Tel: +44(0)1270-611600
Email: info@ilxgroup.com
Loading...
Tel: +44(0)1270-611600
Email: info@ilxgroup.com
International Learning Xchange


Printable Version

News

ILX Group PLC (ILX/L)
("ILX" or "the Company")
The AIM quoted business education and training specialists

20 November 2007

INTERIM RESULTS
For the six months ended 30 September 2007

Financial Highlights:

  • Revenue up 40 per cent to £6.26 million (2006: £4.47 million)
  • Operating profit was up 132 per cent at £1.34 million (2006: £0.58 million)
  • Operating margin of 21 per cent (2006: 13 per cent)
  • Profit before Tax up 93 per cent to £0.98 million (2006: £0.51 million)
  • Adjusted basic EPS up by 75 per cent to 4.14p (2006: 2.37p)

 

Corporate Highlights:

  • Successful restructuring and integration of the business into two trading divisions
  • Cost savings achieved following rationalisation
  • Resilient order books
  • Good visibility of future bookings
  • Corporate Training Group showing strong organic growth
  • Best Practice Group well placed to benefit from a traditionally stronger 2nd half

Ken Scott, Chief Executive of ILX Group plc, commented:
“The Group is rapidly establishing itself as a market leader in the development and implementation of quality e-learning software, and of high quality classroom training and consultancy services. We remain confident in the outlook for the full year and our capacity to deliver growth and value across both areas of the business”.

For further information or enquiries contact:

ILX Group plc Adventis Financial PR Charles Stanley Securities (Nominated Adviser)
K Scott / J Pickles Tarquin Edwards Philip Davies / Carl Holmes
Tel: 020 7751 7100 Tel: 020 7034 4758 Tel: 020 7149 6000
www.ilxgroup.com Mob: 07879 458 364  

Editor's Notes:

ILX Group plc is a leading provider of vocational training to the private and public sectors, delivered through Computer Based Training (CBT), e-Learning, instructor-led courses/workshops.

ILX Group now trades through two divisions:

  1. Best Practice provides CBT, e-learning, instructor-led training and implementation consultancy principally to the programme and project management, IT service management and business finance markets.
  1. Banking & Finance (through Corporate Training Group) provides instructor-led training, workshops and related services, principally to the investment banking community.  

 

Chairman’s Statement
For the six months ended 30 September 2007

Introduction
I am pleased to present the results for the six months ended 30 September 2007, a period both of consolidation and growth.

These results include a full six months of the Corporate Training Group, acquired in July 2006, which has shown exceptional growth and continues to grow despite recent uncertainty in the financial services sector.  The prospects for this business are excellent.

The full integration of the Mount Lane and Customer Projects businesses into the Best Practice division was completed successfully in April this year.   A new Managing Director was also appointed for the division, which is now back on track.

 

Business Review – Best Practice Group

The Best Practice Group has now been fully integrated to one division. This has involved the consolidation of the sales and operations teams providing annualised cost savings of approximately £340,000.

The division has won a number of significant new contracts, revenues from which have started to come through and which are expected to deliver further benefit in the second half. These contracts are primarily for classroom training and consultancy services but include an element of e-learning.

Sales of the division’s desktop solutions (previously Mount Lane) products, particularly in Office 2007, have recovered, boosted by two major contracts and increased usage of the Microsoft Office 2007 suite amongst large corporations.

E-learning sales have shown growth in both Finance and PRINCE2, the project management qualification. The much anticipated change in ITIL, the service management qualification, from version 2 to version 3 has affected all of the providers of training in this sector. We have carried out a major upgrade to our ITIL products and our ITIL version 3 e-learning product was released in October significantly ahead of our competitors. Whilst sales were inevitably delayed as a consequence the Directors believe that the Company’s offering is truly state-of-the-art and I would like to congratulate the development team on its release.

Finally, the division has successfully renewed its Accredited Consultancy status following the full integration of Customer Projects and has also secured ISO9001:2000 accreditation across the division. We remain the only company in the marketplace that can offer accredited classroom training and e-learning in PRINCE2 as well as being qualified to undertake PRINCE2 maturity assessments.

The division remains well placed to take advantage of what is traditionally its strongest half of the year from October to March.

