Not logged in
  Home   Markets   Shares   Funds   Portfolio   Toolbox   Charting   Alerts   Directory   
 Admin   

Mon 19 May 2008, 7:10 RBX - Raubex Group Limited - Audited Results For T
RBX
RBX                                                                             
RBX - Raubex Group Limited - Audited Results For The Year Ended 29 February 2008
                             and dividend declaration                           
Raubex Group Limited                                                            
Registration number 2006/023666/06                                              
Share Code: RBX                                                                 
ISIN Code: ZAE000093183                                                         
AUDITED RESULTS FOR THE YEAR ENDED 29 FEBRUARY 2008                             
HIGHLIGHTS                                                                      
-    Revenues up 79,4% to R2,14 billion (2007: R1,19 billion)                   
-    Operating profit up 121,7% to R431,3 million (2007: R194,5 million)        
-    Group operating margin up 23,9% to 20,2% (2007: 16,3%)                     
-     HEPS up 116,2% to 180,1 cents per share (2007: 83,3 cents per share)      
-     Strong cash flow from operations up 125,7% to R448,8 million (2007: R198,9
    million)                                                                    
-    Capex spend of R244,6 million                                              
-    Final dividend of 40 cents per share declared                              
-    Solid order book up 68% to R2,7 billion                                    
Francois Diedrechsen, Financial and Commercial Director of Raubex Group, said:  
" The performance over the past year is in line with expectations and           
underpinned by an improved operating margin and a healthy order book across all 
divisions.                                                                      
"Over the period, the Group acquired a number of value-enhancing businesses     
fitting across all the three divisions. The acquisitive growth was balanced by  
continued organic growth derived from improved operational efficiencies and     
skills development. Looking ahead, we will continue to focus on integrating the 
strategic acquisitions whilst ensuring that the entrepreneurial spirit, which   
is a hallmark of the Group, remains intact.                                     
"We are now positioned as a significantly larger business with increased        
capacity and geographic reach to take full advantage of the opportunities       
offered by an overall increase in demand for our services around the country.   
We look forward to another strong performance in the coming year."              
19 May 2008                                                                     
ENQUIRIES                                                                       
Raubex Group                                     012 665 3226                   
Francois Diedrechsen                                                            
College Hill                                     011 447 3030                   
Fred Cornet                                      083 307 8286                   
Jacques de Bie                                   082 691 5384                   
COMMENTARY                                                                      
FINANCIAL OVERVIEW                                                              
Revenue increased 79,4% to R2,14 billion and operating profit increased 121,7%  
to R431,3 million from the corresponding prior period. Profit before tax        
increased 103% to R416,8 million.                                               
Earnings per share increased 112% to 180,9 cents with headline earnings per     
share increasing 116,2% to 180,1 cents.                                         
Group operating margin increased from 16,3% to 20,2% compared to the            
corresponding prior year period.                                                
The Group generated operating cashflows of R448,8 million before finance charges
and taxation.                                                                   
Capital expenditure on fixed assets to the value of R244,6 million was incurred 
during the year ended 29 February 2008.                                         
Net cash inflow for the year ended 29 February 2008 was R582,9 million with     
total cash and cash equivalents at the end of the period amounting to           
R660,2 million. The cash and cash equivalents balance includes proceeds from    
shares issued of R379,5 million net of share issue expenses of R25,9 million.   
The bulk of the R379,5 million has been allocated to pay for the cash portions  
of the acquisitions detailed in the `post balance sheet events` section of this 
announcement.                                                                   
Expenses related to the share incentive scheme amounted to R14,4 million during 
the period.                                                                     
OPERATIONAL OVERVIEW                                                            
The financial performance described above was achieved in spite of numerous     
operational sites being affected by an unusual amount of rain days having a     
negative impact on productivity and schedules.                                  
Due to Raubex`s nature of business, the power supply constraints experienced    
over the past few months had little impact on the Group`s operations. Raumix is 
the only division affected and management pro-actively re-organised shifts      
and necessary routine maintenance schedules to work around the load-shedding    
programmes.                                                                     
The share incentive scheme put in place for key staff, excluding executive      
directors, has been well received and is proving to be an effective tool to     
address staff retention and boost motivation levels.                            
Roadmac                                                                         
Roadmac is a specialist in the manufacturing and the laying of asphalt, chip    
and spray, surface dressing, enrichments and slurry seals.                      
Roadmac is the largest contributor to Group revenue and despite unusually high  
rainfall in some areas, performance for the year has exceeded expectations. The 
division is operating in a very favourable environment supported by a very      
healthy order book. The acquisition of National Asphalt was successfully        
integrated during the period and is performing above expectations.              
Revenue for the division increased 82,9% to R1,25 billion (2007: R685,2 million)
and operating profit by 73,6% to R233,9 million (2007: R134,7 million).         
The divisional margins decreased to 18,7% (2007: 19,7%) due to the effects of   
the unusually high number of rain days experienced.                             
The division incurred capital expenditure of R76,2 million during the year(2007:
R40,5 million).                                                                 
Raubex Construction                                                             
Raubex Construction is a road and civil infrastructure construction company     
focused on the key areas of new road construction (green fields) and heavy road 
rehabilitation.                                                                 
Revenue for the division increased 8,8% to R520 million (2007: R477,9 million)  
whilst operating profit increased 96,8% to R95,1 million (2007: R48,3 million). 
This is as a result of existing low margin contracts coming to an end and the   
effects of new higher margin contracts starting to come through in the second   
half of the year.                                                               
The divisional margins improved strongly to 18,3% (2007: 10,1%).                
The division incurred capital expenditure of R67,6 million during the year      
(2007: R56,3 million).                                                          
Raumix                                                                          
Raumix is the materials division of the Group with its core focus spread over   
three areas including contract crushing, production of aggregates for the       
commercial market and materials handling for the mining industry. The           
acquisition of the SPH Group together with the Queenstown and Aliwal Quarries   
were successfully integrated during the period. The significant variances in    
divisional financial indicators are attributable to these acquisitions.         
Revenue for the division increased 1 206% to R362,9 million (2007:              
R27,8 million) and operating profit by 794% to R102,2 million (2007:            
R11,4 million).                                                                 
The divisional margins decreased to 28,2% (2007: 41,2%) as a result of the      
acquisitions mentioned above.                                                   
The division incurred capital expenditure of R100,8 million during the period   
(2007: R17 million).                                                            
PROSPECTS                                                                       
The group`s order book stands at R2,7 billion (2007: R1,6 billion).             
Industry players, including Raubex, are now seeing the results of the           
government`s infrastructure investments filter through to the order book. More  
recently, announcements such as the Gauteng road upgrade programme and plans to 
upgrade various airports around the country have added to the strong basic      
maintenance and rehabilitation pipeline already present. As mentioned           
previously, opportunities around the Public Private Partnership market are also 
becoming more tangible.                                                         
International activities remain small from a Group perspective and continue to  
focus on Zambia. The pipeline in Zambia and neighboring countries is            
above expectations and Raubex will maintain a cautious growth approach whilst it
gains valuable experience.                                                      
Through its strategy of acquisitive and organic growth, Raubex is now           
positioned as a sizeable industry player with the skills and capacity to grow   
the order book and meet the increasing demand for its line of work. In the      
current market conditions, the Group expects to deliver a strong performance    
in the year ahead.                                                              
DIVIDEND DECLARATION                                                            
In line with the guidance provided prior to the listing, the directors declared 
a final dividend of 40 cents per share on 19 May 2008. The salient dates for    
the payment of the dividend are as follows:                                     
Last day to trade cum dividend                          Friday, 6 June 2008     
Commence trading ex dividend                            Monday, 9 June 2008     
Record date                                            Friday, 13 June 2008     
Payment date                                          Tuesday, 17 June 2008     
No share certificates may be dematerialised or rematerialised between           
Monday, 9 June 2008 and Friday, 13 June 2008, both dates inclusive.             
Group Financial Statements for the year ended 29 February 2008                  
AUDITED GROUP INCOME STATEMENT                    Audited           Audited     
                                             29 February       28 February      
2008              2007      
                                                       R                 R      
Revenue                                     2 135 778 031     1 190 860 142     
Cost of sales                             (1 616 112 151)     (964 438 063)     
Gross profit                                  519 665 880       226 422 079     
- Other income                                 18 979 346        15 811 940     
- Other gains/losses - net                      3 075 679      (11 019 291)     
- Administrative expenses                   (110 438 956)       (36 710 215)    
Operating profit                              431 281 949       194 504 513     
- Finance income                               12 996 916       16 814 914      
- Finance costs                              (27 986 271)      (12 296 390)     
- Share of profit of associate                    478 480         6 258 820     
Profit before tax                             416 771 074       205 281 857     
- Taxation expense                          (121 152 553)      (66 423 518)     
Profit for the year                           295 618 521       138 858 339     
Attributable to:                                                                
Equity holders of the Company                 294 150 140        85 335 234     
Minority interest                               1 468 381        53 523 105     
Weighted average number of shares             162 641 151       100 000,000     
Basic earnings per share (cents)                    180,9              85,3     
Diluted earnings per share (cents)                  178,4              85,3     
CALCULATION OF DILUTED EARNINGS PER SHARE                                       
                                                   Audited         Audited      
                                               29 February     28 February      
2008            2007      
                                                         R               R      
Weighted average number of                                                      
ordinary shares in issue                        162 641 151     100 000 000     
Adjustments for:                                                                
- Share options                                   2 200 000               -     
Weighted average number of                                                      
ordinary shares for diluted                                                     
earnings per share                              164 841 151     100 000 000     
Earnings attributable to                                                        
equity holders of the Company                   294 150 140      85 335 234     
Diluted earnings per share (cents)                    178,4            85,3     
CALCULATION OF HEADLINE EARNINGS PER SHARE                                      
                                                   Audited         Audited      
                                               29 February     28 February      
                                                      2008            2007      
R               R      
Net profit after tax attributable to equity                                     
holders                                         294 150 140      85 335 234     
Adjustments for:                                                                
- Profit/loss on sale of fixed assets after tax   (555 060)     (1 460 217)     
- Impairment of loans                                     -         505 638     
- Excess from fair value of assets acquired                                     
over purchase price                               (682 427)     (1 044 890)     
Basic headline earnings                         292 912 653      83 335 765     
Weighted average number of shares               162 641 151     100 000 000     
Headline earnings per share (cents)                   180,1            83,3     
Diluted headline earnings per share (cents)           177,7            83,3     
AUDITED GROUP BALANCE SHEET                     Audited             Audited     
                                           29 February         28 February      
                                                  2008                2007      
                                                     R                   R      
ASSETS                                                                          
Non-current assets                                                              
- Property, plant and equipment             668 364 912         290 398 357     
- Intangible assets                         198 939 016          16 533 580     
- Investment in associate                     2 670 759          14 629 758     
- Deferred income tax assets                  9 283 041           4 634 946     
- Trade and other receivables                   401 787                   -     
                                           879 659 515         326 196 641      
Current assets                                                                  
- Inventories                                50 439 686          17 628 617     
- Construction contracts in progress         73 644 341          44 263 883     
- Trade and other receivables               368 676 796         258 686 325     
- Current income tax receivable              12 054 823          17 077 177     
- Cash and cash equivalents                 660 233 434          83 266 639     
                                         1 165 049 080         420 922 641      
Non-current assets held for sale              2 472 076                   -     
Total assets                              2 047 180 671         747 119 282     
EQUITY AND LIABILITIES                                                          
Equity                                                                          
- Share capital                               1 725 268           1 432 782     
- Share premium                           1 830 852 682       1 282 167 325     
- Other reserves                        (1 156 813 647)     (1 174 084 740)     
- Retained earnings                         457 979 152         196 254 978     
Equity attributable to equity                                                   
holders of the company                    1 133 743 455         305 770 345     
Minority interest in equity                   2 785 655           1 517 273     
Total equity                              1 136 529 110         307 287 618     
Liabilities                                                                     
Non-current liabilities                                                         
- Borrowings                                249 069 699          89 208 131     
- Provisions for liabilities and charges      7 954 770             658 000     
- Deferred income tax liability             113 897 357          52 511 816     
370 921 826         142 377 947      
Current liabilities                                                             
- Trade and other payables                  318 623 885         246 006 662     
- Borrowings                                143 856 259          37 014 819     
- Current income tax liabilities             77 229 574           8 494 173     
- Bank overdrafts                                20 017           5 938 063     
                                           539 729 735         297 453 717      
Total liabilities                           910 651 561         439 831 664     
Total equity and liabilities              2 047 180 671         747 119 282     
AUDITED GROUP CASH FLOW STATEMENT               Audited             Audited     
                                           29 February         28 February      
                                                  2008                2007      
R                   R      
Cash flows from operating activities                                            
Cash generated from operations              448 814 702         198 880 958     
Finance income                               12 996 916          16 814 914     
Finance costs                              (27 986 271)        (12 296 390)     
Taxation paid                              (43 777 166)        (66 524 920)     
Net cash from operating activities          390 048 181         136 874 562     
Cash flows from investing activities                                            
Additions of property, plant                                                    
and equipment                             (244 584 549)       (113 831 528)     
Proceeds from sale of                                                           
property, plant and equipment                22 758 994          22 731 812     
Acquisition of subsidiaries                (57 143 171)       (997 222 552)     
Minorities acquired                                   -       (278 826 096)     
Associates` dividends received                   24 000           4 275 000     
Loans to associates                           5 707 408         (4 238 405)     
Net cash from investing activities        (273 237 318)     (1 367 111 769)     
Cash flows from financing activities                                            
Proceeds from borrowings                    119 169 200          29 670 193     
Proceeds from shares and share premium      379 530 744       1 283 600 106     
Dividends paid to company`s shareholders   (32 425 966)        (35 989 000)     
Dividends paid to minority interests          (200 000)        (29 515 353)     
Net cash from financing activities          466 073 978       1 247 765 946     
Total cash movement for the year            582 884 841          17 528 739     
Cash at the beginning of the year            77 328 576          59 799 837     
Total cash at the end of the year           660 213 417          77 328 576     
AUDITED SEGMENTAL ANALYSIS                                                      
                                                            Road surfacing      
Aggregate and                and      
Business segments                                crusher     rehabilitation     
                                             R               R                  
At 29 February 2008                                                             
Segment revenue                              362 915 556      1 252 901 821     
Segment result (operating profit)            102 240 357        233 921 754     
At 28 February 2007                                                             
Segment revenue                               27 780 892        685 149 524     
Segment result (operating profit)             11 438 651        134 731 529     
AUDITED SEGMENTAL ANALYSIS                                                      
                                                   Road                         
                                           construction                         
and earthworks       Consolidated      
Business segments                                                               
At 29 February 2008                   R                 R                 R     
Segment revenue                              519 960 653      2 135 778 031     
Segment result (operating profit)             95 119 838        431 281 949     
At 28 February 2007                                                             
Segment revenue                              477 929 726      1 190 860 142     
Segment result (operating profit)             48 334 333        194 504 513     
Geographical segments             Local     International      Consolidated     
At 29 February 2008                   R                 R                 R     
Segment revenue           1 990 906 264       144 871 767     2 135 778 031     
Segment result                                                                  
(operating profit)          407 733 525        23 548 424       431 281 949     
At 28 February 2007                                                             
Segment revenue           1 047 246 969       143 613 173     1 190 860 142     
Segment result                                                                  
(operating profit)          186 654 139         7 850 374       194 504 513     
AUDITED GROUP STATEMENT OF CHANGES IN EQUITY                                    
                                           Share capital     Share premium      
                                                       R                 R      
Balance at 1 March 2006                               300                 -     
Issue of share capital and share premium        1 432 482     1 282 167 325     
Currency translation reserve                            -                 -     
Reverse acquisition of subsidiary                       -                 -     
Minority interest acquisition                           -                 -     
Profit for the year                                     -                 -     
Dividends paid                                          -                 -     
Balance at 28 February 2007                     1 432 782     1 282 167 325     
Issue of share capital and share premium          292 486       574 630 944     
Share issue expenses                                    -      (25 945 587)     
Currency translation reserve                            -                 -     
Share option reserve                                    -                 -     
Profit for the year                                     -                 -     
Dividends paid                                          -                 -     
Balance at 29 February 2008                     1 725 268     1 830 852 682     
                                                                  Retained      
Other reserves         earnings     
                                                        R                R      
Balance at 1 March 2006                                  -      146 908 744     
Issue of share capital and share premium                 -                -     
Currency translation reserve                     1 213 204                -     
Reverse acquisition of subsidiary          (1 001 620 037)                -     
Minority interest acquisition                (173 677 907)                -     
Profit for the year                                      -       85 335 234     
Dividends paid                                           -     (35 989 000)     
Balance at 28 February 2007                (1 174 084 740)      196 254 978     
Issue of share capital and share premium                 -                -     
Share issue expenses                                     -                -     
Currency translation reserve                     2 909 913                -     
Share option reserve                            14 361 180                -     
Profit for the year                                      -      294 150 140     
Dividends paid                                           -     (32 425 966)     
Balance at 29 February 2008                (1 156 813 647)      457 979 152     
                                      Total attributable                        
                                       to equity holders                        
                                           of the parent          Minority      
company          interest      
                                                       R                 R      
Balance at 1 March 2006                      146 909 044        78 198 452      
Issue of share capital and share premium    1 283 599 807                 -     
Currency translation reserve                    1 213 204           404 401     
Reverse acquisition of subsidiary         (1 001 620 037)                 -     
Minority interest acquisition               (173 677 907)     (101 093 332)     
Profit for the year                            85 335 234        53 523 105     
Dividends paid                               (35 989 000)      (29 515 353)     
Balance at 28 February 2007                   305 770 345         1 517 273     
Issue of share capital and share premium      574 923 430                 -     
Share issue expenses                         (25 945 587)                 -     
Currency translation reserve                    2 909 913                 -     
Share option reserve                           14 361 180                 -     
Profit for the year                           294 150 140         1 468 382     
Dividends paid                               (32 425 966)         (200 000)     
Balance at 29 February 2008                 1 133 743 455         2 785 655     
                                                              Total equity      
                                                                         R      
Balance at 1 March 2006                                         225 107 496     
Issue of share capital and share premium                      1 283 599 807     
Currency translation reserve                                      1 617 605     
Reverse acquisition of subsidiary                           (1 001 620 037)     
Minority interest acquisition                                 (274 771 239)     
Profit for the year                                             138 858 339     
Dividends paid                                                 (65 504 353)     
Balance at 28 February 2007                                     307 287 618     
Issue of share capital and share premium                        574 923 430     
Share issue expenses                                           (25 945 587)     
Currency translation reserve                                      2 909 913     
Share option reserve                                             14 361 180     
Profit for the year                                             295 618 522     
Dividends paid                                                 (32 625 966)     
Balance at 29 February 2008                                   1 136 529 110     
CAPITAL EXPENDITURE AND DEPRECIATION                Audited         Audited     
                                               29 February     28 February      
2008            2007      
                                                         R               R      
Capital expenditure                             244 584 549     113 831 528     
Depreciation                                     62 257 886      25 508 214     
Amortisation of intangible                        1 135 011               -     
EMPLOYEE BENEFIT EXPENSE                            Audited         Audited     
                                               29 February     28 February      
                                                      2008            2007      
R               R      
Employee benefit expense in the income                                          
statement consists of:                                                          
- Salaries, wages and contributions             304 051 406     155 572 235     
- Share options granted to employees             14 361 180               -     
Total employee benefit expense                  318 412 586     155 572 235     
Notes                                                                           
Basis of preparation:                                                           
The abridged consolidated financial information ("financial information") is    
based on the audited financial statements of the Group for the year ended 29    
February 2008, which have been prepared in accordance with International        
Financial Reporting Standards ("IFRS") International Accounting Standard 34,    
the Listings Requirements of the JSE Limited and the South African Companies Act
61 of 1973 as amended, on a consistent basis with that of the prior period.     
These results have been audited by PricewaterhouseCoopers Inc., Chartered       
Accountants (SA), Registered Auditors. Their unqualified audit opinion is       
available for inspection at the Company`s registered office.                    
ACQUISITIONS                                                                    
The Group made the following acquisitions during the year.                      
Acquisition of SPH Group (Pty) Limited & Increased holding in Canyon Rock (Pty) 
Limited                                                                         
On 1 March 2007, the Group acquired 100% of the share capital of SPH Group      
(Pty) Limited, through the acquisition of 100% of its holding company Aquatic   
Services (Pty) Limited for R111,3 million. The SPH group of companies           
specialises in quarrying, screening and material handling operations. The       
acquired business contributed revenues of R245,2 million and net profit of      
R22,6 million to the Group for the period from 1 March 2007 to 29 February 2008.
On 1 March 2007 the Group increased its holding in Canyon Rock (Pty) Limited to 
100% through the acquisition of 45% of the share capital from SPH Group (Pty)   
Limited and the remaining 10% from minority shareholders for R46,3 million.     
Canyon Rock specialises in quarrying operations and operates two commercial     
quarries, Rosslyn Quarry and Rossway Quarry. The acquired business contributed  
revenues of R69,5 million and net profit of R20 million to the Group for the    
period from 1 March 2007 to 29 February 2008.                                   
The purchase consideration for the acquisition of SPH Group (Pty) Limited and   
Canyon Rock (Pty) Limited was settled by the issuance of 18 851 632 ordinary    
shares. The fair value of shares issued amounted to R169 447 100.               
Acquisition of Queenstown Quarry (Pty) Limited                                  
On 1 September 2007 the group acquired 100% of the share capital of Queenstown  
Quarry (Pty) Limited for R22 million cash. The company conducts quarry and      
readymix concrete operations in Queenstown. The acquired business contributed   
revenues of R16,3 million and net profit of R2 million to the Group for the     
six month period from 1 September 2007 to 29 February 2008. If the acquisition  
had occurred on 1 March 2007, contributions to Group revenue would have been    
R27,1 million and net profit of R2,8 million.                                   
Acquisition of Aliwal Dolorite Quarry (Pty) Limited                             
On 1 September 2007 the Group acquired 100% of the share capital of Aliwal      
Dolorite Quarry (Pty) Limited for R7,6 million cash. The company consists of a  
quarry operation in Aliwal North. The acquired business contributed revenues of 
R2,7 million and net profit of R0,7 million to the Group for the six month      
period from 1 September 2007 to 29 February 2008. If the acquisition had        
occurred on 1 March 2007, contributions to Group revenue would have been        
R5,7 million and net profit of R1,2 million.                                    
Acquisition of National Asphalt (Pty) Ltd                                       
On 1 April 2007 the Group, through its subsidiary Multistone Construction (Pty) 
Limited, acquired 100% of the business of National Asphalt (Pty) Limited as a   
going concern for R30,1 million cash. National Asphalt specialises in the       
manufacture and laying of premix asphalt. The acquired business contributed     
revenues of R152,7 million and net profit of R11,2 million to the Group for the 
11 month period from 1 April 2007 to 29 February 2008. If the acquisition had   
occurred on 1 March 2007, contributions to Group revenue would have been R168   
million and net profit of R12,3 million.                                        
POST BALANCE SHEET EVENTS                                                       
Acquisitions                                                                    
The following acquisitions became effective after the balance sheet date, all   
conditions precedent relating to the acquisitions have been met.                
B & E International Holdings (Pty) Limited                                      
The Group acquired 100% of the share capital of B&E International Holdings      
(Pty) Limited, a group of companies specialising in contract crushing and       
mineral processing operations at a cost of R513 million. The purchase           
consideration to be settled by the issuance of 9 029 677 ordinary shares at a   
fair value of R295 million and cash of R218 million.                            
Space Construction (Pty) Limited and Space Indlela Construction (Pty) Limited   
The Group acquired 100% of the share capital of Space Construction (Pty) Limited
and Space Indlela Construction (Pty) Limited, a group of companies specialising 
in road construction, at a cost of R50 million. The purchase consideration was  
settled by the issuance of 277 771 ordinary shares at a fair value of           
R10 million and cash of R40 million.                                            
Thaba Bosiu Construction (Pty) Limited and Zamori Construction (Pty) Limited    
The Group acquired 100% of the share capital of Zamori Construction (Pty)       
Limited and Thaba Bosiu Construction (Pty) Limited, a group of companies        
specialising in road construction, at a cost of R100 million. The purchase      
consideration was settled by the issuance of 789 474 ordinary shares at a fair  
value of R30 million and cash of R70 million.                                   
Bonn Plant Hire (Pty) Limited and the business of Akasia Road Surfacing (Pty)   
Limited                                                                         
The Group acquired 100% of the share capital of Bonn Plant Hire (Pty) Limited   
including the business of Akasia Road Surfacing (Pty) Limited for R113 million  
cash. The company specialises in road construction, road surfacing and asphalt  
manufacturing.                                                                  
A pro forma income statement including the effect of the above mentioned        
acquisitions has been set out below.                                            
Pro forma income statement of Raubex Group                                      
The table below sets out the unaudited pro forma income statement of Raubex     
Group. The unaudited pro forma statement has been prepared for illustrative     
purposes only and because of its nature may not fairly reflect the results of   
Raubex after the below-mentioned acquisitions. The pro forma income statement   
is the responsibility of the directors of Raubex.                               
                                           Audited year                         
                                               ended 29       Acquisitions      
R`000                                      February 2008            (1)/(3)     
Revenue                                        2 135 778            626 702     
Operating profit                                 431 282            124 395     
Net finance income/(cost)                       (14 989)            (6 562)     
Income from associate                                478                  -     
Profit before tax                                416 771            117 833     
Taxation                                       (121 153)           (36 514)     
Profit for the year                              295 618             81 319     
Attributable to:                                                                
Equity holders of the Company                    294 150             80 492     
Minority interest                                  1 468                827     
Weighted average number of shares                162 641             19 982     
Earnings per share (cents)                         180,9                  -     
Headline earnings per share (cents)                180,1                  -     
                                                            Pro forma year      
                                         Pro forma year           ended 28      
ended 29      February 2007      
R`000                                      February 2008                (2)     
Revenue                                        2 762 480          1 600 920     
Operating profit                                 555 677            273 854     
Net finance income/(cost)                       (21 551)            (1 307)     
Income from associate                                478                380     
Profit before tax                                534 604            272 927     
Taxation                                       (157 667)           (83 936)     
Profit for the year                              376 937            188 991     
Attributable to:                                                                
Equity holders of the company                    374 642            188 721     
Minority interest                                  2 295                270     
Weighted average number of shares                182 624            162 130     
Earnings per share (cents)                         205,1              116,4     
Headline earnings per share (cents)                201,0              115,2     
Notes:                                                                          
1) Represents the effects of the acquisition of B&E International Holdings      
(Pty) Limited, Space Construction (Pty) Limited, Space Indlela Construction     
(Pty) Limited, Thaba Bosiu Construction (Pty) Limited, Zamori Construction (Pty)
Limited, Queenstown Quarry (Pty) Limited and Aliwal Dolorite Quarry (Pty)       
Limited on the following assumptions:                                           
a) The acquisitions were effective 1 March 2007.                                
b) Financial information of the respective entities has been included as        
follows:                                                                        
i) B&E International - audited results for the four month period ending         
30 June 2007 have been aggregated to the audited results for the eight month    
period ending 29 February 2008;                                                 
ii) Space Construction and Space Indlela Construction - reviewed results for    
the 12 month period ending 29 February 2008;                                    
iii) Thaba Bosiu Construction - reviewed results for the 12 month period        
ending 29 February 2008                                                         
iv) Zamori Construction - audited results for the four month period ending      
30 June 2007 have been aggregated to the reviewed results for the eight month   
period ending 29 February 2008; and                                             
v) Queenstown Quarry and Aliwal Quarry - reviewed results for the six month     
period ending 31 August 2007                                                    
2) Represents the effects of the acquisition of SPH, National Asphalt and       
Milling Techniks per the Pre-listing statement, on the following assumptions:   
a) The acquisitions were effective 1 March 2006                                 
b) Based on the financial information of the respective entities as follows:    
i) SPH - Unaudited management accounts for the 12 months ended                  
30 November 2006;                                                               
ii) National Asphalt - Audited financial statements for the year ended          
31 August 2006 adjusted for the effects of a disposal of investment during the  
year; and                                                                       
iii) Milling Techniks - Unaudited management accounts for the six months ended  
31 August 2006. Milling Techniks was acquired by Raubex with effect 1 September 
2006, consequently its results for the six months ended 28 February 2007 are    
included in the results of Raubex for the year ended 28 February 2007.          
3) Bonn Plant Hire (Pty) Limited and the business of Akasia Road Surfacing      
(Pty) Limited have not been included in the pro forma figures, the acquisition  
date being 1 May 2008.                                                          
On behalf of the Board:                                                         
M C Matjila   J E Raubenheimer           F Diedrechsen                          
Chairman      Chief Executive Officer    Group Financial & Commercial Director  
19 May 2008                                                                     
Raubex Group Limited                                                            
(Incorporated in the Republic of South Africa)                                  
Registration number: 2006/023666/06                                             
Share Code: RBX                                                                 
ISIN Code: ZAE000093183                                                         
("Raubex" or the "Company")                                                     
Directors:                                                                      
M C Matjila (Chairman)# , J E Raubenheimer, G M Raubenheimer, F Diedrechsen,    
F Kenney#, M B Swana#, L Maxwell*                                               
# Non-executive * Independent non-executive                                     
Company Secretary:                                                              
Mrs H E Ernst                                                                   
Registered office:                                                              
1st Floor Leopard Creek Building                                                
The Greens Office Park                                                          
Centurion                                                                       
Postal address:                                                                 
PO Box 66192                                                                    
Highveld                                                                        
0169                                                                            
Transfer secretaries:                                                           
Computershare Investor Services (Pty) Limited                                   
70 Marshall Street                                                              
Johannesburg 2001                                                               
PO Box 61051                                                                    
Marshalltown 2107                                                               
Auditors:                                                                       
PricewaterhouseCoopers Inc.                                                     
Sponsor:                                                                        
Investec Bank Limited                                                           
www.raubex.co.za                                                                
Date: 19/05/2008 07:10:03 Produced by the JSE SENS Department.                  
The SENS service is an information dissemination service administered by the    
JSE Limited (`JSE`). The JSE does not, whether expressly, tacitly or            
implicitly, represent, warrant or in any way guarantee the truth, accuracy or   
completeness of the information published on SENS. The JSE, their officers,     
employees and agents accept no liability for (or in respect of) any direct,     
indirect, incidental or consequential loss or damage of any kind or nature,     
howsoever arising, from the use of SENS or the use of, or reliance on,          
information disseminated through SENS.
Profile Group (Pty) Ltd. has taken care in preparing all information on this website, but does not accept any liability for errors or out-of-date information.
Other Profile Group sites: FundsData Online (unit trust data)  |  Profile Group corporate site
[  Terms of Use |  Privacy Policy |  PAIA manual |  FAQs/Help |  Site Map |  © Copyright Reserved 2026  ]
  


Powered by ProfileData

Profile Mobile App Google Play Store Apple App Store


Follow us on: