RNS Number:6060K
Innovation Group PLC
01 May 2003




                                                      1 May 2003


                THE INNOVATION GROUP PLC

  INTERIM REPORT FOR THE SIX MONTHS ENDED 31 MARCH 2003

The Innovation Group plc ("TiG" or "the Group"), the provider of
innovative insurance solutions to the global financial
services industry, today announces its unaudited interim
results for the six months to 31 March 2003.

Highlights for the six months ended 31 March 2003:


* BPO revenue of #11.5m (ongoing H1 2002: #9.6m)

* Technology solutions revenue of #19.7m (ongoing H1
  2002: #45.0m)

* Total revenue of #31.2m (ongoing H1 2002: #54.6m)

* EBITDA of #3.1m (H1 2002: #18.2m)

* Disposal of French BPO operation to Groupama for 4
  million euros highlights the significant value of BPO
  operations

* FRS 3 loss before tax of #5.2m inclusive of a
  goodwill amortisation charge of #8.2m and profit on
  disposal of #1.6m (H1 2002: loss of #3.5m)

* Positive quarter on quarter trading improvement.
  Adjusted profit before tax Q2 2003 #1.1m vs. Q1 2003 of
  #0.3m

* Adjusted EPS of 0.43p (H1 2002: 5.21p); basic EPS
  loss of 2.4p (H1 2002: loss of 3.33p)

* Successful completion of rights issue which raised
  approximately #9m (net of expenses)

* Cash is strong at #13.2m (after deducting guaranteed
  loan notes) as at 31 March 2003



Enquiries:

The Innovation Group plc                             01489 898300
Hassan Sadiq, Chief Executive Officer
Paul Smolinski, Group Finance Director

KBC Peel Hunt                                      020 7418 8900
Simon Hayes / Jonathan Marren

Weber Shandwick Square Mile                         020 7067 0700
Sara Musgrave / Katie Hunt


Chairman's Statement

Our focus on core profitable revenue lines coupled with our actions
to  continue reducing costs in line with revenue expectations
has  ensured  that the positive start to the  financial  year
reported at the end of the first quarter has continued as  we
complete   another   profitable   quarter   before   goodwill
amortisation.  The state of the general economic  environment
and  volatility of global financial markets continue to  mean
that   many  insurers  remain  cautious  in  their  view   on
technology  infrastructure  and systems  investments.  Whilst
this remains a difficult market for technology solutions  and
new  licence sales, it is also one in which we have been able
to  drive growth and identify new opportunities for  our  BPO
operations.

Financial and Operating Review

Revenue from continuing operations for the six months to 31 March
2003 was #31.2m (ongoing, as explained further in note 2,  H1
2002:  #54.6m); Business Process Outsourcing ("BPO")  revenue
for  six months to 31 March 2003 was #11.5m (ongoing H1 2002:
#9.6m);  Technology Solutions revenue for six  months  to  31
March 2003 was #19.7m (ongoing H1 2002: #45.0m).  EBITDA  for
the  same  period  was #3.1m (H1 2002: #18.2m).  FRS  3  loss
before  tax  was  #5.2m inclusive of a goodwill  amortisation
charge  of #8.2m and profit on French BPO disposal  of  #1.6m
(H1  2002:  loss  of  #3.5m);  profit  before  tax,  goodwill
amortisation, and gains on disposal was #1.4m (H1 2002: #16m)
based on #0.3m for the first quarter and growing to #1.1m for
the  second quarter; adjusted EPS was 0.43p (H1 2002: 5.21p),
basic  EPS  loss  of 2.4p (H1 2002: loss of 3.33p).  Cash  is
strong  at #13.2m (after deducting guaranteed loan notes)  as
at 31 March 2003.

