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

EDCON (PTY) LIMITED - Results announcement for the nine months ended 29 December 2012

Release Date: 21/02/2013 09:35
Code(s): EDC01     PDF:  
Wrap Text
Results announcement for the nine months ended 29 December 2012

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




                              EDCON HOLDINGS LIMITED (“EDCON”)

         SUMMARY OF GROUP TRADING RESULTS FOR THE NINE-MONTH

                               PERIOD ENDED 29 DECEMBER 2012




SUMMARY OF FINANCIAL AND OTHER DATA
Following the unwind of OntheCards Investments II Proprietary Limited (“OtC”) on 31 October 2012 and the
sale of the trade receivables under our private label store card programme to Absa Bank Limited (“Absa”) on
1 November 2012, we believe that the presentation of our financial information excluding the impact of
consolidating OtC is no longer relevant to analyse our performance. For the benefit of those who are still
interested, the relevant sections of the impact of consolidating OtC are included in note 6 to the unaudited
Consolidated Financial Statements.


The commentary in the Management discussion and analysis of financial consolidated condition should be
read in conjunction with the unaudited Consolidated Financial Statements and related notes thereto in the
second half of this notice.


The unaudited Consolidated Financial Statements of Edcon and its subsidiaries (“the Group”) attached
hereto, relates to the three-month period ended 31 December 2011 and the three-month period ended 29
December 2012. Unless the context requires otherwise, references in this notice to (i) “third quarter 2012”
and “third quarter 2013” shall mean the 13-week period ended 31 December 2011 and the 13-week period
ended 29 December 2012, respectively, (ii) “year-to-date 2012” and “year-to-date 2013” shall mean the 39-
week period ended 31 December 2011 and the 39-week period ended 29 December 2012, respectively, and
(iii) “fiscal 2012” and “fiscal 2013” shall mean the 52-week period ended 31 March 2012 and the 52-week
period ending 30 March 2013, respectively.


Throughout these reports Edgars refers to the Edgars division, which comprises Edgars, Red Square,
Boardmans, Edgars Active and Edgars Shoe Gallery while Discount refers to the Discount division, which
comprises Jet, Jet Mart and Legit as well as Discom prior to the conversion/closure of these stores.
The statements in this section regarding industry outlook, our expectation regarding our future performance,
liquidity and capital resources and other non-historical statements in this discussion are forward looking
statements. These forward looking statements are subject to numerous risks and uncertainties. Our actual
results may differ materially from these contained or implied by any forward looking statements.




                                                                                                           1
Management discussion and analysis of financial consolidated condition


Highlights
Pertaining to the third quarter 2013 compared to the prior comparative quarter


? Delivery against strategic commitments progressing to plan
       Increase in average space of 3.7%
       Phase 1 of refurbishment completed on time
       First mono-brand stores launched
       Piloting new specialty store, Edgars Shoe Gallery
       Sale of trade receivables finalised
       Four stores now open in Mozambique
       Total of 8.8 million loyalty customers
       Sourcing changes created some challenges
? Commitment to strategic initiatives negatively impact quarter’s results
       Retail sales down 0.4%
       Same store retail sales down 3.4%
       Pro forma adjusted EBITDA down 6.4%
? Changes in product mix improve profitability
       Gross profit up 1.7%
       Margin improvement of 0.8 points
? Capital structure management well progressed
       Issuance of a further €300 million of senior secured 2018 notes
       Repayment of €754 million of the 2014 notes
       Conclusion of a R4.12 billion senior secured term loan facility to be used to call the remaining 2014
       notes




Introduction

The closing of the sale of the trade receivables book to Absa in the third quarter 2013 is an important enabler
for future changes in Edcon. The transaction resulted in a reduction in absolute leverage levels and the
Group becoming a cash business while still being able to offer credit. These changes fundamentally improve
cashflow and Edcon’s ability to execute certain elements of its strategy. Key to the strategy is the investment
required to generate same-stores sales growth through refurbishments, particularly within Edgars, as well as
the investment in expansions and new stores across the Group. An improvement in margins through various
projects and the credit opportunities facilitated through the new arrangement with Absa are also key to the
strategy, although these do not require meaningful capital investment.


These strategic interventions negatively impacted the third quarter 2013 results despite the good progress on
early stage initiatives in the Edgars division and projects being relatively advanced in the Discount division.




                                                                                                                  2
Trading review


Key operational data
                                                                Retail sales growth (%)   Gross profit margin
                                                                                                          (%)
                                      Q3:2012      Q3:2013        Q3:2012     Q3:2013     Q3:2012    Q3:2013
 Retail sales and profitability        Actual       Actual          LFL(1)      LFL(1)     Actual       Actual
 Edgars                                    13.0           4.1          8.7        (2.1)       41.1         41.0
 Discount                                  11.7         (5.9)         12.7        (5.8)       32.7         34.3
 CNA                                       11.1         (1.5)         11.2        (0.6)       32.1         31.8
 Total                                     12.3         (0.4)         10.5        (3.4)       37.0         37.8

                                      Q3:2012      Q3:2013              %
                                       Actual       Actual         change
 Total number of stores                 1 183        1 220            3.1
 Average retail space (‘000 sqm)        1 344        1 394            3.7
 Customer accounts (‘000s)              3 888        3 868           (0.5)
 Thank U cards (‘000s)                               8 800
 (1) Like-for-like sales




Edgars


The Edgars division grew retail sales 4.1% for the third quarter 2013 when compared to the third quarter
2012 primarily due to the continued opening of Edgars Active stores and increased promotional activity
across the chain. As at the end of the third quarter 2013 there were 117 Edgars Active stores, 67 more than
the end of the third quarter 2012. In addition in November 2012, the Edgars division launched 3 Edgars Shoe
Gallery stores on a pilot basis. This brings the total number of stores to 383 from 303 in the prior comparative
quarter. Same store sales are lower by 2.1% as the size and complexity of the chain still requires more time
to fully implement the various initiatives and see the financial benefits. The key initiatives being implemented
are running to plan with the R65 million Phase 1 refurbishment of 72 Edgars stores delivering above
expectations; the launch of the two mono-brand Topshop stores happening as planned; the step change in
use of quick response and direct sourcing starting to be felt and the restructuring of the merchandising team
completed. The pipeline of new international brands also continues to grow. Gross margin remained stable at
41.0% despite the increased level of promotional activity, a good outcome.


Discount


The Discount division sales are down 5.9% and same store sales only marginally better at a 5.8% decline for
the third quarter 2013 compared to the third quarter 2012. Although the Discount division initiatives are more
advanced in their implementation, the division had some challenges in the quarter including delays in stock
delivery, slower promotion of key value items and lower mobile phone sales. The discontinuation of the
Discom format also affected total sales and was the main reason the total number of stores at 29 December
2012 decreased from 680 in the prior comparative quarter to 641. The lower promotional activity, changes in
product mix and improved results from sourcing initiatives resulted in an increase in gross profit margin from
32.7% in the third quarter of 2012 to 34.3% in the third quarter of 2013.


                                                                                                              3
CNA


CNA sales are down 1.5% for the third quarter 2013 compared to the third quarter 2012, primarily due to the
continued closure of CNA stores and lower mobile phone sales. There was a net reduction in the number of
CNA stores from 200 at the end of the third quarter 2012 to 196 at the end of the third quarter 2013. Same
store retail sales decreased by 0.6% for the third quarter 2013 compared to the third quarter 2012. Gross
margin decreased marginally from 32.1% for the third quarter 2012 to 31.8% in the third quarter 2013.


African expansion


The continued growth in our African operations through the Jet, JetMart and Edgars Active formats is
encouraging and the company continues to expand its footprint at a steady pace. Four stores opened in
Mozambique in mid-December 2012. African sales contributed 6.5% of retail sales for the third quarter 2013.


Credit and financial services


Income from the insurance joint ventures continued to perform well with an increase of 30.5% over the prior
comparative quarter to a total income of R167 million for the third quarter 2013 due to a combination of an
increased number of policies and standard increases.


On 1 November 2012, R8,833 million of trade receivables were sold to Absa. Although Edcon is still able to
provide credit to customers, and practically continues to do so for the remaining R1,367 million of net trade
receivables not yet sold to Absa, the provision of credit has been disclosed as a discontinued operation and
the prior period numbers re-presented. The cost of managing the book is included in other operational costs
from 1 November 2012.


The provision of credit by Absa remains fundamental for Edcon and credit sales for the last twelve months to
the end of the third quarter 2013 increased from 50.4% in the prior comparable period to 51.8% of total retail
sales. Despite no changes being made to the acceptance criteria when Absa took over the book, the total
number of active accounts has decreased by approximately 20,000, or 0.5%, from the third quarter 2012 to
the third quarter 2013.




                                                                                                            4
Financial review


Summary financial information
                                                                                                                Third quarter (unaudited)
                                                                                                                 2012 (re-     2013    % change
 Rm                                                                                                              presented)
 Total revenues(1)                                                                                                     8 682       8 750      0.8
 Retail sales                                                                                                          8 386       8 355     (0.4)
 Gross profit                                                                                                          3 102       3 155      1.7
 Gross profit margin (%)                                                                                              37.0%       37.8%     0.8pts
 Pro forma adjusted EBITDA(2)                                                                                          1 370       1 283     (6.4)
 Capital expenditure                                                                                                     166         211     27.1
 Net debt including cash and derivatives                                                                              24 441      16 475    (32.6)
 Net debt/LTM Pro forma adjusted EBITDA(3) (times)                                                                                    5.7
(1) Excludes discontinued operations
(2) See notes on Pro forma adjusted EBITDA on page 6
(3) LTM Pro forma adjusted EBITDA R2,899 million




Revenues


Total revenues increased 0.8% as the 0.4% decline in retail sales was offset by stronger growth in insurance
revenue of 16.4% and club revenue increasing 7.8%. Same store sales were down 3.4% in the third quarter
2013 due to the trading performance in the Discount division, as well as the impact of new initiatives in the
Edgars division.


Retail gross profit


Gross profit was up 1.7% due to the 0.8% points increase in the gross profit margin percentage. This was
primarily due to improved margins in the Discount division, while the Edgars divisional margin remained
stable when compared to the same period in the prior year.


Costs
                                                                                                                Third quarter (unaudited)
 Rm                                                                                                               2012         2013    % change
 Store costs                                                                                                            1 316      1 367      3.9
 Other operating costs, excluding transitional costs                                                                      999      1 100     10.1
 Transitional costs1                                                                                                       57        566
1 Included in other operating costs on the statement of comprehensive income in the unaudited Consolidated Financial Statements


Store costs remained well contained increasing by R51 million, or 3.9%, from R1,316 million in the third
quarter 2012 to R1,367 million in the third quarter 2013. While increases in rentals remained high, as new
space impacted total rentals, utility cost increases were well managed and further productivity savings in the
third quarter 2013 from the store optimisation project reduced overall store costs.


Other operating costs, excluding transitional costs, increased by R101 million, or 10.1%, from R999 million in
the third quarter 2012 to R1,100 million in the third quarter 2013. The large transitional costs are as a result
of fees and IT costs relating to the modification of the trade debtors system to accommodate the sale of trade
receivables to Absa.

                                                                                                                                                5
Transitional costs also include those related to other one-off strategic initiatives to improve Edcon’s business
in the medium term.


Pro forma adjusted EBITDA


Pro forma adjusted EBITDA decreased 6.4% as sound store cost management contributed positively but
total operating cost growth remained higher than revenue growth. Pro forma adjusted EBITDA is adjusted to
exclude clearly identified transitional costs and further adjusted to give effect to the transaction with Absa.

The following table reconciles net (loss)/profit to EBITDA, adjusted EBITDA and Pro forma adjusted EBITDA

                                                                                                           Third quarter (unaudited)
 Rm                                                                                                          2012         2013    % change
 (Loss)/profit for the period                                                                                      235               (836)
 Taxation                                                                                                          180                (34)
 Net finance costs                                                                                               1 035                773
 Depreciation & amortisation                                                                                       297                258
 EBITDA                                                                                                          1 747                161
 Net fair value movement on notes and associated derivatives(a)                                                   (229)               530
 Transitional costs(b)                                                                                               57               566
 Advisory fees in relation to debt issuance(c)                                                                       92
 Net asset write off(d)                                                                                               5                  5
 Write off of intangible assets(e)                                                                                                      79
 Adjusted EBITDA(f)                                                                                              1 672               1 341
  Net income from previous card programme(g)                                                                      (311)                (74)
  Net income from new card programme(h)                                                                              9                  16
  Pro forma adjusted EBITDA(f)                                                                                   1 370               1 283         (6.4)

a)   We have executed currency and interest rate derivatives to hedge the repayment of the interest and a portion of the principal on the respective
     floating and fixed rate notes. This adjustment relates to the revaluation of the notes to the spot exchange rate and change in the fair value of the

     related cross currency swaps and currency option contracts.
b)   This relates to costs incurred for various transitional projects, including costs incurred to sell trade receivables to Absa.
c)   This relates to advisory fees paid in connection with the issuance in 2011 of the senior secured notes and related refinancing transactions,

     pursuant to the transaction services agreement among Edcon and Bain Capital Partners, LLC and its affiliates.
d)   This adjustment relates to assets written off net of related proceeds.
e)   Goodwill relating to OtC written off.

f)   The results of discontinued operations are included being R213 million (2012) and R29 million (2013).
g)   Pro forma income “lost” to Absa for the portion of the book sold including finance charges revenue, bad debts and provisions.
h)   Pro forma fee earned by Edcon under the new arrangement with Absa.




                                                                                                                                                       6
Depreciation and amortisation


The amortisation charge for the quarter decreased by R27 million, or 26%, for the third quarter 2013 to R77
million as a result of certain intangible assets now being fully amortised. The intangible assets were raised
following the acquisition by Bain in 2007. The depreciation charge decreased by 6.2% to R181 million for the
quarter when compared to the prior comparative period.


Net financing costs

                                                                           Third quarter (unaudited)
 Rm                                                                          2012         2013    % change
 Interest received                                                                17           51        200.0
 Financing costs                                                              (1 052)        (824)       (21.7)
 Net financing costs                                                          (1 035)        (773)       (25.3)


Net financing costs decreased by R262 million, or 25.3%, from R1,035 million in the third quarter 2012 to
R773 million in the third quarter 2013. This decrease is primarily as a result of an improved net debt position
following the sale of our trade receivables asset to Absa on 1 November 2012 and the settlement of the
R4,300 million OtC notes. There was a carry cost of keeping the cash balance for the remaining proceeds
not applied but this was partially offset by higher interest received.


Taxation

Notwithstanding that we believed that we were in compliance with applicable South African tax laws and
regulations, a settlement agreement was entered into with the South African Revenue Service (“SARS”) on
14 December 2012. The agreement addresses the tax treatment of the issues in dispute from the fiscal years
since the acquisition of Edcon by Bain Capital, being fiscal years 2008 through 2013, as well as future fiscal
years. Pursuant to the agreement, 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.


The Group’s deferred tax balance has therefore moved from an asset of R1,030 million at 31 March 2012 to
a liability of R934 million at 29 December 2012; resulting in a net unfavourable movement of R1,964 million.
The unaudited interim condensed consolidated financial statements for the six month period ended 29
September 2012 were re-issued on the 4 February 2013 to take account of the events after the reporting
period. This was required as these reviewed interim condensed consolidated financial statements were
included in the Preliminary Offering Memorandum relating to the refinancing of the floating rate notes due
2014 (refer events after the reporting period).


The tax movement for the quarter, excluding discontinued operations, is an increase from a tax debit of R121
million for the third quarter 2012 to a credit of R44 million for the third quarter 2013 as the basis for
calculating tax has fundamentally changed.



                                                                                                             7
Cash flow


Operating cash inflow before changes in working capital decreased by R744 million from R1,499 million in
the third quarter 2012 to R755 million in the third quarter 2013 as lower sales combined with higher
operational and transitional costs negatively impacted cashflows.


Working capital decreased by R10,384 million in the third quarter 2013, compared to a decrease of R703
million in the third quarter 2012 attributable to:
(i)       a decrease in total receivables of R8,467 million in the third quarter 2013 compared to an increase of
          R1,332 million in the third quarter 2012, following the sale of the trade receivables on 1 November
          2012;
(ii)      an increase in inventory of R403 million in the third quarter 2013 compared to an increase of R28
          million in the third quarter 2012 as stock deliveries were later than the prior year; and
(iii)     an increase in payables of R2,320 million in the third quarter 2013 compared to an increase of
          R2,063 million in the third quarter 2012.


Primarily due to the positive effect of the working capital movement, operating activities generated cash of
R11,139 million, as opposed to the R2,202 million generated in the third quarter of 2012.


Capital expenditure

                                                                               Third quarter (unaudited)
 Rm                                                                              2012         2013    % change
 Edgars                                                                                 64            65
  -     Expansion                                                                       31             24
  -     Refurbishment                                                                   33             41
 Discount                                                                               45            91
  -     Expansion                                                                       28              8
  -     Refurbishment                                                                   17             83
 CNA                                                                                   19              11
 IT                                                                                    37              28
 Other corporate capex                                                                  1              16
                                                                                      166             211   27.1


Capital expenditure increased by R45 million, or 27.1%, to R211 million in the third quarter 2013, from
R166 million in the third quarter 2012. In the third quarter 2013 we opened 56 new stores (including 3
conversions) and closed 9 stores which, combined with store refurbishments, resulted in investments in store
fixtures of R167 million, compared to the third quarter 2012 where we opened 57 new stores (including 37
conversions) and closed 32 stores that resulted in investment in store fixtures of R128 million.


We invested R28 million in information systems infrastructure in the third quarter 2013 compared to R37
million in the third quarter 2012.




                                                                                                               8
Net debt, liquidity and capital resources

Our primary source of short-term liquidity is cash on hand, our revolving credit facility and, until settlement of
the note obligations on 31 October 2012 the receivables backed notes issued by OtC. The OtC note
obligations were settled and the trade receivable assets sold to Edcon for onward sale to Absa on 1
November 2012. The amount of cash on hand and the outstanding balance of our revolving credit facility are
influenced by a number of factors, including retail sales, working capital levels, supplier payment terms,
timing of payment for capital expenditure projects, and tax payment requirements.


Our working capital requirements fluctuate during each month, depending on when we pay our suppliers and
generate sales, and throughout the year depending on the seasonal build-up of net working capital. We fund
peaks in the working capital cycle with cash flows from operations and drawings under our revolving credit
facility. At 29 December 2012 our total net debt including cash and derivatives of R16,475 million consisted
of (i) the carrying value of Floating Rate Notes of R16,887 million, (ii) the carrying value of Fixed Rate Notes
of R5,537 million, (iii) super senior secured notes of R1,010 million, (iv) borrowings under the revolving credit
facility of R199 million, (v) finance lease liability of R322 million, (vi) deferred option premium of R352 million,
less (vii) net derivative assets of R1,131 million, and (viii) cash and cash equivalents of R6,701 million.


At 29 December 2012, the total limit under the Super Senior Revolving Credit Facility was R3,967 million,
R250 million of which matures on 31 December 2013 with the balance of R3,717 million maturing on 31
March 2014. The maximum utilisation of the revolving credit facility during the third quarter 2013 was R1,670
million.


Edcon concluded the first closing of the agreements with Absa on 1 November 2012. This includes inter alia
the sale of the accounts and trade receivables relating to our private label store card portfolio for a cash
consideration of R8,833 million.


We believe that operating cash flows, amounts available under the Super Senior Revolving Credit Facility
and proceeds from the sale of our accounts and trade receivables to Absa will be sufficient to fund our debt
service obligations and operations, including capital expenditure and contractual commitments, through to
30 March 2013.


Events after the reporting period


On 13 February 2013, Edcon Proprietary Limited issued €300 million aggregate principal amount of notes
due 2018. On 14 February 2013, the Group used the proceeds from such offering, together with a portion of
the proceeds from the sale of its private label store card receivables portfolio and the net proceeds from the
termination of certain derivatives entered into in connection with the 2014 Senior Secured Notes, to buy back
€754 million aggregate principal amount of its 2014 Senior Secured Notes, thereby reducing its gross
leverage and effectively extending the maturity of a significant portion of its indebtedness. In addition, the
Group has received commitments from certain South African and international financial institutions to provide
us with a R4,120 million term loan facility, the proceeds of which we intend to use to redeem any and all 2014
Senior Secured Notes.



                                                                                                                  9
Consolidated Financial Statements
Edcon Holdings Limited (“Edcon”)




                                    10
Consolidated Statement of Financial Position (unaudited)
                                                              2012        2012          2011
                                                       29 December    31 March   31 December
                                                               Rm          Rm            Rm
ASSETS
Non-current assets
Properties, fixtures, equipment and vehicles                 2 501      2 471         2 500
Intangible assets                                           17 161     17 481        17 712
Employee benefit asset                                         154        154
Equity accounted investment in joint ventures                   41         67            16
Derivative financial instruments                             2 279        472           862
Deferred tax                                                            1 030         1 317
Total non-current assets                                    22 136     21 675        22 407
Current assets
Inventories                                                  3 654      3 170         3 226
Trade receivables                                                      10 002        10 454
Other receivables and prepayments                              416        424           464
Derivative financial instruments                                29
Cash and cash equivalents                                    6 701      1 083         2 221
                                                            10 800     14 679        16 365
Assets of disposal group classified as held for sale         1 367
Total current assets                                        12 167     14 679        16 365
Total assets                                                34 303     36 354        38 772
EQUITY AND LIABILITIES
Equity attributable to shareholders
Share capital and premium                                    2 153      2 153          2 148
Other reserves                                                (569)      (688)          (718)
Retained loss                                              (10 602)    (6 887)        (6 008)
Shareholder’s loan – equity                                  8 290      8 290
Total equity                                                  (728)     2 868         (4 578)
Non-current liabilities – shareholder’s loan
Shareholder’s loan                                             782        659         8 854
Total equity and shareholder’s loan                             54      3 527         4 276

Non-current liabilities – third parties
Interest-bearing debt                                       23 434     23 533        23 933
Deferred option premium                                        301
Finance lease liability                                        284        301           301
Lease equalisation                                             425        399           401
Derivative financial instruments                                19         63            62
Employee benefit liability                                     188        182           136
Deferred tax                                                   934
                                                            25 585     24 478        24 833
Total non-current liabilities                               26 367     25 137        33 687

Interest-bearing debt
Current liabilities                                            199      2 901         2 228
Deferred option premium                                         51
Finance lease liability                                         38         28            35
Current taxation                                                22        241           241
Deferred revenue                                               184         80
Derivative financial instruments                             1 158        797           965
Trade and other payables                                     7 012      4 302         6 194
Total current liabilities                                    8 664      8 349         9 663
Total equity and liabilities                                34 303     36 354        38 772
Total managed capital per IAS 1                             24 009     30 290        30 773


                                                                                           11
Consolidated Quarterly Statement of Comprehensive Income (unaudited)
                                                                                        Re-presented
                                                                                2012            2011
                                                                          13 weeks to    13 weeks to
                                                                         29 December    31 December
                                                                  Note           Rm              Rm
 Continuing operations
 Total revenues                                                                8 750         8 682
 Revenue - retail sales                                                        8 355         8 386
 Cost of sales                                                                (5 200)        (5 284)
 Gross profit                                                                  3 155         3 102
 Other income                                                                   195            151
 Store costs                                                                  (1 367)        (1 316)
 Other operating costs                                                        (1 666)        (1 056)
 Income from joint ventures                                                     167            128
 Trading profit                                                                 484          1 009
 Write off of intangible asset                                                  (79)
 Derivative loss                                                               (173)             (6)
 Foreign exchange (loss)/gain                                                  (357)           235
   Foreign exchange (loss)/gain on foreign notes                               (974)           686
   Foreign exchange gain/(loss) on cash flow hedges                             617           (451)

 (Loss)/profit before net financing costs                                      (125)         1 238
 Interest received                                                               51             17
 (Loss)/profit before financing costs                                            (74)        1 255
 Financing costs                                                               (824)         (1 052)
 (Loss)/profit before taxation                                                 (898)           203
 Taxation                                                                        44           (121)
 (Loss)/profit for the period from continuing operations                       (854)            82


 Discontinued operations
 Profit for the period from discontinued operations, net of tax    5             18            153
 (LOSS)/PROFIT FOR THE PERIOD                                                  (836)           235


 Other comprehensive income after tax:
 Exchange differences on translating foreign operations                            5             (2)
 Cash flow hedges                                                               138             79
 Other comprehensive income for the period, net of tax                          143             77
 TOTAL COMPREHENSIVE INCOME FOR THE PERIOD                                     (693)           312


 (Loss)/profit attributable to:
 Owners of the parent                                                          (836)           235


 Total comprehensive income attributable to:
 Owners of the parent                                                          (693)           312




                                                                                                   12
Consolidated Year-to-date Statement of Comprehensive Income (unaudited)
                                                                                        Re-presented
                                                                                2012            2011
                                                                          39 weeks to    39 weeks to
                                                                         29 December    31 December
                                                                  Note           Rm              Rm
 Continuing operations
 Total revenues                                                     4         20 812        20 454
 Revenue - retail sales                                                       19 808        19 602
 Cost of sales                                                               (12 469)       (12 376)
 Gross profit                                                                  7 339          7 226
 Other income                                                                   628            420
 Store costs                                                                  (3 719)        (3 504)
 Other operating costs                                                        (3 568)        (2 775)
 Income from joint ventures                                                     482            377
 Trading profit                                                                1 162          1 744
 Write off of intangible asset                                                   (79)
 Discount on repurchase of senior secured notes                                                  36
 Derivative loss                                                               (174)             (9)
 Foreign exchange loss                                                         (805)          (912)
   Foreign exchange loss on foreign notes                                     (1 988)        (2 017)
   Foreign exchange gain on cash flow hedges                                   1 183         1 105

 Profit before net financing costs                                              104            859
 Interest received                                                                76             55
 Profit before financing costs                                                  180            914
 Financing costs                                                              (2 500)        (2 824)
 Loss before taxation                                                         (2 320)        (1 910)
 Taxation                                                                     (1 650)          446
 Loss for the period from continuing operations                               (3 970)        (1 464)
 Discontinued operations
 Profit for the period from discontinued operations, net of tax     5           255            428
 LOSS FOR THE PERIOD                                                          (3 715)        (1 036)


 Other comprehensive income after tax:
 Exchange differences on translating foreign operations                            5              6
 Cash flow hedges                                                               114           (124)
 Other comprehensive income for the period, net of tax                          119           (118)
 TOTAL COMPREHENSIVE INCOME FOR THE PERIOD                                    (3 596)        (1 154)


 Loss attributable to:
 Owners of the parent                                                         (3 715)        (1 036)


 Total comprehensive income attributable to:
 Owners of the parent                                                         (3 596)        (1 154)




                                                                                                  13
Consolidated Statements of Changes in Equity (unaudited)
                           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

39 weeks to 31
December 2011
Balance at
2 April 2011               2 148           (35)       (568)            3     (4 972)               (3 424)
Total comprehensive
income for the period                        6        (124)                  (1 036)               (1 154)
Loss for the period                                                          (1 036)               (1 036)
Other comprehensive
income for the period                        6        (124)                                         (118)
Balance at
31 December 2011           2 148           (29)       (692)            3     (6 008)               (4 578)

39 weeks to 29
December 2012
Balance at
31 March 2012              2 153           (30)       (661)            3     (6 887)       8 290   2 868
Total comprehensive
income for the period                        5         114                   (3 715)               (3 596)
Loss for the period                                                          (3 715)               (3 715)
Other comprehensive
income for the period                        5         114                                           119
Balance at
29 December 2012           2 153           (25)       (547)            3    (10 602)       8 290    (728)




                                                                                                        14
Consolidated Quarterly Statement of Cash Flows (unaudited)
                                                                    2012            2011
                                                              13 weeks to     13 weeks to
                                                             29 December     31 December
                                                                     Rm              Rm


  Cash retained from operating activities
  (Loss)/profit before taxation from continuing operations           (898)          203
  Profit before taxation from discontinued operations                  28           212
  Interest received                                                   (51)           (17)
  Financing costs                                                    824          1 052
  Depreciation                                                       181            193
  Amortisation                                                         77           104
  Write off of intangible asset                                        79
  Foreign exchange loss/(gain)                                       357           (235)
  Derivative loss                                                    173               6
  Other non-cash items                                                (15)           (19)
  Operating cash inflow before changes in working capital            755          1 499
  Working capital movement                                         10 384           703
  Inventories                                                        (403)           (28)
  Trade accounts receivable                                         8 543         (1 294)
  Other receivables and prepayments                                   (76)           (38)
  Trade and other payables                                          2 320         2 063


  Cash inflow from operating activities                            11 139         2 202
  Interest received                                                    26            17
  Financing costs paid                                               (720)         (628)
  Taxation paid                                                       (12)          (36)
  Net cash inflow from operating activities                        10 433         1 555

  Cash utilised in investing activities
  Investment in fixtures, equipment and vehicles                     (211)         (166)
  Net cash outflow from investing activities                         (211)         (166)

  Cash effects of financing activities
  Decrease in interest-bearing debt                                (5 078)         (600)
  (Decrease)/increase in finance lease liability                      (14)          175
  Net cash outflow from financing activities                       (5 092)         (425)


  Increase in cash and cash equivalents                             5 130           964
  Cash and cash equivalents at the beginning of the period          1 569         1 287
  Currency adjustments                                                  2            (30)
  Cash and cash equivalents at the end of the period                6 701         2 221




                                                                                            15
Consolidated Year-to-date Statement of Cash Flows (unaudited)
                                                                   2012           2011
                                                             39 weeks to    39 weeks to
                                                            29 December    31 December
                                                                    Rm             Rm


 Cash retained from operating activities
 Loss before taxation from continuing operations                 (2 320)         (1 910)
 Profit before taxation from discontinued operations                357            594
 Interest received                                                  (76)            (55)
 Financing costs                                                  2 500          2 824
 Depreciation                                                       547            561
 Amortisation                                                       241            312
 Write off of intangible asset                                       79
 Foreign exchange loss                                              805            912
 Derivative loss                                                    174               9
 Discount on repurchase of senior secured notes                                     (36)
 Other non-cash items                                               181              (1)
 Operating cash inflow before changes in working capital          2 488          3 210
 Working capital movement                                        10 879           (281)
 Inventories                                                       (485)          (600)
 Trade accounts receivable                                        8 637          (1 759)
 Other receivables and prepayments                                    8             40
 Trade and other payables                                         2 719          2 038


 Cash inflow from operating activities                           13 367          2 929
 Interest received                                                   51             55
 Financing costs paid                                            (2 292)         (2 163)
 Taxation paid                                                      (52)          (103)
 Net cash inflow from operating activities                       11 074            718

 Cash utilised in investing activities
 Investment in fixtures, equipment and vehicles                    (579)          (519)
 Net cash outflow from investing activities                        (579)          (519)

 Cash effects of financing activities
 Decrease in interest-bearing debt                               (4 852)              -
 Issue of super senior secured notes                                             1 010
 Settlement of super senior secured term loan                                     (985)
 (Decrease)/increase in finance lease liability                     (27)            20
 Buy back of senior secured notes                                                 (338)
 Net cash outflow from financing activities                      (4 879)          (293)


 Increase/(decrease) in cash and cash equivalents                 5 616            (94)
 Cash and cash equivalents at the beginning of the period         1 083          2 315
 Currency adjustments                                                 2               -
 Cash and cash equivalents at the end of the period               6 701          2 221




                                                                                           16
Condensed notes to the Consolidated Financial Statements (unaudited)
1.   Basis of preparation

     Basis of Accounting

     Edcon Holdings Limited’s Consolidated 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, note disclosures normally included in the annual financial statements have been
     condensed or omitted.

     These Financial Statements have not been audited or reviewed 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 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 Financial Statements
     of Edcon Holdings Limited.

     The comparative numbers in these financial statements have been re-presented to take into account
     the discontinued operation.

     The financial statements for the six-month period ended 29 September 2012 were re-issued on 4
     February 2013 to take account of the tax settlement with the South African Revenue Service (“SARS”)
     (refer to Significant movements on the Statement of Financial Position, Deferred tax liability, for
     additional information relating to this settlement). The total adjustment of R2,104 million to taxation in
     the Statement of Comprehensive Income and to deferred taxation in the Statement of Financial
     Position as reflected in those re-issued financial statements, has only been included in the results for
     the 39-week period ended 29 December 2012 of these financial statements and has not been reflected
     for the 13-week period ended 29 December 2012.

     OntheCards Investments II Proprietary Limited (“OtC”)

     On 31 October 2012, 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 R6,500 million Receivables Backed Domestic
     Medium Term Note Programme. The notes redemption was necessary so that OtC’s receivables asset
     could be sold to Edcon Proprietary Limited, and as such facilitate the sale of the Edcon Proprietary
     Limited’s storecard receivables portfolio to Absa Bank Limited (“Absa”). As from 31 October 2012, OtC
     became dormant. Refer to note 5 and 6 for further details on the discontinued operation and OtC.
                                                                                                            17
Condensed notes to the Consolidated Financial Statements (unaudited) continued
 1.   Basis of preparation (continued)

      Going concern

      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 the €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 on 31 December 2013 with the balance of
      R3,717 million maturing 31 March 2014. The balance under the revolving credit facility as at 29
      December 2012 is R199 million. On 13 February 2013, Edcon Proprietary Limited issued €300 million
      aggregate principal amount of notes due 2018. On 14 February 2013, the Group used the proceeds
      from such offering, together with a portion of the proceeds from the sale of its private label store card
      receivables portfolio and the net proceeds from the termination of certain derivatives entered into in
      connection with the 2014 Senior Secured Notes, to buy back €754 million aggregate principal amount
      of its 2014 Senior Secured Notes, thereby reducing its gross leverage and effectively extending the
      maturity of a significant portion of its indebtedness. In addition, the Group has received commitments
      from certain South African and international financial institutions to provide us with a R4,120 million
      term loan facility, the proceeds of which we intend to use to redeem any and all 2014 Senior Secured
      Notes. The Group believes the remainder of its 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 remainder 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.




                                                                                                              18
Condensed notes to the Consolidated Financial Statements (unaudited) continued
2. Significant movements on the Statement of Financial Position (continued)

    Derivative assets and liabilities

    The Group’s net derivative balance moved from a net liability of R388 million at 31 March 2012 to a net
    asset of R1,131 million at 29 December 2012; resulting in a net favourable movement of R1,519
    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., interest rate swap and forward exchange contract settlements.
            Favourable changes in foreign currency exchange rates resulting in a considerable increase in
            derivative assets.
            An increase in derivative assets after entering into call options during November 2012 and
            December 2012.

    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 December 2012 (ZAR:EUR spot rate moved from
    10.2 to 11.2; whilst ZAR:USD spot rate moved from 7.7 to 8.5).

    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 than 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 the cross currency swap contracts at maturity (in March
    2014 and June 2014), the passage of time, credit value adjustments and a reclassification of balances

    This impacted the foreign exchange gain on cash flow hedges and net financing cost lines in the
    Statement of Comprehensive Income as well as cash flow hedges line in other comprehensive income.

    Deferred tax liability

    The Group’s deferred tax balance moved from an asset of R1,030 million at 31 March 2012 to a liability
    of R934 million at 29 December 2012; resulting in a net unfavourable movement of R1,964 million. This
    is attributable to the following:

    On 31 August 2012, 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.




                                                                                                           19
Condensed notes to the Consolidated Financial Statements (unaudited) continued
2.   Significant movements on the Statement of Financial Position (continued)

     Deferred tax liability (continued)

     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.

     As a result of the settlement, Edcon is likely to pay income tax earlier than was anticipated prior to
     entering into 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 R9,040 million;
            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 and 2015 floating rate notes or any
            refinancing thereof to 50% of such interest, on an aggregate principal amount from 30 June
            2013 onwards of indebtedness of approximately R14,625 million or the equivalent thereof in
            Euro or U.S. dollars. Interest on the portion, if any, of the floating rate notes exceeding such
            cap will not be deductible for tax purposes.
            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 floating rate notes
            would be fully deductible for tax purposes, up to an aggregate principal amount of indebtedness
            of approximately R8,000 million or the equivalent thereof in Euro or U.S. dollars. Interest on the
            portion, if any, of the floating rate notes exceeding approximately R8,000 million or the
            equivalent thereof in Euro or U.S. dollars will not be deductible for tax purposes; and
            for the period from and following the 2014 financial period, 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.



                                                                                                              20
Condensed notes to the Consolidated Financial Statements (unaudited) continued
2. Significant movements on the Statement of Financial Position (continued)

   Interest-bearing debt – current

   The Group’s current interest-bearing debt moved from a liability of R2,901 million at 31 March 2012 to a
   liability of R199 million at 29 December 2012.

   This is primarily due to the early redemption of all the Class A and Class B notes in issue by OtC on 31
   October 2012 in accordance with the terms and conditions of its R6,500 million Receivables Backed
   Domestic Medium Term Notes Programme.

   The early redemption of the receivables-backed notes resulted in a decrease of current interest-bearing
   debt.

   Trade receivables, Assets of disposal group classified as held for sale and Cash and cash
   equivalents

   The Group’s total trade receivables and assets of disposal group classified as held for sale collectively
   moved from an asset of R10,002 million at 31 March 2012 to an asset of R1,367 million at 29 December
   2012; resulting in a total decrease of R8,635 million. Cash and cash equivalents moved from an asset of
   R1,083 million at 31 March 2012 to an asset of R6,701 million at 29 December 2012; resulting in a total
   increase of R5,618 million. This is attributable to the following:

   On 6 June 2012, Edcon announced the intended sale of its private label store card portfolio to 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. On 1
   November 2012, all conditions required for the first closing of the South African book were satisfied and
   R8,833 million of the South African private label store card portfolio was sold to Absa for cash.

   This resulted in a decrease in trade receivables and an increase in cash and cash equivalents. The
   remaining R1,367 million of receivables, classified as held-for-sale, is expected to be sold during the
   2014 financial year.

   Trade and other payables

   The Group’s total trade and other payables moved from a liability of R4,302 million at 31 March 2012 to a
   liability of R7,012 million at 29 December 2012; resulting in a total movement of R2,710 million. This is
   as a result of peak trading purchases and a payment cycle shift resulting in higher creditors as at 29
   December 2012.




                                                                                                          21
Condensed notes to the Consolidated Financial Statements (unaudited) continued
2. Significant movements on the Statement of Financial Position (continued)

   Deferred option premium (continued)

   In November 2012, we entered into two additional short-term hedging arrangements to hedge
   approximately €348.9 million in euro-denominated liabilities arising from potential bond repayment
   obligations. We intend to utilise rand-denominated proceeds from the receivables sale in connection with
   these short term hedging transactions. Including these short-term hedging arrangements, we would be
   approximately 94% hedged on a principal basis.

   In December 2012, we entered into a series of currency options, with a notional value of:
            €150 million, to buy euro and sell rand; and
            $250 million, to buy U.S. dollars and sell rand.

   These cross-currency transactions hedge liabilities that had not been hedged using the previously
   mentioned instruments. These additional currency options hedge a portion of our principal obligations on
   our 2018 Senior Secured Notes to 31 March 2014. The premiums payable on the options have been
   deferred to between March 2014 and April 2014.




                                                                                                         22
Condensed notes to the Consolidated Financial Statements (unaudited) continued
                                                                                                                                 Re-presented
                                                                                                                 2012                    2011
                                                                                                           39 weeks to            39 weeks to
                                                                                                          29 December            31 December
                                                                                                                  Rm                      Rm
 3.    SEGMENTAL RESULTS
 3.1   Revenues
       Edgars                                                                                                     10 820                10 421
       CNA                                                                                                          1 510                 1 517
       Discount                                                                                                     7 867                 8 021
       Manufacturing                                                                                                   72                     63
       Credit and Financial Services                                                                                  495                   403
       Group Services                                                                                                  48                     29
                                                                                                                  20 812                20 454
 3.2   Retail sales
       Edgars                                                                                                     10 599                10 226
       CNA                                                                                                          1 510                 1 517
       Discount                                                                                                     7 699                 7 859
                                                                                                                  19 808                19 602
 3.3   Number of stores
       Edgars                                                                                                         383                   303
       CNA                                                                                                            196                   200
       Discount                                                                                                       641                   680
                                                                                                                    1 220                 1 183
 3.4   Operating profit/(loss)
       Edgars                                                                                                       2 142                 2 261
       CNA                                                                                                             61                     98
       Discount                                                                                                       834                   972
       Manufacturing                                                                                                    (1)                     -
       Credit and Financial Services                                                                                  864                   971
                            (1)
       Group Services                                                                                              (3 439)               (2 849)
                                                                                                                      461                 1 453
       Discontinued operations                                                                                       (357)                 (594)
       Profit before net financing costs                                                                              104                   859
       (1)
             Included in the allocation to the Group Services segment is corporate overheads, derivative gain or loss, 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 and transitional projects related expenditure.


 4.    REVENUES
       Retail sales                                                                                               19 808                 19 602
       Club fees                                                                                                      389                    357
       Income from credit and financial services                                                                      467                    377
       Interest received                                                                                               76                     55
       Manufacturing sales to third parties                                                                            72                     63
                                                                                                                  20 812                 20 454


                                                                                                                                                    23
Condensed notes to the Consolidated Financial Statements (unaudited) continued
5.   DISCONTINUED OPERATIONS

     On 6 June 2012, Edcon announced the intended sale of its private label store card portfolio to 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. On 1 November 2012, all
     conditions required for the first closing of the South African book were satisfied and R8,833 million of the
     South African private label store card portfolio was sold to Absa.

     The remaining portion of the card portfolio (in South Africa, Lesotho, Namibia, Botswana and Swaziland),
     will be sold as soon as Absa has completed compliance screening processes in respect of these accounts
     and the relevant regulatory approvals have been obtained. Accordingly, the provision of credit relating to the
     portion of the book not yet sold has been disclosed as a discontinued operation, the prior year numbers
     have been re-presented and trade receivables in the current financial period classified as assets of disposal
     group classified as held for sale.

     The results of the discontinued operations are as follows:

                                                                                         2012                  2011
                                                                                   13 weeks to           13 weeks to
                                                                                  29 December           31 December
                                                                                            Rm                  Rm
     Total revenues                                                                         180               500
     Income from credit                                                                     180               500
     Expenses from credit                                                                  (152)              (288)
                                                                                                  (1)             (1)
     Profit before taxation                                                                  28               212
     Taxation                                                                               (10)               (59)
     Profit from discontinued operations per statement of
     comprehensive income                                                                    18               153


         1)    Includes depreciation of R1 million (2011: R1 million).

                                                                                         2012                  2011
                                                                                   39 weeks to           39 weeks to
                                                                                  29 December           31 December
                                                                                            Rm                  Rm
     Total revenues                                                                       1 266              1 514
     Income from credit                                                                   1 266              1 514
     Expenses from credit                                                                  (909)              (920)
                                                                                                  (2)             (2)
     Profit before taxation                                                                 357               594
     Taxation                                                                              (102)              (166)
     Profit from discontinued operations per statement of
     comprehensive income                                                                   255               428

        2)    Includes deprecation of R4 million (2011: R4 million).




                                                                                                                        24
Condensed notes to the Consolidated Financial Statements (unaudited) continued
                                                                                            Re-presented
                                                                                    2012            2011
                                                                              13 weeks to    13 weeks to
                                                                             29 December    31 December
                                                                                     Rm              Rm
 6.   Consolidation of OntheCards Investments II Proprietary Limited


      Included in the Group Consolidated Statement of Comprehensive Income
      by line, are the following amounts:
      Quarterly Statement of Comprehensive Income
      Continuing operations
      Total revenues                                                                 45              10

                          (a)
      Interest received                                                              45              10
      Write off of intangible assets                                                (79)
      (Loss)/profit before financing costs                                          (34)             10
      Financing costs                                                               (77)            (86)
      Loss before taxation                                                         (111)            (76)
      Taxation                                                                       20              21
      Loss for the period from continuing operations                                (91)            (55)
      Discontinued operations
      Profit for the period from discontinued operations                            247             126
      Taxation                                                                      (64)            (35)
      Profit for the period                                                          92              36

                                                                                            Re-presented
                                                                                    2012            2011
                                                                              39 weeks to    39 weeks to
                                                                             29 December    31 December
                                                                                     Rm             Rm
      Year-to-date Statement of Comprehensive Income
      Continuing operations
      Total revenues                                                                 66              26

                          (a)
      Interest received                                                              66              26
      Write off of intangible assets                                                (79)
      (Loss)/profit before financing costs                                          (13)             26
      Financing costs                                                              (259)           (263)
      Loss before taxation                                                         (272)           (237)
      Taxation                                                                       65              66
      Loss for the period from continuing operations                               (207)           (171)
      Discontinued operations
      Profit for the period from discontinued operations                            419             397
      Taxation                                                                     (112)           (111)
      Profit for the period                                                         100             115


      (a) Comprises of interest earned on cash balances.

                                                                                                           25
Condensed notes to the Consolidated Financial Statements (unaudited) continued
                                                                        2012       2012          2011
                                                                 29 December   31 March   31 December
                                                                         Rm         Rm            Rm
  6.   Consolidation of OntheCards Investments II
       Proprietary Limited (continued)

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

       ASSETS
       Non-current assets
       Intangible assets                                                            79            79
       Held-to-maturity investments                                                               (78)
       Loan – Edcon Proprietary Limited                                         (2 062)        (2 062)
       Deferred tax                                                                 53            74
       Total non-current assets                                                 (1 930)        (1 987)

       Current assets
       Held-to-maturity investments                                                (78)
       Trade, other receivables and prepayments                                  5 708         6 109
       Cash and cash equivalents                                         134       818           356
       Total current assets                                              134     6 448         6 465
       Total assets                                                      134     4 518         4 478

       EQUITY AND LIABILITIES
       Equity attributable to shareholders
       Retained profit                                                   133        33            23
       Total equity                                                      133        33            23


       Non-current liabilities – third parties
       Interest-bearing debt                                                     2 150         2 072
       Total non-current liabilities                                             2 150         2 072

       Current liabilities
       Interest-bearing debt                                                     2 150         2 228
       Trade and other payables                                            1       185           155
       Total current liabilities                                           1     2 335         2 383
       Total equity and liabilities                                      134     4 518         4 478

       Total managed capital per IAS 1                                   133     4 333         4 323




                                                                                                   26
Condensed notes to the Consolidated Financial Statements (unaudited) continued
                                                                          .          2012           2011
                                                                               13 weeks to    13 weeks to
                                                                              29 December    31 December
                                                                                      Rm             Rm
  6. Consolidation of OntheCards Investments II Proprietary Limited
    (continued)


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

    Quarterly Statement of Cash Flows
    Loss before taxation from continuing operations                                  (111)            (76)
    Profit before taxation from discontinued operations                               247            126
    Interest received                                                                 (45)            (10)
    Financing costs                                                                    77             86
    Write off of intangible assets                                                     79
    Operating cash inflow before changes in working capital                           247            126
    Working capital movement                                                        5 215           (608)
    Trade accounts receivable                                                       5 345           (609)
    Trade and other payables                                                         (130)              1


    Cash inflow/(outflow) from operating activities                                 5 462           (482)
    Interest received                                                                  45             10
    Financing costs paid                                                              (77)            (86)
    Taxation paid                                                                       6
    Net cash inflow/(outflow) from operating activities                             5 436           (558)


    Cash utilised in investing activities
    Held-to-maturity investments                                                      (78)
    Net cash outflow from investing activities                                        (78)


    Cash effects of financing activities
    Decrease in interest-bearing debt                                              (4 300)
    Decrease in group company loans                                                (2 062)
    Net cash outflow from financing activities                                     (6 362)


    Decrease in cash and cash equivalents                                          (1 004)          (558)
    Cash and cash equivalents at the beginning of the period                        1 138            914
    Cash and cash equivalents at the end of the period                                134            356




                                                                                                        27
Condensed notes to the Consolidated Financial Statements (unaudited) continued
                                                                            .          2012           2011
                                                                                 39 weeks to    39 weeks to
                                                                                29 December    31 December
                                                                                        Rm             Rm
 6.   Consolidation of OntheCards Investments II Proprietary Limited
      (continued)


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

      Year-to-date Statement of Cash Flows
      Loss before taxation from continuing operations                                  (272)          (237)
      Profit before taxation from discontinued operations                               419            397
      Interest received                                                                 (66)           (26)
      Financing costs                                                                   259            263
      Write off of intangibles                                                           79
      Operating cash inflow before changes in working capital                           419            397
      Working capital movement                                                        5 524           (443)
      Trade accounts receivable                                                       5 708           (463)
      Trade and other payables                                                         (184)            20


      Cash inflow/(outflow) from operating activities                                 5 943            (46)
      Interest received                                                                  66             26
      Financing costs paid                                                             (259)          (263)
      Taxation paid                                                                       6
      Net cash inflow/(outflow) from operating activities                             5 756           (283)


      Cash utilised in investing activities
      Held-to-maturity investments                                                      (78)
      Net cash outflow from investing activities                                        (78)


      Cash effects of financing activities
      Decrease in interest-bearing debt                                              (4 300)
      Decrease in group company loans                                                (2 062)
      Net cash outflow from financing activities                                     (6 362)


      Decrease in cash and cash equivalents                                            (684)          (283)
      Cash and cash equivalents at the beginning of the period                          818            639
      Cash and cash equivalents at the end of the period                                134            356




                                                                                                          28
Condensed notes to the Consolidated Financial Statements (unaudited) continued
7.   Events after the reporting period

     On 13 February 2013, Edcon Proprietary Limited issued €300 million aggregate principal amount of notes due
     2018. On 14 February 2013, the Group used the proceeds from such offering, together with a portion of the
     proceeds from the sale of its private label store card receivables portfolio and the net proceeds from the
     termination of certain derivatives entered into in connection with the 2014 Senior Secured Notes, to buy back
     €754 million aggregate principal amount of its 2014 Senior Secured Notes, thereby reducing its gross leverage
     and effectively extending the maturity of a significant portion of its indebtedness. In addition, the Group has
     received commitments from certain South African and international financial institutions to provide us with a
     R4,120 million term loan facility, the proceeds of which we intend to use to redeem any and all 2014 Senior
     Secured Notes.




                                                                                                                  29
Corporate Information

Edcon Holdings Limited                                     Trustee, Transfer Agent and Principal Paying Agent
Incorporated in the Republic of South Africa               The Bank of New York Mellon Limited
Registration number 2006/036903/06                         1 Canada Square
                                                           London E14 5AL
Non-executive directors                                    United Kingdom
DM Poler* (Chairman), EB Berk*, M Levin*, ZB Ebrahim,
MMV Valentiny**, DH Brown (appointed 1 January 2013),      Listing Agent & Irish Paying Agent
TF Mosololi (appointed 1 January 2013), Louis von Zeuner   The Bank of New York Mellon (Ireland) Limited
(effective date of appointment 1 April 2013).              Hanover Building,
                                                           Windmill Lane, Dublin 2,
Executive directors                                        Republic of Ireland
J Schreiber *** (Managing Director and Chief Executive     Telephone: + 353 1 900 6991
Officer), MR Bower, U Ferndale
                                                           JSE Debt Sponsor
*USA **BELGIUM ***GERMANY                                  Rand Merchant Bank (a division of FirstRand Bank
                                                           Limited)
Group Secretary                                            1 Merchant Place
CM Vikisi                                                  Cnr Fredman & Rivonia Road
                                                           Sandton
Registered office                                          Republic of South Africa
Edgardale, Press Avenue                                    Telephone: +27 11 282-8118
Crown Mines, Johannesburg, 2092
Telephone: +27 11 495-6000
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




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




                                                                                                                30

Date: 21/02/2013 09:35:00 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.

Share This Story