Documente Academic
Documente Profesional
Documente Cultură
CONTENTS
Pages
NOTICE TO SHAREHOLDERS
5-6
CORPORATE GOVERNANCE 7 - 8
DIRECTORS REPORT 9 - 10
STATISTICAL SUMMARY
11
12
13
14
15
16
17 - 26
27 - 54
55
56
DEFINITION OF TERMS
57
ANALYSIS OF SHAREHOLDERS
58
NOTICE TO SHAREHOLDERS
Notice is hereby given that the fifty-eighth Annual General Meeting of members of Hippo Valley Estates Limited will be held at Meikles
Hotel, Harare, Zimbabwe, at 12 noon on 22 September 2014 to conduct the following business:
1.
To receive and consider the financial statements of the Group and Company for the year ended 31 March 2014;
2.
To fix the remuneration of the Auditors for the past audit and to re-appoint Deloitte & Touche as Auditors for the ensuing year;
3.
To elect Directors in place of Messrs L R Bruce, J E Chibwe, and S G Nhari who retire by rotation in terms of article 100 of
the Articles of Association, and who, being eligible, offer themselves for re-election. Motions for re-election will be moved
individually; and
4.
To consider and, if deemed fit, to pass, with or without modification, the following resolution:
Ordinary Resolution
Resolution as an ordinary resolution that the proposed fees, set out below, payable to Non-executive Directors for their services as
Directors on the Board and Board Committees for the period 1 April 2014 to 31 March 2015 be and are hereby approved.
Existing
quarterly fee
US$
Proposed
quarterly fee
1 April 2014 to
31 Mar 2015*
US$
5 906
2 953
6 113
3 056
2 953
1 476
3 056
1 528
*60% paid as a Fixed/Retainer Fee and 40% as an Attendance Fee per meeting.
A member entitled to attend, speak and vote at the meeting may appoint any other person or persons (none of whom need to be a
shareholder), as a proxy or proxies to attend, speak and vote at the Annual General Meeting in such shareholders stead. A proxy form
is enclosed for use by shareholders which should be lodged, duly completed, at the registered office of the Company not less than 48
hours before the start of the Annual General Meeting.
By order of the Board
B Shava
Company Secretary
20 August 2014
Directorate
M H Munro**
Non-executive Chairman
S D Mtsambiwa
Chief Executive Officer
L R Bruce*
Independent Non-executive Director
F A D Musikavanhu
Agricultural Director
S G Nhari
Non-executive Director
J E Chibwe
Finance Director
N Kudenga*
Independent Non-executive Director
J P Maposa
Independent Non-executive Director
S L Slabbert*
Non-executive Director
P H Staude
Non-executive Director
B G Dunlop***
Non-executive Chairman
Board
attendance
(4 Meetings)
3
3
4
4
4
4
3
3
4
3
1
Audit Committee
attendance
(4 Meetings)
3
3
4
-
Revenue
Operating profit
Profit before tax
Profit for the year
Cash generated from operations
Net cash inflow from operating activities
Capital expenditure
Earnings per share (US cents)
Net asset value
Net asset value per share (US cents)
Market capitalisation
Price per share at year end (US cents)
Year ended
31.03.14
US$000
Year ended
31.03.13
US$000
Restated
136 125
19 113
11 926
9 015
29 142
12 981
8 099
4.67
285 310
148
135 114
70
174 239
23 288
17 724
13 586
31 928
11 648
17 585
7.04
275 198
143
212 323
110
Sugar production of 239 338 tons (2013: 228 083 tons) +5%
Revenue of $136,1 million (2013: $174,2 million) - 22%
Cash generated from operations of $29,1 million (2013: $31,9 million) -9%
Operating profit of $19,1 million (2013:$23,3 million) -18%
Profit for the year of $9,0 million (2013:$13,6 million) -34%
INTRODUCTION
Production increased marginally during the period under review
despite both the Company and private growers significantly
curtailing their plough out and replanting programmes due to a
shortage of irrigation water during the season. The results for the
year were negatively impacted upon by substantially increased
imports in the market and the resultant additional exports at
lower prices. These severe market dynamics impacting revenue
and cane valuations were partially off-set by substantial cost
reductions and volume growth.
The slight increase in production was achieved in a macroeconomic environment characterised by liquidity challenges,
which persisted during the period under review, registering a
significant decline in consumer spending, a corresponding
slowdown in economic activity and deflationary pressures.
OPERATING REVIEW
Sugar production increased by 5% to 239 338 tons (2013:
228 083 tons). A total of 1 874 524 tons of cane were
crushed during the season (2013: 1 906 156 tons) of
which 1 082 205 tons was Company cane, at an average yield of
98,4 tons cane per hectare, compared to 1 100 787 tons milled
in the previous year, at an average yield of 92,7 tons cane per
hectare. Out of a total of 12 019 hectares under cane, 11 001
hectares (including 8 hectares for seed cane) were harvested
during the season under review, leaving a balance of 1 018
hectares as carry over to be harvested in the 2014/15 season.
MARKETING
The Industry revenues were negatively impacted upon by
increased imports at substantially discounted prices into the
local market, as well as from significantly lower sugar prices
realised on exports into the European Union. The industrys
domestic market sales for the year amounted to 148 000
tons compared to 258 000 tons achieved in the previous
marketing season, a decrease of 43%. A combination of
declining consumer disposable income and the influx of
cheap imported sugar militated against the industrys efforts
to maximise sales volumes in the domestic market. Local
market dynamics have since shifted favourably following
government interventions to protect the industry against
unfair competition from cheap imports. A total of 279 000
tons of raw sugar were exported to the European Union which
was an increase of 38% (2012/13 : 202 000 tons).
FINANCIAL RESULTS
Revenue for the year under review amounted to $136,1 million
(2013: $174,2 million), a decrease of 22% as a result of significantly
reduced local market sales (mainly due to a substantial increase of
imports into the local market) and the resultant additional lower
priced exports. Cane valuations were impacted by lower prices
and the effect of curtailed root replanting as a consequence of the
water dynamics during the year.
Operating profit and net profit for the year amounted to $19,1
million and $9,0 million (2013: $23,3 million and $13,6
million), respectively. The decline in profitability is a result
of margin squeeze in both the domestic and export markets
caused by the low prices achieved during the 2013/14
marketing season.
DIVIDENDS
In light of the on-going recapitalisation of the business, the
Directors have decided not to declare a dividend for the year
ended 31 March 2014.
