DTC - Datatec - Audited Results For The Year Ended
14 May 2008 8:00
DTC
DTC                                                                             
DTC - Datatec - Audited Results For The Year Ended 29 February 2008 And         
Capital                                                                         
              Reduction                                                         
DATATEC LIMITED                                                                 
Registration number 1994/005004/06                                              
Share code: DTC   ISIN: ZAE000017745                                            
("Datatec")                                                                     
www.datatec-group.com                                                           
AUDITED RESULTS FOR THE YEAR ENDED 29 FEBRUARY 2008 AND CAPITAL REDUCTION       
Financial highlights                                                            
Revenue $4,0 billion - up 27% (2007: $3,2 billion)                              
Gross margin 13,7%(2007: 13,1%)                                                 
Operating profit $123,6 million - up 25% (2007: $99,1 million)                  
Underlying* earnings per share 47,3 US cents - up 21%(2007: 39,2 US cents)      
12 US cents distribution to shareholders, - up 20% (2007: 10 US cents)          
*excluding goodwill impairment, amortisation of intangible fixed assets,        
profit or loss on sale of assets and businesses and unrealised foreign          
exchange movements on inter-company loans.                                      
Operational highlights:                                                         
* Major acquisitions transform Westcon`s European business and diversify        
product mix                                                                     
* Significant second half turnaround in the performance of Logicalis US         
* Creation of South American market leader with completion of $77,2 million     
merger for Logicalis                                                            
Condensed Group income statement                                                
                                       Audited       Audited                    
                                      year ended    year ended                  
29 Feb 08     28 Feb 07                   
                                      US$000        US$000                      
Revenue                                 4 007 932     3 167 772                 
Continuing operations                   3 623 024     3 075 344                 
Acquisitions                            384 908       92 428                    
Cost of sales                           (3 460 802)   (2 752 601)               
Gross profit                            547 130       415 171                   
Operating costs                         (401 630)     (302 129)                 
Unrealised foreign exchange gains       5 315         6 314                     
Operating profit before finance costs,  150 815       119 356                   
depreciation and amortisation                                                   
("EBITDA")                                                                      
Depreciation                            (16 460)      (13 676)                  
Amortisation related to intangible      (10 345)      (5 396)                   
assets                                                                          
Operating profit before goodwill        124 010       100 284                   
adjustment                                                                      
Goodwill adjustment                     (421)         (1 142)                   
Operating profit                        123 589       99 142                    
Interest received                       11 533        9 641                     
Financing costs                         (26 841)      (19 295)                  
Loss on disposal of investments         -             (55)                      
Profit before taxation                  108 282       89 433                    
Taxation                                (28 246)      (27 305)                  
Profit for the year from continuing     80 036        62 128                    
operations                                                                      
Profit for the year from discontinued   -             24                        
operations                                                                      
Profit for the year                     80 036        62 152                    
Attributable to:                                                                
Minority interests                      4 382         2 103                     
Equity holders of the parent            75 654        60 049                    
80 036        62 152                     
Number of shares (millions)                                                     
 Issued                                169           155                        
 Weighted average                      166           150                        
Diluted weighted average              170           153                        
Earnings per share (US cents)                                                   
 Basic EPS                             45,4          40,0                       
 Diluted basic EPS                     44,6          39,2                       
SALIENT FINANCIAL FEATURES                                                      
Headline earnings                       75 910        61 226                    
Headline earnings per share (US cents)                                          
 Headline                              45,6          40,8                       
Diluted headline                      44,7          40,0                       
Underlying earnings                     78 796        58 860                    
Underlying earnings per share (US                                               
cents)                                                                          
Underlying                            47,3          39,2                       
 Diluted underlying                    46,4          38,5                       
Net asset value per share (US cents)    386,9         346,9                     
Cash generation per share (US cents)    52,7          12,9                      
KEY RATIO                                                                       
Gross margin %                          13,7          13,1                      
EBITDA on ongoing operations %          3,8           3,8                       
Effective tax rate %                    26,1          30,5                      
Exchange rates                                                                  
Average Rand/US$ exchange rate          7.1:1         7.0:1                     
Closing Rand/US$ exchange rate          7.7:1         7.2:1                     
Condensed Group balance sheet                                                   
Audited       Audited                  
                                        29 Feb 08     28 Feb 07                 
                                        US$000        US$000                    
ASSETS                                                                          
Non-current assets                        421 074       242 096                 
Property, plant and equipment             32 220        22 307                  
Capitalised development expenditure       16 638        14 068                  
Goodwill                                  284 348       162 586                 
Other intangible assets                   54 956        20 720                  
Investments                               3 652         -                       
Deferred tax assets                       29 260        22 415                  
Current assets                            1 463 245     1 149 138               
Inventories                               341 036       268 944                 
Receivables                               877 527       656 587                 
Cash and cash equivalents                 244 682       223 607                 
Total assets                              1 884 319     1 391 234               
EQUITY AND LIABILITIES                                                          
Ordinary shareholders` funds              654 707       537 744                 
Minorities` interest                      23 576        14 852                  
Total equity                              678 283       552 596                 
Long-term liabilities                     58 760        50 176                  
Deferred tax liabilities                  24 498        13 232                  
Current liabilities                       1 122 778     775 230                 
Payables and provisions                   893 880       674 095                 
Amounts owing to vendors                  2 000         4 044                   
Taxation                                  16 395        14 876                  
Bank overdrafts                           210 503       82 215                  
Total equity and liabilities              1 884 319     1 391 234               
Capital expenditure incurred in current   18 502        10 633                  
year                                                                            
Capital commitments at end of year        11 283        11 878                  
Lease commitments at end of year          116 686       108 039                 
Payable within one year                 20 320        17 871                   
 Payable after one year                  96 366        90 168                   
Condensed Group cash flow statement                                             
                                            Audited       Audited               
year ended    year ended             
                                           29 Feb 08     28 Feb 07              
                                           US$000        US$000                 
EBITDA                                       150 815       119 356              
(Profit)/loss on disposal of property,       (80)          6                    
plant and equipment                                                             
Non-cash items                               12 015        2 629                
Cash generated before working capital        162 750       121 991              
changes                                                                         
Working capital changes                      (85 335)      (101 924)            
Increase in inventories                      (65 598)      (58 984)             
Increase in receivables                      (88 049)      (121 289)            
Increase in payables                         68 312        78 349               
Cash generated from operations               77 415        20 067               
Net finance costs paid                       (15 308)      (9 654)              
Taxation paid                                (29 809)      (14 039)             
Net cash inflow/(outflow) from operating     32 298        (3 626)              
activities                                                                      
Net cash outflow from investing in           (180 744)     (44 741)             
subsidiaries                                                                    
Net cash outflow from other investing        (27 640)      (15 562)             
activities                                                                      
Net cash outflow from disposal of operations -             (31)                 
and investments                                                                 
Net cash inflow from financing activities    70 574        31 485               
Capital distribution to shareholders         (16 775)      (6 589)              
Decrease in cash and cash equivalents        (122 287)     (39 064)             
Translation difference on opening cash       15 074        8 205                
position                                                                        
Cash and cash equivalents at beginning of    141 392       172 251              
period                                                                          
Cash and cash equivalents at end of year(*)  34 179        141 392              
(*) Comprises cash resources, net of bank overdrafts and trade finance          
   advances                                                                     
Segmental analysis                                                              
                                            Audited       Audited               
year ended    year ended             
                                           29 Feb 08     28 Feb 07              
                                           US$000        US$000                 
Revenue                                                                         
Westcon                                      2 853 636     2 271 557            
Logicalis                                    845 112       693 113              
Analysys Mason                               63 476        61 352               
Other Holdings                               245 708       141 750              
Revenue from ongoing operations              4 007 932     3 167 772            
EBITDA                                                                          
Westcon                                      101 955       82 671               
Logicalis                                    36 195        26 795               
Analysys Mason                               6 944         6 202                
Other Holdings                               5 721         3 688                
EBITDA from ongoing operations               150 815       119 356              
Operating profit before goodwill adjustment                                     
Westcon                                      86 588        72 504               
Logicalis                                    26 141        18 783               
Analysys Mason                               6 240         5 752                
Other Holdings                               5 041         3 245                
Operating profit from ongoing operations     124 010       100 284              
Total assets                                                                    
Westcon                                      1 270 967     873 966              
Logicalis                                    391 979       343 189              
Analysys Mason                               55 594        42 518               
Other Holdings                               165 779       131 561              
                                            1 884 319     1 391 234             
Determination of headline earnings                                              
Equity holders of the parent per the income  75 654        60 049               
statement                                                                       
Headline earnings adjustments:               234           1 179                
Goodwill adjustments                         314           1 142                
(Profit)/loss on disposal of plant and       (80)          6                    
equipment                                                                       
Loss on disposal and closure of discontinued -             31                   
operations                                                                      
Tax effect                                24            (2)                   
  Minorities` interest                      (2)           -                     
Headline earnings                            75 910        61 226               
DETERMINATION OF UNDERLYING EARNINGS                                            
Headline earnings                            75 910        61 226               
Underlying earnings adjustments:             5 030         (918)                
Unrealised foreign exchange gains            (5 315)       (6 314)              
Amortisation of intangible assets            10 345        5 396                
Tax effect                                (3 074)       (1 607)               
  Minorities` interest                      930           159                   
Underlying earnings                          78 796        58 860               
Abridged statement of changes in equity                                         
Audited       Audited               
                                           year ended    year ended             
                                           29 Feb 08     28 Feb 07              
                                           US$000        US$000                 
Balance at beginning of year                 552 596       461 351              
Translation of foreign subsidiaries          (4 934)       (4 290)              
Translation difference on equity loans       2 236         8 758                
Recognised directly in equity                (2 698)       4 468                
Attributable profit for year                 75 654        60 049               
Total income recognised for the year         72 956        64 517               
Shares issued                                64 605        26 830               
Capital distribution to shareholders         (16 775)      (6 589)              
Share buy back                               (6 131)       -                    
Share-based payments                         2 308         1 375                
Acquisitions/disposals                       -             2 765                
Minority interests                           8 724         2 347                
Balance at end of year                       678 283       552 596              
Jens Montanana, Chief Executive of Datatec, commented:                          
"2008 was another year of strong performance for the Group with further         
improvements in revenues and earnings. We continue to benefit from our scale    
and geographic diversity.                                                       
"As a result of strong organic growth and acquisitions we exceeded our          
revenue target of $4 billion. Despite a slowdown in the US, tight operating     
cost controls and improving productivity have underpinned our solid progress    
which has resulted in improvements in margins.                                  
"The current year has started well and in line with our expectations. We        
remain confident that our increasing international reach and business mix,      
together with operating leverage brought through scale, will enable us to       
continue to grow the Group organically above industry averages, even in more    
difficult market conditions. We are also continuing to expand our business by   
acquisition in faster developing markets."                                      
PROFILE AND GROUP STRUCTURE                                                     
Datatec Group ("Datatec" or the "Group", JSE and LSE: DTC) is an                
international Information Communications Technology ("ICT") networking and      
related services business with operations in many of the world`s leading        
economies. The Group`s main lines of business comprise: the global              
distribution of advanced networking and communications convergence products     
("Westcon"); ICT infrastructure solutions and services ("Logicalis"); and       
telecommunications strategy consulting ("Analysys Mason"). "Other Holdings"     
encompasses the Group`s distribution and ICT services businesses in the         
Middle East and Africa as well as the Head Office.                              
STRATEGY                                                                        
The Group continues to make good progress with its strategy to deliver long     
term, sustainable above average returns to shareholders by focusing on a        
combination of organic growth in the faster growing sectors of the ICT          
market, geographical expansion and through earnings enhancing acquisitions.     
During the year, the Group completed a number of acquisitions which have        
improved its competitive position, geographic reach, and vendor mix as well     
as enhanced its overall scale and global presence. Datatec will continue to     
look for additional margin enhancing business opportunities to improve the      
Group`s returns and to facilitate the consolidation of a market, the entry      
into or extension of a territory or the faster access to a technology.          
A common theme of Datatec`s acquisitions is the active ongoing participation    
of the local management of the acquired companies.  Through empowering these    
individuals and ensuring that their interests are aligned to the Group`s,       
Datatec benefits substantially from their local knowledge and contacts and      
allows the Group to scale rapidly without adding substantially to head office   
costs.                                                                          
The Group`s increasing scale and international reach is attracting              
significant vendor and customer interest as Datatec continues to broaden its    
solutions and services offerings, as well as offering a greater exposure to     
key higher growth emerging markets and developing economies.                    
Specifically, Datatec will continue to target faster growth emerging markets    
and developing countries, as demonstrated by the recent transactions in         
Brazil, Turkey and Africa. These markets are attractive because of their        
superior growth characteristics and often lower cost of entry compared to       
more mature markets. Further expansion in Latin America is expected as the      
Group believes incremental opportunities will exist for Datatec to leverage     
its scale. Expansion into new markets such as India and other parts of Asia     
are also being evaluated.                                                       
The Board has set a number of core objectives which include:                    
* Achieving greater alignment in financial performance between regions;         
* Improving profit margins;                                                     
* Improving return on investment and capital employed metrics; and              
* Improving working capital ratios.                                             
OVERVIEW                                                                        
2008 was another year of strong performance for the Group, with further         
improvements in revenues and earnings. Datatec continues to benefit from its    
international reach, scale, sector diversity and focus on providing ICT         
solutions and services to local and multinational corporate customers,          
resellers, integrators, service providers and business users around the         
world.                                                                          
The Group exceeded its revenue target of $4,0 billion, with the non-US          
operations now accounting for 58% of total revenues (2007: 52%). The Group`s    
operations in Asia-Pacific, Africa and the Middle East and South America        
continue to grow and now account for 15% of the Group`s revenues (2007: 14%).   
Datatec continued to expand its gross margins to 13,7% and increased            
operating profit before finance costs, depreciation and amortisation            
("EBITDA") by 26%. Operating profits rose 25% to $123,6 million from $99,1      
million, and headline earnings per share ("HEPS") grew 12% to 45,6 US cents     
(2006: 40,8 US cents). Importantly underlying* earnings per share grew by 21%   
from 39,2 US cents to 47,3 US cents. There will be a 20% increase in the        
capital distribution to 12 US cents per share (90 SA cents) (2007: 10 US        
cents per share (72 SA cents)).                                                 
Despite a slowdown in the US and the impact of this on certain other markets,   
tight operating cost controls and improving productivity have underpinned       
solid progress for the year as a whole. Performance over the prior year         
improved in each of the Group`s three main business divisions.                  
In addition to divisional segment reporting, below is an analysis of revenue    
and gross profit contribution across the Group`s principal business streams.    
The spread of activities across these business streams not only provides the    
Group with multiple points of leverage in the ICT market, but also provides a   
more defensive business model with no particular vendor, technology,            
geography or industry sector dependency.                                        
Analysis by business stream     Revenue  %   Gross   %                        
                                  ($`m)        Profit                           
                                               ($`m)                            
  Distribution                    3,029    76  317     58                       
ICT Solutions                   721      18  164     30                       
  Consulting & Services           258      6   66      12                       
                                  4,008        547                              
FINANCIAL RESULTS                                                               
Group revenue increased by 27% (12% organic) to over $4,0 billion (2007: $3,2   
billion), while gross margin increased from 13,1% to 13,7%.                     
Of the Group`s $4,0 billion revenue in the period, 42% was generated from       
North America, 43% from Europe, 6% from Asia Pacific, 3% from South America     
and 6% from Middle East and Africa.                                             
Gross profit increased by 32% from $415,2 million to $547,1 million, while      
operating costs increased 34% from $295,8 million to $396,3 million, mainly     
as a result of the European businesses acquired, which operate at higher        
margins with higher operating costs.                                            
In line with revenue growth EBITDA increased 26% to $150,8 million (2007:       
$119,4 million), which include unrealised foreign exchange gains of $5,3        
million (2007: $6,3 million). Amortisation of intangible assets arising from    
acquisitions rose to $10,3 million (2007 $5,4 million) as a result of           
intangible assets recognised on the acquisitions made during the past year.     
Operating profit increased by 25% to $123,6 million (2007: $99,1 million).      
The net interest charge in the period was $15,3 million (2007: $9,7 million)    
as a result of cash expenditure on acquisitions and higher utilisation of       
Westcon facilities resulting in profit before tax of $108,3 million which       
increased by 21% from $89,4 million.                                            
The Group`s effective tax rate decreased to 26,1% from 30,5% in 2007,           
primarily due to the utilisation and recognition of previously unrecognised     
tax losses, as well as the recognition of deferred tax assets for assessed      
losses for a number of business units. The effective tax rate for the           
financial year ended 28 February 2009 is expected to be approximately 30%.      
Underlying* earnings per share rose 21% to 47,3 US cents (2007: 39,2 US         
cents). HEPS increased by 12% to 45,6 US cents (2007: 40,8 US cents).           
The Group issued 14,5 million new shares during the year. 7,2 million shares    
were issued in May 2007 in connection with an institutional placing, 5,1        
million shares were issued for acquisitions and 2,2 million shares were         
issued for exercised share options. In February 2008 the Group executed a       
share-buy back and repurchased and subsequently cancelled 0,6 million shares.   
A further 1,1 million shares were repurchased by the company share trust and    
are held as treasury shares.                                                    
The Group intends to make a cash distribution of 12 US cents per share (2007:   
10 US cents per share) out of share premium, which represents a cover of 3,8    
times headline earnings.                                                        
Working capital remained tightly controlled. Receivables increased 34% over     
the year, inventory increased by 27% and payables and provisions increased by   
33%. The increase in receivables, inventory and payable balances is in line     
with revenue growth and is, to a large extent, as a result of the               
acquisitions made during the year.                                              
Cash generated from operating activities (after working capital changes)        
amounted to $32,3 million (2007: cash outflow: $3,6 million). The Group paid    
$16,8 million to shareholders as a capital distribution in July 2007 and        
$35,4 million was received from an institutional placing in May 2007. The       
Group ended the year with net debt of $31,9 million, including long-term and    
short-term debt (28 February 2007 net cash: $98,0 million).                     
The Group spent approximately $180 million on acquisitions which has improved   
its geographical reach, vendor relationships, market position and product mix   
as well as enhanced its overall scale.                                          
The revenue included from these acquisitions in 2008 was $384,9 million. Had    
the acquisition date been 1 March 2007, the pro-forma revenue would have been   
approximately $500 million. Since these acquisitions are fully integrated       
into existing operations it is not practical to establish the profit after      
tax contributed by the acquisitions in 2008, or the profit after tax which      
the acquisitions would have contributed to the Group if they had been           
included for the entire year.                                                   
DIVISIONAL REVIEWS                                                              
Westcon                                                                         
Westcon accounted for 71% of the Group`s revenues and 68% of EBITDA.            
Westcon is the world`s leading specialty distributor in networking, security,   
mobility and convergence for leading technology vendors, including Cisco,       
Nortel, Avaya, Juniper and Polycom. Westcon`s revenue increased 26% from $2,3   
billion to $2,9 billion, and increased in all of its regions. Westcon`s         
acquisitions contributed $319 million in revenue, in addition to an organic     
revenue increase of 12%.                                                        
Gross margins increased from 9,5% to 10,4% with gross profit increasing 37%     
from $216,2 million to $296,7 million. The increase is attributable to          
contributions from acquisitions coupled with increased gross margins in         
Europe and Asia Pacific.                                                        
EBITDA increased 23% from $82,7 million to $102,0 million while overall         
EBITDA margins remained steady at 3,6% as improving EBITDA margins in Europe    
and Asia Pacific were offset by slightly lower EBITDA margins in the            
Americas.                                                                       
Westcon used $156,0 million for investing activities. Of this amount, $145,1    
million was used for acquisitions. $163,3 million was drawn against credit      
lines to fund the acquisitions and working capital needs.                       
After charges for depreciation and amortisation of intangible assets,           
operating profit was $86,6 million (2007: $72,5 million).                       
Cisco products made up 55% (2007: 60%) of Westcon`s revenue, 11% Nortel         
(2007: 13%), 11% Avaya (2007: 9%), 13% security (2007: 4%) and 10% other        
developing vendors (2007: 14%). 46% of Westcon`s revenue was generated in       
Europe followed by 45% in the Americas and 9% in Asia-Pacific.                  
Westcon completed two significant acquisitions in Europe during April and May   
2007 respectively; NOXS Europe BV, a leading European security distributor      
for $69 million in cash, and Crane Telecommunications Group, a leading UK-      
based European value added distributor of voice, data and converged             
communications solutions for $44 million in cash and Datatec shares. Net        
assets acquired with NOXS and Crane were $37,0 million and $1,3 million         
respectively and goodwill arising was $42,8 million and $48,5 million           
respectively. Westcon also acquired the assets of ReView Video LLC, a leading   
US distributor of audio, network, videoconferencing and voice over IP (VoIP)    
solutions, for $24,9 million in cash in July 2007. Net assets acquired were     
$13,8 million and goodwill of $11,1 million arose on the acquisition.           
The acquisitions were important steps in Datatec`s strategic plans to           
leverage Westcon`s financial strength and scale of operations, including both   
broadening and strengthening its vendor relationships. These businesses also    
brought new opportunities in convergence, security and mobility to both new     
and existing customers. Each of these acquisitions has been successfully        
integrated into Westcon and are performing well.                                
While the financial markets in the US and other regions continue to tighten,    
opportunities in networking, particularly convergence, security and mobility,   
continue to expand. As end user companies face pressure to be more efficient,   
it is becoming more important for their networks to be able to support          
productivity-enhancing applications. Demand for effective IT security remains   
paramount as companies begin to rely increasingly on mobile applications.       
This has created significant demand for VoIP security products.                 
Logicalis                                                                       
Logicalis accounted for 21% of the Group`s revenues and 24% of EBITDA.          
Logicalis is an international provider of integrated ICT solutions,             
delivering secure, converged computing and communications infrastructure and    
services. Specialising in the areas of advanced technologies the Group`s        
integrated services portfolio comprises the architecture, deployment,           
integration and management of customers` networks and systems to deliver        
optimum solutions that meet their business needs now and into the future.       
During the year Europe and South America have performed strongly. Tougher       
market conditions in the US in the first half of the year caused planned        
revenue growth not to materialise. This accelerated a strategic assessment of   
the US business model and resulted in service delivery being unified under a    
focused management team and a streamlining of the cost base to match the        
ongoing activity level.                                                         
Revenue for the year increased by 22% to $845,1 million (2007: $693,1           
million) including $14,4 million contribution from acquisitions. Excluding      
the impact of acquisitions made in 2007 and 2008 organic revenue increased by   
10%.                                                                            
Product sales growth of 19% year on year generated additional demand for        
consulting and technical services which increased by 27%. Managed services      
and annuity revenues grew 33% year on year.                                     
Gross margin percentage for the year was 22,9% (2007: 22,3%) with services      
and annuity margins offsetting slightly weaker product margins. The gross       
profit increased 25% on the prior year to $193,8 million (2007: $155,0          
million).                                                                       
Operating expenses increased by 23%, lower than the 25% growth in gross         
margin.  EBITDA rose to $36,2 million (2007: $26,8 million), an increase of     
35%.                                                                            
After charges for depreciation and amortisation of intangible assets,           
operating profit was $26,1 million (2007: $18,8 million).                       
On 31 May 2007, Logicalis US acquired Carotek`s Information Technology          
Division, based in Matthews, North Carolina for $7,1 million in cash and        
shares. Net assets of $4,4 million were acquired and $2,7 million of goodwill   
arose on acquisition. The Group also purchased the 20% minority interest in     
its South America operations and increased its stake in a Germany based         
services business to 75%.                                                       
The three main goals for the coming year are: to achieve revenue growth in      
excess of the market rate based on the customer-driven portfolio of             
solutions; integrate and leverage the Promon Tecnologia acquisition             
(completed on 2 May 2008, see Subsequent Events) and; improve the operating     
margins by increasing the services and annuity revenue mix.                     
Analysys Mason                                                                  
Analysys Mason accounted for 2% of the Group`s revenues and 5% of EBITDA.       
Analysys Mason provides strategic and technical consulting to many of the       
industry`s leading service providers, regulators and government bodies.         
Convergence in telecommunications, broadcasting, television and online media    
content is being fuelled by widespread deployment of faster broadband           
internet infrastructure. The Group is particularly well positioned to exploit   
demand for advisory and consulting services in this market around the world.    
Revenues grew to $63,5 million (2007: $61,4 million). Core telecoms             
consulting revenues have seen a much stronger improvement with compound         
annual growth of 12% over the last three years. Analysis Mason has also seen    
further globalisation of its client base and its non-UK revenues now            
represent 60% of total revenue (2007: 55%). Much of this growth has come from   
the Middle East and North Africa ("MENA") region where a Dubai office was       
recently opened to capitalise on the opportunity in that area.                  
Gross margin improved to 40,0% (2007 36,3%) resulting in improved EBITDA of     
$6,9 million (2007: $6,2 million) at a margin of 10,9% (2007: 10.1%)and         
operating profit to $6,2 million (2007: $5,8 million).                          
On 19 February 2008 Analysys Mason completed the acquisition of Redbox          
Consulting Services. Net assets acquired were $1,4 million and goodwill         
acquired was $2,6 million. This acquisition will further enhance the range of   
services that can be offered to clients. The business will be fully             
integrated into the Analysys Mason consulting model and is expected to bring    
close to $3,0 million of additional revenues in 2009.                           
Analysys Mason has increasingly worked to deliver projects that span the full   
business development cycle, including strategy, planning and implementation.    
In line with its strategy of continually enhancing the value it delivers to     
partners, and in response to clients who are currently engaging with all        
parts of the Group, it is now moving to offer the full portfolio of client      
services under a single brand, Analysys Mason.                                  
Africa and Middle East (included in "Other Holdings")Datatec`s Africa and       
Middle East operations made up 6% of the Group`s revenue and 5% of EBITDA.      
Westcon Africa Middle East (Pty) Ltd ("WAME") is the holding company for        
Datatec`s 55% stake in Westcon SA (Pty) Ltd ("Westcon SA"). Westcon SA          
revenues were up 23% to $85,0 million (2007: $69,2 million) and EBITDA was      
$3,5 million (2007: $0,9 million).                                              
During the year WAME acquired 51% of International Technology Distributors      
FZCo which has since been renamed Westcon Africa FZCo ("Westcon Africa") and    
100% of Jet Distribution Ltd and Resolv Computers Ltd (collectively: "other     
WAME operations"). Other WAME operations are principally African focused        
businesses which distribute products similar to the rest of Westcon.            
The other WAME operations revenues were $50,8 million and EBITDA was $0,1       
million in its first reporting period as part of the Group. The gross margin    
of 9,6% is in line with expectations and a slow upward trend on gross margin    
is expected. This will be achieved by better procurement capability and the     
gradual extension of the Westcon value add distribution model.                  
African Legend Indigo is Datatec`s 55% owned South African operation formed     
in partnership with African Legend Technologies as part of South Africa`s       
Black Economic Empowerment programme. This business generated revenue of        
$51,1 million (2007: $28,3 million) and EBITDA of $1,7 million (2007: loss of   
$0,2 million).                                                                  
Online Distribution ("Online"), Datatec`s value-added distributor for data      
networking products and services, covering the Middle East, Western Asia and    
North Africa, revenues increased by 24% to $55,6 million (2007: $44,7           
million) while EBITDA increased marginally by 7% to $2,9 million. Comstor       
Middle East ("Comstor"), Westcon`s CISCO business in the Middle East, started   
operations in February, 2007. Comstor revenues were $13,1 million. However,     
being the start-up year, Comstor made a marginal loss. Comstor expects to       
generate increased revenue growth and profitability during the next 12 months   
due to the growing market in the Middle East.                                   
The growth outlook in Westcon SA remains strong whereas it is expected that     
Other WAME operations will take a further 12 months before starting to          
realise the high growth opportunity in Africa and to deliver margins in line    
with the rest of the Group. The growth in Middle East market has been           
sustained this year and expected to remain buoyant during the next 12 months    
with investments expected in finance, health and hospitality sectors.           
REPORTING                                                                       
This report complies with International Accounting Standard 34 - Interim        
Financial Reporting as well as with Schedule 4 of the South African Companies   
Act, the AIM Rules and the disclosure requirements of the JSE Limited`s         
Listings Requirements.                                                          
The accounting policies comply with International Financial Reporting           
Standards ("IFRS") of the International Accounting Standards Board and are      
consistent with those applied in the prior year financial statements, except    
for the adoption of IFRS 7 Financial Instruments: Disclosures. This is a        
disclosure standard which has no impact on recognition, measurement and         
presentation of financial instruments and consequently has no impact on         
profit or loss or equity for the period. The financial information has been     
audited by Deloitte & Touche whose unmodified audit report is available for     
inspection at the Group`s registered office.                                    
DIRECTORATE                                                                     
John McCartney was appointed to the Board as an independent non-executive       
director with effect from 16 July 2007. Colin Brayshaw retired from the Board   
on 6 August 2007. Ivan Dittrich was appointed to the Board on 1 March 2008 to   
succeed David Pfaff who has resigned from the Board with effect from 31 May     
2008. Subsequent to the year end Leslie Boyd, the Group`s Chairman, passed      
away suddenly after a short illness. Stephen Davidson, who was Deputy           
Chairman, has succeeded to the role of Chairman. Leslie had indicated his       
intention to retire from the Board after the Group`s AGM in August at which     
time the Board had intended to appoint Stephen as Chairman.                     
SUBSEQUENT EVENTS                                                               
On 2 May 2008, Logicalis completed the merger of its Latin American             
operations with the leading Brazilian network integration businesses of         
Promon Tecnologia ("PT"). The initial announcement was on 14 March 2008.        
Logicalis paid PT`s owner, Promon S.A., $77,2 million in cash and new Datatec   
shares for a 70% equity holding in the combined business, which has been        
renamed to Promon-Logicalis Latin America Ltd ("PLLAL"). Promon S.A. will       
have a 30% equity interest in the business. The focus of the division will be   
to capture synergies across Latin America by providing cross-border solutions   
and services to customers in the region. The Board and management of PLLAL      
comprise directors and executives from both Promon S.A. and Logicalis.          
CURRENT TRADING AND PROSPECTS                                                   
During the coming year the Group will continue to benefit from its improving    
business mix and geographic diversity across its principal operating            
divisions. The increased exposure to high growth emerging markets and           
developing economies should help balance any slowdown in the more mature        
markets of the US and Western Europe. Datatec believes its business model       
will remain resilient and continue to deliver growth as the shift in global     
IT purchasing power, as a result of the weakening dollar, has helped underpin   
global IT demand, even as other areas of the global economy show signs of       
weakness.                                                                       
In the year to 28 February 2009, the Group is expected to grow revenues in      
excess of 20%, including acquisitions. The Group is targeting further gross     
margin expansion and consolidated EBITDA margins of over 4% in future years.    
The Board expects that quality of the Group`s businesses will continue to       
improve driven by recent system and process enhancements, the depth of its      
management and operating leverage brought through scale and geographic          
diversity. Datatec will maintain prudent management of the Group`s cost base    
and tight controls on working capital. The current year has started well and    
in line with expectations. The Board remains vigilant to any deterioration in   
global markets, but is confident of continuing improvement in Datatec`s         
financial performance in the year ahead.                                        
CASH DISTRIBUTION BY WAY OF CAPITAL REDUCTION                                   
The Group will distribute to shareholders out of share premium, in lieu of a    
dividend, 90 RSA cents per share (approximately 12 US cents per share) for      
the year ended 29 February 2008, in terms of the general authority granted to   
directors at the Annual General Meeting held on 6 August 2007. The capital      
distribution will be paid to shareholders on the Jersey branch register in      
GBP translated at the closing exchange rate on Thursday, 10 July 2008.          
The salient dates will be as follows:                                           
Last day to trade   Friday, 4 July 2008                                         
Shares to commence trading "ex" the distribution  Monday, 7 July 2008           
Record date    Friday, 11 July 2008                                             
Payment date   Monday, 14 July 2008                                             
Share certificates may not be dematerialised or rematerialised between          
Monday, 7 July 2008 and Friday, 11 July 2008, both days inclusive.              
On behalf of the Board:                                                         
SJ Davidson    JP Montanana                  IP Dittrich                        
Chairman       Chief Executive Officer       Group Finance Director             
14 May 2008                                                                     
Sponsor :  Rand Merchant Bank (A division of FirstRand Bank Limited)            
Date: 14/05/2008 08:00:06 Produced by the JSE SENS Department.                  
The SENS service is an information dissemination service administered by the    
JSE Limited (`JSE`). The JSE does not, whether expressly, tacitly or            
implicitly, represent, warrant or in any way guarantee the truth, accuracy or   
completeness of the information published on SENS. The JSE, their officers,     
employees and agents accept no liability for (or in respect of) any direct,     
indirect, incidental or consequential loss or damage of any kind or nature,     
howsoever arising, from the use of SENS or the use of, or reliance on,          
information disseminated through SENS.