AI assistant
COMMS GROUP LTD — Interim / Quarterly Report 2019
Feb 25, 2019
64618_rns_2019-02-25_8910f0f6-0770-42e2-9d8f-f2abfc0edd23.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

APPENDIX 4D
Under ASX Listing Rule 4.2A
Current reporting period 1 July 2018 to 31 December 2018 Prior corresponding period 1 July 2017 to 31 December 2017
1. RESULTS FOR ANNOUNCEMENT TO THE MARKET
| Increase/Decrease | Change % | To \$'000 | |
|---|---|---|---|
| Revenue from continuing operations | 9,719 | 1022% | 10,670 |
| Loss from ordinary activities after tax attributable to members |
2,584 | n/a | (742) |
| Net loss for the period attributable to members | 2,584 | n/a | (742) |
Dividend
No dividend has been declared.
Operating and Financial Review
CommsChoice Group Limited listed on the ASX on 21 December 2017 following the formation of the operational trading Group on 15 December 2017.
The Group's statutory loss before tax of \$934,352 has been influenced by the restructuring costs of \$589,928, together with the amortisation of the acquired intangible assets of \$981,652. Underlying EBITDA is \$661,967.
| \$000 | |
|---|---|
| Statutory loss for the period before income tax | (934) |
| Add back: Depreciation and amortisation | 982 |
| Finance charges | 24 |
| EBITDA | 72 |
| Add back: Restructuring costs | 590 |
| Underlying EBITDA | 662 |
Earnings per share for the period is as follows:
| Cents per security | |
|---|---|
| Loss per share | (0.68) |
| Diluted loss per share | (0.68) |
| Underlying earnings per share (ex-amortisation, restructuring) – net of tax |
|
|---|---|
| Earnings per share | 0.37 |
| Diluted earnings per share | 0.29 |

2. NET TANGIBLE ASSET PER SECURITY
Net tangible assets per ordinary share: (1.45) cents per share (2017: nil). The Group has negative tangible assets as at 31 December 2018.
3. ENTITIES OVER WHICH CONTROL HAS BEEN GAINED DURING THE PERIOD
None
4. OTHER
Additional Appendix 4D disclosure requirements and further information including commentary on significant features of the operating performance, results of segments, trends in performance and other factors affecting the results for the current period are contained in the Half-Year Financial Report 2018, and Press Release.
The consolidated financial statements contained within the Half-Year Financial Report 2018, of which this report is based upon, have been reviewed by BDO.

CommsChoice Group Limited Interim Financial Report For the half year ended 31 December 2018
ACN 619 196 539
Directors' report
Your directors present their report on the consolidated entity consisting of CommsChoice Group Limited (the "Company") and the entities it controlled at the end of, or during, the financial half year end 31 December 2018.
Directors
The following persons were directors of the Company during the whole of the financial halfyear up to the date of this report, unless otherwise stated:
J A Mackay - Independent Non Executive Chair
P J McGrath - Independent Non Executive Director
C G Petricevic - Non Executive Director (resigned 19 November 2018)
B J Jennings - Non Executive Director
G J F Ellison - Executive Director
S M Bell - Non Executive Director
Principal activities
CommsChoice Group is an information and communication technology (ICT) business, providing a comprehensive vendor agnostic ICT managed service. CommsChoice Group services clients in Australia and internationally including New Zealand and Singapore.
The principal continuing activities of the CommsChoice Group are providing hosted voice. data. enterprise networks and cloud-based communication and communication enablement services to business customers in Australia and internationally.
In the half-year ended 2018. CommsChoice Group derived revenue from the sale of the above-mentioned communications services. These fees consist of recurring charges for access to facilities and capabilities, as well as consumption charges for variable usage of those facilities. Revenue was also derived from the installation and sale of hardware, equipment and consulting services to support the primary products of the business.
There was no significant change in the nature of the activity of the CommsChoice Group during the reporting period.
Dividends
The Directors have resolved not to pay an interim dividend for the period ending 31 December 2018.
Review of operations
The CommsChoice Group was formed on 15 December 2017 with the acquisition of five information, communication and technology companies by Commschoice Group Limited. On 21 December 2017 the combined group was listed on the Australian Securities Exchange.
The Group's statutory loss after tax amounted to \$742,141 (31 December 2017: loss of \$3,326,138). The December 2017 comparative results included the 16 days to 31 December 2017 for the operating subsidiaries plus the 6 months to 31 December 2017 for the parent entity.
The Group generated revenue of \$10,670,032 in revenue during the period and an EBITDA of \$72,040. Excluding restructuring costs of \$589,928, underlying EBITDA was \$661,968.
A reconciliation of underlying EBITDA from continuing operations to the reported loss before tax from continuing operations in the consolidated statement of profit or loss and comprehensive income is tabled below:
| SOOO | |
|---|---|
| Loss before income tax | |
| Add back: Depreciation and amortisation | |
| Finance charges | |
| FRITDA | |
| --------------------------------------- Add back: Restructuring costs |
|
| Underlying EBITDA |
Earnings per share
Earnings per share for the period is as follows:
| Cents per security | |
|---|---|
| Loss per share | (0.68) |
| Diluted loss per share | (0.68) |
| Underlying earnings per share (ex-amortisation, restructuring) - net of tax |
|
| Earnings per share | . በ 37 |
| Diluted earnings per share | O 29 |
Operating segment
The Group has one operating segment under AASB 8 Operating Segments. This reflects the way the business is monitored and resources are allocated. The Group's revenues from external customers are predominately domiciled in Australia.
Significant changes in the state of affairs
There have been no significant changes in the state of affairs of the Group.
Events since the end of the financial year
Since 31 December 2018 and following the expiration of the purchase escrow period, the Board has approved the release of the Claims Retention shares where no outstanding claims have been identified.
The escrow period for the shares issue to the vendors of the acquired businesses expired on 21 December 2018.
No other matter or circumstance has arisen since 31 December 2018 that has significantly affected the CommsChoice Group's operations, results or state of affairs, or may do so in future years.
Insurance of officers and indemnities
During the period, CommsChoice Group Ltd incurred a premium of \$52,600 to insure the directors and secretaries of the Group.
The liabilities insured are legal costs that may be incurred in defending civil or criminal proceedings that may be brought against the officers in their capacity as officers of entities in the Group, and any other payments arising from liabilities incurred by the officers in connection with such proceedings. This does not include such liabilities that arise from conduct involving a willful breach of duty by the officers or the improper use by the officers of their position or of information to gain advantage for themselves or someone else or to cause detriment to the CommsChoice Group. It is not possible to apportion the premium between amounts relating to the insurance against legal costs and those relating to other liabilities.
Auditor's independence declaration
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is set out on page 3.
This report is made in accordance with a resolution of directors.
Ben Jennings Director
Sydney 26 February 2019

DECLARATION OF INDEPENDENCE BY GRANT SAXON TO THE DIRECTORS OF COMMSCHOICE GROUP LIMITED
As lead auditor for the review of CommsChoice Group Limited for the half-year ended 31 December 2018, I declare that, to the best of my knowledge and belief, there have been:
-
- No contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the review; and
-
- No contraventions of any applicable code of professional conduct in relation to the review.
This declaration is in respect of CommsChoice Group Limited and the entities it controlled during the period.
Grant Saxon Partner
BDO East Coast Partnership
Sydney, 26 February 2019
CommsChoice Group Limited
ACN 619 196 539 Consolidated financial report - for the half year ended 31 December 2018
| Contents | Page |
|---|---|
| Consolidated statement of profit or loss and other comprehensive income | 5 |
| Consolidated statement of financial position | 6 |
| Consolidated statement of changes in equity | 7 |
| Consolidated statement of cash flows | 8 |
| Notes to the consolidated financial statements | 9 |
| Directors' declaration | 16 |
| Independent auditor's review report to the members | 17 |
CommsChoice Group Limited Consolidated statement of profit or loss and other comprehensive income
For the half year ended 31 December 2018
| Notes | 31 December |
31 December |
|
|---|---|---|---|
| 2018 | 2017 | ||
| \$ | \$ | ||
| Revenue | 3 | 10,660,419 | 944,497 |
| Other income | 9,613 | 6,210 | |
| 10,670,032 | 950,707 | ||
| Cost of sales | (5,944,706) | (665, 484) | |
| Employee benefits expense | (2,320,471) | (241, 875) | |
| Share based payments to management and directors | 4 | (2,200,000) | |
| Discount on note conversion | 4 | (250,000) | |
| Administration expenses | (871, 639) | (218, 837) | |
| Sales & marketing expenses | (196, 299) | (49, 094) | |
| Information technology expenses | (428, 921) | ||
| Professional fees | (76, 878) | (965, 124) | |
| Property expenses | (143, 317) | (11, 919) | |
| Other expenses | (25, 834) | (38, 902) | |
| Restructuring costs | 4 | (589, 928) | |
| Finance expenses | (24, 739) | (6, 310) | |
| Depreciation & amortisation | (981, 652) | (38,086) | |
| Loss before income tax | (934, 352) | (3,734,924) | |
| Income tax benefit | 192,211 | 408,786 | |
| Loss for the period | (742, 141) | (3,326,138) | |
| Other comprehensive income | |||
| Total comprehensive profit or loss attributable to shareholders |
(742, 141) | (3,326,138) | |
| Loss per share for profit from continuing operations attributable to the ordinary equity holders of the company: Basic loss per share |
12 | Cents (0.68) |
Cents (59.2) |
| Diluted loss per share | 12 | (0.68) | (59.2) |
The above consolidated statement of profit or loss and other comprehensive income should be read in
conjunction with the accompanying notes.
CommsChoice Group Limited
Consolidated statement of financial position
As at 31 December 2018
| Notes | 31 December | 30 June | |
|---|---|---|---|
| 2018 | 2018 | ||
| Current assets | \$ | \$ | |
| Cash and cash equivalents | 1,255,171 | 1,705,251 | |
| Trade and other receivables | 5 | 988,659 | 1,316,466 |
| Other current assets | 6 | 1,370,754 | 837,229 |
| Total current assets | 3,614,584 | 3,858,946 | |
| Non-current Assets | |||
| Investments | 1,991 | 1,991 | |
| Property, plant & equipment | 138,619 | 203,043 | |
| Intangible assets | 7 | 29,051,422 | 29,497,991 |
| Deferred tax assets | 1,031,045 | 1,031,045 | |
| Total non-current assets | 30,223,077 | 30,734,070 | |
| Total assets | 33,837,661 | 34,593,016 | |
| Current liabilities | |||
| Trade and other payables | 8 | 2,395,562 | 2,774,868 |
| Deferred revenue | 603,093 | 269,681 | |
| Provisions | 9 | 489,058 | 270,212 |
| Income tax payable | 358,263 | 361,138 | |
| Total current liabilities | 3,845,976 | 3,675,899 | |
| Non-current liabilities | |||
| Provisions | 9 | 125,823 | 116,903 |
| Deferred tax liability | 2,364,681 | 2,556,892 | |
| Other liabilities | 28,806 | 28,806 | |
| Total non-current liabilities | 2,519,310 | 2,702,601 | |
| Total liabilities | 6,365,286 | 6,378,500 | |
| Net assets | 27,472,375 | 28,214,516 | |
| Equity | |||
| Share capital | 10 | 26,304,269 | 26,274,193 |
| Share based payment reserves | 4,934,898 | 6,214,974 | |
| Accumulated losses | (3,766,792) | (4, 274, 651) | |
| Total Equity | 27,472,375 | 28,214,516 |
The above consolidated statement of financial position should be read in conjunction with the accompanying notes.
$\mathbb{R}^2$
$\bar{\gamma}$
CommsChoice Group Limited
Consolidated statement of changes in equity
For the half year ended 31 December 2018
| Notes | Share capital |
Share-based payments reserves |
Accumulated losses |
Total |
|---|---|---|---|---|
| \$ | \$ | \$ | \$ | |
| 24,750,114 340,291 6,866,692 1,250,000 24,750,114 8,456,983 6,214,974 26,274,193 6,214,974 26,274,193 (1,250,000) (30, 076) 30,076 26,304,269 4,934,898 |
(191, 973) | (191, 973) | ||
| Loss for the period to 31 December 2017 |
(3,326,138) | (3,326,138) | ||
| Other comprehensive income | ||||
| Balance at 1 July 2017 Total comprehensive loss for the period Transactions with owners in their capacity as owners: Balance at 31 December 2017 Balance at 1 July 2018 Transactions with owners in their capacity as owners: Balance at 31 December 2018 |
(3,518,111) | (3,518,111) | ||
| Contributions to equity net of transaction costs | 24,750,114 | |||
| Warrants issued | 340,291 | |||
| Deferred consideration | 6,866,692 | |||
| Director bonus | 1,250,000 | |||
| (3,518,111) | 29,688,986 | |||
| (4,274,651) | 28,214,516 | |||
| Loss for the period to 31 December 2018 |
(742, 141) | (742, 141) | ||
| Other comprehensive income | ||||
| Total comprehensive loss for the period | (5,016,792) | 27,472,375 | ||
| Transfer to retained earnings | 1,250,000 | |||
| Deferred consideration | ||||
| (3,766,792) | 27,472,375 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
CommsChoice Group Limited
Consolidated statement of cash flows
For the half year ended 31 December 2018
$\hat{\mathcal{A}}$
| 31 December | 31 December | ||
|---|---|---|---|
| Notes | 2018 \$ |
2017 \$ |
|
| Cash flows from operating activities | |||
| Receipts from customers (inclusive of GST) | 12,097,444 | 267,802 | |
| Payments to suppliers and employees (inclusive of GST) | (12, 117, 396) | (643, 019) | |
| Interest paid | (24, 739) | ||
| Income tax (paid) / refund | (2, 875) | 28,370 | |
| Net cash (outflow) from operating activities | 11 | (47, 566) | (346, 847) |
| Cash flows from investing activities | |||
| Software purchase and IT systems | (331, 715) | ||
| Payments for property, plant & equipment | (29, 125) | ||
| Payment for acquisition of subsidiaries, net of cash acquired | (1,978,957) | ||
| Payment to suppliers for IPO, pre-IPO and transaction related costs | (41, 675) | (973, 663) | |
| Net cash (outflow) from investing activities | (402, 514) | (2,952,620) | |
| Cash flows from financing activities | |||
| Proceeds from issue of convertible notes net of fees | 957,000 | ||
| Other IPO share raising costs | (1, 246, 707) | ||
| Proceeds from IPO | 7,500,000 | ||
| Net repayment of borrowings | (298,069) | ||
| Net cash in flows from financing activities | 6,912,224 | ||
| Net (decrease) / increase in cash and cash equivalents | (450,080) | 3,612,757 | |
| Cash and cash equivalents at the beginning of the period | 1,705,251 | 138,235 | |
| Cash and cash equivalents at end of period | 1,255,171 | 3,750,992 |
$\sim 10^{-1}$
1 General information
This half year financial report does not include all the notes of the type normally included in an annual financial report. Accordingly, this report should be read in conjunction with any public announcements made by CommsChoice Group Limited during the half year reporting period.
The financial statements cover CommsChoice Group Limited as a consolidated entity consisting of CommsChoice Group Limited and the entities it controlled at the end of, or during, the half year. The financial statements are presented in Australian dollars, which is CommsChoice Group Limited's functional and presentation currency.
CommsChoice Group Limited is a listed public company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business is:
50 New Street Ringwood VIC 3134 Australia
A description of the nature of the entity's operations and its principal activities is included in the directors' report on page 1, which is not part of these financial statements.
These condensed interim financial statements were approved for issue on 26 February 2019. The directors have the power to amend and reissue the financial statements.
2 Significant accounting policies
This condensed consolidated interim financial report for the half year ended 31 December 2018 has been prepared in accordance with Australian Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Act 2001.
This condensed consolidated interim financial report does not include all the notes of the type normally included in an annual financial report. Accordingly, this report is to be read in conjunction with the annual report for the year ended 30 June 2018 and any public announcements made by the CommsChoice Group during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.
The principal accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, unless otherwise stated.
New or amended Accounting Standards and Interpretations adopted
The CommsChoice Group has adopted all of the new or amended Accounting Standards and Interpretations issued by the Australian Standards Board (AASB) that are mandatory for the current reporting period. The adoption of these Accounting Standards and Interpretations do not have any significant impact on the financial performance or position of the Group during the financial half year ended 31 December 2018 and are not expected to have any significant impact for the full financial year ending 30 June 2019.
Any new or amended Accounting Standards and Interpretations that are not yet mandatory have not been early adopted.
Going concern
For the financial half year, the Group made a loss before tax of \$934,352 (31 December 2017: loss before tax of \$3,734,924) and had a net cash outflow from operating activities of \$47,564 (31 December 2017: net cash outflow of \$346,847) and had net current liabilities of \$231,393. These conditions represent a material uncertainty in relation to going concern.
The Directors believe the going concern assumption is appropriate due to the following factors:
- the current period result includes one off restructuring costs of \$589,928 associated with the business integration
- based on management's forecasts the Group has available sufficient resources to continue to meet its debts as and when they fall due.
- The Group has in place a number of significant customer contracts which are expected to create organic revenue growth to sustain the business going forward.
CommsChoice Group Limited Notes to the Consolidated Financial Statements For the half year ended 31 December 2018
In the event that the forecasts are not achieved, significant uncertainty would exist as to whether the Group will continue as a going concern and, therefore, whether it will realise its assets and extinguish its liabilities in the normal course of business and at amounts stated in the financial statements.
The financial statements do not include adjustments relating to the recoverability and classification of recorded assets amounts, nor to the amounts and classification of liabilities that might be necessary should the Group not continue as a going concern.
3 Revenue
| 31 December 2018 31 December 2017 | |||
|---|---|---|---|
| S. | |||
| Sale of goods and services | 10.660.419 | 944.497 |
AASB 15 Revenue from Contracts with Customers ('AASB 15')
AASB 15 is a new standard which replaces AASB 118 Revenue and AASB 111 Construction Contracts. AASB 15 establishes a principle-based approach for goods, services, and construction contracts, which requires identification of discrete performance obligations within a transaction and an associated transaction price allocation to those obligations. Revenue is recognised only when the performance obligation is satisfied and the control of goods or services is transferred, typically at the point of sale. The Group adopted AASB 15 during the current year, using the modified retrospective approach, which requires a cumulative catch-up adjustment to retained earnings and no restatement of comparative amounts. The Group performed a detailed assessment of the impact of AASB 15 in accordance with the five-step model. The timing and amount of revenue recognised was consistent with existing accounting standards as a majority of transactions are for sale of telecommunication services where no judgement is required in assessing when the performance obligation is satisfied and transfer of control occurs. Accordingly, no adjustment to retained earnings has been made.
4 Individually significant profit or loss items
| 31 December 2018 |
31 December 2017 |
|
|---|---|---|
| \$ | \$ | |
| Share based payments | 2,200,000 | |
| Discount on note conversion on IPO | 250,000 | |
| Professional fees and administration costs relating to IPO and acquisition of subsidiaries |
973.663 | |
| Restructuring and integration costs | 289,089 | |
| Onerous lease expense | 300.839 | |
| 589,928 | 3,423,663 |
5 Trade and other receivables
| 31 December 2018 | 30 June 2018 | |
|---|---|---|
| \$ | \$ | |
| Trade receivables | 1,080,708 | 1,846,882 |
| Less: provision for impairment of receivables | (94, 526) | (532, 522) |
| 986,182 | 1,314,360 | |
| Other receivables | 2.477 | 2,106 |
| Total trade and other receivables | 988,659 | 1,316,466 |
AASB 9 Financial Instruments ('AASB 9')
AASB 9 is a new standard which replaces AASB 139 Financial Instruments: Recognition and Measurement. AASB 9 (2014) superseded AASB 9 (2013) and introduced a new expected credit loss impairment model for financial assets and a new classification and measurement category 'fair value through other comprehensive income' for certain debt and equity instruments. This amendment became effective in the current year and the Group adopted the amendment. An assessment was performed on the impact of the expected credit loss impairment model and the new classification and measurement category. Based on the assessment, the Group concluded that the impact on transition to AASB 9 (2014) was not material. Accordingly, no comparative amounts have been adjusted.
6 Other current assets
| 31 December 2018 | 30 June 2018 | ||
|---|---|---|---|
| \$ | \$ | ||
| Prepayments | 840,095 | 512,123 | |
| Accrued revenue | 331,686 | 170,001 | |
| Security deposits | 168,935 | 126,567 | |
| Inventory | 30,038 | 28,538 | |
| 1,370,754 | 837,229 |
7 Intangibles
| Customer contracts |
Brand | Goodwill | Software | Other | Total | |
|---|---|---|---|---|---|---|
| Cost | \$ | \$ | \$ | \$ | \$ | \$ |
| Balance at 1 July 2018 | 6,411,000 | 3,574,000 | 17,871,894 | 2,487,364 | 41,770 | 30,386,028 |
| Fair value adjustment on acquisition final accounting |
161,562 | (28, 616) | 161,562 | |||
| Reclassification of fixed assets software to intangibles |
76,903 | 76,903 | ||||
| Additions during the period | 305,309 | 276,693 | ||||
| Balance at 31 December 2018 | 6,411,000 | 3,574,000 | 18,033,456 | 2,869,576 | 13,154 | 30,901,186 |
| Customer | ||||||
| contracts | Brand | Goodwill | Software | Other | Total | |
| Accumulated amortisation | \$ | \$ | \$ | \$ | \$ | \$ |
| Balance at 1 July 2018 | (494, 312) | (192, 898) | (200, 827) | (888, 037) | ||
| Reclassification of fixed assets software to intangibles |
(9,200) | (9,200) | ||||
| Amortisation expense | (457, 929) | (178, 700) | (315, 898) | (952,527) | ||
| Balance at 31 December 2018 | 5,458,759 | 3,202,402 | 18,033,456 | 2,343,651 | 13,154 | 29,051,422 |
8 Trade and other payables
| 31 December 30 June 2018 2018 |
||
|---|---|---|
| \$ | \$ | |
| Trade payables | 1,620,576 | 1,680,444 |
| Accrued expenses | 179,803 | 354,347 |
| Other payables | 595,184 | 740,077 |
| 2,395,562 | 2,774,868 |
9 Provisions
| 31 December 2018 | ||
|---|---|---|
| \$ | $\sim$ \$ |
|
| Current liabilities | ||
| Annual leave | 247,116 | 270,212 |
| Onerous lease | 241,942 | |
| 489,058 | 270,212 | |
| Non-current liabilities | ||
|---|---|---|
| Long service leave | 125.823 | 116.903 |
10 Share capital
| 31 December 2018 |
30 June 2018 | 31 December 2018 |
30 June 2018 |
||
|---|---|---|---|---|---|
| Shares | Shares | \$ | S | ||
| Ordinary Shares - fully paid | 108,832,523 | 108,712,221 | 26,304,269 | 26,274,193 | |
| Date | Shares | \$ | |||
| Movements in ordinary share capital |
| Opening balance | 1 July 2018 | 108.712.221 | 26.274.193 |
|---|---|---|---|
| Completion accounts shares issued | 5 September 2018 |
120,302 | 30,076 |
| Balance 31 December 2018 | 108,832,523 | 26.304.269 |
11 Reconciliation of operating loss after income tax to net cash from operating activities
| 31 December |
31 December |
|
|---|---|---|
| 2018 | 2017 | |
| S | \$ | |
| Loss for the period | (742, 141) | (3,326,138) |
| Adjustments for: | ||
| Transaction costs relating to IPO and acquisition of subsidiaries | 41,675 | 973,663 |
| Share based payments | 2,200,000 | |
| Discount on convertible note issue | 250,000 | |
| Depreciation and amortisation | 981,652 | 38,086 |
| 281,186 | 135,611 | |
| Change in assets and liabilities: | ||
| Decrease in receivables | (300, 976) | |
| (Increase) in inventory | (1,499) | |
| Decrease in payables | (380, 726) | |
| Decrease in provisions | 227,766 | |
| Decrease in other including acquired working capital | 126,683 | (482, 458) |
| Net cash outflow from operating activities | (47, 566) | (346, 847) |
12 Loss per share
Reconciliation of earnings used in calculating loss per share
| 31 December 2018 \$ |
31 December 2017 \$ |
|
|---|---|---|
| Loss attributable to the ordinary equity holders of the company | (742, 141) | (3,326,138) |
| Weighted average number of ordinary shares used as the denominator in calculating earnings per share Adjustments for calculation of diluted earnings per share: |
108,788,716 | 5,622,357 |
| Deferred shares | ||
| Weighted average number of ordinary shares used as the denominator in calculating earnings per share |
108,788,716 | 5,622,357 |
| Cents | Cents | |
| Basic loss per share | (0.68) | (59.2) |
| Diluted loss per share | (0.68) | (59.2) |
$\overline{a}$
13 Business combinations - final
Summary of acquisition
On 15 December 2017, the company acquired 100% of the issued share capital of the companies as set out below.
Purchase consideration is as follows:
| Cash paid | Ordinary shares issued |
Warrants | Deferred consideration |
Total purchase consideration |
|
|---|---|---|---|---|---|
| \$ | \$ | \$ | \$ | \$ | |
| CommsChoice Pty Limited |
1,201,931 | 6,442,328 | 340,291 | 2,760,998 | 10,745,548 |
| Telegate Pty Ltd (1) | 137,026 | 5,939,596 | 2,545,541 | 8,622,163 | |
| Oracle Pty Ltd | 500,000 | 1,834,773 | 786,331 | 3,121,104 | |
| TelAustralia Pty Ltd | 100,000 | 1,171,875 | 502,232 | 1,774,107 | |
| Woffle Pty Ltd | 40,000 | 633,710 | 271,590 | 945,300 | |
| 1,978,957 | 16,022,282 | 340,291 | 6,866,692 | 25,208,222 | |
| Shares issued as deferred consideration on issue of completion accounts |
1,368,565 | (2,258,822) | (890, 257) | ||
| Additional shares issued as consideration on issue of completion accounts |
87,208 | 87,208 | |||
| Total | 1,978,957 | 17,478,055 | 340,291 | 4,607,870 | 24,405,173 |
(1)The consideration paid for Telegate Pty Limited also includes the acquisition of Telegate Singapore Pte Ltd, Syntel Pte Ltd and SingVoip Pte Ltd.
Additional shares issued
Under the Sale and Purchase Agreements a net asset adjustment was required to be calculated by the purchaser and agreed to by the vendor. The exercise is in effect a true-up between the net working capital acquired against a target working capital balance. These shares represent 10% of the purchase consideration. All shares were issued at the \$0.25 per share IPO issue price.
Where the net working capital acquired was higher than the target the purchaser could choose to true-up the difference by way of shares or cash. The company has issued additional shares rather than cash.
Where the net working capital was lower than the target the vendor forfeited the number of shares equal to the working capital shortfall at the \$0.25 per share IPO issue price.
Under the Share and Purchase Agreements, 20% of the share-based consideration was deferred and retained (Claim Retention Shares) for twelve months subject to any warranty claims. The Group is reviewing the warranty claim position on one acquisition and will not release Claim Retention Shares until satisfied. A reliable estimate of any warranty claim resulting from this review cannot be made at this time.
$\ddot{\phantom{a}}$
$\ddot{\phantom{a}}$
Fair value of net assets and goodwill acquired is as follows:
| Total | |
|---|---|
| S | |
| Cash | 90,948 |
| Trade receivables | 1,128,433 |
| Prepayments | 262,827 |
| Inventories | 25,086 |
| Property, plant & equipment | 100,204 |
| Intangible assets - software | 1,720,567 |
| Intangible assets - customer relationships & brands | 9,985,000 |
| Less: deferred tax liability on customer relationships & brands |
(2,745,875) |
| Trade payables | (1,893,512) |
| Bank overdraft | (89,043) |
| Other | (1,869,755) |
| Employee provisions | (343, 163) |
| Fair value of net identifiable assets acquired | 6,371,717 |
| Add: goodwill | 18,033,456 |
| Net assets acquired | 24,405,173 |
CommsChoice Group has finalised the fair value adjustments to the assets and liabilities acquired.
$\bar{z}$
The intangible assets that arise from the acquisition of the five businesses include the customer contracts and
branding. The resulting goodwill is attributed to the workforce and the anticipated profitability of the busin
The fair value adjustments mainly relate to provisions against aged trade receivables which are not expected to be recovered.
Directors' declaration
In the Directors' opinion:
- the attached financial statements and notes comply with the Corporations Act 2001, Australian $\bullet$ Accounting Standard AASB 134 Interim Financial Reporting, the Corporations Regulations 2001 and other mandatory professional reporting requirements;
- the attached financial statements and notes give a true and fair view of the consolidated entity's financial position as at 31 December 2018 and of its performance for the financial half year ended on that date; .
and - there are reasonable grounds to believe that the Company will be able to pay its debts as and when $\bullet$ they become due and payable.
Signed in accordance with a resolution of directors made pursuant to section 303(5)(a) of the Corporations Act 2001.
On behalf of the Directors
Ben Jennings Director
Sydney 26 February 2019

Level 11, 1 Margaret St Sydney NSW 2000 Australia
INDEPENDENT AUDITOR'S REVIEW REPORT
To the members of CommsChoice Group Limited
Report on the Half-Year Financial Report
Conclusion
We have reviewed the half-year financial report of CommsChoice Group Limited (the Company) and its subsidiaries (the Group), which comprises the consolidated statement of financial position as at 31 December 2018, the consolidated statement of profit or loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the halfyear then ended, and notes comprising a statement of accounting policies and other explanatory information, and the directors' declaration.
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of the Group is not in accordance with the Corporations Act 2001 including:
- (i) Giving a true and fair view of the Group's financial position as at 31 December 2018 and of its financial performance for the half-year ended on that date; and
- (ii) Complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001.
Emphasis of matter – Material uncertainty relating to going concern
We draw attention to Note 2 in the financial report which describes the events and/or conditions which give rise to the existence of a material uncertainty that may cast significant doubt about the Group's ability to continue as a going concern and therefore the Group may be unable to realise its assets and discharge its liabilities in the normal course of business. Our conclusion is not modified in respect of this matter.
Directors' responsibility for the Half-Year Financial Report
The directors of the company are responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that is free from material misstatement, whether due to fraud or error.
Auditor's responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity, in order to state whether, on the basis of the procedures described, we have become aware of any matter that makes us believe that the half-year financial report is not in accordance with the Corporations Act 2001 including giving a true and fair view of the Group's financial position as at 31 December 2018 and its financial performance for the half-year ended on that date and complying with Accounting Standard AASB 134

Interim Financial Reporting and the Corporations Regulations 2001. As the auditor of the Group, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
A review of a half-year financial report 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 Australian Auditing Standards 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.
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001. We confirm that the independence declaration required by the Corporations Act 2001, which has been given to the directors of the Group, would be in the same terms if given to the directors as at the time of this auditor's review report.
BDO East Coast Partnership
Grant Saxon Partner
Sydney, 26 February 2019