Information  X 
Enter a valid email address

UTV Media PLC (UTV)

  Print      Mail a friend       Annual reports

Tuesday 20 March, 2012

UTV Media PLC

Preliminary Results


                                 UTV Media plc                                 

                    ("UTV" or "the Company" or "the Group")                    

Preliminary Results

                      for the year ended 31 December 2011                      

Financial highlights on continuing operations *

  * Record pre-tax profits - up by 10% to £23.3m (2010: £21.3m)
   
  * Group revenue up by 2% to £121.6m (2010: £118.9m)
   
  * Group operating profit up by 3% to £26.8m (2010: £26.1m)
   
  * 23% or £16.8m reduction in net debt over 12 months to £54.7m (2010: £71.5m)
   
  * Net debt reduced by 49% over the last 3 years, a reduction of £52.9m
   
  * Net finance costs down by 26% to £3.5m (2010: £4.7m)
   
  * Impairment charge of £45.0m recognised on Republic of Ireland intangible
    assets with £19.0m due to higher Republic of Ireland sovereign debt risk
   
  * Pension deficit of £8.6m (2010: £6.8m) despite significant movement in
    discount rate (2011: 4.80% versus 2010: 5.40%)
   
  * Diluted adjusted earnings per share from continuing operations up by 12% to
    18.96p (2010: 16.93p)
   
  * Proposed final dividend of 4.50p (2010: 3.00p) resulting in a full year
    dividend up by 50% to 6.00p (2010: 4.00p)
   
* As appropriate, references to profit include associate income but exclude
exceptional items

Operational highlights

  * Continuing strong audience delivery across both Radio and Television
   
  * Revenue growth of 6% in Radio GB despite the tough comparatives of the 2010
    World Cup
   
  * Irish Radio Revenues down by 4% - yet still represents significant market
    outperformance
   
  * Television revenue up by 1% with net advertising revenue in line with the
    ITV Network
   
  * Strong cash management has led to significant debt reduction and a Net
    Debt:EBITDA ratio of 1.88 times
   
John McCann, Group Chief Executive, UTV Media plc, said:

"I'm very pleased with the company's performance against what has remained a
testing economic background. The strength of these numbers firmly reflects
UTV's commitment to deliver innovative programming across platforms, driving
audience share while at the same time effectively managing costs within the
business and paying down our debt facilities. We remain committed to our
strategy of delivering value through the development of a diversified portfolio
of leading media assets. I am confident this foundation will see the business
continue to perform into 2012."

Key Dates

  * 17 May 2012 - date of Annual General Meeting
   
  * 25 May 2012 - record date for payment of dividends
   
  * 16 July 2012 - payment of dividends
   
For further information contact:

Maitland

Tom Buchanan/Rowan Brown +44 (0) 20 7379 5151

UTV Media plc

John McCann Group Chief Executive +44 (0) 28 9026 2202

Norman McKeown Group Finance Director +44 (0) 28 9026 2098

Orla McKibbin Head of Communications +44 (0) 28 9026 2188

Chairman's Statement

Introduction

I am pleased to report that the UTV Group again achieved record pre-tax
profits, pre exceptional items, despite the difficult macro-economic
environment. Strong cashflows continued to drive down net debt which has been
reduced by almost 50% over the last three years. Good progress has been made
toward the appointment of a new Chairman who is expected to provide independent
and expert leadership of the Group, thus ensuring its continued commercial
success. In the interim, it is business as usual for the Board in forging ahead
with our strategy of delivering value through the development of market leading
media assets.

Results *

The Group has performed robustly and remains resilient to the adverse economic
conditions, as is evidenced by the strong performance and financial results of
the Group in 2011.

Operating profit in our radio division was slightly up at £18.9m (2010: £18.7m)
while television operating profit increased by 18% to £6.5m (2010: £5.5m). New
media operating profit was £0.4m lower at £1.5m (2010: £1.9m). Group operating
profit, therefore, was up by 3% to £26.8m (2010: 26.1m). After charging net
interest of £3.5m (2010: £4.7m), group profit before tax and exceptional items
was up by 10% to £23.3m (2010: £21.3m), a record for the business. The
exceptional items after tax of £43.9m (2010: £24.8m) relate primarily to an
accounting non-cash impairment charge in respect of Irish radio (2010: GB local
radio) assets. Net debt has been reduced during the year by over 23% to £54.7m
at 31 December 2011 with the key Net Debt/EBITDA ratio declining substantially
to a healthy 1.88 times.

The financial results in the individual business divisions have demonstrated a
strong performance in the different markets and trading conditions that they
operate in. Over the last seven years, the Group has diversified its operation
from being substantially a television business based in Northern Ireland to its
current position as a leading multi-platform media company which encompasses
television, radio and new media businesses. This is a result of the
considerable expansion across Great Britain, Republic of Ireland and Northern
Ireland. Our radio businesses now account for 70% of operating profit before
exceptional items for the Group.

[* As appropriate, references to operating profit include associate income but
exclude discontinued operations and exceptional items.]

