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

Thu 18 Aug 2005, 17:44 Trencor/Mobile - Interim Results And Declaration O
Trencor/Mobile - Interim Results And Declaration Of Dividends                   
TRENCOR LIMITED REG NO 1955/002869/06                                           
(`Trencor`)                                                                     
SHARE CODE: ISIN:                                                               
TRE   ZAE000007506                                                              
TED2 ZAE000007282                                                               
MOBILE INDUSTRIES LIMITED REG NO 1968/014997/06                                 
(`Mobile`)                                                                      
SHARE CODE: ISIN:                                                               
MOB   ZAE000004602                                                              
MBN   ZAE000012274                                                              
MOBD  ZAE000004610                                                              
INTERIM RESULTS                                                                 
and declaration of dividends                                                    
unaudited for the six months ended 30 June 2005                                 
Highlights                                                                      
TRENCOR: GROUP                                                                  
 Headline earnings per share (including unrealised foreign exchange             
translation losses and gains) were 168,7 cents (June 2004: 10,0 cents). In US   
dollar terms, headline earnings were 15,5 US cents per share (June 2004: 4,2    
US cents per share).                                                            
 Adjusted headline earnings per share, which includes gains and losses          
arising from the sale of used containers from Textainer`s leasing fleet, were   
179,1 cents per share (June 2004: 11,1 cents per share).                        
 Trading income from continuing operations (which is mainly earned in           
foreign currency), after net interest expense, increased by 79% from US$17,9    
million to US$32,1 million. Due to the firmer average exchange rate, when       
expressed in rand, this increase is 60% to R197 million from R123 million at    
June 2004.                                                                      
 Net unrealised exchange gains on translating net dollar receivables, the       
related provisions and loans into rand were R257 million compared to the net    
unrealised loss of R75 million for the corresponding period in 2004.            
 Consolidated gearing ratio was 193% (30 June 2004: 179%). The ratio            
excluding Textainer and TrenStar Inc has declined to 3% (30 June 2004: 12%).    
 Interim dividend of 10 cents per share declared.                               
TEXTAINER                                                                       
 Net income for the half year was US$28,8 million (2004: US$17,1                
million).                                                                       
 Average utilisation of the container fleet under management for six            
months to 30 June 2005 was 92,4% (June 2004: 90,7%).                            
 68,6% of the 1 170 000 twenty foot equivalent units under management are       
now on long-term lease.                                                         
 A US$580 million bond issue was completed in May 2005, refinancing             
existing debt and freeing up existing credit lines.                             
TRENSTAR                                                                        
 Loss for the half year was US$4,4 million (2004: loss US$5,9 million).         
 Revenue for the half year was US$25,6 million (2004: US$23,3 million).         
The timing of additional revenue from large new contracts remains              
unpredictable as the closing of these continues to encounter delays.            
Supporting debt funding for TrenStar`s growing asset fleets with an equity      
component continues to require capital.                                         
Concluded a transaction for the purchase and subsequent management of a        
fleet of cages for Bridgestone Firestone in the US in June 2005 (a ten-year     
contract with annual revenue of US$4,5 million).                                
Declaration of dividends                                                        
Dividends in respect of the six months ended 30 June 2005 have been declared    
as follows:                                                                     
TRENCOR     NO 79       10 CENTS PER SHARE                                      
MOBILE      NO 64       0,75 CENTS PER SHARE                                    
The salient dates pertaining to the dividend payments are as follows:           
Last day to trade cum the dividend              Friday, 23 September 2005       
Trading commences ex the distribution           Monday, 26 September 2005       
Record date                                     Friday, 30 September 2005       
Payment date                                       Monday, 3 October 2005       
Share certificates may not be dematerialised or rematerialised between Monday,  
26 September 2005 and Friday, 30 September 2005, both days inclusive.           
ON BEHALF OF THE BOARDS                                                         
NI JOWELL        CHAIRMAN TRENCOR LIMITED                                       
C JOWELL         CHAIRMAN MOBILE INDUSTRIES LIMITED                             
18 AUGUST 2005                                                                  
Directors:                                                                      
Trencor: NI Jowell* (Chairman), HR van der Merwe* (Managing), HA Gorvy, JE      
Hoelter (USA), C Jowell, JE McQueen*, DM Nurek, E Oblowitz (*executive)         
Mobile: C Jowell (Chairman), HA Gorvy, NI Jowell, E Oblowitz (all non-          
executive)                                                                      
Secretaries to Trencor and Mobile: Trencor Services (Pty) Ltd                   
Registered Office: 1313 Main Tower, Standard Bank Centre, Heerengracht, Cape    
Town 8001                                                                       
Transfer Secretaries: Computershare Investor Services 2004 (Pty) Ltd, 70        
Marshall Street, Johannesburg 2001 (PO Box 61051, Marshalltown 2107)            
Sponsor: RAND MERCHANT BANK (A division of FirstRand Bank Limited)              
THESE RESULTS CAN BE VIEWED ON THE WEBSITES: WWW.TRENCOR.NET AND WWW.MOBILE-    
INDUSTRIES.NET                                                                  
Condensed income statements                                                     
TRENCOR                                                                         
                                                   UNAUDITED        AUDITED     
                                                   6 MONTHS      YEAR ENDED     
ENDED 30 JUNE   31 DECEMBER     

                                                       RESTATED    RESTATED     
R Million                                      2005        2004        2004     
Revenue (including                                                              
exchange differences)                                                           
(Note 2)                                    1 244,5       613,9     1 119,9     
Continuing operations                                                           
Trading profit before                                                           
items listed below:                           347,3       236,7       551,4     
Exchange gains                                                                  
/(losses)                                                                       
Translation of                                                                  
long-term receivables                                                           
included in revenue                           388,0     (145,9)     (393,7)     
Translation of                                                                  
borrowings                                   (16,4)         8,8        21,2     
Net long-term                                                                   
receivable valuation                                                            
adjustment                                  (114,9)        62,0       316,9     
Reduction due to                                                                
translation of                                                                  
dollar amount                               (114,9)        62,0       161,9     
Reduction in                                                                    
revaluation provision                             -           -       155,0     
Change in discount                                                              
rate relating to                                                                
amount attributable                                                             
to third parties                                                                
in respect of                                                                   
long-term receivables                             -           -      (42,2)     
Impairment of goodwill                            -           -       (4,1)     
Profit from operations                        604,0       161,6       449,5     
Net interest expense                                                            
(Note 4)                                    (150,3)     (113,3)     (248,7)     
Interest expense                            (157,8)     (117,1)     (258,1)     
Interest income                                 7,5         3,8         9,4     
Share of profit of                                                              
associate company                                 -         3,2         3,2     
Exceptional items                                                               
(Note 5)                                          -      (37,9)      (39,7)     
Profit before                                                                   
taxation                                      453,7        13,6       164,3     
Income tax                                     90,1      (10,3)       (5,1)     
Profit for the period                                                           
from continuing                                                                 
operations                                    363,6        23,9       169,4     
Discontinued                                                                    
operations                                                                      
Profit/(Loss) for                                                               
the period from                                                                 
discontinued                                                                    
operations                                      5,0       (3,1)       (0,2)     
Profit/(Loss) for                                                               
the period                                    368,6        20,8       169,2     
Attributable to:                                                                
Equity holders of                                                               
the parent                                    281,6      (23,7)        58,9     
Minority interest                              87,0        44,5       110,3     
                                              368,6        20,8       169,2     
Number of shares                                                                
in issue (million)                            155,3       153,7       154,3     
Weighted average                                                                
number of shares in                                                             
issue (million)                               154,3       153,6       153,8     
Basic earnings/(loss)                                                           
per share (cents)                             182,5      (15,4)        38,3     
Diluted earnings/(loss)                                                         
per share (cents)                                                               
(Note 6.1)                                    154,4      (15,4)        37,6     
Headline earnings                                                               
per share (cents)                             168,7        10,0        60,7     
Diluted headline                                                                
earnings per share                                                              
(cents) (Note 6.1)                            142,9        10,0        59,5     
Adjusted undiluted                                                              
headline earnings                                                               
per share (cents)                                                               
(Note 6)                                      179,1        11,1        72,5     
Period-end rate                                                                 
of exchange: SA rand                                                            
to US dollar                                   6,65        6,25        5,61     
Average rate of                                                                 
exchange                                                                        
for period: SA rand                                                             
to US dollar                                   6,23        6,60        6,36     
Condensed cash flow statements                                                  
TRENCOR                                                                         
                                                 UNAUDITED          AUDITED     
6 MONTHS        YEAR ENDED     

                                              ENDED 30 JUNE     31 DECEMBER     
                                                     RESTATED      RESTATED     
R Million                                    2005        2004          2004     
Cash generated from/                                                            
(utilised by)                                                                   
operations                                  476,7       555,8         901,2     
Interest received                             7,5         3,3           9,4     
Interest paid                             (156,6)     (115,6)       (255,7)     
Dividend paid                              (18,5)           -             -     
Dividends paid to                                                               
minorities                                 (29,4)      (25,5)        (36,2)     
Taxation paid                              (24,1)      (46,5)        (70,2)     
Net cash inflow/                                                                
(outflow) from                                                                  
operating activities                        255,6       371,5         548,5     
Cash flows from                                                                 
investing activities                      (937,2)     (738,0)     (1 146,8)     
Cash flows from                                                                 
financing activities                        689,8       448,0         769,4     
Net increase/                                                                   
(decrease)                                                                      
in cash and cash                                                                
equivalents before                                                              
exchange rate changes                         8,2        81,5         171,1     
Net cash and cash                                                               
equivalents at the                                                              
beginning of                                                                    
the period                                  439,7       330,5         330,5     
Effects of exchange                                                             
rate changes on cash                                                            
and cash equivalents                         71,9      (29,4)        (61,9)     
Net cash and cash                                                               
equivalents at the                                                              
end of the period                           519,8       382,6         439,7     
Condensed balance sheets                                                        
TRENCOR                                                                         
                                                 UNAUDITED AT    AUDITED AT     
                                                   30 JUNE      31 DECEMBER     
                                                       RESTATED    RESTATED     
R Million                                      2005        2004        2004     
Assets                                                                          
Non-current assets                                                              
Property, plant                                                                 
and equipment                               6 981,8     5 103,1     5 596,1     
Intangible assets                                                               
and goodwill                                   38,7        40,3        31,9     
Investment                                                                      
in associate                                    0,3         0,3         0,3     
Other investments                              23,7        15,1        22,3     
Long-term loans                                25,4        29,5        24,4     
Net investment in                                                               
direct finance leases                         186,9        13,7        19,0     
Long-term                                                                       
receivables                                 1 409,5     1 296,2     1 250,6     
Deferred taxation                             197,3       221,7       257,1     
8 863,6     6 719,9     7 201,7     

Current assets                                                                  
(Note 8)                                    1 149,7       853,5       995,6     
Total assets                               10 013,3     7 573,4     8 197,3     
Equity and                                                                      
liabilities                                                                     
Equity                                                                          
Share capital                                                                   
and premium                                   177,7       168,9       170,8     
Reserves                                    1 727,5     1 279,1     1 314,4     
Equity attributable                                                             
to equity holders                                                               
of the parent                               1 905,2     1 448,0     1 485,2     
Minority interest                             768,3       555,7       550,8     
Total equity                                2 673,5     2 003,7     2 036,0     
Convertible                                                                     
debentures                                    260,5       260,5       260,5     
Other non-current                                                               
liabilities                                                                     
Interest-bearing                                                                
borrowings                                  5 106,7     3 637,9     3 947,5     
Amounts attributable                                                            
to third parties in                                                             
respect of long-term                                                            
receivables                                   289,2       365,4       347,2     
Derivative                                                                      
instruments                                     8,8        40,4        25,4     
Deferred taxation                             331,4       280,4       295,1     
8 670,1     6 588,3     6 911,7     

Current liabilities                                                             
(Note 9)                                    1 343,2       985,1     1 285,6     
Total equity and                                                                
liabilities                                10 013,3     7 573,4     8 197,3     
Capital expenditure                                                             
incurred during                                                                 
the period                                    722,7       873,0     2 206,5     
Capital expenditure                                                             
committed and                                                                   
authorised, but not                                                             
yet incurred                                    7,6        92,9       126,4     
Market value of                                                                 
listed investments                              8,0         3,8         6,2     
Directors` valuation                                                            
of unlisted                                                                     
investments                                    15,7        11,3        16,1     
Ratio to aggregate                                                              
of total equity and                                                             
convertible debentures:                                                         
debentures (%)                                241,3       234,5       257,1     
Interest-bearing debt                                                           
excluding convertible                                                           
debentures (%)                                193,1       179,3       187,1     
Condensed statements of changes in equity                                       
TRENCOR                                                                         
                                                   UNAUDITED        AUDITED     
                                                   6 MONTHS      YEAR ENDED     
ENDED 30 JUNE  31 DECEMBER     

                                                       RESTATED    RESTATED     
R Million                                      2005        2004        2004     
Balance at the                                                                  
beginning of                                                                    
the period                                  2 036,0     2 028,3     2 028,3     
Proceeds on issue                                                               
of shares                                       6,9         0,2         2,1     
Movements in                                                                    
distributable reserves                        263,1      (26,4)        49,8     
Net profit/(loss) for                                                           
the period                                    281,6      (23,7)        58,9     
As previously reported                        281,6      (23,5)        59,1     
Adjustment for IFRS                                                             
change in respect                                                               
of goodwill                                       -         0,6         1,5     
Adjustment for IFRS                                                             
change in respect of                                                            
share based payments                              -       (0,8)       (1,7)     
Adjustment to opening                                                           
retained income                                                                 
in respect of                                                                   
share based payments                              -       (1,4)       (1,4)     
Dividend paid                                (18,5)           -           -     
Gain on dilution of                                                             
interest in                                                                     
subsidiaries                                                                    
transferred to                                                                  
non-distributable                                                               
reserve                                           -       (1,3)       (7,7)     
Movements in non-                                                               
distributable                                                                   
reserves                                      150,0      (32,0)      (72,9)     
Currency translation                                                            
differences                                   139,4      (51,0)     (123,8)     
Unrecognised profit                                                             
on derivative                                                                   
instruments (in                                                                 
Textainer)                                      7,4        20,0        29,0     
Fair-value adjustment                                                           
- available-for-sale                                                            
investments                                     1,9       (6,4)         0,2     
Transfer from                                                                   
distributable reserves                                                          
(see above)                                       -         1,3         7,7     
Impairment of                                                                   
available-for-sale                                                              
investment transferred                                                          
to income statement                               -           -         8,5     
Share based payment                                                             
- current period                                1,3         1,5         2,9     
Adjustment to opening                                                           
non-distributable                                                               
reserve in respect                                                              
of share based                                                                  
payments                                          -         2,6         2,6     
Movements in minority                                                           
interest                                      217,5        33,6        28,7     
Share of profit for                                                             
the period                                     87,0        44,5       110,3     
As previously reported                         87,0        45,1       111,5     
Adjustment for IFRS                                                             
change in respect                                                               
of goodwill                                       -         0,1           -     
Adjustment for IFRS                                                             
change in respect                                                               
of share based payment                            -       (0,7)       (1,2)     
Increase in                                                                     
minorities` investment                                                          
in subsidiary                                  34,7        25,3        27,0     
Currency translation                                                            
differences                                   108,3      (33,6)      (95,0)     
Share of unrecognised                                                           
profit on derivative                                                            
instruments                                    10,9        23,1        30,1     
Adjustment to opening                                                           
minority interest                                                               
in respect of share                                                             
based payments                                    -       (1,2)       (1,2)     
Amount arising on                                                               
changes in holding                              6,0         1,0       (6,3)     
Dividend                                     (29,4)      (25,5)      (36,2)     
Balance at the end                                                              
of the period                               2 673,5     2 003,7     2 036,0     
In order to provide a better appreciation of the results of the group`s         
activities, condensed income statements and balance sheets are also presented   
in US dollars, as virtually all of the group`s revenue and assets and much of   
its expenditure are denominated in that currency. The amounts stated in US      
dollars have been prepared by management and are unaudited.                     
Unaudited Trencor condensed income statement US$                                
                                               UNAUDITED          UNAUDITED     
                                                6 MONTHS         YEAR ENDED     
ENDED 30 JUNE     31 DECEMBER     

                                                      RESTATED     RESTATED     
US$ MILLION                                  2005         2004         2004     
Revenue                                     152,6        111,4        243,1     
Continuing operations                                                           
Trading profit before                                                           
items listed below:                          56,3         35,1         85,9     
Exchange losses                                                                 
arising on translation                       16,0        (3,0)       (12,0)     
Net long-term receivable                                                        
valuation adjustment                            -            -         25,0     
Change in discount rate                                                         
relating to amount                                                              
attributable to third                                                           
parties in respect of                                                           
long-term receivables                           -            -        (6,0)     
Impairment of goodwill                          -            -        (0,8)     
Profit from operations                       72,3         32,1         92,1     
Net interest expense                       (24,2)       (17,2)       (39,1)     
Interest expense                           (25,3)       (17,8)       (40,6)     
Interest income                               1,1          0,6          1,5     
Share of profit of                                                              
associate company                               -          0,4          0,5     
Exceptional items                               -        (5,9)        (5,2)     
Profit/(Loss)                                                                   
before taxation                              48,1          9,4         48,3     
Income tax expense                            7,6          0,6          4,9     
Profit for the period                                                           
from continuing operations                   40,5          8,8         43,4     
Discontinued operations                       0,8        (0,5)        (0,1)     
Profit for the period                        41,3          8,3         43,3     
Attributable to:                                                                
Equity holders of the parent                 27,3          0,4         25,9     
Minority interest                            14,0          7,9         17,4     
                                             41,3          8,3         43,3     
Number of shares in                                                             
issue (million)                             155,3        153,7        154,3     
Weighted average number of                                                      
shares in issue (million)                   154,3        153,6        153,8     
Basic earnings per share                                                        
(US cents)                                   17,7          0,3         16,8     
Diluted earnings per share                                                      
(US cents)                                   15,2          0,3                  
Headline earnings per share                                                     
(US cents)                                   15,5          4,2         19,9     
Diluted headline income                                                         
per share (US cents)                         13,3          3,9                  
Adjusted undiluted headline                                                     
earnings per share (US cents)                 4,4         20,1         17,2     
Period-end rate of exchange:                                                    
SA rand to US dollar                         6,65         6,25         5,61     
Average rate of exchange                                                        
for period: SA rand                                                             
to US dollar                                 6,23         6,60         6,36     
Trading profit from                                                             
continuing operations comprises:                                                
Textainer                                    55,4         34,7         84,7     
TrenStar                                      2,5        (1,9)        (1,6)     
Other                                       (1,6)          2,3          2,8     
                                             56,3         35,1         85,9     
Unaudited Trencor condensed balance sheet US$                                   
                                                UNAUDITED AT   UNAUDITED AT     
                                                  30 JUNE       31 DECEMBER     
                                                       RESTATED    RESTATED     
US$ MILLION                                    2005        2004        2004     
Assets                                                                          
Non-current assets                                                              
Property, plant and equipment               1 049,9       816,5       997,5     
Long-term receivables                         212,0       207,7       222,9     
Other non-current assets                       71,0        51,1        63,3     
                                            1 332,9     1 075,3     1 283,7     
Current assets                                172,9       136,6       177,5     
Inventories                                     1,7         3,7         1,7     
Trade and other receivables                    93,0        71,7        97,4     
Cash and cash equivalents                      78,2        61,2        78,4     
Total assets                                1 505,8     1 211,9     1 461,2     
Equity and liabilities                                                          
Equity attributable to                                                          
equity holders of the parent                  286,6       231,3       264,8     
Minority interest                             115,5        89,2        98,2     
Total equity                                  402,1       320,5       363,0     
Convertible debentures                         39,2        41,7        46,4     
Other non-current liabilities                                                   
Interest-bearing borrowings                   767,9       582,1       703,7     
Amounts attributable to third                                                   
parties in respect of                                                           
long-term receivables                          43,5        58,5        61,9     
Derivative instruments                          1,3         6,5         4,5     
Deferred taxation                              49,8        44,9        52,6     
                                            1 303,8     1 054,2     1 232,1     
Current liabilities                           202,0       157,7       229,1     
Trade and other payables                      113,9        85,8       163,1     
Current portion of                                                              
interest-bearing borrowings                    84,1        67,5        61,9     
Deferred income                                 4,0         4,4         4,1     
Total equity and liabilities                1 505,8     1 211,9     1 461,2     
Ratio to aggregate of equity                                                    
and convertible debentures:                                                     
Total liabilities excluding                                                     
convertible debentures (%)                    241,2       234,6       256,9     
Interest-bearing debt                                                           
excluding convertible                                                           
debentures (%)                                193,1       179,3       187,0     
Condensed income statements                                                     
MOBILE                                                                          
                                                     UNAUDITED      AUDITED     
                                                     6 MONTHS    YEAR ENDED     
                                                  ENDED 30 JUNE 31 DECEMBER     
RESTATED  RESTATED     

R Million                                         2005       2004      2004     
Revenue (including                                                              
exchange differences)                                                           
(Note 2)                                           3,9        4,6       8,6     
Trading profit before                                                           
items listed below:                                3,1        4,1      11,0     
Profit from operations                             3,1        4,1      11,0     
Interest expense                                 (3,8)      (4,0)     (7,8)     
Share of profit of                                                              
associate company                                132,9     (11,3)      27,8     
Exceptional items                                                               
(Note 5)                                         (1,2)      (0,1)     (0,1)     
Profit before                                                                   
taxation                                         131,0     (11,3)      30,9     
Income tax                                       (0,2)        0,1       3,6     
Profit for the period                                                           
from continuing                                                                 
operations                                       131,2     (11,4)      27,3     
Profit/(Loss) for                                                               
the period                                       131,2     (11,4)      27,3     
Attributable to:                                                                
Equity holders of                                                               
the parent                                       131,2     (11,5)      27,2     
Minority interest                                    -        0,1       0,1     
                                                 131,2     (11,4)      27,3     
Number of shares                                                                
in issue (million)                               897,8      897,8     897,8     
Weighted average                                                                
number of shares in                                                             
issue (million)                                  897,8      897,8     897,8     
Basic earnings/(loss)                                                           
per share (cents)                                 14,6      (1,3)       3,0     
Diluted earnings/(loss)                                                         
per share (cents)                                                               
(Note 6.1)                                        12,5      (1,3)       3,0     
Headline earnings                                                               
per share (cents)                                 13,6        0,8       4,8     
Diluted headline                                                                
earnings per share                                                              
(cents) (Note 6.1)                                11,7        0,8       4,6     
Adjusted undiluted                                                              
headline earnings                                                               
per share (cents)                                                               
(Note 6)                                          14,4        0,9       5,8     
Condensed cash flow statements                                                  
MOBILE                                                                          
                                                     UNAUDITED      AUDITED     
6 MONTHS    YEAR ENDED     

                                                  ENDED 30 JUNE 31 DECEMBER     
                                                         RESTATED  RESTATED     
R Million                                          2005      2004      2004     
Cash generated from/                                                            
(utilised by)                                                                   
operations                                        (1,8)       7,3      11,7     
Interest received                                   3,9       3,7       7,5     
Dividend received                                   8,8         -         -     
Interest paid                                     (3,8)     (3,8)     (7,8)     
Dividend paid                                     (8,1)         -         -     
Dividends paid to                                                               
minorities                                            -         -     (3,1)     
Taxation paid                                     (1,2)     (0,7)     (3,3)     
Net cash inflow/                                                                
(outflow) from                                                                  
operating activities                              (2,2)       6,5       5,0     
Cash flows from                                                                 
investing activities                                  -         -     (5,3)     
Cash flows from                                                                 
financing activities                                  -         -         -     
Net increase/                                                                   
(decrease)                                                                      
in cash and cash                                                                
equivalents before                                                              
exchange rate changes                             (2,2)       6,5     (0,3)     
Net cash and cash                                                               
equivalents at the                                                              
beginning of                                                                    
the period                                          9,3       9,6       9,6     
Effects of exchange                                                             
rate changes on cash                                                            
and cash equivalents                                  -         -         -     
Net cash and cash                                                               
equivalents at the                                                              
end of the period                                   7,1      16,1       9,3     
Condensed balance sheets                                                        
MOBILE                                                                          
                                                 UNAUDITED AT    AUDITED AT     
                                                   30 JUNE      31 DECEMBER     
RESTATED    RESTATED     

R Million                                      2005        2004        2004     
Assets                                                                          
Non-current assets                                                              
Investment                                                                      
in associate                                1 019,9       801,7       822,6     
Participation in                                                                
export partnerships                             5,2         5,8         5,6     
Long-term                                                                       
receivables                                       -         0,4           -     
                                            1 025,1       807,9       828,2     
Current assets                                                                  
(Note 8)                                        8,2        16,6         9,5     
Total assets                                1 033,3       824,5       837,7     
Equity and                                                                      
liabilities                                                                     
Equity                                                                          
Share capital                                                                   
and premium                                    66,5        66,5        66,5     
Reserves                                      832,9       619,1       635,5     
Equity attributable                                                             
to equity holders                                                               
of the parent                                 899,4       685,6       702,0     
Minority interest                                 -         4,2           -     
Total equity                                  899,4       689,8       702,0     
Convertible                                                                     
debentures                                    127,6       127,6       127,6     
Other non-current                                                               
liabilities                                                                     
Deferred taxation                               5,2         5,0         5,6     
                                            1 032,2       822,4       835,2     
Current liabilities                                                             
(Note 9)                                        1,1         2,1         2,5     
Total equity and                                                                
liabilities                                 1 033,3       824,5       837,7     
Market value of                                                                 
listed investments                          1 323,0     1 037,3     1 257,1     
Condensed statements of changes in equity                                       
MOBILE                                                                          
                                             UNAUDITED              AUDITED     
6 MONTHS            YEAR ENDED     

                                           ENDED 30 JUNE        31 DECEMBER     
                                                 RESTATED          RESTATED     
R Million                                 2005       2004              2004     
Balance at the                                                                  
beginning of                                                                    
the period                               702,0      717,7             717,7     
Movements in                                                                    
distributable reserves                   124,3     (12,7)              23,0     
Net profit/(loss) for                                                           
the period                               131,2     (11,5)              27,2     
As previously reported                   131,2     (11,4)              27,3     
Adjustment for IFRS                                                             
change in respect                                                               
of goodwill                                  -        0,3               0,7     
Adjustment for IFRS                                                             
change in respect of                                                            
share based payments                         -      (0,4)             (0,8)     
Adjustment to opening                                                           
retained income                                                                 
in respect of                                                                   
share based payments                         -      (0,7)             (0,7)     
Dividend paid                            (8,1)          -                 -     
Loss on dilution of                                                             
interest in associate                                                           
transferred to                                                                  
non-distributable                                                               
reserve                                    1,2        0,1               0,1     
Gain on dilution                                                                
of associate`s interest                                                         
in subsidiaries                                                                 
transferred to                                                                  
non-distributable                                                               
reserve                                      -      (0,6)             (3,6)     
Movements in non-                                                               
distributable                                                                   
reserves                                  73,1     (15,3)            (34,6)     
Transfer from                                                                   
distributable reserves                                                          
(see above)                              (1,2)        0,5               3,5     
Adjustment to opening                                                           
non-distributable                                                               
reserve in respect                                                              
of share based                                                                  
payments                                                                        
of associate company                         -        1,2               1,2     
Share of net increase/                                                          
(decrease) in non-                                                              
distributable reserves                                                          
of associate company                      74,3     (17,0)            (39,3)     
Movements in minority                                                           
interest                                     -        0,1             (4,1)     
Share of profit for                                                             
the period                                   -        0,1               0,1     
As previously reported                       -        0,1               0,1     
Adjustment for IFRS                                                             
change in respect                                                               
of goodwill                                                                     
Dividend                                     -          -             (3,1)     
Acquisition of                                                                  
minority`s interest                                                             
in subsidiary                                -          -             (1,1)     
Balance at the end                                                              
of the period                            899,4      689,8             702,0     
Trencor and Mobile                                                              
Notes to the condensed financial statements                                     
1.These consolidated condensed financial statements are prepared in accordance  
with International Financial Reporting Standards (IFRS) for the first time.     
Other than for the treatment of goodwill and share options granted to           
employees, the accounting policies used in the preparation of the interim       
financial statements are consistent with those used in the annual financial     
statements for the year ended 31 December 2004. In terms of IFRS 3: Business    
combinations, goodwill is not permitted to be amortised. Share options granted  
to employees have been accounted for in terms of IFRS 2: Share based payment.   
                                                 UNAUDITED         AUDITED      
                                                 6 MONTHS        YEAR ENDED     
ENDED 30 JUNE    31 DECEMBER     

                                                       RESTATED    RESTATED     
R Million                                      2005        2004        2004     
2. Revenue                                                                      
Invoiced sales                                                                  
- goods and services                           34,5        20,2        60,1     
Leasing income                                747,0       555,3     1 210,3     
Management fees                                54,7       103,0       193,2     
Finance income                                 20,3        38,6         6,9     
                                              856,5       717,1     1 470,5     
Discontinued operations                                                         
- container manufacturing                         -        42,7        43,1     
856,5       759,8     1 513,6     

Realised and unrealised                                                         
exchange differences                          388,0     (145,9)     (393,7)     
                                            1 244,5       613,9     1 119,9     
3. Discontinued operations                                                      
- container manufacturing                                                       
Operating profit                                7,1         2,1         7,2     
Interest expense                                  -           -         0,4     
Profit before taxation                          7,1         2,1         6,8     
Income tax                                      2,1         5,2         7,0     
Net profit/(loss)                                                               
after taxation                                  5,0       (3,1)       (0,2)     
4. Net interest expense                                                         
Interest expense                              157,8       117,1       258,1     
- Textainer                                   103,6        72,5       148,9     
- TrenStar                                     43,8        32,2        85,4     
- Other                                        10,4        12,4        23,8     
Interest income                               (7,5)       (3,8)       (9,4)     
- Textainer                                   (2,8)       (0,9)       (2,5)     
- Other                                       (4,7)       (2,9)       (6,9)     
150,3       113,3       248,7     

5. Exceptional items                                                            
Loss on sale of investment properties             -       (1,0)       (2,2)     
Net gain on dilution of interest in                                             
subsidiaries                                      -         1,2         9,1     
Loss on sale of interest in associate             -      (38,1)      (38,1)     
Impairment of available-                                                        
for-sale investment                               -           -       (8,5)     
Loss on dilution of interest in associate                                       
                                                  -      (37,9)      (39,7)     
6. Headline earnings                                                            
Profit/(loss)                                                                   
attributable to ordinary                                                        
equity holders                                                                  
of the parent entity                          281,6      (23,7)        58,9     
Impairment of goodwill                            -           -         1,9     
Profit on sale of property, plant and                                           
equipment                                    (16,3)       (2,0)       (9,0)     
Exceptional items                                                               
(Note 5)                                          -        37,9        39,7     
Discontinued operations                                                         
(Note 3)                                      (5,0)         3,1         0,2     
Minority share of exceptional items               -           -         1,6     
Attributable share                                                              
of headline earnings                                                            
adjustments of associate company                                                
Headline earnings                             260,3        15,3        93,3     
Weighted average number                                                         
of shares in issue (million)                  154,3       153,6       153,8     
Headline earnings                                                               
per share (cents)                             168,7        10,0        60,7     
Adjusted undiluted                                                              
headline earnings                                                               
Circular 07/02 issued by the South African                                      
Institute of Chartered Accountants                                              
requires that profits and losses on the                                         
sale of property, plant and equipment                                           
be excluded from the calculation of                                             
headline earnings. The directors consider                                       
that, given the nature of Textainer`s                                           
business model, this treatment of profits                                       
and losses on sales of used containers                                          
from its leasing fleet is not                                                   
appropriate for a proper understanding                                          
of the results of the group.                                                    
Accordingly, adjusted undiluted headline                                        
earnings per share, which includes                                              
profits and losses on the sale of used                                          
containers, is also presented for                                               
information.                                                                    
Headline earnings                                                               
(as above)                                    260,3        15,3        93,3     
Profit on sale of used containers              16,0         1,7        18,2     
Adjusted undiluted                                                              
headline earnings                             276,3        17,0       111,5     
Adjusted undiluted                                                              
headline earnings                                                               
per share (cents)                             179,1        11,1        72,5     
                                                    UNAUDITED          AUDITED  
                                                     6 MONTHS       YEAR ENDED  
ENDED 30 JUNE   31 DECEMBER  

                                                         RESTATED     RESTATED  
R Million                                         2005       2004         2004  
2. Revenue                                                                      
Invoiced sales                                                                  
- goods and services                                                            
Leasing income                                                                  
Management fees                                                                 
Finance income                                     3,9        4,6          8,6  
                                                   3,9        4,6          8,6  
Discontinued operations                                                         
- container                                                                     
manufacturing                                                                   
                                                   3,9        4,6          8,6  
Realised and unrealised                                                         
exchange differences                                                            
3,9        4,6          8,6  

3. Discontinued                                                                 
operations                                                                      
- container                                                                     
manufacturing                                                                   
Operating profit                                                                
Interest expense                                                                
Profit before taxation                                                          
Income tax
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: