AI assistant
BSA LIMITED — Annual Report 2008
Aug 26, 2008
64569_rns_2008-08-26_b2346a62-72db-42f4-9e95-295539907989.pdf
Annual Report
Open in viewerOpens in your device viewer
BSA LIMITED
PRELIMINARY FINAL REPORT
for the Year Ended 30 June 2008
ABN 50 088 412 748
PRELIMINARY FINAL REPORT GIVEN TO THE ASX UNDER LISTING RULE 4.3A
Name of entity BSA Limited
ABN or equivalent reference # 50 088 412 748
Reporting period Financial Year Ended 30 June 2008
Previous corresponding period Financial Year Ended 30 June 2007
Contents
Item
| Results for announcement to the market | 1. | |
|---|---|---|
| Commentary on Results | 2. | |
| Condensed Consolidated Income Statement | 3. | |
| - Revenue | 3.1 | |
| - Other income | 3.2 | |
| - Expenses | 3.3 | |
| - Individually Significant Items | 3.4 | |
| - Amortisation and Impairment Expenses | 3.5 | |
| - Capitalisation of Borrowing Costs | 3.6 | |
| - Comparison of Half-Year Profits | 3.7 | |
| Condensed Consolidated Balance Sheet | 4. | |
| - Consolidated Accumulated Losses | 4.1 | |
| Condensed Consolidated Cash Flow Statement | 5. | |
| - Reconciliation of Cash | 5.1 | |
| - Non-Cash Financing and Investing Activities | 5.2 | |
| Condensed Consolidated Statement of Changes in Equity | 6. | |
| Net tangible assets per ordinary share | 7. | |
| Details of subsidiaries | 8. | |
| Details of associates and joint venture entities | 9. | |
| Dividends | 10. | |
| Accounting Standards | 11. | |
| Other Information Regarding the Accounts | 12. | |
| Other Significant Information | 13. |
1. RESULTS FOR ANNOUNCEMENT TO THE MARKET
| $'000 | ||||
|---|---|---|---|---|
| Revenue from continuing operations | up | 53.4 % | to $ | 243,882 |
| Profit after income tax from continuing | ||||
| operations | down | 10.7 % | to $ | 8,020 |
| Net profit for the period attributable to | ||||
| members | down | 10.7 % | to $ | 8,020 |
| Amount per share | Franked amount per share at 30% tax |
|||
| Dividends per Share | ||||
| Final - FY 2007 | 1.7 cents | 1.7 cents | ||
| Interim - FY 2008 | 3.5 cents | 3.5 cents | ||
| Final - FY 2008 | 0.75 cents | 0.75 cents | ||
| Record date for determining entitlements to dividend | 16 September 2008 | |||
| Payment date of dividend | 3 October 2008 | |||
| Explanations |
Refer to Commentary on Results attached.
2. COMMENTARY ON RESULTS
Financial Highlights
BSA Limited’s (ASX: BSA) total revenue for the year grew to $243.9 million (2007: $159.0M) with resultant earnings before interest, tax and depreciation (EBITDA) of $16.1 million (2007: $14.3M).
This is a significant improvement in terms of both revenue and profit margin across the business which can be attributed to the strategic acquisition of the Triple M group of companies, which installs and maintains mechanical and fire services for many of Australia’s largest building projects, and a consistent performance from the Contracting Solutions division.
Net Profit After Income Tax (NPAT) decreased to $8.020 million down from $8.984M in 2007. The reported 2008 result was impacted by a number of nonrecurring abnormal items which included the following;
-
Costs associated with the Hills Industries Ltd (ASX Code: HIL) unsuccessful merger and acquisition transaction
-
Inventory write offs not previously identified in prior years
-
Higher expenditure and lower revenues realised by the business relating to the launch of FOXTEL’s new Subscriber Management System
Interest expense increased by $1.6 million and impacted the NPAT result when compared to last year, the incremental charges were due to the borrowings associated with the acquisition of the Triple M Group of Companies.
Operational Highlights
The Contracting Solutions Division, comprising the telecommunications, subscription and free to air television business units continued to provide solid revenues during a year of consolidation. Having secured 50% of the OPTUS HFC works and a 2 year contract to provide installation and maintenance services to Telstra via SILCAR, all business units now have revenues secured for the immediate future. Operational performance continues to be very strong with all Key Performance Indicators across both sectors exceeding our customer’s expectations.
Overall Tickets of Work (TOW’s) increased by 11% in the 2007/2008 financial year, up by 150,000 from 1,360,000 to 1,510,000. This was a notable achievement following the reduced volumes under the revised contractual arrangements for the installation and maintenance services provided to Telstra, which saw BSA provide these services to Telstra as a subcontractor to SILCAR.
The successful launch of the FOXTEL HD+ service offering has exceeded initial expectations and has added an additional revenue stream for the FOXTEL division as customers seek to upgrade their existing service and as new customer’s take up this exceptional product.
A major initiative undertaken during the year was to introduce a trainee program specifically designed to introduce new resources into the telecommunications and
subscription television industry, which over recent years has been in desperate need of a new injection of talent. Utilising BSA Advanced Learning (BAL), our in house Registered Training Organisation, BSA has successfully trained and released over 70 new trainees to the field during the year, providing fresh resources to the industry and improved margins to BSA.
BSA continues to be passionate about the global environment and during the year was awarded its certification to ISO 14001 of Environmental Management. This compliments our already awarded ISO9001 accreditation for Quality Assurance and our ISO4801 accreditation in OH&S. Together, these are the foundation of BSA’s OHS&E policies and procedures.
The Technical Services division continued its strong association with Tellabs across the period, assisting them with the continued growth of their equipment’s presence in the Telstra network. This support encompassed the management of all new equipment coming into the country as well as the 24/7 technical support of the equipment in the Telstra network. Amongst other things, the division developed a world class procedure for the cleaning and commissioning of Optical Ports that was subsequently adopted by Telstra as standard practice. The division has played an important role in Tellabs continued success in Australia.
The Building Services division, comprising the Triple M Group which was acquired in August 2007 had a solid year in its first as a BSA Limited company. Initial focus was placed on the integration of the group into BSA. This was made easier by the cultural alignment of the two companies.
Triple M have also successfully established its WA operations and entered the Fire Services space in the QLD market place. In line with BSA’s ISO 14001 certification of Environmental Management Triple M established a Sustainable Upgrades Division to focus on significant opportunities in sustainable facility services upgrades in existing buildings including Green Star and National Australian Built Environment Rating System (NABERS) and Australian Building Greenhouse Rating (ABGR) refurbishments.
Notable events during the year were
-
The strategic acquisition of the Triple M Group of Companies in August 2007 signified a diversification of the business into the facility services sector and added $82.3 million in revenues and $7.2 million in EBITDA contribution to the BSA Group.
-
Securing the OPTUS HFC Services contract for the next 2 years which extended BSA’s geographic coverage into Sydney and Melbourne. The contract is expected to generate revenues of approximately $30 million over the term of the contract.
-
Securing ongoing Telstra installation and maintenance works for a further 2 years under a “super” subcontractor arrangement with SILCAR, this contract being valued at approximately $70 million in revenue.
-
Strengthening of the strategic partnership with FOXTEL, through assuming some of the call centre activities and delivering on the requirements of the FOXTEL HD+ launch.
-
In April 2008, Ross Johnston, formerly the Chief Executive Officer, Spotless Australian Services was appointed Chairman of the Board following the retirement of Brian Baldwin.
-
Enhanced our capabilities and reputation in the growing Public Private Partnership (PPP) market place with the completion of the Justice Precinct project for Brookfield Multiplex valued at $20M and the awarding of the Mechanical & Fire Services contracts for the Orange Hospital Public Private Partnership with Hansen Yuncken valued at $13M.
-
The Building Services division, significantly was the HVAC supplier for Green Square North Tower development. This development was subsequently awarded an environmental rating of 6 Green Star, only 2nd building in QLD to be awarded a 6 Star Green rating.
-
Triple M was also awarded contracts with South Western Sydney Area Health Service for the maintenance of Chillers in their hospital portfolio and was successful in renewing the maintenance contracts for Suncorp Metway Stadium in Brisbane and ANZ Stadium in Sydney.
-
The MR Group continued to provide solid returns following last year’s review of operations and the subsequent restructure. The focus on operational expenses ensured a solid result prevailed in the 2007/2008 financial year.
-
BSA continues to encourage and assist all contractors to convert their vans to gas fuel supporting BSA’s commitment to the environment.
-
BSA continued its support for Young Care Limited, an organisation dedicated to providing accommodation for young people with high care needs.
Events occurring after the end of the financial year (30 June 2008)
There were no significant events that occurred after the end of the financial year.
2009 Outlook
The outlook for the new financial year is positive and BSA fully expects to deliver sustainable Revenues of $250 million and an EBITDA margin in line with the 2008 financial year.
-
A key change leading up to the new financial year has been the appointment of our new Chairman Ross Johnston. Mr Johnston is an extremely experienced executive having been engaged nationally and internationally for major corporations including, Lend Lease and Spotless Group Limited. Mr Johnston has commenced a strategic review of all operations which will determine the future direction of the Group and drive the delivery of our growth expectations. It is intended to update the market in late September, early October 2008 with the outcomes as more detailed strategic plans are finalised.
-
Whilst BSA enjoys secure long term contracts in the telecommunications and subscription television divisions, a permanent tightening however in margins through competitive tender processes and pressure on costs has resulted in BSA being in line with its competitors in terms of EBITDA margin performance. This
being said, volumes continue to be strong and focus on increased productivity is the key to a successful year.
-
BSA will continue to competitively bid for new opportunities in the telecommunications/volume contracting space. Being viewed in the market as one of the leaders in the provision of these services, it is important for BSA to remain competitive and secure opportunities as they are presented. This will assist our strategy of driving organic growth.
-
Further enhancing the relationship with FOXTEL and growing the range of services provided is an ongoing objective. The push for further work of this type supports the objective of driving volatility of earnings out of BSA.
-
The Building Services division (Triple M) similarly seeks to capitalise on its strong “order book” and grow the business organically in existing markets and through expansion into other geographic regions. Additionally, BSA continues to identify potential strategic acquisitions in this space that will compliment the overall growth strategy.
-
In summary, as stated earlier, BSA will update the market in late September, early October 2008 with the outcomes of the strategic review as the plans are finalised with the key areas of focus being;
-
Management driving productivity in our core capability of volume contracting;
-
Determining the acquisition strategy, ensuring acquisitions are accretive and provide annuity type earnings
-
Finalisation of the dividend policy;
-
Growth of the Building Services division
2. COMMENTARY ON RESULTS
Earnings Per Share
| Earnings per share for profit from continuing operations: Basic earnings per share Diluted earnings per share (a) ` Basic Earnings Per Share Profit Net profit attributable to outside equity interests Earnings used to calculate basic EPS and dilutive EPS (b) Weighted average number of ordinary shares outstanding during the year used in calculating basic EPS Weighted average number of options outstanding Weighted average number of ordinary shares outstanding during the year used in calculating dilutive EPS Reconciliation of earnings to profit |
2008 $'000 4.41 cents 4.41 cents 8,020 - 8,020 No. 181,878,289 206,609 182,084,898 Consolidated |
2007 $'000 5.83 cents 5.68 cents 8,984 - 8,984 No. 154,170,944 3,921,125 158,092,069 |
|---|---|---|
(c) Information concerning the classification of securities
Options
Options granted to employees under the BSA Limited Employee Option Plan are considered to be potential ordinary shares and have been included in the determination of diluted earnings per share to the extent to which they are dilutive. The options have not been included in the determination of basic earnings per share.
Dividends
| (a) Ordinary Shares Final dividend for the year ending 30 June 2007 of 1.7 cents (2006:0.5 cents) per fully paid share paid 3 October 2007 Fully franked based on tax paid @ 30% Interim dividend for the year ending 30 June 2008 of 3.5 cents (2007:1.5 cents) per fully paid share paid 15 April 2008 Fully franked based on tax paid @ 30% Total dividends provided for or paid (b) Dividends not recognised at year end In addition to the above dividends, since year end the directors have recommended the payment of a final dividend of 0.75 cents per fully paid ordinary share, (2007: 1.7 cents) fully franked based on tax paid at 30%. The aggregate amount of the proposed dividend expected to be paid on 3 October 2008 out of retained profits at 30 June 2008, but not recognised as a liability at year end, is |
2008 $'000 3,060 6,464 9,524 1,415 Consolidated |
2007 $'000 757 2,316 |
|---|---|---|
| 3,073 | ||
| 3,081 |
(c) Franked dividends
The franked portions of the final dividends recommended after 30 June 2008 will be franked out of existing franking credits or out of franking credits arising from the payment of income tax in the year ending 30 June 2008.
| Franking credits available for subsequent financial years based on a tax rate of 30% (2007 - 30%) |
2008 $'000 Consolidated 14,891 |
2007 $'000 7,618 |
|---|---|---|
The above amounts represent the balance of the franking account as at the end of the financial year, adjusted for:
(a) franking credits that will arise from the payment of the amount of the provision for income tax
(b) franking debits that will arise from the payment of dividends recognised as a liability at the reporting date, and
(d) franking credits that will arise from the receipt of dividends recognised as receivables at the reporting date.
The impact on the franking account of the dividend recommended by the directors since year end, but not recognised as a liability at year end, will be a reduction in the franking account of $607,000 (2007: $1,320,000)
Segment Results
Business and Geographic Segments
Business segments
The consolidated entity is organised into the following industry segments
Contracting Solutions
Provides contracting services to the telecommunications, subscription television and communication industries. The contracting services include the delivery of bundled services over hybrid fibre coax network, the installation of subscription television, the installation of free to air television antennas and security systems.
Building Services
Provides the designs, installation and maintenance of building services for commercial and industrial buildings including: mechanical services, air conditioning, heating and ventilation, refrigeration and fire services.
Geographic segments
The consolidated entity currently operates in one geographic segment, being Australia.
Primary reporting - Business segments
| 2008 Sales to external customers Other revenue Total segment revenue Segment result Income tax expense Net profit Segment assets |
Contracting Solutions Building Services $'000 $'000 161,575 82,307 255 310 |
Consolidated $'000 243,882 565 |
|---|---|---|
| 161,830 82,617 - |
244,447 | |
| 7,442 4,294 |
11,736 (3,716) |
|
| 8,020 | ||
| 82,433 25,258 |
107,691 |
| Segment liabilities Acquisition of property, plant and equipment, intangibles and other non current segment assets Depreciation and amortisation expenses Other non-cash expenses 2007 Sales to external customers Other revenue Total segment revenue Segment result Income tax expense Net profit Segment assets Segment liabilities Acquisition of property, plant and equipment, intangibles and other non current segment assets Depreciation and amortisation expenses Other non-cash expenses S d i G hi l Primary reporting - Business segments econ ary report ng - eograp ca segments |
38,773 15,603 |
54,376 |
|---|---|---|
| 2,633 734 |
3,367 | |
| 2,247 780 |
3,027 | |
| 48 - |
48 | |
| Contracting Solutions Building Services $'000 $'000 158,973 - 312 - |
Consolidated $'000 158,973 312 |
|
| 159,285 - |
159,285 | |
| 12,923 - |
12,923 (3,939) |
|
| 8,984 | ||
| 52,195 - |
52,195 | |
| 16,782 - |
16,782 | |
| 2,129 - |
2,129 | |
| 1,371 - |
1,371 | |
| 201 - |
201 | |
| Australia | 2008 2007 2008 2007 2008 2007 $'000 $'000 $'000 $'000 $'000 $'000 243,882 158,973 107,691 52,195 3,367 2,129 Segment Revenues Carrying Amount of Segment Assets Acquisitions of Non- current Segment Assets |
| S d i econ ary report ng - segments |
G hi l eograp ca |
|||
|---|---|---|---|---|
| Segment | Revenues | Carrying Amount of Segment Assets |
Acquisitions of Non- current Segment Assets |
|
| 2008 | 2007 | 2008 2007 |
2008 2007 |
|
| $'000 | $'000 | $'000 $'000 |
$'000 $'000 |
|
| Australia | 243,882 | 158,973 | 107,691 52,195 |
3,367 2,129 |
Accounting Policies
Segment revenues and expenses are those directly attributable to the segments and include any joint revenue and expenses where a reasonable basis of allocation exists. Segment assets include all assets used by a segment and consist principally of cash, receivables, inventories, intangibles and property, plant and equipment, net of allowances and accumulated depreciation and amortisation. While most assets can be directly attributed to individual segments, the carrying amount of certain assets used jointly by two or more segments is allocated to segments on a reasonable basis. Segment liabilities consist principally of payables, employee benefits, accrued expenses, provisions and borrowings.
Impairment Losses
There was no impairment loss relating to goodwill recognised as an expense (2007: Nil).
Share-based Payment Expense
A share-based payment expense amounting to $48,329 (2007: $201,359) relating to options granted to certain employees was recognised as an expense.
3. CONDENSED CONSOLIDATED INCOME STATEMENT
| Revenue from continuing operations - refer 3.1 below Other income - refer 3.2 below Expenses - refer 3.3 below Finance costs Profit before income tax Income tax expense Profit for the year from continuing operations Profit for the year Profit for the year attributable to members Basic Earnings Per Share Diluted Earnings Per Share Dividends Per Share |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| 243,882 565 (230,830) (1,881) |
158,973 312 (146,083) (279) |
|
| 11,736 (3,716) |
12,923 (3,939) |
|
| 8,020 | 8,984 | |
| 8,020 | 8,984 | |
| 8,020 | 8,984 | |
| 4.41 cents 5.83 cents 4.41 cents 5.68 cents 5.20 cents 2.00 cents |
NOTES TO THE CONDENSED CONSOLIDATED INCOME STATEMENT
3.1 Revenue from continuing operations
| Revenue from Sales Revenue from Services Contract Revenue |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| 16,150 145,425 82,307 |
16,062 142,911 - |
|
| 243,882 | 158,973 |
3.2 Other income
| Net gain on disposal of property, plant and equipment Net gains on foreign exchange Interest Revenue - other persons |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| 34 - 531 |
68 2 242 |
|
| 565 | 312 |
3.3[Expenses]
| Expenses | ||
|---|---|---|
| Changes in inventories of finished goods and WIP Raw materials and consumables used Employee benefits expense Depreciation and amortisation expense (including intangibles) Occupancy Other Expenses |
Current Period A$'000 |
Previous corresponding period A$'000 |
| (740) 192,289 23,032 3,027 1,948 11,274 |
526 118,217 16,950 1,371 1,206 7,813 |
|
| 230,830 | 146,083 |
3.4 Individually Significant Items
| Unsuccessful merger and acquisition transaction Inventory write off Share-based payments expense |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| 412 1,279 48 |
- - 201 |
|
| 1,739 | 201 |
3.5 Amortisation and Impairment Expenses
| Impairment of goodwill Total impairment write-downs |
Consolidated - Current period | Consolidated - Current period | Consolidated - Current period | Consolidated - Current period |
|---|---|---|---|---|
| Before tax A$'000 |
Related tax A$'000 |
Related outside equity interests A$'000 |
Amount (after tax) attributable to members A$'000 |
|
| - | - | - | - | |
| - | - | - | - |
3.6 Capitalisation of Borrowing Costs
Borrowing costs capitalised that are not included in finance cost expenses disclosed above include:
| Interest costs capitalised in asset values Interest costs capitalised in intangibles (unless arising from an acquisition of a business) |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| - - |
- - |
|
| - | - |
3.7[Comparison of Half-Year Profits]
| Comparison of Half-Year Profits | ||
|---|---|---|
| Consolidated profit after tax attributable to members reported for the 1st half yearly report Consolidated profit(loss) after tax attributable to members for the 2nd half year |
Current Period A$'000 |
Previous corresponding period A$'000 |
| 6,378 | 4,495 | |
| 1,642 | 4,489 |
4. CONDENSED CONSOLIDATED BALANCE SHEET
| Current Assets Cash and cash equivalents Trade and other receivables Inventories Total Current Assets Non-Current Assets Trade and other receivables Property, plant and equipment Intangible assets Deferred tax assets Total Non-Current Assets TOTAL ASSETS Current Liabilities Trade and other payables Borrowings Current tax liabilities Total Current Liabilities Non-Current Liabilities Borrowings Deferred tax liabilities Provisions Total Non-Current Liabilities TOTAL LIABILITIES NET ASSETS Equity Contributed Equity Reserves Accumulated Losses Parent entity interest Total Equity |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| 4,336 38,827 2,885 |
3,422 28,121 3,626 |
|
| 46,048 | 35,169 | |
| 2,461 7,681 50,092 1,409 |
1,103 3,744 11,490 689 |
|
| 61,643 | 17,026 | |
| 107,691 | 52,195 | |
| 27,949 5,539 258 |
12,311 375 2,644 |
|
| 33,746 | 15,330 | |
| 19,730 225 675 |
974 122 356 |
|
| 20,630 | 1,452 | |
| 54,376 | 16,782 | |
| 53,315 | 35,413 | |
| 68,835 1,194 (16,714) |
49,477 1,146 (15,210) |
|
| 53,315 | 35,413 | |
| 53,315 | 35,413 |
Total Non-Current Liabilities
TOTAL LIABILITIES
NET ASSETS
Equity
Contributed Equity Reserves Accumulated Losses
Parent entity interest
Total Equity
NOTES TO THE CONDENSED CONSOLIDATED BALANCE SHEET
4.1 Consolidated Accumulated Losses
| Accumulated Losses at the beginning of the financial year Net profit attributable to members Dividends and other equity distributions paid or payable Accumulated Losses at the end of the financial year |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| (15,210) 8,020 (9,524) |
(21,121) 8,984 (3,073) |
|
| (16,714) | (15,210) |
5. CONDENSED CONSOLIDATED CASH FLOW STATEMENT
| Cash flows related to operating activities Receipts from customers Payments to suppliers and employees Interest received Interest and other costs of finance paid Income tax refund Income taxes paid Other taxes paid Net operating cash flows Cash flows related to investing activities Payments for purchases of property, plant and equipment Proceeds from sale of property, plant and equipment Payments for purchases of equity investments Other (Cash acquired on acquisition of subsidiary / net of acquisition cost paid) Net investing cash flows Cash flows related to financing activities Proceeds from issues of shares Proceeds from borrowings Repayment of borrowings Dividends paid Share issue costs Net financing cash flows Net increase (decrease) in cash held Cash at beginning of year -refer 5.1 below Cash at end of year -refer 5.1 below |
Current Period A$'000 |
Previous corresponding period A$'000 |
|---|---|---|
| 270,782 (243,437) 383 (1,623) 205 (6,886) (5,973) |
168,353 (156,226) 242 (279) 106 (1,464) (3,673) |
|
| 13,451 | 7,059 | |
| (1,898) 179 (28,369) 1,936 |
(1,412) 298 - - |
|
| (28,152) | (1,114) | |
| 260 60,000 (38,500) (6,115) (28) |
252 9,500 (11,070) (1,606) (13) |
|
| 15,617 | (2,937) | |
| 916 3,420 |
3,008 412 |
|
| 4,336 | 3,420 |
NOTES TO THE CONDENSED CONSOLIDATED CASH FLOW STATEMENT
5.1 Reconciliation of Cash
| Reconciliation of Cash | ||
|---|---|---|
| Cash on hand and at bank Bank overdraft Total cash at end of year |
Current Period A$'000 |
Previous corresponding period A$'000 |
| 4,336 - |
3,422 (2) |
|
| 4,336 | 3,420 |
5.2 Non-Cash Financing and Investing Activities
(i) During the year the economic entity acquired plant and equipment with an aggregate value of $1,470,000 (2007 : $717,000) by means of finance leases. These acquisitions are not reflected in the cash flow statement.
(ii) During the year the economic entity issued shares under the Executive Securities Plan with a value of $1,366,951 (2007 : $133,059) by means of a loan. This issue is not reflected in the cash flow statement.
(iii) During the year the economic entity paid a dividend and certain holders of ordinary shares elected to have all or part of their dividend entitlements satisfied by the issue of new ordinary shares rather than by being paid in cash, with a value of $3,408,688 (2007 : $1,466,331).
(iv) During the year the economic entity issued shares as part of the purchase consideration for the Triple M group of companies with a value of $14,350,599 (2007 : Nil). This issue is not reflected in the cash flow statement.
6. CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| As at 1 July 2006 Profit for the year Shares issued during year Dividends paid Share-based payment expense As at 30 June 2007 Profit for the year Dividends paid Shares issued during year Share-based payments expense As at 30 June 2008 |
Issued capital Accumulated losses Share-based payment Reserve Total equity $'000 $'000 $'000 $'000 47,601 (21,121) 945 27,425 - 8,984 - 8,984 1,876 - - 1,876 - (3,073) - (3,073) - - 201 201 |
|---|---|
| 49,477 (15,210) 1,146 35,413 - 8,020 - 8,020 - (9,524) - (9,524) 19,358 - - 19,358 - - 48 48 |
|
| 68,835 (16,714) 1,194 53,315 |
OTHER NOTES TO THE CONDENSED FINANCIAL STATEMENTS
7. NET TANGIBLE ASSETS PER ORDINARY SHARE (NTA backing)
Previous Current Period corresponding period 0.96 cents 14.83 cents
8. DETAILS OF SUBSIDIARIES
- 8.1 Control Gained Over Entities During the Period
Name of entity
Date control acquired, i.e. date from which profit(loss) has been calculated
Profit (loss) of the subsidiary (or group of entities) during the current period since the date on which control was acquired
Profit (loss) of the subsidiary (or group of entities) for
the whole of the previous corresponding period
| Triple Mgroup of companies | ||||||
|---|---|---|---|---|---|---|
| 1 August 2007 | ||||||
| $4,521,987 | $ | $ | ||||
| $4,124,321 | $ | $ |
- 8.2 Loss of Control of Entities During the Period
Name of entity
Date of loss of control, i e. . date until which profit(loss) has been calculated
Profit (loss) from the subsidiary (or group of entities) during the current period to the date on which control was lost
Profit (loss) from the subsidiary (or group of entities)
for the whole of the previous corresponding period
Contribution to consolidated profit (loss) from sale of interest leading to loss of control
| $ | $ | $ | ||
|---|---|---|---|---|
| $ | $ | $ | ||
| $ | $ | $ |
9. DETAILS OF ASSOCIATES AND JOINT VENTURE ENTITIES
| 9.1 | Equity Accounted Associates and Joint Venture Entities |
%Ownership Interest | %Ownership Interest | Contribution to Net Profit | Contribution to Net Profit | |
|---|---|---|---|---|---|---|
| Current Period % |
Previous Corresponding Period % |
Current Period A$ '000 |
Previous Corresponding Period A$ '000 |
|||
9.2 Aggregate Share of Profits(Losses) of Associates and Joint Venture Entities
| Group's Share of Associates and Joint Venture Entities: Profit(Loss) before income tax Income tax expense Net profit(loss) Adjustments |
Current Period A$ '000 |
Previous Corresponding Period A$ '000 |
|---|---|---|
| - - |
- - |
|
| - - |
- - |
|
| Share of net profit(loss) of associates and joint venture entities |
||
| - | - |
10. DIVIDENDS
| Dividends Paid per Share Final - current period - previous corresponding period Interim - current period - previous corresponding period |
Amount per share | Franked amount per share at 30% tax |
Amount per share of foreign source dividend |
|---|---|---|---|
| 0.75 cents 1.70 cents |
0.75 cents 1.70 cents |
- cents - cents |
|
| 3.50 cents 1.50 cents |
3.50 cents 1.50 cents |
- cents - cents |
10.1 Dividends Paid per Share
10.2 Total Dividends Previous Current Period Corresponding A$ '000 Period A$ '000 Interim - paid on 15 April 2008 6,464 2,316 Final - paid on 3 October 2007 3,060 757 9,524 3,073 The final dividend for FY 2007 of $3,060k was paid during the year. The interim dividend for FY 2008 of $6,464k was also paid during the year. The final dividend for FY 2008 of $1,415k was declared on 27 August 2008. 10.3 Dividend Reinvestment Plans The company has established a dividend reinvestment plan under which holders of ordinary shares may elect to have all or part of their dividend entitlements satisfied by the issue of new ordinary shares rather than by being paid in cash. Shares are issued under the plan at a 5% discount to the average market price. The last date for receipt of election notices for participation in any dividend reinvestment plans 16 September 2008 11. ACCOUNTING STANDARDS Australian accounting standards have been used.
-
12, OTHER INFORMATION REGARDING THE ACCOUNTS 12.1 The information contained in this Appendix 4E is based on accounts which (choose one): - have been audited - are in the process of being audited - have not yet been audited
-
12.2 Audit Disputes or Qualifications If the accounts have not yet been audited and are likely to be subject to dispute or qualification, include a description of the dispute or qualification: Not Applicable
-
If the accounts have been audited and are subject to dispute or qualification, include a description of the dispute or qualification Not Applicable
-
13. OTHER SIGNIFICANT INFORMATION
Nil