Quick jump menu
Abridged group balance sheet
 

 

 

 

 

R’000

 

As at

30 June

2006

(Audited)

Restated

as at

30 June

2005

(Audited)


ASSETS

 

 

Non-current assets

87 194

80 730


Property, plant and equipment

22 566

18 347

Intangible assets: Goodwill

56 174

45 951

Investments: associates

1 979

1 939

Investments: other

382

6150

Deferred tax

6 093

8 343


Current assets

198 477

157 929


Inventories

48 255

46 510

Trade and other receivables

88 800

62 818

Cash and cash equivalents

61 422

48 601


Total assets

285 671

238 659


EQUITY AND LIABILITIES

 

 

Capital and reserves

198 478

154 483


Equity Attributable to ordinary shareholders

188 633

152 370

Share capital and premium

11 630

19 264

Distributable reserves

1 427

6 590

Retained income

175 576

126 516

Minority interest

9 845

2 113


Non-current liabilities

15 746

29 325


Interest-bearing borrowings

15746

21987

Long term provisions

-

7 338


Current liabilities

71 447

54 851


Trade and other payables

29 833

26 140

Current provisions

8 294

3 358

Taxation payable

30 590

22 527

Current portion of long-term borrowings

2 730

2 826


Total equity and liabilities

285 671

238 659


Net asset value per share (cents)

93.2

75.3


Abridged group income statement
 

 

 

 

 

 

R’000

 

 

 

 

%

growth

 

Year

ended

30 June

2006

(Audited)

Restated

year

ended

30 June

2005

(Audited)


Revenue

28

323 239

253 049

Cost of sales and operating expenses

 

(229 548)

(195 959)


Net operating profit for the year

64

93 691

57 090

Net investment income

 

2 975

439

Net (loss)/income from equity accounted investments

 

(112)

310


Profit before taxation

67

96 554

57 839

Income tax expense

94

(28 970)

(14 907)


Profit for the year

 

67 584

42 932


Attributable to:

 

 

 

Minority shareholders

 

3 453

2 113

Equity holders of the parent

57

64 131

40 819


Number of ordinary shares in issue (‘000)

 

202 355

202 355

Weighted average number of ordinary shares

 

 

 

in issue (‘000)

 

198 572

193 954

Fully diluted number of ordinary shares in issue (‘000)

 

202 355

202 355

Basic earnings per share (cents)

53

32.3

21.1

Basic headline earnings per share (cents)

51

31.9

21.1

Interim dividend per share paid (cents)

100

4

2

Final dividend per share proposed (cents)

50

6

4

Determination of headline earnings:

 

 

 

Attributable to equity holders of the parent

 

64 131

40 819

Impairment of goodwill

 

-

519

Profit on disposal of fixed assets

 

(875)

(458)


Headline earnings for the year

 

63 256

40 880


Reconciliation of previous GAAP to IFRS:

 

 

 

Profit after tax previously reported

 

 

40 930

Share based payment expense - IFRS2

 

 

(157)

Tax expense effect on above

 

 

46


Adjusted profit after taxation

 

 

40 819


Abridged group cash flow statement 
 

 

 

 

 

 

R’000

 

Year

ended

30 June

2006

(Audited)

Restated

year

ended

30 June

2005

(Audited)


Cash flows from operating activities

58 111

28 812


Cash generated from operating activities

73 903

29 156

Net investment income

2 975

439

Taxation paid

(18 655)

(1 093)

Net equity (loss)/profit from associate

(112)

310


Cash flows from investing activities

(11 086)

(40 130)

Cash flows from financing activities

(34 204)

13 726


Increase in cash and cash equivalents for the year

12 821

2 408

Cash and cash equivalents at the beginning of the year

48 601

46 193


Cash and cash equivalents at the end of the year

61 422

48 601


Cash held in Rand accounts

47 389

45 617

Cash held in foreign accounts

14 033

2 984


Statement of changes in equity 
 

 

 

 

 

 

R’000

 

Year

ended

30 June

2006

(Audited)

Restated

year

ended

30 June

2005

(Audited)


Share capital and premium

 

 

Share capital and premium at beginning of year

19 264

15 541

Movement in treasury shares during the year

(7 634)

15

Movements during the year

-

3 708


Share capital and premium at end of the year

11 630

19 264


Distributable reserves

 

 

Distributable reserves at beginning of year

6 590

-

Movement in foreign currency translation reserve during

 

 

the year

1 150

-

Movement in share based payment equity reserve during

 

 

the year

136

141

Movement in foreign reserves during the year

(6 449)

6 449


Distributable reserves at end of the year

1 427

6 590


Retained income

 

 

Retained income at beginning of the year

126 516

105 810

Movement in attributable earnings during the year

64 131

40 819

Dividends paid during the year

(15 071)

(20 113)

Retained income at the end of the year

175 576

126 516


 

188 633

152 370


Minority interest

 

 

Minority interest at beginning of the year

2 113

-

Movement in attributable earnings during the year

3 453

2 113

Movement through business combinations during the year

4 279

-


Minority interest at the end of the year

9 845

2 113