Company statement of changes in equity

For the year ended 31 May 2012

VIEW PAGE AS EXCEL

[XLS - 26KB]


	Share capital R’000	Share premium R’000	Treasury shares R’000	Equity- based compensation reserve R’000	Share-based payment reserve R’000	Accumulated loss R’000	Total equity R’000

Balance as at 31 May 2010	*	4 404 737	(37 491)	2 250	295	(184 433)	4 185 358
Net loss for the year	—	—	—	—	—	(287 350)	(287 350)
Comprehensive income	—	—	—	—	—	—	—
Total comprehensive loss	—	—	—	—	—	(287 350)	(287 350)
Shares purchased during the year	—	—	(8 790)	—	—	—	(8 790)
Shares awarded to group companies as part of
equity-based compensation scheme	—	—	15 331	—	—	—	15 331
Equity-based compensation scheme shares vested	—	—	1 268	(1 268)	—	—	—
Equity-based compensation movements	—	—	—	4 017	—	—	4 017
Dividends paid	—	—	—	—	—	(91 457)	(91 457)
Balance as at 31 May 2011	*	4 404 737	(29 682)	4 999	295	(563 240)	3 817 109

Net loss for the year	—	—	—	—	—	(21 719)	(21 719)
Comprehensive income	—	—	—	—	—	—	—
Total comprehensive loss	—	—	—	—	—	(21 719)	(21 719)
Shares purchased during the year	—	—	(16 095)	—	—	—	(16 095)
Shares acquired	—	(392 378)	—	—	—	—	(392 378)
Shares awarded to group companies as part of
equity-based compensation scheme	—	—	12 278	—	—	—	12 278
Shares forfeited by group companies as part of
equity-based compensation scheme	—	—	(5 035)	—	—	—	(5 035)
Equity-based compensation scheme shares vested	—	—	457	(457)	—	—	—
Equity-based compensation movements	—	—	—	10 342	—	—	10 342
Dividends paid	—	—	—	—	—	(107 044)	(107 044)
Balance as at 31 May 2012	*	4 012 359	(38 077)	14 884	295	(692 003)	3 297 458

* Less than R1 000.