Radio *

Our GB radio division, and particularly talkSPORT, winner of the Sony UK Radio
Station of the Year Award, performed particularly well during the year
delivering an operating profit of £12.4m representing a growth of over 6%,
despite the absence of the 2010 Football World Cup. talkSPORT benefitted from
its coverage of major sporting events such as securing the exclusive rights for
the coverage of the IRB Rugby World Cup and the rights to broadcast live
Premier League football action. This high quality sporting content will further
drive audience delivery, and its ability to reach male demographic audiences is
a proven key attraction to advertisers. The commercial trading environment
experienced by our local radio stations remained challenging but they managed
to increase revenue and benefitted from increased synergies.

The commercial trading environment experienced by our Ireland radio businesses
was again extremely difficult due to macro-economic conditions. However, the
ongoing attractiveness and success of our innovative Urban Access advertising
package continued to provide a national advertising capability to major
agencies and helped to offset much of the downturn. Operating profit fell by 8%
to £6.4m but this result has significantly out-performed the Irish radio
market. The market leading listenership of our stations provides much
reassurance that the foundations are in place for strong and quick recovery
once economic conditions improve.

Television

Our television business accounted for 24% of operating profit before
exceptional items and delivered another good performance with an increase in
operating profit of 18% to £6.5m. The national television advertising market
largely maintained its recovery, benefitting from successful programming by the
ITV network. Additionally, the strength of our local programming content also
produced growth in our local advertising revenues despite the impact of the
weakened Irish economy. This was further boosted by the growth in the online
advertising medium through the UTV Player, (a watch on demand service) which
was up, and traffic to the television website. The increase in operating profit
included the impact of reduced operating costs, as the 2010 results included
the operating costs of the Football World Cup.

New Media

New media is our smallest business division accounting for 6% of operating
profit before exceptional items and is viewed as offering excellent
opportunities for significant expansion through Tibus, our award winning web
development and design company and our classified Portals products as well as
providing additional services to the wider UTV group. During the year, as a
result of the sales increase in these businesses in 2011 and the expectation of
significant growth in 2012, there has been substantial investment in business
development in Tibus and the Portals. This investment resulted in higher costs
which reduced the operating profit to £1.5m. However, the increase in business
development has created a firm platform upon which the businesses can swiftly
expand.

Impairment Review

The 2011 impairment review identified a £45.0m impairment in Radio Ireland's
intangible assets. This non-cash, charge has arisen from a combination of a
downward revision of growth forecasts for that division together with the use
of a higher country specific discount rate for the Republic of Ireland. This
higher discount rate compared to that used for the UK, reflects a greater
sovereign debt risk and accounts for £19.0m of the impairment charge. It has
been used despite the fact that the Group is a UK funded plc. The net
impairment cost of £26.0m occurring at this time despite the relative strength
of our Radio Ireland assets which continue to significantly outperform our
competitors and have reported a £6.4m operating profit in 2011, is driven by
the longer than expected recovery of the Irish economy.

Pension

The results of the UTV pension scheme's IAS 19 valuation at 31 December 2011
indicate a pension deficit of £8.6m (2010: £6.8m). A key assumption in arriving
at this is the discount rate. The rate used in 2011 was 4.80%; the comparable
rate in 2010 was 5.40%. Such is the impact of this rate that if the 2010
discount rate had been unchanged, the deficit would have been reduced to
approximately £1.0m.

Dividend

Our dividend policy over the past few years has been shaped by the need to be
cautious in difficult times and by our stated objective to reduce debt. While
continuing to drive down debt and remaining prudent during uncertain economic
conditions, our improved profit and debt profile allows us to be in a position
to pay a significantly increased dividend. Accordingly, the Board is
recommending a final dividend of 4.5p making a total for the year of 6.0p,
which represents an increase of 50% from 2010. The final dividend will be paid
on 16 July 2012 to all shareholders on the Register at the close of business on
25 May 2012.

Prospects

The year 2012 has started well for the Group despite the prevailing economic
uncertainty. Overall, we expect revenues in the first four months of 2012 to be
in line with budget. It is expected that the major sporting events during the
summer of 2012, the UEFA Euro championships and the London Olympics, will have
a positive impact in attracting a large volume of both listeners and viewers to
our radio and television output, generating an attractive prospect for
advertisers.

Our GB Radio division revenue is expected to be up by 8% in the first four
months of 2012. This represents outperformance of the UK radio market which is
likely to be up by about 5% in the same period. Three new licenses for local
radio were acquired in February 2012, underlining the Group's commitment to our
local radio business.

A similarly strong outperformance by our Irish radio division, notwithstanding
the depressed Irish market, is expected with radio advertising down by 4% in
the four months to the end of April at the same level as last year against a
radio market sector, which sales agencies are suggesting is likely to be down
by about 10%.

We expect television revenues to be down by 5% in the first four months of 2012
compared with last year, which should be broadly in line with the market. A new
Network Affiliate Agreement (NAA) has been agreed with ITV plc in March 2012
providing greater flexibility for Television to operate more effectively on all
platforms and driving forward its digital strategy. Our digital strategy has
already seen encouraging growth in the online advertising medium and this
success is expected to continue as the year progresses.

Our new media division performance over the first four months is in line with
last year. In March 2012, the Group acquired a leading social media agency,
Simply Zesty, based in the Republic of Ireland. This collaboration is expected
to richly contribute to our strategy to further create a diversified
multi-media business with both domestic and international customers.

