As at |
|
|
30 November
2013
Unaudited
R'000 |
|
|
30 November
2012
Unaudited
R'000 |
|
|
31 May
2013
Audited
R'000 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
1 442 960 |
|
|
1 060 927 |
|
|
1 340 410 |
|
Property, plant and equipment |
|
|
98 212 |
|
|
99 094 |
|
|
88 125 |
|
Intangible assets and goodwill |
|
|
741 587 |
|
|
483 604 |
|
|
706 018 |
|
Investment in and loans to associates and joint ventures |
|
|
584 547 |
|
|
462 185 |
|
|
524 162 |
|
Loans receivable |
|
|
1 000 |
|
|
1 119 |
|
|
1 000 |
|
Starter pack assets |
|
|
2 601 |
|
|
3 107 |
|
|
2 573 |
|
Deferred taxation assets |
|
|
15 013 |
|
|
11 818 |
|
|
18 532 |
|
Current assets |
|
|
4 745 750 |
|
|
4 220 089 |
|
|
4 380 137 |
|
Inventories |
|
|
1 522 557 |
|
|
1 828 208 |
|
|
1 858 511 |
|
Loans receivable |
|
|
29 837 |
|
|
53 506 |
|
|
36 431 |
|
Starter pack assets |
|
|
1 127 |
|
|
2 194 |
|
|
1 115 |
|
Trade and other receivables |
|
|
1 890 102 |
|
|
1 363 322 |
|
|
1 539 365 |
|
Current tax assets |
|
|
1 564 |
|
|
2 571 |
|
|
3 433 |
|
Cash and cash equivalents |
|
|
1 300 563 |
|
|
970 288 |
|
|
941 282 |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
6 188 710 |
|
|
5 281 016 |
|
|
5 720 547 |
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
3 307 542 |
|
|
3 004 144 |
|
|
3 242 853 |
|
Share capital, share premium and treasury shares |
|
|
3 945 833 |
|
|
3 939 892 |
|
|
3 939 891 |
|
Restructuring reserve |
|
|
(1 843 912) |
|
|
(1 843 912) |
|
|
(1 843 912) |
|
Other reserves |
|
|
121 245 |
|
|
60 827 |
|
|
113 139 |
|
Share-based payment reserve |
|
|
31 865 |
|
|
31 655 |
|
|
39 496 |
|
Transaction with non-controlling interest reserve |
|
|
(939 314) |
|
|
(909 967) |
|
|
(931 125) |
|
Retained earnings |
|
|
2 018 815 |
|
|
1 745 181 |
|
|
1 941 082 |
|
Non-controlling interest |
|
|
(26 990) |
|
|
(19 532) |
|
|
(15 718) |
|
Non-current liabilities |
|
|
19 912 |
|
|
20 084 |
|
|
11 942 |
|
Deferred taxation liabilities |
|
|
19 912 |
|
|
20 084 |
|
|
11 942 |
|
Current liabilities |
|
|
2 861 256 |
|
|
2 256 788 |
|
|
2 465 752 |
|
Trade and other payables |
|
|
2 824 554 |
|
|
2 227 830 |
|
|
2 393 222 |
|
Provisions |
|
|
16 181 |
|
|
9 758 |
|
|
19 029 |
|
Current tax liabilities |
|
|
5 662 |
|
|
7 113 |
|
|
39 504 |
|
Current portion of interest-bearing borrowings |
|
|
2 842 |
|
|
— |
|
|
1 980 |
|
Current portion of non-interest-bearing borrowings |
|
|
12 017 |
|
|
12 087 |
|
|
12 017 |
|
|
|
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
6 188 710 |
|
|
5 281 016 |
|
|
5 720 547 |
|