Date of Financial: | Dec 2017 | Jun 2017 | Dec 2016 | Jun 2016 |
Months: | 12 | 6 | 12 | 6 |
Publication Date: | 6 Mar 2018 | 1 Aug 2017 | 28 Feb 2017 | 1 Aug 2016 |
Currency: | ZAR | ZAR | ZAR | ZAR |
Financial Type: | Final | Interim | Final | Interim |
Amounts in: | '000s | '000s | '000s | '000s |
INCOME STATEMENT | | | | |
Revenue | 3 498 500 | 1 593 900 | 3 342 200 | 1 646 900 |
Cost of Sales | 3 186 500 | 1 582 600 | 3 101 500 | 1 458 900 |
Gross Profit | 312 000 | 11 300 | 240 700 | 188 000 |
Operating Expenses | 256 200 | 161 000 | 155 600 | 72 200 |
EBITDA (ProfileData Calc) | | 162 900 | | |
Depreciation | | 166 100 | | |
Other Income | 150 500 | 82 000 | 88 100 | 37 100 |
Profit Before Exceptional Items | 462 500 | 93 300 | 328 800 | 225 100 |
Exceptional Item 1 | -1 120 500 | -161 500 | -158 200 | -74 300 |
Profit Before Interest And Tax | -658 000 | -68 200 | 170 600 | 150 800 |
Finance Income | 137 400 | 66 500 | 91 800 | 45 400 |
Finance Cost | 52 300 | 30 200 | 7 400 | 3 600 |
Net Interest Paid/(Received) | -85 100 | -36 300 | -84 400 | -41 800 |
Profit Before Tax | -572 900 | -31 900 | 255 000 | 192 600 |
Income Tax Expense | 84 100 | -4 600 | -7 700 | -24 000 |
Net Profit for the Period | -657 000 | -27 300 | 262 700 | 216 600 |
Income Attributable to Non-controlling Interest | 95 700 | 1 500 | 94 400 | 66 600 |
Attributable Income Before Extraordinary Items | -752 700 | -28 800 | 168 300 | 150 000 |
Income Attributable to Owners of the Company | -752 700 | -28 800 | 168 300 | 150 000 |
Total Comprehensive Income/Loss for the period | -657 000 | -27 300 | 262 700 | 216 600 |
Headline Earnings (Cont Ops) | 108 800 | -29 400 | 166 700 | 149 300 |
Enterprise Value (EV) | 7 804 684 | 8 587 557 | 9 650 790 | 11 095 987 |
Date of Financial: | Dec 2017 | Jun 2017 | Dec 2016 | Jun 2016 |
Financial Type: | Final | Interim | Final | Interim |
Amounts in: | '000s | '000s | '000s | '000s |
BALANCE SHEET | | | | |
Fixed Assets | 17 598 700 | 16 821 700 | 16 316 500 | 16 056 200 |
Environmental Trust Deposit | 200 400 | 192 700 | 182 000 | 162 400 |
Goodwill | | 863 300 | 863 300 | 863 300 |
Deferred Tax Asset | 46 500 | 37 900 | 38 800 | 34 800 |
Long-Term Receivables | 602 700 | 218 300 | 213 700 | 211 900 |
Non-current Assets | 18 448 300 | 18 133 900 | 17 614 300 | 17 328 600 |
Stock | 105 600 | 93 700 | 79 400 | 80 200 |
Trade and other Receivables | 1 667 100 | 1 517 700 | 1 405 600 | 1 307 800 |
Cash and Cash Equivalents | 1 333 100 | 1 664 500 | 835 500 | 1 033 200 |
Current Tax Receivable | 200 | 2 500 | 1 600 | 1 200 |
Other Current Assets | 591 100 | 582 500 | 381 500 | 315 700 |
Current Assets | 3 697 100 | 3 860 900 | 2 703 600 | 2 738 100 |
Total Assets | 22 145 400 | 21 994 800 | 20 317 900 | 20 066 700 |
Ordinary Share Capital & Premium | 9 645 100 | 9 645 100 | 9 402 700 | 9 399 200 |
Retained Earnings | 701 500 | 1 425 400 | 1 454 200 | 1 435 900 |
Other Reserves | 323 300 | 290 700 | 298 700 | 268 200 |
Ordinary Shareholders' Interest | 10 669 900 | 11 361 200 | 11 155 600 | 11 103 300 |
Non-controlling Interest | 3 754 000 | 3 659 800 | 3 658 300 | 3 630 500 |
Total Equity | 14 423 900 | 15 021 000 | 14 813 900 | 14 733 800 |
Deferred Tax Liability | 3 774 300 | 3 697 200 | 3 635 300 | 3 630 600 |
Other Long-Term Liabilities | 2 063 400 | 1 600 600 | 529 700 | 479 800 |
Non-current Liabilities | 5 837 700 | 5 297 800 | 4 165 000 | 4 110 400 |
Trade and Other Payables | 1 878 800 | 1 674 800 | 1 339 000 | 1 222 500 |
Tax | 5 000 | 1 200 | | |
Current Liabilities | 1 883 800 | 1 676 000 | 1 339 000 | 1 222 500 |
Total Liabilities | 7 721 500 | 6 973 800 | 5 504 000 | 5 332 900 |
Total Equity and Liabilities | 22 145 400 | 21 994 800 | 20 317 900 | 20 066 700 |