

 

 

 

Overview

 

We are pleased to report another period of profitability.

 

The result for the half year is lower than the prior year at £417,000 (2015: £815,000) reflecting a  slowdown in continuing United Kingdom ("UK") instructions on existing projects as the market pauses for the outcome of the EU Referendum which has been partially offset by an improvement in the United Arab Emirates ("UAE") following recent investments. Revenues at £10.0m (2015: £9.2m) represent further progress in our aim to grow the size of the organisation with revenues less sub consultant costs improving by 11% to £9.1m (2015: £8.2m). This growth has been achieved through non UK revenues which are now 33% of the total (2015: 18%).

 

 

Acquisition of Shankland Cox Limited ("SCL")

 

The first half saw our second acquisition in the UAE in less than twelve months; which provides a game changing move for our operation in that geography. The consideration for SCL at a maximum of AED 16m (£2.97m) represents the book value of the company. The consideration is phased to take account of, firstly, the net cash available and, secondly, the recoverability of debtors and work in progress. Our bankers, Coutts, have provided a term loan equal to the initial consideration thus allowing us to maintain our operational working capital at a gross cash position which remains at £2.6m (30 September 2015: £2.5m), including SCL's cash balances. The enlarged size of our organisation continues to improve our service offer in the region.

 

 

Business Model Re-Structure

 

With the SCL acquisition we progressed the re-balancing of our business which now comprises three main geographies: the UK centred on London; Continental Europe comprising the Czech Republic, Germany, Russia and Turkey; and the Middle East - United Arab Emirates - including Abu Dhabi, Al Ain, Dubai and Ras Al Khaimah. These geographies are broadly equal in size by staff numbers and will be managed on that basis in the future.

 

 

United Kingdom

 

 

Revenue at £6.7m (2015: £7.5m) is 11% down on the prior year but profits have fallen by more to £498,000 (2015: £927,000) as equivalent cost reductions were difficult to achieve in the short term. Economic data on the state of the UK construction industry performance and direction is inconclusive which has meant that our revenues are reverting to our core markets' strengths as peripheral sectors find new business in short supply. These results also reflect the early impact of the EU Referendum in June 2016 which is typified by two negative characteristics: firstly apprehension at committing to significant post planning services (we have 2m ft2 of developments - all with planning consents outside London in this category), and a more specific anomaly with Heads of (leasing) Terms including 'Brexit' clauses. Management is now focused on rebalancing the cost profile of the business to reflect the current slowdown which may be impacted more by the Referendum than previously thought. Encouragingly our new work enquiry rate remains buoyant and we expect new instructions to flow through from July.

 

Our current workload is impressive with over 1.5m ft2 under construction outside London including three schemes in Cambridge, two schemes for Goodman, offices in Hemel Hempstead, Bristol, Reading  and West London, and a retail scheme in Colchester. Inside the capital we continue to deliver four significant Aukett Swanke designed projects, with our executive arm, Veretec adding a further six projects.

 

 

 

 

 

Continental Europe

 

Our business in this geography comprises a mixture of wholly-owned subsidiaries, joint ventures and an associate. Overall the half year result has fallen due to losses in Russia and Turkey along with a lower contribution from Germany.

 

Turkey (100% owned) - this operation has started to recover from the market challenges created by the fall in oil prices and currency decline,  and the sequence of local and central government elections in 2014 and 2015. There have been a number of significant new commissions from NIDA Insaat, GE, Vodafone, Allianz Turkey, FIBA Gayrimenkul, Cengiz Insaat, Nurol GYO and Yuksel Insaat. The first half results do not yet reflect this recent success due to delays arising from ongoing changes to Municipality building regulations and due to a court ruling against developer choice on the use of zoning regulations from June 2015 which was subsequently over-ruled by the Government in February 2016. These events coupled with the continuing geo-political situation, saw our first quarter earnings stall. We have since recovered this position and expect to return the operation to a full year's profit by the end of the second half. With GDP being forecast as one of the highest in Europe and our location within the commercial capital, Istanbul, we remain committed to this location.

 

Russia (100% owned) - significant management time has been spent on incrementally downsizing this operation since 2014, following the currency decline and imposition of international sanctions, which contained losses to a manageable level by the end of 2015. However, in H1 revenues fell by over 67% to £227,000 (2015: £692,000) which could not be mitigated by cost reductions alone and our losses widened to £118,000 (2015: loss £11,000) of which £44,000 is notionally recharged by the UK. Breakeven by the year end is unlikely and so we are re-structuring the business to a single corporate entity to remove any residual duplicated costs. On a brighter note the office won the Best Office Award 2016 with a design for Japan Tobacco International. This follows the Arcus III win in 2015.

 

The Czech Republic (50% joint venture) - with little economic activity and no political direction this market offers few opportunities. However, the local skill base is being utilised within the Group to support major projects in both Germany and the UK with a positive outcome for the Group as a whole and this has produced a small surplus of £6,000 (2015: £3,000).

 

Germany (25% associate - Berlin) - our best European operation continues to perform well. Continued instructions from repeat clients such as KfW bank, Siemens, Stone Brewing, Berlin Airport and Hochtief along with other major developments in the city have maintained our market position. The H1 share of the result is below last year at £65,000 (2015: £150,000) as the office carried expansion costs in anticipation of new instructions - which have started to follow through with the $230m Mercedes Platz in East Berlin and at the Allianz HQ in Aldershof. A considerable improvement is expected in the second half.

 

Germany (50% joint venture - Frankfurt). The office has had a successful start to the year by winning a major drawing programme for Hochtief, two further commissions from Microsoft and numerous landlord and tenant instructions on the Messe Tower for Tishman Speyer. This has improved longer term revenue visibility.

 

 

 

Middle East - United Arab Emirates

 

With a full six months contribution from John R Harris & Partners revenues jumped  to £2.9m (2015: £0.4m) and prior year losses converted into a profit of £83,000 (2015: loss £91,000).

 

Whilst SCL was acquired in February 2016 we assumed the balance sheet with effect from 31 December 2015 which gave rise to a small amount of goodwill arising through short term losses. SCL contributed £683,000 to H1 revenues.

 

Prior to the half year we won our first major project with former client Aldar on Yas Island, Abu Dhabi for a new build 370-key hotel for operator Mövenpick. Part of the winning submission was supported by the enlarged resource available to the Group in the UAE.

 

 

Group costs 

 

These fell by £103k during the period as a result of reduced M&A costs and some minor exchange gains.

 

 

 

 

Prospects

 

We approach H2 with a certain degree of caution as the post planning order book in the UK may take longer to unwind following the EU Referendum than expected. In addition we have yet to eliminate the losses in Russia which requires a higher level of sustainable fee income. On the positive side we anticipate continued progress in our UAE performance as the enlarged entity gathers momentum with new and larger enquiries along with significant improvements in both Turkey and Germany.

 

In consequence of the economic climate but maintained cash positon we resolved to declare a slightly reduced interim dividend of 0.07 pence per share (2015: 0.11 pence per share) which will be paid on Monday 10 October 2016 to shareholders on the register at the close of business on Friday 9 September 2016.

 

 

 

Nicholas Thompson

Chief Executive Officer

6 June 2016

 

 

 

 

Consolidated income statement 

 

For the six months ended 31 March 2016

 

 

Note

Unaudited

six months

 to 31 March

2016

£'000

 

Unaudited

six months

 to 31 March

2015

£'000

 

Audited

year to

30 September

2015

£'000

Revenue

3

10,007

9,164

18,668

 

 

 

 

 

Sub consultant costs

 

(869)

(933)

(1,782)

Revenue less sub consultant costs

 

9,138

8,231

16,886

 

 

 

 

 

Personnel related costs

 

(6,725)

(5,641)

(11,464)

Property related costs

 

(1,286)

(1,357)

(2,730)

Other operating expenses

 

(1,062)

(907)

(1,715)

Other operating income

 

290

338

626

Operating profit

 

355

664

1,603

 

 

 

 

 

Finance income

 

8

-

3

Finance costs

 

(11)

(8)

(13)

Profit after finance costs

 

352

656

1,593

 

 

 

 

 

Share of results of associate and joint ventures

 

65

159

277

Profit before tax

3

417

815

1,870

 

 

 

 

 

Taxation

 

(111)

(107)

(215)

 

 

 

 

 

Profit for the period

 

306

708

1,655

 

 

 

 

 

Profit attributable to:

 

 

 

 

    Owners of Aukett Swanke Group Plc

 

283

708

1,653

    Non controlling interests

 

23

-

2

 

 

306

708

1,655

 

 

 

 

 

Earnings per share

 

 

 

 

Basic

4

0.17p

0.43p

1.00p

Diluted

4

0.17p

0.43p

1.00p

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of comprehensive income

 

For the six months ended 31 March 2016

 

 

 

Unaudited

six months

 to 31 March

2016

£'000

 

Unaudited

six months

 to 31 March

2015

£'000

 

Audited

year to

30 September

2015

£'000

Profit for the period

 

306

708

1,655

 

 

 

 

 

Other comprehensive income:

 

 

 

 

Currency translation differences

 

129

(101)

(201)

Other comprehensive income for the period

 

129

(101)

(201)

 

 

 

 

 

Total comprehensive income for the period

 

435

607

1,454

 

 

 

 

 

Total comprehensive income is attributable to:

 

 

 

 

    Owners of Aukett Swanke Group Plc

 

401

607

1,451

    Non controlling interests

 

34

-

3

 

 

435

607

1,454

 

Consolidated statement of financial position

 

At 31 March 2016

 

 

Note

Unaudited

at 31

March

 2016

£'000

 

Unaudited

at 31

March

 2015

£'000

 

Audited

at 30

September

2015

£'000

Non current assets

 

 

 

 

Goodwill

 

2,541

1,825

2,283

Other intangibles

 

787

550

818

Property, plant and equipment

 

539

630

563

Investment in associate and joint ventures

 

446

394

354

Deferred tax

 

243

254

288

Total non current assets

 

4,556

3,653

4,306

 

 

 

 

 

Current assets

 

 

 

 

Trade and other receivables

 

10,155

5,578

6,430

Current tax

 

-

15

-

Cash and cash equivalents

6

2,567

2,540

1,873

Total current assets

 

12,722

8,133

8,303

 

 

 

 

 

Total assets

 

17,278

11,786

12,609

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

(8,475)

(5,970)

(5,833)

Short term borrowings

6

(223)

-

-

Provisions

 

-

-

-

Current tax

 

(120)

(156)

(117)

Total current liabilities

 

(8,818)

(6,126)

(5,950)

 

 

 

 

 

Non current liabilities

 

 

 

 

Long term borrowings

6

(891)

-

-

Provisions

 

(1,025)

(112)

(354)

Deferred tax

 

(50)

(66)

(54)

Total non current liabilities

 

(1,966)

(178)

(408)

 

 

 

 

 

Total liabilities

 

(10,784)

(6,304)

(6,358)

 

 

 

 

 

Net assets

 

6,494

5,482

6,251

 

 

 

 

 

 

 

 

 

 

Capital and reserves

 

 

 

 

Share capital

 

1,652

1,652

1,652

Merger reserve

 

1,176

1,176

1,176

Foreign currency translation reserve

 

(158)

(175)

(276)

Retained earnings

 

2,084

856

1,801

Other distributable reserve

 

1,610

1,973

1,791

Total equity attributable to

equity holders of the Company

 

 

6,364

 

5,482

 

6,144

 

 

 

 

 

Non controlling interest

 

130

-

107

 

 

 

 

 

Total equity

 

6,494

5,482

6,251

 

 

 

Consolidated statement of cash flows

 

For the six months ended 31 March 2016

 

 

Note

Unaudited

six months

 to 31 March

2016

£'000

 

Unaudited

six months

 to 31 March

2015

£'000

 

Audited

year to

30 September

2015

£'000

Cash flows from operating activities

 

 

 

 

Cash from operations

5

2,083

1,032

1,443

Interest paid

 

(11)

(8)

(13)

Taxation paid

 

(63)

(58)

(238)

Net cash from operating activities

 

2,009

966

1,192

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Purchase of property, plant and equipment

 

(31)

(125)

(163)

Sale of property, plant and equipment

 

-

-

2

Acquisition of subsidiary, net of cash acquired

 

(2,425)

-

(824)

Interest received

 

8

-

3

Dividends received from associate

 

-

115

278

Net cash used in investing activities

 

(2,448)

(10)

(704)

 

 

 

 

 

Net cash flow before financing activities

 

(439)

956

488

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Bank loan

 

1,114

-

-

Repayment of bank loan

 

-

(113)

(113)

 

 

 

 

 

Dividends paid

 

-

(178)

(360)

Net cash used in financing activities

 

1,114

(291)

(473)

 

 

 

 

 

Net change in cash, cash equivalents

and bank overdraft

 

 

675

 

665

 

15

 

 

 

 

 

Cash, cash equivalents and bank

overdraft at start of period

 

 

1,873

 

1,891

 

1,891

Currency translation differences

 

19

(16)

(33)

Cash, cash equivalents and bank

overdraft at end of period

 

6

 

2,567

 

2,540

 

1,873

 

 

 

Consolidated statement of changes in equity

For the six months ended 31 March 2016

 

 

Share capital

 

 

£'000

Foreign

currency

translation

reserve

£'000

Retained

 earnings

 

 

£'000

Other

distributable

reserve

 

£'000

Merger reserve

 

 

£'000

Total

 

 

 

£'000

Non-controlling

Interests

 

£'000

Total

Equity

 

 

£'000

 

At 1 October 2015

1,652

(276)

1,801

1,791

1,176

6,144

107

6,251

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

283

-

-

283

23

306

 

Other comprehensive income

 

-

 

118

 

-

 

-

 

-

 

118

 

11

 

129

 

Non controlling interest arising on business combination

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(11)

 

 

(11)

Dividends paid

-

-

-

(181)

-

(181)

-

(181)

 

At 30 September 2016

1,652

(158)

2,084

            1,610

1,176

6,364

130

6,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                     

For the six months ended 31 March 2015

 

 

Share capital

 

 

£'000

Foreign

currency

translation

reserve

£'000

Retained

 earnings

 

 

£'000

Other

distributable

reserve

 

£'000

Merger reserve

 

 

£'000

Total

 

 

 

£'000

Non-controlling

Interests

 

£'000

Total

Equity

 

 

£'000

 

At 1 October 2014

1,652

(74)

148

2,151

1,176

5,053

-

5,053

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

708

-

-

708

-

708

 

Other comprehensive income

 

-

 

(101)

 

-

 

-

 

-

 

(101)

 

-

 

(101)

 

Non controlling interest arising on business combination

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

Dividends paid

-

-

-

(178)

-

(178)

-

(178)

 

At 31 March 2015

1,652

(175)

856

           1,973

1,176

5,482

-

5,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                     

For the year ended 30 September 2015

 

 

Share capital

 

 

£'000

Foreign

currency

translation

reserve

£'000

Retained

 earnings

 

 

£'000

Other

distributable

reserve

 

£'000

Merger reserve

 

 

£'000

Total

 

 

 

£'000

Non-controlling

Interests

 

£'000

Total

Equity

 

 

£'000

 

At 1 October 2014

1,652

(74)

148

2,151

1,176

5,053

-

5,053

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

1,653

-

-

1,653

2

1,655

 

Other comprehensive income

 

-

 

(202)

 

-

 

-

 

-

 

(202)

 

1

 

(201)

 

Non controlling interest arising on business combination

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

104

 

 

104

Dividends paid

-

-

-

(360)

-

(360)

-

(360)

 

At 30 September 2015

1,652

(276)

1,801

           1,791

1,176

6,144

107

6,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                     
 

Notes to the interim report

 

 

1          Basis of preparation

 

The financial information presented in this interim report has been prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards ('IFRS') as adopted by the EU that are expected to be applicable to the financial statements for the year ending 30 September 2016 and on the basis of the accounting policies expected to be used in those financial statements.

 

2          Business combination

 

On 10 February 2016 the group acquired 100% of the issued share capital of Shankland Cox Limited, a company incorporated in England and Wales but operating through 4 branches in the United Arab Emirates.

 

The total consideration, all to be paid in cash, was structured as follows:

·      AED 4.5m on completion.

·      AED 1.5m upon release of banking guarantees, paid after the reporting date.

·      Maximum deferred consideration of AED 9.8m dependant on the collection of debtors and work in progress from the completion balance sheet within 2 years from the completion date.

 

3          Operating segments

 

The Group comprises a single business segment and three separately reportable geographical segments (together with a group costs segment). Geographical segments are based on the location of the operation undertaking each project.

 

During the period, the Group changed its operating segments as management now considers the business is based on geographic area, rather than by individual country. Accordingly, the Group's operating segments now consist of the United Kingdom, the Middle East and Continental Europe. Turkey and Russia are no longer reported as separate reporting operating segments, but are included within Continental Europe together with Germany and the Czech Republic. All comparatives have been restated to reflect these changes.

 

 

Segment revenue

 

Unaudited six months to 31 March 2016

£'000

 

Unaudited six months to 31 March 2015

£'000

 

Audited year to 30 September 2015

£'000

United Kingdom

 

6,686

7,485

14,488

Middle East

 

2,885

432

2,129

Continental Europe

 

436

1,247

2,051

Total

 

10,007

9,164

18,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment result before tax

 

Unaudited six months to 31 March 2016

£'000

Unaudited six months to 31 March 2015

£'000

Audited year to 30 September 2015

£'000

 

 

 

 

 

United Kingdom

 

498

927

1,993

Middle East

 

83

(91)

47

Continental Europe

 

(94)

152

88

Group costs

 

(70)

(173)

(258)

Total

 

417

815

1,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4          Earnings per share

 

The calculations of basic and diluted earnings per share are based on the following data:

 

Earnings

 

Unaudited

six months

 to 31 March

2016

£'000

 

Unaudited

six months

 to 31 March

2015

£'000

 

Audited

year to

30 September

2015

£'000

Profit for the period

 

283

708

1,653

 

 

Number of shares

 

Unaudited

six months

 to 31 March

2016

'000

 

Unaudited

six months

 to 31 March

2015

'000

 

Audited

year to

30 September

2015

'000

Weighted average number of shares

 

165,214

165,213

165,214

Effect of dilutive options

 

256

321

305

Diluted weighted average number of shares

 

165,470

165,534

165,519

 

 

 

 

 

 

 

 

 

5          Reconciliation of profit before tax to net cash from operations

 

 

 

Unaudited

six months

 to 31 March

2016

£'000

 

Unaudited

six months

 to 31 March

2015

£'000

 

Audited

year to

30 September

2015

£'000

Profit before tax

 

417

815

1,870

Finance income

 

(8)

-

(3)

Finance costs

 

11

8

14

Share of results of associate and joint ventures

 

(65)

(159)

(277)

Goodwill written off

 

17

-

-

Depreciation

 

172

176

345

Amortisation

 

73

25

80

Profit on disposal of property, plant and equipment

 

-

-

(2)

Change in trade and other receivables

 

(76)

636

597

Change in trade and other payables

 

1,480

(481)

(1,273)

Change in provisions

 

62

12

92

Net cash from operations

 

2,083

1,032

1,443

 

 

 

 

 

 

 

 

 

 

6          Analysis of net funds

 

 

 

Unaudited

at

 31 March

 2016

£'000

 

Unaudited

at

 31 March

 2015

£'000

 

Audited

at

30 September

2015

£'000

Cash and cash equivalents

 

2,567

2,540

1,873

Secured bank overdraft

 

-

-

-

Cash, cash equivalents and bank overdraft

 

2,567

2,540

1,873

 

 

 

 

 

Secured bank loan

 

(1,114)

-

-

Net funds

 

1,453

2,540

1,873

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

2,567

2,540

1,873

Short term borrowings

 

(223)

-

-

Long term borrowings

 

(891)

-

-

Net funds

 

1,453

2,540

1,873

 

 

7          Status of interim report

 

The interim report covers the six months ended 31 March 2016 and was approved by the Board of Directors on 6 June 2016. The interim report is unaudited.

 

The interim condensed set of consolidated financial statements in the interim report are not statutory accounts as defined by Section 434 of the Companies Act 2006.

 

Comparative figures for the year ended 30 September 2015 have been extracted from the statutory accounts of the group for that period.

 

The statutory accounts for the year ended 30 September 2015 have been reported on by the Group's auditors and delivered to the Registrar of Companies. The audit report thereon was unqualified, did not include references to matters which the auditors drew attention by way of emphasis without qualifying the report, and did not contain a statement under Section 498 of the Companies Act 2006.

 

 

 

 

8          Further information

 

Copies of the interim report will be dispatched by post to holders of 50,000 or more shares in due course. An electronic version will be available on the Group's website (www.aukettswanke.com).

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR LLFSRRDIRIIR
UK 100

Latest directors dealings