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

WORKFORCE HOLDINGS LIMITED - Unaudited condensed interim financial results

Release Date: 21/08/2013 17:25
Code(s): WKF     PDF:  
Wrap Text
Unaudited condensed interim financial results

Workforce Holdings Limited
(Incorporated in the Republic of South Africa)
(Registration number 2006/018145/06)
JSE Share Code: WKF ISIN: ZAE000087847)
(“Workforce” or “the group”)

UNAUDITED CONDENSED INTERIM FINANCIAL RESULTS

For the six months ended 30 June 2013
HIGHLIGHTS
Please note   the   below   movements   are   based     on   prior   period   restated
results.
• Headline earnings (HEPS) from continuing operations increased by 97% to
  5,9 cents per share.
• Headline earnings (HEPS) increased by 61% to 2,9 cents per share.
• Earnings per share (EPS) increased by 53% to 2,9 cents per share.
• Revenue from continuing operations increased by 12% to R 779 million
  compared to June 2012.
•    Net asset value per share increased by 10,3% to 96 cents per share
compared to June 2012.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the six months ended 30 June 2013
                                                            Restated        Restated
                                        6 months to      6 months to         year to
                                            30 June          30 June     31 December
                                               2013             2012            2012
                              Notes           R'000            R'000           R'000
Continuing operations
Revenue                            7         779 265            695 933     1 471 744
Cost of sales                              (605 594)          (545 087)    (1 157 365)
Gross profit                                173 671            150 846       314 379
Operating costs                            (148 198)          (134 397)      (270 486)
Earnings before                                25 473           16 449        43 893
impairment depreciation
amortisation interest and
taxation (EBITDA)
Depreciation and                              (4 245)          (4 249)         (8 751)
amortisation of non-
financial assets
Operating profit                   7           21 228           12 200          35 142
Finance and investment                            877            1 007           2 670
income
Finance costs                                 (7 442)          (6 015)        (12 460)
Profit before taxation                        14 663            7 192         25 352
Taxation                        8            (1 246)               48        (1 219)
Profit for the period from                    13 417            7 240         24 133
continuing operations
Loss from discontinued         16            (6 802)          (2 641)        (6 086)
operations
Profit for the period                           6 615            4 599         18 047
Other comprehensive income                        92              185          (462)
for the period net of tax
Fair value gains on                                92              185        (462)
available-for-sale
financial assets
Total comprehensive income                     6 707            4 784         17 585
for the period
Profit for the period
attributable to:
Owners of the parent                           6 449            4 198         17 688
Non-controlling interests                       166              401            359
                                               6 615            4 599         18 047
Total comprehensive income
attributable to:
Owners of the parent                           6 541            4 383         17 226
Non-controlling interests                       166              401            359
                                               6 707            4 784         17 585
Earnings per share (cents)       9
Basic and fully diluted                          2.9               1.9            7.8
Headline                                         2.9               1.8            7.9
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
for the six months ended 30 June 2013
                                                     Restated           Restated
                                       As at 30         at as              as at
                                           June       30 June        31 December
                             Notes         2013          2012               2012
                                          R'000         R'000              R'000
Assets
Non-current assets                       81 958           78 397         81 616
Property, plant and              5        6 945            8 878          7 657
equipment
Goodwill                        12       41   340       41   280       41   280
Intangible assets                6       18   348       14   368       17   224
Deferred tax assets                      13   617       11   615       13   839
Other financial assets                    1   708        2   256        1   616
Current assets                          424   012      366   421      427   834
Trade and other receivables               412   545     348   002     400   260
Inventories                                 3   324       4   048       3   198
Taxation                                    6   326       4   685       5   850
Cash and cash equivalents          10       1   817       9   686      18   526
Total assets                              505 970       444 818       509 450
Equity and liabilities
Equity                                    216 016       196 725       209 309
Share capital and premium                 236 867       236 867       236 867
Treasury shares                           (7 616)       (7 616)       (7 616)
IFRS 3 Reverse acquisition              (125 499)     (125 499)     (125 499)
adjustment
Available for sale reserve                  (139)           416         (231)
Retained earnings                         111 986        92 047       105 537
Equity attributable to                    215 599       196 215       209 058
owners of the parent
Non-controlling interests                       417           510           251
Total liabilities                         289   954     248   093     300   141
Non-current liabilities                    12   777      12   430      14   282
Financial liabilities                       8   605       9   009       9   124
Deferred tax liabilities                    4   172       3   421       5   158
Current liabilities                       277   177     235   663     285   859
Trade and other payables                   78   982      68   625      72   935
Financial liabilities                     198   190     167   031     207   893
Taxation                                          -             -           565
Bank overdraft                     10             5             7      4    466
Total equity and                          505 970       444 818       509 450
liabilities
Group net asset value per        18          96                87            93
share (cents per share)
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the six months ended 30 June 2013
                                   Attributable to owners of the parent
                                Share      Reverse      Treasury    Available
                              capital acquisition         shares     for sale
                                  and      reserve       reserve    interests
                              premium
                                R'000        R'000         R'000        R'000
Balance at 1 January          236 867    (125 499)       (7 616)        (231)
2013
Total comprehensive                 -             -             -            92
income for the period
Balance at 30 June 2013       236 867   (125 499)       (7 616)         (139)
for the six months ended
30 June 2012
Balance at 1 January        236 867   (125 499)       (7 616)            231
2012 as previously
stated
Adjustment (refer note            -            -             -             -
17)
Balance at 1 January        236 867   (125 499)       (7 616)            231
2012 restated
Total comprehensive               -            -             -           185
income for the period
Balance at 30 June 2012     236 867   (125 499)       (7 616)            416
For the year ended 31
December 2012
Balance at 1 January        236 867   (125 499)       (7 616)            231
2012 as previously
stated
Adjustment (refer note            -            -             -             -
17)
Balance at 1 January        236 867   (125 499)       (7 616)            231
2012 restated
Payment of dividends              -            -             -            -
Total comprehensive               -            -             -        (462)
income for the year
Balance at 31 December      236 867   (125 499)       (7 616)         (231)
2012

                                 Attributable to owners of the parent
                           Retained        Total           Non         Total
                           earnings                controlling        equity
                                                     interests
                              R'000        R'000         R'000         R'000
Balance at 1 January        105 537      209 058           251      209 309
2013
Total comprehensive           6 449        6 541           166        6 707
income for the period
Balance at 30 June 2013     111 986     215 599            417      216 016
for the six months ended
30 June 2012
Balance at 1 January         93 395     197 378            109      197 487
2012 as previously
stated
Adjustment (refer note      (5 546)     (5 546)              -      (5 546)
17)
Balance at 1 January        87 849      191 832          109       191 941
2012 restated
Total comprehensive          4 198        4 383          401         4 784
income for the period
Balance at 30 June 2012     92 047      196 215          510       196 725
For the year ended 31
December 2012
Balance at 1 January        93 395      197 378          109       197 487
2012 as previously
stated
Adjustment (refer note     (5 546)      (5 546)            -       (5 546)
17)
Balance at 1 January        87 849      191 832          109       191 941
2012 restated
Payment of dividends             -            -        (217)         (217)
Total comprehensive         17 688       17 226          359        17 585
income for the year
Balance at 31 December      105 537     209 058          251       209 309
2012
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
for the six months ended 30 June 2013
