UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): September 13, 2006 (July 3, 2006)
NET 1 UEPS TECHNOLOGIES,
INC.
(Exact name of registrant as specified in its
charter)
Florida | 000-31203 | 98-0171860 |
(State or other jurisdiction | (Commission | (IRS Employer |
of incorporation) | File Number) | Identification No.) |
President Place, 4th Floor, Cnr. Jan
Smuts Avenue and Bolton Road
Rosebank, Johannesburg, South
Africa
(Address of principal executive offices) (ZIP Code)
Registrants telephone number, including area code: 011-27-11-343-2000
Check the appropriate box below if the Form 8-K filing is
intended to simultaneously satisfy the filing obligation of
the registrant
under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a -12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d -2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e -4(c))
TABLE OF CONTENTS
Item 9.01 Financial Statements and Exhibits |
SIGNATURES |
Explanatory Note
On July 3, 2006, our subsidiary, Net1 Applied Technologies South Africa Limited (Net1 SA) acquired the entire issued and outstanding share capital of Prism Holdings Limited (Prism) for ZAR1.16 per share (approximately $0.16, at the USD:ZAR exchange rate as of July 3, 2006) for a total consideration of $95.2 million which was paid in cash.
On July 10, 2006, Net 1 UEPS Technologies, Inc. (the Company, we, our, or us) filed a Current Report on Form 8-K under Item 2.01 to report the completion of the Prism acquisition. In response to parts (a) and (b) of Item 9.01 of the Form 8-K, we stated that we would file the required financial information by amendment, as permitted by Item 9.01. This Form 8-K amendment is being filed to provide the financial statements of Prism and pro forma financial data for the Company.
Section 9 Financial Statements and Exhibits
Item 9.01. Financial Statements and Exhibits.
(a) | Financial statements of businesses acquired. | |
Report of PricewaterhouseCoopers Inc. Independent Auditor Prism Holdings Limited Annual Financial Statements for the years ended 30 June 2006 and 30 June 2005 comprising: | ||
Balance Sheet as at 30 June 2006 and 30 June 2005 | F-4 | |
Income Statement for the years ended 30 June 2006 and 30 June 2005 | F-5 | |
Statement of Changes in Equity for the years ended 30 June 2006 and 30 June 2005 | F-6 | |
Cash Flow Statement for the years ended 30 June 2006 and 30 June 2005 | F-7 | |
Accounting Policies | F-8 | |
Notes to Annual Financial Statements | F-9 | |
(b) | Pro forma financial information. | |
Unaudited Pro Forma Combined Financial Statements for Net 1 UEPS Technologies, Inc. comprising: | ||
Unaudited Pro Forma Combined Balance Sheet as of June 30, 2006 | F-46 | |
Unaudited Pro Forma Combined Statement of Operations for the year ended June 30, 2006 | F-47 | |
Notes to Unaudited Pro Forma Combined Financial Statements | F-48 | |
(c) | Exhibits |
The following required unaudited pro forma financial data are filed on the pages listed below.
Exhibits | Description | |
23.1 | Consent of PricewaterhouseCoopers Inc. |
[remainder of page intentionally left blank; signature page follows]
PRISM HOLDINGS LIMITED
Registration number
1998/018949/06
ANNUAL FINANCIAL STATEMENTS
FOR THE YEARS ENDED 30
JUNE 2006 AND 30 JUNE 2005
F-1
PRISM HOLDINGS LIMITED |
AND ITS SUBSIDIARY COMPANIES |
ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
COMPANY INFORMATION | |
Company registration number: | 1998/018949/06 |
Registered address: | Building 1 |
Prism Business Park | |
Ruby Close | |
Fourways | |
Sandton | |
Postal address: | PO Box 901 |
Witkoppen | |
2068 | |
Auditors: | PricewaterhouseCoopers Inc. |
Johannesburg | |
Bankers: | The Standard Bank of South Africa Limited |
CONTENTS |
F-2
REPORT OF THE INDEPENDENT AUDITORS
TO THE BOARD OF DIRECTORS AND SHAREHOLDERS OF PRISM HOLDINGS LIMITED
We have audited the accompanying balance sheets of Prism Holdings Limited and its subsidiaries as of 30 June 2006 and 30 June 2005, and the related statements of income, shareholders equity and cash flows for the years then ended. These financial statements are the responsibility of the directors of the company. Our responsibility is to express an opinion on these financial statements based on our audits.
SCOPE
We conducted our audits in accordance with International Standards on Auditing and the Standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management; and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
AUDIT OPINION
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Prism Holdings Limited and its subsidiaries at 30 June 2006 and 30 June 2005, and the results of its operations and cash flows for the years then ended, in conformity with International Financial Reporting Standards, and in the manner required by the Companies Act of South Africa.
US GAAP RECONCILIATION
International Financial Reporting Standards vary in certain significant respects from accounting principles generally accepted in the United States of America. Information relating to the nature and effect of such differences is presented in note 30 to the consolidated annual financial statements.
/s/PricewaterhouseCoopers Inc.
PricewaterhouseCoopers Inc.
Registered Auditor
Johannesburg, South Africa
8 September 2006
F-3
PRISM HOLDINGS LIMITED |
BALANCE SHEET |
as at 30 June 2006 and 30 June 2005 |
Group | |||||||||
2006 | 2005 | ||||||||
Notes | R000 | R000 | |||||||
ASSETS | |||||||||
Non-current assets | |||||||||
Property, plant and equipment | 3 | 22 900 | 25 926 | ||||||
Intangible assets | 4 | 12 070 | 8 168 | ||||||
Deferred taxation | 5 | 22 149 | 30 432 | ||||||
57 119 | 64 526 | ||||||||
Current assets | |||||||||
Inventories | 6 | 10 805 | 9 333 | ||||||
Trade and other receivables | 7 | 55 956 | 47 344 | ||||||
Loan receivable | - | 1 690 | |||||||
Taxation prepaid | 20 | - | |||||||
Cash resources | 81 866 | 63 458 | |||||||
148 647 | 121 825 | ||||||||
Total assets | 205 766 | 186 351 | |||||||
EQUITY | |||||||||
Capital and reserves attributable to equity holders of the company | |||||||||
Share capital | 8 | 240 003 | 238 602 | ||||||
Other reserves | 9 | 3 199 | 1 343 | ||||||
Accumulated deficit | (130 496 | ) | (145 866 | ) | |||||
112 706 | 94 079 | ||||||||
Minority interest | 6 811 | 2 203 | |||||||
Total equity | 119 517 | 96 282 | |||||||
LIABILITIES | |||||||||
Current liabilities | |||||||||
Trade and other payables | 10 | 74 893 | 77 328 | ||||||
Provisions | 11 | 5 000 | 5 000 | ||||||
Taxation payable | 6 356 | 7 741 | |||||||
Total liabilities | 86 249 | 90 069 | |||||||
Total equity and liabilities | 205 766 | 186 351 |
F-4
PRISM HOLDINGS LIMITED |
INCOME STATEMENT |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||||
2006 | 2005 | ||||||||
Notes | R000 | R000 | |||||||
Revenue | 346 169 | 301 066 | |||||||
Material costs | (139 090 | ) | (122 317 | ) | |||||
Gross profit | 207 079 | 178 749 | |||||||
Other income | 12 | - | 3 253 | ||||||
Operating costs | 13 | (153 171 | ) | (149 204 | ) | ||||
Operating profit | 15 | 53 908 | 32 798 | ||||||
Finance income | 16 | 2 467 | 2 700 | ||||||
Finance costs | 17 | (648 | ) | (61 | ) | ||||
Profit before taxation | 55 727 | 35 437 | |||||||
Taxation | 18 | (17 850 | ) | (13 054 | ) | ||||
Profit for the year | 37 877 | 22 383 | |||||||
Earnings are attributable to: | |||||||||
Equity holders of the company | 32 265 | 18 016 | |||||||
Minority interest | 5 612 | 4 367 | |||||||
Profit for the year | 37 877 | 22 383 | |||||||
Earnings per share (cents) | 19 | ||||||||
- basic | 6,6 | 3,4 | |||||||
- headline | 6,6 | 5,1 | |||||||
Diluted earnings per share (cents) | 19 | ||||||||
- basic | 5,7 | 3,1 | |||||||
- headline | 5,7 | 4,7 | |||||||
Dividends per share (cents) | 20 | 2,1 | - |
F-5
PRISM HOLDINGS LIMITED |
STATEMENT OF CHANGES IN EQUITY |
for the years ended 30 June 2006 and 30 June 2005 |
Attributable to equity holders of the | |||||||||||||||
company | |||||||||||||||
Share | Other | Accumulated | Minority | Total | |||||||||||
capital | reserves | deficit | interest | equity | |||||||||||
GROUP | R000 | R000 | R000 | R000 | R000 | ||||||||||
Balance at 1 July 2005 | 238 602 | 1 343 | (145 866 | ) | 2 203 | 96 282 | |||||||||
Treasury share movements | 1 401 | - | - | 1 401 | |||||||||||
Currency translation differences | - | 1 132 | - | - | 1 132 | ||||||||||
Share repurchase expenses | - | - | (603 | ) | (603 | ) | |||||||||
Employee share scheme | |||||||||||||||
- value of services | - | 1 809 | - | - | 1 809 | ||||||||||
- transfer to accumulated | |||||||||||||||
deficit | - | (1 085 | ) | 1 085 | - | - | |||||||||
Share Trust trading results | - | - | (4 703 | ) | - | (4 703 | ) | ||||||||
Profit for the year | - | - | 32 265 | 5 612 | 37 877 | ||||||||||
Dividends paid | - | - | (12 674 | ) | (1 004 | ) | (13 678 | ) | |||||||
Balance at 30 June 2006 | 240 003 | 3 199 | (130 496 | ) | 6 811 | 119 517 | |||||||||
Balance at 1 July 2004 | 281 620 | (18 946 | ) | (144 026 | ) | 848 | 119 496 | ||||||||
IFRS transitional adjustments | - | 19 910 | (19 024 | ) | - | 886 | |||||||||
Restated balance | 281 620 | 964 | (163 050 | ) | 848 | 120 382 | |||||||||
BEE transaction shares | (22 000 | ) | - | - | - | (22 000 | ) | ||||||||
Treasury share movements | (21 018 | ) | - | - | - | (21 018 | ) | ||||||||
Currency translation differences | - | 115 | - | - | 115 | ||||||||||
Share repurchase expenses | - | - | (870 | ) | (870 | ) | |||||||||
Employee share scheme | |||||||||||||||
- value of services | - | 1 404 | - | - | 1 404 | ||||||||||
- transfer to accumulated | |||||||||||||||
deficit | - | (1 140 | ) | 1 140 | - | - | |||||||||
Share Trust trading results | - | - | (1 102 | ) | - | (1 102 | ) | ||||||||
Profit for the year | - | - | 18 016 | 4 367 | 22 383 | ||||||||||
Dividends paid | - | - | - | (3 012 | ) | (3 012 | ) | ||||||||
Balance at 30 June 2005 | 238 602 | 1 343 | (145 866 | ) | 2 203 | 96 282 |
F-6
PRISM HOLDINGS LIMITED |
CASH FLOW STATEMENT |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||||
2006 | 2005 | ||||||||
Notes | R000 | R000 | |||||||
Cash flows from operating activities | |||||||||
Cash flow from operations | 21.1 | 56 985 | 71 124 | ||||||
Finance income | 2 467 | 2 700 | |||||||
Finance costs | (648 | ) | (61 | ) | |||||
Taxation paid | 21.2 | (10 972 | ) | (5 523 | ) | ||||
Dividends paid | (12 674 | ) | - | ||||||
Net cash inflow from operating activities | 35 158 | 68 240 | |||||||
Cash flows from investing activities | |||||||||
Acquisition of property, plant and equipment | (7 545 | ) | (18 720 | ) | |||||
Proceeds on disposal of property, plant and equipment | 7 | 16 | |||||||
Acquisition of intangible assets | (5 993 | ) | (3 027 | ) | |||||
Proceeds on disposal of subsidiaries | 1 690 | 1 457 | |||||||
Recoupment on disposal of investments | - | 3 253 | |||||||
Net cash outflow from investing activities | (11 841 | ) | (17 021 | ) | |||||
Cash flows from financing activities | |||||||||
Share repurchase expenses | (603 | ) | (870 | ) | |||||
Increase in treasury shares | (3 302 | ) | (22 120 | ) | |||||
Dividends paid to minority shareholders | (1 004 | ) | (3 012 | ) | |||||
BEE transaction shares | - | (22 000 | ) | ||||||
Net cash outflow from financing activities | (4 909 | ) | (48 002 | ) | |||||
Net increase in cash and cash equivalents | 18 408 | 3 217 | |||||||
Cash and cash equivalents at beginning of year | 63 458 | 60 241 | |||||||
Cash and cash equivalents at end of year | 21.3 | 81 866 | 63 458 |
F-7
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Basis of preparation
These consolidated financial statements of Prism Holdings Limited have been prepared in accordance with International Financial Reporting Standards and are covered by IFRS 1, First-time Adoption of IFRS, because they are part of the groups first IFRS financial statements for the years ended 30 June 2006 and 30 June 2005. They have been prepared in accordance with those IFRS standards and IFRIC interpretations issued and effective or issued and early adopted as at the time of preparing these statements.
Principal accounting policies set out below have been consistently applied to all the years presented except for those relating to the classification and measurement of financial instruments. The group has made use of the exemption available under IFRS 1 to only apply IAS 32 and IAS 39 from 1 January 2005. The policies applied to financial instruments for 2005 and 2006 are disclosed separately below.
The consolidated financial statements were prepared in accordance with South African Generally Accepted Accounting Practice (SA GAAP) until 30 June 2005. SA GAAP differs from IFRS in some areas. In preparing the 2006 consolidated financial statements, management has amended certain accounting, valuation and consolidation methods applied in the SA GAAP financial statements to comply with IFRS. The comparative figures in respect of 2005 were restated to reflect these adjustments.
Reconciliations and descriptions of the effect of the transition from SA GAAP to IFRS on the groups equity and its net income and cash flows are provided in note 2 Transition to IFRS.
The consolidated financial statements are prepared under the historical cost convention as modified by the revaluation of financial assets and financial liabilities (including derivative instruments) at fair value through profit or loss.
The preparation of financial statements in conformity with IFRS requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on managements best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates (refer to note 1).
Interpretations and amendments to published standards effective in 2006
The following amendments and interpretations to standards are mandatory for the groups accounting periods beginning on or after 1 July 2004:
IFRIC 2, Members Shares in Co-operative Entities and Similar Instruments (effective from 1 January 2005),
SIC 12 (Amendment), Consolidation Special Purpose Entities (effective from 1 January 2005); and
IAS 39 (Amendment), Transition and Initial Recognition of Financial Assets and Financial Liabilities (effective from 1 January 2005).
Management assessed the relevance of these amendments and interpretations with respect to the groups operations and concluded that they are not relevant to the group.
Standards, interpretations and amendments to published standards that are not yet effective
Certain new standards, amendments and interpretations to existing standards have been published that are mandatory for the groups accounting periods beginning on or after 1 January 2006 or later periods but which the group has not early adopted, as follows:
F-8
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Standards, interpretations and amendments to published standards that are not yet effective (continued)
IAS 19 (Amendment), Employee Benefits (effective from 1 January 2006). This amendment introduces the option of an alternative recognition approach for actuarial gains and losses. It may impose additional recognition requirements for multi-employer plans where insufficient information is available to apply defined benefit accounting. It also adds new disclosure requirements. As the group does not intend to change the accounting policy adopted for recognition of actuarial gains and losses and does not participate in any multi-employer plans, adoption of this amendment will only impact the format and extent of disclosures presented in the accounts. Management considered this amendment to IAS 19 and concluded that it is not relevant to the group.
IAS 39 (Amendment), Cash Flow Hedge Accounting of Forecast Intragroup Transactions (effective from 1 January 2006). The amendment allows the foreign currency risk of a highly probable forecast intragroup transaction to qualify as a hedged item in the consolidated financial statements, provided that: (a) the transaction is denominated in a currency other than the functional currency of the entity entering into that transaction; and (b) the foreign currency risk will affect consolidated profit or loss. This amendment is not relevant to the groups operations, as the group does not have any intragroup transactions that would qualify as a hedged item in the consolidated financial statements as of 30 June 2006 and 2005.
IAS 39 (Amendment), The Fair Value Option (effective from 1 January 2006). This amendment changes the definition of financial instruments classified at fair value through profit or loss and restricts the ability to designate financial instruments as part of this category. Management considered this amendment to IAS 39 and concluded that it is not relevant to the group.
IAS 39 and IFRS 4 (Amendment), Financial Guarantee Contracts (effective from 1 January 2006). This amendment requires issued financial guarantees, other than those previously asserted by the entity to be insurance contracts, to be initially recognised at their fair value and subsequently measured at the higher of: (a) the unamortised balance of the related fees received and deferred, and (b) the expenditure required to settle the commitment at the balance sheet date. Management considered this amendment to IAS 39 and concluded that it is not relevant to the group.
IFRS 1 (Amendment), First-time Adoption of International Financial Reporting Standards and IFRS 6 (Amendment), Exploration for and Evaluation of Mineral Resources (effective from 1 January 2006). These amendments are not relevant to the groups operations as the group does not carry out exploration for and evaluation of mineral resources.
IFRS 6, Exploration for an Evaluation of Mineral Resources (effective from 1 January 2006). IFRS 6 is not relevant to the groups operations.
IFRS 7, Financial Instruments: Disclosures, and a complementary amendment to IAS 1, Presentation of Financial Statements Capital Disclosure (effective from 1 January 2007). IFRS 7 introduces new disclosures to improve the information about financial instruments. It requires the disclosure of qualitative and quantitative information about exposure to risks arising from financial instruments, including specified minimum disclosures about credit risk, liquidity risk and market risk, including sensitivity analysis to market risk. It replaces IAS 30, Disclosures in the Financial Statements of Banks and Similar Financial Institutions, and disclosure requirements in IAS 32, Financial Instruments: Disclosure and Presentation. It is applicable to all entities that report under IFRS. The amendment to IAS 1 introduces disclosures about the level of an entitys capital and how it manages capital. The group assessed the impact of IFRS 7 and the amendment to IAS 1 and concluded that the main additional disclosures will be the sensitivity analysis to market risk and the capital disclosures required by the amendment of IAS 1. The group will apply IFRS 7 and the amendment to IAS 1 from annual periods beginning 1 July 2007.
F-9
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Standards, interpretations and amendments to published standards that are not yet effective (continued)
IFRIC 4, Determining whether an Arrangement contains a Lease (effective from 1 January 2006). IFRIC 4 requires the determination of whether an arrangement is or contains a lease to be based on the substance of the arrangement. It requires an assessment of whether: (a) fulfilment of the arrangement is dependent on the use of a specific asset or assets (the asset); and (b) the arrangement conveys a right to use the asset. Management is currently assessing the impact of IFRIC 4 on the groups operations.
IFRIC 5, Rights to Interests arising from Decommissioning, Restoration and Environmental Rehabilitation Funds (effective from 1 January 2006). IFRIC 5 is not relevant to the groups operations.
IFRIC 6, Liabilities arising from Participating in a Specific Market Waste Electrical and Electronic Equipment (effective from 1 December 2005). IFRIC 6 is not relevant to the groups operations.
IFRIC 7, Applying the restatement approach under IAS 39, Financial reporting in hyperinflationary economies (effective from 1 March 2006). IFRIC 7 is not relevant to the groups operations.
IFRIC 8, Scope of IFRS 2 (effective 1 May 2006). Management is assessing the impact of IFRIC 8, but do not consider it relevant to the groups operations.
IFRIC 9, Reassessment of embedded derivatives (effective 1 June 2006). IFRIC 9 is not relevant to the groups operations.
Basis of consolidation
(a) Subsidiaries
Subsidiaries are all entities
(including special purpose entities) over which the group has the power to
govern the financial and operating policies generally accompanying a
shareholding of more than one half of the voting rights. The existence and
effect of potential voting rights that are currently exercisable or convertible
are considered when assessing whether the group controls another entity.
Subsidiaries are fully consolidated from the date on which control is
transferred to the group. They are deconsolidated from the date that control
ceases. Intercompany transactions, balances and unrealised gains on transactions
between group companies are eliminated.
The purchase method of accounting is used for the acquisition of subsidiaries by the group. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of acquisition, plus the costs, directly attributable to the acquisition. Identifiable assets acquired and liabilities and contingent liabilities assumed in the business combination are measured initially at their fair values at acquisition date, irrespective of the extent of any minority interest. The excess of the cost of acquisition over the fair value of the groups share of the identifiable net assets acquired, is recorded as goodwill. If the cost of acquisition is less than the fair value of the net assets of the subsidiary acquired, the difference is recognised directly in the income statement.
(b) Transactions and minority interests
The group
applies a policy of treating transactions with minority interests as
transactions with parties external to the group. Disposals to minority interests
result in gains and losses for the group that are recorded in the income
statement. Purchases from minority interests result in goodwill, being the
difference between the consideration paid and the relevant share acquired of the
carrying value net of assets of the subsidiary.
F-10
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Intangible assets
(a) Goodwill
Goodwill represents the excess of the
cost of an acquisition over the fair value of the groups share of the net
identifiable assets of the subsidiary. Goodwill is included in intangible assets
in relation to subsidiaries. Goodwill is tested annually for impairment, and
carried at cost less accumulated impairment/losses. Impairment losses on
goodwill are not reversed. Gains or losses on the disposal of an entity include
the carrying amount of goodwill relating to the entity sold. Goodwill is
allocated to cash-generating units for the purposes of impairment testing. The
allocation is made to those cash-generating units or groups of cash-generating
units that are expected to benefit from the business combination in which the
goodwill arose.
(b) Research and development
Research expenditure is
charged to income in the year in which it is incurred. Internal development
expenditure is charged to income in the year in which it is incurred, unless it
meets the recognition criteria of IAS 38, Intangible Assets, in which case such
assets are capitalised and amortised over the estimated useful life of the asset
created.
(c) Computer software
Acquired computer software
licences are capitalised on the basis of costs incurred to acquire and bring
into use the specific software. These costs are amortised over the estimated
useful life of the licence, usually between three and five years. Costs
associated with developing or maintaining computer software programmes are
recognised as an expense as incurred. Internal expenditure associated with
developing or maintaining computer software programmes is charged to income in
the year in which it is incurred, except such costs that are directly associated
with the production of identifiable and unique software products controlled by
the group that are likely to generate benefits exceeding costs beyond one year,
in which case such costs are capitalised and amortised over the estimated useful
life of the software product, usually less than three years.
Foreign currency translation
(a) Functional and presentation currency
Items
included in the financial statements are measured using the currency of the
primary economic environment in which the company operates (the functional
currency). The financial statements are presented in South African Rands, which
is the companys functional and presentation currency.
(b) Transactions and balances
Foreign currency
transactions are translated into the functional currency using the exchange
rates prevailing at the dates of the transactions. Foreign exchange gains and
losses resulting from the settlement of such transactions and from the
translation at year-end exchange rates of monetary assets and liabilities
denominated in foreign currencies are recognised in the income statement.
F-11
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Foreign currency translation (continued)
(c) Group companies
The results and net assets of all
the group companies that have non-Rand functional currency are included in the
financial statements as follows:
(i) |
assets and liabilities are translated at the exchange rate at the balance sheet date; |
(ii) |
income and expenses are translated at average exchange rates for the relevant period; and |
(iii) |
all resulting exchange differences are recognised in a separate component of equity. |
On consolidation, exchange differences arising from the translation of the net investment in the foreign entity are taken to shareholders equity. When a foreign entity is sold, such exchange differences arising are recognised in the income statement as part of the gain or loss on sale.
Property, plant and equipment
Property, plant and equipment is stated at historical cost less accumulated depreciation and impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent costs are included in the assets carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the group, and the cost of the item can be measured reliably. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred. Depreciation is calculated using the straight-line method to allocate their cost to their residual values over their estimated useful lives, as follows:
Plant and equipment | - 5 years |
Office equipment | - 6 years |
Computer equipment | - 3 years |
Furniture and fittings | - 6 years |
Motor vehicles | - 5 years |
Leasehold improvements | - Period of lease |
The assets residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date. An assets carrying amount is written down immediately to its recoverable amount if the assets carrying amount is greater than its estimated recoverable amount. Gains and losses on disposals are determined by comparing proceeds with carrying amount. These are included in the income statement.
Impairment of non-financial assets
Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the assets carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an assets fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). Impairment losses are recognised as an expense immediately, and are written off in the income statement.
Where an impairment loss subsequently reverses, the carrying amount of the asset or cash-generating unit is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed that carrying amount that would have been determined had no impairment loss been recognised for the asset or cash-generating unit in prior years. A reversal of an impairment loss is recognised as income immediately.
F-12
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Financial assets
The group classifies its financial assets in the following categories: at fair value through profit or loss, available-for-sale and loans and receivables. Currently the group has no financial assets in the second category. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition and reevaluates this designation at every reporting date.
(a) Financial assets at fair value through profit or
loss
This category has two sub-categories: financial assets held for
trading and those designated at fair value through profit or loss at inception.
A financial asset is classified in this category if acquired principally for the
purpose of selling in the short term, or if so designated by management.
Derivatives are also categorised as held for trading unless they are
designated as hedges. Assets in this category are classified as current assets
if they are either held for trading or are expected to be realised within twelve
months of the balance sheet date.
(b) Loans and receivables
Loans and receivables are
non-derivative financial assets with fixed or determinable payments that are not
quoted in an active market. They are included in current assets, except for
those with maturities greater than twelve months after the balance sheet date.
These are classified as non-current assets. Loans and receivables are initially
recognised at cost and are subsequently carried at amortised cost using the
effective interest rate method. Any adjustments to the carrying value of loans
and receivables to amortised cost are calculated by reference to market rates
using the effective interest rate method.
The group assesses at each balance sheet date whether there is objective evidence that a financial asset is impaired. If any such evidence exists, the recoverable amount is determined, and an impairment loss is recognised. A financial asset is impaired if its carrying amount is greater than the present value of the estimated future cash flows.
Financial instruments
Financial instruments are initially recognised when the group becomes a party to contractual arrangements. Financial instruments are initially recognised at the fair value (including transaction costs) of the consideration given (in the case of an asset) or received (in the case of a liability). Where the group can legally do so, and the group intends to settle on a net basis, all related positive and negative values of financial instruments are offset within the balance sheet totals.
The group uses derivative financial instruments to manage its exposure to foreign exchange risks arising from operational activities.
Derivative financial instruments are measured at fair value. The method of recognising the resulting gain or loss is dependent on the nature of the item being hedged. The group designates certain derivatives as (1) a hedge of the fair value of a recognised asset or liability (fair value hedge) or, (2) a hedge of a forecasted transaction of a firm commitment (cash flow hedge). Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recorded in the income statements, along with any changes in the fair value of the hedged assets or liability that are attributable to the hedged risk. Changes in the fair value of derivatives that are designated and qualify as cash flow hedges that are highly effective, are recognised in equity. Changes in the fair value of any derivative instruments that do not qualify for hedge accounting under IAS39 are recognised immediately in the income statement. The group does not apply hedge accounting, and all fair value adjustments are recognised in the income statement.
F-13
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Financial instruments (continued)
The fair value of forward exchange contracts is determined using forward exchange market rates at the balance sheet date.
In assessing the fair value of financial instruments the company uses a variety of methods and makes assumptions that are based on market conditions existing at each balance sheet date. Techniques, such as estimated discounted cash flows, are used to determine fair value for these financial instruments. The nominal value less impairment provision of trade receivables and payables are assumed to approximate their fair values. The fair value of non-current financial liabilities is estimated by discounting the future contractual cash flows at the current market interest rate that is available to the company for similar financial instruments.
Inventories
Inventories are valued at the lower of cost or net realisable value. Cost is determined on the average cost basis as follows:
- | components at invoice cost. |
- |
finished goods and projects-in-progress are valued at component cost plus other direct costs, and related direct overhead expenses. |
Net realisable value is the estimated selling price in the ordinary course of business less any costs of disposal. Provision is made for slow moving goods and obsolete materials are written off.
Trade receivables
Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for impairment of trade receivables is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation, and default or delinquency in payments are considered indicators that the client accounts receivable is impaired. The amount of the provision is the difference between the assets carrying amount and the present value of estimated future cash flows, discounted at the effective interest rate. The amount of the provision is recognised in the income statement.
Cash and cash equivalents
For the purpose of the cash flow statement, cash and cash equivalents includes cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less, and bank overdrafts.
Share capital
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown as equity as a deduction from the proceeds, net of taxation. Where a group company purchases the companys equity share capital, the consideration paid, including any directly attributable incremental costs (net of income taxation), is deducted from equity attributable to the companys equity holders until the shares are cancelled, reissued or disposed of. Where such shares are subsequently sold or reissued, any consideration received, net of any directly attributable incremental transaction costs and related income taxation effects, is included in equity attributable to the companys equity holders.
F-14
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Equity participation plans
Where participants use dividends on ordinary shares to repay a purchase consideration for an acquisition of an entitys ordinary equity, the outstanding purchase consideration receivable is not recognised as an asset, but is recognised as a reduction in equity as it represents cash flows generated by the entity in the form of the return of ordinary dividends. Equity will be reinstated in future to the extent that the purchase consideration is not backed by the reporting entitys equity.
Deferred income taxation
Deferred income taxation is provided in full, using the balance sheet liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. Deferred income taxation is determined using taxation rates that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the related deferred income taxation asset is realised or the deferred income taxation liability is settled. Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised. Deferred income taxation is provided on temporary differences arising on investments in subsidiaries, except where the timing of the reversal of the temporary differences is controlled by the group and it is probable that the temporary differences will not reverse in the foreseeable future.
Employee benefits
(a) Retirement obligations
The group operates a
defined contribution fund, the assets of which are generally held in separate
trustee-administered funds. The plans are funded by payments from employees and
by the relevant group companies, taking into account the recommendations of
independent qualified actuaries. A defined contribution fund is a pension plan
under which the group pays fixed contributions into a separate entity. The group
has no legal or constructive obligation to pay further contributions if the
funds do not hold sufficient assets to pay all employees the benefits relating
to employee service in the current and prior periods. The group has no further
payment obligations once the contributions have been paid. The contributions are
recognised as employee benefit expenses when they are due.
(b) Performance bonus plans
The group recognises a
liability and an expense for bonuses and profit-sharing, based on a formula that
takes into consideration the profit attributable to the companys shareholders
after certain adjustments. The group recognises a provision where contractually
obliged to, or where there is a past practice that has created a constructive
obligation.
(c) Short term employee benefits
Employee
entitlements to annual leave are recognised when it accrues to the employee. A
provision is made for the estimated liability for annual leave as a result of
services rendered by employees up to balance sheet date.
F-15
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Employee benefits (continued)
(d) Share based compensation
The group operates an
equity settled share based compensation plan. The fair value of employee
services rendered in exchange for participation in the scheme is recognised as
an expense in the income statement. The fair value of the employee service is
based on the fair value of the equity instruments granted. The expense is
recognised over the vesting period of the instrument. The corresponding entry is
credited to equity. At each balance sheet date, the company revises its estimate
of the number of options that are expected to become exercisable. It recognises
the impact of the revision of original estimates, if any, in the income
statement, with a corresponding adjustment to equity. The proceeds received, net
of any directly attributable transaction costs, are credited to share capital
(nominal value), and share premium when the options are exercised.
(e) Termination benefits
Termination benefits are
payable when employment is terminated by the group before the normal retirement
date, or whenever an employee accepts voluntary redundancy in exchange for these
benefits. The group recognises termination benefits when it is demonstrably
committed to either terminating the employment of current employees according to
a detailed formal plan without possibility of withdrawal, or providing
termination benefits as a result of an offer made to encourage voluntary
redundancy. Benefits falling due more than twelve months after the balance sheet
date are discounted to present value.
Provisions
Provisions for claims are recognised when the group has a present legal or constructive obligation as a result of past events; it is more likely than not that an outflow of resources will be required to settle the obligation and the amount can be reliably estimated. Provisions are not recognised for future operating losses. If the effect of discounting is material, provisions are determined by discounting the expected value of future cash flows at a pre-tax discount rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the obligation.
Revenue recognition
Revenue is recognised only when it is probable that the economic benefits associated with the transaction will flow to the group and the amount of revenue can be measured reliably. Revenue comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the group's activities. Revenue is shown net of value added tax, and estimated settlement discounts. Consolidated revenue excludes inter-group transactions.
Revenues earned by the group are recognised on the following bases:
Other income earned by the group which is not included in revenue is recognised on the following bases:
F-16
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Leased assets
Operating leases are those leases where substantially all the risks and rewards associated with ownership of an asset are not transferred from the lessor to the group as lessee. Costs of leasing property, plant and equipment held under operating leases are charged to the income statement on a straight-line basis over the period of the lease. The cost of the assets and the outstanding commitments are not recorded in the balance sheet. When an operating lease is terminated before the lease period has expired, any payment required to be made to the lessor by way of penalties is recognised as an expense in the period in which the termination takes place.
Dividends
Dividend distributions to the companys shareholders are recognised as a liability in the group financial statements in the period in which the dividends are approved by the companys shareholders.
Financial risk management
Financial risk factors
The groups activities expose it to a variety of financial risks: market risk (including currency risk, fair value interest rate risk and price risk), credit risk, liquidity risk and cash flow interest rate risk. The groups overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the groups financial performance. Risk management is carried out under policies approved by management.
(a) Market risk
- | Foreign exchange risk |
The group operates internationally and is exposed to foreign exchange risk arising from various currency exposures, primarily with respect to the US Dollar. Foreign exchange risk arises from future commercial transactions, recognised assets and liabilities when they are denominated in a currency that is not the entitys functional currency. Entities within the group use forward exchange contracts to manage their foreign exchange risk arising from future commercial transactions, recognised assets and liabilities. The group manages the position by using external forward currency contracts. The group has certain investments in foreign operations, whose net assets are exposed to foreign currency translation risk. Currency exposure arising from net assets of the groups foreign operations is managed primarily through borrowings denominated in the relevant foreign currencies. | |
| |
- |
Price risk |
The group is not exposed to commodity price risk. |
(b) Credit risk
Potential concentrations of credit
risk consist primarily of cash investments and trade receivables. Trade
receivables consist of a large number of customers spread across diverse
industries and geographical areas. The group has policies in place to ensure
that sales are made to customers with an appropriate credit history. The ongoing
creditworthiness of the debtors is assessed from time to time.
(c) Liquidity risk
The group manages liquidity risk
by monitoring forecast cash flows and ensuring that adequate unutilised
borrowing facilities are maintained. Due to the dynamic nature of the underlying
businesses, the group aims to maintain flexibility in funding by keeping
committed credit lines available.
F-17
PRISM HOLDINGS LIMITED |
ACCOUNTING POLICIES |
for the years ended 30 June 2006 and 30 June 2005 |
Financial risk factors (continued)
(d) Cash flow and fair value interest rate risk
As
the group has no interest-bearing assets, the groups income is substantially
independent of changes in market interest rates. Borrowings issued at fixed
rates expose the company to fair value interest rate risk. Borrowings issued at
variable rates expose the company to cash flow interest rate risk.
F-18
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
1 |
ACCOUNTING ESTIMATES AND JUDGMENTS | |
Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. | ||
(a) |
Warranties | |
The group provides in full for claims by customers in respect of defects in goods supplied or work performed when such claims are ascertainable. The provision is based on historical warranty costs. | ||
(b) |
Estimated impairment of goodwill | |
The group tests annually whether goodwill has suffered any impairment, in accordance with the accounting policy. The recoverable amounts of cash-generating units have been determined based on value-in-use calculations. These calculations require the use of estimates. Based on the calculations performed there are no indications that an impairment of goodwill related to any of its cash generating units is required at year end. | ||
2 |
TRANSITION TO IFRS | |
Basis of transition | ||
Application of IFRS 1 | ||
The groups financial statements for the years ended 30 June 2006 and 30 June 2005 will be the first annual financial statements that comply with IFRS. These financial statements have been prepared as described in the accounting policies. The group has applied IFRS 1 in preparing these financial statements. | ||
The groups transition date is 1 July 2004. The group prepared its opening balance sheet at that date. The groups IFRS adoption date is 1 July 2005. | ||
In preparing these financial statements in accordance with IFRS 1, the group has applied the mandatory exceptions and certain of the optional exemptions from full retrospective application of IFRS. | ||
In preparing the opening IFRS balance sheet, the group has adjusted amounts previously reported in financial statements prepared in accordance with its previous basis of accounting, SA GAAP. An explanation of how the transition from SA GAAP to IFRS has affected the group's financial position and performance is set out in the following tables and notes accompanying the tables. With the exception of the intangible asset reclassification, no other adjustments arising from the adoption of IFRS had an effect on the cash flows. | ||
Exemptions from full retrospective application elected by the group | ||
The group has elected to apply the following optional exemptions from full retrospective application: |
F-19
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
2 |
TRANSITION TO IFRS | |
a) |
Business combinations exemption | |
The group has applied the business combinations exemption under IFRS1. It has not restated business combinations that took place prior to the 1 July 2004 transition date. The group has not concluded any business combinations subsequent to 1 July 2004. Intangible assets written off to share premium on acquisitions prior to 1 July 2004 have been reinstated where the underlying business is still operational. Goodwill written off has not been reinstated. | ||
| ||
b) |
Fair value as deemed cost exemption | |
The group has elected to measure property, plant and equipment at depreciated cost as at 1 July 2004, and this exemption is not applicable. | ||
| ||
c) |
Employee benefits exemption | |
The group does not have a defined benefit fund, and this exemption is not applicable. | ||
| ||
d) |
Cumulative translation differences exemption | |
The group has applied this exemption and set the translation reserve to zero. The effect of the adjustment is disclosed at the end of this note. | ||
| ||
e) |
Compound financial instruments exemption | |
The group has not issued any compound instruments, and this exemption is not applicable. | ||
| ||
f) |
Assets and liabilities of subsidiaries, associates and joint ventures exemption | |
This exemption is not applicable as the use of the exemption is made at the level of the subsidiary, associate or joint venture where it adopts IFRS later than its parent company. | ||
| ||
g) |
Exemption from restatement of comparatives for IAS 32 and IAS 39. | |
The group elected to apply this exemption. It applies previous SA GAAP rules to derivatives, financial assets and financial liabilities and to hedging relationships for the 2005 comparative information. There were no significant adjustments required for differences between SA GAAP and IAS 32 and IAS 39. | ||
| ||
h) |
Designation of financial assets and financial liabilities exemption | |
The group does not have any financial instruments where the initial designation can be changed, and this exemption is not applicable. | ||
| ||
i) |
Share-based payment transaction exemption | |
The group has elected not to apply the provisions of IFRS 2 share based payments to equity settled instruments granted on or before 7 November 2002, or to awards granted after that date, but which were vested prior to 1 January 2005, as they have previously not disclosed the fair values of the instruments. The group has also not applied the provisions to the grant made to staff on 29 January 2003, as this grant is considered to be a modification of the original grant to staff. IFRS 1 provides an exemption from accounting for modifications if the modification occurred before the later of 1 July 2004 and 1 January 2005. The effect of the adjustment is disclosed at the end of this note. | ||
| ||
j) |
Insurance contracts exemption | |
The group does not issue insurance contracts, and this exemption is not applicable. | ||
| ||
k) |
Changes in existing decommissioning, restoration and similar liabilities | |
The group has no liabilities in this regard, and this exemption is not applicable. |
F-20
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
2 |
TRANSITION TO IFRS (continued) | |
l) |
Fair value measurement of financial assets or liabilities at initial recognition | |
The group has not applied the exemption offered by the revision of IAS 39 on the initial recognition of the financial instruments measured at fair value through profit and loss where there is no active market. This exemption is, therefore, not applicable. | ||
m) |
Leases | |
The group has considered the transitional provisions of IFRIC 4, Determining whether an arrangement contains a lease, and determined that this exemption is not applicable. |
Exceptions from full retrospective application followed by the company
The group has applied the following mandatory exceptions from retrospective application:
a) |
Derecognition of financial assets and liabilities exception | |
Financial assets and liabilities derecognised before 1 January 2004 are not re-recognised under IFRS. The application of the exemption from restating comparatives for IAS 32 and IAS 39 means that the group recognised from 1 July 2004 any financial assets and financial liabilities derecognised since 1 January 2004 that do not meet the IAS 39 derecognition criteria. Management did not choose to apply the IAS 39 derecognition criteria to an earlier date. There were no adjustments as a result of this exception. | ||
b) |
Hedge accounting exception | |
The group does not apply hedge accounting, and this exception is not applicable. | ||
c) |
Estimates exception | |
Estimates under IFRS at 1 July 2004 should be consistent with estimates made for the same date under previous GAAP, unless there is evidence that those estimates were in error. No adjustments were made to the estimates at 1 July 2004. | ||
d) |
Assets held for sale and discontinued operations exception | |
Any assets held for sale or discontinued operations are recognised in accordance with IFRS 5 only from 1 January 2005. The company did not have any assets that met the held-for-sale or discontinued operations criteria during the period presented, and no adjustments were required. |
F-21
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
2 |
TRANSITION TO IFRS (continued) Reconciliations between IFRS and SA GAAP |
The following reconciliations provide a quantification of the effect of transition to IFRS. |
GROUP | SA | Transition | |||||||||||
GAAP | to IFRS | IFRS | |||||||||||
Reconciliation of equity at 1 July 2004 | Notes | R000 | R000 | R000 | |||||||||
Share capital | |||||||||||||
- issued shares | 592 | - | 592 | ||||||||||
- share premium | 282 825 | - | 282 825 | ||||||||||
- treasury shares | (1 797 | ) | - | (1 797 | ) | ||||||||
281 620 | - | 281 620 | |||||||||||
Other reserves | |||||||||||||
- accumulated currency translation | a | (18 946 | ) | 18 946 | - | ||||||||
- employee share scheme | b | - | 964 | 964 | |||||||||
(18 946 | ) | 19 910 | 964 | ||||||||||
Accumulated deficit | (144 026 | ) | (19 024 | ) | (163 050 | ) | |||||||
118 648 | - | 118 648 | |||||||||||
Minority interest | 848 | - | 848 | ||||||||||
Total equity | 119 496 | 886 | 120 382 | ||||||||||
Reconciliation of equity at 30 June 2005 | |||||||||||||
Share capital | |||||||||||||
- issued shares | 592 | - | 592 | ||||||||||
- share premium | 282 825 | - | 282 825 | ||||||||||
- treasury shares | (44 815 | ) | - | (44 815 | ) | ||||||||
238 602 | - | 238 602 | |||||||||||
Other reserves | |||||||||||||
- accumulated currency translation | a | (18 831 | ) | 18 946 | 115 | ||||||||
- employee share scheme | b | - | 1 228 | 1 228 | |||||||||
(18 831 | ) | 20 174 | 1 343 | ||||||||||
Accumulated deficit | (125 692 | ) | (20 174 | ) | (145 866 | ) | |||||||
94 079 | - | 94 079 | |||||||||||
Minority interest | 2 203 | - | 2 203 | ||||||||||
Total equity | 96 282 | - | 96 282 |
The transition to IFRS affected the equity of the group, as set out above, the reinstatement of intangible assets on business combinations previously written off, and the reclassification of computer software. Intangible assets with a carrying value of R886 000 were reinstated. Computer software amounting to R3 592 000 in 2005 and R1 519 000 in 2004, previously included in property, plant and equipment under SA GAAP, has now been transferred to intangible assets under IFRS. As a result, no further balance sheet disclosures were considered necessary.
F-22
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
2 |
TRANSITION TO IFRS (continued) |
Reconciliation of profit for the year ended 30 June 2005 |
SA GAAP | Effect of | ||||||||||||
as previously | transition to | IFRS | |||||||||||
reported | IFRS | Restated | |||||||||||
GROUP | Notes | R000 | R000 | R000 | |||||||||
Revenue | 301 066 | - | 301 066 | ||||||||||
Material costs | (122 317 | ) | - | (122 317 | ) | ||||||||
Gross profit | 178 749 | - | 178 749 | ||||||||||
Other income | - | 3 253 | 3 253 | ||||||||||
Operating costs | b,d | (122 179 | ) | (27 025 | ) | (149 204 | ) | ||||||
Depreciation | c | (10 756 | ) | 10 756 | |||||||||
Foreign exchange loss | (1 186 | ) | 1 186 | ||||||||||
Operating profit | 44 628 | (11 830 | ) | 32 798 | |||||||||
Goodwill impairment | (12 793 | ) | 12 793 | ||||||||||
Exceptional items | 3 253 | (3 253 | ) | ||||||||||
Finance income | 2 700 | - | 2 700 | ||||||||||
Finance costs | (61 | ) | - | (61 | ) | ||||||||
Net profit before taxation | 37 727 | (2 290 | ) | 35 437 | |||||||||
Taxation | (13 054 | ) | - | (13 054 | ) | ||||||||
Profit after taxation | 24 673 | (2 290 | ) | 22 383 | |||||||||
Earnings are attributable to: | |||||||||||||
Equity holders of the company | 20 306 | (2 290 | ) | 18 016 | |||||||||
Minority interest | 4 367 | - | 4 367 | ||||||||||
24 673 | (2 290 | ) | 22 383 | ||||||||||
Earnings per share (cents) | |||||||||||||
- basic | 3,8 | 3,1 | |||||||||||
- headline | 5,6 | 4,7 | |||||||||||
Diluted earnings per share (cents) | |||||||||||||
- basic | 3,5 | 3,1 | |||||||||||
- headline | 5,1 | 4,7 |
The disclosure of the expenses on the face of the income statement has been changed in order to comply with the requirements of IAS 1 Financial Statement Presentation.
F-23
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
2 |
TRANSITION TO IFRS (continued) |
For the year | ||||||||||
As at | As at | ended | ||||||||
1 July | 30 June | June | ||||||||
2004 | 2005 | 2005 | ||||||||
GROUP | R000 | R000 | R000 | |||||||
Explanation of the effect of the transition to IFRS | ||||||||||
The following explains the adjustments to the balance | ||||||||||
sheet and income statement: | ||||||||||
(a) Foreign currency translation reserve | ||||||||||
The foreign currency translation reserve has | ||||||||||
been set to zero | 18 946 | 18 946 | - | |||||||
(b) Employee share based expense | ||||||||||
Recognising expense in respect of the directors | ||||||||||
and employees share options | 964 | 1 228 | 1 404 | |||||||
(c) Property, plant and equipment | ||||||||||
Computer software transferred to intangible | ||||||||||
assets | (1 519 | ) | (3 592 | ) | (954 | ) | ||||
(d) Intangible assets | ||||||||||
Computer software transferred from property, | ||||||||||
plant and equipment | 1 519 | 3 592 | 954 | |||||||
Capitalisation of customer relationships | ||||||||||
previously written off to share premium | (886 | ) | - | 886 | ||||||
Total impact | ||||||||||
- increase in accumulated deficit | 19 024 | 20 174 | ||||||||
- decrease in earnings attributable to ordinary | ||||||||||
shareholders | 2 290 |
F-24
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
3 |
PROPERTY, PLANT AND EQUIPMENT |
Furniture | ||||||||||||||||||||||
Plant and | Office | Computer | and | Motor | Leasehold | |||||||||||||||||
equipment | equipment | equipment | fittings | vehicles | improvements | Total | ||||||||||||||||
R000 | R000 | R000 | R000 | R000 | R000 | R000 | ||||||||||||||||
Year ended 30 June 2006 | ||||||||||||||||||||||
Opening net book value | 13 761 | 258 | 8 789 | 878 | 69 | 2 171 | 25 926 | |||||||||||||||
Additions | 778 | 687 | 5 226 | 258 | 65 | 531 | 7 545 | |||||||||||||||
Disposals | - | - | (9 | ) | - | - | - | (9 | ) | |||||||||||||
Translation differences | - | 5 | 183 | 4 | - | 15 | 207 | |||||||||||||||
Depreciation | (4 424 | ) | (142 | ) | (5 308 | ) | (472 | ) | (26 | ) | (397 | ) | (10 769 | ) | ||||||||
Closing net book | ||||||||||||||||||||||
amount | 10 115 | 808 | 8 881 | 668 | 108 | 2 320 | 22 900 | |||||||||||||||
At 30 June 2006 | ||||||||||||||||||||||
Cost | 28 542 | 2 214 | 25 154 | 3 836 | 191 | 4 933 | 64 870 | |||||||||||||||
Accumulated depreciation | (18 427 | ) | (1 406 | ) | (16 273 | ) | (3 168 | ) | (83 | ) | (2 613 | ) | (41 970 | ) | ||||||||
Net book amount | 10 115 | 808 | 8 881 | 668 | 108 | 2 320 | 22 900 |
F-25
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
3 |
PROPERTY, PLANT AND EQUIPMENT (continued) |
Furniture | ||||||||||||||||||||||
Plant and | Office | Computer | and | Motor | Leasehold | |||||||||||||||||
equipment | equipment | equipment | fittings | vehicles | improvements | Total | ||||||||||||||||
R000 | R000 | R000 | R000 | R000 | R000 | R000 | ||||||||||||||||
Year ended 30 June 2005 | ||||||||||||||||||||||
Opening net book value | 8 407 | 306 | 6 325 | 1 099 | 145 | 2 240 | 18 522 | |||||||||||||||
IFRS transitional | ||||||||||||||||||||||
adjustment | - | - | (1 519 | ) | - | - | - | (1 519 | ) | |||||||||||||
Additions | 9 702 | 109 | 8 234 | 301 | - | 374 | 18 720 | |||||||||||||||
Disposals | - | - | (7 | ) | - | - | - | (7 | ) | |||||||||||||
Translation differences | - | 3 | 5 | 4 | - | - | 12 | |||||||||||||||
Depreciation | (4 348 | ) | (160 | ) | (4 249 | ) | (526 | ) | (76 | ) | (443 | ) | (9 802 | ) | ||||||||
Closing net book amount | 13 761 | 258 | 8 789 | 878 | 69 | 2 171 | 25 926 | |||||||||||||||
At 30 June 2005 | ||||||||||||||||||||||
Cost | 27 762 | 1 643 | 36 743 | 3 733 | 264 | 4 703 | 74 848 | |||||||||||||||
Accumulated depreciation | (14 001 | ) | (1 385 | ) | (27 954 | ) | (2 855 | ) | (195 | ) | (2 532 | ) | (48 922 | ) | ||||||||
Net book amount | 13 761 | 258 | 8 789 | 878 | 69 | 2 171 | 25 926 |
F-26
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Customer | Computer | ||||||||||||
relationships | Goodwill | software | Total | ||||||||||
4 | INTANGIBLE ASSETS | R000 | R000 | R000 | R000 | ||||||||
Year ended 30 June 2006 | |||||||||||||
Opening net book value | - | 4 576 | 3 592 | 8 168 | |||||||||
Additions | - | - | 5 993 | 5 993 | |||||||||
Amortisation | - | - | (2 091 | ) | (2 091 | ) | |||||||
Closing net book value | - | 4 576 | 7 494 | 12 070 | |||||||||
At 30 June 2006 | |||||||||||||
Cost | 13 825 | 49 920 | 15 296 | 79 041 | |||||||||
Accumulated amortisation | (13 825 | ) | (45 344 | ) | (7 802 | ) | (66 971 | ) | |||||
Net book value | - | 4 576 | 7 494 | 12 070 | |||||||||
Year ended 30 June 2005 | |||||||||||||
Opening net book value | - | 17 369 | - | 17 369 | |||||||||
IFRS transitional adjustment | 886 | - | 1 519 | 2 405 | |||||||||
Additions | - | - | 3 027 | 3 027 | |||||||||
Impairment | - | (12 793 | ) | - | (12 793 | ) | |||||||
Amortisation | (886 | ) | - | (954 | ) | (1 840 | ) | ||||||
Closing net book value | - | 4 576 | 3 592 | 8 168 | |||||||||
At 30 June 2005 | |||||||||||||
Cost | 13 825 | 65 318 | 9 303 | 88 446 | |||||||||
Accumulated amortisation | (13 825 | ) | (60 742 | ) | (5 711 | ) | (80 278 | ) | |||||
Net book value | - | 4 576 | 3 592 | 8 168 |
F-27
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
5 | DEFERRED TAXATION | ||||||
Deferred taxation is calculated on all temporary differences under the | |||||||
iability method using a principal taxation rate of 29%. Deferred income | |||||||
taxation assets and liabilities are off set when the income taxes relate to the | |||||||
same fiscal authority, and there is a legal right to off set at settlement. The | |||||||
following amounts are shown in the consolidated balance sheet: | |||||||
Deferred taxation asset | |||||||
At beginning of year | 30 432 | 35 150 | |||||
Movement during the year | |||||||
- current year temporary differences | (8 283 | ) | (3 547 | ) | |||
- change in taxation rate | - | (1 171 | ) | ||||
22 149 | 30 432 | ||||||
The balance comprises: | |||||||
Provisions | 4 080 | 4 038 | |||||
Capital allowances | 3 405 | 3 780 | |||||
Assessable losses | 13 133 | 19 838 | |||||
Secondary taxation on companies | 170 | 1 873 | |||||
Other | 1 361 | 903 | |||||
22 149 | 30 432 |
Deferred taxation assets and deferred taxation charge/(credit) in the income statement are attributable to the following items:
Secondary | |||||||||||||||||||
taxation on | Capital | Assessable | |||||||||||||||||
companies | allowances | Provisions | losses | Other | Total | ||||||||||||||
R000 | R000 | R000 | R000 | R000 | R000 | ||||||||||||||
30 June 2006 | |||||||||||||||||||
Opening balance | 1 873 | 3 780 | 4 038 | 19 838 | 903 | 30 432 | |||||||||||||
Charge/(credit) to the | |||||||||||||||||||
income statement | (1 703 | ) | (375 | ) | 42 | (6 705 | ) | 458 | (8 283 | ) | |||||||||
Closing balance | 170 | 3 405 | 4 080 | 13 133 | 1 361 | 22 149 | |||||||||||||
30 June 2005 | |||||||||||||||||||
Opening balance | - | 5 018 | 4 688 | 23 906 | 1 538 | 35 150 | |||||||||||||
Charge/(credit) to the | |||||||||||||||||||
income statement | 1 873 | (1 070 | ) | (494 | ) | (3 272 | ) | (584 | ) | (3 547 | ) | ||||||||
Change in taxation | |||||||||||||||||||
rate | - | (168 | ) | (156 | ) | (796 | ) | (51 | ) | (1 171 | ) | ||||||||
Closing balance | 1 873 | 3 780 | 4 038 | 19 838 | 903 | 30 432 |
F-28
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
6 | INVENTORIES | ||||||
Components | 3 528 | 1 812 | |||||
Projects-in-progress | 96 | 232 | |||||
Finished goods | 7 181 | 7 289 | |||||
10 805 | 9 333 | ||||||
7 | TRADE AND OTHER RECEIVABLES | ||||||
Trade receivables | 58 743 | 49 995 | |||||
Impairment | (5 217 | ) | (5 217 | ) | |||
Trade receivables net | 53 526 | 44 778 | |||||
Other receivables | 2 430 | 2 566 | |||||
55 956 | 47 344 |
Trade receivables amounting to R53.5 million (2005 : R42.2 million) have been ceded as security for banking facilities. | |
8 |
SHARE CAPITAL AND PREMIUM |
Authorised | |||||||
1 000 000 000 ordinary shares of 0.1 cent each | 1 000 | 1 000 | |||||
Issued | |||||||
592 190 814 (2005 : 592 190 814) ordinary shares of 0.1 cent each | 592 | 592 | |||||
Share premium | 282 825 | 282 825 | |||||
Treasury share reserve | |||||||
- BEE transaction ordinary shares | |||||||
55 000 000 (2005 : 55 000 000) | (22 000 | ) | (22 000 | ) | |||
- Share Trust ordinary shares | |||||||
49 044 601 (2005 : 64 662 791) | (21 414 | ) | (22 815 | ) | |||
240 003 | 238 602 |
On 18 April 2005, the Mineworkers Investment Company (Proprietary) Limited (MIC), a broad-based black empowerment group, acquired an effective 16.89% interest in the company. MIC was founded by the National Union of Mineworkers in July 1995 to make direct contributions to the economic development and social upliftment of mineworkers, ex-mineworkers, construction and energy sector workers and their dependants. MIC represents a truly broad-based empowerment grouping and has, since 1997, disbursed R62 million to fund its social development projects and programmes that focus on poverty alleviation, job creation and education. MICs investment strategy involves a hands-on approach and actively working with management to further develop strategic direction with regard to business challenges, workplace transformation and the development of previously disadvantaged individuals.
F-29
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
8 |
SHARE CAPITAL AND PREMIUM (continued) |
Structure of the transaction | |
The group facilitated the Black Ownership Initiative through the buy-back of Prism ordinary shares from shareholders. The Black Ownership Initiative is financed through fixed-rate redeemable cumulative preference shares. The redemption profile of such preference shares is dependent upon the future dividend stream of Prism, thus further enhancing the sustainability of the Black Ownership Initiative as it is not linked to the performance of the Prism share price. A new company, Black Ginger (Proprietary) Limited (BEEco) was registered as a wholly owned subsidiary of Prism and used for the purposes of the BEE transaction. The BEE transaction was structured by way of a pro rata offer ("the offer") by BEEco to acquire 100 million Prism ordinary shares at a price of 40 cents per share. | |
The offer was implemented as follows: | |
- BEEco acquired 55 million Prism ordinary shares from the shareholders by way of a specific repurchase of shares in terms of Section 89 of the Companies Act, which was funded by Prism subscribing for preference shares in BEEco in an amount of R22 million; and | |
- immediately thereafter, Prism sold all its ordinary shares in BEEco to MIC for a nominal amount and thereafter BEEco acquired the remaining 45 million Prism ordinary shares. MIC provided R5.5 million of the funding required with the balance of R12.5 million provided by Rand Merchant Bank, a division of FirstRand Bank Limited. | |
The BEE transaction ordinary shares equate to an investment in redeemable cumulative preference shares in Black Ginger (Proprietary) Limited with a coupon rate of 5.72% per annum. | |
The directors are authorised, by resolution of the shareholders, and until the forthcoming annual general meeting, to allot or issue such shares at their discretion, subject to the provisions of the Companies Act. | |
Share Trust | |
The group issues equity settled share based payments to employees and directors. Equity settled share based payments are measured at fair value (excluding the effect of non-market based vesting conditions) at the grant date. The fair value determined at the grant date of the equity settled share based payments is expensed on a straight-line basis over the vesting period, based on the groups estimate of the shares that will eventually vest, and adjusted for the effect of non-market based vesting conditions. The expected useful life used in the valuation model has been adjusted, based on managements best estimate for the effects of transferability, exercise restrictions and behavioural considerations. | |
Share options and deferred delivery shares are exercisable as follows: up to 15% of the allocation after one year, up to 40% after two years, up to 70% after three years, and up to 100% after four years, with all the options and deferred delivery shares lapsing if not exercised within five years from the date of being granted. | |
The movement in the share options and deferred delivery shares granted under the scheme were as follows: |
Share options | Number of shares | ||||||
2006 | 2005 | ||||||
At beginning of year | 44 269 537 | 44 608 528 | |||||
Granted | 17 679 072 | 7 218 800 | |||||
Forfeited | (2 946 460 | ) | (2 179 940 | ) | |||
Exercised | (12 956 755 | ) | (5 377 851 | ) | |||
At end of year | 46 045 394 | 44 269 537 |
F-30
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
8 |
SHARE CAPITAL AND PREMIUM (continued) |
Share Trust (continued)
Deferred delivery shares | Number of shares | ||||||
2006 | 2005 | ||||||
At beginning of year | 46 939 611 | 57 064 511 | |||||
Granted | - | 4 212 000 | |||||
Forfeited | - | (88 259 | ) | ||||
Exercised | (16 295 005 | ) | (14 248 641 | ) | |||
At end of year | 30 644 606 | 46 939 611 |
The following rights to acquire shares have been granted to directors and staff of the group and are still outstanding.
Number of options | Exercise date | ||||
Exercise price | |||||
2006 | 2005 | Earliest | Latest | in cents | |
22 795 782 | 37 050 737 | July 2003 | July 2007 | 16 | |
3 883 800 | 4 468 800 | July 2005 | July 2009 | 25 | |
2 218 370 | 2 750 000 | December 2005 | December 2009 | 40 | |
17 147 442 | - | September 2007 | September 2010 | 56 | |
46 045 394 | 44 269 537 |
Number of deferred | |||||
delivery shares | Exercise date | ||||
Exercise price | |||||
2006 | 2005 | Earliest | Latest | in cents | |
26 432 606 | 42 727 611 | July 2003 | July 2007 | 16 | |
4 212 000 | 4 212 000 | July 2003 | July 2009 | 25 | |
30 644 606 | 46 939 611 |
Options | Deferred delivery shares | ||
Market weighted average share price on the dates exercised: | |||
2006 | 0,76 | 0,57 | |
2005 | 0,38 | 0,41 |
Weighted average remaining contractual life in years: | |||
2006 | 2 | 1 | |
2005 | 2 | 2 |
The options granted during the year were granted at market value of 56 cents per option.
The inputs into the fair value calculation were as follows:
2006 | 2005 | ||||||
Valuation model | Binomial | Bermudan | |||||
Weighted average share price for the year | 0,57 | 0,30 | |||||
Weighted average exercise price | 0,56 | 0,29 | |||||
Expected life | 6 | 6 | |||||
Risk free rate | 7,96% | 8,88% | |||||
Expected dividend yield | 4,47% | 3,87% | |||||
Expected volatility | 50,7% | 79,62% |
F-31
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Accumulated | ||||||||||
currency | Employee | Total | ||||||||
translation | share | other | ||||||||
reserve | scheme | reserves | ||||||||
9 | OTHER RESERVES | R000 | R000 | R000 | ||||||
Balance at 1 July 2005 | 115 | 1 228 | 1 343 | |||||||
Currency translation differences | 1 132 | - | 1 132 | |||||||
Employee share scheme | ||||||||||
- value of employee services | - | 1 809 | 1 809 | |||||||
- transfer to accumulated deficit | - | (1 085 | ) | (1 085 | ) | |||||
Balance at 30 June 2006 | 1 247 | 1 952 | 3 199 | |||||||
Balance at 1 July 2004 | (18 946 | ) | - | (18 946 | ) | |||||
IFRS transitional adjustment | 18 946 | 964 | 19 910 | |||||||
- | 964 | 964 | ||||||||
Employee share scheme | ||||||||||
- value of employee services | - | 1 404 | 1 404 | |||||||
- transfer to accumulated deficit | - | (1 140 | ) | (1 140 | ) | |||||
Currency translation differences | 115 | - | 115 | |||||||
Balance at 30 June 2005 | 115 | 1 228 | 1 343 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
10 | TRADE AND OTHER PAYABLES | ||||||
Trade payables | 31 225 | 35 022 | |||||
Payroll accruals | 24 455 | 24 371 | |||||
Other payables | 19 213 | 17 935 | |||||
74 893 | 77 328 | ||||||
11 | PROVISIONS | ||||||
Warranty | |||||||
At beginning of year | 5 000 | 3 000 | |||||
Amounts raised | - | 2 000 | |||||
At end of year | 5 000 | 5 000 | |||||
12 | OTHER INCOME | ||||||
Recoupment on disposal of investments | - | 3 253 |
F-32
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
13 | OPERATING COSTS | ||||||
Employee benefit expense (note 14) | 95 718 | 90 189 | |||||
Operating lease expenses | 5 488 | 5 950 | |||||
Marketing expenses | 6 443 | 4 865 | |||||
Costs relating to scheme of arrangement | 3 378 | - | |||||
Depreciation | 10 769 | 9 802 | |||||
Amortisation | 2 091 | 1 840 | |||||
Foreign exchange loss | 1 231 | 1 186 | |||||
Intangible asset impairment | - | 12 793 | |||||
Computer expenses | 2 802 | 2 369 | |||||
Communication expenses | 2 283 | 2 199 | |||||
Membership fees | 1 614 | 770 | |||||
Staff training | 1 067 | 934 | |||||
Staff recruitment | 1 178 | 761 | |||||
Consulting fees | 2 573 | 2 204 | |||||
Other | 16 536 | 13 342 | |||||
153 171 | 149 204 |
14 | EMPLOYEE BENEFIT EXPENSE | ||||||
Directors remuneration | 12 508 | 11 377 | |||||
Salaries, wages and bonuses | 78 132 | 73 741 | |||||
Pension fund contributions | 4 264 | 4 136 | |||||
Share options granted to employees | 656 | 628 | |||||
Termination benefits | 158 | 307 | |||||
95 718 | 90 189 | ||||||
Number of employees at 30 June | |||||||
- South Africa | 281 | 263 | |||||
- foreign | 14 | 12 | |||||
- full time | 295 | 275 |
Retirement benefit information
The subsidiary companies provide pension fund benefits for employees and their dependants. The defined contribution pension fund is administered by Sanlam, and is subject to the provisions of the Pension Fund Act of 1956.
F-33
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
15 | OPERATING PROFIT | ||||||
Is stated after charging/(crediting) the following items: | |||||||
Amortisation of intangible assets | 2 091 | 1 840 | |||||
Auditors remuneration | |||||||
- audit fees | 694 | 493 | |||||
- fees for other services | 1 019 | - | |||||
Loss/(profit) on disposal of property, plant and equipment | 2 | (9 | ) | ||||
Depreciation | 10 769 | 9 802 | |||||
Foreign exchange losses | 1 463 | 1 186 | |||||
Impairment of intangible asset | |||||||
- goodwill | - | 12 793 | |||||
Operating lease charges | |||||||
- property | 5 167 | 5 346 | |||||
- office equipment | 321 | 604 | |||||
Recoupment on disposal of investments previously impaired | - | (3 253 | ) | ||||
Research and development costs expensed (included in operating costs and | |||||||
depreciation) | 29 188 | 31 537 | |||||
16 | FINANCE INCOME | ||||||
Interest received | |||||||
- bank | 2 370 | 2 498 | |||||
- other | 97 | 202 | |||||
2 467 | 2 700 | ||||||
17 | FINANCE COSTS | ||||||
Interest paid | |||||||
- bank overdraft | (108 | ) | (61 | ) | |||
- South African Revenue Services | (297 | ) | - | ||||
- other | (243 | ) | - | ||||
(648 | ) | (61 | ) |
F-34
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
19 | TAXATION | ||||||
South African normal taxation | |||||||
Current taxation | |||||||
- current year | (9 442 | ) | (7 730 | ) | |||
- prior year | - | (2 | ) | ||||
Deferred taxation | |||||||
- current year | (6 580 | ) | (7 186 | ) | |||
- change in taxation rate | - | (1 171 | ) | ||||
- prior year | - | 1 766 | |||||
Secondary taxation on companies | |||||||
- current year | (125 | ) | (1 500 | ) | |||
- deferred | (1 703 | ) | 1 873 | ||||
(17 850 | ) | (13 950 | ) | ||||
Foreign and withholding taxation | |||||||
Current taxation | |||||||
- prior year | - | 896 | |||||
- | 896 | ||||||
(17 850 | ) | (13 054 | ) | ||||
Taxation losses at the end of the year arising from operating losses | 45 287 | 68 407 | |||||
Utilised to create deferred taxation asset | (45 287 | ) | (68 407 | ) | |||
Unutilised taxation losses | - | - | |||||
Reconciliation of rate of taxation | % | % | |||||
South African normal taxation | 29,0 | 29,0 | |||||
Adjusted for: | |||||||
Change in taxation rate | - | 3,3 | |||||
Exempt income | - | (0,9 | ) | ||||
Prior year under provision | 0,1 | (7,5 | ) | ||||
Foreign taxation holiday | (3,0 | ) | 1,9 | ||||
Secondary taxation on companies | 3,3 | (1,1 | ) | ||||
Expenses not deductible | 2,6 | 12,1 | |||||
3,0 | 7,8 | ||||||
Taxation as a percentage of profit before taxation | 32,0 | 36,8 |
Capital gains taxation
The
group has capital gains taxation losses of approximately R75 948 000 (2005 : R75
948 000) available for set off against future capital gains.
F-35
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
19 | EARNINGS PER SHARE | ||||||
The calculations of earnings per share and fully diluted earnings and fully | |||||||
diluted earnings per share are as follows: | |||||||
Attributable earnings (R000) | 32 265 | 18 016 | |||||
Headline earnings (R000) (Note 19.1) | 32 267 | 27 550 | |||||
EARNINGS PER SHARE | |||||||
Weighted average ordinary shares in issue | 486 437 291 | 536 119 064 | |||||
Earnings per share (cents) | 6,6 | 3,4 | |||||
Headline earnings per share (cents) | 6,6 | 5,1 | |||||
DILUTED EARNINGS PER SHARE | |||||||
Number of diluted shares are calculated as follows: | |||||||
Weighted average ordinary shares in issue (number of shares) | 486 437 291 | 536 119 064 | |||||
Dilution from share incentive scheme (Note 19.3) | 50 330 478 | 46 320 876 | |||||
Dilution from BEE transaction share (Note 19.4) | 30 528 365 | - | |||||
Fully diluted weighted average ordinary shares in issue | 567 296 134 | 582 439 940 | |||||
Fully diluted earnings per share (cents) | 5,7 | 3,1 | |||||
Fully diluted headline earnings per share (cents) | 5,7 | 4,7 | |||||
19.1 | Reconciliation of headline earnings (R000) | ||||||
Earnings attributable to ordinary shareholders | 32 265 | 18 016 | |||||
Impairment of goodwill | - | 12 793 | |||||
Loss/(profit) on disposal of plant and equipment | 2 | (9 | ) | ||||
Recoupment on disposal of investments | - | (3 253 | ) | ||||
Headline earnings | 32 267 | 27 550 | |||||
19.2 | Average fair value of shares | ||||||
- average fair value of one ordinary share during the year (cents) | 89,9 | 38,2 | |||||
- value of shares traded in the year (R000) | 228 546 | 64 653 | |||||
- number of shares traded in the year | 254 336 160 | 169 460 030 | |||||
19.3 | Dilution from share incentive scheme | ||||||
- average exercise price for shares under option (including IFRS 2 | |||||||
future expense) (cents) | 30,9 | 18,8 | |||||
- total exercise value of outstanding in-the-money share options | |||||||
(R000) | 23 697 | 17 147 | |||||
- total number of in-the-money share options outstanding | 76 690 000 | 91 209 148 | |||||
- dilution from shares eligible for issue in terms of the group share | |||||||
incentive scheme 65,6% (2005 : 50,8%) of in-the-money share | |||||||
options outstanding (number of shares) | 50 330 478 | 46 320 876 | |||||
19.4 | Dilution from BEE transaction undertaken | ||||||
- average fair value of one ordinary share during the year (cents) | 89,9 | 38,2 | |||||
- elective price of shares repurchased and sold to BEE (cents) | 40,0 | 40,0 | |||||
- number of BEE transaction shares | 55 000 000 | 55 000 000 | |||||
- dilution from BEE transaction shares (number of shares) | 30 528 365 | - |
F-36
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
19 |
EARNINGS PER SHARE (continued) |
The 49 044 601 (2005 : 64 662 791) ordinary shares held in the trust for participants are accounted for as treasury shares, and are deducted from the number of shares in issue in determining the weighted average number of shares. The cost price of these treasury shares has been deducted from the groups equity. | |
The preference share investment relating to the funding of the BEE transaction with MIC is not recognised as an asset, but is accounted for as a reduction in equity. Equity will be restated in future to the extent that the preference share investment has been redeemed. Accordingly, the 55 000 000 (2005: 55 000 000) BEE transaction shares have been treated as treasury shares. |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
20 | DIVIDENDS PER SHARE | ||||||
Reconciliation of dividends paid | |||||||
Dividends paid | 13 620 | - | |||||
Received by Share Trust | (946 | ) | - | ||||
Net dividend paid | 12 674 | - | |||||
Number of shares issued | 592 190 814 | - | |||||
Dividend per share (cents) | 2,1 | - |
F-37
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
21 | CASH FLOW INFORMATION | ||||||
21.1 | Cash flow from operations | ||||||
Operating profit | 53 908 | 32 798 | |||||
Adjusted for: | |||||||
- depreciation | 10 769 | 9 802 | |||||
- translation differences | 925 | (19 | ) | ||||
- share based payment expense | 1 809 | 1 404 | |||||
- loss /(profit) on disposal of property, plant and equipment | 2 | (9 | ) | ||||
- recoupment on disposal of investments | - | (3 253 | ) | ||||
- impairment of intangible assets | - | 12 793 | |||||
- amortisation of intangible assets | 2 091 | 1 840 | |||||
69 504 | 55 356 | ||||||
Changes in working capital | |||||||
Increase in inventories | (1 472 | ) | (3 555 | ) | |||
Increase in trade and other receivables | (8 612 | ) | (1 917 | ) | |||
(Decrease)/increase in trade and other payables | (2 435 | ) | 19 240 | ||||
Increase in provisions | - | 2 000 | |||||
(12 519 | ) | 15 768 | |||||
56 985 | 71 124 | ||||||
21.2 | Taxation paid | ||||||
Amounts owing at beginning of year | (7 741 | ) | (4 940 | ) | |||
Translation differences | - | 12 | |||||
Amount charged to income statement | (9 567 | ) | (8 336 | ) | |||
Amounts owing at end of year | 6 336 | 7 741 | |||||
(10 972 | ) | (5 523 | ) | ||||
21.3 | Cash and cash equivalents | ||||||
Cash resources | 81 866 | 63 458 |
F-38
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
22 |
FINANCIAL INSTRUMENTS |
22.1 |
Foreign currency exposure |
The following foreign currency assets and liabilities, recognised in the group balance sheet, are not covered by forward exchange contracts: |
Foreign | Rand | ||||||
currency | equivalent | ||||||
2006 | 000s | 000s | |||||
Assets | |||||||
British Pound | 2 | 28 | |||||
Euro | 64 | 579 | |||||
Malaysian Ringitt* | 7 517 | 14 569 | |||||
US Dollar | 2 856 | 20 330 | |||||
Liabilities | |||||||
Euro | 497 | 4 502 | |||||
US Dollar | 2 379 | 16 929 | |||||
British Pound | 42 | 555 | |||||
Malaysian Ringitt* | 1 196 | 2 317 |
*These balances reflect the net assets and liabilities of Prism Transactive (M) Sendirian Berhad at 30 June 2006.
Group | |||||||
2006 | 2005 | ||||||
Foreign exchange rates | |||||||
Rand/US Dollar exchange rates: | |||||||
Opening rate | 6.63 | 6.27 | |||||
Closing rate | 7.12 | 6.63 | |||||
Weighted average | 6.39 | 6.18 |
23 |
BORROWING POWERS |
In terms of the companys articles of association, the borrowing powers of the company are unlimited. | |
24 |
RELATED PARTY TRANSACTIONS |
Transactions between group companies | |
In the ordinary course of business, the group entered into transactions with other group companies. These intergroup transactions have been eliminated on consolidation. | |
The company had entered into a service agreement with Mineworkers Investment Company (Proprietary) Limited, which was cancelled on 10 July 2006. During the year, a total of R258 720 (2005 : R66 500) was paid under this agreement. |
F-39
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
24 |
RELATED PARTY TRANSACTIONS (continued) |
The directors have certified that they have no material interests in any transactions of any significance with the company or any of its subsidiaries. | |
25 |
BANKING FACILITIES |
The following securities are held by The Standard Bank of South Africa Limited: |
- |
deed of pledge and cession of shares and rights in subsidiaries | |
- |
unlimited cross guarantees by group companies (with the exception of EasyPay (Proprietary) Limited) | |
- |
unlimited cession of trade receivables by group companies (with the exception of EasyPay (Proprietary) Limited) | |
- |
negative pledge by group companies (with the exception of EasyPay (Proprietary) Limited) | |
- |
cession of bank account balances (with the exception of EasyPay (Proprietary) Limited). |
The following securities are held by FirstRand Bank Limited:
- |
cession of trade receivables by EasyPay (Proprietary) Limited which amounted to R10.5 million at 30 June 2006 | |
- |
cession of EasyPay (Proprietary) Limited bank balances which amounted to R20,2 million at 30 June 2006 | |
- |
suretyship by group companies for R46.7 million. |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
26 | COMMITMENTS | ||||||
Capital commitments | |||||||
Authorised but not contracted for | 12 957 | 11 995 | |||||
The expenditure will be financed from internally generated funds | |||||||
Operating lease commitments | |||||||
The future minimum lease payments under non-cancellable agreements are as | |||||||
follows: | |||||||
Less than one year | 4 885 | 4 848 | |||||
One to five years | 4 415 | 8 136 | |||||
9 300 | 12 984 |
27 |
CONTINGENT LIABILITIES |
The group has outstanding performance guarantees granted by the bank amounting to R460 000 (2005 : R710 000). |
F-40
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
28 | SUPPLEMENTARY INFORMATION | ||||||
Revenue | |||||||
Revenue allocations are based on the country where the order is placed. | |||||||
28.1 | Business segments | ||||||
Chip and wireless | 103 303 | 155 040 | |||||
Services | 97 490 | 80 783 | |||||
Payment Solutions | 66 500 | 36 420 | |||||
Transaction Security | 78 876 | 28 823 | |||||
346 169 | 301 066 | ||||||
28.2 | Geographical segments | ||||||
Africa | 278 109 | 220 111 | |||||
South East Asia | 67 894 | 79 160 | |||||
Europe | 166 | 1 795 | |||||
346 169 | 301 066 |
29 |
SUBSEQUENT EVENTS |
In anticipation of the transaction with Net 1 Applied Technologies South Africa Limited (Net 1), all options granted to staff that have not yet vested were cancelled, and a bonus payment was made equal to R1.16 per option. In terms of the rules of the scheme, the vesting for the deferred delivery shares was accelerated, and all shares vested on 2 July 2006. All staff members then took delivery of their shares from the Share Trust. | |
On 3 July 2006, Net 1 Applied Technologies South Africa Limited (Net1) acquired the entire issued share capital of Prism Holdings Limited pursuant to a scheme of arrangement in terms of Section 311 of the Companies Act for R1.16 per share totalling R687 million. On 23 June 2006, the company suspended the trading of its shares on the JSE Securities Exchange, and delisted on 3 July 2006. As a result of the Net 1 transaction, all treasury shares relating to the BEE transaction and the Share Trust were sold to Net 1. | |
With the exception of the above matter the directors are not aware of any matter or circumstance arising since the end of the financial year, not otherwise dealt with in the financial statements, which would affect the operations of the company and the group or the results of those operations significantly. |
F-41
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
30 |
Differences between International Financial Reporting Standards and United States Generally Accepted Accounting Principles |
The consolidated annual financial statements are prepared in accordance with International Financial Reporting Standards (IFRS), which differ in certain material respects from accounting principles generally accepted in the United States of America (US GAAP). Such differences include methods for measuring the amounts shown in the consolidated annual financial statements and the presentation of amounts shown in the consolidated annual financial statements. The principle differences between IFRS and US GAAP that impact the group are presented below together with explanations of certain adjustments that affect consolidated net income and total shareholders equity for the years ended 30 June 2006 and 30 June 2005. |
Notes | Group | |||||||||
2006 | 2005 | |||||||||
INCOME STATEMENT RECONCILIATION | R000 | R000 | ||||||||
Net income attributable to equity holders of the company under IFRS | 32 265 | 18 016 | ||||||||
US GAAP Adjustments | ||||||||||
- share based compensation expense | b | (553 | ) | (1 664 | ) | |||||
- taxation | c | 984 | (1 154 | ) | ||||||
Net income under US GAAP | 32 696 | 15 198 | ||||||||
EQUITY RECONCILIATION | ||||||||||
Total shareholders equity under IFRS | 119 517 | 96 282 | ||||||||
US GAAP Adjustments | ||||||||||
- goodwill | a | 13 238 | 13 238 | |||||||
- taxation | c | (170 | ) | (1 154 | ) | |||||
- minority interest | d | (6 811 | ) | (2 203 | ) | |||||
Total shareholders equity under US GAAP | 125 774 | 106 163 |
(a) |
Goodwill | |
Previously, goodwill recorded on acquisitions prior to 1 April 2000 was written off against share premium after obtaining an order of the High Court in South Africa. The group adopted IFRS on 1 July 2004 but did not retroactively apply the provisions of IFRS 3 Business Combinations. For purposes of US GAAP, all goodwill written off against share premium has been reinstated as an asset on the balance sheet. Goodwill was amortised in accordance with US GAAP between 2000 and 2002. Subsequent to that, the group adopted Statement of Financial Accounting Standards No. 142,Goodwill and Other Intangible Assets (FAS 142), and goodwill is no longer amortised but is instead tested annually for impairment by each reporting unit. |
F-42
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
30 |
Differences between International Financial Reporting Standards and United States Generally Accepted Accounting Principles | |
(b) |
Share based compensation | |
The company accounts for its share options in accordance with IFRS 2, and has recognised a compensation expense in the income statement, representing the fair value of share options granted to employees. | ||
For US GAAP purposes, the group accounts for its share options granted to employees under Statement of Financial Accounting Standards No. 123 - Revised 2004 "Accounting for Stock Based Compensation" (FAS 123R). FAS 123R is similar to IFRS and requires that compensation expense be recorded in the income statement based on the fair value of share options granted to employees. However, IFRS 2 only applies to share option grants made subsequent to 7 November 2002 and in which options remain unvested as of 1 July 2004 whereas FAS 123R applies to all share option grants subsequent to 15 December 1994. | ||
In January 2003, the company cancelled existing share option awards and concurrently granted new awards. This event was treated as a modification under both IFRS and US GAAP. Under US GAAP, any incremental compensation expense was determined at the time of the modification and recognised over the remaining vesting period of the new options that were issued. For IFRS purposes, in accordance with the transition provisions of IFRS 1 First-time Adoption of International Financial Reporting Standards any modification that occurred before the later of the conversion to IFRS of 1 July 2004 and 1 January 2005 does not need to be accounted for in accordance with the requirements of IFRS 2. | ||
(c) |
Taxation | |
The adjustment to taxation includes an adjustment for secondary taxation on companies (see discussion in additional disclosure items), as well as the adjustment to record amounts based on enacted tax rates for US GAAP purposes. The amounts recorded under IFRS for taxes in fiscal year 2005 were based on the South African tax rate of 29% that had been announced by the government as of the fiscal year end but not yet signed into law (substantially enacted). For US GAAP purposes, only the enacted tax rate (30%) is allowed to be used to calculate taxes. The new tax rate of 29% was signed into law during fiscal year 2006. | ||
(d) |
Minority interest | |
Under US GAAP, minority interest is presented as a separate component of the balance sheet outside of equity. Under IFRS, minority interest is included in equity. The reconciling item is included to properly classify minority interest for US GAAP purposes. |
F-43
PRISM HOLDINGS LIMITED |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS |
for the years ended 30 June 2006 and 30 June 2005 |
30 |
Differences between International Financial Reporting Standards and United States Generally Accepted Accounting Principles |
Additional disclosure items | |
Cumulative translation differences | |
Under IFRS, the company applied the requirements of IAS 21 Effects of Changes in Foreign Exchange Rates (IAS 21) prospectively from the date of adoption of IFRS for cumulative translation differences of all foreign operations. The company therefore set the previously accumulated cumulative translation differences to zero at 1 July 2004 and applied IAS 21 effective from this date. Under US GAAP, amounts recorded as the accumulated cumulative translation adjustment may not be reset to zero; therefore, differences arise when determining the gain/loss on sale of items that are included in the accumulated translation reserve account. | |
Secondary Tax on Companies (STC) | |
STC is a tax levied on South African companies at a rate of 12,5% of dividends distributed. However, in the case of companies liquidated after 1 April 1993, STC is only payable on undistributed earnings earned after 1 April 1993. On declaration of a dividend, the group includes the tax of 12,5% on this dividend in its computation of the income tax expense in the period of such declaration. | |
Under IFRS, a tax liability is not raised on dividends until they are actually declared. With the adoption of AC501, Accounting for South African secondary tax on companies the group has recorded a deferred tax asset related to STC credits where it is probable that a dividend will be declared and that the credit would be utilised in the future. | |
Under US GAAP, the company has adopted the allowed disclosure only approach related to the deferred taxation impact of STC on unremitted earnings of the company. All deferred tax assets recorded in accordance with AC501 have been reversed for US GAAP purposes. If all the earnings attributable to shareholders for the years ended 30 June 2006 and 30 June 2005 were distributed, there would be a R5 531 000 STC charge (2005: R4 191 000, 2004: R3 943 000, 2003: R4 694 000), notwithstanding the fact that certain companies in the group have accumulated deficits. | |
Comprehensive income (US GAAP basis) |
Group | |||||||
2006 | 2005 | ||||||
R000 | R000 | ||||||
Net income under US GAAP | 32 696 | 15 195 | |||||
Other comprehensive income | |||||||
- foreign currency translation reserve | 1 132 | 115 | |||||
Comprehensive income | 33 828 | 15 310 |
F-44
NET 1 UEPS TECHNOLOGIES, INC.
UNAUDITED PRO FORMA
COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma combined financial statements have been prepared to give effect to our acquisition of Prism Holdings Limited (Prism), which occurred on July 3, 2006, and are derived from our historical audited consolidated financial statements and the historical audited consolidated financial statements of Prism. The historical audited consolidated financial statements have been adjusted as described in the notes to the unaudited pro forma combined financial statements.
For purposes of the unaudited pro forma combined balance sheet, we assumed the acquisition occurred on June 30, 2006. For purposes of the unaudited pro forma combined statement of operations, we assumed the acquisition occurred on July 1, 2005. We applied the purchase method of accounting, which requires an allocation of the purchase price to the assets acquired and the liabilities assumed, at fair value.
The unaudited pro forma combined financial statements have been prepared based upon currently available information and assumptions that are deemed appropriate by management. The pro forma information is for informational purposes only and is not intended to be indicative of the actual consolidated financial position or consolidated results of operations that would have been reported had the acquisition occurred on the dates indicated, nor does the information present a forecast of the consolidated financial position at any future date or the combined results of operations of Net 1 UEPS Technologies, Inc. (Net1) and Prism for any future period.
The unaudited pro forma combined financial statements should be read in conjunction with Prisms audited annual financial statements for the years ended June 30, 2006 and 2005, included in this Form 8-K/A and our audited consolidated financial statements included in our annual report on Form 10-K for the year ended June 30, 2006.
F-45
UNAUDITED PRO FORMA COMBINED BALANCE SHEET
(in
thousands, except per share data or unless otherwise indicated)
As of June
30, 2006
Historical | |||||||||||||||||
(US GAAP) | Adjusted (US GAAP) | ||||||||||||||||
Net1 | |||||||||||||||||
Net1 | Prism | Prism | pro forma | ||||||||||||||
(USD | (ZAR | (USD | combined | ||||||||||||||
000) | 000) | 000) | Pro forma | (USD | |||||||||||||
1(a) | 1 (b) 1 (c) | 1 (d) | adjustments | Notes | 000) | ||||||||||||
ASSETS | |||||||||||||||||
Current assets | |||||||||||||||||
Cash and cash equivalents | 189,735 | 81,866 | 11,261 | (94,489 | ) | 3(g) | 106,507 | ||||||||||
Pre-funded social welfare grants | |||||||||||||||||
receivable | 17,223 | - | - | 17,223 | |||||||||||||
Accounts receivable, net | 21,219 | 55,976 | 7,700 | (582 | ) | 3(d) | 28,337 | ||||||||||
Finance loans receivable, net | 6,713 | - | - | 6,713 | |||||||||||||
Deferred expenditure on smart cards | 656 | - | - | 656 | |||||||||||||
Inventory | 1,935 | 10,805 | 1,487 | 3,422 | |||||||||||||
Deferred income taxes | 3,237 | 21,979 | 3,023 | 6,260 | |||||||||||||
Total current assets | 240,718 | 170,626 | 23,471 | (95,071 | ) | 169,118 | |||||||||||
Long term receivable | 946 | - | - | 946 | |||||||||||||
Property, plant and equipment, net | 3,757 | 30,394 | 4,181 | 7,938 | |||||||||||||
Equity accounted investments | 4,986 | - | - | 4,986 | |||||||||||||
Goodwill | 13,923 | 17,814 | 2,450 | 62,583 | 3(f) | 78,956 | |||||||||||
Intangible assets, net | 5,649 | - | - | 27,698 | 3(b) | 33,347 | |||||||||||
TOTAL ASSETS | 269,979 | 218,834 | 30,102 | (4,790 | ) | 295,291 | |||||||||||
LIABILITIES | |||||||||||||||||
Current liabilities | |||||||||||||||||
Bank overdrafts | 20 | - | - | 20 | |||||||||||||
Trade payables | 2,073 | 31,225 | 4,295 | 1,532 | 3(d) | 7,900 | |||||||||||
Other payables | 28,575 | 48,668 | 6,694 | 35,269 | |||||||||||||
Income taxes payable | 12,455 | 6,356 | 875 | 13,330 | |||||||||||||
Total current liabilities | 43,123 | 86,249 | 11,864 | 1,532 | 56,519 | ||||||||||||
Deferred income taxes | 17,846 | 5,531 | 761 | 10,218 | 3(b) | 28,825 | |||||||||||
TOTAL LIABILITIES | 60,969 | 91,780 | 12,625 | 11,750 | 85,344 | ||||||||||||
Minority interest | - | 6,811 | 937 | 937 | |||||||||||||
Common stock | 50 | 592 | 81 | (81 | ) | 3(e) | 50 | ||||||||||
Special convertible preferred stock | 7 | - | - | 7 | |||||||||||||
B class preference shares | 9 | - | - | 9 | |||||||||||||
Additional paid-in-capital | 105,792 | 315,606 | 43,412 | (43,412 | ) | 3(e) | 105,792 | ||||||||||
Treasury shares | (3,958 | ) | (43,414 | ) | (5,972 | ) | 5,972 | 3(e) | (3,958 | ) | |||||||
Accumulated other comprehensive income | (9,763 | ) | (17,699 | ) | (2,434 | ) | 2,434 | 3(e) | (9,763 | ) | |||||||
Retained earnings | 116,873 | (134,842 | ) | (18,547 | ) | 18,547 | 3(e) | 116,873 | |||||||||
TOTAL SHAREHOLDERS EQUITY | 209,010 | 120,243 | 16,540 | (16,540 | ) | 209,010 | |||||||||||
TOTAL LIABILITIES AND | |||||||||||||||||
SHAREHOLDERS EQUITY | 269,979 | 218,834 | 30,102 | (4,790 | ) | 295,291 |
See accompanying notes to unaudited pro forma combined financial statements.
F-46
UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
(in
thousands, except per share data or unless otherwise indicated)
For the year
ended June 30, 2006
Historical | ||||||||||||||||||
(US GAAP) | Adjusted (US GAAP) | |||||||||||||||||
Net1 | ||||||||||||||||||
Net1 | Prism | Prism | pro forma | |||||||||||||||
(USD 000) | (ZAR 000) | (USD 000) | Pro forma | combined | ||||||||||||||
1 (a) | 1 (b) 1 (c) | 1 (d) | adjustments | Notes | (USD 000) | |||||||||||||
Revenue | 196,098 | 346,169 | 53,850 | 249,948 | ||||||||||||||
Expenses | ||||||||||||||||||
Cost of goods sold, IT | ||||||||||||||||||
processing, servicing and | ||||||||||||||||||
support | 50,619 | 223,926 | 34,834 | 581 | 3(a) | 86,034 | ||||||||||||
General and administration | 48,627 | 56,028 | 8,716 | 551 | 3(a) | 57,894 | ||||||||||||
Depreciation and amortization | 5,710 | 12,860 | 2,001 | 5,687 | 3(b) | 13,398 | ||||||||||||
Costs related to public offering | ||||||||||||||||||
and Nasdaq listing | 1,529 | - | - | 1,529 | ||||||||||||||
Operating income | 89,613 | 53,355 | 8,299 | (6,819 | ) | 91,093 | ||||||||||||
Interest income (expense), net | 5,889 | 1,819 | 283 | (8,250 | ) | 3(c) | (2,078 | ) | ||||||||||
Net income before income taxes | ||||||||||||||||||
and minority interest | 95,502 | 55,174 | 8,582 | (15,069 | ) | 89,015 | ||||||||||||
3(b) | ||||||||||||||||||
Income tax expense | 36,653 | 18,206 | 2,832 | (5,145 | ) | 3(c) | 34,340 | |||||||||||
Net income from continuing | ||||||||||||||||||
operations before minority | ||||||||||||||||||
interest and earnings from equity | ||||||||||||||||||
accounted investments | 58,849 | 36,968 | 5,750 | (9,924 | ) | 54,675 | ||||||||||||
Minority interest | - | 5,612 | 873 | 873 | ||||||||||||||
Earnings from equity accounted | ||||||||||||||||||
investments | 383 | - | - | 383 | ||||||||||||||
Net income | 59,232 | 31,356 | 4,877 | (9,924 | ) | 54,185 | ||||||||||||
Net income per share: | ||||||||||||||||||
Basic earnings common stock | ||||||||||||||||||
and linked units | 1.05 | 0.96 | ||||||||||||||||
Diluted earnings common stock | ||||||||||||||||||
and linked units | 1.03 | 0.95 | ||||||||||||||||
Weighted-average number of | ||||||||||||||||||
outstanding shares of common | ||||||||||||||||||
stock and linked units used to | ||||||||||||||||||
calculate basic earnings per share | 56,513,568 | 56,513,568 | ||||||||||||||||
Weighted-average number of | ||||||||||||||||||
outstanding shares of common | ||||||||||||||||||
stock and linked units used to | ||||||||||||||||||
calculate diluted earnings per | ||||||||||||||||||
share | 57,331,281 | 57,331,281 |
See accompanying notes to unaudited pro forma combined financial statements.
F-47
NET 1 UEPS TECHNOLOGIES, INC.
NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
1. Basis of presentation
The accompanying unaudited pro forma combined financial statements present the pro forma results of operations and financial position of Net 1 UEPS Technologies, Inc., or Net1, and Prism Holdings Limited, or Prism, on a combined basis based on the historical financial information of each company and after giving effect to the acquisition of Prism by Net1. The acquisition will be recorded using the purchase method of accounting, with Net1 as the acquirer.
The Net1 and Prism statements of operations and balance sheets included in the pro forma combined statement of operations and pro forma combined balance sheets, as well as the exchange rates used, were obtained from the following sources.
(a) |
Net1 - derived from the audited consolidated financial statements of Net1 included in our annual report on Form 10-K for the year ended June 30, 2006, which were prepared in accordance with US GAAP. |
(b) |
Prism - derived from the audited consolidated financial statements of Prism for the year ended June 30, 2006 prepared in accordance with International Financial Reporting Standards, or IFRS. Prisms audited annual financial statements for the year ended June 30, 2006 include a reconciliation of amounts reported in accordance with IFRS to US GAAP (See Note 30 to Prisms audited annual financial statements.) In addition, as Prisms functional currency is the South African Rand, or ZAR, its historical financial statements are reported in ZAR. Certain line items reported by Prism on its historical balance sheet and income statement have been reclassified by us as shown in (c) below and presented to conform to the method of balance sheet and statement of income presentation utilized by Net1. |
(c) |
Adjustments and reclassifications to conform with Net1s accounting and presentation - The historical IFRS financial statements reconciled to US GAAP for Prism include the following adjustments and reclassifications in order to align them with the US GAAP financial statements of Net1. |
Historical | Adjusted | ||||||||||||
(US GAAP) | (US GAAP) | ||||||||||||
ZAR 000 | Adjustment | Ref | ZAR 000 | ||||||||||
Balance Sheet translated at $1:ZAR 7.2701 | 125,774 | (5,531 | ) | (i) (ii) | 120,243 | ||||||||
Income statement translated at $1:ZAR 6.4284 | 32,696 | (1,340 | ) | (i) | 31,356 |
(i) Net1 measures its income taxes and deferred income taxes using a combined rate of 36.89%. The historic US GAAP accounts of Prism includes income taxes and deferred income taxes using a rate of 29%, with footnote disclosure of the possible contingent liabilities related to Secondary Taxes on Companies, or STC, of approximately $0.8 million (approximately ZAR 5.5 million) at the June 30, 2006 exchange rate of $1:ZAR 7.2701. Net1 recognizes an STC liability in its accounts and an adjustment is required to record the potential STC liability of Prism. An adjustment of $0.2 million (ZAR 1.3 million) at the average daily rate for the year ended June 30, 2006 of $1:ZAR 6.4284, related to the STC charge for the year ended June 30, 2006, has been included in the income statement. | |
(ii) Software of approximately $1.0 million (ZAR 7.5 million), at the June 30, 2006 exchange rate of $1:7.2701, has been reclassified from intangible assets to property, plant and equipment. There is no effect on total shareholders equity for this adjustment. | |
(d) |
Exchange rates - the translation of amounts included on Prisms audited consolidated balance sheet as of June 30, 2006 and its audited consolidated income statement for the year ended June 30, 2006, prepared on a US GAAP basis, from ZAR to US dollars, or $, at a rate of ZAR 7.2701 = $1.00 for the balance sheet, which is the closing exchange rate as reported by an independent external source (www.oanda.com) on June 30, 2006 and ZAR 6.4284 = $1.00 for the statement of operations, which is the average daily exchange rate for the year ended June 30, 2006 as reported by an independent external source (www.oanda.com). |
F-48
2. Acquisition of Prism
The following table sets forth the amount paid for Prism using exchange rates applicable as of June 30, 2006, as if the acquisition occurred on June 30, 2006:
USD 000 | |||
Acquisition of the entire issued and outstanding share capital of Prism for cash | 94,489 | ||
Estimated costs related to the acquisition | 2,114 | ||
Total purchase price | 96,603 |
The following table sets forth the preliminary allocation of the purchase price:
USD 000 | |||
Cash and cash equivalents | 11,261 | ||
Accounts receivable, net | 7,700 | ||
Inventory | 1,487 | ||
Property, plant and equipment | 4,181 | ||
Intangible assets (see Note 3(b)) | 27,698 | ||
Trade and other payables | (10,989 | ) | |
Income taxes payable | (875 | ) | |
Deferred tax assets | 3,023 | ||
Deferred tax liabilities (see Note 3(b)) | (10,979 | ) | |
Minority interests | (937 | ) | |
Goodwill | 65,033 | ||
Total purchase price | 96,603 |
The preliminary purchase price allocation is based on an independent appraisal and management estimates as of September 7, 2006 and may be adjusted up to one year following the closing of the transaction. The purchase price allocation has not been finalized as management has not yet analyzed in detail the assets and liabilities acquired. In addition, all costs related to the acquisition have not been identified and allocated. We expect to finalize the purchase price allocation on or before December 31, 2006. We do not expect any significant re-allocations between the preliminary purchase price allocation and the final purchase price allocation.
3. Pro forma adjustments
The following are descriptions of each of the pro forma adjustments included in the unaudited pro forma combined financial statements:
(a) |
Represents the stock-based compensation charge related to options granted to Prism employees to purchase 904,674 shares of Net1 common stock at an exercise price of $22.51 per share. These options vest and become exercisable ratably over a period of approximately five years. The expected stock compensation charge for the year ended June 30, 2006 would have been approximately $1.1 million. The stock compensation charge has been allocated to cost of goods sold, IT processing, servicing and support and general and administration based on the allocation of the cash compensation paid to the employees. |
(b) |
Represents the portion of the purchase price allocated to Prisms intangible assets acquired, at estimated fair values based on an independent appraisal and managements estimates. As of June 30, 2006, these assets had a carrying value on Prisms balance sheet of $0. As noted above, this identification and estimation of fair value is provisional and may change when the final purchase price allocation is made. Since the tax bases of these identifiable intangible assets is less than their accounting bases, the purchase price allocated to these assets results in additional deferred tax liabilities. The fair value ($) has been converted from ZAR to USD using the balance sheet translation rate described in note 1(d) above. |
F-49
Annual | ||||||||||||||||
Estimated | amortization | Annual | ||||||||||||||
Fair value | Fair value | useful life | expense | tax effect | ||||||||||||
(ZAR 000) | (USD 000) | (in years) | (USD 000) | (USD 000) | ||||||||||||
Finite lived intangibles assets | ||||||||||||||||
Customer relationships | 101,097 | 13,905 | 3 - 15 | 1,337 | 495 | |||||||||||
Trademarks | 23,759 | 3,268 | 5 - 20 | 383 | 141 | |||||||||||
Software and unpatented technology | 76,512 | 10,525 | 3 | 3,967 | 1,463 | |||||||||||
Total | 201,368 | 27,698 | 5,687 | 2,099 | ||||||||||||
Deferred tax liabilities | ||||||||||||||||
Customer relationships | 37,295 | 5,130 | ||||||||||||||
Trademarks | 8,765 | 1,206 | ||||||||||||||
Software and unpatented technology | 28,225 | 3,882 | ||||||||||||||
Total | 74,285 | 10,218 |
Using the translation rate for the year ended June 30, 2006, the total annual amortization expense related to these intangible assets was $5.7 million and the total deferred tax effect on the statement of operations related to these intangible assets was $2.1 million. | |
(c) |
Represents estimated interest foregone by Net1 for the year ended June 30, 2006 on the cash consideration of $94.5 million that would have been paid on July 1, 2005 had the acquisition closed on that date and therefore would not have been held by Net1. The payment of the cash price results in an increase in the utilization of Net1s overdraft facilities, for a portion of every month, for the pre-funding of social welfare grants. Accordingly, an estimated pre-tax interest rate of 7.72% has been used in respect of the year ended June 30, 2006 to reflect the additional interest paid on our overdraft facility. The adjustment has been tax-effected using a fully distributed rate of 36.89%. The tax effect related to this adjustment is included on the income tax expense line on the unaudited pro forma combined statements of operations. |
(d) |
Represents the expected amount of $1.5 million owing to external professional advisors for services provided related to the acquisition that are not reflected in Net1s June 30, 2006 consolidated balance sheet. Fees paid to professional advisors of $0.6 million are included in other receivables as of June 30, 2006. These costs have been included in the estimated costs related to the acquisition included in Note 2 above. |
(e) |
Represents the elimination of Prism equity, i.e. common stock, additional paid in capital, treasury shares, accumulated other comprehensive income (foreign currency translation reserve) and retained earnings, acquired by Net1. |
(f) |
Goodwill represents the excess of the purchase price over the fair value of net assets acquired. |
(g) |
Represents the cash purchase price paid for the entire issued and outstanding ordinary shares of Prism. |
4. Cost savings, revenue enhancements and restructuring charges
The unaudited pro forma combined financial statements do not reflect any cost savings relating to duplicative departments and redundant infrastructure, the benefit of operational efficiencies, or the benefit of revenue enhancements which may be achieved after the Prism acquisition. In addition, the unaudited pro forma combined financial statements do not include any charges related to restructuring the combined group.
5. Non-recurring items
Prisms statement of operations for the year ended June 30, 2006, includes expenses of approximately $0.6 million for transaction-related services performed by external advisors. As this is a non-recurring item, it is not expected to have a continuing impact on our statement of operations and therefore no adjustment has been made for this item in the unaudited pro forma combined financial statements.
F-50
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
NET 1 UEPS TECHNOLOGIES, INC. | |
Date: September 13, 2006 | By: /s/ Serge Belamant |
Dr. Serge C.P. Belamant | |
Chief Executive Officer |