Despite this positive outlook, the fragility of consumer confidence and the
slow economic recovery should not be underestimated as these factors can foster
volatility in the advertising markets in which we operate. Nevertheless, the
combination of the solid foundation of the first four months trading, strong
audience delivery in each of our divisions and a continued focus on cost
control and debt management, should provide a measure of confidence to our
shareholders for 2012.

People

Finally, I wish to thank the Board, the Chief Executive and his team, and all
the staff who have made such a significant contribution to the successful
achievements of the Group over the course of 2011. Such success could not be
achieved without the extraordinary skills and creative talents of the people in
the Group, which is sincerely appreciated.

I also wish to thank my predecessor as Chairman, John B McGuckian. John B made
an outstanding contribution to the group over his 40 years as a Director, the
last 20 years as Chairman.

I look forward to 2012 with anticipation and expectation. Once the changes to
the Board structure have been completed this should serve to further strengthen
the team, consolidate our governance and promote effective performance - the
outcome of which will be the overall continued success of the Group.

Helen Kirkpatrick

Interim Chairman

20 March 2012

Group Income Statement

For the year ended 31 December 2011


                        Notes    Results                         Results                     
                                  before                          before                     
                             Exceptional Exceptional         Exceptional  Exceptional         
                                   Items       Items   Total       Items        Items   Total
                                    2011        2011    2011        2010         2010    2010

                                    £000        £000    £000        £000         £000    £000
                                                                                              
Continuing operations                                                                         
                                                                                              
Revenue                    2     121,551           - 121,551     118,860           -  118,860
                                                                                              
Operating costs                 (94,841)           -(94,841)    (93,003)           - (93,003)
                                                                                              
                                 -------     -------  -------     -------     -------  -------
                                                                                              
Operating profit from             26,710           -   26,710      25,857           -   25,857
continuing operations                                                                         
before tax and finance                                                                        
costs                                                                                         
                                                                                              
Impairment of              3           -    (45,000) (45,000)           -    (35,000) (35,000)
intangible assets                                                                             
                                                                                              
Share of results of                  136           -      136         216           -      216
associates accounted                                                                          
for using the equity                                                                          
method                                                                                        
                                                                                              
                                 -------     -------  -------     -------     -------  -------
                                                                                              
(Loss)/profit from                26,846    (45,000) (18,154)      26,073    (35,000)  (8,927)
continuing operations                                                                         
before tax and finance                                                                        
costs                                                                                         
                                                                                              
Finance revenue                      165           -      165          76           -       76
                                                                                              
Finance costs                    (3,653)           -  (3,653)     (4,760)           -  (4,760)
                                                                                              
Foreign exchange loss               (15)           -     (15)        (80)           -     (80)
                                                                                              
                                 -------     -------  -------     -------     -------  -------
                                                                                              
(Loss)/profit from         2      23,343    (45,000) (21,657)      21,309    (35,000) (13,691)
continuing operations                                                                         
before tax                                                                                    
                                                                                              
Taxation                   4     (4,743)       1,142  (3,601)     (4,666)      10,235    5,569
                                                                                              
                                 -------     -------  -------     -------     -------  -------
                                                                                              
(Loss)/profit from                18,600    (43,858) (25,258)      16,643    (24,765)  (8,122)
continuing operations                                                                         
after tax                                                                                     
                                                                                              
Discontinued                                                                                  
operations                                                                                    
                                                                                              
Loss from discontinued             (213)           -    (213)       (214)           -    (214)
operations                                                                                    
                                                                                              
                                 -------     -------  -------     -------     -------  -------
                                                                                              
(Loss)/profit for the             18,387    (43,858) (25,471)      16,429    (24,765)  (8,336)
year                                                                                          
                                                                                              
                                 -------     -------   ------     -------     -------   ------
                                                                                              
Attributable to:                                                                              
                                                                                              
Equity holders of the             17,972    (43,858) (25,886)      16,012    (24,765)  (8,753)
parent                                                                                        
                                                                                              
Non-controlling                      415           -      415         417           -      417
interest                                                                                      
                                                                                              
                                 -------     -------  -------     -------     -------  -------
                                                                                              
                                  18,387    (43,858) (25,471)      16,429    (24,765)  (8,336)
                                                                                              
                                 -------     -------   ------     -------     -------   ------
                                                                                              
Earnings per share                                                               2011     2010
                                                                                              
Continuing operations                                                                         
                                                                                              
Basic & diluted            5                                                 (26.94)p  (8.95)p
                                                                                              
Adjusted                   5                                                   19.08p   17.01p
                                                                                              
Diluted adjusted           5                                                   18.96p   16.93p
                                                                                              
Continuing and                                                                                
discontinued                                                                                  
operations                                                                                    
                                                                                              
Basic & diluted            5                                                 (27.16)p  (9.17)p
                                                                                              
Adjusted                   5                                                   18.86p   16.78p
                                                                                              
Diluted adjusted           5                                                   18.74p   16.70p

Group Statement of Comprehensive Income

For the year ended 31 December 2011

                                                              2011     2010
                                                                           
                                                              £000     £000
                                                                           
Loss for the year                                         (25,471)  (8,336)
                                                                           
                                                           -------  -------
                                                                           
Other comprehensive income                                                 
                                                                           
Exchange difference on translation of foreign              (2,328)  (2,933)
operations                                                                 
                                                                           
Actuarial (loss)/gain on defined benefit                   (3,281)    3,043
pension schemes                                                            
                                                                           
Cash flow hedges:                                                          
                                                                           
Loss arising during the year                                 (448)  (1,167)
                                                                           
Less transfers to the income statement                         550    1,471
                                                                           
Tax relating to other comprehensive income                     783    (878)
                                                                           
                                                           -------  -------
                                                                           
Other comprehensive loss for the year, net of              (4,724)    (464)
tax                                                                        
                                                                           
                                                           -------  -------
                                                                           
Total comprehensive loss for the year, net of             (30,195)  (8,800)
tax                                                                        
                                                                           
                                                           -------  -------
                                                                           
Attributable to:                                                           
                                                                           
Equity holders of the parent                              (30,610)  (9,217)
                                                                           
Non-controlling interest                                       415      417
                                                                           
                                                           -------  -------
                                                                           
                                                          (30,195)  (8,800)
                                                                           
                                                           -------   ------
                                                                           

Group Balance Sheet                                  Notes       2011     2010
                                                                              
At 31 December 2011                                                           
                                                                 £000     £000
                                                                              
ASSETS                                                                        
                                                                              
Non-current assets                                                            
                                                                              
Property, plant and equipment                                  11,273   10,695
                                                                              
Intangible assets                                             173,776  221,856
                                                                              
Investments accounted for using the equity                        126      172
method                                                                        
                                                                              
Deferred tax asset                                              6,511    9,876
                                                                              
                                                              -------  -------
                                                                              
                                                              191,686  242,599
                                                                              
                                                              -------  -------
                                                                              
Current assets                                                                
                                                                              
Inventories                                                     1,533    1,741
                                                                              
Trade and other receivables                                    25,857   28,180
                                                                              
Cash and short term deposits                             8      7,205   11,250
                                                                              
                                                              -------  -------
                                                                              
                                                               34,595   41,171
                                                                              
                                                              -------  -------
                                                                              
TOTAL ASSETS                                                  226,281  283,770
                                                                              
                                                              -------   ------
                                                                              
EQUITY AND LIABILITIES                                                        
                                                                              
Equity attributable to equity holders of the                                  
parent                                                                        
                                                                              
Equity share capital                                           55,557   55,557
                                                                              
Capital redemption reserve                                         50       50
                                                                              
Treasury shares                                               (1,523)  (1,258)
                                                                              
Foreign currency reserve                                        7,171    9,499
                                                                              
Cash flow hedge reserve                                         (521)    (581)
                                                                              

Retained earnings                                              22,414   54,441
                                                                              
                                                              -------  -------
                                                                              
                                                               83,148  117,708
                                                                              
Non-controlling interest                                          469      475
                                                                              
                                                              -------  -------
                                                                              
TOTAL EQUITY                                                   83,617  118,183
                                                                              
                                                              -------  -------
                                                                              
Non-current liabilities                                                       
                                                                              
Financial liabilities                                    7     53,752   74,490
                                                                              
Derivative financial liabilities                                  207      370
                                                                              
Pension liability                                        9      8,569    6,800
                                                                              
Provisions                                                        766      970
                                                                              
Deferred tax liabilities                                       35,932   38,416
                                                                              
                                                              -------  -------
                                                                              
                                                               99,226  121,046
                                                                              
                                                              -------  -------
                                                                              
Current liabilities                                                           
                                                                              
Trade and other payables                                       31,948   32,363
                                                                              
Financial liabilities                                    7      8,167    8,254
                                                                              
Derivative financial liabilities                                  479      420
                                                                              
Tax payable                                                     2,409    3,076
                                                                              
Provisions                                                        435      428
                                                                              
                                                              -------  -------
                                                                              
                                                               43,438   44,541
                                                                              
                                                              -------  -------
                                                                              
TOTAL LIABILITIES                                             142,664  165,587
                                                                              
                                                              -------  -------
                                                                              
TOTAL EQUITY AND LIABILITIES                                  226,281  283,770
                                                                              
                                                              -------  -------

Group Cash Flow Statement

For the year ended 31 December 2011

                                                    Note       2011     2010
                                                                            
                                                               £000     £000
                                                                            
Operating activities                                                        
                                                                            
Loss before tax (i)                                        (21,870) (13,905)
                                                                            
Adjustments to reconcile loss before tax to                                 
                                                                            
net cash flows from operating activities                                    
                                                                            
Foreign exchange loss                                            15       80
                                                                            
Net finance costs                                             3,488    4,684
                                                                            
Share of results of associates                                (136)    (216)
                                                                            
Non-operational exceptional costs                            45,000   35,000
                                                                            
Depreciation of property, plant and equipment                 1,597    1,636
                                                                            
Profit from sale of property, plant and                        (31)     (21)
equipment                                                                   
                                                                            
Share based payments                                            605      418
                                                                            
Difference between pension contributions paid                               
and                                                                         
                                                                            
amounts recognised in the income statement                  (1,512)  (1,156)
                                                                            
Decrease/(increase) in inventories                              208    (272)
                                                                            
Decrease in trade and other receivables                       2,102    3,143
                                                                            
Decrease in trade and other payables                          (415)  (3,584)
                                                                            
Increase/(decrease) in provisions                                37     (24)
                                                                            
                                                            -------  -------
                                                                            
Cash generated from operations before                        29,088   25,783
exceptional costs                                                           
                                                                            
Exceptional costs                                              (19)    (549)
                                                                            