BPO revenue for the quarter ended 31 March 2003 was #5.8m (Q1 2003:
#5.7m),  (excluding our former French operation the  increase
was  #5.2m to #5.7m).  Revenue from Technology Solutions  for
the  quarter ended 31 March 2003 was #9.6m (Q1 2003: #10.1m),
comprising  #3.4m initial licence fee and implementation  and
#6.2m recurring revenue.

Technology Solutions Division

Following his appointment as CEO in February, Hassan Sadiq has
consolidated  the  company's  operations  into  two   global
divisions, Technology Solutions and BPO. Ed Ossie moves from
Chief  Operating  Officer of North  American  operations  to
Chief  Operating Officer, Technology Division and remains  a
main  board  director.  The  Technology  Solutions  Division
currently represents 60% of the total Group revenue. The key
to new licence and implementation revenues will be driven by
success in the North American market and this will be helped
significantly  by  the strength of the  Group's  partnership
with IBM.

BPO Division

BPO revenues and profitability have continued to increase and we
have  been successful in contracting with major new blue-chip
clients.   BPO  operations in the mature markets  across  the
globe  have achieved an operating margin of 17% for Q2  2003,
an increase from the 15% achieved in Q1 2003.

To reflect the global expansion of the product offering beyond the
automotive  sector and into the household  sector,  our  BPO
operations are now branded as TiG eQuals - the trading  name
of our South African operation. Furthermore, Eric Wadsworth,
previously  head  of  South  African  operations,  has  been
promoted to Chief Operating Officer, BPO. Our South  African
entity has been the consistent innovator and business leader
within  these operations, and Eric's charter is to  leverage
this success around the world.

As previously reported in the early part of the quarter, the Group
sold  its  BPO  business in France to Groupama  for  a  total
consideration  of  4  million  euros.   The  Board   assessed
Groupama's   approach   from  a   perspective   of   creating
shareholder  value and this was the key driver for  accepting
this  unsolicited but attractive offer at a multiple of  more
than  80  times  the  historic earnings  of  the  French  BPO
business  or  25  times  the net  asset  value.   The  French
operation represented less than 1% of total revenue and  less
than  5%  of  our  total BPO revenues of  approximately  #20m
during  2002.  This  transaction highlights  the  significant
value of our BPO operations.

Rights Issue

In March 2003, the Group concluded a rights issue which raised
approximately #9m net of expenses. As previously  anticipated
the  rights  issue  has already given us the  opportunity  to
extend several of our current customer relationships.

Board Changes

As previously reported, Hassan Sadiq has been appointed as Chief
Executive  of  the  Company  and Robert  Terry,  founder  and
previously Chief Executive of the Company, has been appointed
Non-Executive  Vice Chairman and Chairman  Elect.   Following
the  departures of John Birkmire, Gordon Crawford  and  Clive
Vlotman,  we  are continuing to make good progress  with  the
appointment  of  additional  fully independent  non-executive
directors to the Board.

Share Issue

On 1 April 2003 the company issued #1m of new shares as the first
installment  of the InterX Technology deferred consideration.
This  share  issue followed consultation with representatives
of our major stakeholders, and has contributed to maintaining
a  strong cash balance post the rights issue. The shares were
issued  at  a price of 6 pence per share representing  a  20%
premium to the price of our rights issue.

Outlook

The Directors have taken the necessary steps to put the business on
a sound financial footing for the future whilst ensuring that
the  Group  is  still  recognized as an  independent  thought
leader  in applying technology to the business issues  facing
insurance companies around the globe.

Looking  ahead to the second half we expect the licences  and
maintenance  renewals  from  existing  Technology   Solutions
customers to occur primarily in the fourth quarter.  We  will
continue  to  balance our ongoing cost base with our  revenue
whilst  maintaining the benefits of our strengthened  balance
sheet.  This  position provides clear opportunities  for  the
Technology Solutions division once the market returns to more
positive trading conditions.

Finally, I would like to commend our staff and advisors for their
continued  hard work and commitment, as well as thanking  our
shareholders   whose   support  and  commitment   have   been
invaluable to us over the last six months.


Geoff Squire, OBE
Chairman
1 May 2003


FINANCIAL HIGHLIGHTS
For the six months ended 31 March 2003




                            Note   6 months ended 31 March          Year to
                                                               30 September
                                       2003           2002             2002
                                      #'000          #'000            #'000

Turnover                             31,172         62,426          100,071

Adjusted profit before tax    1       1,400         16,008           10,028

Loss before tax                      (5,216)        (3,474)        (391,114)


Adjusted earnings per share (pence)    0.43           5.21             2.46

Basic loss per share (pence)          (2.40)         (3.33)         (173.78)

Dividend per share (pence)                -            0.6              0.6


Note:


  1. Adjusted profit before tax for the six months ended
     31 March 2003 is FRS 3 loss before tax of #5,216,000 (six
     months ended 31 March 2002: loss of #3,474,000; year
     ended 30 September 2002: loss of #391,114,000) after
     excluding profit on disposal of operations of #1,612,000
     (six  months ended 31 March 2002 and year  ended  30
     September 2002: #nil), exceptional costs of #nil (six
     months ended 31 March 2002:  #4,539,000; year ended 30
     September 2002: #374,498,000) and the amortisation charge
     of  #8,228,000  (six  months ended  31  March  2002:
     #14,943,000; year ended 30 September 2002: #26,644,000).
     References to adjusted profit reflect the Directors' view
     that this is an important measure for their own, and
     shareholders'  assessment of the Group's  underlying
     performance.


The Innovation Group plc
UNAUDITED PROFIT AND LOSS ACCOUNT
For the six months ended 31 March 2003

                                                Unaudited       Unaudited        Audited
                                                 6 months        6 months           Year
                                                       to              to            to
                                                 31 March        31 March  30 September
                                                     2003            2002          2002
                                         Note       #'000           #'000         #'000


TURNOVER                                   2       31,172          62,426       100,071
Cost of sales                                      (5,644)         (7,671)      (14,687)
                                                -----------------------------------------

Gross profit                                       25,528          54,755        85,384
Administrative expenses
- exceptional items                        3            -          (4,539)     (374,498)
- other                                            (32,182)       (54,040)     (102,411)
                                                -----------------------------------------
                                                   (32,182)       (58,579)     (476,909)
                                                -----------------------------------------

OPERATING LOSS                                      (6,654)        (3,824)     (391,525)


Profit on disposal of operations           4         1,612              -             -
Net interest                                          (174)           350           411
                                                -----------------------------------------
LOSS ON ORDINARY ACTIVITIES BEFORE TAXATION         (5,216)        (3,474)     (391,114)

Adjusted profit before tax                           1,400         16,008        10,028
Amortisation                                        (8,228)       (14,943)      (26,644)
Exceptional items                                        -         (4,539)     (374,498)
Profit on disposal of operations                     1,612              -             -
                                                -----------------------------------------
Loss before tax                                     (5,216)        (3,474)     (391,114)
                                                =========================================

Tax on loss on ordinary activities          5         (378)        (3,899)            -
                                                -----------------------------------------

LOSS ON ORDINARY ACTIVITIES AFTER TAXATION          (5,594)        (7,373)     (391,114)
Equity minority interests                               (8)             -           (85)
                                                -----------------------------------------
LOSS FOR THE PERIOD                                 (5,602)        (7,373)     (391,199)
Dividends paid                                           -         (1,150)       (1,255)
                                                -----------------------------------------
RETAINED LOSS FOR THE PERIOD                        (5,602)        (8,523)     (392,454)

                                                =========================================
Adjusted earnings per ordinary
share (pence)                               6         0.43           5.21          2.46
Basic loss per ordinary share (pence)       6        (2.40)         (3.33)      (173.78)
Diluted loss per ordinary share (pence)     6        (2.40)         (3.33)      (173.78)


All amounts relate to continuing operations.



The Innovation Group plc
UNAUDITED BALANCE SHEET
As at 31 March 2003

                                                   Unaudited       Unaudited       Audited
                                                    31 March        31 March  30 September
                                                        2003            2002          2002
                                            Note       #'000           #'000         #'000


FIXED ASSETS
Intangible assets                                     46,055         410,588        53,987
Tangible assets                                       20,998          29,918        22,441
Investments                                            5,992           4,905         5,034
                                                 -------------------------------------------
                                                      73,045         445,411        81,462

CURRENT ASSETS
Stocks                                                   150             158           131
Debtors                                        7      14,620          39,508        15,492
Investments                                            5,650          37,116        11,060
Cash at bank and in hand                              12,778          18,252         9,149
                                                 -------------------------------------------
                                                      33,198          95,034        35,832

CREDITORS: amounts falling due
within one year                                      (21,478)        (62,077)      (30,576)
                                                 -------------------------------------------
NET CURRENT ASSETS                                    11,720          32,957         5,256
                                                 -------------------------------------------
TOTAL ASSETS LESS CURRENT                             84,765         478,368        86,718
LIABILITIES

CREDITORS: amounts falling due
after more than one year
Convertible loan notes                                (2,030)              -        (2,040)
Other creditors                                      (12,310)        (11,984)      (13,021)
                                                 -------------------------------------------
                                                     (14,340)        (11,984)      (15,061)

PROVISIONS FOR LIABILITIES AND CHARGES                (2,316)           (818)       (3,673)

DEFERRED INCOME                                  8    (8,734)        (24,423)      (10,379)

EQUITY MINORITY INTERESTS                               (183)              -          (206)
                                                 -------------------------------------------
NET ASSETS                                            59,192         441,143        57,399
                                                 ===========================================

CAPITAL AND RESERVES
Called up share capital                                7,947           3,845         3,952
Shares to be issued                                    2,302          14,448        14,000
Share premium account                                473,697         454,915       458,973
Profit and loss account                             (424,754)        (32,065)     (419,526)
                                                 -------------------------------------------
EQUITY SHAREHOLDERS' FUNDS                            59,192         441,143        57,399
                                                 ===========================================

The interim results were approved by the Board of
Directors on 1 May 2003.



The Innovation Group Plc
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
As at 31 March 2003

                                                     Unaudited     Unaudited        Audited
                                                      6 months      6 months           Year
                                                            to            to             to
                                                      31 March      31 March   30 September
                                                          2003          2002           2002
                                                         #'000         #'000          #'000

Loss for the financial period                           (5,602)       (7,373)      (391,199)
Currency translation differences                           374           950         (2,580)
                                                 -------------------------------------------
Total recognised gains and losses
relating to the period                                  (5,228)       (6,423)      (393,779)
                                                 ===========================================


RECONCILIATION OF MOVEMENT IN SHAREHOLDERS' FUNDS

                                                     Unaudited     Unaudited        Audited
                                                      6 months      6 months           Year
                                                            to            to             to
                                                      31 March      31 March   30 September
                                                          2003          2002           2002
                                                         #'000         #'000          #'000

Loss for the financial period                           (5,602)       (7,373)      (391,199)
Dividends                                                    -        (1,150)        (1,255)
                                                 -------------------------------------------
                                                        (5,602)       (8,523)      (392,454)
Currency translation differences                           374           950         (2,580)
Issue of shares                                         18,719        40,216         44,381
Shares to be issued                                    (11,698)        2,448          2,000
                                                 -------------------------------------------
Net additions/(reduction) to shareholders' funds         1,793        35,091       (348,653)

Opening shareholders' funds                             57,399       406,052        406,052
                                                 -------------------------------------------
Closing shareholders' funds                             59,192       441,143         57,399
                                                 ===========================================

The Innovation Group plc
UNAUDITED CASH FLOW STATEMENT
For the six months ended 31 March 2003

                                                      Unaudited    Unaudited       Audited
                                                       6 months     6 months          Year
                                                             to           to            to
                                                       31 March     31 March  30 September
                                                           2003         2002          2002
                                                          #'000        #'000         #'000



RECONCILIATION OF OPERATING LOSS TO
NET CASH OUTFLOW FROM OPERATING ACTIVITIES

Operating (loss)/profit before exceptional items          (6,654)        715       (17,027)
Depreciation and amortisation charges                      9,790      17,498        32,121
Profit on disposal of fixed assets                             -           -          (131)
(Increase)/decrease in stocks                                (19)         (5)           55
Decrease/(increase) in debtors                               678      (2,850)       15,935
(Decrease) in creditors                                   (8,081)     (6,865)      (23,138)
                                                     ----------------------------------------
                                                          (4,286)      8,493         7,815
Cash outflow arising from exceptional items               (2,581)     (4,039)      (13,140)
Acquisition related outflows *                                 -      (1,651)       (2,761)
                                                     ----------------------------------------

Net cash (outflow)/inflow from
operating activities                                       (6,867)     2,803        (8,086)
                                                     ========================================

Net cash (outflow)/inflow from operating activities        (6,867)     2,803        (8,086)
Returns on investments and servicing of finance               (14)       489           697
Taxation                                                       58     (2,451)       (2,014)
Capital expenditure                                          (900)    (3,567)       (7,328)
Acquisitions and disposals                                  1,001    (12,838)      (14,958)
Equity dividends paid                                           -     (4,370)       (5,625)
                                                     ----------------------------------------
Cash outflow before management of
liquid resources and financing                             (6,722)   (19,934)      (37,314)

Management of liquid resources                              5,410     25,904        51,960
Financing                                                   4,941     (1,937)      (19,811)
                                                     ----------------------------------------
Increase/(decrease) in cash less bank overdraft             3,629      4,033        (5,165)
                                                      ========================================


*Acquisition related outflows during the six months ended 31 March
2002 and year ended 30 September 2002 relate to payments made by
the Company in respect of liabilities which crystallised as a
consequence of the acquisitions of MTW and Huon and creditor
payments associated with the pre-acquisition activities of the
Cosy Group.


RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET FUNDS
Increase/(decrease) in cash in the period                    3,629     4,033        (5,165)
Cash outflow from decrease in debt and lease financing       4,267     1,937        19,811
Cash inflow from decrease in liquid resources               (5,410)  (25,904)      (51,960)
                                                        --------------------------------------
Change in net funds resulting from cash flows                2,486   (19,934)      (37,314)
Loans, loan notes and finance leases acquired
with subsidiaries                                                -    (1,754)       (1,508)
Foreign exchange                                                10      (465)         (484)
                                                        --------------------------------------
Movement in net funds in the period                          2,496   (22,153)      (39,306)
Net (debt)/funds at start of period                         (1,255)   38,051        38,051
                                                        --------------------------------------
Net funds/(debt) at end of period                            1,241    15,898        (1,255)
                                                        ======================================


The Innovation Group Plc
NOTES TO THE UNAUDITED RESULTS
For the six months ended 31 March 2003


1.   BASIS OF PREPARATION

The interim financial information of The Innovation Group
Plc is for the six month period to 31 March 2003, and has
been  prepared in accordance with the accounting policies
set out in, and is consistent with, the audited financial
statements  for  the  year ended 30 September  2002.  The
results  for the year ended 30 September 2002  have  been
extracted from the audited financial statements for  that
year.  The  audited financial statements have been  filed
with  the Registrar of Companies and the auditors' report
on  those accounts was unqualified. The unaudited  profit
and  loss  account for the six month period to,  and  the
unaudited  balance  sheet as at 31  March  2003,  do  not
amount to full accounts within the meaning of section 240
of  the Companies Act 1985 and have not been delivered to
the Registrar of Companies.

2.   ANALYSIS OF TURNOVER, OPERATING LOSS AND NET ASSETS

Turnover can be analysed into the following categories:

                           Unaudited Unaudited        Audited
                           6 months  6 months            Year
                                 to        to             to
                           31 March  31 March   30 September
                               2003      2002           2002
                              #'000     #'000          #'000

Initial licence fees          2,162    16,759         17,520
Implementation                4,926    18,293         29,408
Recurring                    24,084    27,374         53,143
                           ----------------------------------
                             31,172    62,426        100,071
                           ==================================

Following  the restructuring of the group at the  end  of
2002,  the Directors now consider that the Group has  two
principal activities.  These are technology solutions and
business  process outsourcing. The results  for  the  six
months ended 31 March 2003 can be analysed as follows. In
practice  it is not feasible to provide comparative  data
with sufficient accuracy and so, as permitted by SSAP  25
no  comparative  information is provided.   In  order  to
assist   the  reader  when  comparing  results   of   the
divisions,  the  comparatives provided in the  Chairman's
statement  have  been  given with  reference  to  ongoing
revenues  which  exclude  the  revenues  transferred   to
partners as described in the financial statements for the
year ended 30 September 2002.

                                      Unaudited
                              6 months to 31 March 2003
                           Technology
                            Solutions        BPO      Total
                                #'000      #'000      #'000

Turnover                       19,712     11,460     31,172
                          --------------------------------------
EBITDA before R&D and           6,307      1,348      7,655
central costs
Amortisation and depreciation  (5,397)    (4,273)    (9,670)*

                          --------------------------------------
                                  910     (2,925)    (2,015)
                               ========   ========
R&D                                                  (3,256)*
Central costs                                        (1,383)
Profit on disposal - BPO                              1,612
                                                 ---------------
Loss before interest and tax                         (5,042)
                                                 ===============


*  Research  and development costs include  approximately
#120,000 of depreciation.

BPO activities include certain territories and activities
where operations are still in initial development or  are
operating  in  markets  where they  are  yet  to  achieve
critical  mass.  The  result above consequently  includes
turnover  of #558,000 and an adjusted operating  loss  of
approximately  #386,000 in relation to these  businesses.
Excluding these and businesses disposed of in the period,
BPO operations are achieving an adjusted operating margin
of 16% for the six months ended 31 March 2003 and 17% for
the three months ended 31 March 2003.

The  geographical  analysis by location  is  as  set  out
below:

                                      Turnover                    Loss before interest and tax
                     Unaudited    Unaudited    Audited      Unaudited      Unaudited      Audited
                   6 months to  6 months to   Year to     6 months to    6 months to      Year to
                      31 March     31 March   30 Sept        31 March       31 March      30 Sept
                          2003         2002      2002            2003           2002         2002
                         #'000        #'000     #'000           #'000          #'000        #'000
Europe,Middle
East and Africa         19,738       41,665    59,227           4,368         15,467     (262,381)
Americas                 9,607       18,311    35,143           1,507          4,456      (66,340)
Asia Pacific             1,827        2,450     5,701             338          1,938       (1,412)
Central and R&D              -             -        -          (4,639)        (6,203)     (10,250)
Exceptional charge           -             -        -               -         (4,539)     (24,498)
Profit on disposal           -             -        -           1,612
Amortisation                 -             -        -          (8,228)       (14,943)     (26,644)
                      -------------------------------------------------------------------------------
                        31,172        62,426  100,071          (5,042)        (3,824)    (391,525)
                      ===============================================================================

Due  to  the  geographical spread of certain acquisitions
and  the centralisation of certain functions, it  is  not
possible  to allocate the related central costs over  the
geographical areas for the above periods.

