| As at |
30 November
2011
Unaudited
R000 |
|
|
30 November
2010
Unaudited
R000 |
|
|
31 May
2011
Audited
R000 |
|
| ASSETS |
|
|
|
|
|
|
|
|
| Non-current assets |
998 127 |
|
|
720 932 |
|
|
851 665 |
|
| Property, plant and equipment |
130 741 |
|
|
163 111 |
|
|
139 747 |
|
| Intangible assets and goodwill |
528 074 |
|
|
424 130 |
|
|
433 513 |
|
| Investment in associates and joint ventures |
322 854 |
|
|
100 423 |
|
|
239 997 |
|
| Starter pack assets |
9 715 |
|
|
19 642 |
|
|
20 361 |
|
| Deferred taxation assets |
6 743 |
|
|
13 626 |
|
|
18 047 |
|
| Current assets |
4 725 338 |
|
|
4 709 810 |
|
|
4 216 942 |
|
| Financial assets at fair value through profit and loss |
10 |
|
|
10 |
|
|
10 |
|
| Inventories |
667 099 |
|
|
1 259 446 |
|
|
1 012 594 |
|
| Loans receivable |
31 607 |
|
|
32 493 |
|
|
32 370 |
|
| Starter pack assets |
8 286 |
|
|
46 727 |
|
|
16 777 |
|
| Trade and other receivables |
1 316 823 |
|
|
1 603 558 |
|
|
914 164 |
|
| Prepayments |
391 402 |
|
|
|
|
|
|
|
| Current tax assets |
4 210 |
|
|
5 516 |
|
|
14 330 |
|
| Cash and cash equivalents |
2 305 901 |
|
|
1 762 060 |
|
|
2 226 697 |
|
| Assets of disposal group classified as held-for-sale |
|
|
|
|
|
|
20 481 |
|
| Total assets |
5 723 465 |
|
|
5 430 742 |
|
|
5 089 088 |
|
| EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
| Capital and reserves |
3 119 701 |
|
|
2 745 762 |
|
|
2 955 363 |
|
| Share capital, share premium and treasury shares |
4 332 137 |
|
|
4 346 361 |
|
|
4 348 231 |
|
| Restructuring reserve |
(1 843 912) |
|
|
(1 843 912) |
|
|
(1 843 912) |
|
| Non-distributable reserve |
7 819 |
|
|
(18 979) |
|
|
(13 601) |
|
| Share-based payment reserve |
23 612 |
|
|
18 302 |
|
|
19 099 |
|
| Transaction with non-controlling interests reserve |
(909 572) |
|
|
(914 867) |
|
|
(909 006) |
|
| Retained earnings |
1 505 177 |
|
|
1 101 507 |
|
|
1 340 318 |
|
| Non-controlling interests |
4 440 |
|
|
57 350 |
|
|
14 234 |
|
| Non-current liabilities |
109 048 |
|
|
48 546 |
|
|
38 093 |
|
| Deferred taxation liabilities |
25 977 |
|
|
30 809 |
|
|
22 196 |
|
| Interest-bearing borrowings |
12 018 |
|
|
17 737 |
|
|
15 897 |
|
| Trade and other payables |
71 053 |
|
|
|
|
|
|
|
| Current liabilities |
2 494 716 |
|
|
2 636 434 |
|
|
2 081 760 |
|
| Trade and other payables |
2 484 878 |
|
|
2 303 394 |
|
|
2 046 773 |
|
| Provisions |
4 012 |
|
|
|
|
|
8 676 |
|
| Current tax liabilities |
1 577 |
|
|
29 247 |
|
|
22 326 |
|
| Bank overdraft |
|
|
|
|
|
|
527 |
|
| Current portion of interest-bearing borrowings |
4 249 |
|
|
303 793 |
|
|
3 458 |
|
| Liabilities of disposal group classified as held-for-sale |
|
|
|
|
|
|
13 872 |
|
| Total equity and liabilities |
5 723 465 |
|
|
5 430 742 |
|
|
5 089 088 |
|
|