To view the PDF file, sign up for a MySharenet subscription.

EDCON (PTY) LIMITED - Edcon reissued results

Release Date: 05/02/2013 16:46
Code(s): EDC01     PDF:  
Wrap Text
Edcon reissued results

     Edcon (Proprietary) Limited
     (Incorporated in the Republic of South Africa)
     (Registration No. 2007/003525/07)
     Company code: BIEDC1
     (“Issuer” or “Edcon”)



   Unaudited Interim Condensed Consolidated Financial Statements
                    Edcon Holdings Proprietary Limited (“Edcon”)

UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF EDCON HOLDINGS
PROPRIETARY LIMITED
(Registration number 2006/036903/07)


FINANCIAL STATEMENTS
for the 26 weeks ended 29 September 2012


The following reports and statements are presented in accordance with International Financial Reporting Standards.



 Index                                                                                      Page

 Condensed Consolidated Statement of Financial Position                                         2
 Condensed Consolidated Statement of Comprehensive Income                                    3-4
 Condensed Consolidated Statement of Changes in Equity                                          5
 Condensed Consolidated Statement of Cash Flows                                              6-7

 Notes to the Condensed Consolidated Financial Statements                                  8 - 16
 Corporate Information                                                                         17




 The unaudited interim condensed consolidated financial statements were re-issued on 4 February 2013 to take
 account of the adjusting post balance sheet event (refer to note 6) as these reviewed interim condensed consolidated
 financial statements will be included in the Preliminary Offering Memorandum.




                                                                                                                0
Unaudited Condensed Consolidated Statement of Financial Position
                                                               2012        2012       2011
                                                       29 September    31 March   1 October
                                                                Rm          Rm          Rm
ASSETS
Non-current assets
Properties, fixtures, equipment and vehicles                  2 469      2 471       2 450
Intangible assets                                            17 317     17 481      17 816
Employee benefit asset                                          154        154
Equity accounted investment in joint ventures                    23         67           9
Derivative financial instruments                              1 306        472         797
Deferred tax                                                     51      1 030       1 500
Total non-current assets                                     21 320     21 675      22 572
Current assets
Inventories                                                   3 252      3 170       3 198
Trade, other receivables and prepayments                        333     10 426       9 584
Derivative financial instruments                                  5                    338
Cash and cash equivalents                                     1 569      1 083       1 287
                                                              5 159     14 679      14 407
Assets of disposal group classified as held for sale          9 914
Total current assets                                         15 073     14 679      14 407
Total assets                                                 36 393     36 354      36 979
EQUITY AND LIABILITIES
Equity attributable to shareholders
Share capital and premium                                     2 153      2 153       2 148
Other reserves                                                 (712)      (688)       (795)
Retained loss                                                (9 766)    (6 887)     (6 243)
Shareholder’s loan – equity                                   8 290      8 290
Total equity                                                    (35)     2 868      (4 890)
Non-current liabilities – shareholder’s loan
Shareholder’s loan                                             750         659       8 627
Total equity and shareholder’s loan                            715       3 527       3 737

Non-current liabilities – third parties
Interest bearing debt                                        22 438     23 533      26 828
Finance lease liability                                         294        301          37
Lease equalisation                                              416        399         456
Derivative financial instruments                                 39         63         367
Employee benefit liability                                      186        182         134
Deferred tax                                                    987
                                                             24 360     24 478      27 822
Total non-current liabilities                                25 110     25 137      36 449

Current liabilities
Interest-bearing debt                                         5 276      2 901        600
Finance lease liability                                          38         28         34
Current taxation                                                 11        241        251
Deferred revenue                                                201         80
Derivative financial instruments                              1 128        797         583
Trade and other payables                                      4 664      4 302       3 952
Total current liabilities                                    11 318      8 349       5 420
Total equity and liabilities                                 36 393     36 354      36 979
Total managed capital per IAS 1                              28 761     30 290      31 236

                                                                                             1
Unaudited Condensed Consolidated Quarterly Statement of Comprehensive Income
                                                                                 2012          2011
                                                                           13 weeks to   13 weeks to
                                                                         29 September      1 October
                                                                  Note            Rm             Rm
 Continuing operations
 Total revenues                                                                5 846         5 675
 Revenue - retail sales                                                        5 531         5 400
 Cost of sales                                                                 (3 578)      (3 487)
 Gross profit                                                                  1 953         1 913
 Other income                                                                    146           142
 Store costs                                                                   (1 169)      (1 094)
 Other operating costs                                                          (956)         (883)
 Retail trading (loss)/profit                                                     (26)          78
 Income from joint ventures                                                      165           116
 Trading profit                                                                  139           194
 Derivative (loss)/ gain                                                           (2)           5
 Foreign exchange loss                                                          (259)         (985)
   Foreign exchange loss on foreign notes                                       (698)       (2 254)
   Foreign exchange gain on cash flow hedges                                     439         1 269
 Loss before net financing costs                                                (122)         (786)
 Interest received                                                                14            18
 Profit/(loss) before financing costs                                           (108)         (768)
 Financing costs                                                                (899)         (959)
 Loss before taxation                                                          (1 007)      (1 727)
 Taxation                                                          6          (1 818)          450
 Loss for the period from continuing operations                                (2 825)      (1 277)


 Discontinued operations
 Profit for the period from discontinued operations, net of tax    4             161           169
 LOSS FOR THE PERIOD                                                           (2 664)      (1 108)


 Attributable to:
 Owners of the parent                                                          (2 664)      (1 108)


 Other comprehensive income after tax:
 Exchange differences on translating foreign operations                            (3)          10
 Cash flow hedges                                                                 17           (36)
 Other comprehensive income for the period, net of tax                            14           (26)
 TOTAL COMPREHENSIVE INCOME FOR THE PERIOD                                     (2 650)      (1 134)


 Total comprehensive income attributable to:
 Owners of the parent                                                          (2 650)      (1 134)




                                                                                                      2
Unaudited Condensed Consolidated Half-year Statement of Comprehensive Income
                                                                                 2012          2011
                                                                           26 weeks to   26 weeks to
                                                                         29 September      1 October
                                                                  Note            Rm             Rm
 Continuing operations
 Total revenues                                                     3         12 062        11 772
 Revenue - retail sales                                                       11 453        11 216
 Cost of sales                                                                 (7 269)      (7 092)
 Gross profit                                                                  4 184         4 124
 Other income                                                                    433           269
 Store costs                                                                   (2 352)      (2 188)
 Other operating costs                                                         (1 902)      (1 719)
 Retail trading profit                                                           363           486
 Income from joint ventures                                                      315           249
 Trading profit                                                                  678           735
 Discount on repurchase of senior secured notes                                                 36
 Derivative loss                                                                   (1)          (3)
 Foreign exchange loss                                                          (448)       (1 147)
   Foreign exchange loss on foreign notes                                      (1 014)      (2 703)
   Foreign exchange gain on cash flow hedges                                     566         1 556
 Profit/(loss) before net financing costs                                        229          (379)
 Interest received                                                                25            38
 Profit/(loss) before financing costs                                            254          (341)
 Financing costs                                                               (1 676)      (1 772)
 Loss before taxation                                                          (1 422)      (2 113)
 Taxation                                                           6         (1 694)          567
 Loss for the period from continuing operations                                (3 116)      (1 546)
 Discontinued operations
 Profit for the period from discontinued operations, net of tax     4            237           275
 LOSS FOR THE PERIOD                                                           (2 879)      (1 271)



 Attributable to:
 Owners of the parent                                                          (2 879)      (1 271)


 Other comprehensive income after tax:
 Exchange differences on translating foreign operations                             -            8
 Cash flow hedges                                                                 (24)        (203)
 Other comprehensive income for the period, net of tax                            (24)        (195)
 TOTAL COMPREHENSIVE INCOME FOR THE PERIOD                                     (2 903)      (1 466)


 Attributable to:
 Owners of the parent                                                          (2 903)      (1 466)



                                                                                                     3
Unaudited Condensed Consolidated Statements of Changes in Equity
                           Share       Foreign
                          capital     currency    Cash flow                            Sharehol-
                             and    translation    hedging    Revaluation   Retained       der’s    Total
                        premium        reserve      reserve      surplus        loss        loan   equity
                             Rm             Rm          Rm            Rm         Rm          Rm      Rm

26 weeks to 1
October 2011
Balance at
2 April 2011               2 148           (35)       (568)            3     (4 972)               (3 424)
Total comprehensive
income for the period                        8        (203)                  (1 271)               (1 466)
Loss for the period                                                          (1 271)               (1 271)
Other comprehensive
income for the period                        8        (203)                                         (195)
Balance at
1 October 2011             2 148           (27)       (771)            3     (6 243)               (4 890)

26 weeks to 29
September 2012
Balance at
31 March 2012              2 153           (30)       (661)            3     (6 887)       8 290   2 868
Total comprehensive
income for the period                        -         (24)                  (2 879)               (2 903)
Loss for the period                                                          (2 879)               (2 879)
Other comprehensive
income for the period                        -         (24)                                           (24)
Balance at
29 September 2012          2 153           (30)       (685)            3     (9 766)       8 290     (35)




                                                                                                             4
Unaudited Condensed Consolidated Quarterly Statement of Cash Flows
                                                                     2012           2011
                                                               13 weeks to    13 weeks to
                                                             29 September       1 October
                                                                      Rm              Rm


  Cash retained from operating activities
  Loss before taxation from continuing operations                   (1 007)      (1 727)
  Profit before taxation from discontinued operations                 223           234
  Interest received                                                    (14)         (18)
  Financing costs                                                     899           959
  Depreciation                                                        182           186
  Amortisation                                                         77           105
  Foreign exchange loss                                               259           985
  Derivative loss/(gain)                                                 2           (5)
  Other non-cash items                                                 57            21
  Operating cash inflow before changes in working capital             678           740
  Working capital movement                                            142            (9)
  Inventories                                                        (143)         (534)
  Trade accounts receivable                                           181           (41)
  Other receivables and prepayments                                    30            30
  Trade and other payables                                             74           536


  Cash inflow from operating activities                               820           731
  Interest received                                                    14            18
  Financing costs paid                                               (935)         (975)
  Taxation paid                                                       (39)          (36)
  Net cash outflow from operating activities                         (140)         (262)

  Cash utilised in investing activities
  Investment in fixtures, equipment and vehicles                     (171)         (143)
  Net cash outflow from investing activities                         (171)         (143)

  Cash effects of financing activities
  Increase in interest bearing debt                                   766           343
  (Decrease)/increase in finance lease liability                       (1)           71
  Net cash inflow from financing activities                           765           414


  Increase in cash and cash equivalents                               454             9
  Cash and cash equivalents at the beginning of the period           1 115        1 248
  Currency adjustments                                                               30
  Cash and cash equivalents at the end of the period                 1 569        1 287




                                                                                            5
Unaudited Condensed Consolidated Half-year Statement of Cash Flows
                                                                    2012          2011
                                                              26 weeks to   26 weeks to
                                                            29 September      1 October
                                                                     Rm             Rm


 Cash retained from operating activities
 Loss before taxation from continuing operations                  (1 422)        (2 113)
 Profit before taxation from discontinued operations                 329           382
 Interest received                                                   (25)           (38)
 Financing costs                                                   1 676         1 772
 Depreciation                                                        366           368
 Amortisation                                                        164           208
 Foreign exchange loss                                               448         1 147
 Derivative loss                                                       1              3
 Discount on repurchase of senior secured notes                                     (36)
 Other non-cash items                                                196            18
 Operating cash inflow before changes in working capital           1 733         1 711
 Working capital movement                                            495          (984)
 Inventories                                                         (82)         (572)
 Trade accounts receivable                                            94          (465)
 Other receivables and prepayments                                    84            78
 Trade and other payables                                            399            (25)


 Cash inflow from operating activities                             2 228           727
 Interest received                                                    25            38
 Financing costs paid                                             (1 572)        (1 535)
 Taxation paid                                                       (40)          (67)
 Net cash inflow/(outflow) from operating activities                 641          (837)

 Cash utilised in investing activities
 Investment in fixtures, equipment and vehicles                     (368)         (353)
 Investment in property                                                           (226)
 Net cash outflow from investing activities                         (368)         (579)

 Cash effects of financing activities
 Increase in interest bearing debt                                   226           600
 Issue of super senior secured notes                                             1 010
 Settlement of super senior secured term loan                                     (985)
 (Decrease)/increase in finance lease liability                      (13)           71
 Buy back of senior secured notes                                                 (338)
 Net cash inflow from financing activities                           213           358


 Increase/(decrease) in cash and cash equivalents                    486         (1 058)
 Cash and cash equivalents at the beginning of the period          1 083          2 315
 Currency adjustments                                                               30
 Cash and cash equivalents at the end of the period                1 569         1 287




                                                                                           6
Notes to the unaudited Condensed Consolidated Financial Statements
1.   Basis of preparation

     Basis of Accounting

     Edcon Holdings Proprietary Limited’s Consolidated Condensed Financial Statements (“Financial
     Statements”) are prepared in accordance with International Financial Reporting Standards (“IFRS”)
     and stated in Rands (“R”).

     These Financial Statements are presented in accordance with IAS 34 Interim Financial Reporting.
     Accordingly, certain information and note disclosures normally included in the annual financial
     statements have been condensed or omitted.

     These Financial Statements have not been audited by an auditor. In the opinion of management, all
     adjustments necessary for a fair presentation of the financial position, results of operations and cash
     flows for the interim periods have been made.

     In preparing these Financial Statements, the same accounting principles and methods of computation
     are applied as in the Audited Group Financial Statements of Edcon Holdings Proprietary Limited on 31
     March 2012 and for the period then ended.

     These Financial Statements should be read in conjunction with the audited Financial Statements as at
     and for the period ended 31 March 2012 as included in the 2012 Audited Group Annual Financial
     Statements of Edcon Holdings Proprietary Limited.

     Going concern

     Edcon Holdings Proprietary Limited and its subsidiaries (the “Group”) continues to generate losses
     after taxation as a result of its high level of indebtedness.

     The Directors have prepared a cash flow forecast for a period in excess of 12 months and have
     conducted a fair valuation of the Group’s assets and liabilities. Based on these calculations, the Group
     has sufficient working capital for its present purposes for at least 12 months and the assets exceed
     liabilities after taking into consideration the fair value of the business. The Directors have commenced
     a number of projects to refinance the Group’s capital structure, commencing with the refinancing of
     €1,141 million aggregate principal amount of senior secured notes maturing 15 June 2014 (the “2014
     Senior Secured Notes”) and the extension of its R3,967 million revolving credit facility, R250 million of
     which matures 31 December 2013 with the balance of R3,717 million maturing 31 March 2014. The
     balance under the revolving credit facility as at 29 September 2012 is R976 million. The Group
     believes the refinancing process is significantly progressed and, based on this progress, feedback from
     potential lenders and input from the Group’s financial advisors, the Directors reasonably expect the
     refinancing of the 2014 Senior Secured Notes and the extension of the maturity of the revolving credit
     facility will be achieved before their respective maturity dates. The Group has sufficient cash to
     complete the implementation of its business plan relating to the growth of its retail business.
     Accordingly, the Directors believe that they are taking appropriate action to ensure that the Group
     remains a going concern and that it is therefore appropriate to prepare the financial statements on a
     going concern basis

     Despite the above, the Group may continue to incur losses after taxation until such time as its high
     level of indebtedness is reduced. This represents a material uncertainty, which if not addressed, may
     result in the Group not being able to realise its assets and settle its liabilities in the ordinary course of
     business.



                                                                                                                7
Notes to the unaudited Condensed Consolidated Financial Statements continued
1.   Basis of preparation (continued)

     Derivative assets and liabilities


     The Group’s net derivative balance moved from a liability of R388 million at 31 March 2012 to an asset
     of R144 million at 29 September 2012; resulting in a net favourable movement of R532 million. This is
     attributable to the following:


             The unwinding of a portion of the derivative liabilities balance due to the payment of coupons to
             which the hedges relate, i.e., swap and forward settlements;
             Favourable changes in foreign currency exchange rates resulting in a considerable increase in
             derivative assets; and
             Increase in derivative liabilities largely as a result of unfavourable movements in interest rates.

     The favourable movements in foreign exchange rates relate to the depreciation of the ZAR against the
     USD and EUR over the period 1 April 2012 to 29 September 2012 (ZAR:EUR spot rate moved from
     10.2 to 10.7; whilst ZAR:USD spot rate moved from 7.7 to 8.3). The unfavourable movement in interest
     rates is as a result of a decrease in the floating Euribor rates receivable on the interest rate swap and
     cross currency swaps.

     The individual movements in derivative balances, particularly for non-current derivative financial
     instrument assets in the Statement of Financial Position, are larger that the net movement explained
     above due to the non-current balances predominantly reflecting the favourable foreign currency effect
     of the exchange of the notional amount of cross currency swap contracts at maturity (in March and
     June 2014), the passage of time, credit value adjustments and reclassification of balances (e.g., a
     movement in a particular valuation cash flow from non-current to current, or from asset to liability).

     Interest-bearing debt – current


     The current portion of the interest-bearing debt moved from a balance of R2.9bn as at 31 March 2012 to a
     balance of R5.3bn as at 29 September 2012 resulting in an increase of R2.4bn. This is primarily due to
     the early redemption of all the Class A and Class B notes in issue by OntheCards Investment II
     Proprietary Limited (“OtC”) on 31 October 2012 in accordance with the terms and conditions of its R6.5bn
     Receivables Backed Domestic Medium Term Notes Programme (refer to note 6 for further details). The
     early redemption of the receivables-backed notes resulted in the reclassification of the non-current portion
     of this liability at 31 March 2012 to current interest bearing debt at 29 September 2012.




                                                                                                                   8
      Notes to the unaudited Condensed Consolidated Financial Statements continued
                                                                                                                 2012                     2011
                                                                                                           26 weeks to              26 weeks to
                                                                                                         29 September                 1 October
                                                                                                                  Rm                        Rm
2.    SEGMENTAL RESULTS
2.1   Revenues
      Edgars                                                                                                         6 190                  5 983
      CNA                                                                                                              869                    866
      Discount                                                                                                       4 645                  4 596
      Manufacturing                                                                                                      41                     40
      Financial Services                                                                                               314                    265
      Group Services                                                                                                       3                    22
                                                                                                                   12 062                 11 772
2.2   Retail sales
      Edgars                                                                                                         6 053                  5 859
      CNA                                                                                                              869                    866
      Discount                                                                                                       4 531                  4 491
                                                                                                                   11 453                 11 216
2.3   Number of stores
      Edgars                                                                                                           359                    270
      CNA                                                                                                              193                    203
      Discount                                                                                                         621                    686
                                                                                                                     1 173                  1 159
2.4   Operating profit/(loss)
      Edgars                                                                                                         1 110                  1 229
      CNA                                                                                                                11                     30
      Discount                                                                                                         397                    461
      Manufacturing                                                                                                        1                    (2)
      Financial Services                                                                                               644                    632
                            (1)
      Group Services                                                                                                (1 605)                (2 347)
                                                                                                                       558                       3
      Discontinued operations                                                                                         (329)                  (382)
      Profit/(loss) before net financing costs                                                                         229                   (379)
       (1)
             Included in the allocation to the Group Services segment is corporate overheads, derivative gain or loss, transitional projects related
             expenses, discount on notes buy back, foreign exchange gain or loss and amortisation of intangible assets and additional
             depreciation as a result of the private equity transaction in 2007.


3.    REVENUES
      Retail sales                                                                                                 11 453                  11 216
      Club fees                                                                                                        251                     229
      Income from joint ventures                                                                                       292                     249
      Interest received                                                                                                  25                     38
      Manufacturing sales to third parties                                                                               41                     40
                                                                                                                   12 062                  11 772


                                                                                                                                                       9
Notes to the unaudited Condensed Consolidated Financial Statements continued
4.   DISCONTINUED OPERATIONS

     On 6 June 2012, Edcon announced the intended sale of its private label store card portfolio to Absa Bank
     Limited (“Absa”) as well as the proposed implementation of a long term strategic agreement. In terms of the
     strategic agreement Absa will provide retail credit to Edcon customers, while Edcon continues to be
     responsible for all customer-facing activities, including sales and marketing, customer services and
     collections. Accordingly, the provision of credit by Edcon has been disclosed as a discontinued operation, the
     prior year numbers adjusted and receivables classified as assets held for sale (refer to note 5 for the portion
     of the discontinued operations reflected below that relate to OtC and to note 6 for further details on events
     after the reporting period).



     The results of the discontinued operations are as follows:

                                                                                         2012                2011
                                                                                   13 weeks to         13 weeks to
                                                                                 29 September            1 October
                                                                                            Rm                 Rm

     Total revenues                                                                         537                529


     Income from credit                                                                     537                529
     Expenses from credit                                                                  (314)              (295)
     Trading profit and profit before taxation                                              223                234
     Taxation                                                                               (62)               (65)
     Profit from discontinued operations per statement of
     comprehensive income                                                                   161                169


                                                                                         2012                2011
                                                                                   26 weeks to         26 weeks to
                                                                                 29 September            1 October
                                                                                             Rm                Rm

     Total revenues                                                                       1 086              1 014


     Income from credit                                                                   1 086              1 014
     Expenses from credit                                                                  (757)              (632)
     Trading profit and profit before taxation                                              329                382
     Taxation                                                                               (92)              (107)
     Profit from discontinued operations per statement of
     comprehensive income                                                                   237                275




                                                                                                                       10
Notes to the unaudited Condensed Consolidated Financial Statements continued
                                                                                 2012          2011
                                                                           13 weeks to   13 weeks to
                                                                         29 September      1 October
                                                                                  Rm             Rm
5.   Consolidation of OntheCards Investments II Proprietary Limited


     Included in the Consolidated Condensed Statement of Comprehensive
     Income by line, are the following amounts:
     Quarterly Statement of Comprehensive Income
     Continuing operations
     Total revenues                                                                11               9

                         (a)
     Interest received                                                             11               9
     Profit before financing costs                                                 11               9
     Financing costs                                                              (94)          (88)
     Loss before taxation                                                         (83)          (79)
     Taxation                                                                      24            23
     Loss for the period from continuing operations                               (59)          (56)
     Discontinued operations
     Profit for the period from discontinued operations, net of tax                91          131
     Profit for the period                                                         32            75

                                                                                 2012          2011
                                                                           26 weeks to   26 weeks to
                                                                         29 September      1 October
                                                                                  Rm           Rm
     Half-year Statement of Comprehensive Income
     Continuing operations
     Total revenues                                                                21            16

                         (a)
     Interest received                                                             21            16
     Profit before financing costs                                                 21            16
     Financing costs                                                             (182)         (177)
     Loss before taxation                                                        (161)         (161)
     Taxation                                                                      45            45
     Loss for the period from continuing operations                              (116)         (116)
     Discontinued operations
     Profit for the period from discontinued operations, net of tax               124          195
     Profit for the period                                                          8            79


     (a) Comprises of interest earned on cash balances




                                                                                                        11
Notes to the unaudited Condensed Consolidated Financial Statements continued
                                                                       2012        2012       2011
                                                               29 September    31 March   1 October
                                                                        Rm          Rm          Rm
5.   Consolidation of OntheCards Investments II
     Proprietary Limited (continued)

     Included in the Consolidated Condensed Statement of
     Financial Position by line, are the following balances:

     ASSETS
     Non-current assets
     Intangible assets                                                  79          79          79
     Held-to-maturity investments                                                              (78)
     Loan – Edcon Proprietary Limited                                (2 062)    (2 062)     (2 062)
     Deferred tax                                                       51          53          88
     Total non-current assets                                        (1 932)    (1 930)     (1 973)

     Current assets
     Held-to-maturity investments                                       (78)       (78)
     Trade, other receivables and prepayments                                    5 708       5 500
     Cash and cash equivalents                                        1 138        818         914
                                                                      1 060      6 448       6 414
     Assets of disposal group classified as held for sale             5 345
     Total current assets                                             6 405      6 448       6 414
     Total assets                                                     4 473      4 518       4 441

     EQUITY AND LIABILITIES
     Equity attributable to shareholders
     Retained profit/(loss)                                             41          33         (13)
     Total equity                                                       41          33         (13)


     Non-current liabilities – third parties
     Interest-bearing debt                                                       2 150       4 300
     Total non-current liabilities                                               2 150       4 300

     Current liabilities
     Interest bearing debt                                            4 300      2 150
     Trade and other payables                                          132         185         154
     Total current liabilities                                        4 432      2 335         154
     Total equity and liabilities                                     4 473      4 518       4 441

     Total managed capital per IAS 1                                  4 341      4 333       4 287




                                                                                                12
Notes to the unaudited Condensed Consolidated Financial Statements continued
                                                                       .           2012          2011
                                                                             13 weeks to   13 weeks to
                                                                           29 September      1 October
                                                                                    Rm             Rm
5. Consolidation of OntheCards Investments II Proprietary Limited
   (continued)


   Included in the Consolidated Condensed Statement of Cash Flows by
   line, are the following amounts:

   Quarterly Statement of Cash Flows
   Loss before taxation from continuing operations                                  (83)          (79)
   Profit before taxation from discontinued operations                              128           184
   Interest received                                                                (11)            (9)
   Financing costs                                                                   94            88
   Operating cash inflow before changes in working capital                          128           184
   Working capital movement                                                         266           144
   Trade accounts receivable                                                        269           158
   Trade and other payables                                                          (3)          (14)


   Cash inflow from operating activities                                            394           328
   Interest received                                                                 11             9
   Financing costs paid                                                             (94)          (89)
   Increase in cash and cash equivalents                                            311           248
   Cash and cash equivalents at the beginning of the period                         827           666
   Cash and cash equivalents at the end of the period                             1 138           914




                                                                                                     13
Notes to the unaudited Condensed Consolidated Financial Statements continued
                                                                                .              2012                 2011
                                                                                         26 weeks to          26 weeks to
                                                                                       29 September             1 October
                                                                                                Rm                    Rm
5.   Consolidation of OntheCards Investments II Proprietary Limited
     (continued)


     Included in the Consolidated Condensed Statement of Cash Flows by
     line, are the following amounts:

     Half-year Statement of Cash Flows
     Loss before taxation from continuing operations                                             (161)              (161)
     Profit before taxation from discontinued operations                                          172               271
     Interest received                                                                            (21)               (16)
     Financing costs                                                                              182               177
     Operating cash inflow before changes in working capital                                      172               271
     Working capital movement                                                                     309               166
     Trade accounts receivable                                                                    363               146
     Trade and other payables                                                                     (54)                20


     Cash inflow from operating activities                                                       481                437
     Interest received                                                                             21                 16
     Financing costs paid                                                                       (182)               (178)
     Increase in cash and cash equivalents                                                       320                275
     Cash and cash equivalents at the beginning of the period                                    818                639
     Cash and cash equivalents at the end of the period                                        1 138                914



6.   Events after the reporting period


     On 31 October 2012, OntheCards Investment II Proprietary Limited (“OtC”) completed an early redemption of all
     of its Class A and Class B notes in issue, in accordance with the terms and conditions of its R6.5 billion
     Receivables Backed Domestic Medium Term Note Programme. The notes redemption was necessary so that
     OtC’s receivable assets could be sold to Edcon Proprietary Limited, and as such facilitate the sale of the Edcon’s
     storecard receivable portfolio to Absa (refer to note 4 for further details on the discontinued operation).


     On 1 November 2012 all conditions required for the first closing of the South African portion of the private label
     store card portfolio were satisfied and R8.8 billion of the South African book was sold to Absa. Simultaneously,
     the long term commitment to provide future retail credit to existing and new qualifying South African customers
     became effective (refer to note 4 for further details on the discontinued operation).




                                                                                                                        14
Notes to the Consolidated Condensed Financial Statements (unaudited) continued
6.   Events after the reporting period (continued)


     On 31 August 2012, the South African Revenue Service (“SARS”) notified us that it was considering the issuance
     of an Income Tax assessment primarily in connection with our tax treatment of interest payable on the financing
     of the acquisition of the Group by Bain Capital. We challenged SARS’s position and we believe that we were in
     compliance with applicable South African tax laws and regulations. Nevertheless, we perceived it to be beneficial
     to engage in settlement discussions and we entered into a settlement agreement with SARS in relation to the
     matters in dispute on 14 December 2012 in order to avoid protracted litigation with SARS.
     The agreement addresses the tax treatment of the issues in dispute for fiscal years since the acquisition of the
     Group by Bain Capital, being fiscal years 2008 through 2013, as well as future fiscal years. Pursuant to the
     settlement, no cash outflow in relation to tax payments due will be required until September 2014. However, as a
     result of the settlement, Edcon is likely to pay income tax earlier than was anticipated prior to the entering into of
     the settlement. We believe that our cash flows should allow us to satisfy the additional income tax payments that
     may result from the settlement.
     The main terms of the settlement agreement are as follows:
                 for fiscal year 2008 through fiscal year 2013, we agreed to reduce our tax losses carry forward by
                 approximately R9.0 billion;
                 for the period from the beginning of fiscal year 2014 until an initial public offering or an issuance of
                 securities representing 20% or more of the Group's equity (if any), we agreed to limit the deduction
                 for tax purposes of interest payable on the 2014 Senior Secured Notes and the 2015 Senior Notes or
                 any refinancing thereof (the “Acquisition Indebtedness”) to 50% of such interest, on an aggregate
                 principal amount of indebtedness of approximately R14.625 billion or the equivalent thereof in Euro or
                 U.S. dollars. Interest on the portion, if any, of the Acquisition Indebtedness exceeding such cap will
                 not be deductible for tax purposes. As of 29 September 2012, after giving pro forma effect to the OtC
                 Unwinding, the Receivables Sale, the offering of the Notes and the application of the proceeds
                 thereof, we would have had R12.534 billion of Acquisition Indebtedness and therefore expect to be in
                 compliance with this cap;
                 for the period following an initial public offering or an issuance of securities representing 20% or more
                 of the Group's equity (if any), we agreed that interest payable on the Acquisition Indebtedness would
                 be fully deductible for tax purposes, up to an aggregate principal amount of indebtedness of
                 approximately R8 billion or the equivalent thereof in Euro or U.S. dollars. Interest on the portion, if
                 any, of the Acquisition Indebtedness exceeding approximately R8 billion or the equivalent thereof in
                 Euro or U.S. dollars will not be deductible for tax purposes; and
                 for the period from and following fiscal year 2014, interest payable on the Subordinated Shareholder
                 Loan, if any, will not be deductible for tax purposes.

     The settlement is without prejudice to future changes in applicable South African tax legislation and does not
     relate to any matter other than those in connection with the acquisition of the Group by Bain Capital. SARS has
     notified Edcon that it is reviewing certain other tax matters, none of which we believe are material to the Group.




                                                                                                                          15
Corporate Information

Edcon Holdings Proprietary Limited                       Trustee, Transfer Agent and Principal Paying Agent
Incorporated in the Republic of South Africa             The Bank of New York Mellon Limited
Registration number 2006/036903/07                       1 Canada Square
                                                         London E14 5AL
Non-executive directors                                  United Kingdom
DM Poler* (Chairman), EB Berk*, M Levin*, ZB Ebrahim,
MMV Valentiny**                                          Listing Agent & Irish Paying Agent
                                                         The Bank of New York Mellon (Ireland) Limited
Executive directors                                      Hanover Building,
J Schreiber *** (Managing Director and Chief Executive   Windmill Lane, Dublin 2,
Officer), MR Bower, U Ferndale                           Republic of Ireland
                                                         Telephone: + 353 1 900 6991
*USA **BELGIUM ***GERMANY
                                                         JSE Debt Sponsor
Group Secretary                                          Rand Merchant Bank (a division of FirstRand Bank
CM Vikisi                                                Limited)
                                                         1 Merchant Place
Registered office                                        Cnr Fredman & Rivonia Road
Edgardale, Press Avenue                                  Sandton
Crown Mines, Johannesburg, 2092                          Republic of South Africa
Telephone: +27 11 495-6000                               Telephone: +27 11 282-8118
Fax: +27 11 837-5019

Postal address
PO Box 100, Crown Mines, 2025

Auditors
Ernst & Young Inc.
Wanderers Office Park
52 Corlett Drive, Illovo, 2196
Private Bag X14, Northlands, 2116
Telephone: +27 11 772-3000
Fax: +27 11 772-4000




5 February 2013
Debt Sponsor
Rand Merchant Bank (A division of FirstRand Bank Limited)




                                                                                                              16

Date: 05/02/2013 04:46:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.