monitise plc h1 2014

8/11/2019 Monitise Plc h1 2014

1/28

19 F 2014

IIE I 31 D 2013

H1 F 2014 EEE 67% H1 F 2013

G AGI E AIAIED: AGI A 73% E 72% A EA AG

AE F AFE AD AE AC IIE AF IE 133% $71B

EGIEED CE 28, CAED IH 20 A EA AG

G AC F EEE GH F AIAE 50% I F 2014

LONDON M (LSE: MONI) (M, C G),

M M , 31

D 2013.

F H

H1 F 2014 46.5, 67% H1 F 2013.

G 73% 72% H1 F 2013,

,

.

EBITDA (1) 10.2 (H1 F 2013 : 14.7).

A (2) 16.4 (H1 F 2013 : 21.0)

1.0 (H1 F 2013 : 1.8). S 22.0 (H1 F 2013 :

30.3) 1.4 (H1 F 2013 : 2.6).

G 66.2 31 D 2013. F (3) 20.3

21.6 H1 F 2013.

(1)EBITDA / , , ,

.(2)

A , , .(3)

F J

. I .


2/28

G

M. .

E 50% F 2014.

F 2014 70%.

T G

.

A L S E 2014

.

H

o P $71 ,

$31 .

o F , 3.4

, 2 .

o R 28, 20 .

G

o IBM M S 2013,

M M

.

o M 2014 IBM C A H P N

B P IBM P L L

11 F 2014.

o F M

T D F 2013, .

o I CEB T G J R S

.

G

o E

M 30 E

M

.


3/28

M M M K

.

A

.

G M L (G) M S

2013 M C. T

, K, E

. M C FIFA S

S .

M C B B

, P,

A BB .

o

S 5.1, M

A, .

.S. B M

.

M NFC

D G, C .

I., M

, DPS

, P POS.

P CSC G

2,600 N

A.

o I

M, M 50/50 J (J) I

ICICI, I , M

. T

M HDFC B, I

.

o A P

M M A P L,

50:50 J F E M I L.

M C M M

E T B C (H K).

M, B C


4/28


5/28

T B

, . M

.

1 , 01 .0

, , . ...

../ .

../.

A

M (LSE: MONI) M M ,

. L , ,

M' .

A 28 M ' ',

' ' ' ', $71 ,

. M ...

F

A L, C E O

L C, C C O

B P, C F OM K, C I O

I

A G, H HB

@.

G H

G.@.

C GS B, C D

FI C

C P, S MM

T: +44(0)20 3657 0900

T: +44(0)20 3657 0366

T: +44(0)20 3657 0362

T: +44(0)20 7523 8000

T: +44(0)20 7831 3113

F

T .

M

, ,


6/28

. T ,

G .

B

T 2014

. O G

M

. O

, .

T 67% 46.5

.

T

. M 3.5

, 2 . A

, M 28

, 20 . T

M M

$71. T $31 $50 G

S 2013.

D G

.

I S 2013, G E

G, M C. B

M

M M .

T F 2013, M

T D. S ,

. M

.

E , G

2017 $3.1 , $200

$2.9 G O 2012. S

. A , .S. B M

. .S. B

S. O IBM

M M .


7/28

IBM , , IBM

MF , M E.

A M M ,

. G . T

, , .

I

M

. T G

M M .

I CEB TG M B T A D 2013, M

CE, I D, I M, E S. I

J S & R , M

T M B, T S

S T C S. M .

S, M 100% , ,

, . C,

M M M ,

. I

, ,

,

.

P (P2P) M R B S G

B I B B A M

D T F 50, 50

K. T M

15 , 12 2012 2011 .

I O 2013, G B PP P E

P I BB M , BBM M. T

P2P

, , , .

IBM C A H P N B P.

T ,

.


8/28

F

T G .

R 67% 46.5 H1 F 2014 27.8 H1 F 2013.

, 59% H1

F 2014, 51% H1 F 2013. T

27.3 11.1

. P

/ , .

S 14% 16.3

. T 2013

. M

, .

.

D 41%, , ,

T D E.

G

G 73% (H1 F 2013: 72%),

51% 59% . 91% 86% H1 F 2013

. D

46% , 58% H1 F 2013. T

,

. M

, M

,

50% .

EBIDA

T G EBITDA 10.2 H1 F 2014 14.7 H1 F 2013. I

,

M M . T 44.0 (H1 F 2013:

34.8) , IT

, .


9/28

&

D 1.9 (H1 F 2013: 1.5). A 7.4 (H1 F 2013:

4.6) 3.7

2.4.

T 3.1 (H1 F 2013: 2.1)

.

1.0

. A 2.3

M A P L, J

F E I M L.

B

G 23.3, H1 F 2013 29.7.

A 1.3 (H1 F 2013: 0.6 )

.

A

T H1 F 2014 22.0 (H1 F 2013: 30.3). O

, ,

, 16.4 (H1 F 2013: 21.0).

T 1.4 (H1 F 2013: 2.6). O

, , ,

1.0 1.8 H1 F 2013.

C F F

T G , 66.2 31

D 2013 100.4 31 D 2012 85.6 30 J 2013. F

, 20.3,

21.6 H1 F 2013.

J , , 1.2 ,

2.9 H1 F 2013. T J (M M N

D 2012 M A P O 2013). C

8.6 9.1 G

.


10/28

C 1.0 (H1 F 2013: 3.7) , 8.1 (H1

F 2013: 4.8) .

B E

O 3 F 2014, G 100%

T P, M M

. I 35,925,589

24 66.5 31 J 2014. I ,

36 , M ,

.

E

M E M M

P P . M 30 , RBS,

N B, A I B

J 2014, G

E . RBS

E P P . I J,

E 1 3 K

.

O 31 D 2013, M M M

K . A , M , ,

, . T

. I M

,

G . M

.

M C B B

. T , M 2013,

P, A BB .

P , M OPP G, F

, POS . F

K E,

G, I, .

C

T G , S 2013, M

C, G B&Q. S , M C


11/28

S M G,

, . I D 2013,

M C O FIFA A

2014 FIFA C B. T FIFA

. M C

P I , .

I D, C M C DI

B&Q 10 ,

.

M C

, , K, E

S .

D , M

B A, B A P A S .

L M A 50

N A. T G A 12

F I B, A S B,

B, BMO B M, F T B, .S. B, F B, MB F

C, .

M A

,

. T 5.1

. T

S .

T

, .

.S. B M

. T , ,

,

,

.

D , M CSC G

2,600 N A,

D, C, NFC

.


12/28

I., M .

T DPS M C M S

M

. T P A ,

. D ,

M C .

M P,

A K OS H C E.

A, .

. I ,

M POS

OS A ,

.

M A , G

.

I

O 22 J 2013, M, M I I.,

ICICI B, I , M

. T ICICI B ,

. S

ICICI B ,

.

A

M A P H K.

S , M C

M M H K

M A. E T ,

PCCHKT SIM

, . B C (H

K) H K J E T S L (JETCO), ATM H K. T

M

B C (H K) S 2012 30

JETCO .

D , BBM M AGIT M

PB BB I .

. S

.


13/28

O 21 O 2013, M A P , M A

P L, 50:50 F E M I L,

H K C.

I H K, G

A P .

B

D B D

P A NE C S C D NE

D.

P E P C E

NE D B M N 2011

1 O 2013, E. H DMI, C, .

S C D G NE D.

G

M. .

E 50% F 2014.

F 2014 70%.

T G

.

A L S E 2014

.

A C E


14/28

C C C I

S

31 D 31 D 30 J

2013 2012 2013

() ()* ()

N 000 000 000

4 46,541 27,819 72,796

C (12,685) (7,773) (17,588)

G 33,856 20,046 55,208

O , ,

(44,048) (34,764) (74,513)

EBIDA 13 (10,192) (14,718) (19,305)

D, (9,285) (6,078) (16,147)

(19,477) (20,796) (35,452)

S (3,130) (2,140) (5,333)

E /() 10, 11 2,307 (1,444) (1,444)

O 13 (984) (2,767) (4,210)

(21,284) (27,147) (46,439)

F 149 163 390

F (1,028) (544) (563)

S (1,104) (2,190) (4,440)

(23,267) (29,718) (51,052)

I 1,290 (614) (251)

/ (21,977) (30,332) (51,303)

()/ :

C (9,394) (4,231) 2,468

/ (31,371) (34,563) (48,835)

L /

( ):

5 (1.4) (2.6) (3.8)

* C 6 31 D 2012

M A I. M M N L .


15/28

C C F

31 D 31 D 30 J

2013 2012 2013() ()* ()

N 000 000 000

AE

P, 7,370 8,490 8,049

I 6 218,187 188,439 192,648

I 1,896 764

D 885 44

227,453 198,578 200,741

C

T 21,644 11,437 17,363

C 67,248 106,414 86,770

88,892 117,851 104,133

316,345 316,429 304,874

IABIIIE

C

T (40,679) (34,899) (36,942)

P (1,087) (445) (1,858)

F 7 (6,353) (1,988) (936)

(48,119) (37,332) (39,736)

I (498)

O (3,911) (2,803) (2,333)

P (5,985) (6,574) (6,308)

F 7 (7,449) (4,592) (880)

D (12,282) (14,655) (14,170)

(77,746) (65,956) (63,925)

238,599 250,473 240,949

EI

O 16,427 15,414 15,630

O 347

S 217,323 214,753 216,594

F (6,671) (3,976) 2,723

O 155,148 128,753 130,747

A (143,628) (104,818) (124,745)

238,599 250,473 240,949

* C 6 31 D 2012

M A I. M M N L .


16/28

C C C E

S F

O R

O S M A

T

000 000 000 000 000 000 000 000 000

31 D

2012 ()*

B 1 J 2012* 10,170 15,615 101,336 109,172 (25,321) 10,458 (76,533) 255 145,152

L (30,332) (30,332)

O (4,231) (4,231)

(30,332) (4,231) (34,563)

I (

) 5,210 (15,268) 113,142 32,405 135,489

R 1,965 1,965

R

2,121 2,121

E 34 275 (82) 82 309

B 31 D 2012* 15,414 347 214,753 141,577 (25,321) 12,497 (104,818) (3,976) 250,473

30 J 20 13

()

B 1 J 2012 10,170 15,615 101,336 109,172 (25,321) 10,458 (76,533) 255 145,152

L (51,303) (51,303)

O 2,468 2,468

(51,303) 2,468 (48,835)

I (

) 5,227 (15,615) 113,323 32,742 135,677

R 1,965 1,965

R 4,822 4,822

E 233 1,935 (1,126) 1,126 2,168

B 30 J 2013 15,630 216,594 141,914 (25,321) 14,154 (124,745) 2,723 240,949

31 D

2013 ()

B 1 J 2013 15,630 216,594 141,914 (25,321) 14,154 (124,745) 2,723 240,949

L (21,977) (21,977)

O (9,394) (9,394)

(21,977) (9,394) (31,371)

I 492 195 24,538 25,225

R

2,896 2,896

E 62 65 61 188

E 243 469 (3,033) 3,033 712

B 31 D 2013 16,427 217,323 166,452 (25,321) 14,017 (143,628) (6,671) 238,599

* C 6 31 D 2012 M

A I. M M N L .


17/28

C C C F

S

31 D 31 D

2013 2012 30 J 2013

() ()* ()

N 000 '000 000

C

C 8 (9,972) (9,628) (17,063)

E (1,172) (4,371) (6,733)

N (7) (193) (462)

(11,151) (14,192) (24,258)

C

C 1,554 749 749

I (1,238) (1,533) (2,590)

L (1,400) (1,400)

I (151) (299) (339)

I 170 33 237

P , (973) (3,748) (5,071)

P (8,123) (4,807) (9,087)

(8,761) (11,005) (17,501)

C

P ( ) 60 117,286 117,267

S 712 309 2,168

P 139 139

R (5,379) (10,376)

R (123) (64) (191)

649 112,291 109,007

()/ (19,263) 87,094 67,248

C / 86,770 19,566 19,566

E (259) (246) (44)

C / 67,248 106,414 86,770

* C 6 31 D 2012

M A I. M M N L .


18/28

C C F

31 D 2013

1. G I

M C E ,

A I M (AIM) L S E. T . M G

.

T B 18 F 2014.

T S 434

C A 2006. S 30 J 2013 B 4 S 2013

R C. T A ,

S 498 C A 2006.

T

31 D 2013

.

2. A

T IFRS,

, , C 2013

A R A. T . A

AIM , G IAS 34 I .

B G , D G

. T D

.

T 31 D 2012

, M A I. M M

N L .

T 30 J 2013,

. T ,

1 J 2013, G,

:

IAS 19 E ( 2011)

A IAS 12 I

IFRS 13 F

A 2011

IFRS 1 F IFRS ( 2012)

IFRS 7 F : D ( 2011)

T , ,

1 J 2013 :

E ( E )

IFRS 10 C 1 J 2014

IFRS 11 J 1 J 2014

IFRS 12 D 1 J 2014

T G (A IFRS 10, IFRS 11 IFRS 12) 1 J 2014

IFRIC 21 L 1 J 2014

IAS 27 S ( 2011) 1 J 2014

IAS 28 I ( 2011) 1 J 2014

IAS 32 F I: P ( 2011) 1 J 2014

IAS 36 I ( 2013) 1 J 2014

IAS 39 F : R ( 2013) 1 J 2014

IFRS 9 F 1 J 2015

I E (A IFRS 10, IFRS 12 IAS 27) 1 J 2014 A 2012 2013 1 J 2014

A IAS 19 E 1 J 2014


19/28

C C F ()

2. A ()

T D IFRS 11, J

G 2011/12. T G ,

.

T G

E G .

3. C A E J

T G ,

, , . T

D

,

. A .

I G , ,

C 2013 A R A.

)

R

G , . I ,

.

, , , . T

.

P

. T

:

G ;

G

; ;

G;

.

R

. R

. D

, ,

. D

. P

.

T, . R

. T G

. ,

.

A G

G

. M

.

)

J . T

,

C .


20/28

C C F ()

3. C A E J ()

) G

T D G

G . T .

) D

T G IAS 38. M

. T

. M .

)

G ,

. T

. I

. F . F .

) I

IFRS , , ,

,

.

I ,

. I ,

. C

G . T G

.

) D

D . I ,

,

.

)

M

, .

) F

T ,

, . M

.


21/28

C C F ()

4. I

M G

. T B D G . M

B D .

S M A I. J 2012, G

. T M B D , , ,

EBITDA G

. I , B .

A, G 31 D 2013. T

, . T

, B, C C

S C I.

S

31 D 31 D

2013 2012 30 J 2013

() () ()

000 000 000

P 11,072 13,744

S 16,264 14,216 29,649

27,336 14,216 43,393

D 19,205 13,603 29,403

46,541 27,819 72,796

P

.

5.

B

B O

. A G , ''. A ,

. R :

S

31 D 31 D 30 J

2013 2012 2013

() ()* ()000 000 000

L / (21,977) (30,332) (51,303)

('000) 1,608,562 1,152,882 1,350,300

B () (1.4) (2.6) (3.8)

* C 6 31 D 2012

M A I. M M N L .


22/28

C C F ()

6. I A P

I C

C A

G T

'000 '000 '000 '000 '000 '000 '000

A 31 D 2013 ()

C:

A 1 J 2013 137,663 27,666 222 18,625 6,189 18,882 209,247

A 2,821 4,263 7,084

A ( 10, 11) 35,315 2,579 37,894

E (9,589) (2,072) (947) (16) (84) (12,708)

D (193) (193)

A 31 D 2013 163,389 28,173 222 17,678 8,801 23,061 241,324

A :

A 1 J 2013 4,290 215 3,080 2,303 6,711 16,599

C 1,954 7 1,731 1,249 2,449 7,390

E (417) (227) (8) (7) (659)

D (193) (193)

A 31 D 2013 5,827 222 4,584 3,351 9,153 23,137

A 31 D 2013 163,389 22,346 13,094 5,450 13,908 218,187

A 30 J 2013 ()

C:

A 1 J 2012 118,168 26,965 222 11,920 3,993 12,263 173,531

A 2,288 6,586 8,874

A 16,638 6,422 264 23,324

E 2,857 701 283 33 3,874D (356) (356)

A 30 J 2013 137,663 27,666 222 18,625 6,189 18,882 209,247

A :

A 1 J 2012 737 183 1,184 1,839 3,943

C 3,441 32 3,004 1,475 3,896 11,848

E 112 76 3 191

I 973 973

D (356) (356)

A 30 J 2013 4,290 215 3,080 2,303 6,711 16,599

A 30 J 2013 137,663 23,376 7 15,545 3,886 12,171 192,648


23/28

C C F ()

6. I A() P

I C

C A

G T'000 '000 '000 '000 '000 '000 '000

A 31 D 2012 ()*

C:

A 1 J 2012 118,168 26,965 222 11,920 3,993 12,263 173,531

A 1,528 4,038 5,566

A 16,638 6,422 264 23,324

E (4,197) (839) (433) (5) (1) (5,475)

A 31 D 2012* 130,609 26,126 222 17,909 5,780 16,300 196,946

A :

A 1 J 2012 737 183 1,184 1,839 3,943

C 1,693 16 1,232 517 1,139 4,597

E (16) (17) (33)A 31 D 2012* 2,414 199 1,215 1,701 2,978 8,507

A 31 D 2012* 130,609 23,712 23 16,694 4,079 13,322 188,439

* C 6 31 D 2012

M A I. M M N L .

7. F

31 D 31 D 30 J

2013 2012 2013

() ()* ()

000 000 000

D

S 1,111

C

6,119 608 682

F 234 269 254

F 6,353 1,988 936

D

L 3,889

C 6,675 F 774 703 880

F 7,449 4,592 880

13,802 6,580 1,816

* C 6 31 D 2012

M A I. M M N L .


24/28

C C F ()

8. C A

S

31 D 31 D 2013 2012 30 J 2013

() ()* ()

000 '000 000

L (23,267) (29,718) (51,052)

A :

D 1,895 1,481 3,326

A 7,390 4,597 12,821

S 3,130 2,140 5,333

F 879 381 173

E 984 2,767 4,210

(P)/ (2,307) 1,444 1,444

S 1,104 2,190 4,440

C (

):

(6,527) 3,174 (2,517)

6,747 1,916 4,759

C (9,972) (9,628) (17,063)

* C 6 31 D 2012

M A I. M M N L .

T G 31 D 2013 66.2.

9. C

E , G ,

D G

C C S F P , ,

G.

M PT L K M I L ( M

L) (MIL) . F , D M

K M PT M PT . M

O 2007 ,

, .

T G S

M . I , M .S. M

. T D / M

.S. .

N , .S.

, D ,

.

T G MIL S

M . T D / M

S . T ,

.


25/28

C C F ()

10. A G

O 4 S 2013, G G M L

26,440,000 , 28,640,748 M

. G M L M C . M C

.

T M M' . T

M C .

A M C, , . I

IFRS 3,

.

I 1 J 2013, G

47,480,000 21,945,000.

T G M C .

T ,

M C' M .

O 454,000 C C S

C I O .

T D ,

. T . T

.

T G :

B

000 000 000

P, 96 96

I 1,674 1,674

C 2,203 2,203O (539) (539)

D (385) (385)

1,760 1,289 3,049

P 26,440

P (3,049)

23,391

P :

I 13,175

C 1,079

F 12,186

26,440

N .

1,674,000 M C

. A 385,000

.

T ,

,

.

J . F

.


26/28

C C F ()

11. A A

O 21 O 2013, G 50% , M A P

L (MAP), 11,850,000 20,000,000

M . MAP , AP .

4,957,000

. T E

C C S C I. T

. T 50% MAP 6,893,000.

I 1 J 2013, G

46,483,000 22,403,000.

T G MAP, , A

P . T ,

MAP AP , .

T G MAP

6,893,000 7,308,000. T ,

, 2,351,000. O 44,000 . T C C S C I E .

T D ,

. T . T

.

T G :

B

000 000 000

P, 4 4

I 905 905I 438 1,522 1,960

C 430 430

O (1,288) (1,288)

D (149) (149)

(416) 2,278 1,862

P 50% 6,893

P 6,893

P (1,862)

11,924

P :

I 11,850

L (4,957)

6,893

N .

905,000 MAP

. A 149,000 .

T ,

,

.

J . F

.


27/28

C C F ()

12. GAA GAA I

S

31 D 2013 31 D 2012 30 J 2013

() ()* ()

000 '000 '000

L (21,977) (30,332) (51,303)

S 3,130 2,140 5,333

E ()/ (2,307) 1,444 1,444

O 984 2,767 4,210

I 973

A 3,740 2,980 6,555

A (16,430) (21,001) (32,788)

('000) 1,608,562 1,152,882 1,350,300

A () (1.0) (1.8) (2.4)

* C 6 31 D 2012

M A I. M M N L .

13. C C C I

EBITDA O , , , .

O .

14. B E

T G 100% P A.., T

, 31 J 2014. I 35,925,589 O

24 66.5 31 J 2014. I , 36

, M , .

D , . A ,

.


28/28

C I

95 G S

L

EC2 7NA

B C G L88 S

L

EC2 7QR

I PC LLP

C A S A

1 E P

C2N 6RH

E

A H

S R

L

S

BN99 6DA

monitise plc h1 2014

Documents