INCAP GROUP INTERIM REPORT JANUARY-JUNE 2012: REVENUE ON PREVIOUS YEAR’S LEVEL, TURN FOR THE BETTER IN PROFITABILITY
- Revenue in January-June was EUR 33.9 million, up 1% on the same period the previous year (Jan-Jun 2011: EUR 33.7 million)
- January-June operating profit (EBIT) January-June was EUR -0.3 million (EUR -1.0 million)
- Operating profit (EBIT) and net profit for the second quarter were positive
- January-June earnings per share in January-June were EUR -0.02 (EUR -0.11).
- A successful comprehensive solution was achieved in financing negotiations
- Incap amends its profit forecast and estimates that its operating profit (EBIT) for the second half of the year will be positive. Previously, the full-year operating profit (EBIT) was estimated to be positive.
This interim report has been prepared in accordance with international financial reporting standards (IFRS) – IAS 34 Interim Financial Reporting standard. The accounting principles for the interim report are the same as those used in the preparation of the 2011 financial statements. Unless otherwise stated, the comparison figures refer to the same period in the previous year. This interim report is unaudited.
Sami Mykkänen, President and CEO of Incap Group: "We have made progress in implementing the company's strategic changes. The transfer of the Helsinki plant's production to the company's other plants, which was decided in the beginning of the year, has proceeded as scheduled and will have a positive impact on the Group's profitability already during the latter half of the year."
"The demand for energy efficiency sector's products continues to stay on a pleasing level. Thanks to this, the capacity usage of our Vaasa factory is good and in addition to in-house personnel, we employ there approximately 20 persons via a staffing agency. Also the growth of the Indian operations has been rapid this year and the profitability has improved remarkably."
"The comprehensive financing solution which was negotiated during spring stabilises our financing structure, and we can thus be very satisfied with the final result of the negotiations. In order to redeem the convertible bond, we will implement a share issue towards the end of the year, and I am confident that the issue will be a success."
Revenue and profitability April-June 2012
Revenue for the second quarter amounted to EUR 18.4 million, up approximately 18% on the first quarter and up 4% year-on-year. The growth was mainly due to brisk demand for electric power products, which is expected to continue at a good level during the latter half of the year as well.
The operating result (EBIT) for April-June was approximately EUR 13 thousand positive. The sales margin improved clearly year-on-year as the result of increases in customer prices and a proportional decrease in material expenses and other variable costs. Net profit for the second quarter was positive, approximately EUR 0.4 million.
| Quarterly comparison
|Operating profit/loss (EBIT)||13||-345||-609||35||-623||-423|
|Earnings per share, EUR||0.02||-0.04||– 0.07||-0.03||-0.06||-0.05|
Revenue and profitability January-June 2012
Revenue for the first half of 2012 amounted to EUR 33.9 million, up approximately 1 % year-on-year. Revenue increased at a steady rate in all months of the period, although the trend varied greatly between different customers. Deliveries to customers in the energy efficiency sector remained at a good level, and especially the demand for products manufactured at the Indian plant clearly picked up.
The operating result for January-June was EUR -0.3 million, which is slightly over EUR 0.7 million better than the corresponding period for the previous year. Long-term measures aiming to improve profitability began to show in the result. Financial performance was particularly burdened by expenses related to the closure of the Helsinki plant.
| Comparison by report period
| Operating profit/loss (EBIT)
|Net profit/loss||-358||– 2,133||-83||-3,997|
|Earnings per share, EUR||-0.02||-0.11||-82||-0.21|
Net financial expenses decreased to EUR 26 thousand (EUR 1.1 million) year-on-year, with approximately EUR 1.1 million of financing income recognised in June as the result of the dilution of the convertible bond. Depreciation stood at EUR 0.9 million (EUR 1.1 million). The loss for the period was EUR 0.4 million (2.1 million).
The return on investment was 8.2% (-6.8%) and return on equity was -48.3% (-96.1%). Earnings per share were EUR -0.02 (EUR -0.11).
The value of inventories amounted to EUR 11.3 million (EUR 13.3 million) at the end of the period. At the end of 2011, the value of inventories was EUR 11.4 million and at the end of the first quarter EUR 12.5 million. The decrease in the value of inventories was mainly due to the use of components procured for the ramp-down of the Helsinki plant for production.
The expansion of Incap's production plant in Kuressaare was completed in June, and the new facilities will be fully in production use at the beginning of August. In connection with the optimisation of the production facilities, materials processing will be developed, for example. The expansion of the facilities will make production significantly more efficient by bringing all operations under a single roof and making it possible to give up separately leased premises. The Helsinki plant's production activity will end in August.
All of Incap's functions are covered by a uniform quality and environmental system after Det Norske Veritas granted the Indian subsidiary the same quality and environmental certificates as the other units.
In order to improve the Group's cost structure, Group Services were reorganised and tasks related to sales, quality management and test design in support of production were centralised in the company's branch in Tallinn, Estonia.
The Group's balance sheet total was EUR 38.9 million (EUR 42.7 million).
The Group's equity at the close of the period was EUR 1.7 million (EUR 3.3 million). Debt totalled EUR 37.2 million (EUR 39.4 million), of which interest-bearing debt came to EUR 23.2 million (EUR 24.9 million). EUR 2.9 million of the non-current debt is made up by the new convertible bond. The parent company's equity totalled EUR 12.5 million, representing 61% of the share capital (EUR 13.9 million, 68%). This exceeds the minimum equity limit pursuant to the Limited Liability Companies Act by approx. EUR 2.3 million.
The Group's equity ratio decreased to 4.3% (7.6%). Interest-bearing net liabilities were EUR 22.7 million (24.1 million), and the gearing ratio was 1,373% (739%).
The Group's cash and cash equivalents amounted to EUR 0.5 million (EUR 0.8 million) on 30 June 2012.
Financing and cash flow
The Group's quick ratio was 0.5 (0.4) and the current ratio 0.8 (0.8). Cash flow from operating activities was EUR 0.1 million (EUR -2.7 million) and the change in cash and cash equivalents showed an increase of EUR 0.04 million (an increase of EUR 0.23 million).
Incap successfully completed the negotiations on expiring financing agreements in May. The company's domestic financier banks renewed the company's financing agreements and granted new loans totalling EUR 2.5 million for the company. Of the loan, EUR 1 million was withdrawn after the report period in July and EUR 1.5 million can be withdrawn once the 2007 convertible loan has been redeemed in full and the bank has approved the targeted level of net IBD/EBITDA on 30 June 2012.
The risks related to the Group's cash flow and liquidity are described in more detail under "Short-term risks and factors of uncertainty concerning operations."
Refinancing of the 2007 convertible bond
The EUR 6.75 million convertible bond issued by Incap Corporation in 2007 expired on 25 May 2012. As part of the financing package negotiated by the company, the re-financing of the convertible bond was arranged so that some of the convertible bond holders converted the loan to a new convertible bond, while the company redeems the loan share of the remaining holders.
The company issued a new convertible bond with a nominal value of EUR 2,916,000 for some of the holders. The new convertible bond falls due in one instalment on 25 May 2017 and it carries an annual coupon rate of 7%. It was agreed with the other holders of the convertible bond that Incap will redeem or purchase their loan shares at a total price of EUR 2,751,840 during the year 2012. The loan shares to be redeemed represent a total of EUR 3,834,000 of the principal of the 2007 convertible bond. Incap will arrange a share issue by the end of 2012 and use the raised capital for redeeming the convertible bond.
Private placement in April 2012
On 11 April 2012, the Board exercised its authorisation granted by the 2011 Annual General Meeting and issued a total of 2,168,100 new shares to the major shareholders of the company. The issue was subscribed for in full at a price of EUR 0.35 per share. The subscription price, amounting to approximately EUR 759 thousand, was recognised in the reserve for invested non-restricted equity. The new shares were entered in the Trade Register after the close of the review period on 18 July 2012, after which the total number of shares in the company increased to 20,848,980 shares. The new shares are expected to become available for public trading at the Helsinki Stock Exchange by the end of August, and the company will publish a prospectus for this purpose.
Investments amounted to EUR 0.1 million (EUR 0.2 million positive) during the period.
Personnel and management
At the close of the period, Incap Group had a payroll of 714 employees (759), while at the beginning of the year the company had 735 employees. Proportionally, the number of employees decreased the most in Group Services, which underwent restructuring through the transfer of operations to Estonia. Of the personnel, 50% worked in India, 30% in Estonia and 20% in Finland.
Annual General Meeting
Incap Corporation's Annual General Meeting was held in Helsinki on Wednesday, 11 April 2012. A total of 14 shareholders attended the meeting, representing a total of 40.7% of the shares and votes in the company.
The AGM adopted the financial statements for the financial year that ended on 31 December 2011. In accordance with the proposal of the Board of Directors, the AGM decided that no dividend be distributed and that the loss for the financial year (EUR 2,372,981.70) be recognised in equity.
The AGM discharged the members of the Board of Directors and the President and CEO from liability. Raimo Helasmäki, Kalevi Laurila, Susanna Miekk-oja and Lassi Noponen were re-elected as Board members, and Matti Jaakola was elected as a new member. All of the Board members are independent of the company, and four of them are independent of the major shareholders. Authorised Public Accountant Ernst & Young Oy was again elected as the company auditor.
The AGM authorised the Board of Directors to decide on issuing a maximum of 9,300,000 new shares either for consideration or without consideration within one year of the AGM. A maximum of 300,000 of the new shares can be used for option rights as part of the company's incentive scheme. The Board of Directors has not exercised the authorisation.
Shares and shareholders
Incap Corporation has one series of shares and the number of shares at the end of the period was 18,680,880. During the period, the share price varied between EUR 0.28 and EUR 0.65 (EUR 0.46 and 0.63). The closing price for the period was EUR 0.31 (EUR 0.58). The trading volume was 6.7% of outstanding shares (2.1%).
At the end of the period, the company had 1,091 shareholders (1,076). Foreign or nominee-registered owners held 0.5% (0.6%) of all shares. The company's market capitalisation on 30 June 2012 was EUR 5.8 million (EUR 10.8 million). The company does not hold any of its own shares.
Announcements in accordance with Section 9 of Chapter 2 of the Securities Market Act on changes in holdings
Once the new shares subscribed for in the April private placement are registered, Kalevi Laurila's holding of Incap's shares will exceed the 5% threshold.
Short-term risks and factors of uncertainty concerning operations
The risks and uncertainties related to Incap's operations are described in more detail in the financial statements for 2011, available on the company's website. Incap's most significant short-term risks are associated with the development of customer demand, the sufficiency of funding and the success of the planned share issue, the equity ratio and the achievement of targets related to profitability and inventories.
The deferred tax assets recognised in the consolidated balance sheet (EUR 4.1 million) are based on the Board of Directors' assessment of future earnings development at Incap Corporation and the Indian subsidiary. On 30 June 2012, confirmed tax losses for which no deferred tax asset was recognised amounted to EUR 8.1 million. Future utilisation of deferred tax assets is uncertain, and should the future development not correspond to the Board's estimate, the ensuing write-down of deferred tax assets in the consolidated balance sheet would have a considerable impact on Incap Group's and the parent company's equity ratio and, consequently, on their equity, among other things.
To assess its liquidity, Incap has prepared a 12-month cash flow projection for the Group, based on its performance forecast for 2012 and the actual turnover of its sales receivables, accounts payable and inventories. Based on the cash flow projection, the company's working capital is sufficient for the next 12 months provided that the estimated targets for profitability and for the turn of inventory values are met and that the share issue planned to take place towards the end of the year succeed according to targets.
Outlook for 2012
Incap's estimates for future business development are based on its customers' forecasts and the company's own assessments. The demand for energy efficiency sector products, which are manufactured in Vaasa and India, is expected to remain good and even pick up towards the end of the year. Revenue from well-being technology products is expected to fall short of the previous year because not all of the products formerly manufactured at the Helsinki plant will be transferred to the company's other plants to the expected extent.
The closure of the Helsinki plant is the final stage in the company's strategic restructuring of production, which has formed a basis for profitable growth. Transferring the plant's production to other units and making operations more efficient will improve the company's profitability during the latter half of 2012.
Incap reiterates its previous forecast published on 19 June 2012 in terms of revenue and estimates that the Group's revenue in 2012 will be lower than the EUR 68.9 million achieved in 2011.
Incap amends its previous guidance concerning EBIT and estimates that the operating profit (EBIT) for the latter half of the year will be positive and full-year operating profit will be clearly better than in 2011, at which time it amounted to EUR -1.6 million. Previously, on 19 June 2012, Incap estimated that its full-year operating result would be positive and clearly higher than in 2011.
Publication of the interim report for January-September 2012
Incap Group's interim report for January-September will be published on Wednesday, 31 October 2012.
Board of Directors
Sami Mykkänen, President and CEO, tel. +358 40 559 9047
Kirsti Parvi, CFO, tel. +358 50 517 4569
Hannele Pöllä, Director, Communications and Investor Relations, tel. +358 40 504 8296
NASDAQ OMX Helsinki Ltd
Incap will arrange a conference for the press and financial analysts on 31 July 2012 at 10:00 a.m. at the World Trade Center, Helsinki, in Meeting Room 4 on the 2nd floor at Aleksanterinkatu 17, FI-00100 Helsinki.
1 Consolidated Income Statement
2 Consolidated Balance Sheet
3 Consolidated Cash Flow Statement
4 Consolidated Statement of Changes in Equity
5 Group Key Figures and Contingent Liabilities
6 Quarterly Key Figures
7 Calculation of Key Figures
INCAP IN BRIEF
Incap Corporation is an internationally operating contract manufacturer whose comprehensive services cover the entire life-cycle of electromechanical products from design and manufacture to maintenance services. Incap's customers include leading equipment suppliers in energy-efficiency and well-being technologies, for which the company produces competitiveness as a strategic partner. Incap has operations in Finland, Estonia, India and China. The Group's revenue in 2011 amounted to EUR 68.9 million, and the company currently employs approximately 715 people. Incap's share is listed on the NASDAQ OMX Helsinki. Additional information:www.incap.fi.
|CONSOLIDATED INCOME STATEMENT (IFRS)|
(EUR thousand, unaudited)
|Work performed by the enterprise and capitalised||0||0||0||0||0||0||0|
| Change in inventories of finished goods and
work in progress
|Other operating income||85||134||38||40||219||78||182||145|
|Raw materials and consumables used||10,801||12,568||11,270||12,812||23,369||24,082||-3||48,631|
|Depreciation and amortisation||415||435||552||542||850||1,094||-22||2,047|
|Other operating expenses||1,944||2,051||1,762||1,931||3,994||3,693||8||7,597|
|Financing income and expenses||-366||339||-528||-559||-26||-1,088||-98||-2,378|
|PROFIT/LOSS BEFORE TAX||-711||352||-951||-1,182||-358||-2,133||-83||-3,997|
|Income tax expense||0||0||0||0||0||0||0|
|PROFIT/LOSS FOR THE PERIOD||-711||352||-951||-1,182||-358||-2,133||-83||-3,997|
|Earnings per share||-0.04||0.02||-0.05||-0.06||-0.02||-0.11||-82||-0.21|
| Options have no dilutive effect
in accounting periods 2011 and 2012
|OTHER COMPREHENSIVE INCOME|| 1-3/
|Change %|| 1-12/
|PROFIT/LOSS FOR THE PERIOD||-711||352||-951||-1,182||-358||-2,133||-83||-3,997|
|OTHER COMPREHENSIVE INCOME:|
|Translation differences from foreign units||-2||-50||-185||-57||-51||-242||-79||-316|
|Other comprehensive income, net||-2||-50||-185||-57||-51||-242||-79||-316|
|TOTAL COMPREHENSIVE INCOME||-712||302||-1,136||-1,239||-410||-2,375||-83||-4,313|
|Shareholders of the parent company||-712||302||-1,136||-1,239||-410||-2,375||-83||-4,313|
|CONSOLIDATED BALANCE SHEET (IFRS)|
|(EUR thousand, unaudited)||30.6.2012||30.6.2011||Change %||31.12.2011|
|Property, plant and equipment||3,160||4,961||-36||4,007|
|Other intangible assets||212||501||-58||341|
|Other financial assets||311||314||-1||314|
|Deferred tax assets||4,061||4,137||-2||4,085|
|TOTAL NON-CURRENT ASSETS||8,693||10,908||-20||9,710|
|Trade and other receivables||16,444||15,692||5||15,834|
|Cash and cash equivalents||460||811||-43||369|
|TOTAL CURRENT ASSETS||28,242||29,819||-5||27,625|
|Non-current assets held for sale||1,936||1,936||0||1,936|
|EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT|
|Share premium account||44||44||0||44|
|Reserve for invested unrestricted equity||4,843||4,084||19||4,084|
|Deferred tax liabilities|
|Interest-bearing loans and borrowings||2,978||581||413||259|
|Trade and other payables||14,037||14,535||-3||13,109|
|Current interest-bearing loans and borrowings||20,030||23,780||-16||24,336|
|Liabilities relating to non-current assets held for sale||171||513||-67||256|
|TOTAL EQUITY AND LIABILITIES||38,871||42,663||-9||39,271|
|CONSOLIDATED CASH FLOW STATEMENT|
|(EUR thousands, unaudited)||1-6/2012||1-6/2011||1-12/2011|
|Cash flow from operating activities|
|Adjustments to operating profit||584||718||2 157|
|Change in working capital||1,058||-1,383||-1,920|
|Interest and other payments made||-1,189||-1,010||-1,793|
|Cash flow from operating activities||139||-2,703||-3,137|
|Cash flow from investing activities|
|Capital expenditure on tangible and intangible assets||-86||-172||-280|
|Proceeds from sale of tangible and intangible assets||100||62||148|
|Sold shares of subsidiary||0||0||0|
|Repayments of loan assets||3||46||0|
|Cash flow from investing activities||16||-64||-218|
|Cash flow from financing activities|
|Proceeds from share issue||288||0||0|
|Drawdown of loans||1,224||3,740||4,946|
|Repayments of borrowings||-1,258||-288||-1,118|
|Repayments of obligations under finance leases||-370||-457||-843|
|Cash flow from financing activities||-116||2,995||2,985|
|Change in cash and cash equivalents||39||228||-371|
|Cash and cash equivalents at beginning of period||369||476||476|
|Effect of changes in exchange rates||67||131||288|
|Changes in fair value (cash and cash equivalents)||-15||-24||-24|
|Cash and cash equivalents at end of period||460||811||369|
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(EUR thousand, unaudited)
|Share premium account||Reserve for invested unrestricted equity||
|Equity at 1 January 2011||20,487||44||4,084||-483||-18,510||5,622|
|Transaction costs for equity||0||0||0||0||0||0|
|Change in exchange differences||0||0||0||-207||-34||-242|
|Options and share-based compensation||0||0||0||0||7||7|
| Net income and losses recognised
directly in equity
|Total income and losses||0||0||0||-207||-2,160||-2,367|
|Equity at 30 June 2011||20,487||44||4,084||-690||-20,670||3,255|
|Equity at 1 January 2012||20,487||44||4,084||-799||-22,506||3,255|
|Transaction costs for equity||0||0||0||0||0||0|
|Change in exchange differences||0||0||0||-51||0||-51|
|Options and share-based compensation||0||0||0||0||-5||-5|
| Net income and losses recognised
directly in equity
|Total income and losses||0||0||759||-51||-363||344|
|Equity at 30 June 2012||20,487||44||4,843||-850||-22,869||1,655|
|GROUP KEY FIGURES AND CONTINGENT LIABILITIES (IFRS)||1-6/2012||1-6/2011||1-12/2011|
|Revenue, EUR million||33.9||33.7||68.9|
|Operating profit, EUR million||-0.3||-1.0||-1.6|
|% of revenue||-1.0||-3.1||-2.4|
|Profit before taxes, EUR million||-0.4||-2.1||-4.0|
|% of revenue||-1.1||-6.3||-5.8|
|Return on investment (ROI), %||8.2||-6.8||-5.1|
|Return on equity (ROE), %||-48.3||-96.1||-115.3|
|Equity ratio, %||4.3||7.6||3.3|
|Net debt, EUR million||20.3||22.9||21.8|
|Net interest-bearing debt, EUR million||22.7||24.1||24.5|
| Average number of shares during the report
period, adjusted for share issues
|Earnings per share (EPS), EUR||-0.02||-0.11||-0.21|
|Equity per share, EUR||0.08||0.17||0.07|
|Investments, EUR million||0.1||0.2||0.3|
|% of revenue||0.3||0.5||0.4|
|Average number of employees||719||736||749|
|CONTINGENT LIABILITIES, EUR millions|
|FOR OWN LIABILITIES||13.3||13.4||13.3|
|Nominal value of currency options, EUR thousand||3,242.2||1,736.4||0.0|
|Fair values of currency options, EUR thousand||18.9||10.6||0.0|
|QUARTERLY KEY FIGURES (IFRS)|
|Revenue, EUR million||18.4||15.6||16.9||18.3||17.7||16.0|
|Operating profit, EUR million||0.0||-0.3||-0.6||0.0||-0.6||-0.4|
|% of revenue||0.1||-2.2||-3.6||0.2||-3.5||-2.6|
|Profit before taxes, EUR million||0.4||-0.7||-1.3||-0.6||-1.2||-1.0|
|% of revenue||1.9||-4.6||-7.6||-3.2||-6.7||-5.9|
|Return on investment (ROI), %||17.8||-1.5||-7.6||1.1||-9.4||-4.3|
|Return on equity (ROE), %||95||-297.7||-148.7||-55.8||-106.5||-75.2|
|Equity ratio, %||4.3||1.6||3.3||6.3||7.6||11.0|
|Net debt, EUR million||20.3||23.2||21.8||22.0||22.9||21.7|
|Net interest-bearing debt, EUR million||22.7||24.6||24.5||24.9||24.1||21.9|
|Average number of share issue-adjusted shares during the financial period||19,276,512||18,680,880||18,680,880||18,680,880||18,680,880||18,680,880|
|Earnings per share (EPS), EUR||0.02||-0.04||-0.07||-0.03||-0.06||-0.05|
|Equity per share, EUR||0.08||0.03||0.07||0.14||0.17||0.2|
|Investments, EUR million||0.1||0.0||0.0||0.1||0.1||0.1|
|% of revenue||0.3||0.2||0.0||0.7||0.7||0.3|
|Average number of employees||710||728||753||770||745||727|
|CALCULATION OF KEY FIGURES|
|Return on investment, %||
100 x (profit/loss for the period + financing costs)
|equity + interest-bearing financing loans|
|Return on equity (ROE), %||100 x profit/loss for the period|
|average equity during the accounting period|
|Equity ratio, %||100 x equity|
|balance sheet total – advances received|
|Gearing, %||100 x interest-bearing net financing loans|
|Net liabilities||liabilities – current assets|
|Quick ratio||current assets|
|short-term liabilities – short-term advances received|
|Current ratio||current assets + inventories|
|Earnings per share||net profit/loss for the period|
|average number of share-issue adjusted shares during the period|
|Equity per share||equity|
|number of share-issue adjusted shares at the end of the period|
|Capital expenditure||VAT-exclusive working capital acquisitions, without deduction of investment subsidies|
|Average number of employees||average of personnel numbers calculated at the end of each month|
|Market value of share capital||closing price for the period x number of shares available for public trading|
This announcement is distributed by Thomson Reuters on behalf of Thomson Reuters clients.
The owner of this announcement warrants that:
(i) the releases contained herein are protected by copyright and other applicable laws; and
(ii) they are solely responsible for the content, accuracy and originality of the
information contained therein.
Source: Incap Oyj via Thomson Reuters ONE