Business Review – Corporate Training Group

Trading at the Corporate Training Group has continued to be very strong, with like for like sales growth in the first half in excess of 20%, and bookings for the remainder of the year continuing to project strong growth.

We remain sensitive to the current issues affecting the investment banking sector, which makes up the majority of the client base for this division. However we are yet to see any adverse affect on the growth in demand for training. We are already seeing a significantly greater level of bookings for next year than we would usually expect, with a number of clients booking earlier in order to secure preferred dates.

Recruitment of high quality training staff is key to expanding this business and we have made good progress in this area, with two new trainers already on board and others identified to join the team.

Considerable work has been done by our development team, working in conjunction with the trainers, in building the first two e-learning products for the Corporate Training Group which we expect to be launched into this marketplace before the end of the year. We expect these e-learning products (called “i-learning”) to set a new standard for high quality on-line training material. These products are designed to replace existing competitor e-learning products rather than to replace classroom training sessions as a key part of our continuing objective to dominate this market.

We are delighted with the growth so far and confident that the full year will be another record year for the Corporate Training Group.

Financial Results

Revenue for the period was £6.26 million (6 months to September 2006: £4.47 million). Operating profit, before restructuring costs of £167,269 relating to the integration of Best Practice, was £1,340,312 (6 months to September 2006: £577,996), with an operating margin of 21% (6 months to 30 September 2006: 13%).

Basic earnings per share is up by 53% to 3.63p (6 months to September 2006: 2.37p). Excluding one-off costs, underlying earnings per share for the period was 4.14p (6 months to 30 September 2006: 2.37p). Adjusted earnings per share for the 12 months to 31 March 2007 was 5.94p.

Dividend

The Directors do not currently intend to pay an interim dividend but expect to continue an annual dividend.

Summary and Future Opportunities

The Group is rapidly establishing itself as a market leader in the development and implementation of quality e-learning software, and of high quality classroom training and consultancy services. We remain confident that with a strong performance from Best Practice in the second half, and continued growth from the Corporate Training Group, the outlook for the full year is very positive with capacity to deliver strong growth and value across both areas of the business.

Paul Lever
Chairman

20 November 2007


Independent Review Report to ILX Group plc

Introduction

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 September 2007 which comprises specifically the primary financial statements and the related explanatory notes that have been reviewed.  We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting the requirements of the London Stock Exchange Alternative Investment Market’s (AIM) Rulebook for Companies. Our review has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached.

Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the AIM Rulebook for Companies.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting," as adopted by the European Union.

Our Responsibility

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

Scope of Review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom.  A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 September 2007 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM Rulebook for Companies.

Saffery Champness
Chartered Accountants

Beaufort House
2 Beaufort Road
Clifton
Bristol
BS8 2AE

20 November 2007

Consolidated Income Statement
For the six months ended 30 September 2007

 

 

Six months ended 30.9.2007
Unaudited

Six months ended 30.9.2006
Unaudited

Year
ended 31.3.2007
Audited

 

Notes

TOTAL

TOTAL

TOTAL

 

 

£

£

£

 

 

 

 

 

Revenue

 

6,262,413

4,470,254

10,340,406

 

 

 

 

 

Cost of sales

 

(2,847,264)

(1,734,156)

(4,488,656)

 

 

 

 

 

Gross profit

 

3,415,149

2,736,098

5,851,750

 

 

 

 

 

Distribution costs

 

(145,198)

(119,539)

(286,034)

Administrative expenses excluding depreciation and amortisation

 

(1,865,578)

(2,005,587)

(3,899,109)

 

 

 

 

 

Earnings before interest, tax and depreciation and amortisation

 

1,404,373

610,972

1,666,607

 

 

 

 

 

Depreciation

 

(64,061)

(32,976)

(87,054)

 

 

 

 

 

Operating profit before restructuring costs

 

1,340,312

577,996

1,579,553

 

 

 

 

 

Interest receivable and similar income

 

9,968

9,317

26,499

Interest payable and similar charges

 

(204,099)

(81,396)

(241,344)

 

 

 

 

 

Profit before tax and restructuring costs

 

1,146,181

505,917

1,364,708

 

 

 

 

 

Restructuring Costs

3

(167,269)

-

-

 

 

 

 

 

Profit before tax

 

978,912

505,917

1,364,708

 

 

 

 

 

Tax

 

(274,095)

(151,593)

(257,360)

 

 

 

 

 

Profit for the period attributable to equity shareholders

 

704,817

354,324

1,107,348

 

 

 

 

 

Earnings per share:

4

 

 

 

Basic

 

3.63p

2.37p

6.45p

Diluted

 

3.51p

n/a

6.33p



Consolidated Statement of Changes in Equity
For the six months ended 30 September 2007

 

Six months ended 30.9.2007

Six months ended 30.9.2006

Year ended 31.3.2007

 

£

£

£

 

 

 

 

Balance at start of period

19,441,510

12,919,708

12,919,708

Profit for the period

704,817

354,324

1,107,348

Dividends paid

(145,431)

(96,250)

(96,250)

Issue of shares to trust

-

(742,500)

(742,500)

Dividends received by trust

22,125

 

 

Issue of shares

500

653,547

655,247

Options granted and exercised

33,857

67,424

62,659

Contingent consideration

-

3,000,000

970,000

Premium on issue of shares

3,000

4,718,328

4,731,927

Costs relating to share issues

(3,099)

(161,459)

(166,629)

Balance at end of period

20,057,279

20,713,122

19,441,510

 

Consolidated Balance Sheet as at 30 September 2007

 

Notes

As at 30.9.2007
Unaudited

As at 30.9.2006
Unaudited

As at 31.3.2007
Audited

Assets

 

£

£

£

Non-current assets

 

 

 

 

Property, plant and equipment

 

243,097

178,099

232,554

Intangible assets

 

22,898,519

24,995,563

22,779,845

Deferred tax asset

 

259,905

637,405

534,000

Total non-current assets

 

23,401,521

25,811,067

23,546,399

 

 

 

 

 

Current assets

 

 

 

 

Trade and other receivables

 

3,152,435

3,463,195

2,660,587

Cash and cash equivalents

 

112,221

261,435

843,686

Total current assets

 

3,264,656

3,724,630

3,504,273

 

 

 

 

 

Total assets

 

26,666,177

29,535,697

27,050,672

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

(1,413,283)

(1,516,770)

(1,743,352)

Provision for deferred & contingent consideration

7

(1,000,000)

(1,270,000)

(1,000,000)

Tax liabilities

 

(714,606)

(777,911)

(644,582)

Bank loans

 

(1,898,372)

(1,653,743)

(1,098,372)

Total current liabilities

 

(5,026,261)

(5,218,424)

(4,486,306)

 

 

 

 

 

Non-current liabilities

 

 

 

 

Provision for deferred & contingent consideration

7

-

(1,000,000)

(1,000,000)

Hire purchase creditor

 

-

(2,438)

-

Bank loans

 

(1,582,637)

(2,601,713)

(2,122,856)

Total non-current liabilities

 

(1,582,637)

(3,604,151)

(3,122,856)

 

 

 

 

 

Total liabilities

 

(6,608,898)

(8,822,575)

(7,609,162)

 

 

 

 

 

Net assets

 

20,057,279

20,713,122

19,441,510

 

 

 

 

 

Equity

 

 

 

 

Issued share capital

 

1,939,076

1,936,876

1,938,576

Share premium

 

11,813,236

11,804,906

11,813,335

Shares to be issued – contingent consideration

7

3,000,000

5,030,000

3,000,000

Own shares in trust

6

(1,802,567)

(1,824,692)

(1,824,692)

Share option reserve

 

292,138

267,040

258,281

Buyback reserve

 

1,177,819

1,177,819

1,177,819

Retained earnings

 

3,637,577

2,321,173

3,078,191

Total equity

20,057,279

20,713,122

19,441,510

The interim financial statements were approved by the board of directors and authorised for issue on 20 November 2007. 