                                                                        Net assets
                                                      Unaudited          Unaudited         Audited
                                                       31 March           31 March    30 September
                                                           2003               2002            2002
                                                          #'000              #'000           #'000

Europe, Middle  East and Africa                           32,122             3,582          18,156
Americas                                                 (21,421)           (2,136)        (21,191)
Asia Pacific                                              (8,443)           (4,716)         (7,792)
Central                                                   56,934           444,413          68,226
                                                   --------------------------------------------------
                                                          59,192           441,143          57,399
                                                   ==================================================

Central net assets include goodwill, other investments and net funds.

3.   EXCEPTIONAL ADMINISTRATIVE EXPENSES
                                                       Unaudited         Unaudited          Audited
                                                        6 months          6 months             Year
                                                              to                to               to
                                                        31 March          31 March     30 September
                                                            2003              2002             2002
                                                           #'000             #'000            #'000

Fixed asset impairment                                         -                 -            4,616
Goodwill impairment                                            -                 -          350,000
Office closure costs                                           -               500            3,050
Termination payments                                           -               744            5,804
Redundancy period costs                                        -             3,295            9,255
Contractual settlements                                        -                 -            1,773
                                                     ---------------------------------------------------
                                                               -             4,539          374,498
                                                     ===================================================

4.   PROFIT ON DISPOSAL OF BUSINESS
                                                                                              #'000
Net assets disposed of:
Tangible fixed assets                                                                           647
Debtors                                                                                         194
Cash at bank and in hand                                                                         88
Creditors                                                                                      (334)
                                                                                          --------------
                                                                                                595
Profit on disposal                                                                            1,612
                                                                                          --------------
                                                                                              2,207
                                                                                          ==============
Satisfied by:
Cash                                                                                          2,207
                                                                                          ==============

The  disposal  of  the Group's French  BPO  business  was
completed  on  29 January 2003. The profit  on  disposal,
which  was determined including attributable goodwill  of
#nil was #1,612,000.

5.   TAXATION
The  effective tax rate for the group based on  projected
results  before amortisation and after profit on disposal
for  the year ended 30 September 2003 is 20% (March 2002:
34%;  September 2002: nil). The charge for the period  is
based  on  the  pre amortisation and profit  on  disposal
effective tax rate of 27%.

6.   EARNINGS PER SHARE

                                           Unaudited           Unaudited         Audited
                                         6 months to        6  months to         Year to
                                            31 March            31 March    30 September
                                                2003                2002            2002
                                               pence               pence           pence

Diluted loss per share                         (2.40)              (3.33)        (173.78)
Adjustments for share options and shares
to be issued                                       -                   -               -
                                            -----------------------------------------------
Basic loss per share                           (2.40)              (3.33)        (173.78)
Adjustments for exceptional
items, profit on disposal and amortisation      2.83                8.54          176.24
                                            -----------------------------------------------
Adjusted earnings per share                     0.43                5.21            2.46
                                            ===============================================

Earnings per share is calculated as follows:
Basic earnings per share
Average number of shares                  233,165,078        221,729,052     225,104,606
Loss for the financial period (#'s)        (5,602,000)        (7,373,000)   (391,199,000)
                                            ===============================================
Diluted earnings per share
Average number of shares                  233,165,078        221,729,052     225,104,606
Loss for the financial period (#'s)        (5,602,000)        (7,373,000)   (391,199,000)
                                            ===============================================
Adjusted earnings per share
Average number of shares                  233,165,078        221,729,052     225,104,606

Loss for the financial period (#'s)        (5,602,000)        (7,373,000)   (391,199,000)
Add amortisation (#'s)                      8,228,000         14,943,000      26,644,000
(Less)/add exceptional items (#'s)         (1,612,000)         4,539,000     374,498,000
Less tax credit arising on
exceptional items (#'s)                             -           (547,000)     (4,400,000)
                                            -----------------------------------------------
Adjusted earnings (#'s)                     1,014,000         11,562,000       5,543,000
                                          ==================================================


FRS  14  requires  presentation of  diluted  EPS  when  a
company  could be called upon to issue shares that  would
decrease net profit or increase net loss per share.   For
a loss making company with outstanding share options, net
loss per share would only be increased by the exercise of
out-of-the-money  options.  Since it seems  inappropriate
to  assume that option holders would act irrationally, no
adjustment  has been made to diluted EPS for  out-of-the-
money share options.

7.   WORKING CAPITAL

Debtors  as  at 31 March 2003 comprise trade  debtors  of
#10.3m  (30  September 2002: #11.8m), accrued  income  of
#1.0m  (30 September 2002: #0.3m), prepayments,  deposits
and other debtors of #3.3m (30 September 2002: #3.4m). On
1  April  2003 the company issued #1m shares representing
the  first installment of the InterX Technology  deferred
consideration.  This was recorded as a current  liability
as at 31 March 2003.

8.   DEFERRED INCOME

The  Company's  Act  format of accounts  allows  for  the
inclusion  of accruals and deferred income as a  separate
balance  sheet  category. In view of the significance  of
deferred income to the Group, the Directors believe  that
showing  deferred  income  as  opposed  to  accruals  and
deferred    income   separately   provides    a    fairer
presentation.    Comparatives  have  been   adjusted   as
appropriate.

9.   ADDITIONAL COPIES OF THIS STATEMENT

Copies of this statement are available from The
Innovation Group plc, Yarmouth House, 1300 Parkway,
Solent Business Park, Whiteley PO15 7AE.



INDEPENDENT REVIEW REPORT TO THE INNOVATION GROUP PLC

Introduction

We  have  been  instructed by the company to  review  the
financial information for the six months ended  31  March
2003,  which  comprises the profit and loss account,  the
balance sheet, the cash flow statement and related  notes
1 to 9 together with the reconciliation of operating loss
to  net  cash outflow from operating activities  and  the
reconciliation of net cash flow to movement in net funds.
We  have  read  the  other information contained  in  the
interim  report  and considered whether it  contains  any
apparent  misstatements or material inconsistencies  with
the financial information.

This  report is made solely to the company in  accordance
with  Bulletin  1999/4 issued by the  Auditing  Practices
Board.   Our  work has been undertaken so that  we  might
state  to  the company those matters we are  required  to
state to them in an independent review report and for  no
other purpose. To the fullest extent permitted by law, we
do  not  accept or assume responsibility to anyone  other
than  the company, for our review work, for this  report,
or for the conclusions we have formed.

Directors' responsibilities

The  interim  report, including the financial information
contained therein, is the responsibility of, and has been
approved by, the directors. The directors are responsible
for  preparing the interim report in accordance with  the
Listing  Rules of the Financial Services Authority  which
require  that  the  accounting polices  and  presentation
applied to the interim figures are consistent with  those
applied in preparing the preceding annual accounts except
where  any  changes,  and  the  reasons  for  them,   are
disclosed.

Review work performed

We  conducted our review in accordance with the  guidance
contained  in  Bulletin  1999/4 issued  by  the  Auditing
Practices Board for use in the United Kingdom.  A  review
consists   principally  of  making  enquiries  of   group
management  and  applying analytical  procedures  to  the
financial information and underlying financial data  and,
based  thereon, assessing whether the accounting policies
and  presentation have been consistently  applied  unless
otherwise  disclosed.  A review excludes audit procedures
such  as  tests of controls and verification  of  assets,
liabilities  and transactions.  It is substantially  less
in  scope  than  an  audit performed in  accordance  with
United  Kingdom auditing standards and therefore provides
a  lower  level of assurance than an audit.  Accordingly,
we  do  not  express an audit opinion  on  the  financial
information.

Review conclusion

On the basis of our review we are not aware of any
material modifications that should be made to the
financial information as presented for the six months
ended 31 March 2003.

Deloitte and Touche
Chartered Accountants
London

1 May 2003



                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

IR FBLLXXZBXBBB