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

Fri 6 Aug 2010, 15:20 ERB - Erbacon - Trading update posting of annual report notice of annual
ERB
ERB                                                                             
ERB - Erbacon - Trading update, posting of annual report, notice of annual      
general meeting ("AGM"), and abridged consolidated financial statements and     
change statement                                                                
Erbacon Investment Holdings Limited                                             
(Incorporated in the Republic of South Africa)                                  
(Registration number: 2007/014490/06)                                           
Share code: ERB                                                                 
ISIN:  ZAE000111571                                                             
("Erbacon" or "the Company")                                                    
TRADING UPDATE, POSTING OF ANNUAL REPORT, NOTICE OF ANNUAL GENERAL MEETING      
("AGM"), AND ABRIDGED CONSOLIDATED FINANCIAL STATEMENTS AND CHANGE STATEMENT    
1. TRADING UPDATE                                                               
In terms of the Listings Requirements of the JSE Limited, a listed company is   
required to publish a trading statement as soon as it becomes reasonably certain
that the financial results for the next period to be reported on will show a 20%
or more difference from those of the previous corresponding period.             
Erbacon hereby wishes to advise shareholders that a reasonable degree of        
certainty exists that the basic earnings per share and headline earnings per    
share for the six month period to 31 August 2010, will be at least 65% lower    
than that of the prior corresponding period.                                    
The reduced performance follows on from Erbacon`s previously disclosed comments 
on the construction sector and in particular on the growth prospects for the    
construction sector, in the short to medium term, being reliant on the momentum 
of government`s budgeted infrastructure spend programme. Furthermore, the board 
had predicted and commented on in the past that the heightened competition in   
the industry and lower margins would impact the current financial year of       
Erbacon.                                                                        
The effect of the above, especially within the Civils Construction - Coastal    
division (comprising Erbacon Construction (Pty) Ltd), has resulted in a low     
throughput of base workload from the public sector in the first half year. In   
addition, the Civils Construction - Inland division (comprising Civcontract     
Civils (Pty) Ltd ("Civcon")) experienced a delay in the mobilization of certain 
key contract awards, also mainly affecting the first half year. In addition,    
start-up costs in respect of the newly established Erbacon Roads and Earthworks 
(Pty)Ltd venture, preference share interest and contract amortization charges,  
are incremental costs that will feature in the financial results to 31 August   
2010.                                                                           
Basic earnings per share and headline earnings per share for the six month      
period to 31 August 2010, will also be impacted as a result of  the increase in 
the weighted average number of ordinary shares in issue at 31 August            
2010, namely 192,959,500 ordinary shares (2009: 136,073,694 ordinary shares)    
- an increase of 41,8%. This includes the issue of a further 31 999 500 Erbacon 
ordinary shares to the Civcon vendors in settlement of a portion of the purchase
consideration following from Erbacon`s acquisition/merger of Civcon.            
Shareholders are further advised that the results for the second half of the    
financial year 2011 are, at this point, expected to be at least comparable to   
those achieved for the corresponding period last year. The financial information
contained in this trading update has not been reviewed or reported on by the    
company`s auditors.                                                             
The unaudited interim results for the period ended 31 August 2010 is expected to
be released on SENS on or about 18 October 2010.                                
2. POSTING OF ANNUAL REPORT                                                     
Shareholders are advised that Erbacon`s annual report for the year ended 28     
February 2010 was posted to shareholders today, 6 August 2010, and contains     
modifications to the reviewed provisional report published on SENS on 21 May    
2010, the details of which are set out in paragraph 4 below.                    
3. NOTICE OF ANNUAL GENERAL MEETING                                             
Notice is hereby given that the annual general meeting of Erbacon shareholders  
will be held in the boardroom, Mount Edgecombe Country Club, Golf Course Drive, 
Gate 2, Mount Edgecombe at 09H00 on Tuesday, 31 August 2010, to transact the    
business as stated in the notice of annual general meeting which forms part of  
the annual report.                                                              
4. ABRIDGED CONSOLIDATED FINANCIAL STATEMENTS AND CHANGE STATEMENT              
CONDENSED GROUP STATEMENT OF COMPREHENSIVE INCOME                               
for the year ended 28 February 2010                                             
                                                 Audited           Audited      
Figures in Rand                               28 February       28 February     
2010              2009      
Revenue                                       834,531,633       720,956,601     
Cost of sales                               (691,752,498)     (608,133,909)     
Gross profit                                  142,779,135       112,822,692     
Other income                                    1,618,598           664,694     
Administrative and operating expenses        (49,995,282)      (40,828,549)     
Operating profit                               94,402,451        72,658,837     
Finance income                                  7,108,222         5,403,793     
Finance costs                                 (6,112,732)       (3,594,246)     
Profit before taxation                         95,397,941        74,468,384     
Taxation                                     (30,055,330)      (21,024,940)     
Total profit and comprehensive income for                                       
the year attributable to equity holders of                                      
the Company                                    65,342,611        53,443,444     
Reconciliation of headline earnings:                                            
Profit attributable to ordinary shareholders   65,342,611        53,443,444     
Adjustments for non-trading items:                                              
profit on disposal of plant and equipment       (323,965)         (696,591)     
Headline earnings                              65,018,646        52,746,853     
Earnings per share (cents)                                                      
Basic earnings per ordinary share                   45.33             40.64     
Diluted earnings per ordinary share                 37.81             40.64     
Headline earnings per share (cents)                                             
Basic headline earnings per ordinary share          45.10             40.11     
Diluted headline earnings per ordinary share        37.62             40.11     
Weighted average number of shares in issue    144,151,421       131,517,332     
Diluted weighted average number of shares                                       
in issue                                      176,289,287       131,517,332     
CONDENSED GROUP STATEMENT OF FINANCIAL POSITION                                 
at 28 February 2010                                                             
                                                 Audited           Audited      
Figures in Rand                               28 February       28 February     
2010              2009      
ASSETS                                                                          
Non-current assets                                                              
Plant for hire                                 72,215,117        66,986,191     
Property, plant and equipment                  93,570,912        36,900,573     
Intangible assets                             126,559,949        52,822,314     
Deferred income tax assets                      1,990,238           173,737     
                                             294,336,216       156,882,815      
Current assets                                                                  
Inventories                                    24,448,705        31,024,552     
Income tax receivable                           1,014,868                 -     
Trade and other receivables                   187,373,080       128,195,106     
Intangible assets                               3,577,019                 -     
Investments                                    41,858,077                 -     
Cash and cash equivalents                      81,731,839        57,303,643     
                                             340,003,588       216,523,301      
TOTAL ASSETS                                  634,339,804       373,406,116     
EQUITY AND LIABILITIES                                                          
Equity                                                                          
Share capital and premium                     377,233,636       293,919,518     
Common control deficit                      (177,246,106)     (177,246,106)     
Share-based payments reserve                    1,414,432           572,971     
Shares to be issued                            51,199,199                 -     
Retained earnings                             122,133,341        94,115,744     
374,734,502       211,362,127      
Non-current liabilities                                                         
Convertible redeemable and participating                                        
preference shares                              54,519,158                 -     
Borrowings                                     14,861,192        16,558,854     
Deferred income tax liabilities                25,218,197           986,713     
                                              94,598,547        17,545,567      
Current liabilities                                                             
Borrowings                                     11,072,106         7,312,776     
Income tax liability                            1,755,038        15,840,405     
Trade and other payables                      152,179,611       121,345,241     
                                             165,006,755       144,498,422      
TOTAL EQUITY AND LIABILITIES                  634,339,804       373,406,116     
Total number of shares in issue (net of                                         
treasury shares and including contingently                                      
issuable shares)                              192,959,500       136,073,694     
Net asset value per share (cents)                  194.20            155.33     
CONDENSED GROUP STATEMENT OF CASH FLOW                                          
for the year ended 28 February 2010                                             
                                                 Audited           Audited      
Figures in Rand                               28 February       28 February     
                                                    2010              2009      
Cash receipts from customers                  821,233,621       694,447,373     
Cash paid to suppliers and employees        (726,751,081)     (604,529,633)     
Cash generated by operations                   94,482,540        89,917,740     
Net finance income adjusted for non-cash                                        
interest                                        2,810,490         1,809,547     
Dividends paid                               (37,325,014)                 -     
Tax paid                                     (60,226,517)      (17,718,495)     
Other non-cash items                                    -           572,971     
Net cash from operating activities              (258,501)        74,581,763     
Purchase of property, plant and equipment     (9,602,539)      (25,879,706)     
Proceeds on disposal of property, plant and                                     
equipment                                       1,212,205         1,880,359     
Acquisition of subsidiary - net of cash                                         
acquired                                     (26,769,369)                 -     
Purchase of Investment                       (19,275,077)                 -     
Purchase of plant for hire                   (23,300,740)      (40,369,478)     
Proceeds on disposal of plant for hire          5,500,818         5,006,705     
Net cash from investing activities           (72,234,702)      (59,362,120)     
Proceeds from issue of convertible                                              
redeemable and participating preference                                         
shares                                        113,248,800                 -     
Repayment of borrowings                      (16,327,401)         (319,658)     
Net cash from financing activities             96,921,399         (319,658)     
Net movement in cash and cash equivalents      24,428,196        14,899,985     
Cash and cash equivalents at the beginning                                      
of the year                                    57,303,643        42,403,658     
Cash and cash equivalents at the end of the                                     
year                                           81,731,839        57,303,643     
CONDENSED GROUP STATEMENT OF CHANGES IN EQUITY                                  
for the year ended 28 February 2010                                             
Share           Share     Total share      
Figures in Rand                     capital         premium     capital and     
                                                                   premium      
Balance at 01 March 2008          1,163,644     243,219,216     244,382,860     
Total profit and comprehensive                                                  
income for the year                       -               -               -     
Issue of shares - acquisition of                                                
subsidiary                          204,388      50,892,645      51,097,033     
Treasury shares                     (7,295)      (1,455,315)     (1,462,610)    
Share issue expenses                      -         (97,765)        (97,765)    
Value of employee services                -               -               -     
Balance at 28 February 2009       1,360,737     292,558,781     293,919,518     
Total profit and comprehensive                                                  
income for the year                       -               -               -     
Issue of shares - acquisition of                                                
subsidiary                          250,209      39,783,193      40,033,402     
Treasury shares                      (1,346)      (193,781)        (195,127)    
Convertible redeemable and                                                      
participating preference shares     674,100      59,870,542      60,544,642     
Deferred tax on liability                                                       
component of convertible                                                        
redeemable and participating                                                    
preference shares                         -     (16,952,500)    (16,952,500)    
Share issue expenses                      -        (116,299)       (116,299)    
Value of employee services                -               -               -     
Dividends                                 -               -               -     
Balance at 28 February 2010       2,283,700     374,949,936     377,233,636     
                            Share-based            Common     Shares to be      
Figures in Rand                 payments           control           issued     
                                reserve           deficit                       
Balance at 01 March 2008               -     (177,246,106)       51,097,033     
Total profit and                                                                
comprehensive income for the                                                    
year                                   -                 -                -     
Issue of shares -                                                               
acquisition of subsidiary              -                 -     (51,097,033)     
Treasury shares                        -                 -                -     
Share issue expenses                   -                 -                -     
Value of employee services       572,971                 -                -     
Balance at 28 February 2009      572,971     (177,246,106)                -     
Total profit and                                                                
comprehensive income for the                                                    
year                                   -                 -                -     
Issue of shares -                                                               
acquisition of subsidiary              -                 -       51,199,199     
Treasury shares                        -                 -                -     
Convertible redeemable and                                                      
participating preference                                                        
shares                                 -                 -                -     
Deferred tax on liability                                                       
component of convertible                                                        
redeemable and participating                                                    
preference shares                      -                 -                -     
Share issue expenses                   -                 -                -     
Value of employee services       841,461                 -                -     
Dividends                              -                 -                -     
Balance at 28 February 2010    1,414,432      (177,246,106)      51,199,199     
Figures in Rand                                   Retained            Total     
                                                 earnings           equity      
Balance at 01 March 2008                        40,672,300      158,906,087     
Total profit and comprehensive income for                                       
the year                                        53,443,444       53,443,444     
Issue of shares - acquisition of   subsidiary            -                -     
Treasury shares                                          -      (1,462,610)     
Share issue expenses                                     -         (97,765)     
Value of employee services                               -          572,971     
Balance at 28 February 2009                      94,115,744     211,362,127     
Total profit and comprehensive income for                                       
the year                                         65,342,611      65,342,611     
Issue of shares - acquisition of subsidiary              -       91,232,601     
Treasury shares                                          -        (195,127)     
Convertible redeemable and participating                                        
preference                                                                      
shares                                                   -       60,544,642     
Deferred tax on liability component of                                          
convertible                                                                     
redeemable and participating preference shares           -     (16,952,500)     
Share issue expenses                                     -        (116,299)     
Value of employee services                               -          841,461     
Dividends                                     (37,325,014)     (37,325,014)     
Balance at 28 February 2010                    122,133,341      374,734,502     
GROUP SEGMENTAL REPORT                                                          
The segment information set out below is based on the requirements of IFRS 8:   
Segment Reporting. For management purposes the Group is split into five         
distinctive operating segments.                                                 
The Board of directors has determined the operating segments based on the       
reports reviewed that are used to make strategic decisions.                     
The Board assesses the performance of the operating segments based on a measure 
of profit before taxation. This measurement is consistent with the recognition  
and measurement principles applied within the statement of comprehensive        
income. Sales amongst segments are carried out at arm`s length. The revenue     
from external customers reported to the Board is measured in a manner           
consistent with that in the statement of comprehensive income.                  
29,9% of total external revenue arises from transactions with two customers,    
each of which exceeds 10% of total external revenue.                            
These revenues are included in Civils Construction (Coastal), R227,7 million    
and Commercial and Industrial Building, R22,2 million.                          
                                             Civils Construction (Coastal)      
Business Segment                                      2010             2009     
Segment revenue and result                                                      
Revenue                                                                         
Total segment sales                            531,039,381      201,867,066     
Less: Inter-segment sales                      (3,947,510)                -     
Total external revenue                         527,091,871      201,867,066     
Result                                                                          
Operating profit                                56,433,553       33,420,757     
Finance income                                   2,717,225        3,030,248     
Finance costs                                    (179,392)        (399,707)     
Profit before taxation                          58,971,386       36,051,298     
Taxation                                      (15,892,648)     (10,110,404)     
Profit after taxation                           43,078,738       25,940,894     
Segment assets and liabilities                                                  
Assets                                         116,366,526      107,438,093     
Plant for hire                                           -                -     
Property, plant and equipment                    6,774,218        5,238,634     
Goodwill                                                 -                -     
Deferred tax asset                               1,990,238                -     
Income tax asset                                         -                -     
Intangible assets                                        -                -     
Inventories                                      3,422,342       21,379,504     
Trade and other receivables                     82,953,165       54,260,996     
Investments                                              -                -     
Cash and cash equivalents                       21,226,563       26,558,959     
Liabilities                                     47,154,079       68,814,343     
Convertible redeemable and                                                      
participating preference shares                          -                -     
Borrowings                                         377,335        1,088,240     
Deferred tax liabilities                                 -          672,152     
Income tax liabilities                           1,755,038        7,721,466     
Trade and other payables                        45,021,706       59,332,485     
Other information                                                               
Capital additions                                3,694,027        2,965,261     
Property, plant and equipment                    3,694,027        2,965,261     
Plant for hire                                           -                -     
Depreciation                                     1,724,091        1,746,003     
                                              Civils Construction (Inland)      
Business Segment                                              2010     2009     
Segment revenue and result                                                      
Revenue                                                                         
Total segment sales                                     77,400,623        -     
Less: Inter-segment sales                                        -        -     
Total external revenue                                  77,400,623        -     
Result                                                                          
Operating profit                                        10,816,487        -     
Finance income                                             899,260        -     
Finance costs                                            (704,098)        -     
Profit before taxation                                  11,011,649        -     
Taxation                                               (2,672,407)              
Profit after taxation                                    8,339,242        -     
Segment assets and liabilities                                                  
Assets                                                 254,724,102        -     
Plant for hire                                                   -        -     
Property, plant and equipment                           56,679,390        -     
Goodwill                                                73,737,635        -     
Deferred tax asset                                               -        -     
Income tax asset                                           637,143        -     
Intangible assets                                        3,577,019        -     
Inventories                                              5,952,849        -     
Trade and other receivables                             47,790,385        -     
Investments                                             41,858,077        -     
Cash and cash equivalents                               24,491,604        -     
Liabilities                                             54,897,935        -     
Convertible redeemable and                                                      
participating preference shares                                  -        -     
Borrowings                                               8,879,718        -     
Deferred tax liabilities                                 8,216,424        -     
Income tax liabilities                                           -        -     
Trade and other payables                                37,801,793        -     
Other information                                                               
Capital additions                                        3,477,528        -     
Property, plant and equipment                            3,477,528        -     
Plant for hire                                                   -        -     
Depreciation                                             3,953,655        -     
                                                  Small Plant and Formwork      
Business Segment                                      2010             2009     
Segment revenue and result                                                      
Revenue                                                                         
Total segment sales                             86,675,676       83,063,650     
Less: Inter-segment sales                      (9,832,107)      (6,084,681)     
Total external revenue                          76,843,569       76,978,969     
Result                                                                          
Operating profit                                18,229,960       18,007,814     
Finance income                                      80,356          341,543     
Finance costs                                  (3,331,375)      (2,642,485)     
Profit before taxation                          14,978,941       15,706,872     
Taxation                                       (3,771,617)      (4,406,735)     
Profit after taxation                           11,207,324       11,300,137     
Segment assets and liabilities                                                  
Assets                                         120,888,686      115,667,846     
Plant for hire                                  72,215,117       66,986,191     
Property, plant and equipment                   22,234,804       22,936,126     
Goodwill                                                 -                -     
Deferred tax asset                                       -           67,379     
Income tax asset                                   184,120                -     
Intangible assets                                        -                -     
Inventories                                      4,266,918        5,098,293     
Trade and other receivables                     20,661,534       18,916,469     
Investments                                              -                -     
Cash and cash equivalents                        1,326,193        1,663,388     
Liabilities                                     19,933,902       27,074,420     
Convertible redeemable and                                                      
participating preference shares                          -                -     
Borrowings                                      14,861,267       19,289,198     
Deferred tax liabilities                           528,485                -     
Income tax liabilities                                   -        1,489,140     
Trade and other payables                         4,544,150        6,296,082     
Other information                                                               
Capital additions                               24,731,043       58,653,474     
Property, plant and equipment                    1,430,303       18,283,996     
Plant for hire                                  23,300,740       40,369,478     
Depreciation                                    15,366,969       14,571,631     
Commercial and Industrial Building                                              
Business Segment                                       2010            2009     
Segment revenue and result                                                      
Revenue                                                                         
Total segment sales                             299,610,157     444,855,103     
Less: Inter-segment sales                     (146,414,587)     (2,744,537)     
Total external revenue                          153,195,570     442,110,566     
Result                                                                          
Operating profit                                 16,310,690      22,353,471     
Finance income                                    2,042,893       1,415,952     
Finance costs                                      (82,590)       (524,657)     
Profit before taxation                           18,270,993      23,244,766     
Taxation                                        (4,581,769)     (6,614,159)     
Profit after taxation                            13,689,224      16,630,607     
Segment assets and liabilities                                                  
Assets                                          126,189,842     148,853,187     
Plant for hire                                            -               -     
Property, plant and equipment                     7,829,417       8,640,393     
Goodwill                                         52,822,314      52,822,314     
Deferred tax asset                                        -               -     
Income tax asset                                     80,704               -     
Intangible assets                                         -               -     
Inventories                                      10,806,596       4,546,755     
Trade and other receivables                      35,891,850      54,877,851     
Investments                                               -               -     
Cash and cash equivalents                        18,758,961      27,965,874     
Liabilities                                      64,261,867      64,953,090     
Convertible redeemable and                                                      
participating preference shares                           -               -     
Borrowings                                        1,814,978       3,494,192     
Deferred tax liabilities                            279,904         314,561     
Income tax liabilities                                    -       6,629,799     
Trade and other payables                         62,166,985      54,514,538     
Other information                                                               
Capital additions                                   989,212       4,507,499     
Property, plant and equipment                       989,212       4,507,499     
Plant for hire                                            -               -     
Depreciation                                      1,614,892       3,086,943     
                                                                  Services      
Business Segment                                       2010            2009     
Segment revenue and result                                                      
Revenue                                                                         
Total segment sales                               5,976,000       5,400,000     
Less: Inter-segment sales                       (5,976,000)     (5,400,000)     
Total external revenue                                    -               -     
Result                                                                          
Operating profit                                (7,388,239)     (1,123,205)     
Finance income                                    1,368,488         616,050     
Finance costs                                   (1,815,277)        (27,397)     
Profit before taxation                          (7,835,028)       (534,552)     
Taxation                                        (3,136,889)         106,358     
Profit after taxation                          (10,971,917)       (428,194)     
Segment assets and liabilities                                                  
Assets                                           16,170,648       1,446,990     
Plant for hire                                            -               -     
Property, plant and equipment                        53,083          85,420     
Goodwill                                                  -               -     
Deferred tax asset                                                  106,358     
Income tax asset                                    112,901               -     
Intangible assets                                         -               -     
Inventories                                               -               -     
Trade and other receivables                          76,146         139,790     
Investments                                               -               -     
Cash and cash equivalents                        15,928,518       1,115,422     
Liabilities                                      73,357,519       1,202,136     
Convertible redeemable and                                                      
participating preference shares                  54,519,158               -     
Borrowings                                                -               -     
Deferred tax liabilities                         16,193,384               -     
Income tax liabilities                                    -               -     
Trade and other payables                          2,644,977       1,202,136     
Other information                                                               
Capital additions                                    11,469         122,950     
Property, plant and equipment                        11,469         122,950     
Plant for hire                                            -               -     
Depreciation                                         43,806          37,530     
                                                                     Group      
Business Segment                                      2010             2009     
Segment revenue and result                                                      
Revenue                                                                         
Total segment sales                          1,000,701,837      735,185,819     
Less: Inter-segment sales                    (166,170,204)     (14,229,218)     
Total external revenue                         834,531,633      720,956,601     
Result                                                                          
Operating profit                                94,402,451       72,658,837     
Finance income                                   7,108,222        5,403,793     
Finance costs                                  (6,112,732)      (3,594,246)     
Profit before taxation                          95,397,941       74,468,384     
Taxation                                      (30,055,330)     (21,024,940)     
Profit after taxation                           65,342,611       53,443,444     
Segment assets and liabilities                                                  
Assets                                         634,339,804      373,406,116     
Plant for hire                                  72,215,117       66,986,191     
Property, plant and equipment                   93,570,912       36,900,573     
Goodwill                                       126,559,949       52,822,314     
Deferred tax asset                               1,990,238          173,737     
Income tax asset                                 1,014,868                -     
Intangible assets                                3,577,019                -     
Inventories                                     24,448,705       31,024,552     
Trade and other receivables                    187,373,080      128,195,106     
Investments                                     41,858,077                -     
Cash and cash equivalents                       81,731,839       57,303,643     
Liabilities                                    259,605,302      162,043,989     
Convertible redeemable and                                                      
participating preference shares                 54,519,158                -     
Borrowings                                      25,933,298       23,871,630     
Deferred tax liabilities                        25,218,197          986,713     
Income tax liabilities                           1,755,038       15,840,405     
Trade and other payables                       152,179,611      121,345,241     
Other information                                                               
Capital additions                               32,903,279       66,249,184     
Property, plant and equipment                    9,602,539       25,879,706     
Plant for hire                                  23,300,740       40,369,478     
Depreciation                                    22,703,413       19,442,107     
Basis of preparation of the Abridged consolidated annual financial statements   
The abridged consolidated annual financial statements have been prepared in     
Accordance with International Financial Reporting Standards ("IFRS"), IAS 34:   
Interim Financial Reporting, the AC 500 series as issued by the Accounting      
Practices Board, in compliance with the Listings Requirements of the JSE        
Limited, and Schedule 4 of the Companies Act of South Africa, 1973, as amended. 
The accounting policies used in the preparation of the financial statements are 
consistent with those used in the annual financial statements for the year ended
28 February 2009. The Company adopted IAS 1: Presentation of Financial          
Statements and IFRS 8: Operating Segments for the first time in the current     
year.                                                                           
The abridged consolidated annual financial statements have been extracted from  
the annual financial statements for the year ended 28 February 2010 on which    
PricewaterhouseCoopers Inc. issued an unmodified audit report. This report is   
available for inspection at the Company`s registered office.                    
Change Statement:                                                               
The changes from the Reviewed Provisional Report for the year ended 28 February 
2010, released on SENS on Friday 21 May 2010, relate to the re-classification   
and revaluation of certain balance sheet items in respect of the treatment of   
the contingent purchase consideration of Civcontract Civils (Pty) Ltd           
("Civcon"). The changes did not have any effect on the statement of             
comprehensive income.                                                           
On 3 November 2009, the acquisition of all of the shares in issue and claims    
against Civcon were concluded, with the required clearance having been obtained 
from the Competition Commission authorities. Accordingly, the Civcon balance    
sheet was consolidated in the Group balance sheet as at 28 February 2010.       
In the Reviewed Provisional Report, the contingent purchase consideration to be 
settled in shares, the number of which is based on the Civcon profit warranty   
calculation as laid out in the "Sale of Civcon Shares and Claims Agreement", was
calculated based on a preliminary profit figure for Civcon. Following the       
release of the provisional report, this profit warranty figure was finalised and
a revision was made to the number of shares to be issued. Accordingly, Goodwill 
and Equity have increased by R5 080 034.                                        
Following the release of the provisional results, various classification issues 
were identified.                                                                
The material changes are as follows:                                            
- R6 149 489 included under non-current borrowings identified as current,       
reallocated out of non-current borrowings to current borrowings;                
- Debit balance of R3 520 088 included in Trade and other payables reallocated  
to Trade and other receivables, with an impact on the cash receipts from        
customers disclosed in the cash flow;                                           
- Materials on site of R3 943 904 incorrectly included in Trade and other       
payables, reallocated to Inventory; and                                         
- R1 723 888 correction to an understatement of the tax paid and proceeds on    
disposal of plant hire amounts as disclosed in the statement of cash flows.     
The effect on the consolidated statement of financial position and consolidated 
statement of cash flow is as follows:                                           
Consolidated Statement of                           Reviewed                    
Financial Position         Annual financial      provisional                    
                                statements           report         Change      
Figures in Rand                        2010             2010                    
ASSETS                                                                          
Non-current assets                                                              
Plant for hire                   72,215,117       72,215,117              -     
Property, plant and equipment    93,570,912       93,570,912              -     
Intangible assets               126,559,949      121,479,915      5,080,034     
Deferred income tax assets        1,990,238        1,990,238              -     
                               294,336,216      289,256,182      5,080,034      
Current assets                                                                  
Inventories                      24,448,705       20,504,801      3,943,904     
Income tax receivable             1,014,868        1,014,868              -     
Trade and other receivables     187,373,080      183,852,992      3,520,088     
Intangible assets                 3,577,019        3,577,019              -     
Investments                      41,858,077       41,858,077              -     
Cash and cash equivalents        81,731,839       81,731,839              -     
                               340,003,588      332,539,596      7,463,992      
TOTAL ASSETS                    634,339,804      621,795,778     12,544,026     
EQUITY AND LIABILITIES                                                          
Equity                                                                          
Share capital and premium       377,233,636      377,233,636              -     
Common control deficit         (177,246,106)    (177,246,106)             -     
Share-based payments reserve      1,414,432        1,414,432              -     
Shares to be issued              51,199,199       46,119,165      5,080,034     
Retained earnings               122,133,341      122,133,341              -     
                               374,734,502      369,654,468      5,080,034      
Non-current liabilities                                                         
Convertible redeemable and                                                      
participating preference shares  54,519,158       54,519,158              -     
Borrowings                       14,861,192       21,010,681     (6,149,489)    
Deferred income tax                                                             
liabilities                      25,218,197       25,218,197              -     
                                94,598,547      100,748,036     (6,149,489)     
Current liabilities                                                             
Borrowings                       11,072,106        4,922,617      6,149,489     
Income tax liability              1,755,038        1,755,038              -     
Trade and other payables        152,179,611      144,715,619      7,463,992     
                               165,006,755      151,393,274     13,613,481      
TOTAL EQUITY AND                                                                
LIABILITIES                     634,339,804      621,795,778     12,544,026     
Consolidated Statement of                           Reviewed                    
Cash Flow                  Annual financial      provisional                    
statements           report         Change      
Cash receipts from customers    821,233,621      824,753,709     (3,520,088)    
Cash paid to suppliers and                                                      
employees                     (726,751,081)     (730,271,168)     3,520,087     
Cash generated by operations     94,482,540       94,482,541             (1)    
Net finance income                                                              
adjusted for non-cash interest    2,810,490        2,810,490              -     
Dividends paid                 (37,325,014)      (37,325,014)             -     
Tax paid                       (60,226,517)      (58,502,629)    (1,723,888)    
Other non-cash items                      -                -              -     
Net cash from operating                                                         
activities                        (258,501)        1,465,388     (1,723,889)    
Purchase of property,                                                           
plant and equipment             (9,602,539)       (9,602,539)             -     
Proceeds on disposal of                                                         
property, plant and equipment     1,212,205        1,212,205              -     
Acquisition of subsidiary                                                       
- net of cash acquired         (26,769,369)      (26,769,369)             -     
Purchase of Investment         (19,275,077)      (19,275,077)             -     
Purchase of plant for hire     (23,300,740)      (23,300,740)             -     
Proceeds on disposal of                                                         
plant for hire                    5,500,818        3,776,929      1,723,889     
Proceeds on disposal of                                                         
financial assets                          -                -              -     
Net cash from investing                                                         
activities                     (72,234,702)      (73,958,591)     1,723,889     
Proceeds from issue of                                                          
convertible redeemable and                                                      
participating preference                                                        
shares                          113,248,800      113,248,800              -     
Repayment of borrowings        (16,327,401)      (16,327,401)             -     
Dividends paid                            -                -              -     
Net cash from financing                                                         
activities                       96,921,399       96,921,399              -     
Net movement in cash and                                                        
cash equivalents                 24,428,196       24,428,196              -     
Cash and cash equivalents                                                       
at the beginning of the year     57,303,643       57,303,643              -     
Cash and cash equivalents                                                       
at the end of the year           81,731,839       81,731,839              -     
6 August 2010                                                                   
Directors: A Dawson (Chairman) #, DB Erskine, RK Braithwaite (GFD),             
SJ Flanagan (CEO), AH Henning, CHA Ramsay, ZR Angamia*, JA Holtzhausen*, NP     
Mkwanazi*, S Totaram*                                                           
*Non-executive #Independent non-executive                                       
Company Secretary: D Godfrey                                                    
Registered office: 2 Montreal Road, Glen Anil, 4051                             
Telephone: +27 31 569 2866                                                      
Website: http://www.erbacon.co.za                                               
Auditor: PricewaterhouseCoopers Inc.                                            
Designated and corporate advisor: PSG Capital (Pty) Limited                     
Date: 06/08/2010 15:20:03 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: