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

EQSTRA HOLDINGS LIMITED - Audited Preliminary Results 2015

Release Date: 01/09/2015 07:30
Code(s): EQS EQS09 EQS07 EQS04 EQS08A EQS06 EQS05     PDF:  
Wrap Text
Audited Preliminary Results 2015

Eqstra Holdings Limited
1998/011672/06
JSE codes: EQS
ISIN: ZAE000117123
Eqstra Corporation Limited
1984/007045/06
JSE codes: EQS04; EQS05;
EQS06; EQS07; EQS08A; EQS09

AUDITED PRELIMINARY RESULTS 2015

Operating profit increased by
10.6% 
to R1 037 million

Cash generated by operations before changes in working capital increased by
4.9% to R3 111 million

Headline earnings per share increased by
2.6% to 78.7 cents per share

Net asset value per share increase by
11.5% to 921.8 cents

Interest-bearing borrowings decreased by
5.7% to R7 519 million

Revenue decreased by
5.2% to R9 463 million

Key achievements

- Capital adequacy up to 27.5%  

- Liquidity buffer R1 023 million

- Excess assets reduced to R645 million

- Reduction of capital expenditure by 23.2% to R1 882 million

- Exit of non-core businesses

Key challenges

- Cost of excess assets amounting to R147 million

- Impairment of R97 million on yellow equipment

- Reduce exposure to Contract Mining to a balance risk portfolio

- Reduced liquidity in South African capital markets

- No dividend declared

- Revenue decreased by 5.2% to R9 463 million (2014: R9 978 million), due to sub-optimal utilisation of
  revenue-generating assets and the conclusion of loss making contracts in the Contract Mining and Plant Rental
  division. Fleet Management and Logistics closure of used vehicle retail branches and termination of subcontractor
  agreements resulted in lower revenue, however profitability increased. Industrial Equipment division grew its
  forklift market share, but low mining truck unit sales reduced distribution revenue. 

- Operating profit increased 10.6% to R1 037 million (2014: R938 million) on a strong performance from Fleet
  Management and Logistics and Industrial Equipment divisions. Contract Mining and Plant Rental also benefitted by
  improved efficiencies and cost reductions. 

- Revenue-generating assets (leasing assets and finance lease receivables) decreased by R52 million or 0.5% to R9
  982 million (2014: R10 034 million), largely due to a decrease of R213 million in Contract Mining and Plant Rental
  division in a focused effect to reduce the division's assets base relative to the group. 

- Interest-bearing borrowings decreased by 5.7% to R7 519 million (2014: R7 976 million) mainly due to free cash
  generated by the business on the back of Eqstra reducing expansionary capital expenditure. 

- Net asset value per share increased by 11.5% to 921.8 cents per share (2014: 826.8 cents per share). 

- Cash generated by operations before changes in working capital increased by 4.9% to R3 111 million (2014: R2 965),
  demonstrating Eqstra's ability to generate predictable cash flows on the back of annuity contracts. 

- Headline earnings per share (HEPS) increased by 2.6% to 78.7 (2014: 76.7) cents per share as overall group
  performance marginally improved in a subdued market. Despite the impairment of leasing assets, earnings per share
  (EPS) increased by 1.2% to 61.3 cents per share (2014: 60.6).

Divisional reviews 

Industrial Equipment               30 June    30 June          
                                      2015       2014         %
                                        Rm         Rm    change
Revenue                              3 045      3 037      +0.3
Operating profit                       328        311      +5.5
Net finance costs                    (169)      (153)     +10.5
Profit before taxation                 161        153      +5.2
PBT margin (%)                         5.3        5.0      +6.0
Revenue-generating assets            2 513      2 286      +9.9

The Industrial Equipment's forklift businesses, both in SA and the UK, performed well with SA market share increasing to
35%. The Heavy Equipment and 600SA business units performed below expectations largely on the back of a depressed order
book. Expansion in the UK is progressing well with the securing of the Konecrane distributorship. Subsequent to year end
the distribution agreement with Terex Trucks was terminated. 

Fleet Management and Logistics     30 June    30 June          
                                      2015       2014         %
                                        Rm         Rm    change
Revenue                              2 482      2 796    (11.2)
Operating profit                       410        366     +12.0
Net finance costs                    (220)      (184)     +19.6
Profit before taxation                 190        182      +4.4
PBT margin (%)                         7.7        6.5     +18.5
Revenue-generating assets            3 312      3 399     (2.6)

The Fleet Management and Logistics division continued to perform well. The successful launch of its new ERP system in
the African countries, together with the business restructure in SA contributed to cost saving, with further reductions
anticipated following the full integration of the SA operations. The division successfully retained contracts in line
with its focus on retaining and optimising existing client relationships.   

During the year the division achieved a 13.3% unit increase in value-added products (GPS, managed maintenance,
warranties) and developed a successful supply chain partnership with a leading dealership group. The growth is in line
with the strategic intent of evolving into an asset light integrated services business.

Contract Mining and Plant Rental   30 June    30 June          
                                      2015       2014         %
                                        Rm         Rm    change
Revenue                              4 094      4 515     (9.3)
Operating profit                       308        239     +28.9
Net finance costs                    (261)      (263)     (0.8)
Loss before taxation                  (38)       (24)     +58.3
Revenue-generating assets            4 170      4 383     (4.9)

The Contract Mining and Plant Rental division successfully implemented a turnaround strategy, with losses curtailed
through improvement in efficiencies, ensuring that execution is according to contract terms and tender, improved
utilisation on projects, change in personnel on some projects and engaging with our employees.

The division implemented a ring-fencing process with strict underlying protocols in order to accurately assess our
excess assets. Of the approximately R1 610 million of assets that came off contract or identified as underutilised
assets on existing contracts in the year, R868 million  was redeployed, sold, rented or leased. This is evidence of the
opportunities still available for earthmoving plant. Management further provided for an impairment of R97 million in
this regard. 

The Benga contract in Mozambique concludes in December 2015. Management is in negotiations with the concession holders
to either extend the contract or sell the assets to them.

The division maintained its lost time frequency rate at 0.20 (2014: 0.21).

Long-term debt funding

Eqstra's debt maturity profile continues to match the long-term nature of associated capital equipment investments.

Total interest-bearing borrowings decreased by 5.7% to R7 519 million (2014: R7 976 million). This is in line with the
group strategy to reduce debt and increase its capital adequacy ratio.

During the year the group was impacted by the constraints in the capital market. Despite this the group successfully
refinanced all maturing debt by extending R635 million term bank debt maturing in 2015 into longer term debt, arranging
R300 million new term facilities in Botswana, reducing overall group debt levels by R457 million and by utilising R820
million of the liquidity facility to refinance the commercial paper that matured during the year. 

In addition Eqstra continues to manage the duration, currency and interest rate of its debt in accordance with
underlying revenue-generating assets and in line with group treasury policy.

Standard and Poor's Rating Agency confirmed the long-term credit rating of Eqstra as zaBBB+. The group complied with all
bank debt covenants. The group achieved an interest cover (EBITDA) ratio of 4.5 times (2014: 5.0 times) and a capital
adequacy ratio of 27.2% (2014: 24.9%).

At 30 June 2015 the bank common terms agreement areas, being CMA and Botswana, had R1 023 million liquidity headroom
available to repay maturing bonds of R508 million in the first six months of the 2016 financial year. 

R442 million of bank debt maturing in March and June 2016 was extended by one year subsequent to 30 June 2015 to March
and June 2017.

The board is satisfied that the group has sufficient facilities in place to meet known and anticipated liquidity
requirements. 

Dividend

The board decided not to declare a dividend in order to preserve cash and increase the capital adequacy ratio of the
group in line with group's future strategy to restructure the balance sheet.

The board considered the solvency and liquidity of the company and is satisfied that the company will remain solvent and
liquid.

Acknowledgement

Mr E Clarke, CEO of the Contract Mining and Plant Rental division and executive director, resigned effective 1 October
2014 and Mr GG Gelink resigned on 30 November 2014 as non-executive director. In January 2015 the board welcomed Mr J
Colling as the CEO of the Contract Mining and Plant Rental division on 12 January 2015. Mr WS Hill retired on 1 June
2015 as CEO and executive director. The board thanks the exiting members for their contribution and wishes them well in
their future endeavours.

Mr JL Serfontein was appointed CEO on 24 July 2015. He will continue to also serve as CFO until the position is filled.
The board wishes him well in his new role. Other than mentioned above no further material subsequent events occurred. 

Looking forward

We are confident that our new 2020 strategy of restructuring the balance sheet, to become less capital intensive and
more services orientated, will rebase our platform for growth. In addition, through improved operational efficiencies
and complimentary diversification, Eqstra will be positioned to sustainably support our purpose of "moving value
globally, through powerful partnerships and creative solutions", enhancing shareholder returns. 

Industrial Equipment anticipates the forklift market in SA to remain challenging this next year while the UK market is
expected to increase marginally. We are in the process of expanding our footprint further through acquisitions in the
forklift business in the UK. The distribution of the Terex Trucks distribution agreement was terminated by mutual
agreement. We have secured the distribution rights for Link-Belt mobile cranes, launching September 2015. Looking ahead
the division will continue to diversify further into complimentary distributorships both in SA and the UK.

Fleet Management and Logistics division will continue to drive annuity based non-capital intensive services with funding
requirements for leasing being underwritten by partnering with financial institutions. 

Contract Mining and Plant Rental anticipates global commodity prices to remain under pressure. The three-year SAFCEC
wage agreements concluded set stability around increases in the short term. Globally, mining capital expenditure has
decreased with mining houses demanding alternative solutions, allowing us opportunities to redeploy excess assets
through the leasing or rental of mobile capital equipment. We are and remain committed to working closely with our
clients to improve the sustainability of projects.  

By order of the board
NP Mageza               JL Serfontein
Chairperson             Chief executive officer and Chief financial officer
28 August 2015

SUMMARISED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at                                                                      30 June   30 June
                                                                              2015      2014
                                                                                Rm        Rm
ASSETS
Non-current assets                                                          10 739    10 822
Intangible assets                                                              220       167
Property, plant and equipment                                                  468       519
Leasing assets                                                               9 950     9 991
Deferred tax assets                                                             65        67
Finance lease receivables                                                       16        12
Other investments and loans(2)                                                  20        66
Current assets                                                               3 127     3 054
Trade and other receivables and derivatives                                  1 770     1 752
Finance lease receivables                                                       16        31
Other investments and loans(2)                                                  58        42
Inventories                                                                  1 062     1 117
Taxation in advance                                                             18        19
Cash and cash equivalents                                                      203        93

Total assets                                                                13 866    13 876
EQUITY AND LIABILITIES
Stated capital                                                               1 839     1 839
Other reserves                                                                 330       272
Retained income                                                              1 569     1 314
Equity attributable to owners of the parent                                  3 738     3 425
Non-controlling interests                                                       32        26
Total equity                                                                 3 770     3 451
Non-current liabilities                                                      6 351     5 665
Interest-bearing borrowings (3)                                              5 601     4 912
Deferred tax liabilities                                                       750       753
Current liabilities                                                          3 745     4 760
Current portion of interest-bearing borrowings(3)                            1 918     3 064
Trade and other payables and derivatives                                     1 782     1 667
Current tax liabilities                                                         45        29

Total equity and liabilities                                                13 866    13 876

SUMMARISED CONSOLIDATED INCOME STATEMENT

for the years ended                                                        30 June   30 June
                                                                              2015      2014
                                                                                Rm        Rm

Revenue                                                                      9 463     9 978
Profit from operations before depreciation, amortisation and recoupments     3 070     3 004
Depreciation and amortisation                                              (2 034)   (2 067)
Recoupments                                                                      1         1
Operating profit                                                             1 037       938
Foreign exchange gains (losses)                                                 14       (1)
Net impairment of leasing assets(5)                                           (97)       (2)
Impairment of investment                                                         –      (63)
Profit before net finance costs                                                954       872
Net finance costs                                                            (653)     (603)
Finance costs including fair value gains(6)                                  (672)     (628)
Finance income                                                                  19        25

Profit before taxation                                                         301       269
Income tax expense                                                            (47)      (18)
Profit for the year                                                            254       251
Attributable to:
Owners of the parent                                                           243       240
Non-controlling interests                                                       11        11
Profit for the year                                                            254       251
                                                                             Cents     Cents
Earnings per share(8)
– Basic and diluted earnings per share (cents)                                61.3      60.6

SUMMARISED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the years ended                                                        30 June   30 June
                                                                              2015      2014
                                                                                Rm        Rm
Profit for the year                                                            254       251
Total other comprehensive income for the year, net of taxation                 109        68
Exchange differences on translation of foreign subsidiaries                     92        60
Net fair value gain on cash flow hedges and other fair value reserves           17         8
     
Total comprehensive income for the year, net of taxation                       363       319
Attributable to:    
Owners of the parent                                                           352       308
Non-controlling interests                                                       11        11
                                                                               363       319

SUMMARISED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the years ended                                           Stated capital   Other reserves   Retained income   Non-controlling interests    Total
                                                                          Rm               Rm                Rm                          Rm       Rm
Balance at 1 July 2013                                                 1 816              218             1 222                          19    3 275
Total comprehensive income for the year                                    –               68               240                          11      319
Profit for the year                                                        –                –               240                          11      251
Other comprehensive income for the year, net of taxation                   –               68                 –                           –       68
Net share-based payment reversal                                           –              (2)                 –                           –      (2)
Vesting of share incentive scheme                                          –             (19)               (2)                           –     (21)
Revaluation of Lereko call option                                          –                3                 –                           –        3
Dividends paid                                                             –                –             (146)                         (4)    (150)
Disposal of treasury shares                                               23                –                 –                           –       23
Deferred taxation effect on items recorded directly in equity              –                4                 –                           –        4
Balance at 30 June 2014                                                1 839              272             1 314                          26    3 451
Total comprehensive income for the year                                    –              109               243                          11      363
Profit for the year                                                        –                –               243                          11      254
Other comprehensive income for the year, net of taxation                   –              109                 –                           –      109
Net share-based payment reversal                                           –                2                 –                           –        2
Vesting of share incentive scheme                                          –              (2)                 –                           –      (2)
Devaluation of Lereko call option                                          –             (16)                 –                           –     (16)
Derecognition of Lereko call option                                        –             (23)                 –                           –     (23)
Dividends paid                                                             –                –                 –                         (5)      (5)
Realisation of currency translation reserve                                –             (12)                12                           –        –
Balance at 30 June 2015                                                1 839              330             1 569                          32    3 770

SUMMARISED CONSOLIDATED STATEMENT OF CASH FLOWS

for the years ended                                                        30 June   30 June
                                                                              2015      2014
                                                                                Rm        Rm
Cash flows from operating activities
Cash generated from operations before working capital movements              3 111     2 965
Working capital movements                                                      791       457
Cash generated from operations                                               3 902     3 422
Interest received                                                               19        25
Interest paid                                                                (672)     (628)
Taxation paid                                                                 (33)      (27)
Net cash flows from operating activities                                     3 216     2 792
Cash flows from investing activities
Acquisition of businesses                                                     (12)      (16)
Gross capital expenditure                                                  (2 551)   (3 137)
Proceeds on disposal of assets                                                  31         7
Decrease in finance lease receivables                                           11        44
Increase in other investments and loans                                          –      (15)
Net cash flows from investing activities                                   (2 521)   (3 117)
Cash flows from financing activities
Purchase of non-controlling interests                                          (3)         –
Decrease in derivative                                                           –        64
Dividends paid                                                                 (5)     (150)
Net (decrease) increase in interest-bearing borrowings                       (590)       199
Net cash flows from financing activities                                     (598)       113
Net increase (decrease) in cash and cash equivalents                            97     (212)
Effect of exchange rate translation on cash and cash equivalents                13         5
Cash and cash equivalents at beginning of year                                  93       300
Cash and cash equivalents at end of year                                       203        93

SEGMENTAL INFORMATION – SUMMARISED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at                                                    Group          Industrial Equipment    Fleet Management and Logistics   Contract Mining and Plant Rental   Corporate Office and Eliminations

                                                  30 June   30 June       30 June   30 June          30 June   30 June                  30 June   30 June                   30 June  30 June
                                                     2015      2014          2015      2014             2015      2014                     2015      2014                      2015     2014
                                                       Rm        Rm            Rm        Rm               Rm        Rm                       Rm        Rm                        Rm       Rm
BUSINESS SEGMENTATION
ASSETS
Intangible assets                                     220       167            12         6              167       119                       39        39                         2        3
Property, plant and equipment                         468       519           186       183               79        94                      139       157                        64       85
Leasing assets                                      9 950     9 991         2 513     2 286            3 290     3 356                    4 160     4 383                      (13)     (34)
Finance lease receivables                              32        43             –         –               22        43                       10         –                         –        –
Other investments and loans                            78       108             2         –               19        12                       59        50                       (2)       46
Inventories                                         1 062     1 117           841       917               57        55                      164       145                         –        –
Trade and other receivables and derivatives         1 770     1 752           503       501              284       389                      962       820                        21       42
Operating assets                                   13 580    13 697         4 057     3 893            3 918     4 068                    5 533     5 594                        72      142
Deferred tax assets                                    65        67
Taxation in advance                                    18        19
Cash and cash equivalents                             203        93
Total assets                                       13 866    13 876
LIABILITIES
Trade and other payables and derivatives            1 782     1 667           587       527              426       490                      697       592                        72       58
Interest-bearing borrowings                         7 519     7 976         2 364     2 426            2 236     2 463                    2 990     3 300                      (71)    (213)
Operating liabilities                               9 301     9 643         2 951     2 953            2 662     2 953                    3 687     3 892                         1    (155)
Deferred tax liabilities                              750       753
Current tax liabilities                                45        29
Total liabilities                                  10 096    10 425
GEOGRAPHIC SEGMENTATION
Operating assets                                   13 580    13 697         4 057     3 893            3 918     4 068                    5 533     5 594                        72      142
– South Africa                                      9 938    10 586         2 812     2 784            3 558     3 687                    3 496     3 973                        72      142
– Rest of world                                     3 642     3 111         1 245     1 109              360       381                    2 037     1 621                         –        –
Trade and other payables and derivatives            1 782     1 667           587       527              426       490                      697       592                        72       58
– South Africa                                      1 339     1 327           440       409              396       424                      431       436                        72       58
– Rest of world                                       443       340           147       118               30        66                      266       156                         –        –
Interest-bearing borrowings                         7 519     7 976         2 364     2 426            2 236     2 463                    2 990     3 300                      (71)    (213)
– South Africa                                      5 932     6 280         1 539     1 670            2 171     2 192                    2 293     2 631                      (71)    (213)
– Rest of world                                     1 587     1 696           825       756               65       271                      697       669                         –        –
Net capital expenditure                             2 520     3 130           940       856            1 062     1 517                      521       752                       (3)        5
– South Africa                                      1 767     2 717           676       630              914     1 358                      180       724                       (3)        5
– Rest of world                                       753       413           264       226              148       159                      341        28                         –        –

SEGMENTAL INFORMATION – SUMMARISED CONSOLIDATED INCOME STATEMENTS

for the years ended                                      Group          Industrial Equipment    Fleet Management and Logistics   Contract Mining and Plant Rental   Corporate Office and Eliminations

                                                  30 June   30 June       30 June   30 June          30 June   30 June                  30 June   30 June                    30 June 30 June
                                                     2015      2014          2015      2014             2015      2014                     2015      2014                       2015    2014
                                                       Rm        Rm            Rm        Rm               Rm        Rm                       Rm        Rm                         Rm      Rm
BUSINESS SEGMENTATION
Revenue
– Sales of goods                                    2 092     2 275         1 583     1 538              401       654                      108        83                          –       –
– Rendering of services, leasing income and other   7 371     7 703         1 387     1 249            1 998     2 022                    3 986     4 432                          –       –
                                                    9 463     9 978         2 970     2 787            2 399     2 676                    4 094     4 515                          –       –
Inter-segment revenue                                   –         –            75       250               83       120                        –         –                      (158)   (370)
                                                    9 463     9 978         3 045     3 037            2 482     2 796                    4 094     4 515                      (158)   (370)
Net operating expenses                            (6 393)   (6 974)       (2 173)   (2 252)          (1 285)   (1 691)                  (3 079)   (3 403)                        144     372
Depreciation and amortisation                     (2 034)   (2 067)         (544)     (474)            (788)     (739)                    (707)     (873)                          5      19
Recoupments                                             1         1             –         –                1         –                        –         –                          –       1
Operating profit (loss)                             1 037       938           328       311              410       366                      308       239                        (9)      22
Foreign exchange gains (losses)                        14       (1)             2       (5)                –         –                       12         2                          –       2
Net impairment of leasing assets                     (97)       (2)             –         –                –         –                     (97)       (2)                          –       –
Impairment of investment                                –      (63)             –         –                –         –                        –         –                          –    (63)
Profit (loss) before net finance costs                954       872           330       306              410       366                      223       239                        (9)    (39)
Net finance costs                                   (653)     (603)         (169)     (153)            (220)     (184)                    (261)     (263)                        (3)     (3)
Finance costs including fair value gains            (672)     (628)         (171)     (155)            (240)     (208)                    (269)     (265)                          8       –
Finance income                                         19        25             2         2               20        24                        8         2                       (11)     (3)

Profit (loss) before taxation                         301       269           161       153              190       182                     (38)      (24)                       (12)    (42)
Income tax (expense) income                          (47)      (18)          (44)      (20)             (51)      (51)                       46        58                          2     (5)
Profit (loss) for the year                            254       251           117       133              139       131                        8        34                       (10)    (47)
GEOGRAPHIC SEGMENTATION
Revenue                                             9 463     9 978         3 045     3 037            2 482     2 796                    4 094     4 515                      (158)   (370)
– South Africa                                      7 038     7 999         2 194     2 280            2 262     2 599                    2 740     3 490                      (158)   (370)
– Rest of world                                     2 425     1 979           851       757              220       197                    1 354     1 025                          –       –
Operating profit (loss)                             1 037       938           328       311              410       366                      308       239                        (9)      22
– South Africa                                        725       589           263       256              380       333                       91      (22)                        (9)      22
– Rest of world                                       312       349            65        55               30        33                      217       261                          –       –
Net finance costs                                     653       603           169       153              219       184                      261       263                          4       3
– South Africa                                        555       520           147       134              204       172                      200       211                          4       3
– Rest of world                                        98        83            22        19               15        12                       61        52                          –       –

NOTES

(1) Basis of preparation
    These summarised preliminary consolidated financial statements have been prepared in accordance with the framework concepts, measurement and recognition
    requirements of International Financial Reporting Standards (IFRS), the SAICA Financial Reporting Guides, as issued by the Accounting Practices Committee and
    the Financial Reporting Pronouncements as issued by the Financial Reporting Standards Council and contains at a minimum information required by IAS 34: Interim
    Financial Reporting, the JSE Limited Listings Requirements and the South African Companies Act. The accounting policies and their application are consistent,
    in all material respects, with those detailed in Eqstra's 2014 annual report, except for the adoption on 1 July 2014 of those new, revised and amended
    standards and interpretations in Eqstra's 2015 consolidated annual financial statements.
    The adoption of the new and amended statements of generally accepted accounting practice, interpretations of statements of generally accepted accounting
    practice, and improvements project amendments did not have a material impact on the group.
                                                                                                                                                    30 June      30 June
                                                                                                                                                       2015         2014
                                                                                                                                                         Rm           Rm
(2) Other investments and loans   
    – Listed, at market value                                                                                                                             1            1
    – Unlisted, at fair value or directors' valuation                                                                                                    19           58
    – Other loans                                                                                                                                        58           49
    
                                                                                                                                                         78          108
(3) Interest-bearing borrowings
    All outstanding commercial paper as at 30 June 2014 wAS repaid and refinanced with the R1 billion standby liquidity facility during the 2015 financial year.
    R820 million was utilised under the liquidity facility at 30 June 2015. The liquidity facilty has a 13-month rolling notice period and is therfore classified
    as long term. Current portion of interest bearing borrowings also includes R442 million of bank debt maturing in March and June 2016 which has been extended
    subsequent to year-end, for an additional 12 months from maturity date.
                                                                                                                                                    30 June      30 June
                                                                                                                                                       2015         2014
                                                                                                                                                         Rm           Rm
(4) Capital commitments and contingencies                                                                                                             1 776        2 835
    – Contracted                                                                                                                                        224          530
    – Authorised by directors but not contracted                                                                                                      1 552        2 305
    Contingent liabilities                                                                                                                                –            –
    Guarantees                                                                                                                                           24           18

    The capital commitments are substantially for the acquisition and replacement of leasing assets. Expenditure will be financed out of cash generated from
    operations, proceeds on disposals and existing banking facilities.
                                                                                                                                                    30 June      30 June
                                                                                                                                                       2015         2014
                                                                                                                                                         Rm           Rm
(5) Impairment of leasing assets
    During the year, the group performed a review of the recoverable amount of the unutilised assets in the Contract Mining and Plant Rental             97            2
    division. The review led to the impairment of R97 million, which has been recognised in profit and loss.
    Of the R97 million, R47 million relates to specific assets which were written down to their fair-value less costs-to-sell, being their scrap
    values.
    The remaining R50 million impairment was written down to the fair-value less costs-to-sell. In determining the fair-value less costs-to-sell,
    a valuation was obtained from an independent industry valuer, not related to the group. The valuation was done based on recent market prices
    of the assets with similar age and obsolescence.

(6) Finance costs including fair value gains
    Net interest expense                                                                                                                                672          627
    Fair value gains on borrowings and interest swaps (unrealised)                                                                                        –            1
                                                                                                                                                        672          628

                                                                                                                                                      Cents        Cents
(7) Net asset value per share attributable to owners of the parent                                                                                    921.8        826.8

(8) Headline earnings per share
    – Basic and diluted headline earnings per share (cents)                                                                                            78.7         76.7
    Reconciliation of earnings per share
    Basic and diluted earnings per share                                                                                                               61.3         60.6
    Profit on sale of property, plant and equipment and leasing equipment                                                                             (0.3)        (0.3)
    Impairment of investment                                                                                                                              –         15.9
    Net impairment of leasing assets                                                                                                                   24.5          0.5
    Taxation effect                                                                                                                                   (6.8)            –
    Headline earnings per share                                                                                                                        78.7         76.7
                                                                                                                                                    Million      Million
(9) Weighted average number of shares in issue for the year
    Number of ordinary shares
    – in issue                                                                                                                                        405.5        411.4

    – opening shares net of treasury shares                                                                                                           397.0        394.2
    – disposal of treasury shares                                                                                                                         –          2.1
    – repurchase of ordinary shares                                                                                                                   (0.4)            –
    Weighted average number of ordinary shares in issue during the year                                                                               396.6        396.3
    – dilutionary effect                                                                                                                                  –            –
    Diluted weighted average number of ordinary shares                                                                                                396.6        396.3

(10) Significant judgements and estimates
     Following the turmoil in the mining and resources sector, the group performed a review of the recoverable amount of the South African Contract Mining
     cash-generating unit, a significant cash-generating unit of the Group.

     The recoverable amount of this cash-generating unit was determined based on a value-in-use calculation which uses cash flow projections based on financial
     budgets approved by the directors covering a five year period, and a discount rate of 11.94% per annum.

     Cash flow projections during the budget period were based on the same expected gross margins per contract as is currently being earned. The cash flow
     projections were performed on individual projected contract profiles. Based on current tender activity, 2 additional contracts were included in the five year
     projections, and it was assumed that all the existing contracts will be renewed after their current contract termination rate. The cashflows beyond that five
     year period have been extrapolated using a steady 5% per annum growth rate which is the projected long-term average growth rate of the division.

     Key assumptions used in value in use calculation:

     Discount rate: The weighted average cost of capital (WACC) of 11.94% was used. Terminal growth rate: 5%
     Capital expenditure: Capital expenditure is increased over the budget period in order to achieve a 1:1 revenue to asset ratio. The terminal period then
     assumes that this ratio is maintained.

(11) The auditors, Deloitte & Touche, have issued their unmodified opinion on the group's consolidated annual financial statements for the year ended 30 June 2015.

     The audit was conducted in accordance with International Standards on Auditing. A copy of the auditors report together with a copy of the audited consolidated
     financial statements are available for inspection at the company's registered office. These summarised preliminary consolidated annual financial statements
     have been derived from the group's consolidated annual financial statements and are consistent in all material respects with the group's consolidated annual
     financial statements. These summarised preliminary consolidated financial statements have been audited by the company's auditors who have issued an unmodified
     opinion and the audit report on these summarised consolidated financial statements is available for inspection at the company's registered office.

     The auditors' report does not necessarily report on all of the information contained in this announcement. Shareholders are therefore advised that, in order
     to obtain a full understanding of the nature of the auditor's engagement, they should obtain a copy of the auditor's report, together with the accompanying
     consolidated annual financial information from the company's registered office. Any reference to future financial information included in this announcement
     has not been reviewed or reported on by the auditors.

NAME AND REGISTRATION NUMBER
Eqstra Holdings Limited
1998/011672/06
JSE codes: EQS; EQS02; EQS04; EQS05;
EQS06; EQS07; EQS08A; EQS09
ISIN: ZAE000117123

REGISTERED OFFICE AND
BUSINESS ADDRESS
61 Maple Street, Pomona, Kempton Park, 1619
PO Box 1050, Bedfordview, 2008

NON-EXECUTIVE DIRECTORS
NP Mageza*(Chairperson), MJ Croucamp*,
S Dakile-Hlongwane, VJ Mokoena*,
SD Mthembi-Mahanyele*, AJ Phillips*,
TDA Ross*, LL von Zeuner*
(*Independent)

EXECUTIVE DIRECTORS
JL Serfontein (CEO & CFO)1 CA(SA)
(1Preparer of financial results)

COMPANY SECRETARY
L Möller

TRANSFER SECRETARIES
Computershare Investor Services
Proprietary Limited
70 Marshall Street, Johannesburg, 2001
PO Box 61051, Marshalltown, 2107

SPONSOR
Rand Merchant Bank
(a division of FirstRand Bank Limited)

INVESTOR RELATION
FTI Consultants
021 487 9022

1 September 2015 
Date: 01/09/2015 07:30:00 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