RNS Number : 2778G
iEnergizer Limited
14 November 2022
 

A non material typographical change has been made to the 'Unaudited Interim Result for the Six Months Ended 30 September 2022' announcement released on 14 November 2022 at 07:00am under RNS No 1945G.

 

The changes are identified with an asterisk (*).

 

The full amended text is shown below:

 

Financial Highlights: Highly profitable revenue growth and sustained margin improvements, achieved through securing new customer contracts and deepening existing customer relationships along with continued and careful cost management, which is further supported by the *strengthening US$ against the INR.

 

 

14th November 2022

iEnergizer Limited

 

("iEnergizer", the "Company" or the "Group")

 

REPLACEMENT: UNAUDITED INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2022

 

iEnergizer, the technology services and media solutions leader for the digital age, reports another record set of interim results for the six months ended 30 September 2022. The Board declares an increased interim dividend of 11.07p per ordinary share, reflecting the increase in earnings and confidence in the growth strategy and outlook for the Full Year.

 

Financial Highlights: Highly profitable revenue growth and sustained margin improvements, achieved through securing new customer contracts and deepening existing customer relationships along with continued and careful cost management, which is further supported by the strengthening US$ against the INR.

 

·    Revenue up 24.0% to $152.0m (H1 2022: $122.6m), Service Revenue up 23.0%

·    EBITDA up by $10.0m to $54.4m (H1 2022: $44.4m), resulting in EBITDA margin of 36.0%

·    Operating profit increased to $48.8m (H1 2022: $42.0m), resulting in operating profit margin of 32.0%

·    Profit before tax increased to $44.3m (H1 2022: $37.9m)

·    Profit after tax increased to $41.2m (H1 2022: $34.3m)

·    Gross Debt of $138.4m (31 March 2022: $139.7m)

·    Declared Interim dividend of 11.07p per ordinary share ($24.0m) (H1 2022: 8.12p)

 

Operational Highlights: Continued focus on higher margin work and success in business growth from new and existing customers, innovating to deliver deeper and broader propositions to service evolving customer needs through technology-led solutions

 

·    Business Process Outsource ("BPO"):

Strong revenue growth in H1 2023 of 30.6% to $109.0m (H1 2022: $83.5m) with an impressive EBITDA margin of 39% or $42.9m (H1 2022: $33.7m), which was attributable to growth in business across different verticals, particularly from International BPO customers.

 

Focused on the new fast growth technology areas of content moderation and data tagging for Artificial Intelligence ("AI") / Machine Learning ("ML") applications, which are emerging as significant growth opportunities. The Group plans to invest in promoting its new-age technology-driven digital customer experience ("CX") service offerings.

 

Robust outsourcing demand amidst inflationary pressures and BPO's outsized exposure to fast-growing markets of Media & Entertainment, BFSI and telecommunications, resulted in steady and strong revenue growth during H1 2023.

 

Continued to add new customers and maintained growth in recurring revenue streams from long-term customer relationships across all verticals, focussing on faster growth, higher margin verticals, upselling additional more complex services and deploying technology to drive productivity.

 

·    Content Division:

Achieved service revenue growth of 6.2% to $40.2m in H1 2023 (H1 2022: $37.8m), as business from key clients, specifically from Financial Reporting and Compliance services, increased. EBITDA margins maintained at around 28% at $11.5m (H1 2022: $10.7m) owing to cost effectiveness and efficiencies delivered through technology.

 

Content Services' US based sales team continues to focus on cross-selling and securing business leads from new and existing customers for fast growth technology services, including:

•     Digital Training and Education.

•     SAAS services for propositions including Technology Tools such as SciPris and PXE5.

•     Providing immersive content for learners (specifically middle to high school), partnering with EdTech groups with select revenue share models.

 

·    New business initiatives:

iEnergizer is well positioned to take advantage of industry tailwinds in highly profitable verticals, due to: the scalability & breadth of its BPO services; increasing adoption of fast-growing technology; the end-to-end proposition of Content Services; and iEnergizer's highly trained workforce.

 

Content Moderation is witnessing high growth on the back of rising digital adoption. Rapid growth in online-first schools is driving demand for digital content. Education and corporate sectors are increasing Learning & Development spend. Major corporate businesses have identified the cost and time savings of replacing classroom training with virtual training.

 

Development of regulatory training services, targeting the Group's existing customer base to promote compliance and e-Learning capabilities, focussed on the American Disability Act and Web Content Accessibility Guidelines.

 

The US based sales team continues to focus on selling additional services, specifically in data tagging for AI/ML applications, Content Moderation and Web Content Accessibility Guidelines, to capture new market place opportunities, while working on its strategic priorities: to enhance and grow key accounts; to identify and win new business through new customers; as well as to target existing accounts; and to cross-sell and generate leads for new product launches.

 

·    Cost management:

Continues to manage increased proportion of division-specific higher margin international work, particularly in non-voice-based processes including: entertainment gaming support; BFSI; content technology; and E-Learning.

 

Achieved cost savings through effective use of resources and productivity improvements, even as more employees moved to work from office, on a routine basis during H1 2023.

 

·    Interim Dividend:

In-line with its progressive dividend policy, the Company is pleased to announce an interim dividend of 11.07p with the dividend record date of 25 November 2022. This interim dividend reflects the Board's confidence in the Group's business plan and growth prospects.

 

The Company's ordinary shares are expected to go ex-dividend on 24 November 2022 and the interim dividend is expected to be paid on 21 December 2022.

 

·    Outlook:

The Board is delighted with the Group's strategic progress during H1 and the delivery of further organic momentum and margin improvements.  While we recognise the macro uncertainty, we are optimistic for the remainder of FY23, in particular due to ongoing inflationary pressures which continues to drive multinationals to focus not only on cost reduction but also revenue retention.  Overall, new customer contract wins, reoccurring and repeat nature of business and improved margins give the Board confidence in the future outlook for the Company and underpin the expectations for FY23.

 

Looking further ahead, with iEnergizer's solid foundations; its proven strength in operational execution and healthy balance sheet; our differentiated offerings, successful new sales initiatives, and substantial opportunities for further growth identified, we expect a continued strong momentum across the Group.

 

 

 

Marc Vassanelli, Chairman of iEnergizer, commented:

 

"We are delighted to report another strong performance by iEnergizer, with highly profitable growth in revenue and profit margins, which exceeded our expectations for H1 2023. This has been driven by ongoing innovations that ensure iEnergizer continues to offer a market-leading proposition that enables our dedicated colleagues to deepen existing customer relationships and attract new customers for our service lines, combined with active cost management.

 

"Reflecting the Group's strong balance sheet and the cash generative nature of the business, we are pleased to announce an interim dividend of 11.07p, in continuation with our approach since H1 2020.

 

"With iEnergizer's solid foundations; its proven strength in operational execution and healthy balance sheet; our differentiated offerings, successful new sales initiatives, and substantial opportunities for further growth identified, we expect a continued strong momentum across the Group."

 

 

 

 

-Ends-



iEnergizer Ltd.

+44 (0)1481 242233

Chris de Putron

Mark De La Rue




FTI Consulting - Communications Adviser

+44 (0)20 3727 1000

Alex Beagley

Eleanor Purdon




Strand Hanson - Nominated Adviser

+44 (0)20 7409 3494

James Dance

James Bellman




Arden Partners - Joint Broker

+44 (0)20 7614 5900

James Reed-Daunter

John Llewellyn-Lloyd




Canaccord Genuity Limited - Joint Broker

+44 (0)20 7523 8000

Max Hartley, Thomas Diehl, Gerel Bastin (Corporate Finance)

Alex Aylen (Equity Sales)


 

iEnergizer Limited and its subsidiaries

 

Unaudited Condensed Consolidated Interim Financial Statements

Prepared in accordance with International Financial Reporting Standards (IFRS)

Six months ended 30 September 2022 and 2021


 



 

Unaudited Condensed Consolidated Statements of        Financial Position

(All amounts in United States Dollars, unless otherwise stated)

 

 

Notes

As  at

As  at

 

 

30 September 2022

31 March 2022

 

 

Unaudited

Audited

ASSETS




Non-current




Goodwill

5

              102,238,817

         102,246,868

Other intangible assets

6

               13,010,136

           13,074,401

Property, plant and equipment

7

               14,242,452

           10,123,815

Right-of-use assets

10

               19,013,667

           16,140,370

Long- term financial asset

 

                 5,924,288

             4,971,036

Non-current tax assets

 

                   910,933

               420,895

Deferred tax asset

 

                 3,234,307

             3,313,563

Other non current assets

 

                   361,209

               163,187

Non-current assets


             158,935,809

         150,454,135





Current




Trade and other receivables

 

               38,915,134

           40,835,944

Short- term financial assets

8

               20,718,443

           20,609,380

Cash and cash equivalents

 

               46,760,342

           56,326,421

Other current assets

 

                 8,199,287

             5,705,929

Current assets


              114,593,206

         123,477,674





Total assets


             273,529,015

         273,931,809





EQUITY AND LIABILITIES




Equity




Share capital

 

                 3,776,175

             3,776,175

Share compensation reserve

 

                     63,986

                 63,986

Additional paid in capital

 

               15,451,809

           15,451,809

Merger reserve

 

              (1,049,386)

 (1,049,386)

Other components of equity

 

              (24,277,305)

 (17,615,642)

Retained earnings

 

               67,275,068

           57,941,804

Total equity attributable to equity holders of the parent

               61,240,347

          58,568,746

 

 

 

 

Notes

As  at

As  at

 

 

30 September 2022

31 March 2022

 

 

Unaudited

Audited

 

Liabilities




Non-current




Borrowings

 

              128,404,225

         129,895,411

Lease liabilities

 

               15,611,470

           13,697,079

Employee benefit obligations

 

                 5,456,632

             5,092,678

Deferred tax liability

 

                 7,680,463

             8,079,436

Non-current liabilities

 

              157,152,790

         156,764,604


 



Current

 



Trade and other payables

 

               14,263,992

           17,841,935

Employee benefit obligations

 

                 1,535,790

             1,272,362

Current tax liabilities

 

                     40,807

               844,679

Borrowings

 

               10,013,434

             9,763,047

Lease liabilities

 

                 4,232,887

             3,026,616

Other current liabilities

 

               25,048,968

           25,849,820

Current liabilities


               55,135,878

          58,598,459





Total equity and liabilities


             273,529,015

         273,931,809

 

 

(The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements)



 

Unaudited Condensed Consolidated Income Statements

 

(All amounts in United States Dollars, unless otherwise stated)

 

 

 

Notes

For the six months ended

For the six months ended

 

 

30 September 2022

30 September 2021

 

 

Unaudited

Unaudited

 




Income from operations




Revenue from services

 

149,181,696

121,284,962

Other operating income

 

2,845,012

1,271,458


 

152,026,708

122,556,420


 



Cost and expenses

 



Outsourced service cost

 

14,043,456

19,831,122

Employee benefits expense

 

71,028,302

48,194,012

Depreciation and amortisation

 

5,048,873

3,011,227

Other expenses

 

13,106,665

9,482,318


 

103,227,296

80,518,679


 



Operating profit

 

48,799,412

42,037,741

Finance income

 

498,874

453,702

Finance cost

 

 (5,015,600)

 (4,555,815)

Profit before tax

 

44,282,686

37,935,628


 



Income tax expense

 

3,130,663

3,612,806

Profit for the year attributable to equity holders of the parent

41,152,023

34,322,822

 

 



Earnings per share

9



Basic

 

                              0.22

0.18

Diluted

 

                              0.22

0.18

Par value of each share in GBP


0.01

0.01

 

 

 

 

 

 

Unaudited Condensed Consolidated Statements of Other Comprehensive Income

(All amounts in United States Dollars, unless otherwise stated)

 

 

 

For the six months ended

For the six months ended

 

 

30 September 2022

30 September 2021

 

 

Unaudited

Unaudited

 




Profit after tax for the year


41,152,023

34,322,822

Other comprehensive income




Items that will be reclassified subsequently to the consolidated income statement


Exchange differences on translating foreign operations

 (6,661,663)

 (907,517)

Net other comprehensive income/(loss) that will be reclassified subsequently to consolidated income statement

 (6,661,663)

 (907,517)

Items that will not be reclassified subsequently to income statement

 

Remeasurement of the net defined benefit liability

 

                                 -  

                               -  

Income tax relating to items that will not be reclassified

                                 -  

                               -  

Net other comprehensive income that will not be reclassified subsequently to consolidated income statement

                                -  

                               -  

Other comprehensive income/(loss) for the year


 (6,661,663)

 (907,517)

Total comprehensive income attributable to equity holders

34,490,360

33,415,305

 

 

 

 (The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements)

 

 


Unaudited Condensed Consolidated Statements of Changes in Equity

(All amounts in United States Dollars, unless otherwise stated)

 

 

 

 Share capital

Additional paid in capital

 Share compensation reserve

 Merger reserve

 Other components of
equity

 Retained earnings

 Total equity

 

 

 

 

 

 Foreign currency translation reserve

 Net defined benefit liability

 

 

Balance as at 1 April 2021

3,776,175

15,451,809

63,986

(1,049,386)

 (15,866,598)

729,662

26,482,815

29,588,463

Dividends

-  

-  

-  

-  

-  

-  

 (43,078,726)

(43,078,726)

Transaction with owners

-  

-  

-  

-  

-  

-  

 (43,078,726)

(43,078,726)

Profit for the year

-  

-  

-  

-  

-  

-  

74,537,715

74,537,715

Other comprehensive income

-  

-  

-  

-  

 (2,289,842)

 (188,864)

  - 

 (2,478,706)

Total comprehensive income for the period

-  

-  

-  

-  

 (2,289,842)

 (188,864)

74,537,715

72,059,009

Balance as at 31 March 2022

3,776,175

15,451,809

63,986

(1,049,386)

 (18,156,440)

540,798

57,941,804

58,568,746

 

(The accompanying notes are an integral part of the Unaudited Condensed Consolidated Interim Financial Statements)

 

 

 

 

 

 

 Share capital

 Additional Paid in Capital

 Share compensation reserve

 Merger reserve

 Other components of equity

 Retained earnings

 Total equity

 

 

 

 

 

 Foreign currency translation reserve

 Net defined

 benefit

 liability

 

Balance as at 01 April 2022

 3,776,175

 15,451,809

          63,986

 (1,049,386)

    (18,156,440)

             540,798

    57,941,804

   58,568,746

Dividends

 -

             -  

 -

 -

                 -  

 -

 (31,818,761)

  (31,818,761)

Transaction with owners

            -  

             -  

                -  

             -  

                 -  

                     -  

 (31,818,761)

 (31,818,761)

Profit for the year

 -

             -  

 -

 -

                 -  

 -

     41,152,023

    41,152,023

Other comprehensive loss

 -

             -  

       - 

       - 

      (6,661,663)

                     -  

 -

   (6,661,663)

Total comprehensive income for the period

            -  

             -  

                -  

             -  

     (6,661,663)

                     -  

     41,152,023

   34,490,361

Balance as at 30 September 2022

 3,776,175

 15,451,809

          63,986

 (1,049,386)

    (24,818,103)

             540,798

    67,275,068

   61,240,346

 

 

(The accompanying notes are an integral part of the Unaudited Condensed Consolidated Interim Financial Statements)



 


Unaudited Condensed Consolidated Statements of Cash Flows

(All amounts in United States Dollars, unless otherwise stated)

 

 

 

For the period

ended

For the six months ended

 

 

30 September 2022

30 September 2021

 

 

 

 

(A) Cash flow from operating activities




Profit before tax


               44,282,686

                 37,935,627

Adjustments




Depreciation and amortisation


                 5,048,873

                    3,011,227

Loss/(Profit) on disposal of property, plant and equipment


                    (11,223)

                        (8,258)

Trade receivables written-off/provision for doubtful debts


                    303,289

                      602,061

Sundry balances written back


                           -  

                           (235)

Unrealised Foreign exchange loss/(gain)


                    519,790

 (1,040,091)

Finance income


 (498,874)

 (453,702)

Finance cost


                 3,898,654

                    3,868,829

Interest cost on lease liability


                    856,131

                      412,167

Other borrowing cost at amortised cost


                    260,815

                      274,819

 


                54,660,141

                 44,602,444

Changes in operating assets and liabilities


 

 

(Increase)/ Decrease in trade and other receivables


                 2,968,884

 (3,941,087)

(Increase)/ Decrease in other assets (current)


 (4,342,387)

 (4,326,912)

Increase / (Decrease) Non-current liabilities, trade payables & other current liabilities

 (9,444,194)

                  11,624,169

(Decrease)/ Increase in employee benefit obligations


                 1,353,139

                      293,709

Cash generated from operations


               45,195,583

                 48,252,323

Income taxes paid


 (4,744,291)

 (3,201,599)

Net cash generated from operating activities


               40,451,292

                 45,050,724





(B) Cash flow for investing activities




Payments for purchase of property plant and equipment


 (7,602,159)

 (997,864)

Investment in fixed deposit (Net)


 (1,165,664)

 (3,989,362)

Proceeds from disposal of property, plant & equipment


                     14,387

                      260,853

Payments for purchase of other intangible assets


 (7,407,647)

 (441,725)

Interest received


                    508,579

                      494,126

Net cash used in investing activities


 (15,652,504)

                 (4,673,972)

 

 

 

 

For the period

ended

For the six months ended

 

 

30 September 2022

30 September 2021

 

 

 

 

 

(C ) Cash flow from financing activities




Interest paid


 (3,898,654)

 (3,868,829)

Dividends paid to equity holders of the parent


 (31,818,761)

 (22,274,007)

Net Proceeds/(Repayments) from borrowings and lease liability


 762,916

 (19,046,499)

Net cash used in financing activities


 (34,954,499)

 (45,189,336)

 


 

 

Net increase/(decrease) in cash and cash equivalents

 

 (10,155,710)

 (4,812,584)

Cash and cash equivalents at the beginning of the year


56,326,421

51,378,899

Effect of exchange rate changes on cash


589,632

                        96,326

Cash and cash equivalents at the end of the year


46,760,342

46,662,641





Cash and cash equivalents comprise




Cash in hand

 

                       9,037

                         7,740

Balances with banks in current account


34,251,305

42,917,962

Remittance in transit


                           -  

3,736,939

Short term investments (fixed deposits with maturity less than 3 months)

12,500,000

                              -  



46,760,342

46,662,641

 

 

 

(This space has been intentionally left blank)



 

 

RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES

The changes in the Group's liabilities arising from financing activities can be classified as follows:

 


Long-term borrowings (including current portion of long-term borrowing)

Lease Liabilities

Total

1 April 2021

          162,117,051

             5,191,699

167,308,750

Cash-flows:

 



Repayment

           (22,999,794)

 (3,709,859)

           (26,709,653)

Non-cash:

 



Additional lease liability

  - 

14,549,957

14,549,957

Interest on lease liability

             -

1,187,286

1,187,286

Other borrowing cost at amortized cost

541,201

-

541,201

Translation adjustment

-

(495,388)

(495,388)

31 March 2022

          139,658,458

16,723,695           

          156,382,153





1 April 2022

          139,658,458

16,723,695           

          156,382,153

Cash-flows:




Net Repayment

                (1,501,615)*

 (4,090,152)

 (5,591,767)

Non-cash:




Additional lease liability

-

6,354,683

6,354,683

Interest on lease liability

-

856,131

856,131

Other borrowing cost at amortized cost

                    260,815

-  

260,815

30 September 2022

              138,417,659

19,844,357

158,262,016

         

 * Includes borrowings for Computer Equipment worth US$ 2,347,629

 

(The accompanying notes are an integral part of the Unaudited Condensed Consolidated Interim Financial Statements)



 

Notes to Unaudited Condensed Consolidated Interim Financial Statements

(All amounts in United States Dollars, unless otherwise stated)

1.    INTRODUCTION

iEnergizer Limited (the 'Company' or 'iEnergizer ') was incorporated in Guernsey on 12 May 2010.

 

iEnergizer Limited is a 'Company limited by shares' and is domiciled in Guernsey. The registered office of the Company is located at Mont Crevelt House, Bulwer Avenue, St. Sampson, Guernsey, GY2 4 LH. iEnergizer was listed on the Alternative Investment Market ('AIM') of London Stock Exchange on 14 September 2010.

 

iEnergizer through its subsidiaries iEnergizer Holdings Limited, iEnergizer IT Services Private Limited,  iEnergizer BPO Limited, iEnergizer BPO Inc, iEnergizer Aptara Limited and Aptara Inc and subsidiaries. (together the 'Group') is engaged in the business of call centre operations, providing business process outsource (BPO) and content delivery services, and back office services to their customers, who are primarily based in the United States of America and India, from its operating offices in Mauritius and India.

2.   GENERAL INFORMATION AND STATEMENT OF COMPLIANCE WITH IFRS

These Unaudited Condensed Consolidated Interim Financial Statements are for the six months ended 30 September 2022 and 2021. They have been prepared in accordance with IAS 34 Interim Financial Reporting as developed and published by the International Accounting Standards Board ('IASB'), on a going concern basis. They do not include all of the information required in annual financial statements in accordance with IFRS, and should be read in conjunction with the annual financial statements for the years ended 31 March 2022 and 2021.

 

The Unaudited Condensed Consolidated Interim Financial Statements have been prepared and presented in United States Dollar (US$) which is the Company's functional currency.

 

These Unaudited Condensed Consolidated Interim Financial Statements were approved by the Board on                                11th November 2022.

 

The Group has applied the same accounting policies in preparing these unaudited management financial information as adopted in the most recent annual audited financial information of the Group.

 

3.   SIGNIFICANT ACCOUNTING POLICIES

The interim financial statements have been prepared in accordance with the accounting policies adopted in the Group's most recent annual financial statements for the years ended 31 March 2022 and 2021.

 

 

 

 

 

 

4.   SIGNIFICANT MANAGEMENT JUDGEMENT IN APPLYING ACCOUNTING POLICIES AND ESTIMATION UNCERTAINTY

 

When preparing the Unaudited Condensed Consolidated Interim Financial Statements, management undertakes a number of judgements, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses. The actual results may differ from the judgements, estimates and assumptions made by management, and will seldom equal the estimated results.

 

The judgements, estimates and assumptions applied in the Unaudited Condensed Consolidated Interim Financial Statements, including the key sources of estimation uncertainty were the same as those applied in the Group's last audited financial statements for the year ended 31 March 2022.

5.   GOODWILL

The net carrying amount of goodwill can be analysed as follows:

 

Particulars

Amount

Balance as at 1 April 2021

102,250,365         

Impairment loss recognized

-

Translation adjustment

        (3,497)

Balance as at 31 March 2022

      102,246,868

 

Particulars

Amount

Balance as at 01 April 2022

102,246,868

Translation adjustment

(8,051)

Balance as at 30 September 2022

102,238,817

 

 

 

 

 

(This space has been left blank intentionally)


6.   OTHER INTANGIBLE ASSETS

The Intangible assets comprise of computer software, customer contracts.

Particulars

Customer contracts

Computer software

Patent

Trade mark

Intangibles under development

Total

Cost

 






Balance as at 1 April 2021

24,105,769

4,969,336

      100,000

       12,000,000

132,490

41,307,595

Additions

               -   

1,002,211

           -   

               -   

306,487

        1,308,698

Disposals

               -   

             -   

           -   

               -   

 (132,491)

 (132,491)

Translation adjustment

 (3,911)

 (142,764)

           -   

               -   

 (6,486)

 (153,161)

Balance as at 31 March 2022

24,101,858

5,828,783

      100,000

      12,000,000

300,000

42,330,641

 







Accumulated amortisation

 






Balance as at 1 April 2021

24,105,769

4,496,109

           -   

               -   

-  

       28,601,878

Amortisation for the year

               -   

798,314

           -   

               -   

           -   

           798,314

Disposals

               -   

             -   

           -   

               -   

-  

                   -  

Translation adjustment

 (3,911)

 (140,041)

           -   

               -   

           -   

          (143,952)

Balance as at 31 March 2022

24,101,858

5,154,382

           -   

               -   

           -   

      29,256,240

 







Impairment

 






Balance as at 1 April 2021

-  

                           -  

              -  

                   -  

132,490

           132,490

Impairment for the year

-  

                           -  

              -  

                   -  

           -   

           -   

Disposals

-  

                           -  

              -  

                   -  

 (132,490)

          (132,490)

Translation and other adjustment

-  

                           -  

              -  

                   -  

           -   

           -   

Balance as at 31 March 2022

-  

                           -  

              -  

                   -  

-  

                   -  

Carrying values as at 31 March 2022

-  

674,401

      100,000

      12,000,000

300,000

       13,074,401

 

Particulars

Customer contracts

Computer software

Patent

Trade mark

Intangibles under development

Total

Cost

 

 

 

 



Balance as at 01 April 2022

     24,101,858

    5,828,783

    100,000

     12,000,000

    300,000

     42,330,641

Additions

                 -  

       798,084

            -  

                 -  

   (278,440)

         519,644

Disposals

                 -  

               -  

            -  

                 -  

            -  

                 -  

Translation adjustment

            (9,005)

      (395,295)

            -  

                 -  

     (21,560)

        (425,860)

Balance as at 30 September 2022

     24,092,853

     6,231,572

    100,000

     12,000,000

            -  

     42,424,425

 







Accumulated amortisation







Balance as at 01 April 2022

     24,101,858

     5,154,382

           -  

                 -  

    300,000

     29,556,240

Amortisation/impairment for the period

                 -  

       530,378

            -  

                 -  

            -  

         530,378

Disposals

                 -  

               -  

            -  

                 -  

            -  

                 -  

Translation and other adjustment

            (9,005)

      (363,324)

            -  

                 -  

   (300,000)

        (672,329)

Balance as at 30 September 2022

     24,092,853

     5,321,436

           -  

                 -  

            -  

     29,414,289

Carrying values as at 30 September 2022

                 -  

        910,136

    100,000

     12,000,000

            -  

      13,010,136

 

 

 

 

 

 

7.   PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment comprise of the following:

 

Particulars

Computer and data equipment

Office Equipment

Furniture and fixtures

Air conditioner and generator

Vehicle

Leasehold improvements

Plant and machinery

Capital work in progress

Total

Cost

 








 

Balance as at 1 April 2021

12,105,915

1,148,075

1,414,469

950,473

       404,305

4,826,064

2,416,267

214,307

23,479,875

Additions

3,266,111

157,151

278,515

1,247,713

                -   

2,268,521

114,887

-   

7,332,898

Disposals (Net)/transfer

 (97,133)

 (472)

-   

-   

 (5,961)

                     -   

 (41,489)

(214,307)

 (359,362)

Translation adjustment

 (381,044)

 (32,341)

 (39,396)

 (29,198)

 (12,239)

 (143,916)

 (66,062)

-   

 (704,196)

Balance as at 31 March 2022

14,893,849

1,272,413

1,653,588

2,168,988

       386,105

6,950,669

2,423,603

-   

29,749,215

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

Balance as at 1 April 2021

8,588,637

879,485

 1,139,616

469,188

         94,194

3,646,017

2,054,297

-   

16,871,434

Depreciation for the period

2,373,226

100,811

84,675

150,839

         36,025

561,923

120,456

-   

3,427,955

Disposals (Net)

 (95,470)

 (472)

-   

-   

 (5,460)

                     -   

 (33,030)

-   

 (134,432)

Translation adjustment

 (288,020)

 (25,331)

 (32,271)

 (16,417)

 (3,381)

 (116,878)

 (57,259)

-   

 (539,557)

Balance as at 31 March 2022

10,578,373

954,493

1,192,020

603,610

121,378

4,091,062

2,084,464

-   

19,625,400

Carrying values as at 31 March 2022

4,315,476

317,920

461,568

1,565,378

       264,727

2,859,607

339,139

-   

10,123,815

 

               

 

 

 

 

 

 

Particulars

Computer and data equipment

Office Equipment

Furniture and fixtures

Air conditioner and generator

Vehicle

Leasehold improvements

Plant and machinery

Capital work in progress

Total

Cost

 

 

 

 

 

 

 

 

 

Balance as at 01 April 2022

     14,893,849

     1,272,413

  1,653,588

       2,168,988

    386,105

       6,950,669

       2,423,603

               -  

          29,749,215

Additions

       4,602,920

         77,858

    280,892

         678,742

      37,504

       1,436,158

           60,991

               -  

           7,175,065

Disposals/transfer (Net)

        (909,283)

               -  

            -  

                 -  

            -  

                 -  

          (11,576)

               -  

             (920,859)

Translation and other adjustment

      (1,141,139)

        (87,882)

 (115,042)

        (156,771)

 (28,875)

        (502,490)

        (157,374)

               -  

          (2,189,572)

Balance as at 30 September 2022

     17,446,347

     1,262,389

  1,819,438

      2,690,959

    394,734

      7,884,337

       2,315,644

               -  

         33,813,848

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

Balance as at 01 April 2022

     10,578,373

       954,493

  1,192,020

         603,610

121,378

       4,091,062

      2,084,464

               -  

         19,625,400

Depreciation for the period

       1,301,755

         41,847

    300,223

         107,430

      34,580

         429,499

           55,958

               -  

           2,271,292

Disposals (Net)

        (908,909)

               -  

            -  

                 -  

            -  

                 -  

            (8,786)

               -  

             (917,695)

Translation and other adjustments

        (759,259)

        (63,470)

 (88,573)

          (47,401)

 (10,018)

        (303,660)

        (135,220)

               -  

          (1,407,601)

Balance as at 30 September 2022

      10,211,960

       932,870

 1,403,670

         663,639

    145,940

       4,216,901

       1,996,416

               -  

          19,571,396

Carrying values as at 30 September 2022

      7,234,387

       329,519

    415,768

      2,027,320

      3,667,436

         319,228

               -  

         14,242,452

 

 

 


8.   SHORT TERM FINANCIAL ASSETS

Particulars

30 September 2022

31 March 2022

Security deposits

            14,713

       265,921

Restricted cash

        6,523,099

     7,645,707

Short term investments (fixed deposits with maturity less than 12 months)

      14,048,810

   12,327,421

Derivative financial instruments

                  -  

       206,382

Due from officers and employees

            71,315

         93,738

Others

            60,506

         70,211

 

20,718,443      

20,609,380      

 


 

 

Short term investments comprise of investment through banks in deposits denominated in various currency units bearing fixed rate of interest.

 

9.   EARNINGS PER SHARE

The calculation of the basic earnings per share is based on the profits attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period.

 

Calculation of basic and diluted profit per share for the period ended 30 September 2022 is as follows:

 

 

Basic earnings per share

Particulars

30 September 2022

30 September 2021

Profit attributable to shareholders


41,152,023

34,322,822

Weighted average numbers shares outstanding

190,130,008

190,130,008

Basic earnings per share (US$)


                       0.22                                

                       0.18                               

 

 

Diluted earnings per share

Particulars

30 September 2022

30 September 2021

Profit attributable to shareholders


41,152,023

34,322,822

Weighted average numbers shares outstanding

190,130,008

190,130,008

Diluted earnings per share (US$)


                       0.22                                

                       0.18                      

 

 

 

(This space has been left blank intentionally)

 



 

10.  LEASES

 

(a) Lease liabilities are presented in the statement of financial position as follows:

 

Particulars

30 September 2022

      31 March 2022 202020

Current

                 4,232,887

3,026,616

Non-current

               15,611,470

13,697,079

 

19,844,357

16,723,695

 

(b) The following are amounts recognised in consolidated income statement:

 

Particulars

30 September 2022

31 March 2022

Depreciation expenses of right-of-use

Interest Expense on the Lease Liability

       2,247,203

 2,671,352

Interest expense on lease liability

                    856,131

 273,405

Rent expenses*

 

2,308

 11,202

Common area maintenance expenses

63,479

 114,162

Total

3,169,121

3,070,121

*Rent expense in respect of Short Term Lease

 

 

 

 

(This space has been left blank intentionally)

 



 

(c) Right to use of assets as at 31 March 2022:

 

Particulars

Computers

Buildings

 Total

 Gross block

 



 Balance as at 1 April 2021

                 -  

            7,517,462

7,517,462

 Additions during the year 

     2,903,363

          11,646,594

14,549,957

 Disposal

                 -  

             (326,888)

  (326,888)

 Translation adjustment

                 -  

             (377,245)

 (377,245)

 Gross block as at 31 March 2022

      2,903,363

          18,459,923

21,363,286

 




 Accumulated depreciation

 



 Balance as at 1 April 2021

                 -  

            2,797,791

2,797,791

 Depreciation for the period 

         241,239

            2,430,113

2,671,352

 Disposal

                 -  

             (149,824)

 (149,824)

 Translation adjustment

 (3,539)

               (92,864)

 (96,403)

 Accumulated depreciation as at 31 March 2022

         237,700

           4,985,216

5,222,916

 Net block as at 31 March 2022

      2,665,663

          13,474,707

16,140,370

 

Right-of-use of assets as at 30 September 2022:

 

Particulars

Computers

Buildings

Total

  Gross block




Balance as at 1 April 2022

      2,903,363

          18,459,923

21,363,286

Additions during the year

2,008,029

4,346,654

6,354,683

Disposal

-

-

-

Translation adjustment

-

(1,609,218)

(1,609,218)

Gross block as at 30 September 2022

4,911,392

21,197,359

26,108,751

 




  Accumulated depreciation




Balance as at 1 April 2022

         237,700

           4,985,216

5,222,916

Depreciation for the period

350,647

1,896,557

2,247,203

Disposal

-

-

-

Translation adjustment

-

(375,035)

(375,035)

Accumulated depreciation as at

30 September 2022

588,347

6,506,738

7,095,084

 

Net block as at 30 September 2022

4,323,045

14,690,621

19,013,667

 

 

 

 

 

 

(This space has been intentionally left blank)

 

 

 

 

 

 

(d) The table below describes the nature of the Group's leasing activities by type of right-of-use asset

recognised in the consolidated statement of financial position:

 

                                                                                                                                         31 March 2022

Right-of-use asset

Number of right-of-use assets leased

Range of remaining term
(in years)

Average remaining lease term
(in years)

Number of leases with extension options

Number of leases with options to purchase

Number of leases with termination options

Buildings

17

 0.25 to 8.09 years

2.68 years

10

                   -  

14

Computers

3580

 4.42 to 4.92 years

 4.64 years

-  

6

 -  

 

                                                                                                                                   30 September 2022

Right-of-use asset

Number of right-of-use assets leased

Range of remaining term
(in years)

Average remaining lease term
(in years)

Number of leases with extension options

Number of leases with options to purchase

Number of leases with termination options

Buildings

21

 0.58 to 7.59 years

2.97 years

12

                   -  

18

Computers

3806

 3.92 to 4.58 years

 4.20 years

-  

7

 -  

 

(e) Maturity of lease liabilities

 

The future lease payments at 31 March 2022 were as follows:

 

31 March 2022

Lease payments due

Within 1 year

1-2 years

2-3 years

3-4 years

4-5 years

After 5 years

Total

Lease payments

4,426,970

3,953,827

3,463,111

2,649,128

2,210,382

5,433,631

22,137,049

Finance charges

1,400,354

1,143,997

898,013

700,905

533,179

736,906

5,413,354

Net present values

3,026,616

2,809,830

2,565,098

1,948,223

1,677,203

4,696,725

16,723,695

 

30 September 2022

Lease payments due

Within 1 year

1-2 years

2-3 years

3-4 years

4-5 years

After 5 years

Total

Lease payments

5,883,794

5,404,334

4,208,165

3,682,600

1,924,738

4,208,724

25,312,355

Finance charges

1,650,907

1,278,572

921,864

693,638

434,608

488,409

5,467,998

Net present values

4,232,887

4,125,762

3,286,301

2,988,962

1,490,130

3,720,315

19,844,357

 

 

(f) Total cash outflow for leases for the year ended 30 September 2022 was US$ 4,090,152 (31 March 2022 was US$ 3,709,859)

 

11.  RELATED PARTY TRANSACTIONS  

The related parties for each of the entities in the Group have been summarised in the table below:

 

Nature of the relationship

Related Party's Name

 


I.     Ultimate controlling party

Mr. Anil Aggarwal



II. Entities directly or indirectly through one or more intermediaries, control, are controlled by, or are under common control with, the reported enterprises

 

EICR (Cyprus) Limited (Parent of iEnergizer Limited)

 





III. Key management personnel ("KMP") and significant shareholders

Mr. Anil Aggarwal (Ultimate Shareholder, EICR Limited)

 

Mr. Chris de Putron (Director, iEnergizer Limited)

Mr. Mark De La Rue (Director, iEnergizer Limited)

Mr. Marc Vassanelli (Director, iEnergizer Limited)

Mr. Ashish Madan (Director, iEnergizer Limited)

 


 

Disclosure of transactions between the Group and related parties and the outstanding balances is as under:

 

Transactions with KMP and relative of KMP

 

Particulars

30 September 2022

30 September 2021

Transactions during the period ended



Short term employee benefits



Remuneration paid to directors



Chris de Putron

5,821

6,912

Mark De La Rue

5,821

6,912

Marc Vassanelli

20,747

20,736

Ashish Madan

51,793

-

 



Balances at the end of

 

 

Total remuneration payable

13,921

189,509

 

 

 

 

 

 

 

 

 

 

12.  SEGMENT REPORTING

Management currently identifies the Group's two service lines business process outsource and content delivery as operating segments on the basis of operations. These operating segments are monitored and operating and strategic decisions are made on the basis of operating segment results.

 

The Chief Operating Decision Maker ("CODM") evaluates the Group's performance and allocates resources based on an analysis of various performance indicators by reportable segments. The Group's reportable segments are as follows:

1.    Business Process Outsource

2.    Content delivery

 

The measurement of each segment's revenues, expenses and assets is consistent with the accounting policies that are used in preparation of the Unaudited Condensed Consolidated Interim Financial Statements. Segment information can be analysed as follows for the reporting periods under review:



30 September 2022

 

 

Business Process Outsource

Content delivery

Total

 

Revenue from external customers

        108,985,103

           40,196,593

     149,181,696

 

Other income (including realised foreign exchange gain)

              839,794

             1,123,552

         1,963,346

 

Segment revenue

        109,824,897

           41,320,145

      151,145,042

 

Cost of outsourced Services

           7,799,083

             6,244,373

       14,043,456

 

Employee benefit expense

          49,402,300

           21,626,002

       71,028,302

 

Other expenses

           9,760,539

             1,944,670

       11,705,209

 

Earning before interest, tax, depreciation and amortisation

         42,862,975

            11,505,100

      54,368,075

 

Rent adjustment as per IFRS 16

           2,102,860

               676,214

         2,779,074

 

Earning before interest, tax, depreciation and amortisation (before rent adjustment)

          40,760,115

           10,828,886

       51,589,001

 

Unrealized Foreign Exchange gain/(loss)

          (1,218,165)

               698,375

          (519,790)

 

Depreciation and amortisation

          (3,675,976)

            (1,372,897)

        (5,048,873)

 

Rent adjustment as per IFRS 16

           2,102,860

               676,214

         2,779,074

 

Segment operating profit

         37,968,834

           10,830,578

       48,799,412

 

Other Income/expense :




 

Finance income

              261,591

               237,283

           498,874

 

Finance costs

          (3,315,468)

            (1,700,132)

        (5,015,600)

 

Profit before tax

         34,914,957

            9,367,729

      44,282,685

 

Income tax expense

          (1,428,328)

            (1,702,335)

        (3,130,663)

 

Profit after tax

         33,486,629

            7,665,394

       41,152,022

 

Segment assets

107,291,679

166,237,336

273,529,014

 

Segment liabilities

187,421,058

24,867,610

212,288,668

 

Capital expenditure

11,774,814

2,274,578

14,049,392*

 

*Includes "Right of Use" Assets added and recorded worth $6,354,683.

 



30 September 2021

Revenue from external customers

          83,455,893

           37,829,069

     121,284,962

Other income (including realised foreign exchange gain)

              429,851

               184,825

           614,676

Segment revenue

         83,885,744

           38,013,894

     121,899,638

Cost of outsourced Services

          15,079,693

             4,751,429

       19,831,122

Employee benefit expense

          27,730,594

           20,463,418

       48,194,012

Other expenses

           7,382,280

             2,100,038

         9,482,318

Earning before interest, tax, depreciation and amortisation

         33,693,177

           10,699,009

       44,392,186

Rent adjustment as per IFRS 16

              740,113

               623,451

         1,363,564

Earning before interest, tax, depreciation and amortisation (before rent adjustment)

          32,953,064

           10,075,558

       43,028,622

Unrealized Foreign Exchange gain/(loss)

              183,355

               473,427

           656,782

Depreciation and amortisation

          (1,758,797)

            (1,252,430)

        (3,011,227)

Rent adjustment as per IFRS 16

              740,113

               623,451

         1,363,564

Segment operating profit

          32,117,735

            9,920,006

      42,037,741

Other Income/expense :




Finance income

              291,848

               161,854

           453,702

Finance costs

          (2,707,467)

            (1,848,348)

        (4,555,815)

Profit before tax

          29,702,116

             8,233,512

      37,935,628

Income tax expense

          (2,042,704)

            (1,570,102)

        (3,612,806)

Profit after tax

          27,659,412

             6,663,410

      34,322,822

Segment assets

86,219,900

168,836,340

255,056,240

Segment liabilities

180,567,985

33,758,495

214,326,480

Capital expenditure

9,218,733

1,329,033

10,547,766*

*Includes "Right of Use" Assets added and recorded worth $8,971,723.

 

Revenue from the following customer's amounts to more than 10% of consolidated revenue during the period presented.

30 September 2022

Revenue from 

Segment

Amount

Customer 1

Business Process Outsource

32,021,458

 

30 September 2021

Revenue from 

Segment

Amount

Customer 1

Business Process Outsource

23,630,750

 

13.  FINANCIAL ASSETS AND LIABILITIES

Fair value of carrying amounts of assets and liabilities presented in the statement of financial position relates to the following categories of assets and liabilities:

 

Financial assets

30 September 2022

31 March 2022

Non-current assets

 

 


Financial assets measured at amortized cost




Security deposits

       1,282,091

        895,722


Restricted cash

       1,921,417

     2,007,253


Fixed deposits with banks

       2,720,780

     2,068,061

Current assets



 


Financial assets measured at amortized cost




Trade and other receivables

               38,915,134

      40,835,944


Cash and cash equivalents

               46,760,342

      56,326,421


Restricted cash

        6,523,099

     7,645,707


Security deposits

            14,713

       265,921


Fixed deposits with banks

      14,048,810

   12,327,421


Due from officers and employees

            71,315

         93,738


  Interest accrued on fixed deposit

            60,506

         70,211





 


Fair value through profit and loss:




Derivative financial instruments

                 -  

       206,382


112,318,207

122,742,781

 

 

Financial liabilities

30 September 2022

   31 March 2022

 

Non-current liabilities

 

 

 

     Financial liabilities measured at amortized cost:

 

 

 

Borrowings

128,404,225

       129,895,411

 

 

Lease liabilities

15,611,470

13,697,079

 

Current liabilities



 

 

Financial liabilities measured at amortized cost:



 


Trade and other payables

14,263,992

         17,841,935

 


Borrowings

10,013,434

         9,763,047

 


Lease liabilities

4,232,887

3,026,616

 

 

172,526,008

174,224,088

 

 

These non-current financial assets and liabilities, current financial assets and liabilities have been recorded at their respective carrying amounts as the management considers the fair values to be not materially different from their carrying amounts recognised in the statement of financial positions as these are expected to realise within one year from the reporting dates. Derivative financial instruments, recorded at fair value through profit and loss, are recorded at their respective fair values on the reporting dates.

 

 

14.  FAIR VALUE HIERARCHY

 

 

Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).

Level 3 - Inputs for the assets or liabilities that are not based on observable market data (unobservable inputs).

 

No financial assets/liabilities have been valued using level 1 and 3 fair value measurements.

 

The following table presents fair value hierarchy of assets and liabilities measured at fair value on a recurring basis:

 

30 September 2022

Total

Fair value measurements at reporting date using

 

Level 2

 

Liabilities

(Notional amount)



 

Derivative instruments




 

Forward contracts (currency - US$/INR)

47,500,000


(1,882,900)

 

 

 

31 March 2022

Total

Fair value measurements at   reporting date using

     Level 2

Liabilities

(Notional amount)


Derivative instruments



Forward contracts (currency - US$/INR)

     61,700,000

          183,383

 

 

15.  COMMITMENT AND CONTINGENCIES

 

As at 30 September 2022 and 31 March 2022, the Group had a capital commitment of US$ 1,889,372 and US$ 582,089 respectively for acquisition of property, plant and equipment.

 

The contingent liability in respect of claims filed by erstwhile employees against the group companies amounts to US$ 119,613 and US$ 116,725 as on 30 September 2022 and 31 March 2022 respectively and in respect of interest on VAT amounts to US$ 8,586 as on 30 September 2022 (US$ 9,251 as on 31 March 2022).

 

Guarantees: As at 30 September 2022 and 31 March 2022, guarantees provided by banks on behalf of the group companies to the revenue authorities and certain other agencies, amount to approximately US$ 22,450 and US$ 36,280 respectively.

 

16.  ESTIMATES

The preparation of interim financial statements require management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

 

In preparing these Unaudited Condensed Consolidated Interim Financial Statements, the significant judgments made by the management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the years ended 31 March 2022 and 2021.

 

17.  FINANCIAL RISK MANAGEMENT

The Group's financial risk management objectives and policies are consistent with those disclosed in the consolidated financial statements as at and for the years ended 31 March 2022 and 2021.

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR GPGBGGUPPUMC