Segmental summary

Download (EXCEL)

 

Six months ended 30 November 2014			Total Unaudited R’000	South African distribution Unaudited R’000	International distribution Unaudited R’000	Mobile Unaudited R’000	Solutions Unaudited R’000	Corporate Unaudited R’000
Total segment revenue			13 294 271	12 999 702	—	208 304	86 265	—
Inter-segment revenue			(2 966 879)	(2 842 664)	—	(113 056)	(11 159)	—
External revenue			10 327 392	10 157 038	—	95 248	75 106	—
EBITDA			515 963	507 718	(4 511)	20 241	18 122	(25 607)
Net profit/(loss) for the period net of non-controlling interests			284 392	341 029	(41 534)	9 327	7 770	(32 200)
Amortisation on intangibles raised through business combinations net tax and non-controlling interest			11 131	6 639	1 868	2 624	—	—
Core net profit/(loss) for the period			295 523	347 668	(39 666)	11 951	7 770	(32 200)
At 30 November 2014
Total assets			6 887 019	5 633 582	581 852	474 967	135 126	61 492
Net operating assets/(liabilities)			1 632 527	1 838 537	(10 648)	(43 137)	26 528	(178 753)
Six months ended 30 November 2013
Total segment revenue			12 003 041	11 739 894	—	177 941	85 206	—
Inter-segment revenue			(2 924 019)	(2 816 429)	—	(97 192)	(10 398)	—
External revenue			9 079 022	8 923 465	—	80 749	74 808	—
EBITDA			431 464	448 264	(9 790)	18 927	17 264	(43 201)
Net profit/(loss) for the period net of non-controlling interests			246 360	305 541	(32 062)	13 678	9 257	(50 054)
Amortisation on intangibles raised through business combinations net of tax and non-controlling interest			4 718	2 294	1 930	494	—	—
Core net profit/(loss) for the period			251 078	307 835	(30 132)	14 172	9 257	(50 054)
At 30 November 2013
Total assets			6 188 710	5 333 125	541 500	106 838	149 901	57 346
Net operating assets/(liabilities)			1 884 494	1 896 364	(14 870)	11 022	35 178	(43 200)
Year ended 31 May 2014			Audited R’000	Audited R’000	Audited R’000	Audited R’000	Audited R’000	Audited R’000
Total segment revenue			25 354 475	24 837 763	—	350 783	165 929	—
Inter-segment revenue			(5 952 809)	(5 734 111)	—	(198 165)	(20 533)	—
External revenue			19 401 666	19 103 652	—	152 618	145 396	—
EBITDA			787 993	821 310	(13 961)	34 273	29 257	(82 886)
Net profit/(loss) for the year net of non-controlling interests			450 230	552 926	(51 176)	23 916	12 547	(87 983)
Amortisation on intangibles raised through business combinations net of tax and non-controlling interest			10 372	6 070	3 314	988	—	—
Core net profit/(loss) for the year			460 602	558 996	(47 862)	24 904	12 547	(87 983)
At 31 May 2014
Total assets			6 502 887	5 651 680	556 376	96 420	136 090	62 321
Net operating assets/(liabilities)			1 818 082	1 871 469	(16 065)	(20 543)	23 840	(40 619)