Interim Results

WFCA plc (AIM: WFCA.L), a leading regional advertising and marketing agency, today announces its interim results for the 6 months ended 31 December 2009.

 
   

Highlights

  • Profit before tax and exceptional items £417k (2008 H1: £509k)
  • Gross margin for period 18% (2008 H1: 17.9%)
  • Operating margin for period 15.2% (2008 H1: 14.8%)
  • Working capital improvement of £420k

 

Chairman's and Chief Executive's Half Yearly Statement

The net profit before taxation and exceptional items for the six months ended 31st December 2009 of £416,189 (2008, £509,310) is in line with our expectations and represents a 73% increase over the result for the six months to June 2009. Turnover for the period values £15,198,936 (2008, £19,301,659).  The shortfall to last year reflects the fact that much of the autumn and early winter activity of 2008 was committed prior to the onset of the economic slowdown. The 2009 result has therefore been achieved in a considerably more demanding trading environment.

Gross margin has marginally increased to 18% and the operating margin has improved to 15.2% reflecting the Group's strict cost control during the year. Since the year end, the net assets of the company have increased by £293,430 and the net current assets have improved by £419,666. The increases in net worth and liquidity should be maintained in the second half of the financial year. Basic earnings per share are 0.11p (2008, 0.23p) and utilisation of bank working capital facilities has reduced to £1,731,659 (2008, £3,248,665).

Looking ahead to the second half of the financial year, the company expects to remain profitable and cash generative. The client departure announced in the 3rd December 2009 trading update will impact results for the second half, although overhead restructuring and staff redundancies are expected to substantially mitigate the loss of gross profit. A one off charge for severance costs, amounting to approximately £130,000, will be included in the second half year results. The annualised benefit of the overhead restructuring will be to reduce overheads by £1 million.

New business activity continues apace and we remain confident of growing our client base. We retain a high quality workforce and look forward to generating profit growth as the business climate improves.

The long term strategic goal of enhancing the Group's development by acquisition as well as organic growth remains as strong as ever. The company has been in dialogue with a number of third parties, but will only conclude transactions on terms that are earnings enhancing and which do not adversely affect the strengthening liquidity of the Group.

The board remains confident of the Group's future prospects.

 

back to top

Consolidated Income Statement

For the 6 months ended 31st December 2009

  6 months ended   6 months ended   12 months ended
  31st Dec 2009   31st Dec 2008   30th June 2009
  unaudited   unaudited   audited
  £   £   £
           
Revenue 15,198,936   19,301,659   33,387,852
Direct costs (12,469,278)   (15,853,548)   (27,330,082)
           
Gross profit 2,729,658   3,448,111   6,057,770
Other operating income 4,500   4,500   8,700
           
Operating costs before share option charge (2,257,916)   (2,883,170)   (5,221,925)
Share option charge (6,968)   (10,534)   (14,100)
Total operating costs (2,264,884)   (2,893,704)   (5,236,025)
Depreciation (53,085)   (49,597)   (95,210)
Total operating profit 416,189   509,310   735,235
Interest income  -    -   14,878
Profit before taxation, exceptional items and discontinued operations 416,189   509,310   750,113
Income tax charge (120,106)   (142,756)   (128,123)
           
Profit before exceptional items and discontinued operations 296,083   366,554   621,990
           
Loss from exceptional items  -    -   (272,464)
           
Profit after exceptional items and before discontinued operations 296,083   366,554   349,526
           
(Loss) / profit from discontinued operations (9,000)   350,539   265,093
           
Profit for the period attributable to equity holders of the parent 287,083   717,093   614,619
           
Earnings per share          
Basic earnings per share 0.11p   0.23p   0.21p
Diluted earnings per share 0.10p   0.23p   0.21p
           

 

back to top

Consolidated Balance Sheet

As at 31st December 2009


At
At
At

31st Dec 2009
31st Dec 2008
30th June 2009

unaudited
unaudited
audited

£
£
£






Assets




Non-current assets




Property, plant and equipment 185,949
338,910
291,135
Goodwill 8,497,907
8,497,907
8,497,907
Deferred tax assets 513,857
520,601
534,907

9,197,713
9,357,418
9,323,949






Current assets




Trade and other receivables 4,566,161
6,908,446
3,162,676
Non-current assets held for sale 190,000
 -
 -
Cash and short term deposits 157,770
302,683
80,917

4,913,931
7,211,129
3,243,593






Total Assets 14,111,644
16,568,547
12,567,542






Equity and liabilities




Share capital 2,658,586
1,572,476
2,657,809
Share premium 1,382,250
5,015
1,383,648
Retained earnings 3,370,811
3,169,115
3,076,760

7,411,647
4,746,606
7,118,217






Non-current liabilites




Long term borrowings  -
1,015,288
 -

 -
1,015,288
 -




   
Current liabilities          
Trade and other payables 6,558,321   10,806,653   5,399,848
Corporate income tax payable 141,676    -   49,477
  6,699,997   10,806,653   5,449,325
           
Total liabilities 6,699,997   11,821,941   5,449,325
           
Total equity and liabilities 14,111,644   16,568,547   12,567,542

 

back to top

Consolidated Cash Flow Statement

For the 6 months ended 31st December 2009

  6 months ended   6 months ended   12 months ended
  31st Dec 2009   31st Dec 2008   30th June 2009
  unaudited   unaudited   audited
  £   £   £
           
Cash inflow from operating activities          
Profit from operations before taxation 407,198   859,849   462,771
Share option charge for the period 6,968   10,534   14,100
Impairment of investment in subsidiary  -    -   (393,110)
Depreciation of property, plant and machinery 53,085   49,597   95,210
Revaluation of freehold property (33,659)    -    -
           
Operating cashflows before movement in working capital 433,592   919,980   178,971
           
Loss on sale of property, plant and equipment 11,490   135,638   2,873
(Increase) / decrease in receivables (1,382,435)   26,014   2,886,472
(Decrease) in payables (38,176)   (3,610,390)   (4,139,506)
           
Cash consumed by operations (975,529)   (2,528,758)   (1,071,190)
Income tax received  -   16,344    -
           
Net cash from operating activities (975,529)   (2,512,414)   (1,071,190)
           
Cash (outflow) from investing activities          
Interest received  -    -   14,877
Cash relating to discontinued operations  -    -   (134,363)
Purchase of property, plant and equipment (115,729)   (53,499)   (54,087)
           
Net cash used in investment activities (115,729)   (53,499)   (173,573)
           
Cash (outflow) / inflow from financing activities        
Proceeds on issue of shares 1,665   9,403   1,391,515
Costs of share issue (2,286)   (6,553)   (100,930)
           
Net cash from financing activities (621)   2,850   1,290,585
           
Net (decrease) / increase in cash and cash equivalents (1,091,879)   (2,563,063)   45,822
Cash and cash equivalents at beginning of period (639,780)   (685,602)   (685,602)
           
Cash and cash equivalents at end of period (1,731,659)   (3,248,665)   (639,780)
           
Cash and cash equivalents as at 31st Dec 2009          
Represented by:          
Cash and short term deposits 157,770   302,684   80,917
Bank facilities (1,889,429)   (3,551,349)   (720,697)
           
Total cash and cash equivalents (1,731,659)   (3,248,665)   (639,780)

 

back to top

Consolidated Statement of Changes in Equity

For the 6 months ended 31st December 2009

  Share   Share   Retained    
  Capital   Premium   Earnings   Total
  £   £   £   £
               
Balance at 1st July 2009 2,657,809   1,383,648   3,076,760   7,118,217
               
Charge for share options  -    -   6,968   6,968
               
Issue of share capital 777   888    -   1,665
               
Issue costs  -   (2,286)    -   (2,286)
               
Profit for the period  -    -   287,083   287,083
               
Balance at 31st December 2009 2,658,586   1,382,250   3,370,811   7,411,647

 

Basis of Preparation

This half-yearly financial report is unaudited and does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. The financial statements for the year to 30th June 2009, which were prepared in accordance with International Reporting Standards ('IFRS') as adopted by the European Union and upon which the auditors have issued an unqualified report, have been delivered to the Registrar of Companies.

The half-yearly financial report for the six months ended 31st December 2009 have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union. The accounting policies applied in the half-yearly financial report are consistent with those set out and applied in the Group's Annual Report for the year to 30th June 2009.

The half-yearly financial report for the six months ended 31st December 2009 which comprise the Consolidated Income Statement, Consolidated Balance Sheet, Consolidated Cash Flow Statement, Consolidated Statement of Changes in Equity and the related notes, has been reviewed by the Group's auditor. In addition, the Group's auditor has read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the financial information.

 

back to top

 

Page last up-dated: 6 October 2009