|
Singapore
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7372
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
John B. Meade
Roshni Banker Cariello Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 (212) 450-4000 |
| |
Joshua Wechsler
Meredith Mackey Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, NY 10004 (212) 859-8000 |
|
| | |||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount Of
Registration Fee(3)(4) |
| |||
Ordinary shares, no par value per share
|
| | |
$100,000,000
|
| | | | $ | 10,910 | | |
| | |
Price to Public
|
| |
Underwriting
Discounts and Commissions |
| |
Proceeds to Us
|
| |
Proceeds to
Selling Shareholder |
| ||||||||||||
Per share
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Total
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 16 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 64 | | | |
| | | | 95 | | | |
| | | | 96 | | | |
| | | | 115 | | | |
| | | | 120 | | | |
| | | | 125 | | | |
| | | | 127 | | | |
| | | | 129 | | | |
| | | | 149 | | | |
| | | | 151 | | | |
| | | | 159 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | 168 | | | |
| | | | 169 | | | |
| | | | 170 | | | |
| | | | F-1 | | |
| | |
For the nine months ended November 30,
|
| |
For the year ended February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Profit and Loss:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Revenue
|
| | | $ | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | $ | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
Cost of sales
|
| | | | (30.1) | | | | | | (464.2) | | | | | | (423.3) | | | | | | (37.2) | | | | | | (574.8) | | | | | | (484.7) | | |
Gross profit
|
| | | | 78.4 | | | | | | 1,210.6 | | | | | | 1,008.0 | | | | | | 88.6 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
Other income
|
| | | | 0.1 | | | | | | 1.4 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
Expected credit losses on financial assets
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Sales and marketing
|
| | | | (10.6) | | | | | | (164.2) | | | | | | (133.8) | | | | | | (11.5) | | | | | | (177.9) | | | | | | (177.4) | | |
General and administration
|
| | | | (24.1) | | | | | | (371.4) | | | | | | (334.5) | | | | | | (29.8) | | | | | | (460.4) | | | | | | (443.6) | | |
Research and development
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
Total operating expenses
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
Operating profit
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
Finance income
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
Finance costs
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
Profit before taxation
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
Taxation
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
Profit for the period
|
| | | $ | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | $ | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Owners of the parent
|
| | | $ | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | $ | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
Non-controlling interest
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Earnings Per Share Data of Karooooo Ltd.
|
| | | | | | | ||||||||||||||||||||||||||||||
Earnings per share (U.S. dollars/Rand)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | $ | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Diluted
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Weighted average number of shares outstanding (thousands)
|
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Pro Forma Data of Karooooo Ltd.(2): | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Basic
|
| | | $ | | | | | | | | | | | | | | | | | | $ | | | | | | ||||||||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Pro forma weighted average number
of shares outstanding (thousands) |
| | | | | | | | | | | | | | | | | | | | | |
| | |
As at November 30,
|
| |
As at February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Financial Position Data:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Non-current assets
|
| | | $ | 89.3 | | | | | | 1377.8 | | | | | | 1184.7 | | | | | $ | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
Current assets
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
Total assets
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
Non-current liabilities
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
Current liabilities
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
Total liabilities
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
Total equity
|
| | | $ | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | $ | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
For the Nine Months Ended November 30,
|
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| ||||||||||||||||||||||||
Key Business and Financial Metrics: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Subscribers (as of end of period)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
Subscription Revenue(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
Annualized Recurring Revenue (as of end of period)(4)
|
| | | | 153.7 | | | | | | 2,372.7 | | | | | | 2,020.4 | | | | | | 131.0 | | | | | | 2,021.9 | | | | | | 1,674.5 | | |
Profit for the period
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
Adjusted EBITDA(5)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 699.0 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
Net Cash generated from Operating Activities
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 664.5 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
Free Cash Flow(6)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
Net Cash Generated from Operating Activities as a percentage of revenue
|
| | | | 42.6% | | | | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
| | |
For the Nine Months Ended November 30,
|
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| ||||||||||||||||||||||||
Free Cash Flow Margin(6)
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
For the Nine Months Ended
November 30, |
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands)
|
| |
(in R thousands)
|
| ||||||||||||||||||
Profit for the Year
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
Less: Finance Income
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
Add: Finance Costs
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
Add: Taxation
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
Add: Depreciation and Amortization
|
| | | | 289,065 | | | | | | 219,990 | | | | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 855,040 | | | | | | 688,370 | | | | | | 926,684 | | | | | | 738,434 | | |
Add: Corporate(A)
|
| | | | 301 | | | | | | 10,604 | | | | | | 10,801 | | | | | | — | | |
Adjusted EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | | | | | 738,434 | | |
| | |
For the Nine Months Ended
November 30, |
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands, except free
cash flow margin) |
| |
(in R
thousands) |
| |
(except free
cash flow margin) |
| |||||||||||||||
Net Cash Generated from Operating Activities
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
Less: Purchase of Property, Plant and Equipment
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
Free Cash Flow
|
| | | | 410,515 | | | | | | 360,577 | | | | | | 512,501 | | | | | | 50,197 | | |
Net Cash Generated from Operating Activities as a percentage of revenue
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
Less: Purchase of Property, Plant and Equipment as a percentage of revenue
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
Free Cash Flow Margin
|
| | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 3.0% | | |
Year
|
| |
Period-end
|
| |
Average(1)
|
| |
Low
|
| |
High
|
| ||||||||||||
2016
|
| | | | 13.700 | | | | | | 14.682 | | | | | | 13.273 | | | | | | 16.885 | | |
2017
|
| | | | 12.375 | | | | | | 13.294 | | | | | | 12.300 | | | | | | 14.493 | | |
2018
|
| | | | 14.378 | | | | | | 13.226 | | | | | | 11.550 | | | | | | 15.473 | | |
2019
|
| | | | 13.973 | | | | | | 14.448 | | | | | | 13.285 | | | | | | 15.415 | | |
2020
|
| | | | 14.6500 | | | | | | 16.5568 | | | | | | 14.1220 | | | | | | 19.0400 | | |
Month
|
| |
Period-end
|
| |
Average(2)
|
| |
Low
|
| |
High
|
| ||||||||||||
October 2020
|
| | | | 16.250 | | | | | | 16.433 | | | | | | 16.100 | | | | | | 16.708 | | |
November 2020
|
| | | | 15.433 | | | | | | 15.550 | | | | | | 15.218 | | | | | | 16.225 | | |
December 2020
|
| | | | 14.6500 | | | | | | 14.8818 | | | | | | 14.5300 | | | | | | 15.3250 | | |
January 2021 | | | | | 15.1375 | | | | | | 15.1379 | | | | | | 14.7400 | | | | | | 15.4863 | | |
February 2021
|
| | | | 14.6250 | | | | | | 14.7791 | | | | | | 14.5200 | | | | | | 15.1575 | | |
March 2021 (through March 5, 2021)
|
| | | | 15.40000 | | | | | | 15.0780 | | | | | | 14.9475 | | | | | | 15.4000 | | |
| | |
As at November 30, 2020
|
| |||||||||||||||||||||
| | |
Actual
|
| |
Actual
|
| |
As Adjusted(1)
|
| |
As Adjusted(1)
|
| ||||||||||||
| | |
U.S.$ millions(2)
|
| |
R millions
|
| |
U.S.$ millions(2)
|
| |
R millions
|
| ||||||||||||
Cash and cash equivalents(3)
|
| | | $ | 4.3 | | | | | | 66.7 | | | | | $ | | | | | | | | ||
| | | | | | | | | | | | | | | | ||||||||||
Liabilities(3):
|
| | | | | ||||||||||||||||||||
Non-current liabilities
|
| | | $ | 17.0 | | | | | | 262.7 | | | | | $ | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares, no par value, 20,332,894 shares issued and outstanding actual, and issued and outstanding as adjusted(4)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Investment by owner
|
| | | | 2.0 | | | | | | 30.4 | | | | | | | | | | | | | | |
Foreign currency translation reserve
|
| | | | 0.7 | | | | | | 11.1 | | | | | | | | | | | | | | |
Retained earnings
|
| | | | 52.9 | | | | | | 816.7 | | | | | | | | | | | | | | |
Non-controlling interest(5)
|
| | |
|
21.8
|
| | | |
|
336.5
|
| | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 94.4 | | | | | | 1,457.4 | | | | | $ | | | | | | | | | |
|
Assumed initial public offering price per share
|
| | | $ | | | |
|
Historical net tangible book value per share at November 30, 2020
|
| | | $ | | | |
|
Increase in net tangible book value per share attributable to new investors
|
| | | | | | |
|
Pro forma net tangible book value per share after the offering
|
| | | | | | |
|
Dilution per ordinary share to new investors
|
| | | $ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Share |
| ||||||||||||||||||
(in thousands, except percentages and per share amounts)
|
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Pre-IPO owners
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Investors in this offering
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
For the nine months ended November 30,
|
| |
For the year ended February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Profit
and Loss: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | $ | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
Cost of sales
|
| | | | (30.1) | | | | | | (464.2) | | | | | | (423.3) | | | | | | (37.2) | | | | | | (574.8) | | | | | | (484.7) | | |
Gross profit
|
| | | | 78.4 | | | | | | 1,210.6 | | | | | | 1,008.0 | | | | | | 88.6 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
Other income
|
| | | | 0.1 | | | | | | 1.4 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
Expected credit losses on financial assets
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | (10.6) | | | | | | (164.2) | | | | | | (133.8) | | | | | | (11.5) | | | | | | (177.9) | | | | | | (177.4) | | |
General and administration
|
| | | | (24.1) | | | | | | (371.4) | | | | | | (334.5) | | | | | | (29.8) | | | | | | (460.4) | | | | | | (443.6) | | |
Research and development
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
Total operating expenses
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
Operating profit
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
Finance income
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
Finance costs
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
Profit before taxation
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
Taxation
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
Profit for the period
|
| | | $ | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | $ | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
| | |
For the nine months ended November 30,
|
| |
For the year ended February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | $ | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | $ | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
Non-controlling interest
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Earnings Per Share Data of Karooooo Ltd.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share (U.S. dollars/Rand)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Diluted
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Weighted average number of shares outstanding
(thousands) |
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Pro Forma Data of Karooooo Ltd.(2):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted average number of shares outstanding (thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of November 30,
|
| |
As of February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Financial Position Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets
|
| | | $ | 89.3 | | | | | | 1,377.8 | | | | | | 1,184.7 | | | | | $ | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
Current assets
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
| | |
As of November 30,
|
| |
As of February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Total assets
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1,735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
Non-current liabilities
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
Current liabilities
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
Total liabilities
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
Total equity
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
For the nine months ended November 30,
|
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(in U.S.$ millions,
except Subscribers in thousands and Free Cash Flow Margin in percentage)(1) |
| |
(in R millions, except
Subscribers in thousands and Free Cash Flow Margin in percentage) |
| |
(in U.S.$ millions, except
Subscribers in thousands and Free Cash Flow Margin in percentage)(1) |
| |
(in R millions, except
Subscribers in thousands and Free Cash Flow Margin in percentage) |
| ||||||||||||||||||||||||
Key Business and Financial Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribers (as of end of period)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
Subscription Revenue(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
Annualized Recurring Revenue (as of end of period)(4)
|
| | | | 153.7 | | | | | | 2,372.7 | | | | | | 2,020.4 | | | | | | 131.0 | | | | | | 2,021.9 | | | | | | 1,674.5 | | |
Profit for the period
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
Adjusted EBITDA(5)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 688.4 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
Net Cash generated from Operating Activities
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 699.0 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
Free Cash Flow(6)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
Net Cash Generated from Operating Activities as a percentage of revenue
|
| | | | 42.6% | | | | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
Free Cash Flow Margin(6)
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
As of November 30,
|
| |
Change
|
| |
As of February 28/29,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
%
|
| |
2020
|
| |
2019
|
| |
%
|
| ||||||||||||||||||
Subscribers (as of end of period)
|
| | | | 1,246,089 | | | | | | 1,088,745 | | | | | | 14.5% | | | | | | 1,126,515 | | | | | | 960,798 | | | | | | 17.2% | | |
| | |
For the Nine Months Ended November 30,
|
| |
Change
|
| |
For the Year Ended February 28/29,
|
| |
Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(in U.S.$
thousands)(1) |
| |
(in R thousands)
|
| | | | | | | |
(in U.S.$
thousands)(1) |
| |
(in R thousands)
|
| | | | | | | ||||||||||||||||||||||||
Subscription Revenue
|
| | | | 105,948 | | | | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 18.0% | | | | | | 122,321 | | | | | | 1,887,717 | | | | | | 1,520,540 | | | | | | 24.1% | | |
| | |
For the Nine Months
Ended November 30, |
| |
For the Year Ended
February 28/29, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||
Profit for the Year
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
Less: Finance Income
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
Add: Finance Costs
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
Add: Taxation
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
Add: Depreciation and Amortization
|
| | | | 289,065 | | | | | | 219,990 | | | | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 855,040 | | | | | | 688,370 | | | | | | 926,684 | | | | | | 738,434 | | |
| | |
For the Nine Months
Ended November 30, |
| |
For the Year Ended
February 28/29, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||
Add: Corporate(1)
|
| | | | 301 | | | | | | 10,604 | | | | | | 10,801 | | | | | | — | | |
Adjusted EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | | | | | 738,434 | | |
|
| | |
For the Nine Months Ended
November 30, |
| |
For the Year Ended
February 28/29, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands, except percentages)
|
| |||||||||||||||||||||
Net Cash Generated from Operating Activities
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
Less: Purchase of Property, Plant and Equipment
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
Free Cash Flow
|
| | | | 410,515 | | | | | | 360,577 | | | | | | 512,501 | | | | | | 50,197 | | |
Net Cash Generated from Operating Activities as a percentage of revenue
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
Less: Purchase of Property, Plant and Equipment as a percentage of revenue
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
Free Cash Flow Margin
|
| | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
South Africa
|
| |
Africa-Other
|
| |
Europe
|
| |
Asia-Pacific,
Middle East and USA |
| |
Total
|
| |||||||||||||||
| | |
(in R)
|
| |||||||||||||||||||||||||||
ARPU for the fiscal year ended February 29, 2020
|
| | | | 143 | | | | | | 153 | | | | | | 154 | | | | | | 218 | | | | | | 151 | | |
ARPU for the fiscal year ended February 28, 2019
|
| | | | 141 | | | | | | 147 | | | | | | 153 | | | | | | 216 | | | | | | 148 | | |
ARPU for the nine months ended November 30, 2020
|
| | | | 143 | | | | | | 143 | | | | | | 176 | | | | | | 220 | | | | | | 153 | | |
ARPU for the nine months ended November 30, 2019
|
| | | | 142 | | | | | | 154 | | | | | | 154 | | | | | | 221 | | | | | | 150 | | |
| | |
For the Nine Months Ended November 30,
|
| |
%
Change |
| |
For the Year Ended February 28/29,
|
| |
%
Change |
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
(in U.S.$
thousands(1)) |
| |
(in R thousands)
|
| | | | | | | |
(in U.S.$
thousands(1)) |
| |
(in R thousands)
|
| | | | | | | ||||||||||||||||||||||||
Revenue
|
| | | $ | 108,524 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 17.0% | | | | | $ | 125,831 | | | | | | 1,941,893 | | | | | | 1,692,708 | | | | | | 14.7% | | |
Cost of sales
|
| | | | (30,082) | | | | | | (464,247) | | | | | | (423,260) | | | | | | 9.7% | | | | | | (37,244) | | | | | | (574,770) | | | | | | (484,700) | | | | | | 18.6% | | |
Gross profit
|
| | | | 78,442 | | | | | | 1,210,555 | | | | | | 1,008,063 | | | | | | 20.1% | | | | | | 88,587 | | | | | | 1,367,123 | | | | | | 1,208,008 | | | | | | 13.2% | | |
Other income
|
| | | | 88 | | | | | | 1,356 | | | | | | 2,339 | | | | | | (42.0)% | | | | | | 121 | | | | | | 1,867 | | | | | | 6,279 | | | | | | (70.3)% | | |
Expected credit losses on financial assets
|
| | | | (3,645) | | | | | | (56,249) | | | | | | (40,206) | | | | | | 39.9% | | | | | | (3,556) | | | | | | (54,872) | | | | | | (45,171) | | | | | | 21.5% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Sales and Marketing
|
| | | | (10,635) | | | | | | (164,131) | | | | | | (133,815) | | | | | | 22.7% | | | | | | (11,526) | | | | | | (177,870) | | | | | | (177,351) | | | | | | 0.3% | | |
General and Administration
|
| | | | (24,064) | | | | | | (371,351) | | | | | | (334,525) | | | | | | 11.0% | | | | | | (29,833) | | | | | | (460,402) | | | | | | (443,562) | | | | | | 3.8% | | |
Research and Development
|
| | | | (3,512) | | | | | | (54,205) | | | | | | (33,476) | | | | | | 61.9% | | | | | | (2,911) | | | | | | (44,924) | | | | | | (48,284) | | | | | | (7.0)% | | |
Total operating expenses
|
| | | | (38,211) | | | | | | (589,687) | | | | | | (501,816) | | | | | | 17.5% | | | | | | (44,270) | | | | | | (683,196) | | | | | | (669,197) | | | | | | 2.1% | | |
Operating Profit
|
| | | | 36,674 | | | | | | 565,975 | | | | | | 468,380 | | | | | | 20.8% | | | | | | 40,883 | | | | | | 630,922 | | | | | | 499,919 | | | | | | 26.2% | | |
Finance income
|
| | | | 250 | | | | | | 3,852 | | | | | | 1,606 | | | | | | 139.9% | | | | | | 168 | | | | | | 2,592 | | | | | | 2,749 | | | | | | (5.7)% | | |
Finance costs
|
| | | | (313) | | | | | | (4,833) | | | | | | (14,238) | | | | | | (66.1)% | | | | | | (1,091) | | | | | | (16,831) | | | | | | (31,438) | | | | | | 46.5% | | |
Profit before taxation
|
| | | | 36,611 | | | | | | 564,994 | | | | | | 455,748 | | | | | | 24.0% | | | | | | 39,960 | | | | | | 616,683 | | | | | | 471,230 | | | | | | 30.9% | | |
Taxation
|
| | | | (11,024) | | | | | | (170,130) | | | | | | (126,329) | | | | | | 34.7% | | | | | | (11,220) | | | | | | (173,157) | | | | | | (110,182) | | | | | | 57.2% | | |
Profit for the period
|
| | | $ | 25,587 | | | | | | 394,864 | | | | | | 329,419 | | | | | | 19.9% | | | | | $ | 28,740 | | | | | | 443,526 | | | | | | 361,048 | | | | | | 22.8% | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Owners of the parent
|
| | | $ | 16,775 | | | | | | 258,875 | | | | | | 214,036 | | | | | | 20.9% | | | | | $ | 18,784 | | | | | | 289,882 | | | | | | 236,930 | | | | | | 22.3% | | |
Non-controlling interests
|
| | | | 8,812 | | | | | | 135,989 | | | | | | 115,383 | | | | | | 17.9% | | | | | | 9,956 | | | | | | 153,644 | | | | | | 124,118 | | | | | | 23.8% | | |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
Sales and Marketing
|
| | | $ | 10,635 | | | | | | 164,131 | | | | | | 133,815 | | | | | | 22.7% | | |
Sales and Marketing costs as a percentage of subscription revenue
|
| | | | — | | | | | | 10.0% | | | | | | 9.7% | | | | | | | | |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
General and Administration
|
| | | $ | 24,064 | | | | | | 371,351 | | | | | | 334,525 | | | | | | 11% | | |
General and Administration as a percentage of subscription revenue
|
| | | | — | | | | | | 22.7% | | | | | | 24.2% | | | | | | — | | |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
Research and Development
|
| | | $ | 3,512 | | | | | | 54,205 | | | | | | 33,476 | | | | | | 61.9% | | |
Research and Development as a percentage of subscription revenue
|
| | | | — | | | | | | 3.3% | | | | | | 2.4% | | | | | | — | | |
| | |
As of November 30,
|
| |
% Change
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
South Africa
|
| | | | 961,775 | | | | | | 841,161 | | | | | | 14.3% | | |
Africa-Other
|
| | | | 61,678 | | | | | | 60,040 | | | | | | 2.7% | | |
Europe
|
| | | | 107,515 | | | | | | 95,401 | | | | | | 12.7% | | |
Asia-Pacific, Middle East and USA
|
| | | | 115,121 | | | | | | 92,143 | | | | | | 24.9% | | |
Total by operating segment
|
| | | | 1,246,089 | | | | | | 1,088,745 | | | | | | 14.5% | | |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
South Africa
|
| | | $ | 78,082 | | | | | | 1,204,996 | | | | | | 1,042,206 | | | | | | 15.6% | | |
Africa-Other
|
| | | | 5,646 | | | | | | 87,134 | | | | | | 88,460 | | | | | | (1.5)% | | |
Europe
|
| | | | 10,881 | | | | | | 167,926 | | | | | | 127,129 | | | | | | 32.1% | | |
Asia-Pacific, Middle East and USA
|
| | | | 13,915 | | | | | | 214,746 | | | | | | 173,528 | | | | | | 23.8% | | |
Total by operating segment
|
| | | $ | 108,524 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | |
|
17.0%
|
| |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
South Africa
|
| | | | 76,583 | | | | | | 1,181,860 | | | | | | 1,013,343 | | | | | | 16.6% | | |
Africa-Other
|
| | | | 5,069 | | | | | | 78,228 | | | | | | 80,921 | | | | | | (3.3)% | | |
Europe
|
| | | | 10,605 | | | | | | 163,665 | | | | | | 123,569 | | | | | | 32.4% | | |
Asia-Pacific, Middle East and USA
|
| | | | 13,691 | | | | | | 211,288 | | | | | | 167,291 | | | | | | 26.3% | | |
Total by operating segment
|
| | | | 105,948 | | | | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 18.0% | | |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
South Africa
|
| | | $ | 43,136 | | | | | | 665,694 | | | | | | 556,389 | | | | | | 19.6% | | |
Africa-Other
|
| | | | 2,176 | | | | | | 33,577 | | | | | | 33,272 | | | | | | 0.9% | | |
Europe
|
| | | | 5,394 | | | | | | 83,245 | | | | | | 59,809 | | | | | | 39.2% | | |
Asia-Pacific, Middle East and USA
|
| | | | 4,719 | | | | | | 72,825 | | | | | | 49,504 | | | | | | 47.1% | | |
Total by operating segment
|
| | | $ | 55,425 | | | | | | 855,341 | | | | | | 698,974 | | | | | | 22.4% | | |
| | |
For the Year Ended February 28/29,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
% Change
|
| ||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
Sales and Marketing
|
| | | $ | 11,526 | | | | | | 177,870 | | | | | | 177,351 | | | | | | 0.3% | | |
Sales and Marketing costs as a percentage of subscription revenue
|
| | | | — | | | | | | 9% | | | | | | 12% | | | | | | — | | |
| | |
For the Year Ended February 28/29,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
% Change
|
| ||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
General and Administration
|
| | | $ | 29,833 | | | | | | 460,402 | | | | | | 443,562 | | | | | | 3.8% | | |
General and Administration as a percentage of subscription revenue
|
| | | | — | | | | | | 24.4% | | | | | | 29.2% | | | | | | — | | |
| | |
For the Year Ended February 28/29,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
% Change
|
| ||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
Research and Development
|
| | | $ | 2,911 | | | | | | 44,924 | | | | | | 48,284 | | | | | | (7.0)% | | |
Research and Development as a percentage of subscription revenue
|
| | | | — | | | | | | 2% | | | | | | 3% | | | | | | — | | |
| | |
As of February 28/29,
|
| | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
% Change
|
| |||||||||
South Africa
|
| | | | 868,736 | | | | | | 745,555 | | | | | | 16.5% | | |
Africa-Other
|
| | | | 60,128 | | | | | | 56,370 | | | | | | 6.7% | | |
Europe
|
| | | | 98,928 | | | | | | 82,743 | | | | | | 19.6% | | |
Asia-Pacific, Middle East and USA
|
| | | | 98,723 | | | | | | 76,130 | | | | | | 29.7% | | |
Total by operating segment
|
| | | | 1,126,515 | | | | | | 960,798 | | | | | | 17.2% | | |
| | |
For the Year Ended February 28/29,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
% Change
|
| ||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
South Africa
|
| | | $ | 91,849 | | | | | | 1,417,465 | | | | | | 1,245,746 | | | | | | 13.8% | | |
Africa-Other
|
| | | | 7,515 | | | | | | 115,974 | | | | | | 115,637 | | | | | | 0.3% | | |
Europe
|
| | | | 11,227 | | | | | | 173,266 | | | | | | 147,592 | | | | | | 17.4% | | |
Asia-Pacific, Middle East and USA
|
| | | | 15,240 | | | | | | 235,188 | | | | | | 183,733 | | | | | | 28.0% | | |
Total by operating segment
|
| | | $ | 125,831 | | | | | | 1,941,893 | | | | | | 1,692,708 | | | | | | 14.7% | | |
| | |
For the Year Ended February 28/29,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
% Change
|
| ||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
South Africa
|
| | | $ | 89,680 | | | | | | 1,383,980 | | | | | | 1,116,829 | | | | | | 23.9% | | |
Africa-Other
|
| | | | 6,932 | | | | | | 106,977 | | | | | | 97,605 | | | | | | 9.6% | | |
Europe
|
| | | | 10,906 | | | | | | 168,314 | | | | | | 142,204 | | | | | | 18.4% | | |
Asia-Pacific, Middle East and USA
|
| | | | 14,803 | | | | | | 228,446 | | | | | | 163,902 | | | | | | 39.4% | | |
Total by operating segment
|
| | | $ | 122,321 | | | | | | 1,887,717 | | | | | | 1,520,540 | | | | | | 24.1% | | |
| | |
For the Year Ended February 28/29,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
% Change
|
| ||||||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
South Africa
|
| | | $ | 48,419 | | | | | | 747,229 | | | | | | 607,285 | | | | | | 23.0% | | |
Africa-Other
|
| | | | 2,728 | | | | | | 42,098 | | | | | | 41,628 | | | | | | 1.1% | | |
Europe
|
| | | | 5,299 | | | | | | 81,782 | | | | | | 57,642 | | | | | | 41.9% | | |
Asia-Pacific, Middle East and USA
|
| | | | 4,301 | | | | | | 66,376 | | | | | | 31,879 | | | | | | 108.2% | | |
Total by operating segment
|
| | | $ | 60,747 | | | | | | 937,485 | | | | | | 738,434 | | | | | | 27.0% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
February 28,
2019 |
| |
May 31,
2019 |
| |
August 30,
2019 |
| |
November 30,
2019 |
| |
February 29,
2020 |
| |
May 31,
2020 |
| |
August 30,
2020 |
| |
November 30,
2020 |
| ||||||||||||||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 461,976 | | | | | | 468,339 | | | | | | 469,819 | | | | | | 493,165 | | | | | | 510,570 | | | | | | 534,991 | | | | | | 551,144 | | | | | | 588,667 | | |
Subscription Revenue
|
| | | | 410,652 | | | | | | 441,496 | | | | | | 455,264 | | | | | | 488,364 | | | | | | 502,593 | | | | | | 526,289 | | | | | | 541,563 | | | | | | 567,189 | | |
Hardware & Installation
Revenue |
| | | | 40,683 | | | | | | 20,628 | | | | | | 13,315 | | | | | | 3,303 | | | | | | 358 | | | | | | 5,936 | | | | | | 5,695 | | | | | | 16,886 | | |
Other revenue
|
| | | | 10,641 | | | | | | 6,215 | | | | | | 1,240 | | | | | | 1,498 | | | | | | 7,619 | | | | | | 2,766 | | | | | | 3,886 | | | | | | 4,592 | | |
Cost of sales
|
| | | | (147,772) | | | | | | (143,152) | | | | | | (139,145) | | | | | | (140,963) | | | | | | (151,510) | | | | | | (144,807) | | | | | | (153,039) | | | | | | (166,401) | | |
Gross profit
|
| | | | 314,204 | | | | | | 325,187 | | | | | | 330,674 | | | | | | 352,202 | | | | | | 359,060 | | | | | | 390,184 | | | | | | 398,105 | | | | | | 422,266 | | |
Other income
|
| | | | 2,576 | | | | | | 1,320 | | | | | | 7 | | | | | | 1,012 | | | | | | (472) | | | | | | 178 | | | | | | 340 | | | | | | 838 | | |
Expected credit losses on financial assets
|
| | | | (17,783) | | | | | | (12,693) | | | | | | (12,660) | | | | | | (14,853) | | | | | | (14,666) | | | | | | (27,330) | | | | | | (10,734) | | | | | | (18,185) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and Marketing
|
| | | | (54,160) | | | | | | (43,468) | | | | | | (45,341) | | | | | | (45,006) | | | | | | (44,055) | | | | | | (49,779) | | | | | | (52,522) | | | | | | (61,830) | | |
General and Administration
|
| | | | (110,111) | | | | | | (100,192) | | | | | | (114,388) | | | | | | (119,945) | | | | | | (125,877) | | | | | | (112,932) | | | | | | (127,820) | | | | | | (130,599) | | |
Research and Development
|
| | | | (7,005) | | | | | | (11,237) | | | | | | (11,743) | | | | | | (10,496) | | | | | | (11,448) | | | | | | (18,051) | | | | | | (21,882) | | | | | | (14,272) | | |
Total operating expenses
|
| | | | (171,276) | | | | | | (154,897) | | | | | | (171,472) | | | | | | (175,447) | | | | | | (181,380) | | | | | | (180,762) | | | | | | (202,224) | | | | | | (206,701) | | |
Operating profit
|
| | | | 127,721 | | | | | | 158,917 | | | | | | 146,549 | | | | | | 162,914 | | | | | | 162,542 | | | | | | 182,270 | | | | | | 185,487 | | | | | | 198,218 | | |
Finance income
|
| | | | 533 | | | | | | 596 | | | | | | 568 | | | | | | 442 | | | | | | 986 | | | | | | 1,443 | | | | | | 1,027 | | | | | | 1,382 | | |
Finance costs
|
| | | | (10,355) | | | | | | (6,786) | | | | | | (4,223) | | | | | | (3,229) | | | | | | (2,593) | | | | | | (1,577) | | | | | | (1,760) | | | | | | (1,496) | | |
Profit before taxation
|
| | | | 117,899 | | | | | | 152,727 | | | | | | 142,894 | | | | | | 160,127 | | | | | | 160,935 | | | | | | 182,136 | | | | | | 184,754 | | | | | | 198,104 | | |
Taxation
|
| | | | (20,628) | | | | | | (40,602) | | | | | | (42,030) | | | | | | (43,697) | | | | | | (46,828) | | | | | | (49,279) | | | | | | (55,629) | | | | | | (65,222) | | |
Profit for the period
|
| | | | 97,271 | | | | | | 112,125 | | | | | | 100,864 | | | | | | 116,430 | | | | | | 114,107 | | | | | | 132,857 | | | | | | 129,125 | | | | | | 132,882 | | |
Profit attributable to:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | 62,454 | | | | | | 74,115 | | | | | | 62,465 | | | | | | 77,456 | | | | | | 75,846 | | | | | | 87,741 | | | | | | 83,736 | | | | | | 87,398 | | |
Non-controlling interests
|
| | | | 34,817 | | | | | | 38,010 | | | | | | 38,399 | | | | | | 38,974 | | | | | | 38,261 | | | | | | 45,116 | | | | | | 45,389 | | | | | | 45,484 | | |
| | |
As at
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
February 28,
2019 |
| |
May 31,
2019 |
| |
August 30,
2019 |
| |
November 30,
2019 |
| |
February 29,
2020 |
| |
May 31,
2020 |
| |
August 30,
2020 |
| |
November 30,
2020 |
| ||||||||||||||||||||||||
Subscribers
|
| | | | 960,798 | | | | | | 990,073 | | | | | | 1,038,970 | | | | | | 1,088,745 | | | | | | 1,126,515 | | | | | | 1,133,547 | | | | | | 1,175,173 | | | | | | 1,246,089 | | |
| | |
As at
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
February 28,
2019 |
| |
May 31,
2019 |
| |
August 30,
2019 |
| |
November 30,
2019 |
| |
February 29,
2020 |
| |
May 31,
2020 |
| |
August 30,
2020 |
| |
November 30,
2020 |
| ||||||||||||||||||||||||
Annualized Recurring Revenue
(in R thousands) |
| | | | 1,674,522 | | | | | | 1,787,245 | | | | | | 1,855,319 | | | | | | 2,020,420 | | | | | | 2,021,880 | | | | | | 2,106,111 | | | | | | 2,212,548 | | | | | | 2,372,705 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
February 28,
2019 |
| |
May 31,
2019 |
| |
August 30,
2019 |
| |
November 30,
2019 |
| |
February 29,
2020 |
| |
May 31,
2020 |
| |
August 30,
2020 |
| |
November 30,
2020 |
| ||||||||||||||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Profit for the period
|
| | | | 97,271 | | | | | | 112,125 | | | | | | 100,864 | | | | | | 116,430 | | | | | | 114,107 | | | | | | 132,857 | | | | | | 129,125 | | | | | | 132,882 | | |
Less: Finance Income
|
| | | | (533) | | | | | | (596) | | | | | | (568) | | | | | | (442) | | | | | | (986) | | | | | | (1,443) | | | | | | (1,027) | | | | | | (1,382) | | |
Add: Finance Costs
|
| | | | 10,355 | | | | | | 6,786 | | | | | | 4,223 | | | | | | 3,229 | | | | | | 2,593 | | | | | | 1,577 | | | | | | 1,760 | | | | | | 1,496 | | |
Add: Taxation
|
| | | | 20,628 | | | | | | 40,602 | | | | | | 42,030 | | | | | | 43,697 | | | | | | 46,828 | | | | | | 49,279 | | | | | | 55,629 | | | | | | 65,222 | | |
Add: Depreciation and Amortization
|
| | | | 65,809 | | | | | | 76,898 | | | | | | 72,531 | | | | | | 70,561 | | | | | | 75,772 | | | | | | 84,004 | | | | | | 103,941 | | | | | | 101,120 | | |
EBITDA | | | | | 193,530 | | | | | | 235,815 | | | | | | 219,080 | | | | | | 233,475 | | | | | | 238,314 | | | | | | 266,274 | | | | | | 289,428 | | | | | | 299,338 | | |
Add: Corporate(1)
|
| | | | — | | | | | | — | | | | | | 10,399 | | | | | | 205 | | | | | | 197 | | | | | | 59 | | | | | | 83 | | | | | | 159 | | |
Adjusted EBITDA
|
| | | | 193,530 | | | | | | 235,815 | | | | | | 229,497 | | | | | | 233,680 | | | | | | 238,511 | | | | | | 266,333 | | | | | | 289,511 | | | | | | 299,497 | | |
| | |
For the Nine Months Ended November 30,
|
| |
% Change
|
| |
For the Year Ended February 28/29,
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
(in U.S.$
thousands)(1) |
| |
(in R thousands)
|
| | | | | | | |
(in U.S.$
thousands)(1) |
| |
(in R thousands)
|
| | |||||||||||||||||||||||||||||
Net cash generated from operating activities
|
| | | $ | 46,281 | | | | | | 714,234 | | | | | | 664,465 | | | | | | 7.5% | | | | | $ | 58,398 | | | | | | 901,224 | | | | | | 472,258 | | | | | | 90.8% | | |
Net cash utilized from investing activities
|
| | | | (21,475) | | | | | | (331,411) | | | | | | (322,234) | | | | | | 2.8% | | | | | | (27,697) | | | | | | (427,436) | | | | | | (429,215) | | | | | | 0.4% | | |
Net cash (utilized)/generated from financing activities
|
| | | | (30,443) | | | | | | (469,811) | | | | | | (257,180) | | | | | | 82.7% | | | | | | (23,861) | | | | | | (368,230) | | | | | | 83,406 | | | | | | (541.5)% | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||
Contractual Obligations
|
| |
Total
|
| |
Less than
1 year |
| |
1-3 years
|
| |
3-5 years
|
| |
More than
5 years |
| |||||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||||||||
Interest-bearing loans(1)(2)(3)
|
| | | | 25,177 | | | | | | 5,583 | | | | | | 11,166 | | | | | | 4,810 | | | | | | 3,618 | | |
Capitalized lease liabilities(2)
|
| | | | 108,974 | | | | | | 49,532 | | | | | | 40,428 | | | | | | 6,378 | | | | | | 12,636 | | |
Trade and other payables(2)
|
| | | | 148,812 | | | | | | 148,812 | | | | | | — | | | | | | — | | | | | | — | | |
Loans(2) | | | | | 8,362 | | | | | | 8,362 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 291,325 | | | | | | 212,289 | | | | | | 51,594 | | | | | | 11,188 | | | | | | 16,254 | | |
| South Africa: | | |
Anglo American
De Beers Group MAN Automotive South Africa King Price Insurance Avis Car Rental The Courier Guy SA Taxi Finance Bridge Taxi Finance Spartan Truck Hire CAFO Motor Group (formerly Unitrans) MultiChoice SuperSport |
|
| Africa: | | |
CAT/MANTRAC
Moove Gemfields Group Ryce Leasing NCBA Kenya |
|
| Europe: | | |
Central Cervejas e Bebidas
La Farge Telefurgo Petit Forrestier SONAE MC Green Galaxy JMV |
|
| Asia-Pacific, Middle East and USA: | | |
Grab Rentals
Singapore Prison Service Lion City Rentals Asia Brewery Inc. Ley Choon Group Orix Lim Siang Huat GetGo |
|
Name
|
| |
Age
|
| |
Position
|
|
Isaias (Zak) Jose Calisto | | |
54
|
| | Director | |
Morné Grundlingh | | |
45
|
| | Director | |
David Brown | | |
66
|
| | Director | |
Brett Nagle | | |
44
|
| | Director | |
Andrew Leong | | |
46
|
| | Director | |
Name
|
| |
Age
|
| |
Position
|
|
Isaias (Zak) Jose Calisto | | |
54
|
| | Chief Executive Officer | |
Morné Grundlingh | | |
45
|
| | Chief Financial Officer | |
Richard Schubert | | |
47
|
| | Chief Operating Officer | |
Juan Marais | | |
52
|
| | Chief Sales Officer | |
Carmen Calisto | | |
24
|
| | Chief Marketing Officer | |
Pedro Ventura | | |
33
|
| | Chief Technology Officer | |
Non-Executive Directors
|
| |
Director’s Fee
|
| |
Audit and Risk
Committee Fee |
| |
Nominations
and Remuneration Committee Fee |
| |
Social and
Ethics Committee Fee |
| |
Total
|
| |||||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||||||||
David Brown
|
| | | | 792 | | | | | | 192 | | | | | | 79 | | | | | | 123 | | | | | | 1,186 | | |
Brett Nagle
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Leong
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 792 | | | | | | 192 | | | | | | 79 | | | | | | 123 | | | | | | 1,186 | | |
Executive Officers
|
| |
Salary and
Allowances |
| |
Other Benefits
|
| |
Retirement
Fund |
| |
Performance
Bonuses |
| |
Total
|
| |||||||||||||||
| | |
(in R thousands)
|
| |||||||||||||||||||||||||||
Isaias (Zak) Jose Calisto
|
| | | | 3,410 | | | | | | — | | | | | | 147 | | | | | | 284 | | | | | | 3,841 | | |
Morné Grundlingh
|
| | | | 2,285 | | | | | | — | | | | | | 157 | | | | | | 1,064 | | | | | | 3,506 | | |
Richard Schubert
|
| | | | 2,451 | | | | | | 343 | | | | | | 46 | | | | | | 1,714 | | | | | | 4,554 | | |
Juan Marais
|
| | | | 1,964 | | | | | | 198 | | | | | | 17 | | | | | | 174 | | | | | | 2,353 | | |
Carmen Calisto
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pedro Ventura
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 10,110 | | | | | | 541 | | | | | | 367 | | | | | | 3,236 | | | | | | 14,254 | | |
| | |
Ordinary Shares Beneficially Owned
|
| ||||||||||||||||||
| | |
Prior to this Offering
|
| |
After Giving Effect to this
Offering Assuming Underwriters’ Option is Not Exercised |
| |
After Giving Effect to this
Offering Assuming Underwriters’ Option is Exercised in Full |
| ||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Percent
|
| ||||||
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | |
Isaias (Zak) Jose Calisto(1)
|
| | | | 20,332,894 | | | | | | 100.0% | | | | | | | | | | | |
Morné Grundlingh
|
| | | | — | | | | | | — | | | | | | | | | | | |
David Brown
|
| | | | — | | | | | | — | | | | | | | | | | | |
Brett Nagle
|
| | | | — | | | | | | — | | | | | | | | | | | |
Andrew Leong
|
| | | | — | | | | | | — | | | | | | ||||||
Richard Schubert
|
| | | | — | | | | | | — | | | | | | | | | | | |
Juan Marais(2)
|
| | | | — | | | | | | — | | | | | | | | | | | |
Carmen Calisto
|
| | | | — | | | | | | — | | | | | | | | | | | |
Pedro Ventura
|
| | | | — | | | | | | — | | | | | | ||||||
All executive officers and directors as
a group (9 persons) |
| | | | 20,332,894 | | | | | | 100.0% | | | | | | | | | | | |
|
Delaware
|
| |
Singapore
|
|
|
Board of Directors
|
| |||
| A typical certificate of incorporation and bylaws would provide that the number of directors on the board of directors will be fixed from time to time by a vote of the majority of the authorized directors. Under Delaware law, a board of directors can be divided into classes and cumulative voting in the election of directors is only permitted if expressly authorized in a corporation’s certificate of incorporation. | | | The constitution of companies will typically state the minimum number of directors as well as provide that directors may be appointed or removed by shareholders via ordinary resolution passed at a general meeting, provided that the number of directors following such appointment or removal is within the minimum (and maximum, if any) number of directors provided in the constitution. Our constitution provides that subject to the Singapore Companies Act, there shall be at least one director who is ordinarily resident in Singapore. | |
|
Limitation on Personal Liability of Directors
|
| |||
| A typical certificate of incorporation provides for the elimination of personal monetary liability of directors for breach of fiduciary duties as directors to the fullest extent permissible under the laws of Delaware, except for liability (i) for any breach of a director’s loyalty to the corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under Section 174 of the Delaware General Corporation Law (relating to the liability of directors for unlawful payment of a dividend or an unlawful stock purchase or redemption) or (iv) for any transaction from which the director derived an improper personal benefit. A typical certificate of incorporation would also provide that if the Delaware General Corporation Law is amended so as to allow further elimination of, or limitations on, director liability, then the liability of directors will be eliminated or limited to the fullest extent permitted by the Delaware General Corporation Law as so amended. | | | Under Section 172 of the Singapore Companies Act, any provision exempting or indemnifying a director against any liability for negligence, default, breach of duty or breach of trust in relation to a company will be void. However, a company is not prohibited from: (a) as provided in Section 172A of the Singapore Companies Act, purchasing and maintaining for any director insurance against any such liability incurred by him or her in connection with any negligence, default, breach of duty or breach of trust in relation to the company; or (b) as provided in Section 172B of the Singapore Companies Act, indemnifying a director against liability incurred by him or her to a person other than the company except when the indemnity is against any liability (i) of the director to pay a fine in criminal proceedings, (ii) of the director to pay a penalty to a regulatory authority in respect of non-compliance with any requirements of a regulatory nature (howsoever arising), (iii) incurred by the director in defending criminal proceedings in which he or she is convicted, (iv) incurred by the director in defending civil proceedings brought by the company or a related company in which judgment is given against him or her, or (v) incurred by the director in connection with an application for relief under Section 76A(13) or Section 391 of the Singapore Companies Act in which the court refuses to grant him or her relief. | |
|
Delaware
|
| |
Singapore
|
|
| | | | Our constitution provides that, subject to the provisions of the Singapore Companies Act and every other Singapore statute for the time being in force and affecting the Company, every director, secretary or other officer of the Company shall be entitled to be indemnified by the Company against all costs, charges, losses, expenses and liabilities incurred or to be incurred by them in the execution and discharge of their duties or in relation thereto. In particular, and without prejudice to the generality of the foregoing, no director, secretary or other officer of the Company shall be liable for the acts, receipts, neglects or defaults of any other director or officer, or for joining in any receipt or other act for conformity, or for any loss or expense happening to the Company through the insufficiency or deficiency of title to any property acquired by order of the directors for or on behalf of the Company or for the insufficiency or deficiency of any security in or upon which any of the moneys of the Company shall be invested or for any loss or damage arising from the bankruptcy, insolvency or tortious act of any person with whom any moneys, securities or effects shall be deposited or left or for any other loss, damage or misfortune whatsoever which shall happen in the execution of the duties of his or her office or in relation thereto unless the same shall happen through his or her own negligence, willful default, breach of duty or breach of trust. | |
|
Interested Shareholders
|
| |||
| Section 203 of the Delaware General Corporation Law generally prohibits a Delaware corporation from engaging in specified corporate transactions (such as mergers, stock and asset sales, and loans) with an “interested stockholder” for three years following the time that the stockholder becomes an interested stockholder. Subject to specified exceptions, an “interested stockholder” is a person or group that owns 15% or more of the corporation’s outstanding voting stock (including any rights to acquire stock pursuant to an option, warrant, agreement, arrangement or understanding, or upon the exercise of conversion or exchange rights, and stock with respect to which the person has voting rights only), or is an affiliate or associate of the corporation and was the owner of 15% or more of the voting stock at any time within the previous three years. | | | There are no comparable provisions in Singapore with respect to public companies which are not listed on the Singapore Exchange Securities Trading Limited. | |
|
Delaware
|
| |
Singapore
|
|
|
Amendment of Governing Documents
|
| |||
| Amendment of Certification of Incorporation and Bylaws | | | Alteration to Constitution | |
|
Under the Delaware General Corporation Law, amendments to a corporation’s certificate of incorporation require the approval of stockholders holding a majority of the outstanding shares entitled to vote on the amendment.
If a class vote on the amendment is required by the Delaware General Corporation Law, a majority of the outstanding stock of the class is required, unless a greater proportion is specified in the certificate of incorporation or by other provisions of the Delaware General Corporation Law. Under the Delaware General Corporation Law, the board of directors may amend bylaws if so authorized in the certificate of incorporation. The stockholders of a Delaware corporation also have the power to amend bylaws.
|
| | Our constitution may be altered by special resolution (i.e., a resolution requiring the affirmative vote of not less than three-fourths majority of the shareholders present in person or represented by proxy at the meeting and entitled to vote on the resolution for which not less than 21 days written notice is given). Our board of directors has no power to amend our constitution. | |
|
Meetings of Shareholders
|
| |||
| Annual and Special Meetings | | | Annual General Meetings | |
|
Typical bylaws provide that annual meetings of stockholders are to be held on a date and at a time fixed by the board of directors.
Under the Delaware General Corporation Law, a special meeting of stockholders may be called by the board of directors or by any other person authorized to do so in the certificate of incorporation or the bylaws.
|
| | Subject to the Singapore Companies Act, we are required to hold an annual general meeting of shareholders within six months from the end of our fiscal year. | |
| | | | Extraordinary General Meetings | |
| | | | Any general meeting other than the annual general meeting is called an “extraordinary general meeting.” Two or more shareholders holding not less than 10% of the total number of issued shares (excluding treasury shares) may call an extraordinary general meeting. In addition, the constitution usually also provides that general meetings may be convened in accordance with the Singapore Companies Act by the directors. | |
| | | | Notwithstanding anything in the constitution, the directors are required to convene a general meeting if required to do so by requisition (i.e., written notice to directors requiring that a meeting be called) by shareholders holding not less than 10% of the total number of paid-up shares as at the date of the deposit of the requisition carrying the right of voting at general meetings of the company. In | |
|
Delaware
|
| |
Singapore
|
|
| | | | addition, our constitution provides that the directors may, whenever they think fit, convene an extraordinary general meeting. | |
| Quorum Requirements | | | Quorum Requirements | |
| Under the Delaware General Corporation Law, a corporation’s certificate of incorporation or bylaws can specify the number of shares which constitute the quorum required to conduct business at a meeting, provided that in no event shall a quorum consist of less than one-third of the shares entitled to vote at a meeting. | | | Our constitution provides that the quorum at any general meeting shall be two or more members present in person or by proxy or by attorney or other duly authorized representative save in certain circumstances. | |
|
Indemnification of Officers, Directors and Employees
|
| |||
|
Under the Delaware General Corporation Law, subject to specified limitations in the case of derivative suits brought by a corporation’s stockholders in its name, a corporation may indemnify any person who is made a party to any third-party action, suit or proceeding on account of being a director, officer, employee or agent of the corporation (or was serving at the request of the corporation in such capacity for another corporation, partnership, joint venture, trust or other enterprise) against expenses, including attorneys’ fees, judgments, fines and amounts paid in settlement actually and reasonably incurred by him or her in connection with the action, suit or proceeding through, among other things, a majority vote of a quorum consisting of directors who were not parties to the suit or proceeding, if the person:
•
acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation or, in some circumstances, at least not opposed to its best interests; and
•
in a criminal proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Delaware corporate law permits indemnification by a corporation under similar circumstances for expenses (including attorneys’ fees) actually and reasonably incurred by such persons in connection with the defense or settlement of a derivative action or suit, except that no indemnification may be made in respect of any claim, issue or matter as to which the person is adjudged to be liable to the corporation unless the Delaware Court of Chancery or the court in which the action or suit was brought determines upon application that the person is fairly and reasonably entitled to indemnity for the
|
| |
Under Section 172 of the Singapore Companies Act, any provision exempting or indemnifying a director against any liability for negligence, default, breach of duty or breach of trust in relation to a company will be void. However, a company is not prohibited from: (a) as provided in Section 172A of the Singapore Companies Act, purchasing and maintaining for any director insurance against any such liability incurred by him or her in connection with any negligence, default, breach of duty or breach of trust in relation to the company; or (b) as provided in Section 172B of the Singapore Companies Act, indemnifying a director against liability incurred by him or her to a person other than the company except when the indemnity is against any liability (i) of the director to pay a fine in criminal proceedings, (ii) of the director to pay a penalty to a regulatory authority in respect of non-compliance with any requirements of a regulatory nature (howsoever arising), (iii) incurred by the director in defending criminal proceedings in which he or she is convicted, (iv) incurred by the director in defending civil proceedings brought by the company or a related company in which judgment is given against him or her or (v) incurred by the director in connection with an application for relief under Section 76A(13) or Section 391 of the Singapore Companies Act in which the court refuses to grant him or her relief.
In cases where a director is sued by the company, the Singapore Companies Act gives the court the power to relieve directors either wholly or partially from the consequences of their negligence, default, breach of duty or breach of trust. In order for relief to be obtained, it must be shown that (i) the director acted reasonably and honestly; and (ii) it is fair, having regard to all the circumstances of the case including those connected with such director’s
|
|
|
Delaware
|
| |
Singapore
|
|
|
expenses which the court deems to be proper.
To the extent a director, officer, employee or agent is successful in the defense of such an action, suit or proceeding, the corporation is required by Delaware corporate law to indemnify such person for reasonable expenses incurred thereby. Expenses (including attorneys’ fees) incurred by such persons in defending any action, suit or proceeding may be paid in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of that person to repay the amount if it is ultimately determined that person is not entitled to be so indemnified.
|
| |
appointment, to excuse the director.
However, Singapore case law has indicated that such relief will not be granted to a director who has benefited as a result of his or her breach of trust.
Our constitution provides that, subject to the provisions of the Singapore Companies Act and every other Singapore statute for the time being in force and affecting the Company, every director, secretary or other officer of the Company shall be entitled to be indemnified by the Company against all costs, charges, losses, expenses and liabilities incurred or to be incurred by them in the execution and discharge of their duties or in relation thereto. In particular, and without prejudice to the generality of the foregoing, no director, secretary or other officer of the Company shall be liable for the acts, receipts, neglects or defaults of any other director or officer, or for joining in any receipt or other act for conformity, or for any loss or expense happening to the Company through the insufficiency or deficiency of title to any property acquired by order of the directors for or on behalf of the Company or for the insufficiency or deficiency of any security in or upon which any of the moneys of the Company shall be invested or for any loss or damage arising from the bankruptcy, insolvency or tortious act of any person with whom any moneys, securities or effects shall be deposited or left or for any other loss, damage or misfortune whatsoever which shall happen in the execution of the duties of his or her office or in relation thereto unless the same shall happen through his or her own negligence, willful default, breach of duty or breach of trust.
|
|
|
Delaware
|
| |
Singapore
|
|
|
Shareholder Approval of Issuance of Shares
|
| |||
| Under Delaware law, the board of directors has the authority to issue, from time to time, capital stock in its sole discretion, as long as the number of shares to be issued, together with those shares that are already issued and outstanding and those shares reserved to be issued, do not exceed the authorized capital for the corporation as previously approved by the stockholders and set forth in the corporation’s certificate of incorporation. Under the foregoing circumstances, no additional stockholder approval is required for the issuance of capital stock. Under Delaware law, stockholder approval is required for (i) any amendment to the corporation’s certificate of incorporation to increase the authorized capital and (ii) the issuance of stock in a direct merger transaction where the number of shares exceeds 20% of the corporation’s shares outstanding prior to the transaction, regardless of whether there is sufficient authorized capital. | | | Section 161 of the Singapore Companies Act provides that notwithstanding anything in the company’s constitution, the directors shall not exercise any power to issue shares without prior approval of the shareholders in a general meeting. Such authorization may be obtained by ordinary resolution (i.e., a resolution requiring the affirmative vote of a simple majority of the voting rights of those shareholders present and voting in person or by proxy). Once this shareholders’ approval is obtained, unless previously revoked or varied by the company in a general meeting, it continues in force until the conclusion of the next annual general meeting or the expiration of the period within which the next annual general meeting after that date is required by law to be held, whichever is earlier; but any approval may be revoked or varied by the company in a general meeting. | |
| In addition, a corporation may issue one or more classes of stock or one or more series of stock within any class as shall be stated and expressed in the certificate of incorporation or of any amendment thereto, or in the resolution or resolutions providing for the issue of such stock adopted by the board of directors pursuant to authority expressly vested in it by the provisions of its certificate of incorporation. | | | | |
| Any stock of any class or of any series thereof may be made convertible into, or exchangeable for, at the option of either the holder or the corporation or upon the happening of a specified event, shares of any other class or classes or any other series of the same or any other class or classes of stock of the corporation, at such price or prices or at such rate or rates of exchange and with such adjustments as shall be stated in the certificate of incorporation or in the resolution or resolutions providing for the issue of such stock adopted by the board of directors. | | |
|
Delaware
|
| |
Singapore
|
|
|
Shareholder Approval of Business Combinations
|
| |||
|
Generally, under the Delaware General Corporation Law, completion of a merger, consolidation, or the sale, lease or exchange of substantially all of a corporation’s assets or dissolution requires approval by the board of directors and by a majority (unless the certificate of incorporation requires a higher percentage) of outstanding stock of the corporation entitled to vote.
The Delaware General Corporation Law also requires a special vote of stockholders in connection with a business combination with an “interested stockholder” as defined in section 203 of the Delaware General Corporation Law. See “— Interested Shareholders” above.
|
| |
The Singapore Companies Act mandates that specified corporate actions require approval by the shareholders in a general meeting, notably:
•
notwithstanding anything in the company’s constitution, directors are not permitted to carry into effect any proposals for disposing of the whole or substantially the whole of the company’s undertaking or property unless those proposals have been approved by shareholders in a general meeting;
•
subject to the constitution of each amalgamating company, an amalgamation proposal in accordance with the full amalgamation procedures under the Singapore Companies Act that do not require a court order must be approved by the shareholders of each amalgamating company via special resolution at a general meeting; and
•
notwithstanding anything in the company’s constitution, the directors may not, without the prior approval of shareholders, issue shares, including shares being issued in connection with corporate actions.
|
|
|
Shareholder Action Without A Meeting
|
| |||
| Under the Delaware General Corporation Law, unless otherwise provided in a corporation’s certificate of incorporation, any action that may be taken at a meeting of stockholders may be taken without a meeting, without prior notice and without a vote if the holders of outstanding stock, having not less than the minimum number of votes that would be necessary to authorize such action, consent in writing. It is not uncommon for a corporation’s certificate of incorporation to prohibit such action. | | | Shareholder action by written consent is not permitted for a listed public company. | |
|
Shareholder Suits
|
| |||
| Under the Delaware General Corporation Law, a stockholder may bring a derivative action on behalf of the corporation to enforce the rights of the corporation. An individual also may commence a class action suit on behalf of himself or herself and other similarly situated stockholders where the requirements for maintaining a class action under the Delaware General Corporation Law have been met. A person may institute and maintain such a suit only if such person was a stockholder at the time of the transaction which is the subject of the suit or his or her shares thereafter devolved upon | | |
Derivative Actions
The Singapore Companies Act has a provision which provides a mechanism enabling shareholders to apply to the court for leave to bring a derivative action or commence an arbitration on behalf of the company.
Applications are generally made by shareholders of the company, but courts are given the discretion to allow such persons as they deem proper to apply (e.g., beneficial owner of shares).
|
|
|
Delaware
|
| |
Singapore
|
|
| him or her by operation of law. Additionally, under Delaware case law, the plaintiff generally must be a stockholder not only at the time of the transaction which is the subject of the suit, but also through the duration of the derivative suit. The Delaware General Corporation Law also requires that the derivative plaintiff make a demand on the directors of the corporation to assert the corporate claim before the suit may be prosecuted by the derivative plaintiff, unless such demand would be futile. | | |
It should be noted that this provision of the Singapore Companies Act is primarily used by minority shareholders to bring an action or arbitration in the name and on behalf of the company or intervene in an action or arbitration to which the company is a party for the purpose of prosecuting, defending or discontinuing the action on behalf of the company.
Class Actions
The concept of class action suits, which allows individual shareholders to bring an action seeking to represent a class or classes of shareholders, does not exist in Singapore. However, it is possible as a matter of procedure for a number of shareholders to lead an action and establish liability on behalf of themselves and other shareholders who join in or who are made parties to the action. These shareholders are commonly known as “lead plaintiffs.”
|
|
|
Distributions and Dividends; Repurchases and Redemptions
|
| |||
| The Delaware General Corporation Law permits a corporation to declare and pay dividends out of statutory surplus or, if there is no surplus, out of net profits for the fiscal year in which the dividend is declared and/or for the preceding fiscal year as long as the amount of capital of the corporation following the declaration and payment of the dividend is not less than the aggregate amount of the capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets. | | |
The Singapore Companies Act provides that no dividends can be paid to shareholders except out of profits.
The Singapore Companies Act does not provide a definition on when profits are deemed to be available for the purpose of paying dividends and this is accordingly governed by case law.
Our constitution provides that no dividend can be paid otherwise than out of profits.
|
|
| Under the Delaware General Corporation Law, any corporation may purchase or redeem its own shares, except that generally it may not purchase or redeem these shares if the capital of the corporation is impaired at the time or would become impaired as a result of the redemption. A corporation may, however, purchase or redeem out of capital shares that are entitled upon any distribution of its assets to a preference over another class or series of its shares if the shares are to be retired and the capital reduced. | | |
Acquisition of a Company’s Own Shares
The Singapore Companies Act generally prohibits a company from acquiring its own shares subject to certain exceptions. Any contract or transaction made or entered into in contravention of the aforementioned prohibition by which a company acquires its own shares is void. However, provided that it is expressly permitted to do so by its constitution, as the case may be, and subject to the special conditions of each permitted acquisition contained in the Singapore Companies Act, a company may:
•
redeem redeemable preference shares. Preference shares may be redeemed out of capital if all the directors make a solvency statement in relation to such redemption in accordance with the Singapore Companies Act, and the company lodges a copy of the statement with the
|
|
|
Delaware
|
| |
Singapore
|
|
| | | | cancelled as provided in the Singapore Companies Act or dealt with in such manner as may be permitted by the Singapore Companies Act. On cancellation of the shares, the rights and privileges attached to those shares will expire. | |
| | | |
Financial Assistance for the Acquisition of Shares
A public company or a company whose holding company or ultimate holding company is a public company shall not give financial assistance to any person whether directly or indirectly for the purpose of or in connection with:
•
the acquisition or proposed acquisition of shares in the company or units of such shares; or
•
the acquisition or proposed acquisition of shares in its holding company or ultimate holding company, or units of such shares.
Financial assistance may take the form of a loan, the giving of a guarantee, the provision of security, the release of an obligation, the release of a debt or otherwise.
However, it should be noted that a company may provide financial assistance for the acquisition of its shares or shares in its holding company if it complies with the requirements (including approval by special resolution) set out in the Singapore Companies Act.
|
|
|
Transactions with Officers or Directors
|
| |||
| Under the Delaware General Corporation Law, some contracts or transactions in which one or more of a corporation’s directors has an interest are not void or voidable because of such interest provided that some conditions, such as obtaining the required approval and fulfilling the requirements of good faith and full disclosure, are met. Under the Delaware General Corporation Law, either (a) the stockholders or the board of directors must approve in good faith any such contract or transaction after full disclosure of the material facts or (b) the contract or transaction must have been “fair” as to the corporation at the time it was approved. If board approval is sought, the contract or transaction must be approved in good faith by a majority of disinterested directors after full disclosure of material facts, even though less than a majority of a quorum. | | |
Under the Singapore Companies Act, directors and chief executive officers are not prohibited from dealing with the company, but where they have an interest in a transaction with the company, that interest must be disclosed to the board of directors. In particular, every director or chief executive officer who is in any way, whether directly or indirectly, interested in a transaction or proposed transaction with the company must, as soon as is practicable after the relevant facts have come to such director’s or chief executive officer’s knowledge, declare the nature of such director’s or chief executive officer’s interest at a board of directors’ meeting or send a written notice to the company containing details on the nature, character and extent of his or her interest in the transaction or proposed transaction with the company.
There is, however, no requirement for disclosure where the interest of the director or chief executive officer (as the case may be) consists only of being a member or creditor of a corporation which is
|
|
|
Delaware
|
| |
Singapore
|
|
| | | |
interested in the transaction or proposed transaction with the company if the interest may properly be regarded as immaterial. Where the transaction or the proposed transaction relates to any loan to the company, a director or chief executive officer shall not be deemed to be interested or to have been at any time interested in the transaction or proposed transaction where the director or chief executive officer has only guaranteed or joined in guaranteeing the repayment of such loan, unless the constitution provides otherwise.
Further, where the transaction or the proposed transaction has been or will be made with or for the benefit of a related corporation (i.e. the holding company, subsidiary or subsidiary of a common holding company), a director or chief executive officer shall not be deemed to be interested or to have been at any time interested in the transaction or proposed transaction where he is a director or chief executive officer (as the case may be) of that corporation, unless the constitution provides otherwise.
In addition, a director or chief executive officer who holds any office or possesses any property which directly or indirectly might create duties or interests in conflict with such director’s or chief executive officer’s duties or interests as director or chief executive officer (as the case may be) is required to declare the fact and the nature, character and extent of the conflict at a meeting of directors or send a written notice to the company setting out the fact and the nature, character and extent of the conflict.
The Singapore Companies Act extends the scope of this statutory duty of a director and chief executive officer to disclose any interests by pronouncing that an interest of a member of a director’s or chief executive officer’s (as the case may be) family (including spouse, son, adopted son, step-son, daughter, adopted daughter and step-daughter) will be treated as an interest of the director or chief executive officer (as the case may be).
Subject to specified exceptions, the Singapore Companies Act prohibits a company from making a loan or quasi-loan to its directors or to directors of a related corporation, or giving a guarantee or security in connection with such a loan or quasi-loan.
Companies are also prohibited from making loans or quasi-loans to its directors’ spouse or children
|
|
|
Delaware
|
| |
Singapore
|
|
| | | | (whether adopted or natural or step-children), or giving a guarantee or security in connection with such a loan or quasi-loan. | |
|
Dissenters’ Rights
|
| |||
| Under the Delaware General Corporation Law, a stockholder of a corporation participating in some types of major corporate transactions may, under varying circumstances, be entitled to appraisal rights pursuant to which the stockholder may receive cash in the amount of the fair market value of his or her shares in lieu of the consideration he or she would otherwise receive in the transaction. | | | There are no equivalent provisions in Singapore under the Singapore Companies Act. | |
|
Cumulative Voting
|
| |||
| Under the Delaware General Corporation Law, a corporation may adopt in its bylaws that its directors shall be elected by cumulative voting. When directors are elected by cumulative voting, a stockholder has the number of votes equal to the number of shares held by such stockholder times the number of directors nominated for election. The stockholder may cast all of such votes for one director or among the directors in any proportion. | | | There is no equivalent provision under the Singapore Companies Act in respect of companies incorporated in Singapore. | |
|
Anti-Takeover Measures
|
| |||
|
Under the Delaware General Corporation Law, the certificate of incorporation of a corporation may give the board the right to issue new classes of preferred stock with voting, conversion, dividend distribution, and other rights to be determined by the board at the time of issuance, which could prevent a takeover attempt and thereby preclude shareholders from realizing a potential premium over the market value of their shares.
In addition, Delaware law does not prohibit a corporation from adopting a stockholder rights plan, or “poison pill,” which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares.
|
| |
The constitution of a Singapore company typically provide that the company may allot and issue new shares of a different class with preferential, deferred, qualified or other special rights as its board of directors may determine with the prior approval of the company’s shareholders in a general meeting.
Under the Singapore Take-over Code, if, in the course of an offer, or even before the date of the announcement of the offer, the board of the offeree company has reason to believe that a bona fide offer is imminent, the board must not, except pursuant to a contract entered into earlier, take any action, without the approval of shareholders at a general meeting, on the affairs of the offeree company that could effectively result in any bona fide offer being frustrated or the shareholders being denied an opportunity to decide on its merits.
|
|
Name
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
William Blair & Company, L.L.C.
|
| | | | | | |
Total:
|
| | | | | |
| | |
Total
|
| |||||||||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by the Selling Shareholder
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to the Selling Shareholder
|
| | | $ | | | | | $ | | | | | $ | | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
Nasdaq listing fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Audited Consolidated Financial Statements for the Years Ended February 29, 2020 and February 28, 2019 — Karooooo Pte. Ltd.
|
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
|
Unaudited Condensed Consolidated Financial Statements for the Nine-Month Periods Ended November 30, 2020 and November 30, 2019 — Karooooo Pte. Ltd.
|
| | |||||
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | | |
| | | | | F-54 | | | |
| | | | | F-55 | | |
| | |
Notes
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 8 | | | | | | 131,503 | | | | | | 122,098 | | |
Intangible assets
|
| | | | 7 | | | | | | 40,739 | | | | | | 18,458 | | |
Property, plant and equipment
|
| | | | 5 | | | | | | 854,506 | | | | | | 701,152 | | |
Capitalized commission assets
|
| | | | 6 | | | | | | 144,549 | | | | | | 108,547 | | |
Deferred tax assets
|
| | | | 9 | | | | | | 106,482 | | | | | | 98,055 | | |
Total non-current assets
|
| | | | | | | | | | 1,277,779 | | | | | | 1,048,310 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 10 | | | | | | 151,616 | | | | | | 206,026 | | |
Trade and other receivables
|
| | | | 11 | | | | | | 251,747 | | | | | | 215,589 | | |
Loans to related parties
|
| | | | 12 | | | | | | 11,013 | | | | | | 213 | | |
Taxation
|
| | | | | | | | | | 6,511 | | | | | | 7,054 | | |
Cash and cash equivalents
|
| | | | 13 | | | | | | 146,591 | | | | | | 51,916 | | |
Total current assets
|
| | | | | | | | | | 567,478 | | | | | | 480,798 | | |
Total assets
|
| | | | | | | | | | 1,845,257 | | | | | | 1,529,108 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 14 | | | | | | 10 | | | | | | 10 | | |
Foreign currency translation reserve
|
| | | | | | | | | | 11,851 | | | | | | (10,584) | | |
Retained earnings
|
| | | | | | | | | | 835,978 | | | | | | 598,598 | | |
Investment by owner
|
| | | | | | | | | | 30,383 | | | | | | 30,383 | | |
Equity attributable to equity holders of parent
|
| | | | | | | | | | 878,222 | | | | | | 618,407 | | |
Non-controlling interest
|
| | | | | | | | | | 346,913 | | | | | | 219,221 | | |
Total equity
|
| | | | | | | | | | 1,225,135 | | | | | | 837,628 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Term loans
|
| | | | 15 | | | | | | 17,815 | | | | | | 218,765 | | |
Capitalized lease liabilities
|
| | | | 16 | | | | | | 54,148 | | | | | | 69,256 | | |
Amounts received in advance
|
| | | | 17 | | | | | | 55,817 | | | | | | — | | |
Deferred tax liabilities
|
| | | | 9 | | | | | | 85,392 | | | | | | 33,197 | | |
Total non-current liabilities
|
| | | | | | | | | | 213,172 | | | | | | 321,218 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Term loans
|
| | | | 15 | | | | | | 5,154 | | | | | | 20,525 | | |
Trade and other payables
|
| | | | 18 | | | | | | 170,972 | | | | | | 155,530 | | |
Loans from related parties
|
| | | | 12 | | | | | | 8,362 | | | | | | 7,716 | | |
Capitalized lease liabilities
|
| | | | 16 | | | | | | 44,849 | | | | | | 47,656 | | |
Taxation
|
| | | | | | | | | | 22,969 | | | | | | 42,132 | | |
| | |
Notes
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Provision for warranties
|
| | | | | | | | | | 1,679 | | | | | | 2,564 | | |
Amounts received in advance
|
| | | | 17 | | | | | | 152,965 | | | | | | 80,377 | | |
Bank overdraft
|
| | | | 13 | | | | | | — | | | | | | 13,762 | | |
Total current liabilities
|
| | | | | | | | | | 406,950 | | | | | | 370,262 | | |
Total liabilities
|
| | | | | | | | | | 620,122 | | | | | | 691,480 | | |
Total equity and liabilities
|
| | | | | | | | | | 1,845,257 | | | | | | 1,529,108 | | |
|
| | |
Notes
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Revenue
|
| | | | 19 | | | | | | 1,941,893 | | | | | | 1,692,708 | | |
Cost of sales
|
| | | | | | | | | | (574,770) | | | | | | (484,700) | | |
Gross profit
|
| | | | | | | | | | 1,367,123 | | | | | | 1,208,008 | | |
Other income
|
| | | | | | | | | | 1,867 | | | | | | 6,279 | | |
Expected credit losses on financial assets
|
| | | | | | | | | | (54,872) | | | | | | (45,171) | | |
Operating expenses
|
| | | | | | | | | | (683,196) | | | | | | (669,197) | | |
Sales and marketing
|
| | | | | | | | | | (177,870) | | | | | | (177,351) | | |
General and Administration
|
| | | | | | | | | | (460,402) | | | | | | (443,562) | | |
Research and development
|
| | | | | | | | | | (44,924) | | | | | | (48,284) | | |
Operating profit
|
| | | | 20 | | | | | | 630,922 | | | | | | 499,919 | | |
Finance income
|
| | | | 21 | | | | | | 2,592 | | | | | | 2,749 | | |
Finance costs
|
| | | | 22 | | | | | | (16,831) | | | | | | (31,438) | | |
Profit before taxation
|
| | | | | | | | | | 616,683 | | | | | | 471,230 | | |
Taxation
|
| | | | 23 | | | | | | (173,157) | | | | | | (110,182) | | |
Profit for the year
|
| | | | | | | | | | 443,526 | | | | | | 361,048 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | | | | | | | 289,882 | | | | | | 236,930 | | |
Non-controlling interest
|
| | | | | | | | | | 153,644 | | | | | | 124,118 | | |
| | | | | | | | | | | 443,526 | | | | | | 361,048 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per share (Rand)
|
| | | | 33.1 | | | | | | 14.3 | | | | | | 9.2 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Profit for the year
|
| | | | 443,526 | | | | | | 361,048 | | |
OTHER COMPREHENSIVE INCOME | | | | | | | | | | | | | |
Items that may be reclassified to profit or loss in future periods: | | | | | | | | | | | | | |
Exchange differences on translating foreign operations
|
| | | | 35,989 | | | | | | 29,928 | | |
Other comprehensive income for the year
|
| | | | 35,989 | | | | | | 29,928 | | |
Total comprehensive income for the year net of income tax
|
| | | | 479,515 | | | | | | 390,976 | | |
Total comprehensive income attributable to: | | | | | | | | | | | | | |
Owners of the parent
|
| | | | 312,317 | | | | | | 254,625 | | |
Non-controlling interest
|
| | | | 167,198 | | | | | | 136,351 | | |
| | | | | 479,515 | | | | | | 390,976 | | |
Figures in
Rand thousands |
| |
Note
|
| |
Share
capital |
| |
Foreign
currency translation |
| |
Investment
by owner |
| |
Retained
earnings |
| |
Total
attributable to equity holders of the group |
| |
Non-
controlling interest |
| |
Total
equity |
| |||||||||||||||||||||
| | |
Figures in Rand thousands
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at 1 March 2018
|
| | | | | | | — | | | | | | (28,279) | | | | | | 30,383 | | | | | | 455,598 | | | | | | 457,702 | | | | | | 137,455 | | | | | | 595,157 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 236,930 | | | | | | 236,930 | | | | | | 124,118 | | | | | | 361,048 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | 17,695 | | | | | | — | | | | | | — | | | | | | 17,695 | | | | | | 12,233 | | | | | | 29,928 | | |
Total comprehensive income for the
year |
| | | | | | | — | | | | | | 17,695 | | | | | | — | | | | | | 236,930 | | | | | | 254,625 | | | | | | 136,351 | | | | | | 390,976 | | |
Dividends
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (93,930) | | | | | | (93,930) | | | | | | (54,585) | | | | | | (148,515) | | |
Issuance of share capital
|
| | | | | | | 10(1) | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | 10 | | |
Balance at 28 February 2019
|
| | | | | | | 10 | | | | | | (10,584) | | | | | | 30,383 | | | | | | 598,598 | | | | | | 618,407 | | | | | | 219,221 | | | | | | 837,628 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 289,882 | | | | | | 289,882 | | | | | | 153,644 | | | | | | 443,526 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | 22,435 | | | | | | — | | | | | | — | | | | | | 22,435 | | | | | | 13,554 | | | | | | 35,989 | | |
Total comprehensive income for the
year |
| | | | | | | — | | | | | | 22,435 | | | | | | — | | | | | | 289,882 | | | | | | 312,317 | | | | | | 167,198 | | | | | | 479,515 | | |
Dividends
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,502) | | | | | | (52,502) | | | | | | (39,506) | | | | | | (92,008) | | |
Balance at 29 February 2020
|
| | | | | | | 10 | | | | | | 11,851 | | | | | | 30,383 | | | | | | 835,978 | | | | | | 878,222 | | | | | | 346,913 | | | | | | 1,225,135 | | |
| | |
Notes
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | | | | |
Figures in Rand thousands
|
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Cash generated from operations
|
| | | | 24 | | | | | | 1,054,554 | | | | | | 635,754 | | |
Finance income received
|
| | | | 21 | | | | | | 2,592 | | | | | | 2,749 | | |
Finance costs paid
|
| | | | | | | | | | (9,323) | | | | | | (23,350) | | |
Taxation paid
|
| | | | 25 | | | | | | (146,599) | | | | | | (142,895) | | |
Net cash generated from operating activities
|
| | | | | | | | | | 901,224 | | | | | | 472,258 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | | | | | | | (388,723) | | | | | | (422,061) | | |
Proceeds on disposal of property, plant and equipment
|
| | | | | | | | | | 6,532 | | | | | | 4,423 | | |
Investment in intangible assets
|
| | | | | | | | | | (34,245) | | | | | | (13,636) | | |
Advances of loans to related parties
|
| | | | | | | | | | (11,000) | | | | | | — | | |
Repayment of loans to related parties
|
| | | | | | | | | | — | | | | | | 2,059 | | |
Net cash utilized by investing activities
|
| | | | | | | | | | (427,436) | | | | | | (429,215) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from related party loans
|
| | | | | | | | | | — | | | | | | 2,230 | | |
Proceeds from issuance of share capital
|
| | | | | | | | | | 10 | | | | | | — | | |
Repayment of term loans
|
| | | | | | | | | | (217,815) | | | | | | — | | |
Proceeds from term loans obtained
|
| | | | | | | | | | — | | | | | | 239,290 | | |
Payments of capitalized lease liabilities
|
| | | | | | | | | | (58,417) | | | | | | (9,599) | | |
Dividends paid
|
| | | | 26 | | | | | | (92,008) | | | | | | (148,515) | | |
Net cash (utilized by)/generated financing activities
|
| | | | | | | | | | (368,230) | | | | | | 83,406 | | |
Total cash movements for year
|
| | | | | | | | | | 105,558 | | | | | | 126,449 | | |
Cash and cash equivalents as at the beginning of the year
|
| | | | 13 | | | | | | 38,144 | | | | | | (95,454) | | |
Translation differences on cash and cash equivalents
|
| | | | | | | | | | 2,889 | | | | | | 7,149 | | |
Total cash and cash equivalents at the end of the year
|
| | | | 13 | | | | | | 146,591 | | | | | | 38,144 | | |
Category
|
| |
Depreciation
method |
| |
Average useful life
|
|
Buildings
|
| |
Straight line
|
| |
20 – 50 Years
|
|
Capitalized telematics devices
|
| |
Straight line
|
| |
5 years
|
|
Furniture, fixtures and equipment
|
| |
Straight line
|
| |
5 Years
|
|
Right of use assets – IT equipment
|
| |
Straight line
|
| |
3 years
|
|
Leasehold improvements
|
| |
Straight line
|
| |
3 years or lease term
|
|
Right of use assets – motor vehicles
|
| |
Straight line
|
| |
4 years
|
|
Plant and equipment
|
| |
Straight line
|
| |
5 Years
|
|
Right of use assets – property
|
| |
Straight line
|
| |
Lease term or useful life
whichever is shorter |
|
Item
|
| |
Amortization
method |
| |
Average useful life
|
|
Capitalized commission assets
|
| |
Straight line
|
| |
5 Years
|
|
Details of amendment
|
| |
Annual periods
beginning on after |
|
Amendments to IFRS 3: Definition of a Business
|
| |
1 January 2020
|
|
Amendments to IAS 1 and IAS 8: Definition of Material
|
| |
1 January 2020
|
|
Amendments to the Conceptual Framework for Financial Reporting
|
| |
1 January 2020
|
|
Amendments to IFRS 7 and IFRS 9: Interest rate benchmark reform
|
| |
1 January 2021
|
|
Amendments to IAS 1: Classification of Liabilities as Current or Noncurrent
|
| |
1 January 2022
|
|
| | |
Subscription
revenue |
| |
Hardware
and other revenue before eliminations |
| |
Eliminations
|
| |
Inter-
segment revenue |
| |
Hardware
and other revenue after eliminations and inter- segment |
| |
Total revenue
|
| |
Depreciation
and amortization* |
| |
Adjusted
EBITDA |
| ||||||||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Geographical business units
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,383,980 | | | | | | 335,692 | | | | | | (294,723) | | | | | | (7,484) | | | | | | 33,485 | | | | | | 1,417,465 | | | | | | 243,989 | | | | | | 747,229 | | |
Africa-Other
|
| | | | 106,977 | | | | | | 1,513 | | | | | | — | | | | | | 7,484 | | | | | | 8,997 | | | | | | 115,974 | | | | | | 6,152 | | | | | | 42,098 | | |
Europe
|
| | | | 168,314 | | | | | | 14,092 | | | | | | (9,140) | | | | | | — | | | | | | 4,952 | | | | | | 173,266 | | | | | | 40,193 | | | | | | 81,782 | | |
Asia-Pacific, Middle East and USA
|
| | | | 228,446 | | | | | | 69,893 | | | | | | (63,151) | | | | | | — | | | | | | 6,742 | | | | | | 235,188 | | | | | | 36,690 | | | | | | 66,376 | | |
Total by Segment
|
| | | | 1,887,717 | | | | | | 421,190 | | | | | | (367,014) | | | | | | — | | | | | | 54,176 | | | | | | 1,941,893 | | | | | | 327,024 | | | | | | 937,485 | | |
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Geographical business units
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,116,829 | | | | | | 623,382 | | | | | | (486,604) | | | | | | (7,861) | | | | | | 128,917 | | | | | | 1,245,746 | | | | | | 201,988 | | | | | | 607,285 | | |
Africa-Other
|
| | | | 97,605 | | | | | | 10,171 | | | | | | — | | | | | | 7,861 | | | | | | 18,032 | | | | | | 115,637 | | | | | | 3,372 | | | | | | 41,268 | | |
Europe
|
| | | | 142,204 | | | | | | 11,463 | | | | | | (6,075) | | | | | | — | | | | | | 5,388 | | | | | | 147,592 | | | | | | 33,488 | | | | | | 57,642 | | |
Asia-Pacific, Middle East and USA
|
| | | | 163,902 | | | | | | 49,389 | | | | | | (29,558) | | | | | | — | | | | | | 19,831 | | | | | | 183,733 | | | | | | 22,663 | | | | | | 31,879 | | |
Total by Segment
|
| | | | 1,520,540 | | | | | | 694,405 | | | | | | (522,237) | | | | | | — | | | | | | 172,168 | | | | | | 1,692,708 | | | | | | 261,511 | | | | | | 738,434 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Adjusted EBITDA
|
| | | | 937,485 | | | | | | 738,434 | | |
Depreciation of property, plant and equipment(1)
|
| | | | (282,976) | | | | | | (236,510) | | |
Amortization of intangible assets(2)
|
| | | | (12,786) | | | | | | (2,005) | | |
Corporate expenses
|
| | | | (10,801) | | | | | | — | | |
Operating profit
|
| | | | 630,922 | | | | | | 499,919 | | |
Finance income
|
| | | | 2,592 | | | | | | 2,749 | | |
Finance costs
|
| | | | (16,831) | | | | | | (31,438) | | |
Profit before taxation
|
| | | | 616,683 | | | | | | 471,230 | | |
Taxation
|
| | | | (173,157) | | | | | | (110,182) | | |
Profit for the year
|
| | | | 443,526 | | | | | | 361,048 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Total assets | | | | | | | | | | | | | |
South Africa
|
| | | | 1,145,039 | | | | | | 975,638 | | |
Africa – Other
|
| | | | 196,156 | | | | | | 162,373 | | |
Europe
|
| | | | 275,290 | | | | | | 217,623 | | |
Asia-Pacific, Middle East and USA
|
| | | | 227,968 | | | | | | 173,464 | | |
Total by segment
|
| | | | 1,844,453 | | | | | | 1,529,098 | | |
Corporate
|
| | | | 804 | | | | | | 10 | | |
Total
|
| | | | 1,845,257 | | | | | | 1,529,108 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
South Africa
|
| | | | 820,658 | | | | | | 681,799 | | |
Africa-Other
|
| | | | 96,263 | | | | | | 88,522 | | |
Europe
|
| | | | 221,840 | | | | | | 182,478 | | |
Asia Pacific, Middle East and USA
|
| | | | 139,018 | | | | | | 95,511 | | |
Total by segment
|
| | | | 1,277,779 | | | | | | 1,048,310 | | |
Corporate
|
| | | | — | | | | | | — | | |
| | | | | 1,277,779 | | | | | | 1,048,310 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
South Africa
|
| | | | 308,936 | | | | | | 360,935 | | |
Africa-Other
|
| | | | 9,427 | | | | | | 8,360 | | |
Europe
|
| | | | 50,974 | | | | | | 32,448 | | |
Asia Pacific, Middle East and USA
|
| | | | 53,631 | | | | | | 33,954 | | |
Total by segment
|
| | | | 422,968 | | | | | | 435,697 | | |
Corporate
|
| | | | — | | | | | | — | | |
Total
|
| | | | 422,968 | | | | | | 435,697 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Total liabilities | | | | | | | | | | | | | |
South Africa
|
| | | | 405,238 | | | | | | 493,751 | | |
Africa – Other
|
| | | | 56,088 | | | | | | 46,923 | | |
Europe
|
| | | | 90,547 | | | | | | 87,286 | | |
Asia Pacific, Middle East and USA
|
| | | | 68,205 | | | | | | 63,520 | | |
Total by segment
|
| | | | 620,078 | | | | | | 691,480 | | |
Corporate
|
| | | | 44 | | | | | | — | | |
Total
|
| | | | 620,122 | | | | | | 691,480 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
depreciation |
| |
Carrying value
|
| |
Cost
|
| |
Accumulated
depreciation |
| |
Carrying value
|
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 2,115 | | | | | | — | | | | | | 2,115 | | | | | | 1,962 | | | | | | — | | | | | | 1,962 | | |
Capitalized telematics devices
|
| | | | 1,485,475 | | | | | | (776,594) | | | | | | 708,881 | | | | | | 1,091,014 | | | | | | (541,032) | | | | | | 549,982 | | |
Furniture, fixtures and equipment
|
| | | | 19,253 | | | | | | (13,035) | | | | | | 6,218 | | | | | | 16,025 | | | | | | (10,572) | | | | | | 5,453 | | |
Leasehold improvements
|
| | | | 20,249 | | | | | | (14,893) | | | | | | 5,356 | | | | | | 15,430 | | | | | | (10,355) | | | | | | 5,075 | | |
Plant and machinery
|
| | | | 3,820 | | | | | | (3,107) | | | | | | 713 | | | | | | 2,783 | | | | | | (2,481) | | | | | | 302 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 63,793 | | | | | | (35,741) | | | | | | 28,052 | | | | | | 58,770 | | | | | | (29,491) | | | | | | 29,279 | | |
Motor vehicles
|
| | | | 124,893 | | | | | | (65,055) | | | | | | 59,838 | | | | | | 116,693 | | | | | | (45,733) | | | | | | 70,960 | | |
Property
|
| | | | 66,130 | | | | | | (22,797) | | | | | | 43,333 | | | | | | 53,365 | | | | | | (15,226) | | | | | | 38,139 | | |
Total
|
| | | | 1,785,728 | | | | | | (931,222) | | | | | | 854,506 | | | | | | 1,356,042 | | | | | | (654,890) | | | | | | 701,152 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Disposals
|
| |
Translation
Adjustments |
| |
Depreciation
|
| |
Closing balance
|
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 2,115 | | |
Capitalized telematics devices
|
| | | | 549,982 | | | | | | 369,156 | | | | | | — | | | | | | 16,554 | | | | | | (226,811) | | | | | | 708,881 | | |
Furniture, fixtures and equipment
|
| | | | 5,453 | | | | | | 2,622 | | | | | | (210) | | | | | | 323 | | | | | | (1,970) | | | | | | 6,218 | | |
Leasehold improvements
|
| | | | 5,075 | | | | | | 4,158 | | | | | | (257) | | | | | | 115 | | | | | | (3,735) | | | | | | 5,356 | | |
Plant and machinery
|
| | | | 302 | | | | | | 965 | | | | | | — | | | | | | 25 | | | | | | (579) | | | | | | 713 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 29,279 | | | | | | 11,822 | | | | | | (2,436) | | | | | | 506 | | | | | | (11,119) | | | | | | 28,052 | | |
Motor vehicles
|
| | | | 70,960 | | | | | | 10,708 | | | | | | (2,097) | | | | | | 553 | | | | | | (20,286) | | | | | | 59,838 | | |
Property
|
| | | | 38,139 | | | | | | 22,285 | | | | | | (784) | | | | | | 2,169 | | | | | | (18,476) | | | | | | 43,333 | | |
Total
|
| | | | 701,152 | | | | | | 421,716 | | | | | | (5,784) | | | | | | 20,398 | | | | | | (282,976) | | | | | | 854,506 | | |
| | |
Opening
balance as previously reported |
| |
IFRS 15
|
| |
IFRS 16
|
| |
Opening
balance restated |
| |
Additions
|
| |
Disposals
|
| |
Reclassi-
fications |
| |
Translation
adjustments |
| |
De-
preciation |
| |
Closing
balance |
| ||||||||||||||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 4,287 | | | | | | — | | | | | | — | | | | | | 4,287 | | | | | | — | | | | | | — | | | | | | (2,560) | | | | | | 235 | | | | | | — | | | | | | 1,962 | | |
Capitalized telematics devices
|
| | | | 427,373 | | | | | | (58,796) | | | | | | — | | | | | | 368,577 | | | | | | 353,655 | | | | | | (116) | | | | | | 581 | | | | | | 11,063 | | | | | | (183,778) | | | | | | 549,982 | | |
Furniture, fixtures and
equipment |
| | | | 3,730 | | | | | | — | | | | | | — | | | | | | 3,730 | | | | | | 2,989 | | | | | | — | | | | | | 449 | | | | | | 420 | | | | | | (2,135) | | | | | | 5,453 | | |
Leasehold improvements
|
| | | | 1,125 | | | | | | — | | | | | | — | | | | | | 1,125 | | | | | | 3,357 | | | | | | — | | | | | | 4,042 | | | | | | (659) | | | | | | (2,790) | | | | | | 5,075 | | |
Plant and Machinery
|
| | | | 697 | | | | | | — | | | | | | — | | | | | | 697 | | | | | | 490 | | | | | | (94) | | | | | | (39) | | | | | | (70) | | | | | | (682) | | | | | | 302 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 13,452 | | | | | | — | | | | | | — | | | | | | 13,452 | | | | | | 27,636 | | | | | | (33) | | | | | | (2,165) | | | | | | 2,090 | | | | | | (11,701) | | | | | | 29,279 | | |
Motor vehicles
|
| | | | 60,861 | | | | | | — | | | | | | — | | | | | | 60,861 | | | | | | 31,831 | | | | | | (1,823) | | | | | | (331) | | | | | | 1,018 | | | | | | (20,596) | | | | | | 70,960 | | |
Property
|
| | | | — | | | | | | — | | | | | | 34,128 | | | | | | 34,128 | | | | | | 14,897 | | | | | | — | | | | | | 23 | | | | | | 3,919 | | | | | | (14,828) | | | | | | 38,139 | | |
Total
|
| | | | 511,525 | | | | | | (58,796) | | | | | | 34,128 | | | | | | 486,857 | | | | | | 434,855 | | | | | | (2,066) | | | | | | — | | | | | | 18,016 | | | | | | (236,510) | | | | | | 701,152 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
amortization |
| |
Carrying value
|
| |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Capitalized sales commissions
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | | | | | 178,330 | | | | | | (69,783) | | | | | | 108,547 | | |
Total
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | | | | | 178,330 | | | | | | (69,783) | | | | | | 108,547 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
adjustments |
| |
Amortization
|
| |
Closing
balance |
| |||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitalized sales commissions
|
| | | | 108,547 | | | | | | 64,437 | | | | | | 2,827 | | | | | | (31,262) | | | | | | 144,549 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Product development costs
|
| | | | 46,452 | | | | | | (9,385) | | | | | | 37,067 | | | | | | 13,636 | | | | | | — | | | | | | 13,636 | | |
Computer software*
|
| | | | 11,029 | | | | | | (7,357) | | | | | | 3,672 | | | | | | 8,542 | | | | | | (3,720) | | | | | | 4,822 | | |
| | | | | 57,481 | | | | | | (16,742) | | | | | | 40,739 | | | | | | 22,178 | | | | | | (3,720) | | | | | | 18,458 | | |
Figures in Rand thousands
|
| |
Opening
balance |
| |
Additions
|
| |
Translation
Adjustment |
| |
Amortization
|
| |
Disposal
|
| |
Closing
Balance |
| ||||||||||||||||||
Product development costs
|
| | | | 13,636 | | | | | | 31,178 | | | | | | 1,403 | | | | | | (9,150) | | | | | | — | | | | | | 37,067 | | |
Computer software
|
| | | | 4,822 | | | | | | 3,067 | | | | | | (214) | | | | | | (3,636) | | | | | | (367) | | | | | | 3,672 | | |
| | | | | 18,458 | | | | | | 34,245 | | | | | | 1,189 | | | | | | (12,786) | | | | | | (367) | | | | | | 40,739 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
adjustments |
| |
Amortization
|
| |
Closing
balance |
| |||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||
Product development costs
|
| | | | — | | | | | | 13,636 | | | | | | — | | | | | | — | | | | | | 13,636 | | |
Computer software
|
| | | | 4,520 | | | | | | 2,103 | | | | | | 204 | | | | | | (2,005) | | | | | | 4,822 | | |
| | | | | 4,520 | | | | | | 15,739 | | | | | | 204 | | | | | | (2,005) | | | | | | 18,458 | | |
| | |
Mozambique
|
| |
Portugal
|
| |
Spain
|
| |
Other
|
| |
Total
|
| |||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||
Balance at 1 March 2018
|
| | | | 54,134 | | | | | | 25,375 | | | | | | 17,986 | | | | | | 10,102 | | | | | | 107,597 | | |
Translation adjustments
|
| | | | 8,951 | | | | | | 2,553 | | | | | | 1,810 | | | | | | 937 | | | | | | 14,251 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 250 | | | | | | 250 | | |
Balance at 28 February 2019
|
| | | | 63,085 | | | | | | 27,928 | | | | | | 19,796 | | | | | | 11,289 | | | | | | 122,098 | | |
Translation adjustments
|
| | | | 4,899 | | | | | | 2,449 | | | | | | 1,736 | | | | | | 321 | | | | | | 9,405 | | |
Balance at 29 February 2020
|
| | | | 67,984 | | | | | | 30,377 | | | | | | 21,532 | | | | | | 11,610 | | | | | | 131,503 | | |
| | | | | |
Rates
|
| |||||||||
Key estimates
|
| |
CGU
|
| |
2020
|
| |
2019
|
| ||||||
Revenue growth rate | | | | | | | | | | | | | | | | |
This is the average annual compound growth rate in revenue that is derived from
management’s forecast and is based on external available information, such as GDP and inflation rate data within the region. |
| |
Mozambique
|
| | | | 7% | | | | | | 6% | | |
|
Portugal
|
| | | | 3% | | | | | | 2% | | | ||
|
Spain
|
| | | | 3% | | | | | | 2% | | | ||
The growth rate applied for revenue is considered to be the main driver of
profitability and hence free cash flow. CGUs are at different maturity levels in their business cycles and hence will reflect considerably different growth rates. The various geographical markets the CGUs operate within also have differences in their economies which have been taken into consideration. The growth rate determined by management is based on historical data from both external and internal sources and is consistent with reported global telematics growth forecasts for the medium to long term and with the assumptions that a market participant would make. |
| | | | | | | | | | | | | | | |
Terminal growth rate | | | | | | | | | | | | | | | | |
The estimated rate of growth after the five-year forecast period. This rate is
informed primarily by external forecasts about economic activity by region. Changes in these rates are reflective of changes in market views on the economic growth in those regions. |
| |
Mozambique
|
| | | | 5% | | | | | | 6% | | |
|
Portugal
|
| | | | 2% | | | | | | 2% | | | ||
|
Spain
|
| | | | 2% | | | | | | 2% | | | ||
Discount rate | | | | | | | | | | | | | | | | |
The rate reflects the specific risks relating to the country and industry in which
the entity operates. These rates were determined using externally available information. The rates were determined using the Capital Asset pricing model and adjusting for risk. The rate is a pre-tax rate and the value in use has been determined on a pre-tax basis. |
| |
Mozambique
|
| | | | 35% | | | | | | 31% | | |
|
Portugal
|
| | | | 16% | | | | | | 15% | | | ||
|
Spain
|
| | | | 15% | | | | | | 15% | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Deferred taxation liability
|
| | | | (85,392) | | | | | | (33,197) | | |
Property, plant and equipment and capitalized commission assets
|
| | | | (85,392) | | | | | | (33,197) | | |
Deferred taxation asset
|
| | | | 106,482 | | | | | | 98,055 | | |
Income received in advance
|
| | | | 25,476 | | | | | | 16,698 | | |
Property, plant and equipment and capitalized commission assets
|
| | | | 9,361 | | | | | | — | | |
Inventory
|
| | | | 26,018 | | | | | | 25,703 | | |
Tax losses
|
| | | | 16,356 | | | | | | 14,677 | | |
Lease obligations
|
| | | | 16,351 | | | | | | 21,923 | | |
ECL provision on trade receivables
|
| | | | 5,936 | | | | | | 4,591 | | |
Research and development
|
| | | | 1,071 | | | | | | — | | |
Other
|
| | | | 5,913 | | | | | | 14,463 | | |
Total net deferred taxation asset
|
| | | | 21,090 | | | | | | 64,858 | | |
Reconciliation of deferred taxation asset/(liability) | | | | | | | | | | | | | |
At beginning of year
|
| | | | 64,858 | | | | | | 47,172 | | |
Increase in income received in advance temporary differences
|
| | | | 8,778 | | | | | | 4,921 | | |
Decrease in property, plant and equipment and capitalized commission assets temporary differences
|
| | | | (42,834) | | | | | | (24,465) | | |
Increase in inventory temporary differences
|
| | | | 315 | | | | | | 6,623 | | |
Increase in tax losses temporary differences
|
| | | | 1,679 | | | | | | 7,937 | | |
(Decrease)/increase in lease obligation temporary differences
|
| | | | (5,572) | | | | | | 12,476 | | |
Increase in ECL provision on trade receivables temporary differences
|
| | | | 1,345 | | | | | | 2,274 | | |
Increase in research and development temporary differences
|
| | | | 1,071 | | | | | | — | | |
(Decrease)/increase in other temporary differences
|
| | | | (8,550) | | | | | | 7,920 | | |
At end of year
|
| | | | 21,090 | | | | | | 64,858 | | |
Reconciliation of deferred tax | | | | | | | | | | | | | |
Opening balance
|
| | | | 64,858 | | | | | | 47,172 | | |
Charge to income statement (note 23)
|
| | | | (45,178) | | | | | | 16,137 | | |
Translation differences
|
| | | | 1,410 | | | | | | 1,549 | | |
At end of year
|
| | | | 21,090 | | | | | | 64,858 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Telematics devices – available for installation
|
| | | | 46,203 | | | | | | 119,527 | | |
Telematics devices – installed in-vehicle inventory
|
| | | | 15,980 | | | | | | — | | |
Components
|
| | | | 69,816 | | | | | | 58,844 | | |
Work in progress
|
| | | | 2,009 | | | | | | 12,762 | | |
Consumables
|
| | | | 19,658 | | | | | | 15,695 | | |
| | | | | 153,666 | | | | | | 206,828 | | |
Allowance for obsolete inventory
|
| | | | (2,050) | | | | | | (802) | | |
| | | | | 151,616 | | | | | | 206,026 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Trade receivables
|
| | | | 268,749 | | | | | | 221,956 | | |
Expected credit loss provision
|
| | | | (51,657) | | | | | | (43,670) | | |
Total
|
| | | | 217,092 | | | | | | 178,286 | | |
Other receivables | | | | | | | | | | | | | |
Prepayments
|
| | | | 21,170 | | | | | | 21,420 | | |
Deposits
|
| | | | 6,044 | | | | | | 3,964 | | |
Sundry debtors
|
| | | | 7,176 | | | | | | 9,218 | | |
Value added tax
|
| | | | 265 | | | | | | 2,701 | | |
| | | | | 251,747 | | | | | | 215,589 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Opening balance
|
| | | | (43,670) | | | | | | (30,382) | | |
Adjustment on adoption of IFRS 9
|
| | | | — | | | | | | 5,323 | | |
Increase in allowance for expected credit losses
|
| | | | (63,623) | | | | | | (71,682) | | |
Amounts utilized
|
| | | | 57,825 | | | | | | 55,803 | | |
Translation differences
|
| | | | (2,189) | | | | | | (2,732) | | |
Closing balance
|
| | | | (51,657) | | | | | | (43,670) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Currencies | | | | | | | | | | | | | |
Rand
|
| | | | 120,112 | | | | | | 107,398 | | |
Singapore dollar
|
| | | | 13,115 | | | | | | 16,489 | | |
Mozambique metical
|
| | | | 30,391 | | | | | | 24,602 | | |
Euro
|
| | | | 18,255 | | | | | | 16,668 | | |
Nigerian naira
|
| | | | 1,158 | | | | | | 1,366 | | |
Kenyan shillings
|
| | | | 7,177 | | | | | | 5,782 | | |
Tanzanian shillings
|
| | | | 12,419 | | | | | | 11,384 | | |
Polish zloty
|
| | | | 5,025 | | | | | | 3,656 | | |
Thai baht
|
| | | | 20,059 | | | | | | 9,178 | | |
United Arab Emirates dirham
|
| | | | 10,055 | | | | | | 9,746 | | |
US dollar
|
| | | | 2,378 | | | | | | 593 | | |
Other
|
| | | | 11,603 | | | | | | 8,727 | | |
Total
|
| | | | 251,747 | | | | | | 215,589 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Related parties | | | | | | | | | | | | | |
Cartrack Education Fund (NPO)
|
| | | | — | | | | | | 200 | | |
J Marais
|
| | | | 13 | | | | | | 13 | | |
Bumbene House Proprietary Limited
|
| | | | 11,000 | | | | | | — | | |
| | | | | 11,013 | | | | | | 213 | | |
J De Wet
|
| | | | (5,679) | | | | | | (5,551) | | |
P Lim
|
| | | | (2,683) | | | | | | (2,151) | | |
Onecell Proprietary Limited
|
| | | | — | | | | | | (14) | | |
| | | | | (8,362) | | | | | | (7,716) | | |
Current assets
|
| | | | 11,013 | | | | | | 213 | | |
Current liabilities
|
| | | | (8,362) | | | | | | (7,716) | | |
| | | | | 2,651 | | | | | | (7,503) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Issued and fully paid | | | | | | | | | | | | | |
1,000 ordinary shares of no par value
|
| | | | 10 | | | | | | 10 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Rand Merchant Bank Limited
|
| | | | 2,760 | | | | | | 215,421 | | |
Caixa Geral de Depositos S.A.
|
| | | | 20,209 | | | | | | 23,869 | | |
Total
|
| | | | 22,969 | | | | | | 239,290 | | |
Less: Short term portion
|
| | | | (5,154) | | | | | | (20,525) | | |
Long term portion
|
| | | | 17,815 | | | | | | 218,765 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Opening balance
|
| | | | 80,377 | | | | | | 74,113 | | |
Amounts deferred in current year
|
| | | | 275,584 | | | | | | 129,477 | | |
Amounts released to revenue in the current year
|
| | | | (152,420) | | | | | | (129,202) | | |
Translation adjustments
|
| | | | 5,241 | | | | | | 5,989 | | |
Closing balance
|
| | | | 208,782 | | | | | | 80,377 | | |
Non-current liabilities
|
| | | | 55,817 | | | | | | — | | |
Current liabilities
|
| | | | 152,965 | | | | | | 80,377 | | |
| | | | | 208,782 | | | | | | 80,377 | | |
| Maturities analysis | | | | | | | | | | | | | |
|
– within one year
|
| | | | 152,965 | | | | | | 80,377 | | |
|
– within two to four years
|
| | | | 50,296 | | | | | | — | | |
|
– over four years
|
| | | | 5,521 | | | | | | — | | |
|
Present value of amounts received in advance
|
| | | | 208,782 | | | | | | 80,377 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Trade payables
|
| | | | 57,109 | | | | | | 59,052 | | |
Accrued expenses
|
| | | | 84,028 | | | | | | 65,654 | | |
Sundry creditors
|
| | | | 7,675 | | | | | | 12,126 | | |
Value added tax
|
| | | | 22,160 | | | | | | 18,698 | | |
| | | | | 170,972 | | | | | | 155,530 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Revenue from contracts with customers | | | | | | | | | | | | | |
Subscription revenue
|
| | | | 1,887,717 | | | | | | 1,520,540 | | |
Hardware sales
|
| | | | 36,852 | | | | | | 126,299 | | |
Installation revenue
|
| | | | 752 | | | | | | 2,578 | | |
| | | | | 1,925,321 | | | | | | 1,649,417 | | |
Other revenue | | | | | | | | | | | | | |
Miscellaneous contract fees
|
| | | | 16,572 | | | | | | 43,291 | | |
Total revenue
|
| | | | 1,941,893 | | | | | | 1,692,708 | | |
| | |
February 2020
|
| |||||||||||||||||||||||||||
| | |
Subscription
Revenue |
| |
Hardware
Sales |
| |
Installation
Revenue |
| |
Miscellaneous
Contract Fees |
| |
Total
|
| |||||||||||||||
| | |
(Figures in Rand thousands)
|
| |||||||||||||||||||||||||||
Primary Geographic Markets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,383,980 | | | | | | 17,429 | | | | | | 356 | | | | | | 15,700 | | | | | | 1,417,465 | | |
Africa-Other
|
| | | | 106,977 | | | | | | 8,343 | | | | | | 170 | | | | | | 484 | | | | | | 115,974 | | |
Europe
|
| | | | 168,314 | | | | | | 4,670 | | | | | | 95 | | | | | | 187 | | | | | | 173,266 | | |
Asia-Pacific, Middle East and USA
|
| | | | 228,446 | | | | | | 6,410 | | | | | | 131 | | | | | | 201 | | | | | | 235,188 | | |
Total
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
Timing of Revenue Recognition: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products transferred at a point in time
|
| | | | — | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 54,176 | | |
Services transferred over time
|
| | | | 1,887,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,887,717 | | |
Total Revenue
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
| | |
February 2019
|
| |||||||||||||||||||||||||||
| | |
Subscription
Revenue |
| |
Hardware
Sales |
| |
Installation
Revenue |
| |
Miscellaneous
Contract Fees |
| |
Total
|
| |||||||||||||||
| | |
(Figures in Rand thousands)
|
| |||||||||||||||||||||||||||
Primary Geographic Markets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,116,829 | | | | | | 84,351 | | | | | | 1,721 | | | | | | 42,845 | | | | | | 1,245,746 | | |
Africa-Other
|
| | | | 97,605 | | | | | | 17,459 | | | | | | 356 | | | | | | 217 | | | | | | 115,637 | | |
Europe
|
| | | | 142,204 | | | | | | 5,207 | | | | | | 107 | | | | | | 74 | | | | | | 147,592 | | |
Asia-Pacific, Middle East and USA
|
| | | | 163,902 | | | | | | 19,282 | | | | | | 394 | | | | | | 155 | | | | | | 183,733 | | |
Total Revenue
|
| | | | 1,520,540 | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 1,692,708 | | |
Primary Geographic Markets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products transferred at a point in time
|
| | | | — | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 172,168 | | |
Services transferred over time
|
| | | | 1,520,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,520,540 | | |
Total Revenue
|
| | | | 1,520,540 | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 1,692,708 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Bank balances
|
| | | | 2,592 | | | | | | 2,749 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Lease liabilities
|
| | | | 7,508 | | | | | | 8,089 | | |
Term loans
|
| | | | 8,727 | | | | | | 1,954 | | |
Interest on tax liabilities
|
| | | | 1 | | | | | | 4,883 | | |
Overdraft
|
| | | | 595 | | | | | | 16,512 | | |
| | | | | 16,831 | | | | | | 31,438 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Major components of the taxation expense: | | | | | | | | | | | | | |
Current taxation | | | | | | | | | | | | | |
Income taxation – current year
|
| | | | 137,392 | | | | | | 132,144 | | |
Income taxation – prior year
|
| | | | (12,017) | | | | | | (5,939) | | |
| | | | | 125,375 | | | | | | 126,205 | | |
Deferred taxation | | | | | | | | | | | | | |
Deferred taxation – current year
|
| | | | 33,217 | | | | | | (6,883) | | |
Deferred taxation – prior year
|
| | | | 11,961 | | | | | | (9,254) | | |
| | | | | 45,178 | | | | | | (16,137) | | |
Withholding tax
|
| | | | 2,604 | | | | | | 114 | | |
Total taxation expense
|
| | | | 173,157 | | | | | | 110,182 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Reconciliation between accounting profit and taxation expense: | | | | | | | | | | | | | |
Profit before taxation
|
| | | | 616,683 | | | | | | 471,230 | | |
Taxation at the applicable taxation rate of 28% (2019: 28%)
|
| | | | 172,671 | | | | | | 131,944 | | |
Taxation effect of adjustments on taxable income | | | | | | | | | | | | | |
Utilization of previously unrecognized taxation losses
|
| | | | (1,349) | | | | | | (5,694) | | |
Currency adjustment
|
| | | | (7,119) | | | | | | (8,823) | | |
Tax incentive – research and development
|
| | | | (3,845) | | | | | | — | | |
Tax incentive – other
|
| | | | (1,921) | | | | | | — | | |
Non-deductible loan write-off
|
| | | | — | | | | | | 1,633 | | |
Non-deductible tax penalties
|
| | | | 84 | | | | | | 1,601 | | |
Non-deductible provision of capital nature
|
| | | | 4,907 | | | | | | — | | |
Non-deductible expenses attributable to exempt dividend income
|
| | | | 4,334 | | | | | | 1,664 | | |
Current year losses for which no deferred taxation asset is recognized
|
| | | | 2,847 | | | | | | 2,936 | | |
Withholding tax
|
| | | | 2,604 | | | | | | 114 | | |
Prior year tax overprovision
|
| | | | (56) | | | | | | (15,193) | | |
Total taxation expense
|
| | | | 173,157 | | | | | | 110,182 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Profit before taxation
|
| | | | 616,683 | | | | | | 471,230 | | |
Adjustments
|
| | | | 339,630 | | | | | | 283,925 | | |
Depreciation on property, plant and equipment
|
| | | | 282,976 | | | | | | 236,510 | | |
Amortization of intangible asset
|
| | | | 12,786 | | | | | | 2,005 | | |
Amortization of capitalized commission assets
|
| | | | 31,262 | | | | | | 22,996 | | |
Profit on disposal of property, plant and equipment
|
| | | | (748) | | | | | | (2,357) | | |
Finance income
|
| | | | (2,592) | | | | | | (2,749) | | |
Finance costs
|
| | | | 16,831 | | | | | | 31,438 | | |
Provision for warranties charge
|
| | | | (885) | | | | | | (3,918) | | |
Cash generated from operations before working capital changes
|
| | | | 956,313 | | | | | | 755,155 | | |
Changes in working capital | | | | | | | | | | | | | |
Decrease/(increase) in Inventories
|
| | | | 55,380 | | | | | | (34,019) | | |
Increase in Trade and other receivables
|
| | | | (36,778) | | | | | | (62,319) | | |
Increase in Trade and other payables
|
| | | | 15,671 | | | | | | 42,127 | | |
Increase in Amounts received in advance
|
| | | | 128,405 | | | | | | 6,264 | | |
Increase in Capitalized commission assets under IFRS 15
|
| | | | (64,437) | | | | | | (71,454) | | |
Cash generated from operations
|
| | | | 1,054,554 | | | | | | 635,754 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Balance payable at beginning of the year
|
| | | | (35,078) | | | | | | (51,768) | | |
Current taxation for the year recognized in profit or loss
|
| | | | (127,979) | | | | | | (126,205) | | |
Balance payable at end of the year
|
| | | | 16,458 | | | | | | 35,078 | | |
| | | | | (146,599) | | | | | | (142,895) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Amounts recognized as distributions to equity holders in the year
|
| | | | (92,008) | | | | | | (148,515) | | |
| | |
Cartrack Holdings Limited
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
NCI percentage
|
| | | | 32% | | | | | | 32% | | |
Principal place of business
|
| |
South Africa
|
| |
South Africa
|
| ||||||
Revenue
|
| | | | 1,941,893 | | | | | | 1,692,708 | | |
Profit for the year after tax
|
| | | | 456,422 | | | | | | 361,048 | | |
Other comprehensive income
|
| | | | 35,052 | | | | | | 29,928 | | |
Total comprehensive income
|
| | | | 491,474 | | | | | | 390,976 | | |
Profit attributable to NCI
|
| | | | 13,440 | | | | | | 13,242 | | |
Other comprehensive income attributable to NCI
|
| | | | 3,466 | | | | | | 4,079 | | |
Total comprehensive income attributable to NCI
|
| | | | 16,906 | | | | | | 17,321 | | |
Non-current assets
|
| | | | 1,277,779 | | | | | | 1,048,310 | | |
Current assets
|
| | | | 566,674 | | | | | | 480,788 | | |
Current liabilities
|
| | | | (406,906) | | | | | | (370,262) | | |
Non-current liabilities
|
| | | | (213,172) | | | | | | (321,218) | | |
| | | | | 1,224,375 | | | | | | 837,618 | | |
Net assets attributable to NCI
|
| | | | 460,015 | | | | | | 370,828 | | |
Cash flows from operating activities
|
| | | | 914,120 | | | | | | 472,258 | | |
Cash flows from investing activities
|
| | | | (427,436) | | | | | | (429,515) | | |
Cash flows from financing activities
|
| | | | (380,949) | | | | | | 83,406 | | |
| | | | | 105,735 | | | | | | 126,449 | | |
Dividends paid to NCI
|
| | | | (9,112) | | | | | | (11,018) | | |
Company Name
|
| |
Held by
|
| |
Country of
incorporation |
| |
% holding
2020 |
| |
% holding
2019 |
| |||||||||
Cartrack Holdings Limited
|
| |
Karooooo Pte. Ltd.
|
| |
South Africa
|
| | | | 68.06 | | | | | | 68.45 | | | |||
Cartrack Proprietary Limited
|
| |
Cartrack Holdings Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Technologies Proprietary Limited
|
| |
Cartrack Holdings Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Manufacturing Proprietary Limited
|
| |
Cartrack Holdings Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Drive and Save Proprietary Limited
|
| |
Cartrack Holdings Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Namibia Proprietary Limited
|
| |
Cartrack Holdings Limited
|
| |
Namibia
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Technologies Pte. Ltd.
|
| |
Cartrack Holdings Limited
|
| |
Singapore
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Telematics Proprietary Limited
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | — | | | |||
Veraspan Proprietary Limited
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | — | | | |||
Cartrack Fleet Management Proprietary Limited(1)
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack North East Proprietary Limited(1)
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Combined Telematics Services Proprietary Limited(1)
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 49.00 | | | | | | 49.00 | | | |||
Found Proprietary Limited(2)
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Zonke Bonke Telecoms Proprietary Limited(1)
|
| |
Cartrack Proprietary Limited
|
| |
South Africa
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Tanzania Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Tanzania
|
| | | | 60.00 | | | | | | 60.00 | | | |||
Retriever Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Kenya
|
| | | | 85.00 | | | | | | 85.00 | | | |||
Cartrack Engineering Technologies Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Nigeria
|
| | | | 99.00 | | | | | | 99.00 | | | |||
PT. Cartrack Technologies Indonesia
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Indonesia
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Investments UK Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
United Kingdom
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Technologies (China) Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Hong Kong
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Malaysia SDN.BHD
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Malaysia
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Technologies LLC
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
U.A.E.
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Technologies PHL.INC
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Philippines
|
| | | | 51.00 | | | | | | 51.00 | | | |||
Cartrack Technologies South East Asia Pte. Ltd.
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Singapore
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Ireland Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Republic of Ireland
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Technologies (Thailand) Company Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Thailand
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack New Zealand Limited
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
New Zealand
|
| | | | 51.00 | | | | | | 51.00 | | | |||
Cartrack (Australia) Proprietary Limited(1)
|
| |
Cartrack Technologies Pte. Ltd.
|
| |
Australia
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack INC.
|
| |
Cartrack Ireland Limited
|
| |
U.S.A.
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Polska.SP.ZO.O
|
| |
Cartrack Investments UK Limited
|
| |
Poland
|
| | | | 90.91 | | | | | | 90.91 | | | |||
Cartrack Portugal S.A.
|
| |
Cartrack Investments UK Limited
|
| |
Portugal
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Espana, S.L
|
| |
Cartrack Investments UK Limited
|
| |
Spain
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Europe SGPS,S.A (Dissolved)
|
| |
Cartrack Investments UK Limited
|
| |
Portugal
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Capital SGPS,S.A (Dissolved)
|
| |
Cartrack Investments UK Limited
|
| |
Portugal
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Cartrack Limitada
|
| | | | CartrackTechnologies LLC | | | |
Mozambique
|
| | | | 50.00 | | | | | | 50.00 | | |
Auto Club LDA
|
| | | | CartrackTechnologies LLC | | | |
Mozambique
|
| | | | 80.00 | | | | | | 80.00 | | |
| | |
Relationships
|
| |||
Related parties
|
| | Onecell Community Phones Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | Onecell Community Services Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | Onecell Data Solutions Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | Onecell Namibia Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | Onecell Holdings Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | |
Purple Rain Properties No. 444 Proprietary Limited
|
| | IJ Calisto has a beneficial interest in this company | |
| | | Onecell Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | Cartrack Education Fund (NPO) | | | Bursary funding — South Africa entities | |
| | | J Marais | | | Shareholder — Cartrack Holdings Limited | |
| | | P Lim | | | Shareholder — Cartrack Technologies PHL.INC | |
| | | Bumbene House Proprietary Limited | | |
BEE funded company — Cartrack Holdings Limited
|
|
| | | J De Wet | | | Shareholder — Cartrack New Zealand Limited | |
| | | Brick Capital Polska Sp.Zo.O | | | IJ Calisto has a beneficial interest in this company | |
| | | Georgem Proprietary Limited | | | J Marais has a beneficial interest in this company | |
| | | F Calisto | | | IJ Calisto family | |
| | | Cartrack Mozambique LDA | | | IJ Calisto has a beneficial interest in this company | |
| | | CFC Sp.Zo.O | | | B Debski is a director | |
| | | Prime Business | | | B Debski is a director | |
Subsidiary companies
|
| | All subsidiaries are disclosed in note 28. | | | | |
Director
|
| | IJ Calisto (executive) | | | | |
Key Management Personnel
|
| | M Grundlingh | | | | |
| | | B Debski | | | | |
| | | H Louw | | | | |
| | | J Marais | | | | |
| | | J Matias | | | | |
| | | E Ong | | | | |
| | | R Schubert | | | | |
| | | DJ Brown | | | | |
| | | AT Ikalafeng | | | | |
| | | S Rapeti | | | | |
| | | K White | | | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Related party balances | | | | | | | | | | | | | |
Bumbene House Proprietary Limited
|
| | | | 11,000 | | | | | | — | | |
Cartrack Education Fund (NPO)
|
| | | | — | | | | | | 200 | | |
J Marais
|
| | | | 13 | | | | | | 13 | | |
J De Wet
|
| | | | (5,679) | | | | | | (5,551) | | |
P Lim
|
| | | | (2,683) | | | | | | (2,151) | | |
Onecell Proprietary Limited
|
| | | | — | | | | | | (14) | | |
| | | | | 2,651 | | | | | | (7,503) | | |
Amounts included in trade receivables / (trade payables) regarding related parties | | | | | | | | | | | | | |
Trade receivables | | | | | | | | | | | | | |
Onecell Proprietary Limited
|
| | | | — | | | | | | 6,664 | | |
J Marais
|
| | | | 7 | | | | | | — | | |
Onecell Holdings Proprietary Limited
|
| | | | — | | | | | | 3 | | |
Trade payables | | | | | | | | | | | | | |
Onecell Proprietary Limited
|
| | | | — | | | | | | (52) | | |
Onecell Community Services Proprietary Limited
|
| | | | — | | | | | | (339) | | |
Onecell Holdings Proprietary Limited
|
| | | | — | | | | | | (21) | | |
Prime Business
|
| | | | (399) | | | | | | — | | |
| | | | | (392) | | | | | | 6,255 | | |
Related party transactions | | | | | | | | | | | | | |
Sales to related parties | | | | | | | | | | | | | |
Onecell Proprietary Limited
|
| | | | (407) | | | | | | (4,042) | | |
CFC.Sp.Zo.O
|
| | | | — | | | | | | (114) | | |
Brick Capital Polska SP. Z0.0
|
| | | | — | | | | | | (1) | | |
Prime Business
|
| | | | — | | | | | | (44) | | |
| | | | | (407) | | | | | | (4,201) | | |
Purchases from related parties | | | | | | | | | | | | | |
Onecell Holdings Proprietary Limited
|
| | | | 240 | | | | | | 208 | | |
Onecell Proprietary Limited
|
| | | | 437 | | | | | | 467 | | |
CFC.Sp.Zo.O
|
| | | | — | | | | | | 7,601 | | |
Prime Business
|
| | | | — | | | | | | 148 | | |
Onecell Community Services Proprietary Limited
|
| | | | 2,796 | | | | | | 1,819 | | |
Cartrack Mozambique LDA
|
| | | | 4,464 | | | | | | 5,280 | | |
| | | | | 7,937 | | | | | | 15,523 | | |
Rent paid to related parties | | | | | | | | | | | | | |
Purple Rain Properties No. 444 Proprietary Limited
|
| | | | 16,449 | | | | | | 17,613 | | |
Prime Business
|
| | | | 895 | | | | | | 836 | | |
Brick Capital Lda
|
| | | | — | | | | | | 3,921 | | |
Brick Capital Polska Sp.Zo.o
|
| | | | 1,663 | | | | | | 1,694 | | |
F Calisto
|
| | | | 880 | | | | | | — | | |
| | | | | 19,887 | | | | | | 24,064 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
Figures in Rand thousands
|
| |||||||||
Expected credit loss provision on trade receivables arising from contracts with customers
|
| | | | 54,872 | | | | | | 43,670 | | |
| | |
Expected credit
loss rate |
| |
Gross carrying
amount |
| |
Impairment
loss allowance |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Since invoicing
|
| | | | 4% | | | | | | 113,385 | | | | | | 4,908 | | |
1 month since invoicing date
|
| | | | 11% | | | | | | 31,875 | | | | | | 3,587 | | |
2 months since invoicing date
|
| | | | 17% | | | | | | 20,670 | | | | | | 3,487 | | |
3 months since invoicing date
|
| | | | 39% | | | | | | 102,819 | | | | | | 39,675 | | |
Total
|
| | | | 19% | | | | | | 268,749 | | | | | | 51,657 | | |
| | |
Expected credit
loss rate |
| |
Gross carrying
amount |
| |
Impairment
loss allowance |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Since invoicing
|
| | | | 5% | | | | | | 57,825 | | | | | | 2,813 | | |
1 month since invoicing date
|
| | | | 8% | | | | | | 36,733 | | | | | | 2,832 | | |
2 months since invoicing date
|
| | | | 13% | | | | | | 21,807 | | | | | | 2,859 | | |
3 months since invoicing date
|
| | | | 33% | | | | | | 105,591 | | | | | | 35,166 | | |
Total
|
| | | | 20% | | | | | | 221,956 | | | | | | 43,670 | | |
| | |
Less than
1 year |
| |
2 years
|
| |
3 years
|
| |
4 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
At 29 February 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Term loans
|
| | | | 5,583 | | | | | | 5,583 | | | | | | 5,583 | | | | | | 4,810 | | | | | | 3,618 | | | | | | 25,177 | | |
Lease obligations
|
| | | | 49,532 | | | | | | 27,403 | | | | | | 13,025 | | | | | | 6,378 | | | | | | 12,636 | | | | | | 108,974 | | |
Trade and other payables
|
| | | | 148,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 148,812 | | |
Loans from related parties
|
| | | | 8,362 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,362 | | |
At 28 February 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Term loans
|
| | | | 25,662 | | | | | | 219,583 | | | | | | 5,583 | | | | | | 5,583 | | | | | | 4,810 | | | | | | 261,221 | | |
Lease obligations
|
| | | | 51,752 | | | | | | 35,380 | | | | | | 16,417 | | | | | | 8,262 | | | | | | 15,151 | | | | | | 126,962 | | |
Trade and other payables
|
| | | | 136,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 136,832 | | |
Loans from related parties
|
| | | | 7,716 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,716 | | |
Bank overdraft
|
| | | | 13,762 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,762 | | |
| | |
USD
|
| |
EURO
|
| |
MZN
|
| |
SGD
|
| |
PLN
|
| |||||||||||||||
| | |
In thousands of
|
| |||||||||||||||||||||||||||
At 29 February 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 141 | | | | | | 1,115 | | | | | | 128,433 | | | | | | 1,200 | | | | | | 1,267 | | |
Trade payables
|
| | | | (10) | | | | | | (1,145) | | | | | | (159,797) | | | | | | (966) | | | | | | (2,675) | | |
| | | | | 131 | | | | | | (30) | | | | | | (31,364) | | | | | | 234 | | | | | | (1,408) | | |
At 28 February 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 61 | | | | | | 2,341 | | | | | | 111,290 | | | | | | 3,337 | | | | | | 1,000 | | |
Trade payables
|
| | | | (11) | | | | | | (1,414) | | | | | | (133,616) | | | | | | (834) | | | | | | (3,083) | | |
| | | | | 50 | | | | | | 927 | | | | | | (22,326) | | | | | | 2,503 | | | | | | (2,083) | | |
| | |
Figures in Rand
thousands |
| |||
29 February 2020 | | | | | | | |
Effect on profit before tax (1% increase)
|
| | | | (1,951) | | |
Effect on profit before tax (1% decrease)
|
| | | | 1,951 | | |
28 February 2019 | | | | | | | |
Effect on profit before tax (1% increase)
|
| | | | (2,380) | | |
Effect on profit before tax (1% decrease)
|
| | | | 2,380 | | |
| | |
Figures in Rand
thousands |
| |||
At 29 February 2020 | | | | | | | |
Financial assets | | | | | | | |
Loans to related parties
|
| | | | 11,013 | | |
Trade and other receivables
|
| | | | 230,312 | | |
Cash and cash equivalents
|
| | | | 145,787 | | |
| | | | | 387,112 | | |
Financial liabilities | | | | | | | |
Loans from related parties
|
| | | | 8,362 | | |
Capitalized lease liabilities
|
| | | | 98,997 | | |
Trade and other payables
|
| | | | 148,812 | | |
Term loans
|
| | | | 22,969 | | |
Amounts received in advance
|
| | | | 208,782 | | |
| | | | | 487,922 | | |
| | |
Figures in Rand
thousands |
| |||
At 28 February 2019 | | | | | | | |
Financial assets | | | | | | | |
Loans to related parties
|
| | | | 213 | | |
Trade and other receivables
|
| | | | 191,468 | | |
Cash and cash equivalents
|
| | | | 51,906 | | |
| | | | | 243,587 | | |
Financial liabilities | | | | | | | |
Term loans
|
| | | | 239,290 | | |
Loans from related parties
|
| | | | 7,716 | | |
Capitalized lease liabilities
|
| | | | 116,912 | | |
Trade and other payables
|
| | | | 136,832 | | |
Bank overdraft
|
| | | | 13,762 | | |
Amounts received in advance
|
| | | | 80,377 | | |
| | | | | 594,889 | | |
| | |
Salary and
allowances |
| |
Other
benefits |
| |
Retirement
fund |
| |
Performance
bonuses |
| |
Director
fees |
| |
Total
|
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
At 29 February 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Executive Director | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IJ Calisto
|
| | | | 3,410 | | | | | | — | | | | | | 147 | | | | | | 284 | | | | | | — | | | | | | 3,841 | | |
Key Management Personnel(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M Grundlingh
|
| | | | 2,285 | | | | | | — | | | | | | 157 | | | | | | 1,064 | | | | | | — | | | | | | 3,506 | | |
DJ Brown(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,186 | | | | | | 1,186 | | |
AT Ikalafeng(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 477 | | | | | | 477 | | |
S Rapeti(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 545 | | | | | | 545 | | |
K White(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 659 | | | | | | 659 | | |
B Debski
|
| | | | 1,845 | | | | | | 18 | | | | | | — | | | | | | 146 | | | | | | — | | | | | | 2,009 | | |
J Marais
|
| | | | 1,964 | | | | | | 198 | | | | | | 17 | | | | | | 174 | | | | | | — | | | | | | 2,353 | | |
J Matias
|
| | | | 1,565 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,565 | | |
E Ong
|
| | | | 1,543 | | | | | | 232 | | | | | | 155 | | | | | | 129 | | | | | | — | | | | | | 2,059 | | |
R Schubert
|
| | | | 2,451 | | | | | | 343 | | | | | | 46 | | | | | | 1,714 | | | | | | — | | | | | | 4,554 | | |
H Louw
|
| | | | 1,872 | | | | | | 117 | | | | | | 101 | | | | | | 143 | | | | | | — | | | | | | 2,233 | | |
| | | | | 13,525 | | | | | | 908 | | | | | | 476 | | | | | | 3,370 | | | | | | 2,867 | | | | | | 21,146 | | |
At 28 February 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Executive Director | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IJ Calisto
|
| | | | 3,185 | | | | | | — | | | | | | 122 | | | | | | 180 | | | | | | — | | | | | | 3,487 | | |
Key Management Personnel | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M Grundlingh
|
| | | | 2,077 | | | | | | — | | | | | | 122 | | | | | | 224 | | | | | | — | | | | | | 2,423 | | |
DJ Brown(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,129 | | | | | | 1,129 | | |
AT Ikalafeng(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 546 | | | | | | 546 | | |
S Rapeti(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 260 | | | | | | 260 | | |
K White(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 627 | | | | | | 627 | | |
JR Edmeston
|
| | | | 1,082 | | | | | | 2 | | | | | | 8 | | | | | | 288 | | | | | | — | | | | | | 1,380 | | |
B Debski
|
| | | | 1,677 | | | | | | 11 | | | | | | — | | | | | | 129 | | | | | | — | | | | | | 1817 | | |
J Marais
|
| | | | 2,057 | | | | | | — | | | | | | 15 | | | | | | 165 | | | | | | — | | | | | | 2,237 | | |
J Matias
|
| | | | 1,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515 | | |
E Ong
|
| | | | 1,462 | | | | | | 254 | | | | | | 122 | | | | | | — | | | | | | — | | | | | | 1,838 | | |
R Schubert
|
| | | | 2,009 | | | | | | — | | | | | | 124 | | | | | | 167 | | | | | | — | | | | | | 2,300 | | |
| | | | | 11,879 | | | | | | 267 | | | | | | 391 | | | | | | 973 | | | | | | 2,562 | | | | | | 16,072 | | |
| | |
2020
|
| |
2019
|
| ||||||
Basic and diluted earnings per share | | | | | | | | | | | | | |
The calculation of basic and diluted earnings per share has been based on the profit
attributable to ordinary shareholders and the weighted average number of ordinary shares in issue. Basic and diluted earnings per share Basic and diluted earnings per share |
| | | | 14,3 | | | | | | 9,2 | | |
Weighted average number of ordinary shares
Issued at the beginning of the year/date of incorporation |
| | | | | | | | | | | | |
| | | | | | | | | | | | | |
Basic earnings
Profit attributable to ordinary shareholders (R’ 000) |
| | | | 289,882 | | | | | | 236,931 | | |
Less: Profit arising prior to the incorporation of Karooooo on
19 May 2018(1) (R’ 000) |
| | | | — | | | | | | (50,836) | | |
Profit attributable to ordinary shareholder of Karooooo (R’ 000)
|
| | | | 289,882 | | | | | | 186,095 | | |
Diluted basic earnings per share (Unaudited) | | | | | | | | | | | | | |
Basic earnings per share | | | | | | | | | | | | | |
Basic earnings per share
|
| | | | 14,3 | | | | | | 9,2 | | |
Weighted average number of ordinary shares
Issued at the beginning of the year |
| | | | | | | | | | | | |
Basic earnings | | | | | | | | | | | | | |
Profit attributable to ordinary shareholder of Karooooo (R’ 000)
|
| | | | 289,882 | | | | | | 186,095 | | |
| | | | | | | | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
Notes
|
| |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| ||||||||||||
| | | | | | | | |
Figures in Rand thousands
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | | | | | | | 126,146 | | | | | | 126,163 | | | | | | 131,503 | | |
Intangible assets
|
| | | | 6 | | | | | | 55,114 | | | | | | 30,841 | | | | | | 40,739 | | |
Property, plant and equipment
|
| | | | 4 | | | | | | 900,001 | | | | | | 793,106 | | | | | | 854,506 | | |
Capitalized commission assets
|
| | | | 5 | | | | | | 187,637 | | | | | | 137,326 | | | | | | 144,549 | | |
Deferred tax assets
|
| | | | | | | | | | 108,943 | | | | | | 97,281 | | | | | | 106,482 | | |
Total non-current assets
|
| | | | | | | | | | 1,377,841 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 7 | | | | | | 231,299 | | | | | | 170,319 | | | | | | 151,616 | | |
Trade and other receivables
|
| | | | 8 | | | | | | 284,800 | | | | | | 237,378 | | | | | | 251,747 | | |
Loans to related parties
|
| | | | | | | | | | 11,000 | | | | | | 1,900 | | | | | | 11,013 | | |
Taxation
|
| | | | | | | | | | 8,692 | | | | | | 6,204 | | | | | | 6,511 | | |
Cash and cash equivalents
|
| | | | 9 | | | | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
Total current assets
|
| | | | | | | | | | 624,224 | | | | | | 550,253 | | | | | | 567,478 | | |
Total assets
|
| | | | | | | | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | | 10 | | | | | | 10 | | | | | | 10 | | |
Foreign currency translation reserve
|
| | | | | | | | | | 11,116 | | | | | | 5,536 | | | | | | 11,851 | | |
Retained earnings
|
| | | | | | | | | | 816,744 | | | | | | 788,094 | | | | | | 835,978 | | |
Investment by owner
|
| | | | | | | | | | 30,383 | | | | | | 30,383 | | | | | | 30,383 | | |
Equity attributable to equity holders of parent
|
| | | | | | | | | | 858,253 | | | | | | 824,023 | | | | | | 878,222 | | |
Non-controlling interest
|
| | | | | | | | | | 336,499 | | | | | | 320,794 | | | | | | 346,913 | | |
Total equity
|
| | | | | | | | | | 1,194,752 | | | | | | 1,144,817 | | | | | | 1,225,135 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Term loans
|
| | | | 11 | | | | | | 16,054 | | | | | | 49,767 | | | | | | 17,815 | | |
Capitalized lease liabilities
|
| | | | | | | | | | 54,573 | | | | | | 57,595 | | | | | | 54,148 | | |
Amounts received in advance
|
| | | | 10 | | | | | | 79,386 | | | | | | 40,499 | | | | | | 55,817 | | |
Deferred tax liabilities
|
| | | | | | | | | | 112,668 | | | | | | 67,206 | | | | | | 85,392 | | |
Total non-current liabilities
|
| | | | | | | | | | 262,681 | | | | | | 215,067 | | | | | | 213,172 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Term loans
|
| | | | 11 | | | | | | 1,404 | | | | | | 5,095 | | | | | | 5,154 | | |
Trade and other payables
|
| | | | 12 | | | | | | 260,173 | | | | | | 120,138 | | | | | | 170,972 | | |
Loans from related parties
|
| | | | | | | | | | 7,911 | | | | | | 7,764 | | | | | | 8,362 | | |
Capitalized lease liabilities
|
| | | | | | | | | | 35,439 | | | | | | 41,512 | | | | | | 44,849 | | |
Taxation
|
| | | | | | | | | | 48,470 | | | | | | 50,713 | | | | | | 22,969 | | |
Provision for warranties
|
| | | | | | | | | | 864 | | | | | | 1,679 | | | | | | 1,679 | | |
Amounts received in advance
|
| | | | 10 | | | | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
Bank overdraft
|
| | | | 9 | | | | | | 21,725 | | | | | | — | | | | | | — | | |
Total current liabilities
|
| | | | | | | | | | 544,632 | | | | | | 375,086 | | | | | | 406,950 | | |
Total liabilities
|
| | | | | | | | | | 807,313 | | | | | | 590,153 | | | | | | 620,122 | | |
Total equity and liabilities
|
| | | | | | | | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
| | | | | | | | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
Notes
|
| |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| ||||||||||||
| | | | | | | | |
Figures in Rand thousands
|
| |||||||||||||||
Revenue
|
| | | | 13 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 1,941,893 | | |
Cost of sales
|
| | | | | | | | | | (464,247) | | | | | | (423,260) | | | | | | (574,770) | | |
Gross profit
|
| | | | | | | | | | 1,210,555 | | | | | | 1,008,063 | | | | | | 1,367,123 | | |
Other income
|
| | | | | | | | | | 1,356 | | | | | | 2,339 | | | | | | 1,867 | | |
Expected credit losses on financial assets
|
| | | | | | | | | | (56,249) | | | | | | (40,206) | | | | | | (54,872) | | |
Operating expenses
|
| | | | | | | | | | (589,687) | | | | | | (501,816) | | | | | | (683,196) | | |
Sales and marketing
|
| | | | | | | | | | (164,131) | | | | | | (133,815) | | | | | | (177,870) | | |
General and Administration
|
| | | | | | | | | | (371,351) | | | | | | (334,525) | | | | | | (460,402) | | |
Research and development
|
| | | | | | | | | | (54,205) | | | | | | (33,476) | | | | | | (44,924) | | |
Operating profit
|
| | | | 14 | | | | | | 565,975 | | | | | | 468,380 | | | | | | 630,922 | | |
Finance income
|
| | | | | | | | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
Finance costs
|
| | | | | | | | | | (4,833) | | | | | | (14,238) | | | | | | (16,831) | | |
Profit before taxation
|
| | | | | | | | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
Taxation
|
| | | | | | | | | | (170,130) | | | | | | (126,329) | | | | | | (173,157) | | |
Profit for the period
|
| | | | | | | | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | | | | | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
Non-controlling interest
|
| | | | | | | | | | 135,989 | | | | | | 115,383 | | | | | | 153,644 | | |
| | | | | | | | | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per share (Rand)
|
| | | | 18.1 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
| | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Profit for the period
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that may be reclassified to profit or loss in future periods: | | | | | | | | | | | | | | | | | | | |
Exchange differences on translating foreign operations
|
| | | | (6,027) | | | | | | 22,387 | | | | | | 35,989 | | |
Other comprehensive (loss) income for the period
|
| | | | (6,027) | | | | | | 22,387 | | | | | | 35,989 | | |
Total comprehensive income for the period net of income tax
|
| | | | 388,837 | | | | | | 351,806 | | | | | | 479,515 | | |
Total comprehensive income attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | 256,583 | | | | | | 230,156 | | | | | | 312,317 | | |
Non-controlling interest
|
| | | | 132,254 | | | | | | 121,650 | | | | | | 167,198 | | |
| | | | | 388,837 | | | | | | 351,806 | | | | | | 479,515 | | |
Figures in Rand thousands
|
| |
Note
|
| |
Share
capital |
| |
Foreign
currency translation |
| |
Investment
by owner |
| |
Retained
earnings |
| |
Total
attributable to equity holders of the group |
| |
Non-controlling
interest |
| |
Total equity
|
| |||||||||||||||||||||
| | | | | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||||||||
Balance at 1 March 2019
|
| | | | | | | 10 | | | | | | (10,584) | | | | | | 30,383 | | | | | | 598,598 | | | | | | 618,407 | | | | | | 219,221 | | | | | | 837,628 | | |
Profit for the period ended 30 November 2019
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 214,036 | | | | | | 214,036 | | | | | | 115,383 | | | | | | 329,419 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | 16,120 | | | | | | — | | | | | | — | | | | | | 16,120 | | | | | | 6,267 | | | | | | 22,387 | | |
Total comprehensive income for
the period |
| | | | | | | — | | | | | | 16,120 | | | | | | — | | | | | | 214,036 | | | | | | 230,156 | | | | | | 121,650 | | | | | | 351,806 | | |
Dividends
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,540) | | | | | | (24,540) | | | | | | (20,077) | | | | | | (44,617) | | |
Balance at 30 November 2019
|
| | | | | | | 10 | | | | | | 5,536 | | | | | | 30,383 | | | | | | 788,094 | | | | | | 824,023 | | | | | | 320,794 | | | | | | 1,144,817 | | |
Profit for the three months ended 29 February 2020
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 75,846 | | | | | | 75,846 | | | | | | 38,261 | | | | | | 114,017 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | 6,315 | | | | | | — | | | | | | — | | | | | | 6,315 | | | | | | 7,287 | | | | | | 13,602 | | |
Total comprehensive income for
the period |
| | | | | | | — | | | | | | 6,315 | | | | | | — | | | | | | 75,846 | | | | | | 82,161 | | | | | | 45,548 | | | | | | 127,709 | | |
Dividends
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,962) | | | | | | (27,962) | | | | | | (19,429) | | | | | | (47,391) | | |
Balance at 29 February 2020
|
| | | | | | | 10 | | | | | | 11,851 | | | | | | 30,383 | | | | | | 835,978 | | | | | | 878,222 | | | | | | 346,913 | | | | | | 1,225,135 | | |
Profit for the period ended 30 November 2020
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,875 | | | | | | 258,875 | | | | | | 135,989 | | | | | | 394,864 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | (735) | | | | | | — | | | | | | — | | | | | | (735) | | | | | | (3,735) | | | | | | (4,470) | | |
Total comprehensive income for
the period |
| | | | | | | — | | | | | | (735) | | | | | | — | | | | | | 258,875 | | | | | | 258,140 | | | | | | 132,254 | | | | | | 390,394 | | |
Dividends
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (272,235) | | | | | | (272,235) | | | | | | (136,769) | | | | | | (409,004) | | |
Change in control(1)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,874) | | | | | | (5,874) | | | | | | (5,899) | | | | | | (11,773) | | |
Balance at 30 November 2020
|
| | | | | | | 10 | | | | | | 11,116 | | | | | | 30,383 | | | | | | 816,744 | | | | | | 858,253 | | | | | | 336,499 | | | | | | 1,194,752 | | |
| | | | | | | | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
Notes
|
| |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| ||||||||||||
| | | | | | | | |
Figures in Rand thousands
|
| |||||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash generated from operations
|
| | | | 15 | | | | | | 835,167 | | | | | | 763,386 | | | | | | 1,054,554 | | |
Finance income received
|
| | | | | | | | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
Finance costs paid
|
| | | | | | | | | | (4,027) | | | | | | (5,850) | | | | | | (9,323) | | |
Taxation paid
|
| | | | | | | | | | (120,758) | | | | | | (94,677) | | | | | | (146,599) | | |
Net cash generated from operating activities
|
| | | | | | | | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | | | | | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | |
Proceeds on disposal of property, plant and equipment
|
| | | | | | | | | | 5,997 | | | | | | 1,735 | | | | | | 6,532 | | |
Investment in intangible assets
|
| | | | | | | | | | (33,703) | | | | | | (20,081) | | | | | | (34,245) | | |
Advances of loans to related parties
|
| | | | | | | | | | — | | | | | | — | | | | | | (11,000) | | |
Repayment of loans to related parties
|
| | | | | | | | | | 14 | | | | | | — | | | | | | — | | |
Net cash utilized by investing activities
|
| | | | | | | | | | (331,411) | | | | | | (322,234) | | | | | | (427,436) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
(Repayment of)/Proceeds from related party loans
|
| | | | | | | | | | (1,161) | | | | | | — | | | | | | — | | |
Proceeds from issuance of share capital
|
| | | | | | | | | | — | | | | | | 10 | | | | | | 10 | | |
Acquisition of additional interest in subsidiaries
|
| | | | | | | | | | (11,773) | | | | | | — | | | | | | — | | |
Repayment of term loans
|
| | | | | | | | | | (6,886) | | | | | | (184,634) | | | | | | (217,815) | | |
Payments of capitalized lease liabilities
|
| | | | | | | | | | (40,987) | | | | | | (27,939) | | | | | | (58,417) | | |
Dividends paid
|
| | | | | | | | | | (409,004) | | | | | | (44,617) | | | | | | (92,008) | | |
Net cash (utilized by)/generated financing activities
|
| | | | | | | | | | (469,811) | | | | | | (257,180) | | | | | | (368,230) | | |
Total cash movement
|
| | | | | | | | | | (86,988) | | | | | | (85,051) | | | | | | 105,558 | | |
Cash and cash equivalents as at the beginning of the period
|
| | | | 9 | | | | | | 146,591 | | | | | | 38,144 | | | | | | 38,144 | | |
Translation differences on cash and cash equivalents
|
| | | | | | | | | | 7,105 | | | | | | 11,257 | | | | | | 2,889 | | |
Total cash and cash equivalents at the end of the period
|
| | | | 9 | | | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
| | |
Subscription
revenue |
| |
Hardware
and other revenue before eliminations |
| |
Eliminations
|
| |
Inter-
segment revenue |
| |
Hardware
and other revenue after eliminations and inter- segment |
| |
Total
revenue |
| |
Depreciation
and amortization |
| |
Adjusted
EBITDA |
| ||||||||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||||||||||||||
Nine months ended 30 November 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Geographical business units
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,181,860 | | | | | | 224,981 | | | | | | (195,281) | | | | | | (6,564) | | | | | | 23,136 | | | | | | 1,204,996 | | | | | | 228,642 | | | | | | 665,694 | | |
Africa-Other
|
| | | | 78,228 | | | | | | 2,040 | | | | | | — | | | | | | 6,866 | | | | | | 8,906 | | | | | | 87,134 | | | | | | 6,074 | | | | | | 33,577 | | |
Europe
|
| | | | 163,665 | | | | | | 6,504 | | | | | | (2,243) | | | | | | — | | | | | | 4,261 | | | | | | 167,926 | | | | | | 45,587 | | | | | | 83,245 | | |
Asia-Pacific, Middle East and USA
|
| | | | 211,288 | | | | | | 87,912 | | | | | | (84,152) | | | | | | (302) | | | | | | 3,458 | | | | | | 214,746 | | | | | | 43,768 | | | | | | 72,825 | | |
Total by Segment
|
| | | | 1,635,041 | | | | | | 321,437 | | | | | | (281,676) | | | | | | — | | | | | | 39,761 | | | | | | 1,674,802 | | | | | | 324,071 | | | | | | 855,341 | | |
| | |
Subscription
revenue |
| |
Hardware
and other revenue before eliminations |
| |
Eliminations
|
| |
Inter-
segment revenue |
| |
Hardware
and other revenue after eliminations and inter- segment |
| |
Total
revenue |
| |
Depreciation
and amortization |
| |
Adjusted
EBITDA |
| ||||||||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||||||||||||||
Nine months ended 30 November 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Geographical business units
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,013,343 | | | | | | 263,972 | | | | | | (229,314) | | | | | | (5,795) | | | | | | 28,863 | | | | | | 1,042,206 | | | | | | 183,268 | | | | | | 556,389 | | |
Africa-Other
|
| | | | 80,921 | | | | | | 1,744 | | | | | | — | | | | | | 5,795 | | | | | | 7,539 | | | | | | 88,460 | | | | | | 4,322 | | | | | | 33,272 | | |
Europe
|
| | | | 123,569 | | | | | | 10,681 | | | | | | (7,121) | | | | | | — | | | | | | 3,560 | | | | | | 127,129 | | | | | | 29,190 | | | | | | 59,809 | | |
Asia-Pacific, Middle East and USA
|
| | | | 167,291 | | | | | | 39,789 | | | | | | (33,552) | | | | | | — | | | | | | 6,237 | | | | | | 173,528 | | | | | | 26,200 | | | | | | 49,504 | | |
Total by Segment
|
| | | | 1,385,124 | | | | | | 316,186 | | | | | | (269,987) | | | | | | — | | | | | | 46,199 | | | | | | 1,431,323 | | | | | | 242,980 | | | | | | 698,974 | | |
29 February 2020 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Geographical business units
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,383,980 | | | | | | 335,692 | | | | | | (294,723) | | | | | | (7,484) | | | | | | 33,485 | | | | | | 1,417,465 | | | | | | 243,989 | | | | | | 747,229 | | |
Africa-Other
|
| | | | 106,977 | | | | | | 1,513 | | | | | | — | | | | | | 7,484 | | | | | | 8,997 | | | | | | 115,974 | | | | | | 6,152 | | | | | | 42,098 | | |
Europe
|
| | | | 168,314 | | | | | | 14,092 | | | | | | (9,140) | | | | | | — | | | | | | 4,952 | | | | | | 173,266 | | | | | | 40,193 | | | | | | 81,782 | | |
Asia-Pacific, Middle East and USA
|
| | | | 228,446 | | | | | | 69,893 | | | | | | (63,151) | | | | | | — | | | | | | 6,742 | | | | | | 235,188 | | | | | | 36,690 | | | | | | 66,376 | | |
Total by Segment
|
| | | | 1,887,717 | | | | | | 421,190 | | | | | | (367,014) | | | | | | — | | | | | | 54,176 | | | | | | 1,941,893 | | | | | | 327,024 | | | | | | 937,485 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Adjusted EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | |
Depreciation of property, plant and equipment(1)
|
| | | | (270,315) | | | | | | (211,351) | | | | | | (282,976) | | |
Amortization of intangible assets(2)
|
| | | | (18,750) | | | | | | (8,639) | | | | | | (12,786) | | |
Corporate expenses
|
| | | | (301) | | | | | | (10,604) | | | | | | (10,801) | | |
Operating profit
|
| | | | 565,975 | | | | | | 468,380 | | | | | | 630,922 | | |
Finance income
|
| | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
Finance costs
|
| | | | (4,833) | | | | | | (14,238) | | | | | | (16,831) | | |
Profit before taxation
|
| | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
Taxation
|
| | | | (170,130) | | | | | | (126,329) | | | | | | (173,157) | | |
Profit for the period
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Total assets | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,242,430 | | | | | | 1,082,379 | | | | | | 1,145,039 | | |
Africa-Other
|
| | | | 178,421 | | | | | | 177,493 | | | | | | 196,156 | | |
Europe
|
| | | | 293,827 | | | | | | 253,377 | | | | | | 275,290 | | |
Asia-Pacific, Middle East and USA
|
| | | | 284,487 | | | | | | 221,180 | | | | | | 227,968 | | |
Total by segment
|
| | | | 1,999,165 | | | | | | 1,734,429 | | | | | | 1,844,453 | | |
Corporate
|
| | | | 2,900 | | | | | | 541 | | | | | | 804 | | |
Total assets
|
| | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
South Africa
|
| | | | 882,262 | | | | | | 764,628 | | | | | | 820,658 | | |
Africa-Other
|
| | | | 83,660 | | | | | | 97,626 | | | | | | 96,263 | | |
Europe
|
| | | | 240,612 | | | | | | 198,416 | | | | | | 221,840 | | |
Asia Pacific, Middle East and USA
|
| | | | 168,634 | | | | | | 124,047 | | | | | | 139,018 | | |
Total by segment
|
| | | | 1,375,168 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
Corporate
|
| | | | 2,673 | | | | | | — | | | | | | — | | |
Total non-current assets
|
| | | | 1,377,841 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
| | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
South Africa
|
| | | | 242,747 | | | | | | 223,980 | | | | | | 308,936 | | |
Africa-Other
|
| | | | 5,642 | | | | | | 6,003 | | | | | | 9,427 | | |
Europe
|
| | | | 36,327 | | | | | | 54,294 | | | | | | 50,974 | | |
Asia Pacific, Middle East and USA
|
| | | | 52,706 | | | | | | 39,692 | | | | | | 53,631 | | |
Total by segment
|
| | | | 337,422 | | | | | | 323,969 | | | | | | 422,968 | | |
Corporate
|
| | | | — | | | | | | — | | | | | | — | | |
Total capital expenditure
|
| | | | 337,422 | | | | | | 323,969 | | | | | | 422,968 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Total liabilities
|
| | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 554,962 | | | | | | 393,843 | | | | | | 405,238 | | |
Africa-Other
|
| | | | 58,203 | | | | | | 48,651 | | | | | | 56,088 | | |
Europe
|
| | | | 88,399 | | | | | | 89,952 | | | | | | 90,547 | | |
Asia Pacific, Middle East and USA
|
| | | | 105,698 | | | | | | 56,574 | | | | | | 68,205 | | |
Total by segment
|
| | | | 807,262 | | | | | | 589,020 | | | | | | 620,078 | | |
Corporate
|
| | | | 51 | | | | | | 1,133 | | | | | | 44 | | |
Total liabilities
|
| | | | 807,313 | | | | | | 590,153 | | | | | | 620,122 | | |
| | |
As of 30 November 2020
|
| |
As of 30 November 2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
depreciation |
| |
Carrying
value |
| |
Cost
|
| |
Accumulated
depreciation |
| |
Carrying
value |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 1,826 | | | | | | — | | | | | | 1,826 | | | | | | 2,034 | | | | | | — | | | | | | 2,034 | | |
Capitalized telematics devices
|
| | | | 1,729,879 | | | | | | (972,169) | | | | | | 757,710 | | | | | | 1,390,805 | | | | | | (721,327) | | | | | | 669,478 | | |
Furniture and fixtures and equipment
|
| | | | 20,056 | | | | | | (14,219) | | | | | | 5,837 | | | | | | 18,400 | | | | | | (12,819) | | | | | | 5,581 | | |
Leasehold improvements
|
| | | | 27,139 | | | | | | (17,004) | | | | | | 10,135 | | | | | | 18,869 | | | | | | (13,219) | | | | | | 5,650 | | |
Plant and machinery
|
| | | | 3,936 | | | | | | (3,338) | | | | | | 598 | | | | | | 5,073 | | | | | | (4,530) | | | | | | 543 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 69,625 | | | | | | (43,988) | | | | | | 25,637 | | | | | | 69,392 | | | | | | (42,189) | | | | | | 27,203 | | |
Motor vehicles
|
| | | | 117,138 | | | | | | (73,598) | | | | | | 43,539 | | | | | | 115,048 | | | | | | (62,150) | | | | | | 52,898 | | |
Property
|
| | | | 86,798 | | | | | | (32,080) | | | | | | 54,718 | | | | | | 58,926 | | | | | | (29,207) | | | | | | 29,719 | | |
Total
|
| | | | 2,056,397 | | | | | | (1,156,396) | | | | | | 900,001 | | | | | | 1,678,547 | | | | | | (885,441) | | | | | | 793,106 | | |
| | |
As of 29 February 2020
|
| |||||||||||||||
| | |
Cost
|
| |
Accumulated
depreciation |
| |
Carrying value
|
| |||||||||
Owned assets | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 2,115 | | | | | | — | | | | | | 2,115 | | |
Capitalized telematics devices
|
| | | | 1,485,475 | | | | | | (776,594) | | | | | | 708,881 | | |
Furniture and fixtures and equipment
|
| | | | 19,253 | | | | | | (13,035) | | | | | | 6,218 | | |
Leasehold improvements
|
| | | | 20,249 | | | | | | (14,893) | | | | | | 5,356 | | |
Plant and machinery
|
| | | | 3,820 | | | | | | (3,107) | | | | | | 713 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 63,793 | | | | | | (35,741) | | | | | | 28,052 | | |
Motor vehicles
|
| | | | 124,893 | | | | | | (65,055) | | | | | | 59,838 | | |
Property
|
| | | | 66,130 | | | | | | (22,797) | | | | | | 43,333 | | |
Total
|
| | | | 1,785,728 | | | | | | (931,222) | | | | | | 854,506 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Disposals
|
| |
Translation
Adjustments |
| |
Depreciation
|
| |
Closing
balance |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 2,115 | | | | | | — | | | | | | — | | | | | | (289) | | | | | | — | | | | | | 1,826 | | |
Capitalized telematics devices
|
| | | | 708,881 | | | | | | 274,234 | | | | | | (7,145) | | | | | | 7,677 | | | | | | (225,954) | | | | | | 757,710 | | |
Furniture and fixtures and equipment
|
| | | | 6,218 | | | | | | 1,860 | | | | | | (504) | | | | | | (91) | | | | | | (1,745) | | | | | | 5,738 | | |
Leasehold improvements
|
| | | | 5,356 | | | | | | 7,391 | | | | | | — | | | | | | 107 | | | | | | (2,719) | | | | | | 10,135 | | |
Plant and machinery
|
| | | | 713 | | | | | | — | | | | | | — | | | | | | 47 | | | | | | (162) | | | | | | 598 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 28,052 | | | | | | 6,432 | | | | | | (8) | | | | | | (140) | | | | | | (8,698) | | | | | | 25,638 | | |
Motor vehicles
|
| | | | 59,838 | | | | | | 3,483 | | | | | | (4,741) | | | | | | (24) | | | | | | (15,017) | | | | | | 43,539 | | |
Property
|
| | | | 43,333 | | | | | | 26,713 | | | | | | (706) | | | | | | 1,514 | | | | | | (16,120) | | | | | | 54,718 | | |
Total
|
| | | | 854,506 | | | | | | 320,113 | | | | | | (13,104) | | | | | | 8,801 | | | | | | (270,315) | | | | | | 900,001 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Disposals
|
| |
Translation
Adjustments |
| |
Depreciation
|
| |
Closing
balance |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 72 | | | | | | — | | | | | | 2,034 | | |
Capitalized telematics devices
|
| | | | 549,982 | | | | | | 287,904 | | | | | | — | | | | | | 1,875 | | | | | | (170,283) | | | | | | 669,478 | | |
Furniture and fixtures and equipment
|
| | | | 5,453 | | | | | | 2,400 | | | | | | (35) | | | | | | (187) | | | | | | (2,050) | | | | | | 5,581 | | |
Leasehold improvements
|
| | | | 5,075 | | | | | | 2,951 | | | | | | — | | | | | | 336 | | | | | | (2,712) | | | | | | 5,650 | | |
Plant and machinery
|
| | | | 302 | | | | | | 781 | | | | | | — | | | | | | (81) | | | | | | (459) | | | | | | 543 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 29,279 | | | | | | 6,090 | | | | | | (18) | | | | | | (876) | | | | | | (7,272) | | | | | | 27,203 | | |
Motor vehicles
|
| | | | 70,960 | | | | | | 3,762 | | | | | | (2,143) | | | | | | (5,087) | | | | | | (14,594) | | | | | | 52,898 | | |
Property
|
| | | | 38,139 | | | | | | 9,263 | | | | | | (733) | | | | | | (2,969) | | | | | | (13,981) | | | | | | 29,719 | | |
Total
|
| | | | 701,152 | | | | | | 313,151 | | | | | | (2,929) | | | | | | (6,917) | | | | | | (211,351) | | | | | | 793,106 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Disposals
|
| |
Translation
Adjustments |
| |
Depreciation
|
| |
Closing
balance |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Owned assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Buildings
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 2,115 | | |
Capitalized telematics devices
|
| | | | 549,982 | | | | | | 369,156 | | | | | | — | | | | | | 16,554 | | | | | | (226,811) | | | | | | 708,881 | | |
Furniture and fixtures and equipment
|
| | | | 5,453 | | | | | | 2,622 | | | | | | (210) | | | | | | 323 | | | | | | (1,970) | | | | | | 6,218 | | |
Leasehold improvements
|
| | | | 5,075 | | | | | | 4,158 | | | | | | (257) | | | | | | 115 | | | | | | (3,735) | | | | | | 5,356 | | |
Plant and machinery
|
| | | | 302 | | | | | | 965 | | | | | | — | | | | | | 25 | | | | | | (579) | | | | | | 713 | | |
Right-of-use assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT equipment
|
| | | | 29,279 | | | | | | 11,822 | | | | | | (2,436) | | | | | | 506 | | | | | | (11,119) | | | | | | 28,052 | | |
Motor vehicles
|
| | | | 70,960 | | | | | | 10,708 | | | | | | (2,097) | | | | | | 553 | | | | | | (20,286) | | | | | | 59,838 | | |
Property
|
| | | | 38,139 | | | | | | 22,285 | | | | | | (784) | | | | | | 2,169 | | | | | | (18,476) | | | | | | 43,333 | | |
Total
|
| | | | 701,152 | | | | | | 421,716 | | | | | | (5,784) | | | | | | 20,398 | | | | | | (282,976) | | | | | | 854,506 | | |
| | |
As at 30 November 2020
|
| |
As at 30 November 2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Capitalized sales commissions
|
| | | | 320,022 | | | | | | (132,385) | | | | | | 187,637 | | | | | | 226,954 | | | | | | (89,628) | | | | | | 137,326 | | |
Total
|
| | | | 320,022 | | | | | | (132,385) | | | | | | 187,637 | | | | | | 226,954 | | | | | | (89,628) | | | | | | 137,326 | | |
| | |
As at 29 February 2020
|
| |||||||||||||||
| | |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Capitalized sales commissions
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | |
Total
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Disposals
|
| |
Translation
adjustments |
| |
Amortization
|
| |
Closing
balance |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
November 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitalized sales commissions
|
| | | | 144,549 | | | | | | 77,620 | | | | | | (666) | | | | | | 1,140 | | | | | | (35,006) | | | | | | 187,637 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
adjustments |
| |
Amortization
|
| |
Closing
balance |
| |||||||||||||||
November 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitalized sales commissions
|
| | | | 108,547 | | | | | | 50,480 | | | | | | 1,289 | | | | | | (22,990) | | | | | | 137,326 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
adjustments |
| |
Amortization
|
| |
Closing
balance |
| |||||||||||||||
February 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitalized sales commissions
|
| | | | 108,547 | | | | | | 64,437 | | | | | | 2,827 | | | | | | (31,262) | | | | | | 144,549 | | |
| | |
As at 30 November 2020
|
| |
As at 30 November 2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Product development costs
|
| | | | 74,380 | | | | | | (23,467) | | | | | | 50,913 | | | | | | 30,488 | | | | | | (3,040) | | | | | | 27,448 | | |
Computer software
|
| | | | 13,755 | | | | | | (9,554) | | | | | | 4,201 | | | | | | 9,946 | | | | | | (6,553) | | | | | | 3,393 | | |
| | | | | 88,135 | | | | | | (33,021) | | | | | | 55,114 | | | | | | 40,434 | | | | | | (9,593) | | | | | | 30,841 | | |
| | |
As at 29 February 2020
|
| |||||||||||||||
| | |
Cost
|
| |
Accumulated
amortization |
| |
Carrying
value |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Product development costs
|
| | | | 46,452 | | | | | | (9,385) | | | | | | 37,067 | | |
Computer software
|
| | | | 11,029 | | | | | | (7,357) | | | | | | 3,672 | | |
| | | | | 57,481 | | | | | | (16,742) | | | | | | 40,739 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
Adjustment |
| |
Amortization
|
| |
Closing
Balance |
| |||||||||||||||
Figures in Rand thousands | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product development costs
|
| | | | 37,067 | | | | | | 30,912 | | | | | | (856) | | | | | | (16,210) | | | | | | 50,913 | | |
Computer software
|
| | | | 3,672 | | | | | | 2,791 | | | | | | 278 | | | | | | (2,540) | | | | | | 4,201 | | |
| | | | | 40,739 | | | | | | 33,703 | | | | | | (578) | | | | | | (18,750) | | | | | | 55,114 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
Adjustment |
| |
Amortization
|
| |
Closing
Balance
|
| |||||||||||||||
Figures in Rand thousands | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product development costs
|
| | | | 13,636 | | | | | | 18,215 | | | | | | 1,403 | | | | | | (5,806) | | | | | | 27,448 | | |
Computer software
|
| | | | 4,822 | | | | | | 1,866 | | | | | | (462) | | | | | | (2,833) | | | | | | 3,393 | | |
| | | | | 18,458 | | | | | | 20,081 | | | | | | 941 | | | | | | (8,639) | | | | | | 30,841 | | |
| | |
Opening
balance |
| |
Additions
|
| |
Translation
Adjustment |
| |
Amortization
|
| |
Disposal
|
| |
Closing
Balance |
| ||||||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||||||||
Product development costs
|
| | | | 13,636 | | | | | | 31,178 | | | | | | 1,403 | | | | | | (9,150) | | | | | | — | | | | | | 37,067 | | |
Computer software
|
| | | | 4,822 | | | | | | 3,067 | | | | | | (214) | | | | | | (3,636) | | | | | | (367) | | | | | | 3,672 | | |
| | | | | 18,458 | | | | | | 34,245 | | | | | | 1,189 | | | | | | (12,786) | | | | | | (367) | | | | | | 40,739 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Telematics devices – available for installation
|
| | | | 100,667 | | | | | | 86,981 | | | | | | 46,203 | | |
Telematics devices – installed in-vehicle inventory
|
| | | | 22,107 | | | | | | — | | | | | | 15,980 | | |
Components
|
| | | | 69,906 | | | | | | 54,603 | | | | | | 69,816 | | |
Work in progress
|
| | | | 18,396 | | | | | | 6,991 | | | | | | 2,009 | | |
Consumables
|
| | | | 23,363 | | | | | | 22,547 | | | | | | 19,658 | | |
| | | | | 234,439 | | | | | | 171,122 | | | | | | 153,666 | | |
Allowance for obsolete inventory
|
| | | | (3,140) | | | | | | (803) | | | | | | (2,050) | | |
| | | | | 231,299 | | | | | | 170,319 | | | | | | 151,616 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Trade receivables
|
| | | | 314,221 | | | | | | 260,915 | | | | | | 268,749 | | |
Expected credit loss provision
|
| | | | (82,858) | | | | | | (52,779) | | | | | | (51,657) | | |
| | | | | 231,363 | | | | | | 208,136 | | | | | | 217,092 | | |
Other receivables | | | | | | | | | | | | | | | | | | | |
Prepayments
|
| | | | 34,490 | | | | | | 18,223 | | | | | | 21,170 | | |
Deposits
|
| | | | 5,607 | | | | | | 4,724 | | | | | | 6,044 | | |
Sundry debtors
|
| | | | 9,232 | | | | | | 5,764 | | | | | | 7,176 | | |
Value added tax
|
| | | | 4,108 | | | | | | 531 | | | | | | 265 | | |
| | | | | 284,800 | | | | | | 237,378 | | | | | | 251,747 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Cash and cash equivalents consist of: | | | | | | | | | | | | | | | | | | | |
Cash on hand
|
| | | | 515 | | | | | | 218 | | | | | | 313 | | |
Bank balances
|
| | | | 69,430 | | | | | | 115,560 | | | | | | 123,150 | | |
Short-term deposits
|
| | | | 18,488 | | | | | | 18,674 | | | | | | 23,128 | | |
| | | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
Bank overdrafts
|
| | | | (21,725) | | | | | | — | | | | | | — | | |
| | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
Current assets
|
| | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
Current liabilities
|
| | | | (21,725) | | | | | | — | | | | | | — | | |
| | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Opening balance
|
| | | | 208,782 | | | | | | 80,377 | | | | | | 80,377 | | |
Amounts deferred in current period
|
| | | | 237,848 | | | | | | 229,367 | | | | | | 275,584 | | |
Amounts released to revenue in the current period
|
| | | | (195,631) | | | | | | (122,954) | | | | | | (152,420) | | |
Translation adjustments
|
| | | | (2,967) | | | | | | 1,894 | | | | | | 5,241 | | |
Closing balance
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
Non-current liabilities
|
| | | | 79,386 | | | | | | 40,499 | | | | | | 55,817 | | |
Current liabilities
|
| | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
| | | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Maturities analysis | | | | | | | | | | | | | | | | | | | |
– within one year
|
| | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
– within two to four years
|
| | | | 73,460 | | | | | | 36,449 | | | | | | 50,296 | | |
– over five years
|
| | | | 5,926 | | | | | | 4,050 | | | | | | 5,521 | | |
Present value of amounts received in advance
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Rand Merchant Bank Limited
|
| | | | — | | | | | | 34,438 | | | | | | 2,760 | | |
Caixa Geral de Depositos S.A.
|
| | | | 17,458 | | | | | | 20,424 | | | | | | 20,209 | | |
| | | | | 17,458 | | | | | | 54,862 | | | | | | 22,969 | | |
Less: Short term portion
|
| | | | (1,404) | | | | | | (5,095) | | | | | | (5,154) | | |
Long term portion
|
| | | | 16,054 | | | | | | 49,767 | | | | | | 17,815 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
30 November
2020 |
| |
30 November
2019 |
| |
29 February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Trade payables
|
| | | | 105,241 | | | | | | 42,862 | | | | | | 57,109 | | |
Accrued expenses
|
| | | | 78,530 | | | | | | 34,591 | | | | | | 84,028 | | |
Sundry creditors
|
| | | | 49,138 | | | | | | 17,496 | | | | | | 7,675 | | |
Value added tax
|
| | | | 27,264 | | | | | | 25,189 | | | | | | 22,160 | | |
| | | | | 260,173 | | | | | | 120,138 | | | | | | 170,972 | | |
| | |
Nine months ended
|
| |
Year Ended
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Revenue from contracts with customers | | | | | | | | | | | | | | | | | | | |
Subscription revenue
|
| | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 1,887,717 | | |
Hardware sales
|
| | | | 25,567 | | | | | | 36,666 | | | | | | 36,852 | | |
Installation revenue
|
| | | | 2,950 | | | | | | 580 | | | | | | 752 | | |
| | | | | 1,663,558 | | | | | | 1,422,370 | | | | | | 1,925,321 | | |
Other revenue | | | | | | | | | | | | | | | | | | | |
Miscellaneous contract fees
|
| | | | 11,244 | | | | | | 8,953 | | | | | | 16,572 | | |
Total revenue
|
| | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 1,941,893 | | |
| | |
Nine months ended 30 November 2020
|
| |||||||||||||||||||||||||||
| | |
Subscription
revenue |
| |
Hardware
sales |
| |
Installation
revenue |
| |
Miscellaneous
contract fees |
| |
Total
|
| |||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||
Primary geographical markets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,013,343 | | | | | | 12,583 | | | | | | 1,335 | | | | | | 9,218 | | | | | | 1,042,206 | | |
Africa-Other
|
| | | | 90,921 | | | | | | 8,194 | | | | | | 712 | | | | | | — | | | | | | 88,460 | | |
Europe
|
| | | | 123,569 | | | | | | 2,716 | | | | | | 485 | | | | | | 1,060 | | | | | | 127,129 | | |
Asia Pacific, Middle East and USA
|
| | | | 211,288 | | | | | | 2,074 | | | | | | 418 | | | | | | 966 | | | | | | 214,746 | | |
Total revenue
|
| | | | 1,635,041 | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 1,674,802 | | |
Timing of revenue recognition | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products transferred at a point in time
|
| | | | — | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 39,761 | | |
Services transferred over time
|
| | | | 1,635,041 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,635,041 | | |
Total revenue
|
| | | | 1,635,041 | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 1,674,802 | | |
| | |
Nine months ended 30 November 2019
|
| |||||||||||||||||||||||||||
| | |
Subscription
revenue |
| |
Hardware
sales |
| |
Installation
revenue |
| |
Miscellaneous
contract fees |
| |
Total
|
| |||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||
Primary geographical markets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,014,185 | | | | | | 21,345 | | | | | | 267 | | | | | | 7,251 | | | | | | 1,043,048 | | |
Africa-Other
|
| | | | 80,080 | | | | | | 6,996 | | | | | | 143 | | | | | | 400 | | | | | | 87,619 | | |
Europe
|
| | | | 123,568 | | | | | | 3,425 | | | | | | 70 | | | | | | 65 | | | | | | 127,128 | | |
Asia Pacific, Middle East and USA
|
| | | | 167,291 | | | | | | 4,900 | | | | | | 100 | | | | | | 1,237 | | | | | | 173,528 | | |
Total revenue
|
| | | | 1,385,124 | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 1,431,323 | | |
Timing of revenue recognition | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products transferred at a point in time
|
| | | | — | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 46,199 | | |
Services transferred over time.
|
| | | | 1,385,124 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,385,124 | | |
Total revenue
|
| | | | 1,385,124 | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 1,431,323 | | |
| | |
Year ended February 2020
|
| |||||||||||||||||||||||||||
| | |
Subscription
revenue |
| |
Hardware
sales |
| |
Installation
revenue |
| |
Miscellaneous
contract fees |
| |
Total
|
| |||||||||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||||||||||||||
Primary geographical markets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
South Africa
|
| | | | 1,383,980 | | | | | | 17,429 | | | | | | 356 | | | | | | 15,700 | | | | | | 1,417,465 | | |
Africa-Other
|
| | | | 106,977 | | | | | | 8,343 | | | | | | 170 | | | | | | 484 | | | | | | 115,974 | | |
Europe
|
| | | | 168,314 | | | | | | 4,670 | | | | | | 95 | | | | | | 187 | | | | | | 173,266 | | |
Asia Pacific, Middle East and USA
|
| | | | 228,446 | | | | | | 6,410 | | | | | | 131 | | | | | | 201 | | | | | | 235,188 | | |
Total revenue
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
Timing of revenue recognition | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products transferred at a point in time
|
| | | | — | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 54,176 | | |
Services transferred over time.
|
| | | | 1,887,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,887,717 | | |
Total revenue
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
| | |
Nine months ended
|
| |
Year ended
|
| |||||||||||||||
| | |
Notes
|
| |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| ||||||||||||||||||
Operating profit is stated after accounting for the following charges:
|
| | | | | | | | | | | | | | | | | | | | | |
Auditor remuneration
|
| | | | | | | 4,717 | | | | | | 4,850 | | | | | | 6,282 | | |
– Current period (audit services)
|
| | | | | | | 4,717 | | | | | | 4,755 | | | | | | 6,207 | | |
– Current period (other services)
|
| | | | | | | — | | | | | | 75 | | | | | | 75 | | |
Depreciation of property, plant and equipment
|
| | | | | | | 270,315 | | | | | | 211,352 | | | | | | 282,976 | | |
Amortization of capitalized commission assets
|
| | | | | | | 35,006 | | | | | | 22,990 | | | | | | 31,262 | | |
Amortization of intangible assets
|
| | | | | | | 18,750 | | | | | | 8,639 | | | | | | 12,786 | | |
Write down of inventory to net realizable value
|
| | | | | | | — | | | | | | — | | | | | | 7,623 | | |
Research and development
|
| | | | | | | 54,205 | | | | | | 33,476 | | | | | | 44,924 | | |
Employee costs
|
| | | | | | | 371,894 | | | | | | 285,202 | | | | | | 343,417 | | |
| | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Profit before taxation
|
| | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
Adjustments | | | | | 323,445 | | | | | | 252,696 | | | | | | 339,630 | | |
Depreciation on property, plant and equipment
|
| | | | 270,315 | | | | | | 211,352 | | | | | | 282,976 | | |
Amortization of intangible assets
|
| | | | 18,750 | | | | | | 8,639 | | | | | | 12,786 | | |
Amortization of capitalized commission assets
|
| | | | 35,006 | | | | | | 22,990 | | | | | | 31,262 | | |
Profit on disposal of property, plant and equipment
|
| | | | (744) | | | | | | (1,239) | | | | | | (748) | | |
Finance income
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | |
Finance costs
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | |
Provision for warranties charge
|
| | | | (863) | | | | | | (1,678) | | | | | | (885) | | |
Cash generated from operations before working capital changes
|
| | | | 888,439 | | | | | | 708,444 | | | | | | 956,313 | | |
Changes in working capital | | | | | | | | | | | | | | | | | | | |
(Increase)/Decrease in Inventories
|
| | | | (79,315) | | | | | | 35,707 | | | | | | 55,380 | | |
Increase in trade and other receivables
|
| | | | (34,871) | | | | | | (21,789) | | | | | | (36,778) | | |
Increase/(Decrease) in trade and other payables
|
| | | | 91,600 | | | | | | (12,920) | | | | | | 15,671 | | |
Increase in amounts received in advance
|
| | | | 36,615 | | | | | | 104,424 | | | | | | 128,405 | | |
Increase in capitalized commission assets under IFRS 15
|
| | | | (67,301) | | | | | | (50,480) | | | | | | (64,437) | | |
Cash generated from operations
|
| | | | 835,167 | | | | | | 763,386 | | | | | | 1,054,554 | | |
| | | |
Relationships
|
| |||
|
Related parties
|
| | Onecell Community Phones Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Onecell Community Services Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Onecell Data Solutions Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Onecell Namibia Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Onecell Holdings Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Purple Rain Properties No. 444 Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Onecell Proprietary Limited | | | IJ Calisto has a beneficial interest in this company | |
| | | | Cartrack Education Fund (NPO) | | | Bursary funding – South Africa entities | |
| | | | J Marais | | | Shareholder – Cartrack Holdings Limited | |
| | | | P Lim | | | Shareholder – Cartrack Technologies PHL.INC | |
| | | | Bumbene House Proprietary Limited | | | BEE funded company – Cartrack Holdings Limited | |
| | | | J De Wet | | | Shareholder – Cartrack New Zealand Limited | |
| | | | Brick Capital Polska Sp.Zo.O | | | IJ Calisto has a beneficial interest in this company | |
| | | | Georgem Proprietary Limited | | | J Marais has a beneficial interest in this company | |
| | | | F Calisto | | | IJ Calisto family | |
| | | | Cartrack Mozambique LDA | | | IJ Calisto has a beneficial interest in this company | |
| | | | CFC Sp.Zo.O | | | B Debski is a director | |
| | | | Prime Business | | | B Debski is a director | |
| | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
Related party balances | | | | | | | | | | | | | | | | | | | |
Bumbene House Proprietary Limited
|
| | | | 11,000 | | | | | | — | | | | | | 11,000 | | |
Cartrack Education Fund (NPO)
|
| | | | — | | | | | | 2 | | | | | | — | | |
J Marais
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
J De Wet
|
| | | | (4,977) | | | | | | (5,510) | | | | | | (5,679) | | |
P Lim
|
| | | | (2,934) | | | | | | (2,254) | | | | | | (2,683) | | |
| | | | | 3,089 | | | | | | (7,749) | | | | | | 2,651 | | |
Amounts included in trade receivables/ (trade payables) regarding related parties
|
| | | | | | | | | | | | | | | | | | |
Trade receivables | | | | | | | | | | | | | | | | | | | |
Onecell Proprietary Limited
|
| | | | — | | | | | | 1,582 | | | | | | — | | |
J Marais
|
| | | | — | | | | | | — | | | | | | 7 | | |
Onecell Holdings Proprietary Limited
|
| | | | — | | | | | | 3 | | | | | | — | | |
Purple Rain Properties No. 444 Proprietary Limited
|
| | | | — | | | | | | 2,860 | | | | | | — | | |
Onecell Community Services Proprietary Limited
|
| | | | — | | | | | | 2,950 | | | | | | — | | |
Mulamobile (Pty) Ltd
|
| | | | 4 | | | | | | — | | | | | | — | | |
Trade payables
|
| | | | | | | | | | | | | | | | | | |
Onecell Community Services Proprietary Limited
|
| | | | — | | | | | | (11) | | | | | | — | | |
Prime Business
|
| | | | (2,334) | | | | | | (2,065) | | | | | | (399) | | |
| | | | | (2,330) | | | | | | 5,319 | | | | | | (392) | | |
Related party transactions | | | | | | | | | | | | | | | | | | | |
Sales to related parties
|
| | | | | | | | | | | | | | | | | | |
Onecell Proprietary Limited
|
| | | | — | | | | | | (217) | | | | | | (407) | | |
CFC.Sp.Zo.O
|
| | | | (199) | | | | | | — | | | | | | — | | |
Brick Capital Polska SP. Z0.0
|
| | | | (2) | | | | | | — | | | | | | — | | |
Mulamobile (Pty) Ltd
|
| | | | (62) | | | | | | — | | | | | | — | | |
| | | | | (263) | | | | | | (217) | | | | | | (407) | | |
Purchases from related parties | | | | | | | | | | | | | | | | | | | |
Onecell Holdings Proprietary Limited
|
| | | | 83 | | | | | | 138 | | | | | | 240 | | |
Onecell Proprietary Limited
|
| | | | 319 | | | | | | 277 | | | | | | 437 | | |
Brick Capital Polska SP. Z0.0
|
| | | | 33 | | | | | | — | | | | | | — | | |
Onecell Community Services Proprietary Limited
|
| | | | 4,703 | | | | | | 1,334 | | | | | | 2,796 | | |
Mulamobile (Pty) Ltd
|
| | | | 238 | | | | | | — | | | | | | — | | |
Cartrack Mozambique LDA
|
| | | | — | | | | | | — | | | | | | 4,464 | | |
| | | | | 5,376 | | | | | | 1,749 | | | | | | 7,937 | | |
Rent paid to related parties | | | | | | | | | | | | | | | | | | | |
Purple Rain Properties No. 444 Proprietary Limited
|
| | | | 9,893 | | | | | | 11,044 | | | | | | 16,449 | | |
Prime Business
|
| | | | 930 | | | | | | 763 | | | | | | 895 | | |
Brick Capital Lda
|
| | | | 1,110 | | | | | | — | | | | | | — | | |
Brick Capital Polska Sp.Zo.o
|
| | | | 1,593 | | | | | | 1,443 | | | | | | 1,663 | | |
F Calisto
|
| | | | 789 | | | | | | 659 | | | | | | 880 | | |
| | | | | 14,315 | | | | | | 13,909 | | | | | | 19,887 | | |
| | |
As at
|
| |
As at
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand thousands
|
| |||||||||||||||
At 30 November 2020 | | | | | |||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | |
Loans to related parties
|
| | | | 11,000 | | | | | | 1,900 | | | | | | 11,013 | | |
Trade and other receivables
|
| | | | 246,202 | | | | | | 218,624 | | | | | | 230,312 | | |
Cash and cash equivalents
|
| | | | 88,433 | | | | | | 134,452 | | | | | | 145,787 | | |
| | | | | 345,635 | | | | | | 354,976 | | | | | | 387,112 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | |
Loans from related parties
|
| | | | 7,911 | | | | | | 7,764 | | | | | | 8,362 | | |
Capitalized lease liabilities
|
| | | | 90,012 | | | | | | 99,107 | | | | | | 98,997 | | |
Trade and other payables
|
| | | | 232,909 | | | | | | 94,949 | | | | | | 148,812 | | |
Term loans
|
| | | | 17,458 | | | | | | 54,862 | | | | | | 22,969 | | |
Bank overdraft
|
| | | | 21,725 | | | | |
|
—
|
| | | |
|
—
|
| |
Amounts received in advance
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | | | | 618,047 | | | | | | 445,366 | | | | | | 487,922 | | |
| | |
Nine months ended
|
| |
Year ended
|
| ||||||||||||
| | |
November
2020 |
| |
November
2019 |
| |
February
2020 |
| |||||||||
| | |
Figures in Rand
|
| |||||||||||||||
Basic and diluted earnings per share | | | | | | | | | | | | | | | | | | | |
The calculation of basic and diluted earnings per share has been based on the profit attributable to ordinary shareholders and the weighted average number of ordinary shares in issue.