Tax paid                                                    (2,288)    (226)
                                                                            
                                                            -------  -------
                                                                            
Net cash inflow from operating activities                    26,781   25,008
                                                                            
                                                            -------  -------
                                                                            
Investing activities                                                        
                                                                            
Interest received                                               165       76
                                                                            
Proceeds on disposal of property, plant and                      31      151
equipment                                                                   
                                                                            
Purchase of property, plant and equipment                   (2,155)  (1,159)
                                                                            
Dividends received from associates                              182      181
                                                                            
Outflow on acquisition of subsidiary                              -     (13)
undertaking                                                                 
                                                                            
Outflow on acquisition of joint ventures                          -     (69)
                                                                            
                                                            -------  -------
                                                                            
Net cash flows from investing activities                    (1,777)    (833)
                                                                            
                                                            -------  -------
                                                                            
Financing activities                                                        
                                                                            
Borrowing costs                                             (3,032)  (3,021)
                                                                            
Swap cost                                                     (550)  (1,471)
                                                                            
Dividends paid to equity shareholders                       (4,279)  (2,851)
                                                                            
Dividends paid to non-controlling interests                   (421)    (689)
                                                                            
Acquisition of treasury shares                                (265)        -
                                                                            
Repayment of borrowings                                    (20,474) (13,233)
                                                                            
                                                            -------  -------
                                                                            
Net cash flows used in financing activities                (29,021) (21,265)
                                                                            
                                                            -------  -------
                                                                            
Net (decrease)/increase in cash and cash                    (4,017)    2,910
equivalents                                                                 
                                                                            
Net foreign exchange differences                               (28)     (94)
                                                                            
Cash and cash equivalents at 1 January                       11,250    8,434
                                                                            
                                                            -------  -------
                                                                            
Cash and cash equivalents at 31 December               8      7,205   11,250
                                                                            
                                                            -------   ------
                                                                            
(i) Includes both continuing and discontinued                               
operations.                                                                 

Group Statement of Changes in Equity

For the year ended 31 December 2011

                      Capital                                                                  
               Equity   redem           Foreign Cashflow             Share        Non-          
                share   ption Treasury currency    hedge Retained   holder controlling         
              capital reserve   shares  reserve  reserve earnings   equity    interest    Total   
                                                                                               
                 £000    £000     £000     £000     £000     £000     £000        £000     £000    
                                                                                               
At 1 January                                                                                   
2010           55,557      50  (1,258)   12,432    (821)   63,409  129,369         747  130,116
                                                                                               
               ------  ------  -------  -------  -------  -------   ------     -------   ------
                                                                                               
Loss for the        -       -        -        -        -  (8,753)  (8,753)         417  (8,336)
year                                                                                           
                                                                                               
Other                                                                                          
comprehensive                                                                                  
(loss)/income                                                                                  
in                                                                                             
the year            -       -        -  (2,933)      240    2,229    (464)           -    (464)
                                                                                               
               ------   -----  -------  -------  -------  -------   ------     -------   ------
                                                                                               
Total net                                                                                      
comprehensive                                                                                  
(loss)/income                                                                                  
in                                                                                             
the year            -       -        -  (2,933)      240  (6,524)  (9,217)         417  (8,800)
                                                                                               
Share based                                                                                    
payment             -       -        -        -        -      418      418           -      418
                                                                                               
Equity                                                                                         
dividends                                                                                      
paid                -       -        -        -        -  (2,862)  (2,862)       (689)  (3,551)
                                                                                               
               ------ -------  -------  -------  -------  -------   ------     -------   ------
                                                                                               
At 31                                                                                          
December                                                                                       
2010           55,557      50  (1,258)    9,499    (581)   54,441  117,708         475  118,183
                                                                                               
               ------ -------  -------  -------  -------  -------   ------     -------   ------
                                                                                               
Loss for the        -       -        -        -        - (25,886) (25,886)         415 (25,471)
year                                                                                           
                                                                                               
Other                                                                                          
comprehensive                                                                                  
(loss)/income                                                                                  
in the                                                                                         
year                -       -        -  (2,328)       60  (2,456)  (4,724)           _  (4,724)
                                                                                               
               ------ -------  -------  -------  -------  -------   ------      ------   ------
                                                                                               
Total net                                                                                      
comprehensive                                                                                  
(loss)/income                                                                                  
in                                                                                             
the year            -       -        -  (2,328)       60 (28,342) (30,610)         415 (30,195)
                                                                                               
Share based                                                                                    
payment             -       -        -        -        -      605      605           -      605
                                                                                               
Acquisition                                                                                    
of                                                                                             
treasury            -       -    (265)        -        -        -    (265)           -    (265)
shares                                                                                         
                                                                                               
Equity                                                                                         
dividends                                                                                      
paid                -       -        -        -        -  (4,290)  (4,290)       (421)  (4,711)
                                                                                               
               ------ -------  -------  -------  -------  -------  -------     -------   ------
                                                                                               
At 31                                                                                          
December                                                                                       
2011           55,557      50  (1,523)    7,171    (521)   22,414   83,148         469   83,617
                                                                                               
               ------ -------  -------  -------  -------  -------  -------     -------  -------
                                                                                               

Notes to the accounts

For the year ended 31 December 2011

 1. Basis of preparation
   
The Group's financial statements consolidate those of UTV Media plc, and its
subsidiaries (together referred to as the "Group") and the Group's interest in
associates and jointly controlled entities.

The Group financial statements have been prepared in accordance with
International Financial Reporting Standards (IFRSs) as adopted by the European
Union as they apply to the financial statements of the Group for the year ended
31 December 2011 and applied in accordance with the Companies Act 2006. The
accounts are principally prepared on the historical cost basis except where
other bases are applied under the Group's accounting policies.

The financial information set out in the preliminary announcement does not
constitute statutory accounts within the meaning of Section 435 of the
Companies Act 2006 in respect of the accounts for the year ended 31 December
2011. The statutory accounts for the year ended 31 December 2010, upon which
the Company's auditors have given a report which was unqualified and did not
contain a statement under section 498(2) or (3) of the Companies Act 2006, have
been delivered to the Registrar of Companies. The statutory accounts for the
year ended 31 December 2011 have yet to be signed. They will be finalised on
the basis of the financial information presented by the directors in this
preliminary announcement and will be delivered to the Registrar of Companies in
due course.

 2. Revenue and segmental analysis
   
The Group operates in four principal areas of activity - radio in GB, radio in
Ireland, commercial television and new media. These four principal areas of
activity also form the basis on which the Group is managed and reports are
provided to the Chief Executive and the Board. Discontinued operations relate
to an interactive television business which ceased to trade in February 2011.

Revenue represents the amounts derived from the provision of goods and services
which fall within the Group's ordinary activities, stated net of value added
tax. Revenue from Radio and Television activities is generated from advertising
and sponsorship. Revenue from New Media is generated from the provision of
internet services. The amount of revenue derived from the sale of goods or
other activities is immaterial and therefore has not been separately disclosed.
Transfer prices between business segments are set on an arm's length basis in a
manner similar to transactions with third parties.

The following tables present revenue and segment result information regarding
the Group's business segments for the years ended 31 December 2011 and 2010.

Revenue

Year ended 31 December 2011

                           Radio GB      Radio Television   New Media    Total
                                       Ireland                                
                                                                              
                               £000       £000       £000        £000     £000
                                                                              
Sales to third parties       52,065     22,514     35,569      11,403  121,551
                                                                              
Intersegmental sales            787      1,250      2,625           -    4,662
                                                                              
                            -------    -------    -------     -------  -------
                                                                              
                             52,852     23,764     38,194      11,403  126,213
                                                                              
                            -------    -------    -------     -------  -------

Year ended 31 December 2010

                           Radio GB      Radio Television   New Media    Total
                                       Ireland                                
                                                                              
                               £000       £000       £000        £000     £000
                                                                              
Sales to third parties       48,944     23,359     35,316      11,241  118,860
                                                                              
Intersegmental sales            754      1,388      2,333           -    4,475
                                                                              
                            -------    -------    -------     -------  -------
                                                                              
                             49,698     24,747     37,649      11,241  123,335
                                                                              
                            -------    -------    -------     -------  -------

Results

Year ended 31 December 2011

                           Radio GB      Radio Television   New Media    Total
                                       Ireland                                
                                                                              
                               £000       £000       £000        £000     £000
                                                                              
Segment operating profit     12,291      6,438      6,453       1,528   26,710
before exceptional costs                                                      
                                                                              
                            -------    -------    -------     -------         
                                                                              
Associate income                                                           136
                                                                              
                                                                       -------
                                                                              
Profit before exceptional                                               26,846
costs, tax and finance                                                        
costs                                                                         
                                                                              
Exceptional costs                                                     (45,000)
                                                                              
                                                                       -------
                                                                              
                                                                      (18,154)
                                                                              
Net finance cost                                                       (3,488)
                                                                              
Foreign exchange loss                                                     (15)
                                                                              
                                                                       -------
                                                                              
Loss before taxation                                                  (21,657)
                                                                              
                                                                       -------

Year ended 31 December 2010

                           Radio GB      Radio Television   New Media    Total
                                       Ireland                                
                                                                              
                               £000       £000       £000        £000     £000
                                                                              
Segment operating profit     11,475      6,992      5,470       1,920   25,857
before exceptional costs                                                      
                                                                              
                            -------    -------    -------     -------         
                                                                              
Associate income                                                           216
                                                                              
                                                                       -------
                                                                              
Profit before exceptional                                               26,073
costs, tax and finance                                                        
costs                                                                         
                                                                              
Exceptional costs                                                     (35,000)
                                                                              
                                                                       -------
                                                                              
                                                                       (8,927)
                                                                              
Net finance cost                                                       (4,684)
                                                                              
Foreign exchange loss                                                     (80)
                                                                              
                                                                       -------
                                                                              
Loss before taxation                                                  (13,691)
                                                                              
                                                                       -------

3. Exceptional items

                                                               2011       2010
                                                                              
                                                               £000       £000
                                                                              
Impairment of intangible assets                            (45,000)   (35,000)
                                                                              
Taxation                                                      1,142     10,235
                                                                              
                                                             ------     ------
                                                                              
                                                           (43,858)   (24,765)
                                                                              
                                                             ------     ------

Impairment of intangible assets

Despite improving listenership to our Republic of Ireland radio stations and
the significant cost savings and efficiencies achieved over the past 24 months,
the significant impact of the difficulties being experienced by the Republic of
Ireland economy has necessitated a downward revision of our growth forecast in
this market.

While lower costs of financing and more stable equity environment has secured a
reduction in the discount factor applied in valuing our UK operations (a
pre-tax discount rate of 11.5% in 2011 versus 12.8% in 2010), the requirement
to account for sovereign risk has resulted in an increase in the discount rates
to be applied in valuing our Republic of Ireland operations (a pre-tax discount
rate of 12.3% in 2011 versus 11.8% in 2010).

The resultant reduction in the future cash flow forecasts coupled with the
impact of higher discount rates, applied thereto, has resulted in a non-cash
impairment charge of £45.0m and hence a reduction in the carrying value of the
intangible assets in the Republic of Ireland. The higher Republic of Ireland
discount rate, compared to that used for the UK, accounted for £19.0m of this
impairment charge.

Year ended 31 December 2010

The impairment in 2010 related entirely to Local Radio in GB and reflected the
revision of the cash flow forecasts for this cash generating unit as a result
of a downward estimation of the growth opportunities in this sector coupled
with the impact of an increase in the discount rate (pre-tax discount rate of
12.8% in 2010 versus 11.4% in 2009) applied to the cash flows.

The requirement under IAS36 to treat The Wireless Group acquisition as two cash
generating units, means that the robust performance of talkSPORT, which has
resulted in its value far exceeding our original forecasts, cannot be
considered in conjunction with that of Local Radio. It was noted at this time
that if considered in totality, there would have been no requirement for an
impairment charge against the cost of investment in UTV Radio GB.

Taxation

During the year, the corporation tax rate in the UK was revised from 27% to 25%
(effective from April 2012). Accordingly all the deferred tax assets and
liabilities in respect of the reporting segments subject to UK corporation tax
were restated to recognise the future gains or charges thereon at this rate.
This resulted in a net credit of £1,142,000 in the year.

In 2010, the corporation tax rate in the UK was revised from 28% to 27%
(effective from April 2011). Accordingly all the deferred tax assets and
liabilities in respect of the reporting segments subject to UK corporation tax
were restated to recognise the future gains or charges thereon at this rate.
This resulted in a net credit of £785,000 in 2010.

In addition, during the year £Nil (2010: £9,450,000) was released from the
deferred tax liability on the recognition of the impairment of intangible
assets.

4. Taxation

Tax on profit on ordinary activities

                                                               2011       2010
                                                                              
                                                               £000       £000
                                                                              
Current income tax:                                                           
                                                                              
UK corporation tax on profits for the year                    (949)      (922)
                                                                              
Adjustments in respect of previous years                       (92)      (128)
                                                                              
                                                            -------    -------
                                                                              
                                                            (1,041)    (1,050)
                                                                              
                                                            -------    -------
                                                                              
Foreign tax:                                                                  
                                                                              
ROI corporation tax on profits for the year                   (594)      (539)
                                                                              
Adjustments in respect of previous years                         18       (60)
                                                                              
                                                            -------    -------
                                                                              
                                                              (576)      (599)
                                                                              
                                                            -------    -------
                                                                              
Total current tax                                           (1,617)    (1,649)
                                                                              
Deferred tax:                                                                 
                                                                              
Origination and reversal of timing differences              (3,761)    (3,442)
                                                                              
Adjustments in respect of previous years                        635        425
                                                                              
                                                            -------    -------
                                                                              
Tax charge in the income statement on operating             (4,743)    (4,666)
activities                                                                    
                                                                              
Tax credit arising on exceptional costs                           -      9,450
                                                                              
Exceptional deferred tax credit                               1,142        785
                                                                              
                                                            -------    -------
                                                                              
Total tax (charge)/credit                                   (3,601)      5,569
                                                                              
                                                            -------    -------
                                                                              
The tax (charge)/credit in the Income Statement is                            
disclosed as:                                                                 
                                                                              
Tax (charge)/credit on continuing operations                (3,601)      5,569
                                                                              
Tax credit on discontinued operations                             -          -
                                                                              
                                                            -------    -------
                                                                              
Tax (charge)/credit in the income statement                 (3,601)      5,569
                                                                              
                                                            -------    -------
                                                                              
Tax relating to items in the Statement of Comprehensive                       
Income                                                                        
                                                                              
Deferred tax:                                                                 
                                                                              
Actuarial loss/(gain) on pension schemes                        820      (821)
                                                                              
Revaluation of cash flow hedges                                (29)       (64)
                                                                              
Valuation of long term incentive plan                           (8)          7
                                                                              
                                                            -------    -------
                                                                              
Tax credit/(charge) in the statement of comprehensive           783      (878)
income                                                                        
                                                                              
                                                            -------    -------

5. Earnings per share

Basic earnings per share are calculated based on the profit for the financial
year attributable to equity holders of the parent and on the weighted average
number of shares in issue during the period.

Adjusted earnings per share are calculated based on the profit for the
financial year attributable to equity holders of the parent adjusted for the
exceptional items. This calculation uses the weighted average number of shares
in issue during the period.

Diluted adjusted earnings per share are calculated based on profit for the
financial year attributable to equity holders of the parent adjusted for the
exceptional items. The weighted average number of shares is adjusted to reflect
the dilutive potential of the Long Term Incentive Plan.

The following reflects the income and share data used in the basic, adjusted,
diluted and diluted adjusted earnings per share calculations:

Net profit attributable to equity holders

                                 2011                              2010               
                                                                                      
                     Continuing Discontinued    Total Continuing Discontinued   Total 
                     Operations   Operations          Operations   Operations         
                                                                                      
                           £000         £000     £000       £000         £000    £000 
                                                                                      
Net loss                                                                              
attributable to                                                                       
equity                                                                                
                                                                                      
holders                (25,673)        (213) (25,886)    (8,539)        (214) (8,753) 
                                                                                      
Exceptional items        43,858            -   43,858     24,765            -  24,765 
                                                                                      
                         ------       ------   ------     ------       ------  ------ 
                                                                                      
Total adjusted and                                                                    
diluted                                                                               
                                                                                      
profit attributable                                                                   
to equity                                                                             
                                                                                      
holders                  18,185        (213)   17,972     16,226        (214)  16,012 
                                                                                      
                        -------      -------  -------    -------      ------- ------- 

Weighted average number of shares

                                                                2011       2010
                                                                               
                                                           thousands  thousands
                                                                               
Shares in issue                                               95,903     95,903
                                                                               
Weighted average number of treasury shares                     (600)      (500)
                                                                               
                                                             -------    -------
                                                                               
Weighted average number of shares for basic and                                
                                                                               
adjusted earnings per share (excluding treasury shares)       95,303     95,403
                                                                               
Effect of dilution of the Long Term Incentive Plan               609        456
                                                                               
                                                             -------    -------
                                                                               
                                                              95,912     95,859
                                                                               
                                                             -------    -------

Earnings per share

                                                                2011       2010
                                                                               
From continuing and discontinued operations                                    
                                                                               
Basic and diluted                                           (27.16)p    (9.17)p
                                                                               
                                                             -------    -------
                                                                               
Adjusted                                                      18.86p     16.78p
                                                                               
                                                             -------    -------
                                                                               
Diluted adjusted                                              18.74p     16.70p
                                                                               
                                                             -------    -------

From continuing operations                                                     
                                                                               
Basic and diluted                                           (26.94)p    (8.95)p
                                                                               
                                                             -------    -------
                                                                               
Adjusted                                                      19.08p     17.01p
                                                                               
                                                             -------    -------
                                                                               
Diluted adjusted                                              18.96p     16.93p
                                                                               
                                                             -------    -------
                                                                               
From discontinued operations                                                   
                                                                               
Basic and diluted                                            (0.22)p    (0.22)p
                                                                               
                                                             -------    -------
                                                                               
Adjusted and diluted adjusted                                (0.22)p    (0.22)p
                                                                               
                                                             -------    -------

6. Dividends

                                                                £000     £000
                                                                             
Equity dividends on ordinary shares                                          
                                                                             
Declared and paid during the year                                            
                                                                             
Final for 2010: 3.00p (2009: 2.00p)                            2,862    1,908
                                                                             
Interim for 2011: 1.50p (2010: 1.00p)                          1,428      954
                                                                             
                                                             -------  -------
                                                                             
Dividends paid                                                 4,290    2,862
                                                                             
                                                             -------  -------
                                                                             
Proposed for approval at Annual General Meeting                              
                                                                             
(not recognised as a liability at 31 December)                               
                                                                             
Final dividend for 2011: 4.50p (2010: 3.00p)                   4,284    2,862
                                                                             
                                                             -------  -------

7. Financial liabilities

                                                                2011     2010
                                                                             
                                                                £000     £000
                                                                             
Current                                                                      
                                                                             
Current instalments due on bank loans                          8,167    8,254
                                                                             
Non-current                                                                  
                                                                             
Non-current instalments due on bank loans                     53,752   74,490
                                                                             
                                                              ------   ------
                                                                             
                                                              61,919   82,744
                                                                             
                                                              ------   ------

The financial liabilities at 31 December 2011 are stated net of £249,000 (2010:
£419,000) of deferred financing costs.

8. Net Debt

                                                                2011     2010
                                                                             
                                                                £000     £000
                                                                             
Bank loans                                                  (61,919) (82,744)
                                                                             
Cash and short term deposits                                   7,205   11,250
                                                                             
                                                              ------   ------
                                                                             
                                                            (54,714) (71,494)
                                                                             
                                                              ------   ------

 9. Pension schemes
   
The IAS 19 deficit at 31 December 2011 is £8,569,000 compared with a deficit of
£6,800,000 at 31 December 2010. The increase in the deficit was primarily
driven by a decline in the discount rate assumption arising from the reduction
in corporate bond yields which increased the scheme's liabilities.

The Group funded a discretionary amount of £1,181,000 towards the actuarial
deficit in 2011 (2010: £1,181,000) by means of a cash transfer and has agreed
to make further payments of £1,181,000 in each year from 2012 to 2014.

10. Related party transactions

The nature of related parties disclosed in the consolidated financial
statements for the Group as at and for the year ended 31 December 2010 has not
changed. There have been no significant related party transactions in the year
ended 31 December 2011.

This summary has been approved by our Directors for release to the Press today 
20 March 2012 and the full printed Annual Report and Accounts will be posted to
Shareholders and Stock Exchanges on 18 April 2012. Copies will be available to
the public at the Company's registered office Ormeau Road, Belfast BT7 1EB from
that date.