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

Tue 21 Sep 2004, 10:55 AUDITED RESULTS FOR THE YEAR ENDED 30 JUNE 2004.
SEARDEL - AUDITED RESULTS FOR THE YEAR ENDED 30 JUNE 2004.                      
  Seardel Investment Corporation Limited                                          
  Registration number 1968/011249/06                                              
  SER: ZAE000029815                                                               
  SRN: ZAE000030144                                                               
  Audited results for the year ended 30 June 2004 prepared in accordance with     
  generally accepted accounting practices.                                        
  FINANCIAL CALENDAR                                                              
  Annual General Meeting                                                          
  25 October 2004 at 11.00 at the company`s registered office:                    
  2nd Floor, Seardel House, Alphen Park, Constantia Main Road, Constantia 7806,   
  Cape Town                                                                       
  Dividend                                                                        
  -    Dividend of 14 cents per share proposed and to be confirmed at the Annual  
       General Meeting.                                                           
  -    Last day to trade: cum. dividend Friday 12 November 2004.                  
  -    Ex dividend trades from Monday 15 November 2004.                           
  -    Record date: Friday 19 November 2004.                                      
  -    Payment date: Monday 22 November 2004.                                     
  -    Share certificates may not be dematerialised or rematerialised between     
       Monday 15 November 2004 and Friday 19 November 2004, both days inclusive.  
  Reports 2005                                                                    
  Interim for six months ending 31 December 2004 published February 2005. Annual  
  for year ending 30 June 2005 published September 2005.                          
  Administration                                                                  
  Registered office: 2nd Floor, Seardel House, Alphen Park, Constantia Main Road, 
  Constantia 7806, Cape Town                                                      
  Postal address: Private Bag X8, Constantia 7848                                 
  Telephone: +27-21-7943600. Telefax: +27-21-7942009                              
  E-mail: lyndac@seardel.co.za or aj@seardel.co.za                                
  Internet: http://www.seardel.co.za/                                             
  Transfer secretaries                                                            
  Computershare Investor Services 2004 (Pty) Limited                              
  70 Marshall Street, Johannesburg 2001                                           
  P O Box 1053, Johannesburg, 2000/ P.O. Box 61051, Marshalltown, 2107            
  Telephone: +27-11-3705000                                                       
  Auditors: KPMG Inc.                                                             
  Attorneys: Sonnenberg Hoffmann & Galombik Inc.                                  
  Secretary and registered office:                                                
  L A Clohessy                                                                    
  2nd Floor, Seardel House, Alphen Park, Constantia Main Road, Constantia 7806,   
  Cape Town.                                                                      
  FINANCIAL HIGHLIGHTS YEAR ENDED 30 JUNE                                         
  Rand thousands                                                                  
  Unless otherwise indicated     2004         2003        % Change                
  Revenue                        3 793 586    4 031 047   -5,9                    
  Income before taxation          131 778      112 784    +16,8                   
  Capital and reserves           1 172 668    1 111 713   +5,5                    
  (including negative goodwill)                                                   
  Total tangible assets          2 290 900    2 433 207   -5,8                    
  (excluding cash)                                                                
  Return on total tangible       7,8%         7,2%                                
  assets                                                                          
  Return on shareholders`        6,8%         5,1%                                
  interest                                                                        
  Inventory as a percentage of   18,9%        19,6%                               
  revenue                                                                         
  Statistics per share                                                            
  In cents, where applicable     2004         2003        % Change                
  Headline earnings              60,6         71,8        -15,6                   
  Earnings                       89,6         79,6        +12,6                   
  Proposed dividend              14,0         14,0        -                       
  Proposed dividend cover on     4,3          5,1         -15,6                   
  headline earnings                                                               
  Operating cash flow            195          111         +75,7                   
  Tangible net asset value       915          866         +5,7                    
  Market price - 30 June 2004                                                     
  Ordinary                       215          330                                 
  N Ordinary                     215          314                                 
  Price range - High                                                              
  Ordinary                       335          420                                 
  N Ordinary                     330          415                                 
  Price range - Low                                                               
  Ordinary                       185          200                                 
  N Ordinary                     200          215                                 
  REPORT OF THE CHAIRMAN AND THE CHIEF EXECUTIVE OFFICER                          
  We have pleasure in submitting our report to shareholders on the results and    
  activities of your group in respect of the year ended                           
  30 June 2004. Group activities comprise textile and nonwoven textile            
  manufacturing (industrial products), apparel manufacturing, office automation   
  and consumer electronics distribution, toy distribution, and travel and property
  investments.                                                                    
  GROUP REVENUE, CAPITAL AND EARNINGS                                             
  Revenue amounted to R3,8 billion, a decrease of 5,9% from last year.  The       
  reduction mainly occurred in the textile division, where revenue fell by R316   
  million. Income before taxation increased to R131,8 million (R112,8 million last
  year), an increase of 16,8%. This includes the amortisation of negative goodwill
  arising from the acquisition of the Frame Textile Group. Income after taxation  
  amounted to R114,8 million (R91,4 million last year), an increase of 25,6%.     
  Seardel was negatively impacted by the strength of the Rand.  However, the Sharp
  Electronics and Prima Toys divisions performed substantially better than last   
  year as most of their products are imported. The benefit of our diversification 
  policy stood the group in good stead.                                           
  Finance costs of R83,0 million (R97,1 million last year) reduced by R14,1       
  million, resulting from the improvement in the working capital ratio.           
  Headline earnings per share amounted to 60,6 cents (71,8 cents last year), a    
  reduction of 15,6%.This was to a large extent due to the increase in the        
  weighted average number of shares in issue to 128,2 million from the restated   
  number last year of 114,8 million.                                              
  The balance sheet reflects the group`s increased strength.                      
  Group capital and reserves (including negative goodwill and the consolidation of
  the staff share trust) amounts to R1 172,7 million (last year R1 111,7 million),
  an increase of R61 million or 5,5%. Tangible net asset value per share, after   
  taking cognisance of the new accounting requirements and the increased number of
  weighted shares in issue, amounts to 915 cents (866 cents last year). Interest- 
  bearing debt reduced to R341,1 million (R493,7 million last year), a substantial
  reduction of R152,6 million. The debt to group equity ratio is now down to 29%  
  compared to 44% last year.                                                      
  TRADING CONDITIONS AND EXPORTS                                                  
  As anticipated, 2004 was a challenging year. Trading conditions for the first   
  eight months of the year were difficult. The strength of the Rand was a major   
  contributing factor. Trading has improved during the last four months to June   
  2004.                                                                           
  Local retailers used the Rand`s strength to import products directly. Exports of
  apparel reduced by 13,5% to R338 million, (R391 million last year), constituting
  19% of apparel business, compared to 22,7% the previous year. The group`s long- 
  term objective with regard to apparel exports remains at 25% of production.     
  Direct textile exports reduced by 46,1% to R57,1 million (last year R105,9      
  million).                                                                       
  Total exports of both clothing and textiles amounted to R395 million (R497      
  million last year), a reduction of 20,4%.                                       
  DIVIDEND POLICY                                                                 
  Positive cash flows have resulted in a significant reduction in borrowings,     
  which has allowed the group`s dividend cover policy to be revised to 4,3 times  
  on headline earnings. The board has therefore proposed the payment of an        
  unchanged dividend of 14 cents per share in respect of the year under review,   
  which proposal will require confirmation at the annual general meeting.         
  SOUTH AFRICAN SOCIO-ECONOMIC SCENARIO                                           
  Imports                                                                         
  The continued strong performance of the Rand against the currencies of our major
  export markets remains a key obstacle to sustainable exports. The extraordinary 
  increases in the levels of imports continue unabated. Imports of clothing for   
  the period January to May 2004 were R1,34 billion, an increase of 59% on the    
  R843,9 million for the full twelve month period in 2003. Projecting this trend, 
  the increase of imported goods is likely to exceed the hundred percent level for
  2004. This is an untenable state of affairs which will have a damaging impact on
  domestic manufacturers and jobs.                                                
  During the period under review, the total volume of all textile category imports
  from all countries increased by some 12%, while the value decreased by 3%.      
  Approximately 85% of all knitted and woven imports in volume and 73% in value   
  originated from China.                                                          
  In volume terms, imports from China increased by 92%, totalling 53,6 million    
  units in the three month period from January to March 2004.  Of the total value 
  of imports of apparel for the period January to May 2004 (R1,34 billion) China  
  accounts for R992,4 million. This makes its share of total garment imports to   
  South Africa a staggering 74,1%.  The Clothing Trade Council (CloTrade) has     
  estimated that on an annualised basis this equates to approximately 90 000 jobs.
  Although it would be unrealistic to believe all imports could be replaced, it   
  would still equate to at least 45 000 additional jobs if the level of imports   
  returned to the level of 2003. In global terms China has now increased its share
  of the world apparel market in the categories released from quotas from 9% in   
  2001 to 65% in March 2004, whilst prices have been reduced by 48% on average.   
  Last year 20 000 jobs were lost in the clothing and textile industries, causing 
  economic hardship for up to 200 000 dependants.                                 
  It is a matter of the utmost urgency for our government and the World Trade     
  Organisation to implement immediate measures to deal with the pending crisis    
  associated with the expiry of the quotas. CloTrade has called for the           
  implementation of automatic and seamless transitional safeguard mechanisms to   
  prevent massive disruptive surges in trade from countries such as China. In this
  regard the reintroduction of a minimum specific duty regime is strongly         
  recommended.                                                                    
  We welcome the remarks recently made by the Minister of Trade & Industry, Mr    
  Mandisi Mpahlwa: `China is already flooding the South African clothing and      
  textile market with goods produced by exploited workers. Jobs need to be        
  protected - that`s the first thing.`                                            
  Industry Bodies                                                                 
  The Clothing Industry Export Council (CIEC) continues to operate effectively.   
  CloTrade represents the industry at government levels. It deals only with trade 
  and tariff issues. It is a member driven organisation constituted similarly to  
  the CIEC.                                                                       
  The South African Clothing Employers Federation (SACLEF) is an employer body    
  representing the industry at NEDLAC and in labour/SETA matters. Its membership  
  comprises the regional associations, such as the Cape Clothing Association and  
  the Natal Clothing Manufacturers Association.                                   
  The National Bargaining Council (NBC) for the clothing industry, which has been 
  in existence for one year, provided a vehicle for the successful conclusion of  
  this year`s wage negotiations. The ultimate success of the NBC will be          
  determined by the extent to which employers who do not pay legislated wages are 
  brought into line.                                                              
  A sensible agreement on a flexible wage model for the industry at large has now 
  also become a priority. All stakeholders are urged to give this matter urgent   
  attention as both compliance and regulated flexibility should feature in our    
  labour market policies.                                                         
  Textile and Clothing Industry Development Council (TCDC)                        
  The TCDC was formally established during the first quarter of this year         
  following lengthy deliberations between government, the Textile Federation and  
  the clothing industry. The main purpose of the Council is to provide a platform 
  for government and the sectors to jointly develop and manage sustainable        
  strategies for the clothing and textile industries. In accordance with the long-
  standing position held by the previous Minister of Trade & Industry, Mr Alec    
  Erwin, the TCDC represents, for the first time, a consensus decision-making body
  charged with the duty to recommend policy to the Minister for the clothing and  
  textile pipeline.                                                               
  Customs Control                                                                 
  An industry forum has been created in which industry stakeholders, including    
  SARS, continue to meet on a regular basis. SARS is to be congratulated on the   
  enormous strides they continue to make in eliminating illegal imports. Numerous 
  points have been noted for future action, including the shredding of confiscated
  goods, reduction of points of entry, technology improvements, and the           
  elimination of all concessions on second-hand clothing.                         
  South African Customs Union (SACU)                                              
  Negotiations are ongoing with the United States with a view to establishing a   
  bilateral free trade agreement between the United States and the SACU. Progress 
  has, regrettably, been very slow and the goal of an agreement by the end of 2004
  appears remote.                                                                 
  Africa Growth and Opportunity Act (AGOA)                                        
  It was recently announced in Washington that all parties had agreed to introduce
  the AGOA Acceleration Act. This will enact the key aspects of the AGOA III      
  discussions. The legislation provides for the extension of AGOA`s authorisation 
  from 2008 to 2015.                                                              
  Duty Credit Certificate Scheme (DCCS)                                           
  A special task team was established to formulate a joint textile and clothing   
  industry position to government on the future structure of the DCCS. The current
  scheme is due to expire at the end of March 2005. The services of Dr Justin     
  Barnes have been retained to facilitate these deliberations. His experience in  
  developing the Motor Industry Development Program will be valuable in drafting  
  and formulating a World Trade Organisation compliant scheme to succeed the DCCS 
  after March 2005. This task is critical to the continued viability of our       
  exports. The conclusion and finality of all aspects of this scheme is a matter  
  of the utmost urgency, as exporters are obliged to quote prices some six to nine
  months in advance. The current state of uncertainty does not encourage a long-  
  term view and commitment to export markets, and is potentially highly           
  prejudicial to the job security of significant numbers of employees.            
  Country of Origin Labelling                                                     
  After many years of lobbying, legislation has finally been tabled which will    
  make it illegal for any item of clothing to be offered for sale in South Africa 
  without bearing a label that can be clearly seen and which indicates its country
  of origin. This will apply to both imported goods as well as goods manufactured 
  domestically.                                                                   
  Importers of garments will have to ensure that all imported garments have a sewn
  in label in a conspicuous position indicating the country of origin together    
  with their SARS Customs Importer`s registration number. Failure to meet these   
  requirements will result in SARS Customs detaining the goods at the port of     
  entry.                                                                          
  Proudly South African Campaign                                                  
  It is pleasing to note that industry stakeholders, including organised labour,  
  are continuing to promote this campaign in order to counter the effects of      
  imported apparel.                                                               
  Istanbul Declaration                                                            
  The Istanbul Declaration was recently signed by textile and clothing employer   
  bodies from 33 different countries. The Declaration was presented to the World  
  Trade Organisation, requesting a three year extension to the 1st January 2005   
  withdrawal of quotas from China. As anticipated, the flood of cheap imports from
  China threatens to swamp world trade, leading to what was recently described as 
  a `catastrophic transfer of wealth` and the loss of nearly 30 million jobs      
  worldwide. The transition to open textile and clothing markets should proceed   
  with caution and in a manner that serves the original WTO intent to create      
  conditions of fair, open and equitable trade. The Declaration specifically says 
  that the intent of the WTO was `...specifically to benefit developing and least 
  developed countries, many of which will now suffer greatly from the current     
  quota phase-out`. Both CloTrade and TexFed are signatories to the Declaration   
  and will continue to play a role in lobbying and influencing decision makers to 
  establish a more equitable trade policy environment.                            
  Clothing Benchmarking and Cluster Development Initiatives                       
  In order to counter the threats confronting the clothing industry and to        
  maximise the opportunities that do exist, a joint venture has been established  
  between the Western Cape Provincial government and regional clothing            
  manufacturers. The intention is to conduct benchmarks for firms in the industry,
  to explore joint interventions, to enhance competitiveness and to foster greater
  strategic collaboration within the industry.                                    
  A further initiative launched on 21 June 2004 was a Cape Clothing Cluster that  
  will follow the same principles that have been used very successfully in the    
  automotive industry in KwaZulu-Natal. Dr Justin Barnes is leading the           
  establishment of the clothing cluster initiative. At the launch in Cape Town he 
  emphasised that the program will not be a `quick fix` for the industry`s        
  problems. It will however, over a period of time, fundamentally upgrade the     
  competitiveness of participating firms through benchmarking, shared learning and
  collective knowledge creation processes.                                        
  STRUCTURE OF THE GROUP                                                          
  The majority of the textile and clothing divisions are located in KwaZulu-Natal 
  and the Western Cape, as is Prima Toys. Sharp Electronics primary locations are 
  in the Western Cape and Gauteng and Harven Manufacturing Company is based in    
  Bulawayo, Zimbabwe.                                                             
  ASSET PROTECTION PROGRAMME                                                      
  The group complies with all the provisions of the Occupational Health & Safety  
  Act (OHSACT). In terms of group policy, the insured value of the group`s assets 
  is constantly revised in order to ensure that they are fully protected against  
  loss. Land and buildings are revalued every five years by an independent valuer.
  The group`s insurance brokers professionally monitor its self-insurance and risk
  management programme, and all major catastrophic risks are reinsured.           
  HUMAN RESOURCES AND EMPOWERMENT                                                 
  It has always been group policy to be an equal opportunity employer.  Promotion 
  and succession planning is therefore on merit at all levels of activity. Skills 
  transfer and empowerment are being addressed within this framework.             
  KEY SUCCESS FACTORS                                                             
  The key success factors of the group are its personnel and management, combined 
  with excellent product ranges, emphasis on consumer service, quality and        
  innovative merchandise and customer relationships of long standing. Employees   
  are encouraged to increase their skills levels by attending courses at          
  technikons and universities, for which bursaries are available, and are helped  
  to realise their full potential in a challenging and invigorating working       
  environment. Management and staff are fully committed to the group`s stated     
  objectives, good corporate governance, its risk management philosophy and its   
  mission statement, all of which are published documents.                        
  ENVIRONMENTAL ISSUES, TECHNOLOGY, RESEARCH AND DEVELOPMENT                      
  Our textile divisions are ISO 9001/2000 accredited and continuously strive to   
  attain ISO 14000, a process which we hope to achieve during the year. We        
  continue with our initiative together with the University of Natal to meet the  
  concept of cleaner production and waste minimisation, and ISO 9001/2000 is now  
  an integral part of our management culture.                                     
  In order to maintain its leadership role in the areas in which it operates, the 
  group has maintained its level of investment in the latest technology and new   
  equipment to ensure that it will sustain its high standards in its manufacturing
  processes. Seardel constantly strives to ensure that its products are           
  environmentally friendly and non-toxic, and continues to ensure that it has the 
  manufacturing capacity and technological expertise to meet customer demands.    
  All new equipment is designed to exceed international environmental impact      
  parameters and, with this in mind, existing plant and equipment is constantly   
  upgraded. The group`s long-term planning and investment programme ensures that  
  it has access to the cutting edge of technology and that it is able to          
  manufacture products that are not harmful to the environment.                   
  Our commitment to enhancing the environment is evidenced by the donations       
  policy, which provides funds amongst others to the African Institute for        
  Mathematical Sciences, the Fairest Cape Association, the Endangered Wildlife    
  Trust and the World Wildlife Foundation, and its investment in the Conservation 
  Corporation of Africa.                                                          
  PROSPECTS FOR THE 2005 FINANCIAL YEAR                                           
  The group has been actively and aggressively reorganising its manufacturing     
  resources during the past year. This has unfortunately led to job losses in     
  certain areas. Resulting from this exercise is a leaner organisation that is    
  better geared to take advantage of any increase in trading activity.            
  Notwithstanding the strength of the Rand the group is reasonably well placed for
  the 2005 financial year.                                                        
  The inflation targets set by the South African Reserve Bank have been attained. 
  Interest rates are now more realistic. Both these factors bode well for the     
  South African economy going forward. It is perhaps necessary to further         
  stimulate growth, which would create more job opportunities. Whilst the group,  
  in the main, performed well under difficult conditions during the year under    
  review, certain areas require further attention. It is essential that suitable  
  margins are obtained on all the group`s products. The return on total tangible  
  assets is still not at a satisfactory level.                                    
  We are aware that returns to stakeholders need to be improved.  The achievement 
  of this objective will be an important focus for management and the board.      
  Revenue for the first two months of the 2005 financial year amounted to R643    
  million, an increase of 1,8% compared with last year.                           
  ACKNOWLEDGMENTS                                                                 
  We would like to express our appreciation and thanks to our colleagues on the   
  board, executives, managing directors and their management teams and all        
  employees for their efforts, loyalty, co-operation and support during the past  
  year. These are both recognised and appreciated.                                
  Our thanks to our customers and suppliers for their support, our bankers for    
  their co-operation, assistance and service and our auditors, legal advisors and 
  consultants for conscientiously carrying out their duties.                      
  NEIL LAZARUS, (Chairman)                                                        
  AARON SEARLL, (Chief Executive Officer)                                         
  Cape Town, 27 September 2004                                                    
  Consolidated Income Statement for year ended 30 June                            
  Rand thousands                                      2004          2003          
  Revenue                                        3 793 586     4 031 047          
  Cost of revenue                              (2 901 094)   (3 152 284)          
  Gross profit                                     892 492       878 763          
  Other operating income                           109 336       131 946          
  Distribution costs                             (261 644)     (280 176)          
  Administrative and other expenses              (560 508)     (555 743)          
  Amortisation of negative goodwill                 35 135        35 135          
  Profit from operations                           214 811       209 925          
  Net finance charges                             (83 033)      (97 141)          
  Income before taxation                           131 778       112 784          
  Taxation                                        (16 945)      (21 380)          
  Income attributable to shareholders             R114 833       R91 404          
  Earnings per share - cents                          89,6          79,6          
  Diluted earnings per share - cents                  88,9          77,8          
  Headline earnings per share - cents                 60,6          71,8          
  Diluted headline earnings per share - cents         60,1          70,2          
  Dividend per share - cents                          14,0          15,0          
  Dividend cover - headline earnings                   4,3           4,8          
  Weighted average number of shares in issue       128 215       114 795          
  - 000`s                                                                         
  Consolidated Balance Sheet at 30 June                                           
  Rand thousands                                      2004          2003          
  ASSETS                                                                          
  Non-current assets                               560 048       552 243          
  Property, plant and equipment                    814 672       840 638          
  Negative goodwill                              (298 660)     (333 795)          
  Interest in subsidiary companies                                                
  Investments                                       25 782        25 866          
  Long-term receivables                              2 623         1 467          
  Deferred taxation                                 15 631        18 067          
  Current assets                                 1 659 972     1 689 345          
  Inventory                                        716 867       788 868          
  Trade and other receivables                      730 956       776 368          
  Cash and cash equivalents                        212 149       124 109          
  TOTAL ASSETS                                  R2 220 020    R2 241 588          
  EQUITY AND LIABILITIES                                                          
  Capital and reserves                             874 008       778 032          
  Share capital                                     59 738        59 738          
  Treasury shares                                 (10 121)       (9 426)          
  Reserves                                         824 391       727 606          
  Shareholders` interest                           874 008       777 918          
  Outside shareholders` interest                         -           114          
  Non-current liabilities                          565 108       563 200          
  Interest-bearing liabilities                     399 669       406 976          
  Deferred liabilities                              61 885        56 334          
  Deferred taxation                                103 554        99 890          
  Current liabilities                              780 904       900 356          
  Interest-bearing liabilities                     135 504       123 845          
  Trade and other payables                         614 187       685 866          
  Bank overdrafts                                   18 094        86 956          
  Taxation payable                                  13 081         3 633          
  Dividend to shareholders                              38            56          
  TOTAL EQUITY AND LIABILITIES                  R2 220 020    R2 241 588          
  Net asset value (including intangible          1 172 668     1 111 713          
  assets)                                                                         
  Net asset value per share - cents                    915           866          
  Consolidated Cash Flow Statement for year ended 30 June                         
  Rand thousands                                      2004          2003          
  Net cash flow from operating activities          232 075       111 943          
  Cash generated from operations                   246 393       343 116          
  Working capital changes                           91 106     (114 051)          
  Net finance charges                             (83 033)      (97 141)          
  Taxation paid                                    (1 397)       (2 126)          
  Dividend paid                                   (17 982)      (15 333)          
  Contributions for post employment medical        (3 109)       (2 846)          
  benefits                                                                        
  Investment income                                     97           324          
  Net cash flow from investing activities         (78 830)     (109 627)          
  Acquisitions of property, plant and             (81 548)     (113 556)          
  equipment                                                                       
  Proceeds on disposal of plant, property and        3 874         5 126          
  equipment                                                                       
  Increase in long-term receivables                (1 156)       (1 380)          
  Decrease in investments                                -           183          
  Net cash flow from financing activities            3 657      (49 215)          
  Decrease in long-term borrowings                 (7 307)      (70 681)          
  Increase/(decrease) in short-term                 11 659      (31 298)          
  borrowings                                                                      
  Proceeds from issue of shares                          -        52 764          
  Increase in treasury shares                        (695)             -          
  Net increase/(decrease) in cash and cash         156 902      (46 899)          
  equivalents                                                                     
  Cash and cash equivalents at beginning of         37 153        84 052          
  year                                                                            
  Cash and cash equivalents at end of year        R194 055       R37 153          
  *Operating cash flow per share - cents               195           111          
  * Net cash flow from operating activities plus dividend paid, divided by the    
  weighted average number of shares in issue.                                     
  CONSOLIDATED CHANGES IN EQUITY STATEMENT (first section)                        
                                                 Share        Share    Treasury   
                                               Capital      Premium      Shares   
  Balance 30 June 2002                           6 974            -     (8 873)   
  As previously reported                                                      -   
  Change in accounting policy                                           (8 873)   
  Impairment of listed investments                                                
  Issue of N ordinary shares                        67       52 697               
  Share repurchases                                                       (654)   
  As previously stated                                                        -   
  Change in accounting policy                                             (654)   
  Share options exercised                                                   101   
  As previously stated                                                        -   
  Change in accounting policy                                               101   
  Net income for the year                                                         
  Net income for the year as previously                                           
  stated                                                                          
  Prior year adjustment                                                           
  Dividend                                                                        
  Dividend as previously reported                                                 
  Change in accounting policy                                                     
  Balance 30 June 2003                           7 041       52 697     (9 426)   
  Impairment of listed investments                                                
  Share repurchases                                                       (907)   
  Share options exercised                                                   212   
  Net income for the year                                                         
  Dividend                                                                        
  Balance 30 June 2004                          R7 041      R52 697   (R10 121)   
  CONSOLIDATED CHANGES IN EQUITY STATEMENT                                        
  (second section of table, showing totals)                                       
                                                 Other     Retained               
  Reserves       Income       Total   
  Balance 30 June 2002                          29 777      617 280     645 158   
  As previously reported                                                          
  Change in accounting policy                                                     
  Impairment of listed investments             (9 988)                  (9 988)   
  Issue of N ordinary shares                                             52 764   
  Share repurchases                                                       (654)   
  As previously stated                                                            
  Change in accounting policy                                                     
  Share options exercised                                                   101   
  As previously stated                                                            
  Change in accounting policy                                                     
  Net income for the year                                    91 404      91 404   
  Net income for the year as previously                     105 806               
  stated                                                                          
  Prior year adjustment                         14 402     (14 402)      14 402   
  Dividend                                                 (15 269)    (15 269)   
  Dividend as previously reported                          (16 070)               
  Change in accounting policy                                   801               
  Balance 30 June 2003                          34 191      693 415     777 918   
  Impairment of listed investments                (84)                     (84)   
  Share repurchases                                                       (907)   
  Share options exercised                                                   212   
  Net income for the year                                   114 833     114 833   
  Dividend                                                 (17 964)    (17 964)   
  Balance 30 June 2004                         R34 107     R790 284    R874 008   
  RECONCILIATION OF EARNINGS AND HEADLINE EARNINGS                                
                                                                   2004           
  Income  Weighted average  Per share
                                               R000`s  number of shares      cents
                                                                  000`s           
  Weighted average number of shares                             128 215           
  Number of shares in issue                                     133 917           
  Treasury shares                                               (5 702)           
  Diluted weighted average number of                            129 240           
  shares                                                                          
  Weighted average number of shares                             128 215           
  Share options exercised, not yet                                1 025           
  delivered                                                                       
  Basic earnings                                                                  
  Income attributable to shareholders         114 833           128 215       89,6
  Diluted earnings                                                                
  Income attributable to shareholders         114 833           129 240       88,9
  Headline earnings                                                               
  Reconciliation between earnings and                                             
  headline earnings                                                               
  Income attributable to shareholders         114 833                             
  Amortisation of negative goodwill          (35 135)                             
  Surplus on disposal of plant and            (2 037)                             
  equipment                                                                       
  Headline earnings                            77 661           128 215       60,6
  Diluted headline earnings                    77 661           129 240       60,1
  RECONCILIATION OF EARNINGS AND HEADLINE EARNINGS (continued)                    
                                                                   2003           
                                               Income  Weighted average  Per share
                                               R000`s  number of shares      cents
  000`s           
  Weighted average number of shares                             114 795           
  Number of shares in issue                                     120 270           
  Treasury shares                                               (5 475)           
  Diluted weighted average number of                            117 482           
  shares                                                                          
  Weighted average number of shares                             114 795           
  Share options exercised, not yet                                2 687           
  delivered                                                                       
  Basic earnings                                                                  
  Income attributable to shareholders          91 404           114 795       79,6
  Diluted earnings                                                                
  Income attributable to shareholders          91 404           114 795       77,8
  Headline earnings                                                               
  Reconciliation between earnings and                                             
  headline earnings                                                               
  Income attributable to shareholders          91 404                             
  Amortisation of negative goodwill          (35 135)                             
  Impairment of investment                     14 402                             
  Impairment of plant and equipment            12 000                             
  Surplus on disposal of plant and            (1 082)                             
  equipment                                                                       
  Tax effect adjustments                          829                             
  Headline earnings                            82 418           114 795       71,8
  Diluted headline earnings                    82 418           117 482       70,2
  ACCOUNTING POLICIES                                                             
  The financial statements are prepared in accordance with South African          
  Statements of Generally Accepted Accounting Practice and the requirements of the
  South African Companies Act.                                                    
  The financial statements have been prepared on the historical cost basis, and   
  incorporate the following principal accounting policies, which are consistent   
  with those applied in the previous year, other than where stated.               
  CONSOLIDATED ANNUAL FINANCIAL STATEMENTS                                        
  Investment in subsidiaries                                                      
  Subsidiaries are those entities over whose financial and operating policies the 
  group has the power to exercise control, so as to obtain benefits from their    
  activities.                                                                     
  The group financial statements incorporate the assets, liabilities and results  
  of the operations of the company and its subsidiaries. The results of           
  subsidiaries acquired and disposed of during a financial year are included from 
  the effective dates of acquisition and to the effective dates of disposal. Where
  necessary, the accounting policies of subsidiaries are changed to ensure        
  consistency with the policies adopted by the group.                             
  In view of the uncertainty relating to the group`s investment in its Zimbabwean 
  subsidiary, the directors maintain their decision not to consolidate its results
  or financial position. Income is accounted for on a cash dividend received basis
  and the investment in the subsidiary has been written down to a nominal value.  
  As the company controls the employee incentive scheme, this entity has been     
  consolidated into the group financial statements for the first time this year.  
  Transactions eliminated on consolidation                                        
  Intra-group balances and transactions, and any unrealised gains arising from    
  intra-group transactions, are eliminated in preparing the consolidated financial
  statements.                                                                     
  Goodwill and negative goodwill                                                  
  Goodwill is any excess of the cost of an acquisition over the group`s interest  
  in the fair value of the identifiable assets and liabilities acquired.          
  Goodwill is carried at cost, less accumulated amortisation and accumulated      
  impairment losses. Goodwill is amortised on a straight-line basis over its      
  estimated useful life.                                                          
  The calculation of the gain or loss on disposal of an entity includes the       
  unamortised balance of the goodwill relating to the entity disposed of.         
  Negative goodwill arising on an acquisition represents any excess of the fair   
  value of the group`s share of the identifiable net assets acquired over the cost
  of the acquisition. To the extent that negative goodwill relates to an          
  expectation of future losses and expenses that are identified in the plan of    
  acquisition and can be measured reliably, but which do not represent            
  identifiable liabilities at the date of acquisition, it is recognised in the    
  income statement when the future losses and expenses are recognised. Any        
  remaining negative goodwill, not exceeding the fair values of the non-monetary  
  assets acquired, is recognised in the income statement over the useful life of  
  12,5 years. The balance of negative goodwill in excess of the fair values of the
  non-monetary assets acquired is recognised immediately in the income statement. 
  PROPERTY, PLANT AND EQUIPMENT                                                   
  Land is not depreciated while buildings are depreciated over 50 years. Land and 
  buildings are revalued by an independent valuer every five years.               
  Other items of property, plant and equipment are stated at historical cost less 
  accumulated depreciation and accumulated impairment losses.                     
  Where an item of property, plant and equipment comprises major components with  
  different useful lives, the components are accounted for as separate items of   
  property, plant and equipment. For plant and equipment, depreciation is provided
  on a straight line basis over the estimated useful lives of assets.             
  IMPAIRMENT OF ASSETS                                                            
  At each balance sheet date, the group reviews the carrying value of its tangible
  and intangible assets to determine whether there is any indication that those   
  assets have suffered an impairment loss.                                        
  Whenever the carrying amount of an asset exceeds its recoverable amount, an     
  impairment loss is recognised in the income statement. The recoverable amount of
  an asset is the higher of its selling price and value in use. The net selling   
  price is the amount obtainable from the sale of an asset in an arm`s length     
  transaction while value in use is the present value of estimated future cash    
  flows expected to arise from the continuing use of an asset and from its        
  disposal at the end of its useful life. Recoverable amounts are estimated for   
  individual assets, or if this is not possible, for the cash-generating unit.    
  Impairment losses recognised in prior years are reversed when there is an       
  indication that these losses no longer exist or have decreased. This reversal is
  recorded in the income statement.                                               
  TAXATION                                                                        
  Current tax comprises tax payable calculated on the basis of the expected       
  taxable income for the year, using the tax rates enacted at the balance sheet   
  date, and any adjustment of tax payable for previous years.                     
  Deferred tax is provided using the balance sheet liability method, based on     
  temporary differences. Temporary differences are differences between the        
  carrying amounts of assets and liabilities for financial reporting purposes and 
  their tax base. The amount of deferred tax provided is based on the expected    
  manner of realisation or settlement of the carrying amount of assets and        
  liabilities using tax rates enacted or substantively enacted at the balance     
  sheet date. Deferred tax is charged to the income statement except to the extent
  that it relates to a transaction that is recognised directly in equity, or a    
  business combination that is an acquisition. The effect on deferred tax of any  
  changes in tax rates is recognised in the income statement, except to the extent
  that it relates to items previously charged or credited directly to equity.     
  A deferred tax asset is recognised to the extent that it is probable that future
  taxable profits will be available against which the associated unused tax losses
  and deductible temporary differences can be utilised. Deferred tax assets are   
  reduced to the extent that it is no longer probable that the related tax benefit
  will be realised.                                                               
  Secondary Tax on Companies (STC) paid on net dividends paid is recognised as a  
  tax charge in the year it is incurred.                                          
  INVENTORY                                                                       
  Raw materials, work-in-progress and finished goods are stated at the lower of   
  cost and net realisable value. Cost is determined on the first-in, first-out    
  basis and includes direct material costs together with appropriate allocations  
  of labour and overheads.                                                        
  PROVISIONS                                                                      
  Provisions are recognised when the group has a present legal or constructive    
  obligation as a result of past events, for which it is probable that an outflow 
  of economic benefits will occur, and where a reliable estimate can be made of   
  the amount of the obligation. Where the effect of discounting is material,      
  provisions are discounted. The discount rate used is a pre-tax rate that        
  reflects current market assessments of the time value of money and, where       
  appropriate, the risks specific to the liability.                               
  BANK BALANCES                                                                   
  Actual bank balances, debit or credit, are reflected. Outstanding cheques and   
  deposits are included in trade and other payables and cash resources,           
  respectively.                                                                   
  FINANCIAL INSTRUMENTS                                                           
  Measurement                                                                     
  Financial instruments are initially measured at cost, which includes transaction
  costs. Subsequent to initial recognition these instruments are measured as      
  follows:                                                                        
  Investments                                                                     
  Listed investments classified as available-for-sale financial assets are carried
  at market value, which is calculated by reference to stock exchange quoted      
  selling prices at the close of business on the balance sheet date. Unlisted     
  investments are shown at fair value, unless their fair value cannot be reliably 
  determined, in which case they are shown at cost less accumulated impairment    
  losses.                                                                         
  Investments that meet the criteria for classification as held-to-maturity       
  financial assets are carried at amortised cost.                                 
  The revaluation differences are taken directly to reserves.                     
  Trade and other receivables                                                     
  Trade and other receivables originated by the group are stated at cost less     
  provision for doubtful debts.                                                   
  Cash and cash equivalents                                                       
  Cash and cash equivalents are measured at fair value.                           
  Financial liabilities                                                           
  Non-derivative financial liabilities are recognised at amortised cost,          
  comprising original debt less principal payments and amortisations.             
  Derivative instruments                                                          
  Derivative instruments are measured at fair value.                              
  Gains and losses on subsequent measurement                                      
  Gains and losses from measuring the hedging instruments relating to a fair value
  hedge at fair value are recognised immediately in net profit or loss.           
  Gains and losses from remeasuring the hedging instruments relating to a cash    
  flow hedge to fair value are initially recognised directly in equity. If the    
  hedged firm commitment or forecast transaction results in the recognition of an 
  asset or a liability, the cumulative amount recognised in equity up to the      
  transaction date is adjusted against the initial measurement of the asset or    
  liability.                                                                      
  Where the hedging instrument or hedge relationship is terminated but the hedged 
  transaction is still expected to occur, the cumulative unrealised gain or loss  
  at that point remains in equity and is recognised in accordance with the above  
  policy when the transaction occurs. If the hedged transaction is no longer      
  expected to occur, the cumulative unrealised gain or loss is recognised in the  
  income statement immediately.                                                   
  Offset                                                                          
  In the instance that the group has a legal right to apply an amount due from a  
  third party against the amount due to a creditor, provided that there is an     
  agreement among the three parties that clearly establishes the contractual right
  to set-off, and the group intends either to settle on a net basis, or to realise
  the asset and settle the liability simultaneously, the related amounts are      
  offset and the net amounts reported in the balance sheet.                       
  REVENUE                                                                         
  Revenue comprises, in the main, net invoiced sales excluding value added tax,   
  and is stated net of transactions with group companies.                         
  Revenue recognition                                                             
  Turnover is recognised when the significant risks and rewards of ownership have 
  been transferred to the buyer.                                                  
  Interest income is accrued on a time basis, by reference to the principal       
  amounts outstanding and at the interest rate applicable.                        
  Dividend income from investments is recognised when the right to receive payment
  is established.                                                                 
  Dividend income from Harven Manufacturing Company (Pvt) Limited is accounted for
  only when received, due to the difficulties in remitting dividends from         
  Zimbabwe.                                                                       
  Duty Credit Certificate income is recognised as income in the same period as the
  related exports.                                                                
  EARNINGS PER SHARE                                                              
  Earnings per share is based on earnings attributable to shareholders and is     
  calculated on the weighted average number of shares in issue during the         
  financial year. Headline earnings per share is based on earnings attributable to
  shareholders, excluding any non-trading and capital items and the tax effect    
  thereon, and is calculated as above.                                            
  FOREIGN CURRENCY TRANSACTIONS                                                   
  Transactions in foreign currencies are recorded at the rate of exchange ruling  
  at the transaction date. Monetary assets and liabilities in foreign currencies  
  are translated into South African currency at rates of exchange ruling at the   
  balance sheet date. Translation gains and losses, whether realised or           
  unrealised, are taken to income.                                                
  LEASES                                                                          
  Finance leases                                                                  
  Leases that transfer substantially all the risks and rewards of ownership of the
  underlying asset to the group are classified as finance leases. Assets acquired 
  in terms of finance leases are capitalised at the lower of fair value and the   
  present value of the minimum lease payments at inception of the lease, and      
  depreciated over the estimated useful life of the asset. The capital element of 
  future obligations under the leases is included as a liability in the balance   
  sheet. Lease payments are allocated using the effective interest rate method to 
  determine the lease finance cost, which is charged against income over the lease
  period, and the capital repayment, which reduces the liability to the lessor.   
  Operating leases                                                                
  Leases where the lessor retains the risks and rewards of ownership of the       
  underlying asset are classified as operating leases. Payments made under        
  operating leases are charged against income on a straight line basis over the   
  period of the lease.                                                            
  EMPLOYEE BENEFITS                                                               
  Short-term employee benefits                                                    
  The cost of all short-term employee benefits is recognised during the period in 
  which the employee renders the related service.                                 
  The provisions for employee entitlements to wages, salaries, annual and sick    
  leave represent the amount that the group has a present obligation to pay as a  
  result of employees` services provided to the balance sheet date. The provisions
  have been calculated at undiscounted amounts based on current wage and salary   
  rates.                                                                          
  Retirement fund                                                                 
  The group contributes to several defined contribution plans. Contributions to   
  defined contribution funds are charged against income as incurred.              
  Medical aid                                                                     
  Where the group has an obligation to provide post retirement medical aid        
  benefits to employees, the group recognises the costs of these benefits in the  
  year in which the employees render the service.                                 
  Actuarial gains or losses in respect of the defined benefit medical plan are    
  recognised as income or expense.                                                
  Past service costs are recognised as an expense on a straight line basis over   
  the average period until the benefits become vested. To the extent that the     
  benefits are already vested, past service costs are recognised immediately.     
  Equity compensation benefits                                                    
  The group grants share options to certain employees under                       
  an employee share plan. Other than costs incurred in administering the schemes, 
  which are expensed as incurred, the scheme does not result in an expense to the 
  group.                                                                          
  DIVIDENDS TO SHAREHOLDERS                                                       
  Dividends and related STC charges are accounted for in the period in which the  
  dividends are declared.                                                         
  COMPARATIVE FIGURES                                                             
  Where necessary, comparative figures have been restated to accord with current  
  year classifications and as a result of changes in accounting policies.         
  The valuation adjustments on financial instruments, separately disclosed on the 
  face of the income statement in the prior year, has been reclassified to cost of
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: