|
|
Total
R’000 |
South Africa
R’000 |
International
R’000 |
Technology
R’000 |
Mobile
R’000 |
Solutions
R’000 |
Corporate
R’000 |
2012 |
|
|
|
|
|
|
|
|
Total segment revenue |
|
30 173 943 |
29 855 365 |
17 429 |
28 405 |
96 084 |
176 660 |
|
Inter-segmental revenue |
|
(11 458 553) |
(11 432 351) |
|
(11 731) |
(8 840) |
(5 631) |
|
Revenue |
|
18 715 390 |
18 423 014 |
17 429 |
16 674 |
87 244 |
171 029 |
|
EBITDA |
|
750 482 |
801 746 |
(15 901) |
(64 258) |
97 359 |
38 927 |
(107 391) |
Net profit/(loss) for the year attributable to equity holders of the parent |
|
438 104 |
587 179 |
(30 277) |
(83 144) |
69 270 |
21 259 |
(126 183) |
From continuing operations |
|
443 597 |
587 179 |
(24 784) |
(83 144) |
69 270 |
21 259 |
(126 183) |
From discontinued operations |
|
(5 493) |
|
(5 493) |
|
|
|
|
Amortisation on intangibles raised through business combinations net of tax and non-controlling interest continuing operations |
|
17 693 |
8 716 |
3 841 |
379 |
4 692 |
65 |
|
Core net profit/(loss) for the year attributable to equity holders of the parent |
|
455 797 |
595 895 |
(26 436) |
(82 765) |
73 962 |
21 324 |
(126 183) |
From continuing operations |
|
461 290 |
595 895 |
(20 943) |
(82 765) |
73 962 |
21 324 |
(126 183) |
From discontinued operations |
|
(5 493) |
|
(5 493) |
|
|
|
|
At 31 May 2012 |
|
|
|
|
|
|
|
|
Total assets |
|
4 935 532 |
4 279 757 |
337 494 |
84 304 |
62 278 |
137 997 |
33 702 |
Net operating assets/(liabilities) |
|
1 971 934 |
2 032 934 |
(10 126) |
(3 703) |
5 247 |
7 385 |
(59 804) |
2011 |
|
|
|
|
|
|
|
|
Total segment revenue |
|
30 224 202 |
29 954 525 |
30 252 |
22 902 |
94 121 |
122 402 |
|
Inter-segmental revenue |
|
(12 159 630) |
(12 132 920) |
(998) |
(6 082) |
(15 505) |
(4 125) |
|
Revenue |
|
18 064 572 |
17 821 605 |
29 254 |
16 820 |
78 616 |
118 277 |
|
EBITDA |
|
597 732 |
711 767 |
(8 683) |
(61 766) |
19 347 |
18 731 |
(81 664) |
Net profit/(loss) for the year attributable to equity holders of the parent |
|
431 448 |
562 538 |
60 133 |
(85 312) |
(12 627) |
5 033 |
(98 317) |
From continuing operations |
|
337 547 |
562 538 |
(33 768) |
(85 312) |
(12 627) |
5 033 |
(98 317) |
From discontinued operations |
|
93 901 |
|
93 901 |
|
|
|
|
Amortisation on intangibles raised through business combinations net of tax and non-controlling interest continuing operations |
|
24 975 |
8 933 |
1 763 |
380 |
11 871 |
2 028 |
|
Core net profit/(loss) for the year attributable to equity holders of the parent: |
|
456 423 |
571 471 |
61 896 |
(84 932) |
(756) |
7 061 |
(98 317) |
From continuing operations |
|
362 522 |
571 471 |
(32 005) |
(84 932) |
(756) |
7 061 |
(98 317) |
From discontinued operations |
|
93 901 |
|
93 901 |
|
|
|
|
At 31 May 2011 |
|
|
|
|
|
|
|
|
Total assets |
|
5 068 607 |
4 362 116 |
386 561 |
89 876 |
80 899 |
138 403 |
10 752 |
Net operating assets/(liabilities) |
|
2 135 182 |
2 004 900 |
125 291 |
12 535 |
10 901 |
21 674 |
(40 119) |