                                                   Restated 6      Restated
                                     6 months to    months to       year to
                                         30 June      30 June   31 December
                                            2013         2012          2012
                             Notes         R'000        R'000         R'000
Cash generated from                        9 180        6 390        23 290
operations before net
working capital changes
Cash generated from           15.1        16 151       12 907       35 629
operations
Finance income                               877        1 007        2 646
Finance costs                            (7 442)      (6 015)     (12 460)
Taxation paid                              (406)      (1 509)      (2 525)
(Increase)/Decrease in        15.2       (6 364)          830     (46 268)
net working capital
Cash flows from                            2 816        7 220     (22 978)
operating activities
Cash flows from                          (4 842)      (5 261)     (11 442)
investing activities
Property, plant and              5       (1 218)      (2 212)      (3 429)
equipment acquired
Dividends received                             -            -            24
Acquisition of business                      (60)               -         -
Proceeds on disposal of                       119             324       557
property, plant and
equipment
Intangible assets                 6       (3 683)      (3 373)      (8 594)
acquired
Cash flows from                          (10 222)      (8 253)      32 507
financing activities
 (Repayment)/ proceeds                   (10 222)      (8 253)      32 724
from borrowings
Dividends paid                                    -             -    (217)
Net change in cash and                   (12 248)      (6 294)      (1 913)
cash equivalents
Cash and cash                              14 060       15 973      15 973
equivalents at beginning
of period
Cash and cash                    10         1 812        9 679      14 060
equivalents at end of
the period
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
for the six months ended 30 June 2013
1. Nature of operations and general information
  The principle activities of Workforce Holdings Limited and its
  subsidiaries are staff outsourcing, recruitment and specialist staffing
  and human resources support services (including the provision of
  financial and retail lending products).
  The consolidated interim financial statements are presented in South
  African Rand (ZAR), which is also the functional currency of the parent
  company.
  The consolidated interim financial statements were approved for issue by
  the Board of Directors on 21 August 2013
2. Basis of preparation and significant accounting policies
  The condensed consolidated interim financial statements have been
  prepared in accordance with the JSE Limited's Listing Requirements for
  interim financial statements, International Accounting Standard (IAS)
  34, Interim Financial Reporting and the South African Companies Act, No
  71 of 2008, as well as the SAICA Financial Reporting Pronouncements as
  issued by the Financial Reporting Standards Council.
  The condensed interim financial statements for the six months ended 30
  June 2013 were compiled under the supervision of W van Wyk, the Group
  Financial Director. The condensed consolidated interim financial
  statements   have been prepared in accordance with International Financial
  Reporting    Standards and have been applied consistently with the
  accounting   policies applied in the Annual Financial Statements for the
  year ended   31 December 2012.
3. Events after reporting date
  No material events occurred between the reporting date and the date of
  approval of these condensed financial statements.
4. Auditor's responsibility
  These condensed consolidated interim financial results have not been
  audited nor reviewed by the group's auditors. This is not a requirement
  of the JSE Listings requirements. The auditors are responsible for
  monitoring compliance with the disclosure requirements of the JSE.
5. Property, plant and equipment
                                 Motor      Computer   Industrial      Office
                              vehicles     equipment    equipment   equipment
                                 R'000         R'000        R'000       R'000
  6 months to June 2013
  Carrying amount at 1             1 101       2 364          133      2 118
  January 2013
  Additions                          103         386          129        160
  Disposals                        (110)         (9)            -          -
  Depreciation                     (259)       (714)         (12)      (406)
  Carrying amount at 30              835       2 027          250      1 872
  June 2013
  6 months to June 2012
  Carrying amount at 1             1 861       2 926          182      1 810
  January 2012
  Additions                          583         588           11        718
  Disposals                        (302)        (11)            -        (3)
  Depreciation                     (437)       (856)         (30)      (309)
  Carrying amount at 30            1 705       2 647          163      2 216
  June 2012
  Year to 31 December
  2012
  Carrying amount at 1             1 861       2 926          182      1 810
  January 2012
  Additions                          583      1 189            10        967
  Disposals                        (535)       (18)             -        (2)
  Depreciation                     (808)    (1 733)          (59)      (657)
  Carrying amount at 31            1 101       2 364          133      2 118
  December 2012
                                         Leasehold   Training     Total
                                      improvements    manuals
                                             R'000      R'000     R'000
  6 months to June 2013
  Carrying amount at 1 January 2013            377      1 564     7 657
  Additions                                     34        406     1 218
  Disposals                                      -          -     (119)
  Depreciation                                (45)      (375)   (1 811)
  Carrying amount at 30 June 2013              366      1 595     6 945
  6 months to June 2012
  Carrying amount at 1 January 2012            380      2 028     9 187
  Additions                                     54        258     2 212
  Disposals                                      -          -     (316)
  Depreciation                                (49)      (524)   (2 205)
  Carrying amount at 30 June 2012              385      1 762     8 878
  Year to 31 December 2012
  Carrying amount at 1 January 2012            380     2 028      9 187
  Additions                                     89       591      3 429
  Disposals                                      -         -      (555)
  Depreciation                                (92)   (1 055)    (4 404)
  Carrying amount at 31 December               377      1 564     7 657
  2012
6. Intangible assets
                                                     Computer    Total
                                                     software
                                                        R'000    R'000
  6 months to June 2013
  Carrying amount at 1 January 2013                   17 224     17 224
  Additions                                            3 683      3 683
  Amortisation                                       (2 559)    (2 559)
  Carrying amount at 30 June 2013                      18 348   18 348
  6 months to June 2012
  Carrying amount at 1 January 2012                   13 165     13 165
  Additions                                            3 373      3 373
  Amortisation                                       (2 170)    (2 170)
  Carrying amount at 30 June 2012                      14 368   14 368
  Year to 31 December 2012
  Carrying amount at 1 January 2012                   13 165     13 165
  Additions                                            8 594      8 594
  Amortisation                                       (4 535)    (4 535)
  Carrying amount at 31 December 2012                            17 224      17 224

7. Segment analysis
  The group's segment     analysis   is   based   on   the    following   five   core
  business segments:
  - Staffing and Recruitment comprises of staff outsourced, which provides
    human resources to clients on both a short and long term basis,
    recruitment and specialist staffing, which includes permanent and
    temporary placements, ad-response handling, executive search, call
    centre staffing and importing and exporting of skills;
  - Training and Consulting, which responds to market demands as a
    registered Private Further Education and Training (FET) provider;
  - Financial and Lifestyle Products, which offers a range of lifestyle
    products and support services to employees;
  - Employee Health Management, which offers a comprehensive range of
    occupational and primary health management services; and
  - Process Outsourcing, which focuses on delivering productive and
    functional business process outsourcing solutions, including the
    statutory and legal elements associated therewith.
  These operating segments are monitored and strategic decisions are made
  on the basis of adjusted segment operating results.
  Revenues profit assets and liabilities generated for each of the
  group's business segments are summarised as follows:
                               Staffing      Training         Financial    Employee
                                    and           and               and      health
                            recruitment    consulting        management
                                  R'000         R'000             R'000       R'000
  6 Months to June 2013
  Segment revenues              724 211        16 100            26 475      12 405
  Cost of sales               (582 924)       (6 857)           (8 440)     (4 682)
  Operating costs              (94 991)      (10 446)          (12 555)     (7 467)
  EBITDA                         46 296       (1 203)             5 480        256
  Depreciation and                (898)         (520)           (1 122)        (83)
  amortisation of non-
  financial assets
  Segment operating              45 398       (1 723)             4 358        173
  profit
  Capital expenditure               838           567             1 539          75
  Segment total assets          315 208         8 568           107 266       6 632
  Segment total                (45 331)       (2 836)          (26 048)      (1 527)
liabilities
Net Segment                 269 877      5 732     81 218     5 105
Assets/(Liabilities)

6 Months to June 2012
Segment revenues            641 158     14 406     23 974     12 351
Cost of sales             (522 994)    (4 174)   (10 111)    (4 959)
Operating Costs            (88 572)   (10 064)    (8 331)    (6 315)
EBITDA                       29 592        168      5 532     1 077
Depreciation and            (1 313)      (640)      (833)      (78)
amortisation of non-
financial assets
Segment operating            28 279      (472)      4 699        999
profit
Capital expenditure             807        453      1 865        283
Segment total assets        246 630     15 227     85 885      5 707
Segment total              (60 958)    (1 297)   (11 086)    (1 351)
liabilities
Net Segment                 185 672     13 930     74 799     4 356
Assets/(Liabilities)
Year to 31 December
2012
Segment revenues          1 363 196     39 613     50 088     23 513
Cost of sales           (1 114 208)   (10 405)   (17 761)    (9 580)
Operating costs           (178 839)   (22 576)   (31 452)   (12 758)
EBITDA                       70 148      6 632       875      1 175
Depreciation and            (2 246)    (1 286)   (1 866)      (177)
amortisation of non-
financial assets
Segment operating            67 901      5 346      (991)        998
profit
Capital expenditure           3 513        936      3 284        325
Segment total assets        277 128      4 982     97 403      5 901
Segment total              (40 352)    (3 009)   (17 906)    (1 403)
liabilities
Net Segment                 236 774      1 973     79 497     4 498
Assets/(Liabilities)


                            Process    Central     Conso-     Total
                        Outsourcing       cost   lidation
                                                  entries
                              R'000      R'000      R'000     R'000
6 Months to June 2013
Segment revenues          4 218           -       (4 144)      779 265
Cost of sales           (2 691)           -             -    (605 594)
Operating costs         (2 021)    (24 862)         4 144    (148 198)
EBITDA                    (494)    (24 862)             -     25 473
Depreciation and          (184)     (1 438)             -    (4 245)
amortisation of non-
financial assets
Segment operating         (678)    (26 300)          -     21 228
profit
Capital expenditure           -       1 882          -       4 901
Segment total assets        602      67 694          -     505 970
Segment total           (1 688)   (212 524)          -   (289 954)
liabilities
Net Segment             (1 086)   (144 830)          -    216 016
Assets/(Liabilities)

6 Months to June 2012
Segment revenues          8 718           -   (4 674)      695 933
Cost of sales           (2 849)           -         -    (545 087)
Operating costs         (2 168)    (23 621)     4 674    (134 397)
EBITDA                    3 701    (23 621)          -     16 449
Depreciation and           (41)     (1 344)          -    (4 249)
amortisation of non-
financial assets
Segment operating         3 660    (24 965)          -     12 200
profit
Capital expenditure         251       1 926          -       5 585
Segment total assets      1 835      89 534          -     444 818
Segment total             (127)   (173 274)          -   (248 093)
liabilities
Net Segment               1 708    (83 740)          -    196 725
Assets/(Liabilities)
Year to 31 December
2012
Segment revenues         17 325           -   (21 991)   1 471 744
Cost of sales           (5 411)           -          -      (1 157
                                                              365)
Operating costs         (4 440)    (42 412)     21 991   (270 486)
EBITDA                    7 474    (42 412)          -     43 893
Depreciation and           (85)     (3 091)          -    (8 751)
amortisation of non-
  financial assets
  Segment operating                 7 389    (45 503)          -        35 142
  profit
  Capital expenditure                 306       3 659          -        12 023
  Segment total assets              1 037     122 999          -       509 450
  Segment total                     (598)   (236 873)          -     (300 141)
  liabilities
  Net Segment                         439   (113 874)          -       209 309
  Assets/(Liabilities)
8. Taxation
  The effective tax rate of 8.5% for the period was based on              the
  anticipated weighted average tax rate for the full financial year.
9. Earnings per share
                                             6 months   6 months          Year
                                                   to         to            to
                                              30 June    30 June   31 December
                                                 2013       2012          2012
  Basic earnings per share
  Profit attributable to equity                 6 449      4 198       17 688
  shareholders of the parent company
  (R „000)
  Weighted average number of shares           225 630   225 630       225 630
  in issue („000)
  Basic earnings per share (cents)                2.9        1.9           7.8
  There are no potential dilutive
  shares, therefore diluted earnings
  per share equates to basic earnings
  per share.
  Headline earnings per share
  The earnings used in the
  calculation of headline earnings
  per share are as follows:
  Profit after taxation   (R'000)               6 449      4 198       17 688
  Headline earnings adjustment
  (R'000)
  - Loss/(gain) on disposal of                    198       (51)           174
  property, plant and equipment
  - Tax effect of adjustments                    (55)         14          (49)
  Total headline earnings (R'000)               6 592     4 161        17 813
  Weighted average number of shares           225 630   225 630       225 630
  in issue („000)
  Headline earnings per share (cents)          2.9        1.8             7.9
  Headline earnings per share from
  continuing operations
  The earnings used in the
  calculation of headline earnings
  from continuing operations are as
  follows:
  Headline earnings (R'000)                  6 592      4 161         17 813
  - Loss from discontinued operation         6 802      2 641          6 086
  Total headline earnings (R'000)           13 394      6 802         23 899
  Weighted average number of shares        225 630    225 630        225 630
  in issue („000)
  Headline earnings per share (cents)          5.9        3.0            10.6
  from continuing operations
10.   Cash and cash equivalents
                                          6 months   6 months            Year
                                                to         to              to
                                           30 June    30 June     31 December
                                              2013       2012            2012
                                             R'000      R'000           R'000
  Cash and cash equivalents
  include the following
  components:
  Cash at bank and on hand                   1 817      9 686         18 526
  Bank overdraft                               (5)        (7)        (4 466)
                                             1 812      9 679         14 060
11. Dividends
  No dividend was declared relating to the period under review.
12. Business combinations
  A small business acquisition was made during the period, towards which
  an initial payment of R 60 000, has been made. No disclosure has been
  made in terms of IFRS 3 as the total purchase consideration for the
  acquired business is not material.
13. Related party transactions
  The group, in the ordinary course of business, entered into various sale
  and purchase transactions on an arm's length basis at market rates with
  related parties.
14. Changes to the Board
  There have been no changes to the Board in the current period.
15. Notes to the Condensed Consolidated Statement of cash flows
                                              6 months      6 months             Year
                                                    to            to               to
                                               30 June       30 June      31 December
                                                  2013          2012             2012
                                                 R'000         R'000            R'000
      15.1 Cash generated from
      operations
      Profit/(Loss) before taxation                14 663         7 192       25 352
      from continuing operations
      Profit/(Loss) before taxation            (9 447)       (3 668)         (8 452)
      from discontinued operations
      Interest and dividend income                  (877)    (1 007)         (2 670)
      Finance costs                                 7 442      6 015          12 460
      Adjustment for non-cash items:
      Depreciation and amortisation                 4 370         4 375        8 939
                                                   16 151        12 907       35 629
      15.2 Working capital changes
      Change in trade and other               (12 287)       (4 568)        (56 824)
      receivables
      Change in inventories                         (126)         (705)          145
      Change in trade payables                      6 049         6 103       10 411
                                               (6 364)              830     (46 268)
16.   Discontinued Operations
  As previously communicated to shareholders, Workforce discovered that an
  act of fraud has been perpetrated by senior members of management in the
  Programmed Construction business. Accordingly, the board has decided to
  discontinue the affected business. The net effect on the financial
  results are shown below:
                                      Restated 6      Restated               Restated
                                          months      6 months                   year
                                              to            to                     to
                                         30 June       30 June            31 December
                                            2013          2012                   2012
                                           R'000         R'000                  R'000
Analysis of profit/(loss) for
the year from discontinued
operations
The comparative profit and cash
flows from discontinued
operations have been
represented to include those
operations classified in the
current year
Condensed Consolidated
Statement of comprehensive
income
Revenue                               3 219         17 656            29 785
Cost of sales                       (7 785)       (15 877)          (28 288)
Gross profit                        (4 566)          1 779             1 497
Operating costs                     (4 756)        (5 321)           (9 757)
Earnings before impairment,         (9 322)        (3 543)           (8 260)
depreciation, amortization,
interest and taxation (EBITDA)
Depreciation and amortisation         (125)          (125)             (188)
of non-financial assets
Operating profit/(loss)             (9 447)        (3 668)           (8 448)
Finance costs                             -            (3)               (4)
Profit before taxation              (9 447)        (3 671)           (8 452)
Taxation                              2 645          1 030             2 366
Profit/(loss) for the period        (6 802)        (2 641)           (6 086)
from discontinued operations
Condensed Consolidated
Statement of financial position
Total assets                         17 019         17 039            24 050
Trade and other receivables          11 911         14 630            20 155
Taxation                              4 722          1 853             2 818
Property, plant and equipment           362            230               455
Cash and cash equivalents                24             20                30
Inventory                                 -            306               592
Total Equity and liabilities         17 019         17 039            24 050
Retained earnings                  (16 866)        (6 619)          (10 064)
Loan from group companies            32 713         21 863            31 978
Trade and other payables              1 172          1 795             2 136
                                                       Restated      Restated
                                    6 months to     6 months to       Year to
                                   30 June 2013    30 June 2012   31 Dec 2012
                                          R'000           R'000         R'000
Condensed Consolidated Statement
Cash flows
Net cash flows from operating             (709)         (2 003)     (11 820)
activities
Net cash flows from investing               (32)          (355)       (643)
activities
Net cash flows from financing                735          2 378      12 493
activities
17. Prior Period Adjustments
  Due to the fraud as detailed in note 16 the financial results had to be
  adjusted as detailed below.
                                      Previously      Restated    Adjustment
                                        reported
                                     6 months to    6 months to
                                    30 June 2012   30 June 2012
                                           R'000          R'000       R'000
  Condensed Consolidated
  Statement of Comprehensive
  Income
  Profit/(loss) from discontinued          1 891        (2 641)       4 532
  operations
  Condensed Consolidated
  Statement of Financial Position
  Non-Current assets
  Deffered tax assets                     11 615         11 615             -
  Current Assets
  Trade and other receivables            361 998        348 002      13 996
  Taxation                                   767          4 685     (3 918)
  Equity and liabilities
  Equity
  Retained earnings                      102 125         92 047      10 078
  Condensed Consolidated
  Statement of Cash Flows
  Net cash flows from operating            7 169          7 220         (51)
  activities
  Net cash flows from investing          (5 211)        (5 261)           50
  activities
  Net cash flows from financing          (8 252)        (8 253)             1
  activities
  Net change in cash and cash            (6 294)        (6 294)             -
  equivalents
  Earnings per share
  Basic earnings per share                   3.9            1.9          2.0
  (cents)
  Headline earnings per share                3.9            1.8          2.1
  (cents)


                                      Previously      Restated      Adjustment
                                        reported
                                     31 Dec 2012   31 Dec 2012
                                           R'000         R'000          R'000
  Condensed Consolidated
  Statement of Comprehensive
  Income
  Profit/(Loss) from discontinued          (540)          (6 086)       5 546
  operations
  Condensed Consolidated
  Statement of Financial Position
  Non-Current Assets
  Deffered tax assets                     13 757           13 839         (82)
  Current Assets
  Trade and other receivables            415 712          400 260      15 452
  Taxation                                 1 523            5 850     (4 327)
  Equity and liabilities
  Equity
  Retained Earnings                      116 580          105 537      11 043
  Condensed Consolidated
  Statement of Cash Flows
  Net cash flows from operating         (22 803)      (22 978)             175
  activities
  Net cash flows from investing         (11 224)      (11 442)             218
  activities
  Net cash flows from financing           32 114           32 507       (393)
  activities
  Net change in cash and cash            (1 913)          (1 913)            -
  equivalents
  Earnings per share
  Basic earnings per share                  10.3              7.8          2.5
  (cents)
  Headline earnings per share               10.3              7.9          2.4
  (cents)
18.   Group net asset value per share (cents per share)
  The net asset value per share and weighted average number of ordinary
  shares used in the calculation of basic earnings per share are as
  follows:
                                      Previously      Restated      Adjustment
                                        reported
                                     6 months to    6 months to
                                    30 June 2012   30 June 2012
                                           R'000          R'000       R'000
  Group net asset value (R'000)          206 293        196 215      10 078
  Weighted average number of             225 630        225 630           -
  ordinary shares in issue („000)
                                              91             87            4
                                     Previously       Restated    Adjustment
                                       reported
                                    31 Dec 2012    31 Dec 2012
                                          R'000          R'000        R'000
  Group net asset value                 220 101        209 058       11 043
  Weighted average number of            225 630        225 630            -
  ordinary shares in issue („000)
                                              98             93            5
DIRECTORS' COMMENTARY
Operational Review
The financial results of our group for the first six months of the year
2013 are pleasing and show continued sustainable growth in all of our core
businesses. Earlier in the year, a fraud perpetuated by senior management
of a subsidiary was uncovered which necessitated that the business of
Programmed Construction be discontinued. This business did not form part
of the group's core business and as a result will not affect the
continuing operations. The full effects of the losses incurred were
reported on SENS on 28 June 2013. Please refer to note 16 and 17 in this
regard.
Group revenue from continued operations increased to R779 million, up by
12% compared to June 2012. Gross margins from continuing operations
remained largely unchanged at 22.3% despite aggressive competition and
increasing client demands. EBITDA from continuing operations showed
positive growth to R25.5 million – an increase of 55% on June 2012.
Headline earnings per share increased by 61% to 2.9 cents per share.
Basic and fully diluted earnings per share, taking into account the losses
incurred from discontinued operations, increased to 2.9 cents per share,
an increase of 53% on June 2012.
Cash generated from operating activities of R2.8 million represented a
substantial turnaround on the 2012 year end deficit of R23 million. Group
debtors days outstanding improved to 51 days from 56 days in December
2012.
The group's blue collar operations continued to perform extremely well,
showing very positive revenue and profit growth. Most of this growth is
attributable to market share gains resulting from an aggressive sales
strategy in existing and new markets. Consolidation in favour of the
dominant providers of outsourced staffing services is also playing its
role in this growth. Whit collar operations performed slightly below
budget. However, management expects these results to improve in the next
six months. The group's training and consulting businesses experienced
tough trading conditions and failed to perform to expectation. Management
action had been taken to restructure these operations which we believe
will result in increased growth and profitability. The group's employee
benefits and credit provider performed to expectation. Continued steps are
being taken to mitigate credit risk within this segment, which includes
ongoing system development and investment in debt collection methodology.
Management believes that turnover in all divisions of the group will
increase in the second half of the year, which together with a continued
focus on achieving operational efficiencies and tight working capital
management, should result in increased profitability. The group's
liquidity is expected to improve, which places it in a strong position to
take advantage of any market-based opportunities.
No changes to the board of directors has occurred during the period under
review.
For and on behalf of the board
RS Katz          LH Diamond                  WP van Wyk
(Chairman)       (Chief Executive Officer)   (Group Financial Director)
Johannesburg
21 August 2013
Executive directors
RS Katz, LH Diamond, WP van Wyk
Non-executive directors
NM Anderson, JR Macey*, L Letlape*, K Vundla*
Designated adviser
Merchantec Capital
Company secretary
S van Schalkwyk
Registered office
The registered office, which is also its principal place of business, is
11 Wellington Road, Parktown, 2193.
Transfer secretaries
Link Market Services South Africa Proprietary Limited
11 Diagonal Street, Johannesburg, 2001

Date: 21/08/2013 05:25:00 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