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per share | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per share
|
| | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
Weighted average number of ordinary shares Issued at the beginning of the year/date of incorporation
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Basic earnings
Profit attributable to ordinary shareholders (R’000) |
| | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
Diluted basic earnings per share
Basic earnings per share Basic earnings per share |
| | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
Weighted average number of ordinary shares issued at the beginning of the year
|
| | | | | | | | | | | | | | | | | | |
Basic earnings
Profit attributable to ordinary shareholder of Karooooo (R’000) |
| | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
Purchaser
|
| |
Date of
Issuance |
| |
Number
of Securities |
| |
Consideration
(in thousands of U.S. dollars) |
| |
Underwriting
Discount and Commission |
| ||||||
Isaias (Zak) Jose Calisto
|
| |
May 19, 2018
|
| | | | 1,000 | | | | | | 0.7 | | | |
Not Applicable
|
|
Isaias (Zak) Jose Calisto
|
| |
July 18, 2019
|
| | | | 266,415,930 | | | | | | 194,867.2 | | | |
Not Applicable
|
|
Isaias (Zak) Jose Calisto
|
| |
November 18, 2020
|
| | | | 20,331,894 | | | | | | 194,242.0 | | | |
Not Applicable
|
|
| 1.1 | | | Form of Underwriting Agreement* | |
| 3.1 | | | Constitution of Karooooo Ltd.** | |
| 4.1 | | | Specimen Share Certificate* | |
| 5.1 | | | Opinion of Allen & Gledhill LLP as to the validity of the ordinary shares* | |
| 10.1 | | | | |
| 10.2 | | | | |
| 10.3 | | | | |
| 10.4 | | | | |
| 10.5 | | | Form of Registration Rights Agreement* | |
| 10.6 | | | Form of Deed of Indemnity | |
| 16.1 | | | | |
| 21.1 | | | List of Subsidiaries** | |
| 23.1 | | | | |
| 23.2 | | | Consent of Allen & Gledhill LLP (included in Exhibit 5.1)* | |
| 24.1 | | | Powers of Attorney (included on signature page to the registration statement)** | |
| 99.1 | | | Request for Waiver and Representation under Item 8.A.4 of Form 20-F** | |
| | | | Karooooo Ltd. | | |||
| | | | By: | | |
/s/ Isaias (Zak) Jose Calisto
Name: Isaias (Zak) Jose Calisto
Title: Chief Executive Officer |
|
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Isaias (Zak) Jose Calisto
Isaias (Zak) Jose Calisto
|
| |
Chief Executive Officer and Director
(principal executive officer) |
| |
March 12, 2021
|
|
|
/s/ Morné Grundlingh
Morné Grundlingh
|
| |
Chief Financial Officer and Director
(principal financial officer and principal accounting officer) |
| |
March 12, 2021
|
|
|
*
Brett Nagle
|
| |
Director
|
| |
March 12, 2021
|
|
|
*
David Brown
|
| |
Director
|
| |
March 12, 2021
|
|
|
*
Andrew Leong
|
| |
Director
|
| |
March 12, 2021
|
|
|
*
Colleen A. De Vries
|
| |
Authorized Representative in the United States
|
| |
March 12, 2021
|
|
Exhibit 10.6
Dated [insert date]
Karooooo Ltd.
and
[Name of Director]
Deed of indemnity
TABLE OF CONTENTS
Contents | Page | ||||
1. | Interpretation | 1 | |||
2. | Indemnity | 2 | |||
3. | Limitations on indemnity | 3 | |||
4. | Funding of defence expenditure | 4 | |||
5. | Company’s liability | 5 | |||
6. | Continuation of obligations | 5 | |||
7. | Notification and conduct of claims | 5 | |||
8. | Subrogation | 7 | |||
9. | Power of attorney | 7 | |||
10. | Miscellaneous | 7 | |||
11. | Governing law and submission to jurisdiction | 9 |
i
This Deed is made on [date] between:
(1) | Karooooo Ltd., a company incorporated in Singapore whose registered office is at 10 Anson Road #12-14, International Plaza, Singapore 079903 (the “Company”); and |
(2) | [Name of Director] ([Identity Card/Passport No]) currently residing at [Address] (the “Officer”). |
Whereas:
(A) | The Officer is a [executive director]/[non-executive director]/[insert title of Officer] - Please delete as appropriate of the Company. |
(B) | To better encourage and facilitate the carrying out by the Officer of his role as a [director]/[insert title of Officer] of the Company, the Company has agreed to indemnify the Officer in respect of potential liabilities arising out of his past and future acceptance of, and continued appointment as a [director]/[insert title of Officer], and the Officer has agreed to comply with certain related obligations as set out in this Deed. In this connection, the Board of Directors of the Company has determined that it is in the best interests of the Company to give this Deed of Indemnity. |
It is agreed as follows:
1. | Interpretation |
1.1 | In this Deed, unless the context otherwise requires: |
1.1.1 | The following words bear the meanings assigned to them below: |
“Business Day” means a day which is not a Saturday, Sunday or a public holiday in Singapore;
“Claim” means any claim, action, proceeding, investigation, administrative proceedings, demand or judgment made by a person other than the Officer;
“Companies Act” means the Companies Act (Chapter 50) of Singapore (as amended from time to time);
“Director” or “director” shall bear the meaning in section 4(1) of the Companies Act;
“Listing requirements” means the listing rules (as amended from time to time) of any securities exchange upon which the shares of the Company are listed or may be listed after the date hereof.
1.1.2 | References to a statute or statutory provision include: |
(a) | that statute or provision as from time to time modified, re-enacted or consolidated whether before, on or after the date of this Deed; and |
(b) | any subsidiary legislation made from time to time under that statute or statutory provision. |
- 1 -
1.1.3 | References to one gender include all genders and references to the singular include the plural and vice versa. |
1.1.4 | References to a company include any company, corporation or body corporate, wherever incorporated. |
1.1.5 | The words “corporation” and “subsidiary” shall have the same meanings in this Deed as their respective definitions in the Companies Act. |
1.1.6 | References to Clauses are to Clauses of this Deed. |
1.1.7 | A conviction, judgment or refusal of relief becomes final: |
(a) | if it is not appealed against, at the end of the period for bringing an appeal; or |
(b) | if it is appealed against, at the time when the appeal (or any further appeal) is disposed of. |
1.1.8 | An appeal (or further appeal) is disposed of: |
(a) | if it is determined and there is no right of further appeal, or if there is a right of further appeal, the period for bringing any further appeal has ended; or |
(b) | if it is abandoned or otherwise ceases to have effect. |
1.2 | Headings shall be ignored in interpreting this Deed. |
2. | Indemnity |
2.1 | Subject to the provisions of this Deed and so far as may be permitted by all applicable laws and statutes and any Listing requirement from time to time in force, the Officer shall be entitled to be indemnified by the Company, against: |
2.1.1 | all demands, claims, costs, charges, losses, expenses and liabilities of whatsoever nature and howsoever arising which may at any time be made against or incurred by the Officer or attach to the Officer in the actual or purported exercise of the Officer’s powers and/or otherwise in relation to, or in connection with, the Officer’s duties, powers or office as a director, officer or, as the case may be, employee of the Company; and |
2.1.2 | all costs, charges, expenses and liabilities incurred by the Officer in defending any proceedings (including any investigations), whether civil or criminal, which relate to anything done or omitted or alleged to have been done or omitted by the Officer as a director, officer or, as the case may be, employee of the Company. |
2.2 | This indemnity shall only extend to such costs and expenses reasonably incurred by the Officer in relation to the matters in respect of which he is indemnified in this Clause 2. |
2.3 | The Officer shall take all reasonable steps to mitigate any loss which, in the absence of mitigation, might give rise to a claim or demand under this Deed against the Company. |
2.4 | The Company may deduct from any money due to the Officer (including remuneration) in connection with his services to the Company, any amount which he owes to the Company under this Deed. |
- 2 -
3. | Limitations on indemnity |
3.1 | Without prejudice to any other rights or remedies which may be available to the Officer, the indemnity granted by the Company to the Officer in Clause 2 shall not extend to any liability (including any costs and expenses) incurred by, or attaching to, the Officer: |
3.1.1 | to the Company; |
3.1.2 | to pay a fine imposed in criminal proceedings; |
3.1.3 | to pay a sum payable to a regulatory authority by way of a penalty in respect of non-compliance with any requirement of a regulatory nature (however arising); |
3.1.4 | in defending any criminal proceedings in which he is convicted, where such conviction is final; |
3.1.5 | in defending any civil proceedings brought by the Company or a related company in which judgment is given against him, where such judgment is final; or |
3.1.6 | in connection with any application for relief under section 76A(13) of the Companies Act (court’s power to grant relief in case of acquisition of company’s own shares by innocent party) or section 391 of the Companies Act (general power to grant relief in case of honest and reasonable conduct) in which the court refuses to grant the Officer relief, and such refusal is final. |
3.2 | Furthermore, this indemnity shall not apply: |
3.2.1 | to the extent that it is not permitted by, or consistent with, law or statute from time to time in force, the Constitution of the Company or the rules, regulations or codes of any regulatory authority or other body or any Listing requirements from time to time in force; |
3.2.2 | to the extent that the Officer has been, or is entitled to be, indemnified or reimbursed by any directors’ or officers’ liability insurance purchased and maintained by the Company or any other insurance; |
3.2.3 | to any demands, claims, costs, charges, losses, liabilities or expenses made against or incurred by the Officer if and to the extent that such demands, claims, costs, charges, losses, liabilities or expenses are attributable to any fraudulent or dishonest act or any fraudulent or dishonest omission on the part of the Officer or any other act or omission which the Officer commits knowingly or in the knowledge that the same is wrongful or improper, or where there has been gross negligence or wilful default by the Officer; or |
3.2.4 | where the Officer has improperly derived a personal benefit or profit. |
- 3 -
4. | Funding of defence expenditure |
4.1 | Without prejudice to Clause 2, the Company may in its sole discretion, so far as may be permitted by all applicable laws and statutes and any Listing requirement from time to time in force and to the extent it considers reasonable and appropriate, but subject to the Officer complying with his obligations under this Deed: |
4.1.1 | provide the Officer with funds by way of a loan to meet expenditure incurred or to be incurred by him: |
(a) | in defending any criminal or civil proceedings in connection with any alleged negligence, default, breach of duty or breach of trust by him in relation to the Company; or |
(b) | in connection with any application for relief under section 76A(13) of the Companies Act (court’s power to grant relief in case of acquisition of company’s own shares by innocent party) or section 391 of the Companies Act (general power to grant relief in case of honest and reasonable conduct); or |
4.1.2 | do anything to enable the Officer to avoid incurring such expenditure, |
on the terms provided in Clause 4.2 of this Deed.
4.2 | If the Company provides funds or does other things as set out in Clause 4.1, then: |
4.2.1 | the loan is to be repaid, and any liability of the Company incurred under any transaction connected with the provision of funds pursuant to Clause 4.1 is to be discharged, in the event of: |
(a) | the Officer being convicted in the proceedings, no later than 14 days after the date when the conviction becomes final; |
(b) | judgment being given against the Officer in the proceedings, no later than 14 days after the date when the judgment becomes final; and |
(c) | the court refusing to grant the Officer relief on the application, no later than 14 days after the date when the refusal of relief becomes final; |
4.2.2 | any other terms which the Company, in its sole discretion, considers desirable or appropriate shall apply; and |
4.2.3 | a reference to the repayment of a loan includes the payment of any interest which is chargeable under the terms on which the loan was given. |
4.3 | Without prejudice to Clauses 2, 4.1 and 4.2, the Company may in its sole discretion, so far as may be permitted by all applicable laws and statutes and any Listing requirement from time to time in force, but subject to the Officer complying with his obligations under this Deed: |
4.3.1 | provide the Officer with funds by way of a loan to meet expenditure incurred or to be incurred by him in defending himself: |
(a) | in an investigation by a regulatory authority; or |
- 4 -
(b) | against any action proposed to be taken by a regulatory authority, |
in connection with any alleged negligence, default, breach of duty or breach of trust by him in relation to the Company; and
4.3.2 | do anything to enable the Officer to avoid incurring such expenditure, on such terms as the Company considers reasonable and appropriate. |
5. | Company’s liability |
5.1 | If, under any applicable laws and statutes or any Listing requirement from time to time in force, the approval of the Company’s shareholders or any other person is required before any payment may be made by the Company under or in connection with this Deed, no payment shall be made by the Company until and unless such approval has been obtained. If, (despite the Company's reasonable efforts in that regard) such approval is not granted or cannot be obtained, the Company shall have no liability whatsoever in respect of any payment that would otherwise have to be made and such liability shall be extinguished. |
5.2 | If the Company makes any payment pursuant to this Deed in respect of any of the matters against which the Officer is indemnified in Clause 2, and if it is subsequently determined by a court of competent jurisdiction or an arbitral tribunal (where such determination is binding on the Officer) that liability would attach to the Officer in respect of any negligence, default, breach of duty or breach of trust, or that the Officer is not permitted to be indemnified, under applicable law, then the Officer shall promptly repay to the Company all amounts paid by the Company under this Deed in connection with such matter. |
6. | Continuation of obligations |
6.1 | The Company shall be released and discharged from all liability under this Deed from the earlier of: |
6.1.1 | the date of termination, resignation or cessation in any manner whatsoever of the Officer from being a director, officer or, as the case may be, employee of the Company; and |
6.1.2 | the expiry of three months from the date when written notice is given to the Officer of the Company’s intention to terminate this indemnity, and in this respect, each of the Company and the Officer agree that the Company may give such notice to the Officer for this indemnity to be terminated. |
6.2 | For the avoidance of doubt, and as an independent stipulation, the provisions of this Deed and the Company’s liability hereunder shall continue to apply in respect of all relevant acts and omissions of the Officer prior to the date the Company is released from liability under this Deed pursuant to any of the foregoing provisions of this Clause 6. |
7. | Notification and conduct of claims |
7.1 | The Officer will promptly, and in any event within ten (10) Business Days of the date on which the Officer becomes aware of a Claim, notify the Company in writing of any Claim which may give rise to a claim or demand by the Officer against the Company under this Deed setting out as much information as is available to the Officer (including details of the person(s) making the Claim, the circumstances which gave rise to it and an estimate of the amount of the Claim). |
- 5 -
7.2 | The Company shall be entitled, at its sole discretion, to settle, compromise or consent to the entry of any judgment with respect to any Claim without any prior notification to the Officer of its intention to do so. |
7.3 | The Company shall be entitled at any time by notice to the Officer to assume sole conduct of all matters relating to any Claim (including the conduct of any counterclaim or related claim against any person). |
7.4 | The Officer shall do all such things as the Company may reasonably request in order to permit the Company fully to exercise its rights under Clauses 7.2 and 7.3, and in particular shall: |
7.4.1 | provide the Company with such information and copies of such documents relating to any Claim as the Company may reasonably request; |
7.4.2 | not, without the prior written consent of the Company, make any admission in relation to any Claim, nor settle, compromise or consent to the entry of any judgment (or offer to do so), with respect to any Claim; |
7.4.3 | assist the Company as it may require in resisting, defending or settling such Claim; |
7.4.4 | allow the Company to take such actions which the Company may deem appropriate in relation to any Claim in the name and on behalf of the Officer, including appointing and giving instructions to legal counsel and any other professional advisers, under the Company’s sole instructions and commencing and taking any step in any proceedings (including making any admission and lodging any appeal); and |
7.4.5 | use reasonable endeavours to mitigate any loss suffered by the Officer in respect of the Claim. |
7.5 | Without prejudice to Clause 7.2, if the Officer is notified in advance of the Company’s intention to settle or compromise a Claim and objects to the terms of such settlement or compromise, or if the Officer does not comply with his obligations under Clauses 7.1 and 7.4, the Company may, on giving notice to the Officer, require the Officer to assume the sole conduct of the defence of the Claim. |
7.6 | If: |
7.6.1 | the Officer fails to comply with his obligations under Clause 7 in any material respect and the ability of the Company to investigate, defend, satisfactorily settle or compromise or take any other action in respect of a Claim is thereby materially prejudiced; or |
7.6.2 | the Company gives notice under Clause 7.5, |
the Officer’s right under Clause 2 to be indemnified in respect of the relevant Claim shall cease to have effect.
- 6 -
7.7 | For the avoidance of doubt, after notice has been given by the Company to the Officer of its election to assume the conduct of matters relating to a Claim in accordance with the provisions of Clause 7.3, or after notice has been given by the Company to the Officer requiring the Officer to assume the sole conduct of all matters relating to a Claim pursuant to Clause 7.5, the Company will not be liable to the Officer for any legal and any other expenses subsequently incurred by the Officer in connection with the Claim. |
8. | Subrogation |
8.1 | If the Company makes any payment under this Deed, it shall be subrogated to the extent of such payment to any right the Officer may have for recovery of the amounts so paid from any third party. The Officer agrees to execute all documents required and do all other acts necessary to effect the foregoing provisions and permit the Company to enforce the rights so subrogated. |
8.2 | Subject to and insofar as permitted under the Companies Act, the Listing requirements and the Constitution of the Company, the Company shall pay or reimburse all expenses actually and reasonably incurred by the Officer in connection with such subrogation. |
9. | Power of attorney |
9.1 | The Officer hereby irrevocably appoints the Company (acting by any director (other than the Officer) or secretary of the Company) his attorney on behalf of and in the name of the Officer (or in the attorney’s own name), but at the cost of the Company, to execute any document and do anything that the Officer is obliged to do under this Deed or that the attorney reasonably considers to be necessary or desirable in exercise of any of the powers and authorities given to it under this Deed. |
9.2 | The power of attorney in Clause 9.1 is given by way of security for the performance of the Officer’s obligations under this Deed. |
9.3 | The Officer shall on request ratify anything that the Company may lawfully do as such attorney of the Officer. |
10. | Miscellaneous |
10.1 | Notices |
10.1.1 | Any notice or other communication in connection with this Deed shall be in writing in English and signed by the party giving it (or by some person duly authorised by the person giving it) (a “Notice”). |
10.1.2 | A Notice shall be sufficiently given or served if delivered or sent: |
(a) | in the case of the Officer, to: |
[Name of Officer]
[Address]
Email: ____________
- 7 -
(b) | in the case of the Company, to: |
Karooooo Ltd.
10 Anson Road #12-14
International Plaza
Singapore 079903
Email: ____________
Attention: ____________
(c) | or (in either case) to such other address or email address as the relevant party may have notified to the other in writing in accordance with this Clause. |
10.1.3 | Any Notice may be delivered by hand or, sent by email or prepaid certified or recorded delivery or registered post or registered airmail in the case of international service. |
10.2 | Invalidity |
10.2.1 | If any provision in this Deed shall be held to be illegal, invalid or unenforceable, in whole or in part, the provision shall apply with whatever deletion or modification is necessary so that the provision is legal, valid and enforceable and gives effect to the intention of the parties. |
10.2.2 | To the extent it is not possible to delete or modify the provision, in whole or in part, under Clause 10.2.1, then such provision or part of it shall, to the extent that it is illegal, invalid or unenforceable, be deemed not to form part of this Deed and the legality, validity and enforceability of the remainder of this Deed shall, subject to any deletion or modification made under Clause 10.2.1, not be affected. |
10.3 | Variation |
No variation of this Deed shall be effective unless in writing and signed by or on behalf of each of the parties.
10.4 | Counterparts |
This Deed may be entered into in any number of counterparts, all of which taken together shall constitute one and the same instrument.
10.5 | Whole agreement |
10.5.1 | This Deed contains the whole agreement between the parties relating to the subject matter of this Deed at the date of this Deed to the exclusion of any terms implied by law which may be excluded by contract and supersedes any previous written or oral agreement between the Company and the Officer in relation to the matters dealt with in this Deed. |
10.5.2 | The Officer acknowledges that he has not been induced to execute this Deed by any representation, warranty, assurance or undertaking not expressly incorporated into it. |
- 8 -
10.6 | Confidentiality |
10.6.1 | The Company and the Officer shall treat as strictly confidential and not disclose or use any information received or obtained as a result of entering into or performing this Deed which relates to: |
(a) | the existence and the provisions of this Deed; or |
(b) | the negotiations relating to this Deed. |
10.6.2 | Clause 10.6.1 shall not prohibit disclosure or use of any information if and to the extent: |
(a) | the disclosure or use is required by law, any regulatory body or any stock exchange on which the shares of the Company are listed; |
(b) | the disclosure or use is required for the purpose of any judicial proceedings arising out of this Deed; |
(c) | the disclosure is made to professional advisers of the Company or the Officer, or by the Company to its officers and employees and officers who need to know such information to discharge their duties, on terms that such professional advisers, officers or employees undertake to comply with the provisions of Clause 10.6.1 in respect of such information as if they were a party to this Deed; |
(d) | the information is or becomes publicly available (other than by breach of this Deed); or |
(e) | the other party has given prior written approval to the disclosure or use, |
provided that prior to disclosure or use by the Officer of any information pursuant to Clause 10.6.2 (a), (c) or (d), the Officer shall promptly notify the Company of such requirement with a view to providing the Company with the opportunity to contest such disclosure or use or otherwise to agree the timing and content of such disclosure or use.
10.6.3 | The provisions of this Clause 10.6 shall continue to apply after the termination of the Officer’s appointment as a director, officer or, as the case may be, employee of the Company without limitation in time. |
10.7 | Transmission and third party rights |
10.7.1 | This Deed shall enure to the benefit of the personal representative(s) of the Officer. |
10.7.2 | Except as (and to the extent) set out in Clause 10.7.1, a person who is not a party to this Deed has no right under the Contracts (Rights of Third Parties) Act (Chapter 53B) of Singapore to enforce any term of, or enjoy any benefit under, this Deed. |
10.8 | Assignment |
10.8.1 | The Officer may not assign the benefit of all or any part of his rights under this Deed. |
11. | Governing law and submission to jurisdiction |
This Deed shall be governed by and construed in accordance with the laws of Singapore and the parties submit to the non-exclusive jurisdiction of the courts of Singapore.
- 9 -
In witness whereof this Deed has been entered into on the date stated at the beginning.
The Company | ||
EXECUTED AS A DEED and DELIVERED | ||
For and on behalf of | ||
Karooooo Ltd. |
[signature] | |
Director | |
[signature] | |
Director/Secretary |
The Officer | ||
SIGNED AS A DEED and DELIVERED by | ||
[Insert name of Officer] | [signature of Officer] |
- 10 -
\
Exhibit 16.1
February 26, 2021
Securities and Exchange Commission
100 F Street, N.E.
Washington, D.C. 20549-7561
Dear Sirs/Madams:
We have read the Change in Accountants section of Karooooo Ltd's Form F-1 dated 26 February 2021, and we agree with the statements made therein.
Yours truly, | |
/s/ Deloitte & Touche |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement (No 333-253635) on Form F-1 of our report dated 29 January 2021 relating to the financial statements of Karooooo Ltd. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ Deloitte & Touche | |
Registered Auditors |
Johannesburg, South Africa
12 March 2021