Consolidated Cash Flow Statement
For the six months ended 30 September 2007

 

Six months
ended
30.9.2007
Unaudited

Six months
ended
30.9.2006
Unaudited

Year
ended
31.3.2007
Audited

 

£

£

£

Operating profit before restructuring costs

1,340,312

577,996

1,579,553

Adjustments for:

 

 

 

Depreciation and amortisation

64,061

32,976

87,054

Share option charge

33,857

67,424

62,659

Movement in trade and other receivables

(485,639)

(472,507)

457,349

Movement in trade and other payables

(128,936)

(528,754)

(204,417)

Cash generated from / (used by) operating activities

823,655

(322,865)

1,982,198

 

 

 

 

Interest paid

(16,150)

(25,201)

(24,628)

Tax paid

(131,192)

(905)

(96,858)

Net cash generated from / (used by) operating activities

676,313

(348,971)

1,860,712

 

 

 

 

Restructuring Costs

(167,269)

-

-

 

 

 

 

Investing activities

 

 

 

Interest received

9,968

9,317

26,499

Purchases of property, plant and equipment

(74,604)

(55,113)

(163,646)

Expenditure on product development

(118,674)

(118,163)

(198,945)

Payments relating to acquisition of subsidiaries

(1,000,000)

(5,648,065)

(5,780,079)

Net cash used by investing activities

(1,183,310)

(5,812,024)

(6,116,171)

 

 

 

 

Financing activities

 

 

 

Post-completion dividends paid

-

-

(82,411)

Increase in / (repayment of) borrowings

259,781

3,434,695

2,400,467

Repayment of finance lease obligations

-

(610)

(10,362)

Net proceeds of share issues

(3,099)

2,458,916

2,478,045

Interest paid

(190,575)

(20,447)

(236,470)

Dividend paid

(123,306)

(96,250)

(96,250)

Net cash from financing activities

(57,199)

5,776,304

4,453,019

 

 

 

 

Net change in cash and cash equivalents

(731,465)

(384,691)

197,560

 

 

 

 

Cash and cash equivalents at start of period

843,686

646,126

646,126

Cash and cash equivalents at end of period

112,221

261,435

843,686

 

Notes to the Interim Report
For the six months ended 30 September 2007

  1. The financial information contained in the Interim Report does not constitute statutory accounts as defined in section 240 of the Companies Act 1985.  The Interim Report is in compliance with International Accounting Standard 34 (Interim Financial Reporting). The comparative financial information for the six months ended 30 September 2006, and the year ended 31 March 2007, is an abridged version of the group's published financial statements for these periods. The financial statements for the year ended 31 March 2007 contained an unqualified audit report and have been filed with the Registrar of Companies.
  1. The interim financial statements have been prepared on the basis of the accounting policies set out in the March 2007 financial statements of ILX Group Plc.

 

Six months ended 30.9.2007

Six months ended 30.9.2006

Year ended 31.3.2007

Post tax profit for the period

£704,817

£354,324

£1,107,348

Weighted average shares

19,390,295

14,960,662

17,179,200

 

 

 

 

Basic EPS

3.63p

2.37p

6.45p

Diluted earnings per share is adjusted for outstanding options and the average option price, using an average interest saving of 8.00% (2006: 7.25%.)

 

Six months ended 30.9.2007

Year ended 31.3.2007

Post tax profit for the period

£704,817

£1,107,348

After tax interest on outstanding options multiplied by exercise price

£51,056

£107,680

Profit for diluted earnings per share

£755,873

£1,215,028

 

 

 

Weighted average shares for basic earnings per share

19,390,295

17,179,200

Outstanding options

2,134,615

2,008,615

Weighted average shares for diluted earnings per share

21,524,910

19,187,815

 

 

 

Diluted EPS

3.51p

6.33p

The calculation of fully diluted earnings per share has not been disclosed for the six months ended 30 September 2006 as the effect of the company’s outstanding share options for that period was not dilutive.

An underlying adjusted earnings per share figure is calculated below stripping out the effect of exceptional reorganisation costs incurred and using a normalised tax rate:

 

Six months ended 30.9.2007

Six months ended 30.9.2006

Year ended 31.3.2007

 

£

£

£

Post tax profit for the period

704,817

354,324

1,107,348

Add / (deduct) actual tax charge / (credit)

274,095

151,593

257,360

Add / (deduct) non-recurring items

167,269

-

92,716

Normalised tax charge

(343,854)

(151,593)

(437,227)

Profit for adjusted earnings per share

802,327

354,324

1,020,197

 

 

 

 

 

Six months ended 30.9.2007

Six months ended 30.9.2006

Year ended 31.3.2007

Post tax profit for the period

£802,327

£354,324

£1,020,197

Weighted average shares

19,390,295

14,960,662

17,179,200

 

 

 

 

Basic EPS - adjusted

4.14p

2.37p

5.94p

 

 

 

 

 

Six months ended 30.9.2007

Six months ended 30.9.2006

Year ended 31.3.2007

Post tax profit for the period

£802,327

£354,324

£1,020,197

After tax interest on outstanding options multiplied by exercise price

£51,056

£42,970

£107,680

Profit for diluted earnings per share

£853,383

£397,294

£1,127,877

 

 

 

 

Weighted average shares for basic earnings per share

19,390,295

14,960,662

17,179,200

Outstanding options

2,134,615

1,750,615

2,008,615

Weighted average shares for diluted earnings per share

21,524,910

16,711,277

19,187,815

 

 

 

 

Diluted EPS - adjusted

3.96p

n/a

5.88p

 

  1. The group operates in one business segment; that of supply of training and consultancy solutions. The operations are monitored by the geographic regions of UK, Mainland Europe, North America, and Other (Asia, Middle and Far East, Africa, and South America).
  1. The company holds 1,850,000 of its own ordinary shares in trust in a Medium Term Incentive Plan, administered by Investec Trust Guernsey Ltd. These shares become payable to directors and senior management, on the achievement of certain performance criteria. The shares are shown at cost as a debit against reserves and relate to the investment.  The shares are held in trust under the Plan and represent 9.9% of the total called up share capital.

 

  1. The company has the following liabilities, some contingent on certain future performance criteria, arising out of earn-out provisions in the agreements relating to recent acquisitions. These contingent liabilities and their potential timing are as follows:

 

At 30.9.2007

At 30.9.2006

At 31.3.2007

Current liabilities: Contingent consideration

£

£

£

Acquisition of Corporate Training Group Ltd

1,000,000

1,270,000

1,000,000

 

1,000,000

1,270,000

1,000,000

 

 

 

 

Non-current liabilities: Contingent consideration

 

 

 

Acquisition of Corporate Training Group Ltd

-

1,000,000

1,000,000

 

-

1,000,000

1,000,000

 

 

 

 

Equity: Contingent consideration

 

 

 

Acquisition of Mount Lane Training and Implementation Solutions Ltd

-

1,530,000

-

Acquisition of Customer Projects Ltd

-

500,000

-

Acquisition of Corporate Training Group Ltd

3,000,000

3,000,000

3,000,000

 

3,000,000

5,030,000

3,000,000

The contingent consideration relating to The Corporate Training Group Limited shown under current liabilities, is payable in cash on 30 June 2008.

The contingent consideration relating to The Corporate Training Group Limited shown under equity, is payable in cash or shares at the Company’s option. £1,500,000 fell due on 30 June 2007 and the remaining £1,500,000 is due to be settled on 30 June 2008.

The Company and the vendors of The Corporate Training Group Limited have agreed to defer payment of the amount due on 30 June 2007. Under the terms of the agreement, interest accrues on the outstanding balance at 5% above base rates.

  1. The company has a related party relationship with its subsidiaries, its directors, and other employees of the company with management responsibility. There were no transactions with these parties during the period outside the usual course of business. There were no transactions with any other related parties.

 

  1. The Company’s last accounts referred to a contingent liability arising from a claim lodged by a former employee against the company. The claim was scheduled to be heard by an employment tribunal in November 2007. This tribunal has now been postponed while both parties continue discussions with the intention of reaching an amicable resolution.

Copies of these interim results will be sent to shareholders shortly and will also be available at the Company’s registered office at 1 London Wall, London EC2Y 5AB.

 


Printable Version

Back to top...

END


PRINCE2™ is a Trade Mark of the Office of Government Commerce. The PRINCE2 Cityscape logo™ is a Trade Mark of the Office of Government Commerce in the United Kingdom and other countries MSP™ is a Trade Mark of the Office of Government Commerce. ITIL® is a Registered Trade Mark of the Office of Government Commerce in the United Kingdom and other countries. IT Infrastructure Library® is a Registered TradeMark of the Office of Government Commerce in the United Kingdom and other countries. M_o_R® is a Registered Trade Mark of the Office of Government Commerce in the United Kingdom and other countries The swirl logo™ is a Trade Mark of the Office of Government Commerce. The Best Practice User Group™ logo are Trade Marks of Best Practice User Group Ltd.