Segmental summary

EXCEL format VIEW PAGE AS EXCEL [XLS - 25KB]

 

    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)