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

Mon 20 Feb 2006, 14:33 Nampak Limited - Restatement Of Financial Informat
NPK
 NPK                                                                             
Nampak Limited - Restatement Of Financial Information Under IFRS                
Nampak Limited                                                                  
Registration number 1968/008070/06)                                             
Incorporated in the Republic of South Africa)                                   
Share Code: NPK & ISIN: ZAE000071676                                            
Restatement of financial information for the year ended 30 September 2005 and   
the six months ended 31 March 2005 under International Financial Reporting      
Standards ("IFRS")                                                              
Introduction                                                                    
For the year ended 30 September 2005, Nampak Limited ("the group") prepared its 
financial statements in terms of South African Statements of Generally Accepted 
Accounting Practice ("SA GAAP"). In accordance with the JSE Limited Listing     
requirements, the group will be required to prepare its consolidated financial  
statements for the year ending 30 September 2006 in accordance with IFRS.       
The requirement applies to financial reporting for all companies with listed    
securities for financial periods beginning on or after 1 January 2005 and,      
consequently, the first published IFRS results will be for the interim results  
for the six months ending 31 March 2006. The group"s first published financial  
statements under IFRS will be for the year ending 30 September 2006.            
Basis of presentation                                                           
The financial information has been prepared in accordance with IFRS statements  
that are currently effective together with expected amendments. This may differ 
from IFRS in effect at 30 September 2006, as a result of the ongoing review and 
possible amendment by interpretive guidance from the International Accounting   
Standards Board (IASB) and the International Financial Reporting Interpretations
Committee (IFRIC), and may therefore be subject to change.                      
There have been no material adjustments to the cash flow statement in respect of
cash utilised by operating activities, cash flow from investing activities and  
cash flows from financing activities as a result of the adoption of IFRS.       
Transitional arrangements                                                       
The date of transition of IFRS for the group is 1 October 2004 and in terms of  
IFRS 1 - First-time Adoption of International Financial Reporting Standards     
("IFRS1"), the group"s opening balance sheet at 1 October 2004 has been restated
to reflect all existing IFRS statements expected to be applicable at 30         
September 2006.                                                                 
The key principle of IFRS 1 is full retrospective application of IFRS. This     
statement however provides exemptions from retrospective application in certain 
instances due to cost and practical considerations. The group"s transitional    
elections are set out below:                                                    
8Cumulative foreign currency translation adjustment: The group has elected that 
the cumulative translation differences for all foreign operations are deemed to 
be zero at the transition date and transferred to opening accumulated profit.   
* Employee benefits: The group has elected to recognise all cumulative actuarial
gains and losses on defined benefit funds in equity at the transition date.     
* Property, plant and equipment: The group has elected to measure certain       
individual items of property, plant and equipment as fair value at the          
transition date, hence fair value is deemed to be cost at that date.            
* Business combinations: The group has elected not to retrospectively apply the 
requirements of IFRS 3 for business combinations that occurred prior to 1       
October 2004. As a result, the carrying amount of goodwill is the depreciated   
amount on 1 October 2004 and previously amortised goodwill and goodwill         
eliminated against reserves are not re-instated.                                
* Share-based payments: The group has elected not to apply the provisions of    
IFRS 2 - Share-based payments to equity-settled awards granted on or before 7   
November 2002, or to awards granted after that date but which had vested prior  
to 1 January 2005.                                                              
* Other: The group has elected not to restate comparative information in respect
of IFRS 4 - Insurance contracts, IAS 32 - Financial Instruments - Disclosure and
Presentation (amended), IAS 39 - Financial Instruments - Recognition and        
Measurement (amended) and IFRS 5 - Non-current Assets Held for Sale and         
Discontinued Operations.                                                        
Significant adjustments                                                         
The impact of the significant adjustments, net of the applicable tax impact, as 
shown in the following tables:                                                  
* reconciliation of assets, liabilities and equity,                             
* reconciliation of the income statement, and                                   
* reconciliation of changes in shareholders" equity are summarised below:       
IFRS restatements                                                               
Note 1: Property, plant and equipment                                           
In terms of the transitional election made in terms of IFRS1, certain items of  
plant and equipment were recognised at revalued amounts, being the fair value at
the date of transition. The fair value is deemed to be the cost of the assets.  
In subsequent periods, the items will be stated at cost less accumulated        
depreciation and impairment losses.                                             
In line with the changes to IAS16 - Property, plant and equipment (revised),    
items for which the election in terms of IFRS1 was not made, were restated in   
terms of IAS 16. The most significant adjustments were as follows:              
* Componentisation: Where significant components of an item of property, plant  
and equipment have significant different useful lives or residual values, those 
components are accounted for as separate items of property, plant and equipment.
Previously, all parts of an item of property, plant and equipment were          
depreciated at the same rate.                                                   
* Reassessment of residual values: In calculating the depreciation charge the   
group has reduced the depreciable amount of its assets in each period by its    
estimated residual value. Previously, the estimated residual value was fixed on 
recognition of the asset and was not subject to reassessment. The group now     
reassesses the residual values of its property, plant and equipment annually.   
The continuous reassessment of the residual value typically leads to a change in
depreciation charges annually. Depreciation continues when the asset is idle.   
Depreciation ceases when the carrying amount of an asset equals its residual    
value.                                                                          
* Assessment of useful lives: The group has reassessed the useful lives of all  
its property, plant and equipment. In instances where items of property, plant  
and equipment were fully depreciated, these assets have now been reinstated to  
reflect their appropriate carrying values.                                      
* Subsequent costs: The group recognises in the carrying amount of an item of   
property, plant and equipment the cost of replacing a part of such item when    
that cost is incurred if it is probable that the future economic benefits       
embodied in the item will flow to the group and the cost of the item can be     
measured reliably. All other costs are recognised in the income statement as an 
expense when incurred.                                                          
Certain strategic spares previously classified as inventory, have been          
reclassified to plant and equipment where it is estimated that the individual   
component has a useful life of longer than one year.                            
Note 2: Post-employment benefits                                                
Previously the group elected to use the corridor method of recognition of       
actuarial gains and losses. Only cumulative gains or losses in excess of 10% of 
the surplus or deficit in the funds were amortised in the income statement.     
Cumulative gains or losses inside the corridor were carried on the balance sheet
and recognised over the expected remaining working lives of employees.          
In terms of IFRS 1 the group has elected to eliminate the pension fund corridor 
against opening accumulated profits at the transition date.                     
The group has also elected to early adopt IAS 19 - Amendment to IAS 19: Employee
Benefits - Actuarial Gains and Losses, Group Plans and Disclosures, which allows
for future actuarial gains or losses on defined benefit funds to be taken       
directly to equity.                                                             
The recognition of the actuarial gains or losses in the opening balance sheet   
has had an impact on certain of the curtailment gains or losses recognised in   
terms of SA GAAP for the year ended 30 September 2005.                          
Note 3: Share-based payments                                                    
The group grants share options to employees in terms of employee share incentive
schemes. Other than costs incurred in administering the schemes, which were     
expensed as incurred, the schemes did not result in any expense in the income   
statement, but rather a dilution in earnings per share when the shares were     
issued. In accordance with the transitional provisions of IFRS 2 - Share-based  
Payments, the group now recognises an expense in the income statement (for      
options issued after 7 November 2002, which options have not yet vested at the  
transitional date), with a corresponding credit to equity, representing the fair
value of employee share options granted, recognised on a straight-line basis    
over the vesting period of the options.                                         
Following the issue of international interpretation IFRIC 8 - Scope of IFRS 2,  
the group is extending the scope of IFRS 2 to include the group"s black economic
empowerment initiative. The statement is applicable to share based payments that
have not vested by 1 January 2005 and, as a result, the ownership of shares     
allocated to black managers are amortised over the vesting period. The fair     
value of shares granted to employees in terms of the Nampak Employee Share Trust
("NEST") and the fair value of the shares issued at par to Red Coral Investments
23 (Proprietary) Limited, has been expensed in the restated IFRS income         
statement. These are one off expenses.                                          
SA GAAP restatements                                                            
Note 4: Reclassification of associates                                          
Following the review of the agreements, some of the group"s investments,        
previously classified as joint venture companies, were reclassified to associate
companies, as the agreements did not meet the criteria of joint control as per  
IAS31 - Interests in joint ventures. These investments were previously          
proportionately consolidated. The balance sheets and income statements have been
restated to account for these investments on the equity method.                 
This reclassification had no effect on attributable earnings or headline        
earnings per share.                                                             
Note 5: Operating leases                                                        
Circular 7/2005 was issued by SAICA on 2 August 2005, providing clarification on
the interpretation of IAS17 - Leases. As a result, leases are now recognised as 
an expense on a straight-line basis over the lease term. Previously lease       
expenses were recognised on a basis which reflected the cash flows during that  
period. The results for March 2005 have been restated to take into account the  
effect of this change. The September 2005 results and comparatives have been    
restated in previous published results.                                         
Audit opinion                                                                   
The 31 March 2005 restatements are unaudited.                                   
The restatements of financial information for the opening IFRS balance sheet as 
at 1 October 2004, the IFRS balance sheet and income statement as at and for the
year ended 30 September 2005 have been audited by the group"s auditors, Deloitte
& Touche and their audit opinion is available for inspection at the group"s     
registered office. Their report includes an emphasis of matter that amendments  
to the interpretive guidance issued by the IASB, between the date of this       
announcement and the finalisation of the financial statements for the year      
ending 30 September 2006, may result in changes to the restatements published.  
They further note that the scope of the audit engagement did not include the    
presentation and disclosure of the IFRS financial information in a set of       
consolidated annual financial statements and was limited to the recognition and 
measurement requirements of IFRS and the disclosures of the conversion          
information as required by IFRS 1.                                              
Group Income Statement                                                          
Restated in accordance with IFRS        Audited       Unaudited                 
                                        year ended    6 months                  
ended                     
                                        30 September  31 March                  
                                        2005          2005                      
                                        Rm            Rm                        
Revenue                                 15 481.1      7 909.6                   
Profit before abnormal items            1 311.0       733.6                     
Abnormal items                          (63.8)        217.0                     
Profit from operations                  1 247.2       950.6                     
Finance costs                           (200.6)       (105.2)                   
Finance income                          93.2          53.5                      
Income from investments                 33.8          3.5                       
Share of profit of associates           4.1           15.3                      
Profit before tax                       1 177.7       917.7                     
Income tax                              519.4         308.4                     
Profit for the period                   658.3         609.3                     
Attributable to:                                                                
Equity holders of the company           654.5         606.1                     
Minority interest                       3.8           3.2                       
                                        658.3         609.3                     
Number of ordinary shares in issue      707 171       645 126                   
(000)                                                                           
                                        641 888       641 316                   
Weighted average number of ordinary     638 262       638 155                   
shares on which headline earnings and                                           
basic earnings per share are based                                              
(000)                                                                           
Weighted average number of ordinary     642 385       642 670                   
shares on which diluted headline                                                
earnings and diluted basic earnings                                             
per share are based (000)                                                       
Basic earnings per share (cents)        102.5         95.0                      
Dividend per share (cents)              83.6          27.0                      
Fully diluted earnings per share        101.9         94.3                      
(cents)                                                                         
Determination of headline earnings                                              
Headline earnings per ordinary share    88.5          74.8                      
(cents)                                                                         
Fully diluted headline earnings per     87.9          74.2                      
share (cents)                                                                   
Profit attributable to ordinary         654.5         606.1                     
shareholders for the period                                                     
Less: preference dividend               (0.1)         -                         
Adjusted for:                                                                   
Impairment losses                       205.0         113.3                     
Reversal of impairment losses           (5.0)         -                         
Net loss/(profit) on disposal of        26.6          (0.4)                     
businesses                                                                      
Net profit on disposal of property,     (410.3)       (344.5)                   
plant and equipment                                                             
Pension fund curtailment gain on        (17.6)        (8.8)                     
disposal of business                                                            
Write off of due diligence costs        5.7           -                         
Tax effects                             105.8         111.4                     
Headline earnings for the period        564.6         477.1                     
Analysis of abnormal items                                                      
Retrenchment costs                      104.9         19.4                      
Restructuring costs                     45.1          2.4                       
Impairment losses on goodwill, plant    205.0         113.3                     
and equipment                                                                   
Reversal of impairment losses on plant  (5.0)         -                         
and equipment                                                                   
Net profit on disposal of property      (397.5)       (340.9)                   
Net loss/(profit) on disposal of        26.6          (0.4)                     
businesses                                                                      
Pension fund curtailment gain on        (17.6)        (8.8)                     
disposal of business                                                            
Net monetary adjustment -               2.2           (3.3)                     
hyper-inflation                                                                 
Financial instruments fair value        9.8           1.1                       
adjustment                                                                      
FEC costs on plant and equipment        0.7           0.2                       
Pension fund curtailment gain on        (70.2)        -                         
restructure                                                                     
Share based payment expense on BEE      219.5         -                         
transaction*                                                                    
Change in estimates - provisions        (59.7)        -                         
63.8          (217.0)                   
*This is a once off expense relating                                            
to the BEE transaction                                                          
Group Balance Sheet                                                             
Restated in accordance with  Audited       Unaudited   Audited                  
IFRS                                                                            
                             30 September  31 March    01 October               
                             2005          2005        2004                     
Rm            Rm          Rm                       
Assets                                                                          
Non-current assets           6 095.9       6 305.6     6 521.1                  
Property, plant and          4 819.5       4 960.6     5 109.3                  
equipment                                                                       
Goodwill and other           1 062.3       1 076.7     1 243.5                  
intangibles                                                                     
Non-current financial        206.5          266.6      158.8                    
assets and associates                                                           
Deferred tax assets          7.6           1.7         9.5                      
Current assets               5 186.8       4 890.3     5 446.6                  
Inventories                  2 001.8       1 941.8     1 998.5                  
Trade and other receivables  2 504.1       2 417.1     2 651.0                  
Tax assets                   60.7          3.2         111.4                    
Bank balances, deposits and  620.2         528.2       685.7                    
cash                                                                            
Total assets                 11 282.7      11 195.9    11 967.7                 
Equity and liabilities                                                          
Total equity                 5 654.8       5 763.6     5 734.4                  
Capital reserves             2 156.6       1 940.8     2 046.3                  
Other reserves               (296.3)       (102.8)     73.9                     
Accumulated profits          3 762.1       3 889.0     3 578.0                  
Equity attributable to       5 622.4       5 727.0     5 698.2                  
equity holders of the                                                           
parent                                                                          
Minority interest            32.4          36.6        36.2                     
Non-current liabilities      2 154.4       1 857.5     2 239.9                  
Interest bearing debt        929.7         690.8       1 090.8                  
Retirement benefit           540.7         621.2       606.8                    
obligation                                                                      
Non-current financial        26.7          23.6        26.6                     
liabilities                                                                     
Deferred tax liabilities     657.3         521.9       515.7                    
Current liabilities          3 473.5       3 574.8     3 993.4                  
Trade, other payables and    3 002.0       2 325.1     2 972.5                  
provisions                                                                      
Interest bearing debt        279.3         1 051.1     749.8                    
Tax liabilities              192.2         198.6       271.1                    
Total equity and             11 282.7      11 195.9    11 967.7                 
liabilities                                                                     
Additional balance sheet                                                        
disclosures                                                                     
Total borrowings: total      21%           30%         32%                      
shareholders" funds                                                             
Net borrowings/(cash):       10%           21%         20%                      
total shareholders" funds                                                       
Total liabilities: total     99%           102%        108%                     
shareholders" funds                                                             
Net worth per ordinary       876           893         890                      
share (cents) calculated on                                                     
number of ordinary shares                                                       
in issue - net of treasury                                                      
shares of 641 887 632                                                           
(2004: 641 574 291)                                                             
Tangible net worth per       710           725         694                      
ordinary share (cents)                                                          
calculated on number of                                                         
ordinary shares in issue -                                                      
net of treasury shares of                                                       
641 887 632 (2004: 641 574                                                      
291)                                                                            
Statement of Recognised Income and Expense                                      
Prepared in accordance with IFRS        Audited       Unaudited                 
                                        Year ended    6 months                  
ended                     
                                        30 September  31 March                  
                                        2005          2005                      
                                        Rm            Rm                        
Exchange differences on translation of  (102.9)       (10.4)                    
foreign operations                                                              
Net actuarial (losses)/gains taken to   (33.5)        2.4                       
equity (net of tax)                                                             
Hyper-inflation capital adjustment      (89.7)        (19.6)                    
Net expense recognised directly in      (226.1)       (27.6)                    
equity                                                                          
Transfer to profit or loss from equity  1.4            1.3                      
on cash flow hedges                                                             
Profit for the period                   658.4          609.3                    
Total recognised income and expense     433.7         583.0                     
for the period                                                                  
Attributable to:                                                                
Equity holders of the parent            433.0         579.0                     
Minority interest                       0.7           4.0                       
                                        433.7         583.0                     
Abridged Group Cash Flow Statement                                              
Restated in accordance with IFRS        Audited        Unaudited                
                                        Year ended     6 months                 
                                                       ended                    
30 September   31 March                 
                                        2005           2005                     
                                         Rm            Rm                       
Cash generated from operations          1 911.3         651.4                   
Net interest paid                        (100.3)        53.5                    
Income from investments                  37.4           3.5                     
Tax paid                                 (418.7)       (276.0)                  
Replacement capital expenditure          (331.7)       (199.1)                  
Cash flows from operations               1 098.0        233.3                   
Dividends paid                           (536.1)       (363.5)                  
Net cash inflow/(outflow) from           561.9         (130.2)                  
operating activities                                                            
Net cash inflow from investing           168.2          279.5                   
activities                                                                      
Net cash inflow before financing         730.1          149.3                   
activities                                                                      
Net cash outflow from financing          (306.4)       (505.6)                  
activities                                                                      
Net increase/(decrease) in cash and      423.7         (356.3)                  
cash equivalents                                                                
Cash and cash equivalents at beginning   (38.9)        (38.9)                   
of period                                                                       
Translation of cash in foreign           (20.0)        (2.1)                    
subsidiaries                                                                    
Cash and cash equivalents at end of      364.8         (397.3)                  
period                                                                          
Segmental Analysis                                                              
Restated in accordance with IFRS                                                
Revenue                    Profit from operations              
                 Audited       Unaudited    Audited      Unaudited              
                 Year ended    6 months     Year ended   6 months               
                               ended                     ended                  
30 September  31 March     30 September 31 March               
                 2005          2005         2005         2005                   
                 Rm             Rm           Rm          Rm                     
Metals and Glass                                                                
Africa           4 488.0       2 294.5      636.8        362.1                  
Paper                                                                           
Africa           4 700.9       2 465.7      225.8        123.2                  
Europe           2 585.1       1 309.5      (120.1)      (77.6)                 
Plastics                                                                        
Africa           2 660.5       1 337.7      175.3        109.9                  
Europe           1 073.5       508.6        448.6        372.4                  
Group Services                                                                  
Africa           -             -            (195.7)      42.3                   
Europe           172.3         89.3         76.5         18.3                   
Intergroup       (199.2)       (95.7)       -            -                      
eliminations                                                                    
TOTAL            15 481.1      7 909.6      1 247.2      950.6                  
Reconciliation of the Income Statement                                          
                                      Profit attributable to                    
                                      equity holders of parent                  
Audited       Unaudited                   
                                      Year ended    6 months ended              
                                      30 September  31 March                    
                                      2005          2005                        
Notes   Rm            Rm                         
As previously reported                781.1         494.1                       
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment  1      (20.2)        (2.6)                       
Share based payments           2      (225.1)       (2.6)                       
Post employment benefits       3      111.8         110.3                       
Deferred tax rate adjustment          6.9           6.9                         
As reported under IFRS                654.5         606.1                       
Reconciliation of Assets, Liabilities and Equity                                
                              Assets                                            
                              Audited       Unaudited   Audited                 
30 September  31 March    01 October              
                              2005          2005        2004                    
                       Notes   Rm            Rm          Rm                     
As previously                  10 436.2      10 389.9    11 185.6               
reported                                                                        
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and    1       871.6         878.7       970.6                  
equipment                                                                       
Post employment        3      -             -           (107.1)                 
benefits                                                                        
SA GAAP restatements                                                            
Reclassifications of   4       (25.1)        (72.7)      (81.4)                 
associates                                                                      
Operating leases       5      -             -           -                       
As reported under              11 282.7      11 195.9    11 967.7               
IFRS                                                                            
                              Liabilities                                       
                              Audited       Unaudited  Audited                  
                              30 September  31 March   01 October               
2005          2005       2004                     
                       Notes   Rm            Rm         Rm                      
As previously                  5 171.2      5 045.4     5 769.7                 
reported                                                                        
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and    1       255.3         247.0      340.7                   
equipment                                                                       
Post employment        3       226.5        195.9       204.3                   
benefits                                                                        
SA GAAP restatements                                                            
Reclassifications of   4      (25.1)        (72.7)      (81.4)                  
associates                                                                      
Operating leases       5       -            16.7       -                        
As reported under              5 627.9       5 432.3    6 233.3                 
IFRS                                                                            
Equity                                            
                              Audited       Unaudited  Audited                  
                              30 September  31 March   01 October               
                              2005          2005       2004                     
Notes   Rm            Rm         Rm                      
As previously                  5 265.0       5 344.5    5 415.9                 
reported                                                                        
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and    1       616.3         631.7      629.9                   
equipment                                                                       
Post employment        3       (226.5)       (195.9)   (311.4)                  
benefits                                                                        
SA GAAP restatements                                                            
Reclassifications of   4      -             -          -                        
associates                                                                      
Operating leases       5      -              (16.7)    -                        
As reported under              5 654.8       5 763.6    5 734.4                 
IFRS                                                                            
Reconciliation of Changes in Shareholders" Equity                               
Capital Reserves                                                                
                                         Share   Share     Treasury             
                                         capital  premium   shares              
                                  Notes  Rm      Rm        Rm                   
At 1 October 2004                                                               
As previously reported                    33.1    2 009.8   (0.5)               
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment     1      -       -         -                    
Share based payments              2      -       -         -                    
Post employment benefits          3      -       -         -                    
Foreign currency translation      4      -       -         -                    
reserve                                                                         
As reported under IFRS                    33.1    2 009.8   (0.5)               
At 31 March 2005                                                                
As previously reported                    33.3    2 053.5   (152.5)             
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment     1      -       -         -                    
Share based payments              2      -       -         -                    
Post employment benefits          3      -       -         -                    
Foreign currency translation      4      -       -         -                    
reserve                                                                         
SA GAAP restatements                                                            
Operating leases                  5      -       -         -                    
As reported under IFRS                    33.3    2 053.5   (152.5)             
At 30 September 2005                                                            
As previously reported                    36.0    2 596.7   (705.1)             
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment     1      -       -         -                    
Share based payments              2      -       -         -                    
Post employment benefits          3      -       -         -                    
Foreign currency translation      4      -       -         -                    
reserve                                                                         
As reported under IFRS                    36.0    2 596.7   (705.1)             
Foreign                     
                                            Share   currency                    
                                            option  translation                 
                                            reserve reserve                     
Notes  Rm      Rm                          
At 1 October 2004                                                               
As previously reported                       -       (320.8)                    
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1      -       -                           
Share based payments                 2       3.9    -                           
Post employment benefits             3      -       -                           
Foreign currency translation reserve 4      -        320.8                      
As reported under IFRS                       3.9     -                          
At 31 March 2005                                                                
As previously reported                       -       (482.4)                    
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1      -        0.8                        
Share based payments                 2       6.5     -                          
Post employment benefits             3      -        -                          
Foreign currency translation reserve 4      -        320.8                      
SA GAAP restatements                                                            
Operating leases                     5      -        -                          
As reported under IFRS                       6.5     (160.8)                    
At 30 September 2005                                                            
As previously reported                       -       (579.7)                    
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1      -        4.9                        
Share based payments                 2       229.0   -                          
Post employment benefits             3      -        3.8                        
Foreign currency translation reserve 4      -        320.8                      
As reported under IFRS                       229.0   (250.2)                    
Other Reserves                                                                  
                                      Hyper inflation  Financial                
capital          instruments              
                                      adjustment       hedging                  
                               Notes  Rm               Rm                       
At 1 October 2004                                                               
As previously reported                 72.6             (1.6)                   
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment  1       2.7             -                        
Share based payments           2      -                -                        
Post employment benefits       3      -                -                        
Foreign currency translation   4                                                
reserve                                                                         
As reported under IFRS                 75.3             (1.6)                   
At 31 March 2005                                                                
As previously reported                 53.5             (0.3)                   
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment  1       2.2             -                        
Share based payments           2      -                -                        
Post employment benefits       3      -                -                        
Foreign currency translation   4      -                -                        
reserve                                                                         
SA GAAP restatements                                                            
Operating leases               5                                                
As reported under IFRS                 55.7             (0.3)                   
At 30 September 2005                                                            
As previously reported                 (15.1)           (0.2)                   
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment  1       0.7             -                        
Share based payments           2      -                -                        
Post employment benefits       3      -                -                        
Foreign currency translation   4      -                -                        
reserve                                                                         
As reported under IFRS                 (14.4)           (0.2)                   
                                                           Share of non-        
Recognised     distributable        
                                            actuarial      reserves in          
                                            (losses)/gains associate            
                                     Notes  Rm             Rm                   
At 1 October 2004                                                               
As previously reported                       -              -                   
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1      -              -                    
Share based payments                 2      -              -                    
Post employment benefits             3      -              -                    
Foreign currency translation reserve 4      -              -                    
As reported under IFRS                       -              -                   
At 31 March 2005                                                                
As previously reported                       -              -                   
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1      -              -                    
Share based payments                 2      -              -                    
Post employment benefits             3       2.4           -                    
Foreign currency translation reserve 4      -              -                    
SA GAAP restatements                                                            
Operating leases                     5                                          
As reported under IFRS                       2.4            -                   
At 30 September 2005                                                            
As previously reported                       -              1.8                 
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1      -              -                    
Share based payments                 2      -              -                    
Post employment benefits             3       (33.5)        -                    
Foreign currency translation reserve 4      -              -                    
As reported under IFRS                       (33.5)         1.8                 
                                                 Accumulated  Total             
                                                              attributable      
                                                 profits      equity holders    
of parent         
                                           Other                                
                                    Notes  Rm    Rm           Rm                
At 1 October 2004                                                               
As previously reported                     0.2   3 590.3      5 383.1           
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment       1      -     623.8        626.5             
Share based payments                2      -     (3.9)        -                 
Post employment benefits            3      -     (311.4)      (311.4)           
Foreign currency translation        4      -     (320.8)      -                 
reserve                                                                         
As reported under IFRS                     0.2   3 578.0      5 698.2           
At 31 March 2005                                                                
As previously reported                     0.2   3 805.8      5 311.1           
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment       1      -     625.5        628.5             
Share based payments                2      -     (6.5)        -                 
Post employment benefits            3      -     (198.3)      (195.9)           
Foreign currency translation        4      -     (320.8)      -                 
reserve                                                                         
SA GAAP restatements                       -                                    
Operating leases                    5            (16.7)       (16.7)            
As reported under IFRS                     0.2   3 889.0      5 727.0           
At 30 September 2005                                                            
As previously reported                     0.2   3 901.0      5 235.6           
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment       1      -     607.7        613.3             
Share based payments                2      -     (229.0)      -                 
Post employment benefits             3     -     (196.8)      (226.5)           
Foreign currency translation reserve 4     -     (320.8)      -                 
As reported under IFRS                     0.2   3 762.1      5 622.4           
                                             Minority  Total equity             
                                             interest                           
Notes   Rm        Rm                       
At 1 October 2004                                                               
As previously reported                       32.8       5 415.9                 
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1       3.4       629.9                    
Share based payments                 2       -         -                        
Post employment benefits             3       -         (311.4)                  
Foreign currency translation         4       -         -                        
reserve                                                                         
As reported under IFRS                       36.2       5 734.4                 
At 31 March 2005                                                                
As previously reported                       33.4      5 344.5                  
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1       3.2       631.7                    
Share based payments                 2       -         -                        
Post employment benefits             3       -         (195.9)                  
Foreign currency translation         4       -         -                        
reserve                                                                         
SA GAAP restatements                                                            
Operating leases                     5       -         (16.7)                   
As reported under IFRS                       36.6      5 763.6                  
At 30 September 2005                                                            
As previously reported                       29.4      5 265.0                  
Adjustments for:                                                                
IFRS restatements                                                               
Property, plant and equipment        1       3.0       616.3                    
Share based payments                 2       -         -                        
Post employment benefits             3       -         (226.5)                  
Foreign currency translation         4       -         -                        
reserve                                                                         
As reported under IFRS                       32.4      5 654.8                  
Non-executive directors:                                                        
T Evans (Chairman), PL Campbell*, DA Hawton*, MM Katz*,  RJ KhozaKM Mokoape*, ML
Ndlovu*, MH Visser*, RA Williams*                                               
*Independent                                                                   
Executive directors:                                                            
GE Bortolan (Chief Executive Officer), N Cumming, TN Jacobs, AS Lang (British)  
Secretary:  NP O"Brien                                                          
Registered office:                                                              
Nampak Centre                                                                   
114 Dennis Road                                                                 
Atholl Gardens                                                                  
Sandton 2196                                                                    
South Africa                                                                    
(PO Box 784324 Sandton 2146, South Africa)                                      
Telephone +27 11 719 6300                                                       
Share registrars:                                                               
Computershare Investor Services 2004 (Pty) Limited                              
70 Marshall Street                                                              
Johannesburg 2001                                                               
South Africa                                                                    
(PO Box 61051 Marshalltown 2107, South Africa)                                  
Telephone +27 11 370 5000                                                       
Sponsor:                                                                        
UBS South Africa (Pty) Limited                                                  
Website: www.nampak.com                                                         
Date: 20/02/2006 02:33:22 PM Produced by the JSE SENS Department                
                                                                                
                                                                                
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: