TIDMMDZ
28 June 2022
MediaZest Plc
("MediaZest", the "Company" or "Group"; AIM: MDZ)
Unaudited Interim Results for the six months ended 31 March 2022
MediaZest, the creative audio-visual company, announces its unaudited interim
results for the six months ended 31 March 2022 (the "Period").
MediaZest's interim results are set out below, with comparisons to the same
period in the previous year, as well as to MediaZest's audited results for the
year ended 30 September 2021.
CHAIRMAN'S STATEMENT
Introduction
The Board presents the consolidated unaudited results for the six months ended
31 March 2022 for MediaZest plc and its wholly owned subsidiary company
MediaZest International Ltd ("MDZI") (together the "Group").
Financial Review
* Revenue for the Period was £1,402,000, up 66% (2021: £846,000) due to
covid-19 restrictions easing and client projects resuming.
* Gross profit was up by 84% accordingly to £756,000 (2021: £410,000).
* Gross margin rose to 54% (2021: 48%).
* Administrative expenses were £618,000, an increase of 35% (2021: £459,000),
mainly due to the furlough scheme coming to an end and staff returning to
the office following the easing of covid-19 related restrictions.
* EBITDA was a profit of £138,000 (2021: loss of £49,000).
* Net profit for the period after taxation was £40,000 (2021: loss of £
160,000).
* The basic and fully diluted profit per share was 0.0029 pence (2021: loss
per share 0.0115 pence).
* Cash and cash equivalents at 31 March 2022 was £46,000 (2021: £16,000).
Operational Review
The results for the Period show significant improvement from the prior year
comparative period, with improving profitability at Group level and for the
operating subsidiary MDZI, despite the first half traditionally being the
slower half of the year for the business.
The second half of the year has begun well and the Board are confident of a
significant year on year improvement in financial performance.
Both the prior period and full year comparatives reflect the impact of
covid-19, and specifically the UK lockdowns, on client work. These interim
results reflect the increased demand across the Company's three core sectors:
Retail, Automotive and Corporate, that has been evident since Spring 2021.
Performance has been particularly pleasing despite challenges relating to the
supply of stock and timing of deliveries coupled with rising input costs, which
are being carefully monitored and managed by the Group.
Client Work in the Period
The Company's long-term client base remains consistent and continues to
generate new projects. During the Period the Group provided digital signage
solutions to another tranche of stores for long-standing client Pets at Home,
and the roll out of interactive touchscreens to support the promotion of
Electric Vehicles in Hyundai dealerships continued apace. MediaZest also
continues to provide and expand its ongoing professional services in support of
projects with these clients.
MediaZest also completed work on additional Lululemon Athletica stores as they
continue to work with the Group across Europe. Other long-term clients such as
Ted Baker, Halfords, Post Office and Samsung continued to utilise professional
services provided by MediaZest, including software licences, content
management, support and maintenance. As such, the Group continues to have good
visibility over recurring revenue streams.
Engagements with new clients began including Britvic and Marubeni and the Group
continued to develop its relationships with recently won clients such as
Wincanton (logistics) and Vashi (jewellery), with new projects completed and
additional opportunities under discussion.
The business development team has been supplemented and continues to identify
and work on new client projects.
Outlook
The progress over the last 12 months and the outlook for the remainder of the
financial year is encouraging. Long-term clients continue to look to expand the
range and number of deployments with the Group, reflective of the high standard
of delivery.
MediaZest continues to see new opportunities in Europe. The Board is in the
process of establishing an office in mainland Europe (within the EU) to better
facilitate project delivery and logistics following Brexit and to capitalise on
these new opportunities.
Recurring revenue streams have been robust and the Company continues to target
the development of these, as well as additional new client wins.
At a strategic level, the Board believes adding scale to the current
operational business via acquisition would unlock shareholder value and the
Group continues to evaluate potential targets in the market that may be
suitable.
Whilst the three markets in which the Group primarily operates - Retail,
Automotive and Corporate - are seeing strong demand at the current time, the
Board remains mindful of macro-economic headwinds in the second half of 2022.
As such the Group continues to monitor and control the cost base carefully,
whilst balancing the growth of the business and continuing to seek additional
clients and projects.
Lance O'Neill
Chairman
28 June 2022
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHSED 31 MARCH 2022
Unaudited Unaudited Audited
6 months 6 months 12 months
Notes 31-Mar-22 31-Mar-21 30-Sep-21
£'000 £'000 £'000
Continuing Operations
Revenue 1,402 846 2,246
(646) (436) (1,171)
Cost of sales
------------ ------------ ------------
Gross profit 756 410 1,075
Other operating income - - -
Administrative expenses before depreciation and (618) (459) (997)
amortisation
------------ ------------ ------------
EBITDA 138 (49) 78
Administrative expenses - depreciation & amortisation (32) (38) (74)
------------ ------------ ------------
Operating Profit/(loss) 106 (87) 4
Finance Costs (66) (73) (144)
------------ ------------ ------------
Profit/(loss) before taxation 40 (160) (140)
Taxation - - -
======== ======== ========
Profit/(loss) for the period and total comprehensive 40 (160) (140)
loss/income for the period attributable to the owners of
the parent ======== ======== ========
Earnings/(Loss) per ordinary 0.01p (2021: 0.01p) share
Basic 2 0.0029p (0.0115)p (0.0101)p
Diluted 2 0.0029p (0.0115)p (0.0101)p
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022
Unaudited 6 Unaudited 6 Audited 12 months
months ended months ended ended
31-Mar-22 31-Mar-21 30-Sep-21
£'000 £'000 £'000
ASSETS
Non-current assets
Goodwill 2,772 2,772 2,772
Owned 27 25 18
Property, plant and equipment
Right-of-use 105 149 127
Property, plant and equipment
------------ ------------ ------------
2,904 2,946 2,917
Current assets
Inventories 137 238 150
Trade and other receivables 545 408 414
Cash and cash equivalents 46 16 120
------------ ------------ ------------
728 662 684
TOTAL ASSETS 3,632 3,608 3,601
======== ======== ========
EQUITY
Shareholders' Equity
Called up share capital 3,656 3,656 3,656
Share premium 5,244 5,244 5,244
Share option reserve 146 146 146
Retained earnings (7,777) (7,837) (7,817)
------------ ------------ ------------
TOTAL EQUITY 1,269 1,209 1,229
======== ======== ========
LIABILITIES
Non-current liabilities
Financial liabilities -
borrowings:
Interest bearing loans and 175 136 164
liabilities
Lease liabilities 80 182 108
------------ ------------ ------------
255 318 272
Current liabilities
Trade and other payables 983 1,175 1,114
Financial liabilities -
borrowings:
Invoice discounting facility 253 131 192
Interest bearing loans and 816 720 738
liabilities
Lease liabilities 56 55 56
------------ ------------ ------------
2,108 2,081 2,100
TOTAL LIABILITIES 2,363 2,399 2,372
======== ======== ========
TOTAL EQUITY AND LIABILITIES 3,632 3,608 3,601
======== ======== ========
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHSED 31 MARCH 2022
Share Share Share Options Retained Total
Capital Premium Reserves Earnings Equity
£'000 £'000 £'000 £'000 £'000
3,656 5,244 146 (7,677) 1,369
Balance at 30 September 2020
Loss for the period - - - (160) (160)
----------- ----------- ----------- ----------- ----------
Total comprehensive loss for the - - - (160) (160)
period
====== ======= ========= ====== ======
Balance at 31 March 2021 3,656 5,244 146 (7,837) 1,209
====== ======== ========= ======= ======
Profit for the period - - - 20 20
----------- ----------- ----------- ----------- -----------
Total comprehensive profit for the - - - 20 20
period
====== ======= ========= ====== ======
Balance at 30 September 2021 3,656 5,244 146 (7,817) 1,229
====== ======= ========= ====== ======
Profit for the period - - - 40 40
----------- ----------- ----------- ----------- -----------
Total comprehensive profit for the - - - 40 40
period
====== ======= ========= ====== ======
Balance at 31 March 2022 3,656 5,244 146 (7,777) 1,269
====== ======= ========= ====== ======
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHSED 31 MARCH 2022
Re-stated
Unaudited Unaudited Audited
6 months 6 months 12 months
Note 31-Mar-22 31-Mar-21 30-Sep-21
£'000 £'000 £'000
Cash flows from operating activities
Cash generated (absorbed by)/from operating 3 (129) 94 246
activities
Taxation - - -
---------- ---------- ----------
Net cash generated (absorbed by)/from operating (129) 94 246
activities
Cash flows used in investing activities
Purchase of plant and machinery (5) (2) (8)
Purchase of leasehold improvements (14) - -
---------- ---------- ----------
Net cash used in investing activities (19) (2) (8)
Cash flow from financing activities
Other loans repayments (5) (5) (10)
Shareholder loan receipts 145 - -
Shareholder loan repayments (80) - (30)
Bounce back loan repayments (5) - (3)
Invoice financing (repayments)/receipts 4 61 (114) (53)
Lease liability payments (23) (20) (42)
Interest paid (19) (28) (71)
---------- ---------- ----------
Net cash generated from/(used in) financing 74 (167) (209)
activities
---------- ---------- ----------
(Decrease)/increase in cash and cash equivalents (74) (75) 29
---------- ---------- ----------
Cash and cash equivalents at beginning of period 120 91 91
======= ======= =======
Cash and cash equivalents at end of period 4 46 16 120
======= ======= =======
NOTES TO THE FINANCIAL INFORMATION
1. Basis of Preparation
The Group's annual financial statements are prepared in accordance with UK
adopted International Accounting Standards and, accordingly, the consolidated
six-month financial information in this report has been prepared on the same
basis. The financial statements have been prepared under the historical cost
convention.
The International Accounting Standards are subject to amendment and
interpretation by the International Accounting Standards Board (IASB). The
financial information has been prepared on the basis of international
accounting standards expected to be applicable as at 30 September 2022.
This interim report does not comply with IAS 34 "Interim Financial Reporting"
as permissible under the AIM Rules for Companies.
Going Concern
The Directors have considered financial projections based upon known future
invoicing, existing contracts, pipeline of new business and the number of
opportunities it is currently working on.
In addition, these forecasts have been considered in the light of the ongoing
challenges in the global economy as a result of the covid-19 pandemic, war in
Ukraine, consequences of the UK Brexit agreement, cost of living increases, and
previous experience of the markets in which the Group operates and the seasonal
nature of those markets.
These forecasts indicate that the Group will generate sufficient cash resources
to meet its liabilities as they fall due over the next 12-month period from the
date of this interim announcement.
As a result, the Directors consider that it is appropriate to draw up the
financial information on a going concern basis.
Accordingly, no adjustments have been made to reflect any write downs or
provisions that would be necessary should the Group prove not to be a going
concern, including further provisions for impairment to goodwill and
investments in Group companies.
Non-statutory accounts
The financial information contained in this document does not constitute
statutory accounts within the meaning of Section 434 of the Companies Act 2006
("the Act").
The statutory accounts for the year ended 30 September 2021 have been filed
with the Registrar of Companies. The report of the auditors on those statutory
accounts was unqualified and did not contain a statement under section 498(2)
or 498(3) of the Companies Act 2006.
The financial information for the six months to 31 March 2022 has not been
audited.
2. Earnings per share
Basic earnings per share for the Period is calculated by dividing the profit
attributed to ordinary shareholders of £40,000 (2021: loss of £160,000) by the
weighted average number of shares during the period of 1,396,425,774 (2021:
1,396,425,774). The Basic and diluted loss per share for the Audited year ended
30 September 2021 was 0.0101p, calculated by dividing the loss after tax
attributed to ordinary shareholders of £140,000 by the weighted average number
of shares during the year of 1,396,425,774.
The diluted loss per share is identical to that used for basic loss per share
as the options are "out of the money" and therefore anti-dilutive.
3. Cash generated from operations
Unaudited Unaudited Audited
6 months 6 months 12 months
31-Mar-22 31-Mar-21 30-Sep-21
£'000 £'000
Profit/(Loss) after tax 40 (160) (140)
Taxation - - -
Depreciation/amortisation charge 32 38 74
Finance Costs 18 26 54
Increase/(decrease) in inventories (13) (145) (57)
(Increase)/decrease in payables (62) 252 236
(Increase)/decrease in receivables (144) 83 79
======== ======== ========
Net cash generated from/(absorbed by) operating activities (129) 94 246
======== ======== ========
4. Cash and cash equivalents
Re-stated
Unaudited Unaudited Audited
6 months 6 months 12 months
31-Mar-22 31-Mar-21 30-Sep-21
£'000 £'000 £'000
Cash in hand 46 16 120
======== ======== ========
46 16 120
======== ======== ========
Following a review of recent IFRIC decisions, the status of the invoice
discounting facility was reviewed and it was determined that it should be
reflected in financing activities rather than as a component of cash and cash
equivalents. For the comparative Unaudited six months ended 31 March 2021, cash
and cash equivalents were (£115,000), and as a result of this reclassification
it is £16,000. The invoice discounting facility at the end of the comparative
six month period has now been included within the Invoice financing
(repayments)/receipts line of the cash flow statement, which was previously £
nil and as a result of this reclassification is £114,000.
5. Subsequent events
Subsequent to 31 March 2022, the Group has continued to see new projects coming
through the pipeline. As such, the Board is confident the year ending 30
September 2022 will see a year on year improvement in the Group's financial
performance.
6. Distribution of the interim report
Copies of the interim report will be available to the public from the Company's
website, www.mediazest.com, and from the Company Secretary at the Company's
registered address at Unit 9, Woking Business Park, Albert Drive, Woking,
Surrey, GU21 5JY.
This announcement contains inside information for the purposes of Article 7 of
the Market Abuse Regulation (EU) 596/2014 as it forms part of UK domestic law
by virtue of the European Union (Withdrawal) Act 2018 ("MAR"), and is disclosed
in accordance with the Company's obligations under Article 17 of MAR.
Enquiries:
Geoff Robertson 0845 207 9378
Chief Executive Officer
MediaZest Plc
David Hignell/Adam Cowl 020 3470 0470
Nominated Adviser
SP Angel Corporate Finance LLP
Claire Noyce 020 3764 2341
Broker
Hybridan LLP
Notes to Editors:
About MediaZest
MediaZest is a creative audio-visual systems integrator that specialises in
providing innovative marketing solutions to leading retailers, brand owners and
corporations, but also works in the public sector in both the NHS and Education
markets. The Group supplies an integrated service from content creation and
system design to installation, technical support, and maintenance. MediaZest
was admitted to the London Stock Exchange's AIM market in February 2005. For
more information, please visit www.mediazest.com
END
(END) Dow Jones Newswires
June 28, 2022 02:00 ET (06:00 GMT)
Mediazest (LSE:MDZ)
Historical Stock Chart
From Dec 2024 to Jan 2025
Mediazest (LSE:MDZ)
Historical Stock Chart
From Jan 2024 to Jan 2025