APPRECIATION
The Board pays tribute to the Groups management and employees
for their effort and commitment during a very challenging year.
M H Munro
Chairman
The Companys net debt at the end of March 2014 was $31,5
million compared to $37,9 million at 31 March 2013. A total
of $8,4 million was incurred in finance costs commensurate
with the levels of borrowings during the 12 months under
review, compared to a total of $6,8 million incurred in the year
ended 31 March 2013.
S D Mtsambiwa
Chief Executive Officer
27 May 2014
CORPORATE GOVERNANCE
Directors responsibilities in relation to financial statements
In terms of the Companies Act (Chapter 24:03), the Directors are
responsible for ensuring that the Group keeps adequate accounting
records and prepares financial statements that fairly present the
financial position, results of operations and cash flows of the
Group and that these are in accordance with International Financial
Reporting Standards (IFRS). In preparing the accompanying financial
statements, the Directors have complied with all the requirements of
IFRS, the Companies Act (Chapter 24:03) and the relevant statutory
instruments SI33/99 and SI62/96. The financial statements are
the responsibility of the Directors and it is the responsibility of the
Independent Auditors to express an opinion on them based on their
audit.
Board of Directors
The Group has a unitary Board that comprises Executive and Nonexecutive Directors. All the Directors bring to the Board a wide range
of expertise as well as significant professional and commercial
experience and in the case of Non-executive Directors, independent
perspectives and judgement.
Employment policy
The Group is committed to creating a workplace in which
individuals of ability and application can develop rewarding
careers at all levels, regardless of their background, race or gender.
All Directors with the exception of the Chief Executive Officer are
subject to retirement by rotation and re-election by shareholders
at least once every three years in accordance with the Companys
Articles of Association. Appointment of new Directors is approved by
the Board as a whole. All Directors have access to the advice and
services of the Company Secretary.
Remuneration policy
The Board has not established a Remuneration Committee. However,
the Boards policy on remuneration is outlined below.
In terms of its remuneration policy, the Group seeks to provide
rewards and incentives for the remuneration of Directors performing
executive duties and senior executives and employees that reflect
performance aligned to the objectives of the Group.
CORPORATE GOVERNANCE
Code of corporate practices and conduct
The Group is committed to promoting the highest standards of
ethical behaviour amongst all its employees. All employees are
required to maintain the highest ethical standards in ensuring
that the Groups business practices are conducted in a manner
which, in all reasonable circumstances, is above reproach.
Furthermore, all employees are required to sign the Groups Code
of Ethics and are aware of the Fraud Hotline system subscribed
to by the Group.
DIRECTORS REPORT
The Directors have pleasure in submitting their report and the financial statements of the Group for the year ended 31 March 2014. The
Groups Independent Auditors, Deloitte & Touche, have audited the financial statements and their report appears on page 12.
Share capital and reserves
During the year there was no change in the authorised and issued share capital of the Company. At 31 March 2014 the number of
authorised shares amounted to 200 million ordinary shares of which 193 020 564 were in issue. During the year, nil (2013: nil) share
options granted under the employee share option scheme were exercised and nil (2013: 115 500) share options lapsed. There are nil
(2013:nil) share options outstanding as at 31 March 2014.
The movement in the non-distributable reserve of the Group is as follows:
31.03.14
US$000
Balance at the beginning of the year
Exchange loss on translation of equity in
foreign associated company net of tax
Actuarial gain on post retirement provision
Balance at the end of the year
31.03.13
US$000
Restated
128 246
128 299
(156)
123
128 213
(363)
310
128 246
Land and permanent improvements
Housing and buildings
Irrigation, dams and equipment
Sugar factory buildings and plant
Agricultural, haulage and motor
vehicles and implements
Other buildings, plant and equipment
Furniture, fittings and IT equipment
Capital work in progress
Hippo Valley
US$000
2013/2014
ZSS
Mkwasine
US$000
US$000
Total
US$000
743
66
391
1 885
-
-
-
-
-
-
-
-
743
66
391
1 885
1 489
473
253
2 799
8 099
-
-
-
-
-
-
-
-
-
-
1 489
473
253
2 799
8 099
Year
ended
31.03.13
US$000
Restated
11 926
(2 911)
17 724
(4 138)
9 015
67 213
13 586
53 627
76 228
67 213
Dividend
In order to restore the Groups operational capacity to optimal levels, the Directors have decided not to declare a dividend for the year
ended 31 March 2014.
Directorate
In terms of the Articles of Association, Messrs L R Bruce, J E Chibwe and S G Nhari retire by rotation. The retiring Directors, being eligible,
offer themselves for re-election.
Directors fees
At the Annual General Meeting held on 16 September 2013, the members approved the payment of Directors fees for the year ended 31
March 2014 amounting to US$11 812 per non-executive director.
Independent Auditors
The Independent Auditors, Messrs Deloitte & Touche, have notified their willingness to continue in office and a resolution for the purpose
of fixing their remuneration for the past audit and re-appointing them auditors until the conclusion of the next Annual General Meeting will
be submitted to members at the forthcoming Annual General Meeting.
Approval of financial statements
The Group financial statements for the year ended 31 March 2014 set out on pages 13 to 54, were approved by the Board of Directors on
27 May 2014 and signed on its behalf by Messrs M H Munro and S D Mtsambiwa.
Directors note on going concern
The Directors are satisfied that the Group has adequate resources to continue in operational existence for the foreseeable future. For this
reason, they have adopted the going-concern basis in preparing the financial statements. (Refer also to note 27).
By order of the Board,
B Shava
Company Secretary
Chiredzi
27 May 2014
10
STATISTICAL SUMMARY
The following statistical summary reflects the Groups performance during the season in comparison with the figures for
the previous season:
2013/14
2012/13
Restated
239 338
67 782
99.34
228 083
70 518
99.33
Sugar cane
Area planted at year end (hectares)
Hippo Valley Estates Limited
Farmers
12 083
9 020
12 019
8 680
21 103
20 699
10 993
8 458
11 880
6 847
19 451
18 727
1 082 205
657 933
134 386
1 100 787
529 700
275 669
1 874 524
1 906 156
98.4
92.7
16/04/13
17/12/13
245
410.56
97.15
89.67
87.11
24/04/12
12/12/12
232
410.74
96.69
87.65
84.75
Yield per hectare of Hippo Valley Estates Limited cane milled (tons)
Mill performance
Season started
Season completed
Number of crushing days
Throughput - tons cane per hour
Extraction (%)
Boiling house recovery (%)
Overall recovery (%)
11
PO Box 125
Bulawayo
Zimbabwe
12
31.03.13
US$000
Restated
243 519
4
5
6
198 753
31 830
3 427
202 428
37 917
3 174
Current assets
147 223
119 786
Biological assets
5
Inventories - stores
- sugar and by-products
Accounts receivable - trade
7
- other
7
Deferred plant maintenance costs
8
Current tax asset
Cash and cash equivalents
49 958
15 167
17 867
13 272
9 250
7 204
-
34 505
47 793
18 989
6 164
6 535
18 346
10 935
359
10 665
Total assets
381 233
363 305
219 883
210 901
Issued capital
9
Non-distributable reserve
9.3
Retained earnings
15 442
128 213
76 228
15 442
128 246
67 213
Non-current liabilities
71 410
75 424
10
12.1
65 427
5 983
64 297
11 127
Current liabilities
89 940
76 980
18 933
4 516
65 995
496
23 418
5 009
48 553
-
381 233
363 305
Company results have not been shown here and in the notes to the financial statements for reasons explained in note 29.
M H Munro
Chairman
S D Mtsambiwa
Chief Executive Officer
B Shava
Company Secretary
27 May 2014
13
Year
ended
31.03.13
US$000
Restated
Notes
Turnover
Revenue
Fair value (loss)/gain on biological assets
5
136 125
(3 922)
174 239
3 729
132 203
177 968
Operating profit
Net finance charges
14
15
19 113
(8 410)
23 288
(6 794)
10 703
16 494
1 223
1 230
11 926
(2 911)
17 724
(4 138)
9 015
13 586
(53)
Share of associated companies profit
(156)
(363)
123
310
8 982
13 533
4.67
7.04
17
Company results have not been shown here and in the notes to the financial statements for reasons explained in note 29.
14
Non
Share distributable
capital
reserve
US$000
US$000
Retained
earnings
US$000
Total
US$000
15 442
-
128 299
-
53 386
241
197 127
241
15 442
128 299
53 627
197 368
(53)
13 586
13 533
-
-
(363)
310
13 646
(60)
13 283
250
15 442
-
128 246
(33)
67 213
9 015
210 901
8 982
15 442
128 213
76 228
219 883
Company results have not been shown here and in the notes to the financial statements for reasons explained in note 29.
15
Year
ended
31.03.13
US$000
Restated
29 142
(10 500)
3 731
31 928
(12 186)
(1 300)
22 373
(8 410)
(982)
18 442
(6 794)
-
12 981
11 648
(8 099)
689
828
(17 585)
861
(6 582)
(16 724)
27 956
(10 515)
22 113
(16 691)
17 441
5 422
10 665
12 981
(6 582)
17 441
10 319
11 648
(16 724)
5 422
34 505
10 665
Comprising of:
34 505
10 665
Cash at bank
Cash on hand
34 489
16
10 646
19
Company results have not been shown here and in the notes to the financial statements for reasons explained in note 29.
16
are sufficient to give it the practical ability to direct the relevant activitites
of the investee unilaterally. The Company considers all relevant facts
and circumstances in assessing whether or not the Companys voting
rights in an investee are sufficient to give it power, including:
the size of the Companys holding of voting rights relative to
the size and dispersion of holdings of the other vote holders;
potential voting rights held by the Company, other vote
holders or other parties;
rights arising from other contractual arrangements; and
any additional facts and circumstances that indicate that the
Company has, or does not have, the current ability to direct the
relevant activities at the time that the decisions need to be made,
including voting patterns at previous shareholders meetings.
Fair value is the price that would be received to sell an asset or paid
to transfer a liablility in an orderly transaction between market
participants at the measurement date, regardless of whether that
price is directly observable or estimated using another valuation
technique. In estimating the fair value of an asset or a liability,
the Group takes into account the characteristics of the asset or
liability if market participants would take those characteristics into
account when pricing the asset or liability at the measurement
date. Fair value for measurement and/or disclosure purposes in
these consolidated financial statements is determined on such
a basis, except for share-based payment transactions that are
within the scope of IFRS 2, leasing transactions that are within the
scope of IAS 17, and measurements that have some similarities to
fair value but are not fair value, such as net realisable value in IAS
2 or value in use in IAS 36.
17
3. Business combinations
Acquisitions of businesses are accounted for using the
acquisition method. The consideration transferred in a business
combination is measured at fair value, which is calculated as
the sum of the acquisition-date fair values of the assets
transferred by the Group, liabilities incurred by the Group to
the former owners of the acquiree and the equity interests
issued by the Group in exchange for control of the acquiree.
Acquisition-related costs are generally recognised in profit or
loss as incurred.
18
19
Financial instruments
Financial assets and financial liabilities are recognised on the
statement of financial position when the Group becomes party
to the contractual provisions of the instruments.
Financial assets and financial liabilities are initially measured at
fair value. Transaction costs that are directly attributable to the
acquisition or issue of financial assets and financial liabilities
(other than financial assets and financial liabilities at fair value
through profit or loss) are added to or deducted from the fair
value of the financial assets or financial liabilities, as appropriate,
on initial recognition. Transaction costs directly attributable to
the acquisition of financial assets or financial liabilities at fair
value through profit or loss are recognised immediately in profit
and loss.
6.1
Financial assets
Financial assets of the Group are classified as loans and
receivables as they do not fall into the other financial asset
categories as defined in IAS 39 Financial Assets: Recognition
and Measurement.
20
Revenue recognition
Revenue represents the net proceeds after VAT in respect of
the Groups trading activities and comprises principally of raw
and refined sugar sales and sales of other biological assets
such as livestock and citrus fruits. Revenue is measured at
the fair value of the consideration received or receivable.
Revenue is reduced for estimated customer returns, rebates
and other similar allowances.
7.1
Sale of goods
Sales are recognised when the goods are delivered and title has
passed, at which time all the following conditions are satisfied:
the Group has transferred to the buyer the significant
risks and rewards of ownership of the goods;
the Group retains neither continuing managerial
involvement to the degree usually associated with
ownership nor effective control over the goods sold;
21
9.2 To the extent to which the carrying amounts exceed the residual
values, all other assets are depreciated on a straight line basis
so as to write-off the cost or valuation of such assets over their
expected useful lives which generally are as follows:
50 - 99 years
5 - 50 years
50 years
35-45 years
8-30 years
8-15 years
5-10 years
4-10 years
22
Borrowing costs
Borrowing costs directly attributable to the acquisition, construction
or production of qualifying assets, which are assets that necessarily
take a substantial period of time to get ready for their intended use
or sale, are added to the cost of those assets, until such time as the
assets are substantially ready for their intended use or sale.
Taxation
Income tax expense represents the sum of the tax currently
payable and deferred tax.
Inventories
12.1 Stores
Stores inventory is valued at the lower of weighted average
cost and net realisable value (NRV). Cost comprises direct
materials and freight costs that have been incurred in bringing
the inventory to its present location and condition. NRV
represents the estimated selling price less all estimated costs
to sell off the individual inventory items or of the ultimate end
product where the item is a raw material or consumable for
which the NRV cannot be individually ascertained.
23
Foreign currencies
In preparing the financial statements of each individual group
entity, transactions in currencies other than the entitys
functional currency (foreign currencies) are recognised at the
rates of exchange prevailing at the dates of the transactions. At
the end of each reporting period, monetary items denominated
in foreign currencies are retranslated at the rates prevailing at
that date.
15.
16.
At the acquisition date, when the outstanding equity- settled sharebased payment transactions held by the employees of an acquiree
are not exchanged by the Group for its share-based payment
transactions, the acquiree share-based payment transactions
are measured at their market-based measure at the acquisition
date. If the share-based payment transactions have vested by the
acquisition date, they are included as part of the non-controlling
interest in the acquiree. However, if the share-based payment
transactions have not vested by the acquisition date, the marketbased measure of the unvested share-based payment transactions
is allocated to the non-controlling interest in the acquiree based
on the ratio of the portion of the vesting period completed to the
greater of the total vesting period or the original vesting period of
the share-based payment transaction. The balance is recognised as
remuneration cost for post-combination service.
Retirement benefits
Provision is made for post-retirement medical aid benefits and
gratuities payable on retirement and is based on the present value
of those liabilities for services rendered to date as determined by
independent actuaries.
17.
Share-based payments
The requirements of IFRS 2 (Share-based Payment) to recognise
equity-settled share-based payments at fair value at the date of
grant have not been complied with as this information has been
estimated to be qualitatively and quantitatively immaterial in the
context of these financial statements.
24
Agricultural activities
Agricultural activities comprise the growing of cane and milling it
into sugar and the raising of livestock, which includes both cattle
and sheep for purposes of disposal on the open market. It also
includes the growing of various fruits for sale on the open market.
only the direct expenditures arising from the restructuring, which are
those amounts that are both necessarily entailed by the restructuring
and not associated with the ongoing activities of the entity.
18.3 Contingent liabilities acquired in a business combination
Contingent liabilities acquired in a business combination are initially
measured at fair value at the acquisition date. At the end of subsequent
reporting periods, such contingent liabilities are measured at the
higher of the amount that would be recognised in accordance with IAS
37 Provisions, Contingent Liabilities and Contingent Assets and the
amount initially recognised less cumulative amortisation recognised
in accordance with IAS 18 Revenue.
19.
Provisions
Provisions are recognised when the Group has a present obligation
(legal or constructive) as a result of a past event, it is probable that the
Group will be required to settle the obligation, and a reliable estimate
can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the
consideration required to settle the present obligation at the end of
the reporting period, taking into account the risks and uncertainties
surrounding the obligation. When a provision is measured using the
cash flows estimated to settle the present obligation, its carrying
amount is the present value of those cash flows (when the effect of
the time value of money is material).
Fruit orchards are measured at fair value less harvesting and transport
costs. In determining fair value an estimate is made of the yield of fruit
trees over the period of their productive life as well as the estimated
sales price. These estimates can vary from the actuals achieved.
Livestock and game are measured at their fair value. In determining the
fair value an estimate is made of their current market value. A discount
factor is applied on the game to provide for embedded inefficiencies in
the physical counting process, the mobility of game across established
boundaries and the varying ages of the game. These estimates involve
significant judgements and can vary from one period to another. As
a result of accumulated knowledge and improved methodology in
ascertaining game quantities, the Directors have revised the discount
factor to 25% (2013: 30%). The effect of this change in accounting
estimate is an increase in the fair value gain resulting from valuation of
game for the year ended 31 March 2014 amounting to US$231 848.
The future effect of the change in accounting estimate is not readily
determinable as game quantities are a key variable in the valuation
thereof and these cannot be forecast.
18.2 Restructurings
A restructuring provision is recognised when the Group has developed
a detailed formal plan for the restructuring and has raised a valid
expectation in those affected that it will carry out the restructuring by
starting to implement the plan or announcing its main features to those
affected by it. The measurement of a restructuring provision includes
25
26
New and revised Standards on consolidation, joint arrangements, associate and disclosures
In May 2011, a package of five standards on consolidation, joint arrangements, associates and discloures was issued comprising IFRS
10 Consolidated Financial Statements, IFRS 11 Joint Arrangements, IFRS 12 Disclosure of Interests in Other Entities, IAS 27 (as revised
in 2011) Separate Financial Statements and IAS 28 (as revised in 2011) Investments in Associated and Joint Ventures. Subsequent to
the issue of these standards, amendments to IFRS 10, IFRS 11 and IFRS 12 were issued to clarify certain transitional guidance on the
first-time application of the standards.
In the current year, the Group has applied for the first time IFRS 10, IFRS 11, IFRS 12 and IAS 28 (as revised in 2011) together with the
amendments of IFRS 10, IFRS 11, and IFRS 12 regarding the transitional guidance. IAS 27 (as revised in 2011) is not applicable to the
Group as it deals only with separate financial statements.
The impact of the application of these standards is set out below.
Impact of the application of IFRS 10
27
28
The Group has applied IFRS 13 for the first time in the current year, IFRS 13
establishes a single source of guidance for fair value measurements and
disclosures about fair value measurements. The scope of IFRS 13 is broad;
the fair value measurement requirements of IFRS 13 apply to both financial
instrument items and non-financial instrument items for which other IFRSs
require or permit fair value measurements and disclosures about fair value
measurements, except for share-based payment transactions that are
within the scope of IFRS 2 Share-based Payment, leasing transactions
that are within the scope of IAS 17 Leases, and measurements that have
some similarities to fair value but are not fair value (e.g. net realisable value
for the purposes of measuring inventories or value in use for impairment
assessment purposes).
IFRS 13 defines fair value as the price that would be received to sell an asset
or paid to transfer a liability in an orderly transaction in the principal (or most
advantageous) market at the measurement date under current market
conditions. Fair value under IFRS 13 is an exit price regardless of whether
that price is directly observable or estimated using another valuation
technique. Also, IFRS 13 includes extensive disclosure requirements.
IFRS 13 requires prospective application from 1 January 2013. In addition,
specific transitional provisions were given to entities such that they
need not apply the disclosure requirements set out in the Standard in
comparative information provided for periods before the initial application
of the Standard. In accordance with these transitional provisions, the
Group has not made any new disclosures required by IFRS 13 for the 2013
comparative period. Other than the additional disclosures, the application
of IFRS 13 has not had any material impact on the amounts recognised in
the consolidated financial statements.
29
In the current year, the Group has applied IAS 19 Employee Benefits
(as revised in 2011) and the related consequential amendments for the
first time.
IAS 19 (as revised in 2011) changes the accounting for defined benefit
plans and termination benefits. The most significant change applicable
to the Group relates to the accounting for changes in the post retirement
provision. All acturial gains and losses are now recognised immediately
through other comprehensive income and no longer amortised through
profit or loss. These changes have had an impact on the amounts
recognised in profit or loss and other comprehensive income in prior
years (see the tables below for details).
Specific transitional provisions are applicable to first-time application
of IAS 19 (as revised in 2011). The Group has applied the relevant
transitional provisions and restated the comparative amounts on a
retrospective basis (see the tables below for details).
30
IAS 19
adjustments
US$000
Impact on profit for the year
Increase in administration expenses
Decrease in income tax expenses
(81)
21
(60)
417
(107)
310
Impact on assets, liabilities and equity as at 31 March 2013 of the application of the
amendments to IAS 19 (as revised in 2011)
IAS 19
adjustments
US$000
Decrease in retirement benefit obligation
Increase in deferred tax liabilities
661
(170)
491
(181)
(310)
Increase in equity
(491)
The impact of application of the new and revised standards on basic earnings per share is disclosed in note 17.1.
31
(effective 1 January 2014). These amendments mean that many funds and
similar entities will be exempt from consolidating most of their subsidiaries.
Instead, they will measure them at fair value through profit or loss. The
amendments give an exception to entities that meet an investment entity
definition and which display particular characteristics. Changes have also
been made to IFRS 12 to introduce disclosures that an investment entity
needs to make.
(effective 1 January 2014). IAS 37 sets out criteria for the recognition of
a liability, one of which is the requirement for the entity to have a present
obligation as a result of a past event (known as an obligating event). The
interpretation clarifies that the obligating event that gives rise to a liability to
pay a levy is the activity described in the relevant legislation that triggers the
payment of the levy.
The Directors anticipate that these amendments will be adopted in the Groups financial statements where applicable, when they become
effective. Other than for additional disclosures, the application of these IFRSs will not have a material impact on the financial statements
for future periods.
32
31.03.14
US$000
31.03.13
US$000
Non-current assets
56
75
56
75
Current assets
3 492
4 930
Biological assets
Inventories
Accounts receivable
Cash and cash equivalents
229
185
2 983
95
303
327
4 165
135
Total assets
3 548
5 005
Current liabilities
(3 236)
(4 313)
Accounts payable
(3 236)
(4 313)
Net assets
312
692
33
31.03.14
US$000
31.03.13
US$000
Non-current assets
57
80
30
36
27
44
Current assets
33 715
7 179
Inventories
Accounts receivable
Cash and cash equivalents
568
880
32 267
773
578
5 828
Total assets
33 772
7 259
Current liabilities
(4 055)
(2 683)
Accounts payable
(4 055)
(2 683)
Net assets
29 717
4 576
34
Balance
31.03.12
Additions
US$000
US$000
Freehold land
13 524
Permanent improvements
43 533
Irrigation canals, dams
and equipment
21 995
Housing and buildings
60 431
Sugar factory buildings
and plant
52 791
Other buildings, plant
and equipment
3 253
Agricultural, haulage and motor
vehicles and implements
22 475
Furniture, fittings and
IT equipment
251
Capital work in progress
5 208
223 461
Disposals/
transfer
US$000
Balance
31.03.13 Additions
US$000
US$000
Disposals/
transfer
US$000
Balance
31.03.14
US$000
-
3 637
-
-
13 524
47 170
-
743
-
221
13 524
48 134
1 961
878
165
499
24 121
61 808
391
66
-
95
24 512
61 969
2 496
4 312
59 599
1 885
1 300
62 784
1 981
44
5 278
473
(199)
5 552
3 815
26 290
1 489
(1 050)
26 729
28
2 789
162
(5 182)
441
2 815
253
2 799
1
(1 837)
695
3 777
17 585
241 046
8 099
(1 469)
Balance
31.03.12
US$000
Charge for
the year
US$000
Disposals/
transfer
US$000
Balance
31.03.13
US$000
Charge for
the year
US$000
Disposals/
transfer
US$000
Balance
31.03.14
US$000
1 643
606
1 273
3 522
1 356
4 878
3 135
8 259
422
2 080
(1 273)
-
2 284
10 339
468
1 941
-
-
2 752
12 280
7 644
5 772
13 416
4 364
17 780
649
140
789
310
(198)
901
5 301
2 839
8 140
2 355
(367)
10 128
69
59
128
79
(3)
204
26 700
11 918
38 618
10 873
(568)
48 923
247 676
35
31.03.14
US$000
31.03.13
US$000
Freehold land
13 524
Permanent improvements
43 256
Irrigation canals, dams and equipment
21 760
Housing and buildings
49 689
Sugar factory buildings and plant
45 004
Other buildings, plant and equipment
4 651
Agricultural, haulage and motor vehicles and implements
16 601
Furniture, fittings and IT equipment
491
Capital work in progress
3 777
198 753
13 524
43 648
21 837
51 469
46 183
4 489
18 150
313
2 815
202 428
In accordance with the requirements of International Accounting Standard 36 Impairment of Assets, the Directors carried out
impairment tests on all categories of the Groups property, plant and equipment as at 31 March 2014 and no impairment was identified.
4.4 Assets pledged as security
The Group does not have any property, plant and equipment pledged as security for any debts.
5. Biological assets
Cane
Growing
Fruit
roots
cane
orchards
US$000
US$000 US$000
Livestock
and game
US$000
Total
US$000
35 600
2 317
42 506
1 206
-
-
3 875
206
81 981
3 729
(3 161)
5 478
469
737
-
-
(553)
759
(3 245)
6 974
37 917
43 712
4 081
85 710
Split as follows:
Short-term biological assets
Long-term biological assets
-
37 917
43 712
-
-
-
4 081
-
47 793
37 917
37 917
(6 087)
43 712
1 364
-
716
4 081
85
85 710
(3 922)
(4 721)
(1 366)
5 307
(3 943)
716
-
85
-
1 387
(5 309)
31 830
45 076
716
4 166
81 788
Split as follows
Short-term biological assets
Long-term biological assets
-
31 830
45 076
-
716
-
4 166
-
49 958
31 830
31 830
45 076
7 16
4 166
81 788
31.03.14
12 083
20
765
4 582
31.03.13
12 019
20
782
2 806
36
Impact on profit
US$000
Price
Yield - 100 tons/ha
Combined
(2 666)
(2 254)
(4 920)
(-5%)/+5%
(-5%)/+5%
(-5%)/+5%
2 666
2 254
4 920
Conversion of
molasses into alcohol
Zimbabwe
49%
49%
(i) The financial year-end is 31 March, and the associated company is equity accounted using the audited year-end accounts.
(ii) The financial year-end for National Chemical Products Distillers Zimbabwe (Private) Limited (NCPDZ) is 31 December.
For the purpose of applying the equity method of accounting, the financial statements of NCPDZ for the year ended 31
December 2013 have been used, and appropriate adjustments have been made for the effects of transactions between that
date and 31 March 2014 based on the unaudited management accounts.
37
31.03.13
US$000
Total assets
Total liabilities
10 820
(1 176)
10 257
(1 228)
Net assets
9 644
9 029
3 427
3 174
Year
ended
31.03.14
US$000
Year
ended
31.03.13
US$000
Total revenue
43 550
45 992
3 459
3 660
1 223
1 230
31.03.14
US$000
31.03.13
US$000
Sugar receivables
Molasses receivables
12 116
1 156
4 959
1 576
Trade receivables
13 272
6 535
- Prepayments
- VAT receivable
- Staff receivables
- Sundry (planters, game, safari and citrus)
- Allowance for credit losses
557
1 277
321
7 621
(526)
4 319
3 844
367
10 256
(440)
Other receivables
9 250
18 346
22 522
24 881
38
31.03.13
US$000
409
3 183
1 276
957
Total
3 592
2 233
110
71
440
132
(46)
370
117
(47)
526
440
526
440
31.03.14
US$000
31.03.13
US$000
3 093
(272)
3 016
-
2 821
3 016
39
Other nondistributable
reserve
US$000
Total
US$000
(72)
128 371
128 299
(363)
-
-
310
(363)
310
(435)
128 681
128 246
(156)
(156)
(13)
(18)
(125)
-
-
-
(13)
(18)
(125)
123
123
(591)
128 804
128 213
The other non-distributable reserve arose as the net effect of restatement of assets and liabilities previously denominated in Zimbabwean
dollars on 1 January 2009.
40
64 297
-
59 964
192
64 297
60 156
13
65 427
64 297
43 271
-
42 851
(2 042)
664
21 060
432
1 001
22 070
417
65 427
64 297
Trade payables
10 938
Accrued liabilities
7 995
18 933
17 535
5 883
31.03.13
US$000
Restated
1 117
4 138
23 418
Trade payables comprise amounts outstanding for trade purchases. The average credit period taken to settle trade purchases
is 30 days. The majority of trade payables do not accrue interest. The Group has financial risk management policies in place
to ensure that all payables are paid within the pre-agreed credit terms. The Directors consider that the carrying amount of
accounts payable approximates their fair value.
12.
Provisions
12.1
12.2
31.03.13
US$000
Restated
11 127
-
11 419
(325)
11 127
(5 144)
11 094
33
5 983
11 127
5 009
(493)
3 762
1 247
4 516
5 009
41
Provisions (continued)
12.3
13.
Borrowings
31.03.14
US$000
31.03.13
US$000
124
12 800
33 849
3
-
3 523
15 696
5 000
12 776
29 354
1 423
-
65 995
48 553
Short-term
Long-term
65 995
-
48 553
-
65 995
48 553
13.1
(i)
(ii)
(iii)
(iv)
(v)
(vi)
(vii)
The overdraft facility is renewable annually and bears interest of 9% per annum (2013: 6% above libor).
The loans are repayable within periods ranging from 90 to 180 days and bear interest of 6.33% per annum (2013:
6% per annum).
The amount is repayable to a related party of the Group. Interest of 12% per annum (2013:12% per annum) is
charged on the outstanding loan balances at year end.
The overdraft facility is renewable annually and bears interest of 10% per annum.
The overdraft facility is renewable annually and bears interest of 10% per annum (2013: 12% per annum).
The overdraft facility is renewable annually and bears interest of 9% per annum.
The facility consists of an overdraft portion renewable annually, and short term renewable loans repayable
within 180 days. The facility bears interest of 11.5% per annum.
42
15.
Operating profit
Year
ended
31.03.14
US$000
Year
ended
31.03.13
US$000
Restated
Turnover
Revenue
Fair value (loss)/gain on biological assets
136 125
(3 922)
174 239
3 729
132 203
177 968
Cost of sales
87 705
121 656
5 347
33 770
9 297
18 420
20 871
8 446
50 303
8 958
22 613
31 336
Administration costs
25 801
33 183
211
121
1 575
17 719
6 175
205
116
2 960
18 084
11 818
212
23
(651)
(50)
(109)
113 090
154 680
Operating profit
19 113
23 288
Interest received
Interest paid - loans
(66)
8 476
(60)
6 854
8 410
6 794
43
16.1
16.2
Year
ended
31.03.13
US$000
Restated
(1 837)
(1 130)
56
(4 141)
3
(2 911)
(4 138)
%
Reconciliation
of tax rate
Gross tax rate
25.75
Tax effect of associate results reported net of tax
(2.64)
Tax effect of Income exempt from tax
(0.04)
Tax effect of expenses not deductible for tax purposes
1.34
%
25.75
(1.77)
(1.10)
0.47
23.35
17.
17.1
24.41
9 015
13 586
193 020 564 193 020 564
4.67
7.04
Changes in the Groups accounting policies during the year are described in detail in note 2.1. The changes in accounting
policies affected only the Groups results from continuing operations. To the extent that those changes have had impact on
results for the current year and prior year, they have had an impact on the amounts reported for earnings per share.
The following table summarises the effect on basic earnings per share for the year ended 31 March 2013.
Decrease
in profit
for the year
US$000
Decrease in
basic earnings
per share
US cents
Note
Changes in accounting policies relating to:
Application of IFRS 10
2.1
Application of IFRS 11
2.1
Application of IAS 19 (revised in 2011)
2.1
-
-
(60)
(0.03)
(60)
(0.03)
17.2
Diluted earnings per share has not been calculated as the extent of the dilution is immaterial.
18.
Dividends
In order to restore the Groups operational capacity to optimal levels, the Directors have decided not to declare a dividend for
the year ended 31 March 2014.
44
19.1
11 926
10 873
(4 978)
17 724
11 918
451
(5 144)
166
33
418
212
3 922
8 410
(1 223)
(3 729)
6 794
(1 230)
29 142
31 928
(7 881)
2 359
(4 485)
(493)
(5 242)
(10 563)
2 372
1 247
(10 500)
(12 186)
477
212
689
Directors emoluments
In respect of services as Directors
In respect of managerial services
Audit committee fees
77
1 319
18
88
1 259
22
1 414
1 369
19.3
20.
21.
22.
Year
ended
31.03.13
US$000
Restated
36 814
3 193
690
40 697
Borrowing powers
In terms of Article 89 of the Articles of Association as amended at the extraordinary general meeting held on 20 April 2002,
the borrowing power of the Company is limited to a maximum amount equal to half the shareholders funds comprising issued
capital, share premium, non-distributable reserves and distributable reserves.
45
23.1
Balances between the Group and related parties as at 31 March are shown below:
23.2
31.03.14
US$000
31.03.13
US$000
688
(6 728)
537
(4 527)
Borrowings:
Triangle Limited
33 849
29 354
Transactions between the Group and related parties are shown below:
Year
ended
31.03.14
US$000
Year
ended
31.03.13
US$000
Triangle Limited
- Sales
- Operating expenses
- Interest
- Directors fees
Tongaat Hulett
- Technical and management fees
2 601
(882)
(3 412)
64
2 468
(992)
(3 235)
61
(1 629)
(1 698)
2 723
3 485
Tongaat Hulett facilitates purchase of inputs from South Africa on behalf of the Group as part of the Groups initiative to derive
synergistic benefits and internal economies of scale. These purchases are conducted at arms length.
23.3
- Sales
- Operating expenses
143
(3)
53
(2)
140
51
3 105
334
2 627
347
3 439
2 974
The remuneration of Directors and key executives is determined based on the remuneration policy detailed in the Corporate
Governance statement.
46
23.4
24.
31.03.14
US$000
31.03.13
US$000
10
Segmental reporting
IFRS 8 Operating Segments
The Group has two major operating segments, namely Agriculture and Milling. Other smaller segments which are individually
immaterial are aggregated into the Gaming and other Farming Activities segment. Agriculture deals mainly with the planting,
maintenance, harvesting and haulage of cane to the mill. Milling deals mainly with the crushing and subsequent production
of raw sugar. Other aggregated segments mainly deal with sugar packaging, game hunting and fishing, citrus fruits and cattle
ranching. All these segments operate their activities in Chiredzi. The accounting policies of the reportable segments are the
same as the Groups accounting policies.
Segment information for the reportable segments for the year ended 31 March 2014 is as follows:
Agriculture
Milling
$000
$000
Gaming
and other
farming
activities
$000
Total
$000
56 057
(60 780)
4 723
135 363
-
-
1 818
(255)
(801)
193 238
(61 035)
3 922
135 363
762
136 125
EBITDA
Depreciation and amortisation
13 721
(5 672)
15 836
(4 473)
429
(728)
29 986
(10 873)
Operating profit
8 049
11 363
(299)
19 113
164 912
47 448
18 223
230 583
Reportable segments for non-current assets are reconciled to total non-current assets as follows:
Segment non-current assets for reportable segments
Unallocated: Investments in associated companies
230 583
3 427
234 010
Included in revenues arising from direct sales by the milling segment are revenues of approximately US$42 526 302 (2013:
US$28 368 592) realised from sales to the Groups largest customer. The only other single customer that contributed 10% or
more to the Groups revenue accounted for revenues of approximately US$16 004 268 (2013:US$21 386 600).
47
Agriculture
Milling
US$000
US$000
Gaming
and other
farming
activities
US$000
Total
US$000
74 073
(70 550)
(3 523)
173 513
-
-
1 329
(397)
(206)
248 915
(70 947)
(3 729)
173 513
726
174 239
EBITDA
Depreciation and amortisation
9 575
(3 913)
25 257
(6 340)
374
(1 665)
35 206
(11 918)
Operating profit
5 662
18 917
(1 291)
23 288
159 162
72 152
9 031
240 345
240 345
3 174
243 519
Reportable segments for non-current assets are reconciled to total non-current assets as follows:
Current assets and total liabilites are not allocated to segments, as working capital and financing are driven by a central treasury
function, which manages the cash position of the Group. Information provided regulary to the chief operating decision-maker
does not separate these elements into different segments.
Sales between segments are carried out at arms length. The revenue from external parties reported to the strategic steering
committee is measured in a manner consistent with that in the statement of comprehensive income.
25.
Directors shareholdings
Ordinary shares held by Directors
Number of
shares held
31.03.14
Number of
shares held
31.03.13
Non-beneficial shareholding
M H Munro
S D Mtsambiwa
L R Bruce
F A D Musikavanhu
S G Nhari
J E Chibwe
N Kudenga
J P Maposa
S L Slabbert
P H Staude
-
100
100
-
700
-
-
100
-
-
100
100
700
100
-
1 000
1 000
48
31.03.14
US$000
31.03.13
US$000
2 989
7
6 909
2 214
2 996
9 123
The capital expenditure will be financed from the Groups resources and existing facilities.
27.
Land acquisition
As the full 4 979 hectares of Mkwasine arable land has been allocated to private farmers, focus continues to be on the
restoration of cane production by the private farmers. This is being driven through the SusCo project facilitated by the Mkwasine
consortium partners, Hippo Valley Estates Limited and Triangle Limited.
Notwithstanding the dynamics of land ownership in Zimbabwe, the Directors are satisfied that future economic benefits from
the use of land will continue to flow to the Group. As a consequence, the Directors believe that the preparation of the financial
statements on a going concern basis is still appropriate.
28.
Financial instruments
28.1
31.03.14
US$000
31.03.13
US$000
Restated
Debt (i)
Cash and bank balances
65 995
(34 505)
48 553
(10 665)
Net debt
31 490
37 888
Equity (ii)
219 883
210 901
14.32%
17.96%
(i) Debt is defined as long-term and short-term borrowings, as described in note 13.
(ii) Equity includes all capital and reserves of the Group that are managed as capital.
28.2
49
28.3
28.4
31.03.13
US$000
Restated
Financial assets
Amortised cost
Cash and cash equivalents
Trade and other receivables (excluding
prepayments and VAT)
34 505
10 665
20 688
16 718
55 193
27 383
Financial liabilities
Amortised cost
Trade and other payables
Borrowings (note 13)
18 933
65 995
23 418
48 553
84 928
71 971
28.6
Market risk
The Groups activities expose it primarily to financial risk of interest rates and changes in foreign currency exchange rates.
28.7
28.7.1
50
South African Rand (ZAR)
European (Euro)
7 263
-
4 972
25
Assets
31.03.14
31.03.13
US$000
US$000
-
-
Change by 10%
Statement of comprehensive income
Other equity
28.9
EURO impact
31.03.14
31.03.13
US$000 US$000
-
-
3
-
ZAR impact
31.03.14
31.03.13
US$000
US$000
726
-
497
-
51
less than
1 month
US$000
1-3
months
US$000
3 months
to 1 year
US$000
1-5
years
US$000
Total
US$000
31.03.14
Non-interest bearing
18 933
18 933
6.33
12
9
11.5
9
10
12 867
338
1
84
26
-
-
677
2
8 955
3 576
-
-
36 896
127
-
-
3
-
-
-
-
-
-
12 867
37 911
130
9 039
3 602
3
32 249
13 210
37 026
82 485
31.03.13
Non-interest bearing
23 418
23 418
6.3
5 026
5 026
6.0
12.0
12.0
5 064
268
14
7 815
537
28
-
29 249
1 481
-
-
-
12 879
30 054
1 523
33 790
8 380
30 730
72 900
52
8 000
5 000
12 800
2 200
12 776
2 224
15 000
15 000
Triangle Limited
- amount used
33 849
29 354
33 849
29 354
CBZ Bank
- amount used
- amount unused
-
5 000
1 423
3 577
5 000
5 000
CABS
- amount used
- amount unused
3
8 997
9 000
Banc ABC
- amount used
- amount unused
15 696
(62)
16 000
15 634
16 000
Stanbic Bank
- amount used
- amount unused
3 523
6 477
5 000
10 000
5 000
96 483
53
65 995
30 488
75 354
48 553
26 801
Company Results
The Company results have not been shown in the notes to the financial statements as the difference between the Group and
Company results is immaterial and would result in duplication of a significant number of the notes. The Company statement
of financial position and statement of comprehensive income have been added to the report as supplementary information to
the Group financial statements (see pages 55 to 56). Consequently the directors believe that the Group financial statements
comply with the Companies Act (Chapter 24:03) in all material respects.
29.1
The Group financial statements differ from those of the Company on the following elements.
31.03.14
Group
Company
Difference
US$000
US$000
US$000
Group
US$000
Restated
31.03.13
Company
US$000
Restated
Difference
US$000
Restated
Net assets
Investment in associate companies 3 427
Inventories - stores
15 167
Accounts receivable - other
9 250
Deferred tax liabilities
65 427
3 174
18 989
18 346
(64 297)
1 718
18 986
18 354
(64 147)
1 456
3
(8)
(150)
1 540
1 301
1 718
15 165
9 258
65 264
Net difference
Equity
Profit for the year
9 015
Retained earnings at beginning of
the year
67 213
Non-distributable reserves
128 213
1 709
2
(8)
(163)
8 620
395
13 586
13 217
369
66 058
128 223
1 155
(10)
53 627
128 246
52 841
128 100
786
146
1 540
1 301
Net difference
54
31.03.13
US$000
Restated
ASSETS
Non-current assets
232 301
242 063
198 753
31 830
1 718
202 428
37 917
1 718
Current assets
147 229
119 791
Biological assets
Inventories - stores
- sugar
Accounts receivable - trade
- other
Deferred plant maintenance costs
Current tax asset
Cash and cash equivalents
49 958
15 165
17 867
13 272
9 258
7 204
-
34 505
47 793
18 986
6 164
6 535
18 354
10 935
359
10 665
Total assets
379 530
361 854
218 343
209 600
Issued capital
Non-distributable reserve
Retained earnings
15 442
128 223
74 678
15 442
128 100
66 058
Non-current liabilities
71 247
75 274
65 264
5 983
64 147
11 127
Current liabilities
89 940
76 980
18 933
4 516
65 995
496
23 418
5 009
48 553
-
379 530
361 854
55
Year
ended
31.03.13
US$000
Restated
Turnover
Revenue
Fair value (loss)/gain on biological assets
136 125
(3 922)
174 239
3 729
132 203
177 968
Operating profit
Dividends received
Net finance charges
19 113
828
(8 410)
23 288
861
(6 794)
11 531
(2 911)
17 355
(4 138)
8 620
13 217
123
310
8 743
13 527
4.47
6.85
56
DEFINITION OF TERMS
Capital employed
Total capital and reserves plus long-term borrowings.
Current ratio
Current assets divided by current liabilities.
Gearing ratio
Interest bearing debt less cash and bank balances divided by total share capital and reserves.
Earnings per share
Profit for the year divided by the weighted average number of shares in issue at year-end.
Interest cover
Operating profit divided by interest payable.
Market capitalisation
Number of shares in issue at year-end multiplied by the closing price per share.
Net asset value
Total assets minus total liabilities excluding deferred taxation.
Net asset value per share
Net asset value divided by the number of shares in issue at year-end.
Net worth per share
Total capital and reserves divided by the number of shares in issue at year-end.
Operating profit
Profit before interest, dividends received, taxation and share of associated companies profits.
Return on total capital and reserves
Profit for the year expressed as a percentage of total share capital and reserves.
Shareholders funds
Issued share capital, share premium, capital reserve, revenue reserves and proposed dividend.
Total liabilities
Long-term borrowings and current liabilities excluding deferred taxation.
57
ANALYSIS OF SHAREHOLDERS
Shareholders
Number
%
Shares
Number
963
483
66.60
33.40
85.68
14.32
1 446
100.00
100.00
960
133
353
66.39
9.20
24.41
11 628 615
48 778 699
132 613 250
6.02
25.27
68.71
1 446
100.00
100.00
97 124 027
24 638 446
19 314 480
11 034 856
5 396 081
4 052 807
3 328 313
2 984 352
1 149 705
1 090 880
50.32
12.76
10.01
5.72
2.80
2.10
1.72
1.55
0.60
0.57
88.15
58