DTC - Datatec Limited - Unaudited results for the period ended 31 August 2010
13 October 2010 8:00
DTC
DTC                                                                             
DTC - Datatec Limited - Unaudited results for the period ended 31 August 2010   
Datatec Limited                                                                 
(Incorporated in the Republic of South Africa)                                  
Registration number 1994/005004/06                                              
ISIN: ZAE000017745                                                              
JSE and LSE share code: DTC                                                     
("Datatec" or the "Group")                                                      
UNAUDITED RESULTS FOR THE PERIOD ENDED 31 AUGUST 2010                           
Operational highlights                                                          
Revenue growth in all divisions                                                 
Strong recovery in the US and parts of continental Europe                       
Continued expansion in Asia and Latin America                                   
Group continues to benefit from international scale and business diversification
Financial highlights                                                            
Revenue up 19% to $2,13 billion (H1 FY10: $1,80 billion)                        
EBITDA up 31% to $58,5 million (H1 FY10: $44,6 million)                         
Underlying* earnings per share up 37% to 15,8 US cents                          
(H1 FY10: 11,5 US cents)                                                        
*Excluding goodwill and intangibles impairment, amortisation of acquired        
intangible assets, profit or loss on sale of assets and businesses, fair value  
movements on acquisition related financial instruments and unrealised foreign   
exchange movements                                                              
Condensed Group statement of comprehensive income                               
for the six months ended August 2010                                            
                         Unaudited    Unaudited    Audited                      
                         six months   six months   year                         
                         to           to           ended                        
USD`000                   August 2010  August 2009  February 2010               
Revenue                    2 132 992    1 798 662    3 738 026                  
Continuing operations      2 132 616    1 792 744    3 698 134                  
Acquisitions               376          5 918        39 892                     
Cost of sales             (1 851 038)  (1 563 231)  (3 239 650)                 
Gross profit               281 954      235 431      498 376                    
Operating costs           (222 265)    (190 276)    (387 750)                   
Unrealised foreign        (1 235)      (588)        (2 090)                     
exchange losses                                                                 
Operating profit before                                                         
finance costs,                                                                  
depreciation                                                                    
and amortisation           58 454       44 567       108 536                    
("EBITDA")                                                                      
Depreciation              (10 290)     (8 237)      (17 132)                    
Amortisation of acquired  (8 070)      (7 558)      (15 438)                    
intangible assets                                                               
Operating profit           40 094       28 772       75 966                     
Interest income            2 178        1 889        3 904                      
Financing costs           (6 435)      (7 499)      (13 478)                    
Fair value movements on   (6 797)      (6 375)      (12 010)                    
put option liabilities                                                          
Share of equity           (66)         (280)        (278)                       
accounted investment                                                            
losses                                                                          
Profit before taxation     28 974       16 507       54 104                     
Taxation                  (11 976)     (7 780)      (22 465)                    
Profit for the             16 998       8 727        31 639                     
period/year                                                                     
Other comprehensive                                                             
income                                                                          
Translation of foreign    (1 898)       76 684       77 498                     
subsidiaries                                                                    
Initial recognition and   -            -             843                        
transfers related to put                                                        
option liabilities                                                              
Translation of equity     (1 474)      (9 244)      (10 582)                    
loans net of tax effect                                                         
Other items                402          595          1 075                      
Total comprehensive        14 028       76 762       100 473                    
income for the                                                                  
period/year                                                                     
Profit attributable to:                                                         
Owners of the parent       16 064       8 543        29 974                     
Non-controlling            934          184          1 665                      
interests                                                                       
                          16 998       8 727        31 639                      
Total comprehensive                                                             
income attributable to:                                                         
Owners of the parent       12 224       70 756       92 029                     
Non-controlling            1 804        6 006        8 444                      
interests                                                                       
14 028       76 762       100 473                     
Number of shares issued                                                         
(millions)                                                                      
Issued                     185          176          182                        
Weighted average           183          176          177                        
Diluted weighted average   186          178          178                        
Earnings per share                                                              
("EPS") (US cents)                                                              
Basic EPS                  8,8          4,9          17,0                       
Diluted basic EPS          8,7          4,8          16,8                       
SALIENT FINANCIAL                                                               
FEATURES                                                                        
Headline earnings          16 116       8 553        29 978                     
Headline earnings per                                                           
share (US cents)                                                                
?Headline                  8,8          4,9          17,0                       
?Diluted headline          8,7          4,8          16,8                       
Underlying earnings        28 935       20 147       53 553                     
Underlying earnings per                                                         
share (US cents)                                                                
?Underlying                15,8         11,5         30,3                       
?Diluted underlying        15,6         11,3         30,0                       
Net asset value per        361,2        355,0        366,4                      
share (US cents)                                                                
KEY RATIOS                                                                      
Gross margin (%)           13,2%        13,1%        13,3%                      
EBITDA (%)                 2,7%         2,5%         2,9%                       
Effective tax rate (%)     41,3%        47,1%        41,5%                      
Effective tax rate (%)                                                          
excluding fair value                                                            
movements on put                                                                
option liabilities         33,5%        34,0%        34,0%                      
Exchange rates                                                                  
Average Rand/USD          7,5          8,2          7,9                         
exchange rate                                                                   
Closing Rand/USD          7,4          7,8          7,6                         
exchange rate                                                                   
Condensed Group statement of cash flows                                         
for the six months ended August 2010                                            
                         Unaudited    Unaudited    Audited                      
six months   six months   year                         
                         to           to           ended                        
USD`000                   August 2010  August 2009  February 2010               
EBITDA                     58 454       44 567       108 536                    
Loss on disposal of        79           10           6                          
property, plant and                                                             
equipment                                                                       
Non-cash items             7 147        5 882        23 051                     
Cash generated before      65 680       50 459       131 593                    
working capital changes                                                         
Working capital changes   (257 752)     133 352      93 902                     
(Increase)/decrease in    (38 375)      5 696       (7 852)                     
inventories                                                                     
(Increase)/decrease in    (114 894)     32 116      (27 630)                    
receivables                                                                     
(Decrease)/increase in    (104 483)     95 540       129 384                    
payables                                                                        
Cash (utilised            (192 072)     183 811      225 495                    
by)/generated from                                                              
operations                                                                      
Net finance costs paid    (4 257)      (5 607)      (9 574)                     
Taxation paid             (13 025)     (7 728)      (19 842)                    
Net cash                  (209 354)     170 476      196 079                    
(outflow)/inflow from                                                           
operating activities                                                            
Investment in             (111)        (2 569)      (29 689)                    
subsidiaries                                                                    
Net cash outflow from     (15 999)     (5 553)      (23 765)                    
other investing                                                                 
activities                                                                      
Net cash                  (23 075)      857          8 591                      
(outflow)/inflow from                                                           
other financing                                                                 
activities                                                                      
Capital distribution to   (21 713)     (21 982)     (21 982)                    
shareholders                                                                    
Net (decrease)/increase   (270 252)     141 229      129 234                    
in cash and cash                                                                
equivalents                                                                     
Cash and cash                                                                   
equivalents at the                                                              
beginning of                                                                    
period/year                239 834      95 061       95 061                     
Translation differences   (305)        (4 558)       15 539                     
on opening cash position                                                        
Cash and cash             (30 723)      231 732      239 834                    
equivalents at the end                                                          
of period/year (1)                                                              
(1) Comprises cash resources, net of bank overdrafts and trade finance advances.
Condensed Group statement of financial position                                 
as at August 2010                                                               
                         Unaudited    Unaudited    Audited                      
USD`000                   August 2010  August 2009  February 2010               
ASSETS                                                                          
Non-current assets         457 344      442 613      459 963                    
Property, plant and        47 062       30 476       43 436                     
equipment                                                                       
Capitalised development    14 108       12 867       12 181                     
expenditure                                                                     
Goodwill                   316 160      307 062      315 131                    
Acquired intangible        43 401       53 739       51 780                     
assets                                                                          
Investments                6 738        7 011        6 818                      
Deferred tax assets        29 875       31 458       30 617                     
Current assets             1 455 136    1 351 751    1 442 081                  
Inventories                316 563      254 399      277 832                    
Trade and other            953 758      779 262      852 390                    
receivables                                                                     
Cash and cash              184 815      318 090      311 859                    
equivalents                                                                     
                                                                                
Total assets               1 912 480    1 794 364    1 902 044                  
EQUITY AND LIABILITIES                                                          
Ordinary shareholders`     666 609      625 490      667 879                    
funds                                                                           
Non-controlling            51 923       49 517       50 900                     
interests                                                                       
Total equity               718 532      675 007      718 779                    
Non-current liabilities    79 766       83 839       73 360                     
Long term liabilities      19 598       21 269       17 676                     
Amounts owing to vendors   23 356       33 722       19 958                     
Liability for share-       11 491       4 096        12 260                     
based payments                                                                  
Deferred taxation          25 321       24 752       23 466                     
liabilities                                                                     
Current liabilities        1 114 182    1 035 518    1 109 905                  
Payables and provisions    863 692      923 276      992 830                    
Amounts owing to vendors   27 202       14 194       32 853                     
Taxation                   7 750        11 689       12 197                     
Bank overdrafts            215 538      86 359       72 025                     
                                                                                
Total equity and           1 912 480    1 794 364    1 902 044                  
liabilities                                                                     
Capital expenditure        11 832       4 893        21 531                     
incurred in current                                                             
period/year                                                                     
Capital commitments at     12 329       5 471        14 675                     
end of period/year                                                              
Lease commitments at end   86 188       95 584       97 993                     
of period/year                                                                  
Payable within one year    20 013       19 008       22 064                     
Payable after one year     66 175       76 576       75 929                     
Condensed Group statement of changes in total equity                            
for the six months ended August 2010                                            
Unaudited     Unaudited   Audited                      
                         six months    six months  year                         
                         to            to          ended                        
USD`000                   August 2010   August 2009 February 2010               
Balance at beginning of    718 779       622 399     622 399                    
the period/year                                                                 
Total comprehensive        14 028        76 762      100 473                    
income                                                                          
New share issues           9 036         1 014       21 296                     
Capital distribution to   (21 713)      (21 982)    (21 982)                    
shareholders                                                                    
Share-based payments      (617)         (162)        673                        
Acquisition               (200)         -           -                           
Non-controlling           (781)         (3 024)     (4 080)                     
interests                                                                       
Balance at end of the      718 532       675 007     718 779                    
period/year                                                                     
Determination of headline and underlying earnings                               
For the six months ended August 2010                                            
                         Unaudited     Unaudited   Audited                      
six months    six months  year                         
                         to            to          ended                        
                         August 2010   August 2009 February 2010                
USD`000                   Unaudited     Unaudited   Audited                     
Profit attributable to     16 064        8 543       29 974                     
equity holders of the                                                           
parent                                                                          
Headline earnings          79            10          6                          
adjustments                                                                     
Loss on disposal of        79            10          6                          
property, plant and                                                             
equipment                                                                       
?Tax effect               (27)          -           (2)                         
?Non-controlling          -             -           -                           
interests                                                                       
Headline earnings          16 116        8 553       29 978                     
Underlying earnings        16 102        14 521      29 538                     
adjustments                                                                     
Unrealised foreign         1 235         588         2 090                      
exchange losses                                                                 
Fair value movements on    6 797         6 375       12 010                     
put option liabilities                                                          
Amortisation of            8 070         7 558       15 438                     
intangible assets                                                               
?Tax effect               (3 129)       (2 756)     (5 906)                     
?Non-controlling          (154)         (171)       (57)                        
interests                                                                       
Underlying earnings        28 935        20 147      53 553                     
Segmental analysis                                                              
for the six months ended August 2010                                            
                         Unaudited    Unaudited    Audited                      
                         six months   six months   year                         
to           to           ended                        
USD`000                   August 2010  August 2009  February 2010               
Revenue                                                                         
Westcon2                  1 619 130     1 365 930    2 828 238                  
Logicalis                 479 160       393 976      838 492                    
Consulting Services       34 702        31 342       63 882                     
Corporate and other       -             7 414        7 414                      
Revenue from continuing   2 132 992     1 798 662    3 738 026                  
operations                                                                      
EBITDA                                                                          
Westcon2                  43 067        38 028       80 100                     
Logicalis                 21 768        16 514       42 357                     
Consulting Services       1 032         235          1 905                      
Corporate and other3      (7 413)      (10 210)     (15 826)                    
EBITDA from ongoing       58 454        44 567       108 536                    
operations                                                                      
Operating profit before                                                         
goodwill adjustment                                                             
Westcon2                  35 755        31 160       66 040                     
Logicalis                 11 369        8 290        25 203                     
Consulting Services       461          (303)         790                        
Corporate and other3      (7 491)      (10 375)     (16 067)                    
Operating profit from     40 094        28 772       75 966                     
ongoing operations                                                              
Total assets                                                                    
Westcon2                  1 233 850     1 210 993    1 254 719                  
Logicalis                 612 779       479 977      566 711                    
Consulting Services       54 834        55 365       51 542                     
Corporate and other       11 017        48 029       29 072                     
                         1 912 480     1 794 364    1 902 044                   
(2) Now combined with Westcon Emerging Markets, comparatives restated           
accordingly.                                                                    
(3) Includes unrealised and realised foreign exchange losses of $0,1 million and
$0,3 million respectively (H1 FY10: $1,5 million and $3,0 million and FY10: $3,6
million and $0,9 million).                                                      
Commentary                                                                      
Jens Montanana, Chief Executive of Datatec, commented:                          
"We are delighted to report a very encouraging and consistent performance - in  
line with our expectations - marked by strong revenue growth with stable gross  
margins, and benefiting from both the Group`s financial and operational         
leverage.                                                                       
The improvement in trading and profitability reported at our full year results  
has continued in all of the divisions with trading conditions improving in most 
of our major markets, albeit that the pace of the recovery is staggered.        
Overall we are cautiously optimistic about the market`s recovery, which is still
fragile in places. We are confident that our profitability and margin expansion 
across all divisions will continue in line with our previously published        
forecasts."                                                                     
Profile and Group structure                                                     
Datatec Group is an international Information Communications Technology ("ICT") 
networking and related services business with operations in many of the world`s 
leading and developing economies. The Group`s main lines of business comprise:  
the global distribution of advanced networking and communications convergence   
products ("Westcon") and Westcon Emerging Markets, now a region of Westcon      
defined as Africa, India and Middle East ("AIME");                              
ICT infrastructure solutions and services ("Logicalis"); and Consulting Services
("Analysys Mason" and "Intact"). "Corporate and other" encompasses the net      
operating costs of the Group`s head office entities.                            
Overview                                                                        
Datatec delivered a very encouraging performance in the first half of the year, 
in line with expectation.                                                       
The Group`s geographic diversity, global reach and improving business mix       
continue to provide a resilient business model. This helped to mitigate the     
impact of the economic downturn in prior years, and is now helping to insulate  
the Group against any variations in the staggered recovery of Datatec`s         
geographies.                                                                    
Trading conditions in the US, which is Datatec`s largest market, continue to    
improve with the Group`s operations reporting robust top line growth. The UK    
remains a challenging market, whilst conditions in the rest of Europe remain    
stable. Brazil remains the most promising of the major developing economies in  
which the Group operates, followed by the Middle East. Operations in Asia       
Pacific reported a solid performance in a relatively robust market.             
Trading and profitability continued to improve in all of the Group`s divisions, 
driven by robust top line growth in both Westcon and Logicalis, up 19% and 22%  
respectively in comparison to the six months ended 31 August 2009 ("H1 FY10").  
As expected, Westcon`s gross margins reduced slightly due mostly to larger sized
deals, from telecommunications service providers. Logicalis was able to expand  
its margins through a combination of strong revenue growth, an improving        
business mix, with an increased contribution from annuity services. The         
Consulting Services division increased its revenues and profits but is still    
impacted by a reduction in discretionary spending amongst its corporate and     
telecommunications customer base and its relatively large dependency on the UK  
market.                                                                         
In the six months to 31 August 2010 ("H1 FY11") Datatec achieved revenues of    
$2,13 billion, up 19% (H1 FY10: $1,80 billion). Organic growth was 14% and      
overall gross margins remained stable at 13,2%.                                 
The Group continues to benefit strongly from operational leverage, with EBITDA  
increasing faster than revenues ($58,5 million, up 31% (H1 FY10: $44,6 million))
and underlying earnings per share up 37% to 15,8 cents per share, (H1 FY10: 11,5
cents). The Group expects an improved performance in its seasonally stronger    
second half.                                                                    
Of the $2,13 billion revenues, some 76% came from Distribution; 17% from ICT    
Solutions (Logicalis product sales) and 7% is attributable to revenues derived  
from Services (Logicalis and Consulting services).                              
Analysis by business stream ($`million)                                         
                            Revenue H1  %       Gross       %                   
FY11                profit                          
                                                H1 FY11                         
Distribution                 1 619       76      159         57                 
ICT Solutions                372         17      71          25                 
Services                     142         7       52          18                 
                            2,133       100     282         100                 
Strategy                                                                        
As a result of the Group`s strategy of international and business               
diversification, Datatec enjoys a strong market position with no particular     
dependency on any single market, territory or technology sector, as well as     
improving supplier and customer mix.                                            
During the first half of the year, Datatec has continued to pursue its long term
strategy to deliver sustainable above average returns to shareholders by        
focusing on a combination of organic growth in the faster growing sectors of the
ICT market, geographic expansion and earnings enhancing acquisitions.           
In September 2010, the Group announced the acquisitions of three SMB enterprises
as part of its strategy to further expand its operations in developing markets. 
The Group will continue to seek to improve its competitive position and believes
that the current uncertain economic climate has created a window of opportunity 
for further attractive consolidation opportunities.                             
Financial results                                                               
Group revenues increased by 19% to $2,13 billion (H1 FY10: $1,80 billion) with  
35% of Group revenue generated from North America (H1 FY10: 39%), 37% from      
Europe (H1 FY10: 38%), 11% from Asia Pacific (H1 FY10: 8%), 10% from Latin      
America (H1 FY10: 8%) and 7% from AIME (H1 FY10: 7%).                           
Gross margins remained stable at 13,2% (H1 FY10: 13,1%). Gross profit increased 
by 20% to $282,0 million                                                        
(H1 FY10: $235,4 million), while operating costs increased at a lower rate than 
revenues by 17% to $222,3 million (H1 FY10:                                     
$190,3 million).                                                                
EBITDA increased 31% to $58,5 million (H1 FY10: $44,6 million), which includes  
net unrealised foreign exchange losses of                                       
$1,2 million (H1 FY10: losses of $0,6 million). Amortisation of intangible fixed
assets arising from acquisitions was $8,1 million (H1 FY10: $7,6 million) as a  
result of intangible assets recognised on the acquisitions made during current  
and prior years.                                                                
Operating profit increased by 39% to $40,1 million (H1 FY10: $28,8 million). The
net interest charge was reduced, as a result of strong opening cash balances and
lower interest rates, to $4,3 million (H1 FY10: $5,6 million).                  
Profit before tax increased 76% to $29,0 million (H1 FY10: $16,5 million), after
fair value movements on put option liabilities referred to below.               
The Group`s reported effective tax rate decreased to 41% from 47% in H1 FY10. If
the fair value movements on put option liabilities are excluded from profit     
before tax, the effective tax rate would have been 34% (H1 FY10: 34%). The      
Group`s effective tax rate is higher than the South African statutory tax rate  
of 28%, primarily due to profits being realised for a number of business units  
in jurisdictions with higher effective tax rates, most notably North and South  
America. The effective tax rate for the financial year ended 28 February 2011 is
expected to be approximately 34%.                                               
Underlying earnings per share increased by 37% to 15,8 US cents (H1 FY10: 11,5  
US cents). Headline earnings per share ("HEPS") increased by 80% to 8,8 US cents
(H1 FY10: 4,9 US cents). This includes the effects of the fair value adjustments
of the put option liabilities detailed below. HEPS, excluding the effect of     
these put option fair value adjustments, is 12,5 US cents (H1 FY10: 8,5 US      
cents), reflecting an increase of 47%.                                          
The Group`s operations utilised $192 million cash during the period (H1 FY10:   
cash generation of $184 million). As anticipated, working capital requirements  
expanded due to a normalisation of prior year extended credit terms by certain  
suppliers and Westcon`s refinancing activities in Europe, which resulted in cash
utilised of $90 million and $150 million respectively. By substituting its      
European vendor financing arrangements with a new more flexible $200 million    
bank facility, Westcon can now take advantage of vendor supplier prompt pay     
initiatives, which are earnings enhancing. Overall, Westcon`s net liabilities   
have not changed significantly.                                                 
Amounts drawn under the new banking facility are disclosed under bank           
overdrafts, and form part of net debt / cash where previously the vendor        
financing arrangements were disclosed with payables on the balance sheet and    
included in operating activities. Consequently, the Group ended the period with 
net debt of $62,2 million (H1 FY10: net cash $172,0 million), including long-   
term debt of $19,6 million and short-term debt of $11,9 million included in the 
payables and provisions line on the balance sheet.                              
Had the refinancing taken place before the prior year end, the pro-forma net    
debt would have been approximately $36 million as at 28 February 2010 versus a  
reported net cash of $186 million, and the pro-forma working capital utilisation
during the current period would have been approximately $35 million versus a    
reported $258 million. The Group continues to enjoy comfortable head room in    
terms of its working capital lines.                                             
The Group issued 2,3 million new shares during the period with 2,0 million      
shares issued as part of acquisition activities, while 0,3 million shares were  
issued to satisfy exercised share options. The Group paid $22 million to        
shareholders as a capital distribution in July 2010.                            
Outstanding liabilities to vendors of businesses acquired have decreased        
slightly since last year-end from $52,8 million to a total of $50,6 million, of 
which $27,2 million is included under short term liabilities. The largest       
portion of the total balance relates to two elements of the Promon acquisition -
potential further cash payments of $6,0 million to the sellers, based on the    
performance of the Datatec share price, as well as a liability of $39,4 million 
recognised in accordance with IAS 32 Financial Instruments: Presentation, for a 
put option held by minority shareholders. Under IAS 39 Financial Instruments:   
Recognition and Measurement, companies are required to re-measure such          
liabilities at each reporting date, with changes in the fair values booked in   
the income statement. An increase in put option liabilities has resulted in a   
non-operating non-cash charge of $6,8 million being recognised in the period (H1
FY10: $6,4 million).                                                            
Losses of $1,9 million (H1 FY10: gains $76,7 million) arising on translation of 
non USD denominated subsidiaries are included in comprehensive income of $14,0  
million (H1 FY10: 76,8 million). Under previous accounting standards these      
figures were included in the statement of changes in equity.                    
DIVISIONAL REVIEWS                                                              
Westcon (including AIME, formerly Westcon Emerging Markets)                     
Westcon accounted for 76% of the Group`s revenues and 65% of EBITDA.            
Westcon is the world`s leading specialty distributor in networking, security,   
mobility and convergence for leading technology vendors, including Cisco, Avaya,
Check Point, Bluecoat, Juniper and other complementary manufacturers. Through   
its Comstor, Westcon Convergence and Westcon Security business units, Westcon   
sells products and services to resellers, systems integrators and service       
providers. Westcon has particular expertise in the convergence of voice, data   
and video applications and technologies, including voice-over internet protocol 
(VoIP) security for networking and communications systems, data centre          
technologies, videoconferencing and wireless connectivity.                      
Westcon`s solid financial performance during the previous financial year        
continued in the first half, with strong revenue growth and trading in all      
regions showing an improvement over the previous year.  Revenue increased 19%   
from $1,37 billion in H1 FY10 to $1,62 billion. During the period, 38% of       
Westcon`s revenue was generated in Europe (H1 FY10: 39%), 36% in North America  
(H1 FY10: 38%), 12% in Asia Pacific (H1 FY10: 10%), 5% in Latin America (H1     
FY10: 4%) and 9% in AIME (H1 FY10: 9%).                                         
Asia-Pacific, AIME and Latin America showed solid growth as they collectively   
grew faster than Europe and North America.                                      
Cisco products made up 55% of Westcon`s revenue (H1 FY10: 53%), 16% for         
Avaya/Nortel (H1 FY10: 16%), 15% for security (H1 FY10: 16%) and 14% for other  
Affinity/development vendors (H1 FY10: 15%).                                    
Westcon`s AIME subsidiaries started the year in a stronger position, following  
an extensive restructuring programme and continued to trade well with an        
improved performance. As previously announced, these subsidiaries will be fully 
integrated into Westcon during the second half of this financial year and their 
performance is now consolidated.                                                
As expected, with the improvement in trading conditions there was a return to   
larger deal sizes particularly from service providers and global systems        
integrators, resulting in increased customer leverage and some pressure on      
margins. As a result, gross margins decreased slightly from 10,3% in H1 FY10 to 
9,8% in H1 FY11 due to lower margins in Europe and Asia Pacific, offset partly  
by higher margins in North America, Latin America and AIME. Gross profit        
increased 14% from $140 million to $159 million.                                
Operating expenses increased 14% to $116 million (H1 FY10: $102 million) due to 
increased outbound freight, foreign exchange expense and increased headcount    
levels, while operating expenses as a percentage of revenue decreased from 7,5% 
to 7,2%. Westcon`s EBITDA increased 13% to $43 million (H1 FY10: $38 million)   
with increases reported in all regions except Asia Pacific. EBITDA margins      
decreased from 2,8% to 2,7%. After charges for depreciation and amortisation of 
intangible assets, operating profit was up 15% to $36 million (H1 FY10: $31     
million).                                                                       
During H1 FY11, Westcon`s operating activities used $203 million of cash        
compared to $146 million of cash generated in the first half of FY10, due to a  
decrease in accounts payables resulting from the expiration of extended payment 
terms for Cisco product in Europe and the decision to take advantage of early   
pay discounts for Cisco product in Europe. Westcon expects improvements to      
operating cash flows in the second half.                                        
Westcon centralised its data centre, using Cisco Unified Computing System and   
EMC storage area network (SAN) technology and thereby increasing its network    
efficiency.                                                                     
Westcon expects traction to continue to improve in all regions, as we are headed
into the seasonally stronger second half of the financial year.                 
Logicalis                                                                       
Logicalis accounted for 22% of the Group`s revenues and 33% of EBITDA.          
Logicalis is an international provider of ICT solutions and services with a     
breadth of knowledge and expertise in IT infrastructure and networking,         
communications and collaboration, data centre and professional and managed      
services.                                                                       
The steadily improving performance of Logicalis from the end of the previous    
financial year continued during the first half of the year, with revenues, gross
and operating margins all improving relative to the prior year. In particular,  
profitability in the US improved significantly on the back of continued recovery
and an overall increase in the proportion of maintenance and managed services in
the revenue mix.                                                                
Revenue was up 22% to $479,2 million (H1 FY10: $394,0 million), including a     
$40,0 million contribution from the Asia Pacific acquisition in January 2010,   
reflecting the general improvement in demand. Organic revenue increased by 11%  
(10% on a constant currency basis).                                             
Demand in Latin America has strengthened with Brazil once again being the       
standout market. The acquisition of NetStar which completed in January 2010, and
expansion into Asia Pacific made a strong contribution. Performance in the UK   
was satisfactory, against the backdrop of uncertainty with respect to the long  
term impact of government austerity measures which currently make the UK the    
least predictable of the markets in which we operate.                           
Revenue from product sales was up 23% year on year, with strong increases in the
Cisco and IBM vendor categories, with Cisco revenues also boosted by the        
acquisition of NetStar in January. Revenues from total services were up 17% year
on year, with strong growth in annuity service revenues of 27%.                 
The gross margin was 23,1% (H1 FY10: 21,6%). Product margins were up slightly   
year on year, as were services margins. The gross profit was $110,7 million (H1 
FY10: $85,3 million).                                                           
Operating expenses increased in line with the gross margin growth. EBITDA was   
$21,8 million (H1 FY10: $16,5 million), resulting in an expanded EBITDA margin  
of 4,5% (H1 FY10: 4,2%).                                                        
After charges for depreciation and amortisation of intangible assets, operating 
profit was $11,4 million (H1 FY10: $8,3 million).                               
The management expects a continued improved performance from Logicalis in the   
second half of the current financial year as it continues to benefit from       
operational leverage. Although the outlook remains uncertain, traditionally     
activity levels are higher for Logicalis in the second half.                    
Consulting Services                                                             
The Consulting Services division, consisting of Analysys Mason and Intact,      
accounted for 2% of Group revenues and 2% of EBITDA. Together the businesses    
have 16 offices across 11 countries although the UK remains a very important    
market for the division representing around half of the overall revenues in both
the current and prior year.                                                     
Analysys Mason provides management consulting advice and market intelligence    
services to the telecoms, IT and digital media industries. Its clients include  
telecoms operators, financial institutions, media organisations, regulators and 
a range of other public sector bodies.                                          
Intact is a networking services and support consultancy business focussed on    
providing high end professional services to its customers. Intact`s services are
offered exclusively through its partner network.                                
Total divisional revenues for the half year increased by 11%, from $31,3 million
in H1 FY10 to $34,7 million, driven by growth in Asia and North America. Both   
units contributed to the revenue growth, although second quarter revenues for   
Analysys Mason were disappointing after a strong first quarter, and this trend  
is expected to continue into the third quarter. In contrast, strong first half  
year sales order performance from Intact means that the business has a healthy  
backlog moving into the second half.                                            
Gross profit grew by 28% from $9,3 million in H1 FY10 to $11,9 million in the   
current year due mainly to improved utilisation driving up gross margin         
percentages from 29,6% to 34,2%. Operating costs increased by 19% with both     
units investing in geographic expansion in Asia, and Intact also increasing its 
presence in North America. On 31 March 2010 Analysys Mason acquired BDA India, a
consultancy with 15 employees based in New Delhi, as a springboard into the     
Indian market.                                                                  
The division delivered a significantly improved EBITDA of $1,0 million (H1 FY10:
$0,2 million) and reports a turnaround for the half year from an operating loss 
of $0,3 million in H1 FY10 to an operating profit of $0,5 million.              
The medium term outlook for this division is starting to improve.               
Corporate and other                                                             
Corporate and other encompasses the operating costs of the Datatec head office  
entities of $6,9 million (H1 FY10: $4,8 million) and unrealised and realised    
foreign exchange losses of $0,1 million and $0,3 million respectively (H1 FY10: 
$1,5 million and $3,0 million).                                                 
In the prior year this segment also included two months` trading for the Group`s
55% holding in the South African ICT business, ALI, which was sold effective 30 
April 2009. During the two months ended 30 April 2009, ALI generated revenues of
$7,4 million and an EBITDA loss of $0,9 million.                                
Reporting                                                                       
This report complies with International Accounting Standard 34 - Interim        
Financial Reporting as well as with Schedule 4 of the South African Companies   
Act (Act 61 of 1973, as amended), the AIM Rules for Companies 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. The financial information has not been  
audited or reviewed by Deloitte & Touche.                                       
Subsequent events                                                               
In September 2010, the Group acquired two SMB enterprises as part of its        
strategy to further expand its operations in developing markets. Biodata is a   
specialist South African distribution business which will enhance Westcon South 
Africa`s security business. The acquisition of Touchbase Singapore, one of      
Cisco`s leading Unified Communications and contact centre partners in Asia, adds
significant expertise to Logicalis and its growing presence in the Asia Pacific 
region.                                                                         
Datatec has made an offer to acquire 100% of Comztek Holdings (Pty) Ltd, a South
African distributor specialising in networking, security and other hardware and 
software products. This offer is open for acceptance until Monday, 18 October   
2010.                                                                           
On 6 October 2010 Westcon repurchased 2,6% of its own shares from its remaining 
minority shareholder, resulting in Datatec now owning 100% of the shares in     
Westcon.                                                                        
Directorate                                                                     
Ms Olufunke (Funke) Ighodaro was appointed as a non-executive Director to the   
Board of Datatec with effect from 1 September 2010.                             
Current trading and prospects                                                   
The improvement in trading and profitability reported at the full year results  
has continued in all of the Group`s divisions during the first half of the      
current financial year. Conditions appear to be more stable in most major       
markets, albeit that the recovery remains staggered and fragile in some sectors.
The Board expects profitability and margin expansion across all divisions to    
improve over the rest of the year, as the Group continues to benefit from       
improved financial and operational leverage. On the assumption that there are no
significant macro-economic changes, the Board remains cautiously optimistic for 
the rest of the year, in line with previously published forecasts.              
The Group is well positioned to take advantage of advances in ICT in sectors    
adjacent to networking, such as data centre virtualisation and shared computer  
infrastructure ("cloud services"), which are driving demand for increased       
network security, storage and virtualisation solutions.                         
The Group also expects to continue making further investments to improve its    
competitive position and believes the current environment presents a window of  
opportunity for attractive consolidation opportunities.                         
On 13 May 2010 the Group published a forecast** for FY11 of revenues of between 
$4,1 billion and $4,4 billion, profit after tax of approximately $58 million,   
underlying earnings per share to be approximately 35 US cents and both earnings 
per share and headline earnings per share to be approximately 30 US cents. Based
on current trading conditions, these forecasts remain unchanged. The financial  
information on which the above forecasts are based have not been reviewed and   
reported on by Datatec`s external auditors.                                     
On behalf of the Board:                                                         
SJ Davidson    JP Montanana               IP Dittrich                           
Chairman       Chief Executive Officer    Chief Financial Officer               
13 October 2010                                                                 
**Forecasts for profit after tax, earnings per share and headline earnings per  
share do not take into account any fair value gains or losses on acquisition    
related financial instruments (including put option liabilities), which are     
required under IFRS.                                                            
Directors                                                                       
SJ Davidson*# (Chairman), JP Montanana# (CEO), IP Dittrich (CFO), O Ighodaro, JF
McCartney+*, LW Nkuhlu*, CS Seabrooke*,                                         
NJ Temple*#                                                                     
#British   *Non-executive   +American   Nigerian                                
www.datatec-group.com                                                           
Sponsor                                                                         
RAND MERCHANT BANK (A division of FirstRand Bank Limited)                       
Date: 13/10/2010 08:00:01 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.