Quarterly Report • Apr 22, 2010
Quarterly Report
Open in ViewerOpens in native device viewer
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 1/14
SOLTEQ PLC'S INTERIM REPORT 1.1.–31.3.2010
_______________________________________________________________________
In 2010 the total revenue is believed to be at the same level as in 2009 and the operating result is anticipated to be positive.
Earnings per share was -0,07 euros (-0,02 euros)
KEY FIGURES
Turnover by operation:
| % | 1-3/10 | 1-3/09 | 1-12/09 |
|---|---|---|---|
| Softwareservices | 65 | 63 | 65 |
| Licences | 28 | 25 | 26 |
| Hardware | 7 | 12 | 9 |
Solteq is a strategic partner for trade and industry, whose core competency is IT solutions that are critical to business. Solteq combines its own product portfolio with the products from the leading software companies in the world to deliver individual business development and ERP solutions for its customers. The information that is processed by means of these solutions is helping customers to manage their business even better than before and to improve their profitability.
Starting from 1.1.2010 Solteq's operations was divided into four business areas and the result of the company is monitored through these areas. Business areas are: ERP (enterprise resource planning), EAM (enterprise asset management), Data (data management and integration) and Store (retail solutions and technology).
During the first quarter of 2010 Solteq's revenue totalled 6.168 thousand euros in which contains decrease of 14,4 per cent compared to corresponding period in 2009.
Solteq's operating result for the first quarter decreased to -1.019 thousand euros from -190 thousand euros that was the operating result in the corresponding period 2009. Company's operating profit percentage was -16,5 during the first quarter (-2,6 in 2009).
Both the turnover and operating profit for the first quarter were clearly worse than estimated and expected. The main reasons for the unsatisfactory development were slower than excepted progression and start of some significant customer projects and the higher than expected volume of purchased subcontracting services.
Solteq estimates that annual revenue will remain about the same level as in 2009 and the operating result will be positive but not as good as 6-8 percent as estimated earlier.
_______________________________________________________________________
Solteq's business area ERP offers to its clientele enterprise resource planning systems and supporting optimization and reporting solutions as well as a set of other different added value solutions. These solutions help customers to lead their operations and to intensify their operations e.g. purchases, sales and warehouse management as well as reporting. Wide group of customers among others in business branches trade, industry, auto trade and public sector are using these solutions every day.
The revenue of business area ERP totalled 4,0 million euros. Business area's result was -0,5 million euros
Solteq's EAM-services include systems for maintenance management, asset management optimization, fieldwork management and maintenance. By means of these solutions Solteq's customers are able to anticipate the need for service of productions lines and machines as well as they are able to monitor the malfunction history and control the machinery maintenance related material flows from purchasing to warehousing. The clientele consists of among others energy- and production plants, companies in processing and engineering industries as well as maintenance related service sector.
During the review period the revenue of business area EAM totalled 0,9 million euros and result was -0,2 million euros.
The development of Solteq's new Solax-system is proceeding according to plans and three new proof-of-concept- projects were launched during the review period.
Solteq's business area Data is responsible for services and products relating to the data (i.e. masterdata) that is crucial to the customers' businesses as well as e-commerce and integration technologies. Solteq offers to its customers masterdata related quality improvement projects, data maintenance services in which the services are outsourced to masterdata service centers, software technologies that can be utilized in masterdata management and consultancy services. The aim of these services is to ensure that the data that is stored in the programs, which support customers' enterprise resource planning and decision-making, is high-quality, compatible and up to date.
During the review period the revenue of business area Data totalled 0,4 million euros and result was -0,2 million euros
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 3/14
During the review period Solteq began to invest in the adoption of MDM Masterdata Management) – technology platforms as well as generation of masterdata service center model. Solteq foresees that the new operations models and supply of technologies will increase the revenue of Data- business area starting from the second quarter of 2010.
_______________________________________________________________________
The solutions of Solteq's business area Store intensify the purchases, sales and customer relationship management of specialty stores and chained commerce. Every day hundreds of retailers, entrepreneurs and salespersons are leading their businesses and serving their customers in thousands of store locations by means of these solutions.
The business operations of Solteq's business area Store developed as expected during the review period. The revenue of business area Store totalled 0,9 million euros and result was -0,1 million euros during the review period.
Especially the sales of new store management system were more brisk than during any other quarter in the past two years. Also the demand for different e-commerce solutions remained strong.
Revenue decreased by 14,4 % compared to the previous year and totalled 6.168 thousand euros (previous financial year 7.209 thousand euros).
Revenue consists of several individual customerships. At the most, one client corresponds to a less than ten percentages of the revenue
The operating result for the review period was -1.019 thousand euros (- 190 thousand euros), result before taxes was -1.066 thousand euros (-240 thousand euros) and the loss for the review period -802 thousand euros (-189 thousand euros).
The total assets amounted to 20.657 thousand euros (20.269 thousand euros). Liquid assets totalled 202 thousand euros (420 thousand euros).
Solteq Group's interest-bearing liabilities were 6.767 thousand euros (5.130 thousand euros).
Solteq Group's equity ratio was 40,6 percent (43,7%).
Gross investments during the review period were 28 thousand euros (139 thousand euros).
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 4/14
Solteq's research and development costs consist mainly of personnel costs. When developing basic products, it is Solteq's strategy to cooperate with global actors such as SAP, Wincor-Nixdorf and Microsoft and utilize their resources and distribution channels. Own development efforts are focused on added value products and developing tailored service concepts.
_______________________________________________________________________
During the review period the company has not capitalized development costs under IFRS. The amortization according to plan has been started relating to the development project that was finalized in the end of previous financial period. During the first quarter of 2009 the development costs capitalized under IFRS were 85 thousand euros.
The number of permanent employees at the end of the review period was 242 (245). Average number of personnel during the review period was 239 (252). In the end of the review period the number of personnel could be divided in accordance with the profit centers that were established on 1.1.2010 as follows: ERP 123, EAM 44, Data 26 and Store 27 and Shared Functions 22.
Solteq's related parties include Solteq's board of directors, managing director and the Group's management team. There have been no significant changes in the company's related party transactions since the financial statements 2009.
Solteq Plc's equity on 31.3.2010 was 1.009.154,17 euros which was represented by 12.148.429 shares. The shares have no nominal value.
In the end of the review period the amount of treasury shares in Solteq Plc's possession was 282.836 shares. The amount of treasury shares represented 2,33 % from the total amount of shares and votes in the end of the review period. The equivalent value of acquired shares was 23.495 euros.
During the review period, the exchange of Solteq's shares in the Helsinki Stock Exchange was 0,2 million shares (0,1 million shares) and 0,3 million euros (0,1 million euros). Highest rate during the review period was 1,56 euros and lowest rate 1,33 euros. Weighted average rate of the share was 1,44 euros and end rate 1,53 euros. The market value of the company's shares in the end of the review period totalled 18,6 million euros (13,4 million euros).
Ownership
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 5/14
In the end of the review period, Solteq had a total of 1.981 shareholders (1.988 shareholders). Solteq's 10 largest shareholders owned 8.284 thousand shares i.e. they owned 68,2 per cent of the company's shares and votes. Solteq Plc's members of the board owned a total of 5.179 thousand shares which equals 42,6 per cent of the company's shares and votes.
_______________________________________________________________________
Solteq Plc's annual general meeting on 26.3.2010 adopted the financial statements for 2009 and the members of the board and the managing director were discharged from liability for the financial year 2009.
The annual general meeting decided in accordance with the board's proposal to distribute a dividend in the amount of 0,06 euros per share. The reconciliation date for the dividend was 31.3.2010 and payment date 9.4.2010.
The annual general meeting decided to authorize the board of directors to decide on acquiring the company's own shares so that the amount in the possession of the company does not exceed 10 percent of the company's total shares at that moment. The shares can be acquired in order to develop the company's capital structure, finance and execute acquisitions or similar arrangements or used as part of the incentive scheme of the personnel or convey otherwise or be invalidated. The shares can be acquired in other proportion than the shareholders' holdings. The shares are to be acquired through public trading. The authorization is valid until the next annual general meeting.
The annual general meeting decided in accordance with the board's proposal to amend the section 11 of the articles of association so that notice to the general meeting shall be issued no later than three weeks before the date of the general meeting, however at least nine days before the record date of the general meeting. Furthermore, the articles of association was amended so that the notice to the general meeting can alternatively be delivered, in addition to the current manners, by publishing the notice on the company's website.
Six members were elected to the board of directors. Seppo Aalto, Veli-Pekka Jokiniva, Ali Saadetdin, Jukka Sonninen and Markku Pietilä will continue as members of the board. Sirpa Sara-aho was elected as new member of the board of directors. The board elected Ali Saadetdin to act as the chairman of the board.
KPMG Oy Ab, Authorized Public Accountants, were re-elected as Solteq's auditors. Frans Kärki, APA, acts as the lead partner.
Solteq's managing director Hannu Ahola has resigned on April 8, 2010. The Board of Directors has started the search process for new managing director immediately after notice. CFO Antti Kärkkäinen is acting
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 6/14
temporarily as managing director in charge.
The key uncertainties and risks in short term are related to the timing and pricing of the business deals that are the basis for the revenue, changes in the level of costs and the company's ability to manage extensive contract agreements and deliveries.
_______________________________________________________________________
The key business risks and uncertainties of the company are monitored constantly as a part of the board of directors' and management team's work. The company has not organized a separate internal audit organization or committee.
Solteq estimates that annual revenue will remain about the same level as in 2009 and the operating result will be positive but not as good as 6-8 percent as estimated earlier.
The interim report has been prepared in accordance with the International Financial Reporting Standards ("IFRS"). The same accounting policies and methods of computation are followed in the interim report as were followed in the financial statements of Solteq Plc for 2009.
The financial result is reported through four business areas. The business area ERP includes systems for finance and enterprise resource planning. Business area EAM consist of asset management optimization, material management and maintenance management systems. Data business area includes tools for data collection, assurance of data's quality and accuracy as well as tools for data integration between different systems. Business area Store includes point-of-sale and store management systems. The most essential product and service types of Solteq group of companies are software services, licenses and hardware sales.
All forecasts and estimates presented in the interim report are based on the current views of the management on the economic environment and outlook. Results can differ from those implied as a result of, among other factors, changes in economy, markets and competitive conditions, changes in the regulatory environment and other government actions.
The interim report is unaudited.
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 7/14
_______________________________________________________________________
FINANCIAL INFORMATION
GROUP PROFIT AND LOSS ACCOUNT (TEUR)
| 1.1.- 31.3.2010 |
1.1.- 31.3.2009 |
1.1.- 31.12.2009 |
|
|---|---|---|---|
| NET TURNOVER | 6 168 | 7 209 | 28 550 |
| Other operating income |
11 | 1 | 94 |
| Raw materials and services |
-1 778 | -1 918 | -7 524 |
| Staff expenses | -4 124 | -4 230 | -14 868 |
| Depreciation | -211 | -173 | -710 |
| Other operating expenses |
-1 085 | -1 079 | -4 078 |
| OPERATING RESULT | -1 019 | -190 | 1 464 |
| Financial income and expenses |
-47 | -50 | -135 |
| RESULT BEFORE TAXES | -1 066 | -240 | 1 329 |
| Income taxes | 264 | 51 | -394 |
| RESULT FOR THE PERIOD | -802 | -189 | 935 |
| OTHER ITEMS OF TOTAL COMPREHENSIVE INCOME Cash flow hedging |
-42 | 0 | -9 |
| Other items of total comprehensive income after taxes |
-31 | 0 | -7 |
| TOTAL COMPREHENSIVE INCOME | -833 | -189 | 928 |
Total profit for the period attributable to
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 8/14
| Owners of the parent | -802 | -189 | 935 | ||||
|---|---|---|---|---|---|---|---|
| Total comprehensive income attributable to Owners of the parent |
-833 | -189 | 928 | ||||
| Earnings / share, e(undiluted) |
-0,07 | -0,02 | 0,08 | ||||
| Earnings / share, e(diluted) |
-0,07 | -0,02 | 0,08 | ||||
| Taxes corresponding to the result have been presented as taxes for the period. |
|||||||
| GROUP BALANCE SHEET (TEUR) | 31.3.2010 | 31.3.2009 | 31.12.2009 | ||||
| ASSETS | |||||||
| NON-CURRENT ASSETS | |||||||
| Intangible assets Intangible rights Goodwill |
2 651 8 286 |
2 489 8 286 |
2 755 8 286 |
||||
| Tangible assets | 2 650 | 2 684 | 2 645 | ||||
| Investments Other shares and similar rights of ownership |
93 | 93 | 93 | ||||
| Deferred tax assets |
139 | 316 | 0 | ||||
| Total non-current assets |
13 819 | 13 868 | 13 779 | ||||
| CURRENT ASSETS | |||||||
| Short-term debtors | 6 636 | 5 981 | 7 093 | ||||
| Cash in hand and at banks | 202 | 420 | 258 | ||||
| Total current assets |
6 838 | 6 401 | 7 351 |
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 9/14
| TOTAL ASSETS | 20 657 | 20 269 | 21 130 |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| CAPITAL AND RESERVES ATTRIBUTABLE TO THE SHAREHOLDERS OF THE PARENT COMPANY |
|||
| Share capital | 1 009 | 1 009 | 1 009 |
| Company's own shares | -371 | -337 | -337 |
| Share premium account | 75 | 75 | 75 |
| Account for cash flow | |||
| hedging | -38 | 0 | -7 |
| Unrestricted equity | |||
| fund | 7 214 | 7 213 | 7 214 |
| Retained earnings | 1 307 | 1 084 | 1 084 |
| Result for the | |||
| financial period | -802 | -189 | 935 |
| Total equity | 8 394 | 8 855 | 9 973 |
| LIABILITIES | |||
| Non-current liabilities | |||
| Deferred tax liabilities | 0 | 0 | 125 |
| Other non-current | |||
| liabilities | 4 367 | 3 663 | 4 337 |
| Current liabilities | 7 896 | 7 751 | 6 695 |
| Total liabilities | 12 263 | 11 414 | 11 157 |
| TOTAL EQUITY AND | |||
| LIABILITIES | 20 657 | 20 269 | 21 130 |
| FINANCIAL PERFORMANCE | |||
| INDICATORS (IFRS) | 1-3/2010 | 1-3/2009 | 1-12/2009 |
| Net turnover MEUR | 6,2 | 7,2 | 28,6 |
| Change in net turnover | -14,4 % | 4,6 % | -6,0 % |
| Operating result MEUR | -1,0 | -0,2 | 1,5 |
| % of turnover | -16,5 % | -2,6 % | 5,1 % |
| Result before taxes MEUR | -1,1 | -0,2 | 1,3 |
| % of turnover | -17,3 % | -3,3 % | 4,7 % |
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 10/14
_______________________________________________________________________
| Equity ratio, % | 40,6 | 43,7 | 47,2 | |
|---|---|---|---|---|
| Gearing, % | 78,2 % | 53,2 % | 66,7 % | |
| Gross investments in | ||||
| non-current assets MEUR | 0,0 | 0,1 | 0,7 | |
| Return on equity, % | -37,7 % | -8,5 % | 9,6 % | |
| Return on investment, % | -28,3 % | -5,1 % | 9,1 % | |
| Personnel at end of | ||||
| period | 242 | 245 | 235 | |
| Personnel average | ||||
| for period | 239 | 252 | 240 | |
| KEY INDICATORS PER SHARE | ||||
| Earnings / share, e | -0,07 | -0,02 | 0,08 | |
| Earnings / share, | ||||
| e(diluted) | -0,07 | -0,02 | 0,08 | |
| Equity / share, e | 0,71 | 0,74 | 0,84 | |
| SEGMENT INFORMATION | ||||
| Turnover by segment: | ||||
| Me | 1-3/10 | 1-3/09 | Change | |
| ERP | 4,0 | 5,0 | -1,0 | |
| EAM | 0,9 | 1,3 | -0,4 | |
| DATA | 0,4 | 0,2 | +0,2 | |
| STORE | 0,9 | 0,7 | +0,2 | |
| Total | 6,2 | 7,2 | -1,0 | |
| Operating result by segment: | ||||
| Me | 1-3/10 | 1-3/09 | Change | |
| ERP | -0,5 | 0,0 | -0,5 | |
| EAM | -0,2 | 0,3 | -0,5 | |
| DATA | -0,2 | -0,5 | +0,3 | |
| STORE | -0,1 | 0,0 | -0,1 | |
| Total | -1,0 | -0,2 | -0,8 |
Because of the change in organisation, the respective segment information of 2009 has been allocated from the bookkeeping retroactively.
QUARTERLY KEY INDICATORS (MEUR)
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 11/14
| 2Q/08 | 3Q/08 | 4Q/08 | 1Q/09 | |
|---|---|---|---|---|
| Net turnover | 8,55 | 6,29 | 8,65 | 7,21 |
| Operating result | 0,37 | 0,38 | 0,66 | -0,19 |
| Result before taxes | 0,28 | 0,30 | 0,58 | -0,24 |
| 2Q/09 | 3Q/09 | 4Q/09 | 1Q/10 | |
| Net turnover | 7,49 | 5,62 | 8,23 | 6,17 |
| Operating result | 0,41 | 0,46 | 0,78 | -1,02 |
| Result before taxes | 0,40 | 0,42 | 0,75 | -1,07 |
| CASH FLOW STATEMENT (MEUR) | ||||
| 1-3/2010 | 1-3/2009 | 1-12/2009 | ||
| Cash flow from business | ||||
| operations | 0,14 | 1,13 | 0,18 | |
| Cash flow from capital | ||||
| expenditure | -0,03 | -0,14 | -0,65 | |
| Cash flow from financing activities | ||||
| Dividend distribution | 0,00 | 0,00 | -0,48 | |
| Own shares | -0,03 | -0,08 | -0,08 | |
| Loan agreement | -0,14 | -1,19 | 0,59 | |
| Cash flow from financing | ||||
| activities | -0,17 | -1,27 | 0,03 | |
| Change in cash and cash | ||||
| equivalents | -0,06 | -0,28 | -0,44 | |
| TOTAL INVESTMENTS (TEUR) | ||||
| 1-3/2010 | 1-3/2009 | 1-12/2009 | ||
| Continuing operations, | ||||
| group total | 28 | 139 | 651 | |
| LIABILITIES (MEUR) | 31.3.2010 | 31.3.2009 | 31.12.2009 | |
| Company quorantee for | ||||
| credit limits | 2,61 | 1,18 | 2,61 | |
| Perfomance bonds | 0,05 | 0,02 | 0,05 | |
| Lease contracts, machinery & | ||||
| equipment | 0,61 | 0,59 | 0,70 | |
| Lease liability, | ||||
| premises | 2,11 | 2,40 | 2,21 | |
| Pledged shares | 1,59 | 0,00 | 1,59 |
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 12/14
_______________________________________________________________________
MAJOR SHAREHOLDERS MARCH 31, 2010
| Shares and votes | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Number | % | ||||||||
| 1. Saadetdin Ali | 3 481 383 | 28,7 | |||||||
| 2. Aalto Seppo | 1 662 206 | 13,7 | |||||||
| 3. Profiz Business Solution Oyj | 1 381 096 | 11,4 | |||||||
| 4. TP-Yhtiöt Oy | 513 380 | 4,2 | |||||||
| 5. Roininen Matti | 354 000 | 2,9 | |||||||
| 6. Solteq Oyj | 282 836 | 2,3 | |||||||
| 7. Hakamäki Jorma | 228 430 | 1,9 | |||||||
| 8. Saadetdin Katiye | 156 600 | 1,3 | |||||||
| 9. Kiiveri Jouko | 118 280 | 1,0 | |||||||
| 10. Halmet Jarmo | 106 000 | 0,9 | |||||||
| 10 largest shareholders total | 8 284 211 | 68,2 % | |||||||
| Total of nominee-registered | 84 646 | 0,7 % | |||||||
| Others | 3 779 572 | 31,1 % | |||||||
| Total | 12 148 429 | 100,0 % | |||||||
| A=Share capital B=Company's own shares C=Share premium account D=Account for cash flow hedging E=Unrestricted equity fund F=Retained earnings G=Total |
|||||||||
| A | B | C | D | E | F | G | |||
| EQUITY 1.1.2009 | 1 009 | -255 | 75 | 0 | 7 213 | 1 560 | 9 602 | ||
| Total comprehensive income | -189 | -189 | |||||||
| Acquiring of own shares dividend distribution |
-82 | -476 | -82 -476 |
||||||
| EQUITY 31.3.2009 | 1 009 | -337 | 75 | 0 | 7 213 | 895 | 8 855 | ||
| EQUITY 1.1.2010 | 1 009 | -337 | 75 | -7 | 7 213 | 2 020 | 9 973 |
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 13/14
| Total comprehensive income | -31 | -802 | -833 | ||||
|---|---|---|---|---|---|---|---|
| Acquiring of own shares dividend distribution |
-34 | -712 | -34 -712 |
||||
| EQUITY 31.3.2010 | 1 009 | -371 | 75 | -38 | 7 213 | 506 | 8 394 |
| CALCULATION OF FINANCIAL RATIOS | |||||||
| Solvency ratio, in percentage | equity | x 100 | |||||
| ---------------------------------- balance sheet total - advances received |
|||||||
| Gearing | interest bearing liabilities - cash, bank balances and securities ------------------------------------------- equity |
X 100 | |||||
| Return on Equity (ROE) in percentage |
profit or loss before taxation - taxes ---------------------------------------- equity |
x 100 | |||||
| Profit from invested equity in percentage | profit or loss before taxation + interest expenses and other financing expenses ---------------------------------------- balance sheet total - non-interest bearing liabilities |
x 100 | |||||
| Earnings per share | pre-tax result - taxes +/- minority interest ------------------------------------ diluted average share issue corrected number of shares |
||||||
| Diluted earnings per share | diluted profit before taxation - taxes +/- minority interest |
Solteq Plc Stock Exchange Bulletin 22.4.2010 at 9.00am 14/14
---------------------------------------------- diluted average share issue corrected number of shares
Equity per share
equity ---------------------- number of shares
_______________________________________________________________________
Financial Reporting
Solteq Plc's financial information bulletins in 2010 have been scheduled as follows: - Interim report 1-6/2010 Wednesday 11.8.2010 - Interim report 1-9/2010 Thursday 21.10.2010
More investor information on Solteq's website at www.solteq.com
Additional information:
Chairman of the Board of Directors Ali U. Saadetdin Telephone +358 20 1444 201 or +358 40 8444 201 E-mail [email protected]
(Acting) Managing Director, CFO Antti Kärkkäinen Telephone +358 20 1444 393 or +358 40 8444 393 E-mail [email protected]
Distribution: NASDAQ OMX Helsinki Key Media
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.