We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksZambeef Prod. Regulatory News (ZAM)

Share Price Information for Zambeef Prod. (ZAM)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 5.75
Bid: 5.50
Ask: 6.00
Change: 0.00 (0.00%)
Spread: 0.50 (9.091%)
Open: 5.75
High: 5.75
Low: 5.75
Prev. Close: 5.75
ZAM Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

10 Jun 2015 07:00

RNS Number : 6996P
Zambeef Products PLC
10 June 2015
 

For Immediate Release 10 June 2015

 

 

 

Zambeef Products plc

("Zambeef" or the "Group")

 

Unaudited Results for the Six Months Ended 31 March 2015

 

Zambeef (AIM: ZAM), the fully integrated agri-business with operations in Zambia, Nigeria and Ghana, is pleased to announce its results for the six month period ended 31 March 2015.

 

 

Key Financial Highlights

 

Revenue

Down 6.8% to USD130.7m

(2014: USD140.2m)

 

Gross Profit

Increased 9.2% to USD 50.1m

(2014: USD 45.9m)

 

EBITDA

Increased 36.3% to USD 11.6m

(2014: USD 8.5m)

Adjusted Pre Tax Profit/Loss *

USD 0.1m* profit

(2014: USD 3.2m* loss)

 

Pre Tax Profit/Loss

USD 3.0m loss

(2014: USD 6.5m loss)

 

 

 

Net Cash Inflow

Before Financing

 

USD 9.6m inflow; up 139%

(2014: USD 4.0m inflow)

* adjusted to exclude unrealised foreign exchange differences

 

Note: Key financial highlights include the results of Zamanita to enable comparisons with the prior period on a like-for-like basis. The sale of the Group's interest in Zamanita was completed on the 1st June 2015.

 

 

Key Points

 

· Overall, financial performance for the Group improved on the same period in the previous financial year, with gross profits up 9.2% to USD50m.

· Gross margins increased from 32.7 per cent. for March 2014 to 38.3 per cent. for March 2015.

· EBITDA increased by 36.3% to USD12m (excluding Zamanita) and by 67.3% to USD14m (including Zamanita).

· Net cash inflow from operating activities increased by 131% to USD26m; and net cash inflow before financing increased by 139% to USD9.6m.

· Gross profits from core cold chain food product divisions increased by 28.7% to USD21.3m.

· Administrative expenses continued to be tightly controlled with administrative costs (including depreciation) increasing by 7% in ZMW and decreasing by 6% in USD terms.

· Zambian Kwacha depreciated by 21.5% against the US Dollar, resulting in exchange losses of ZMW51.6m (USD8.0m); and also adversely impacting divisions with USD denominated inputs.

· Zamanita disposal completed on 1 June 2015, for USD26.4m (with third party debt of USD11.1m remaining in Zamanita), allowing the Group to unlock value/capital gain and reduce gearing.

 

 

Commenting on the results, Chairman Dr. Jacob Mwanza, said:

 

"We are pleased to announce that the financial performance for the first half of 2015 is up on 2014. In addition, the completion of the Zamanita disposal on 1 June 2015 has allowed Zambeef to unlock value, capital gains and reduce gearing for the Group.

 

"Operating in some of the fastest growing parts of the world, where both populations are increasing and real incomes growing rapidly, Zambeef has a clear intention to be an important player in meeting this increased demand for food products. Our strong platform now enables Zambeef to focus on driving the core business, the retailing of cold chain meat and dairy products delivered through the Group's extensive processing, distribution and retail network."

 

For further information, please contact:

 

Zambeef Products plc

Carl Irwin, Joint CEO Tel: +260 (0) 211 369003

Francis Grogan, Joint CEO

 

Strand Hanson Limited Tel: +44 (0) 20 7409 3494

Angela Hallett

James Spinney

 

Panmure Gordon Tel: +44 (0) 20 7886 2500

Hugh Morgan

Tom Salvesen

Peter Steel

 

finncap

Raymond Greaves Tel: +44 (0) 20 7220 0553

Simon Johnson

Joanna Weaving

 

Buchanan

Mark Edwards Tel: +44 (0) 20 7466 5000

Vicky Watkins

Robbie Ceiriog-Hughes

www.buchanan.uk.com

 

Notes to Editors

 

Information on Zambeef

 

The Zambeef Group is one of the largest integrated agri-businesses in Zambia, involved in the primary production, processing, distribution and retailing of beef, chicken, pork, milk, eggs, dairy products, flour and stock feed, throughout Zambia, as well as Nigeria and Ghana. The Group is also one of the largest cereal row cropping operations in Zambia, with approximately 8,120 hectares of irrigated and approximately 8,480 hectares of rain-fed, arable, developed land available for planting each year.

 

The Group has approximately 6,200 employees.

 

Further information can be found on www.zambeefplc.com

 

This publication is in line with standard practice for London Stock Exchange AIM listed Companies.

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CHAIRMAN'S REPORT

 

Overview

 

I am pleased to report that, in the six month period ended 31 March 2015, Zambeef has taken a number of large steps forward. The financial performance is significantly up on the first half of 2014 while on 1 June 2015, Zambeef also concluded the sale of its subsidiary company, Zamanita Ltd, in line with the strategic aim of unlocking value and capital gains from within the Group and reducing the dollar gearing of the business. Some of the highlights of the financial performance include the following:

 

· The business was strongly cash generating with net cash inflow before financing increasing by 171 per cent. (USD 139 per cent.) to ZMW61 million (USD10 million);

· EBITDA, excluding Zamanita' increased by 56 per cent. (USD 36 per cent) to ZMW75 million (USD12 million) and by 92 per cent. (USD 67 per cent.) to ZMW92 million (USD14 million) including Zamanita's results;

· Administrative expenses continued to be tightly controlled, with administrative costs, including depreciation increasing by 7 per cent. In ZMK and decreasing by 6 per cent. In USD.

 

Despite these positive results, the 22 per cent. Depreciation of the Kwacha during the period resulted in exchange losses of ZMW52 million (USD8 million) and a Group loss of ZMW22 million (USD3 million).

 

During the period, Zambia enjoyed another peaceful election with the election of our 6th President. In addition Zambia was ranked under the Global Peace Index as the most peaceful country in Africa, while the Economist ranked Zambia as the twelfth fastest growing economy in the world in 2014. As a result Zambia remains an exciting place in which to do business, This also applies to West Africa, where our operations in Nigeria and Ghana are entering a period of rapid growth, driven by Shoprite's plan to increase their stores from the current 16 stores to 31 by the end of 2016.

 

Strategic Priorities

Zambeef's aim is to be a major food provider for the African continent. In relation to this some key strategic priorities are as follows:

 

1. Expanding the production, processing, distribution and retailing of meat and dairy products in Zambia

This remains the core business of Zambeef and is a key focus area of management. Zambeef will be building a new processing and distribution hub in the Copperbelt while continuing to expand and upgrade its retailing and distribution network. At the same time capex will be directed to ensure bottlenecks are avoided in the production and processing of these products. It is pleasing to note that during the period gross profits from the beef, chicken, pork, milk, eggs and fish operations increased by 48 per cent. In Kwacha terms and 29 per cent. In US Dollar terms.

 

2. Unlocking value and capital gains from within the Group and reduce dollar debt and gearing

In order to reduce earnings volatility from any rapid exchange rate movements, the unlocking of value from within the business and reducing US Dollar debt is a key priority. In relation to this it is pleasing to report the completion of the disposal of Zamanita Ltd to Cargill Holdings B.V. on 1 June 2015. The final consideration paid to Zambeef was USD26.4 million while USD11.1m of debt was left in Zamanita. The Group will continue to explore other opportunities to reduce debt and unlock value.

 

3. Forging strategic alliances and partnerships with acknowledged industry leaders

In order to continue to grow our business in Zambia, the Southern Africa Development Community (SADC) and West Africa, we will continue to explore opportunities to develop alliances and partnerships with industry leaders in the areas in which we operate. We are pleased to report that our joint venture with RCL Foods Ltd is progressing well, with our new hatchery and stock feed plant due to be in production before the end of the financial year. This will provide strong growth for our poultry operations, while complementing our stock feed operations by allowing the sale of day old chicks together with stock feed to third parties and the small scale farming sector in Zambia. We are pleased to have attracted a company with Cargill's profile to acquire Zamanita and hope to establish a good working relationship with Cargill going forward. Our relationship with Shoprite, both in Zambia and West Africa, continues to work well and allows Zambeef to benefit from the continued expansion of Shoprite in these parts of Africa.

 

4. Developing the business into a regional food supplier

Zambeef continues to look to put a wider range of its products into the SADC region and to develop its Zambian production base into an efficient production base which is efficient in supplying the wider SADC region. This period has seen Zambeef expand its cold chain food products exports into the region and continued focus will be paid to this going forward.

 

 

Conclusion and Outlook

 

With Zambeef operating in some of the fastest growing parts of the world where both populations are increasing and real incomes growing, the demand for food will continue to increase. Zambeef has a clear intention to be an important player in meeting this increased demand for food products. With the disposal of Zamanita, we are pleased that management will be able to pay increased focus on driving the core business of Zambeef, which is the production, processing, distribution and retailing of cold chain meat and dairy products delivered through the Group's extensive retail network. In addition the disposal of Zamanita will reduce US Dollar gearing and hence make our earnings less susceptible to rapid exchange rate movements.

 

Finally I would like to thank the entire Zambeef's Board and all of its employees for their hard work towards achieving our goal of being a major food producer for Africa.

 

 

Dr Jacob Mwanza

Chairman

 

8 June 2015

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW

 

Overview

It is pleasing to report that the first six months of the 2015 financial year have seen a significant improvement in the performance over the same period last year and the trading momentum generated in the second six months of the last financial year has continued. Gross profits increased by 25.3 per cent. (USD 9.2 per cent.) from ZMW258 million (USD46 million) to ZMW323 million (USD50 million) while EBITDA increased by 56.4 per cent. (USD 36.3 per cent.) from ZMW48 million (USD 8.5m) to ZMW75 million, (USD 11.6m) excluding Zamanita for 2015. Cash generated from operations increased by 165 per cent. (USD 131 per cent.) from ZMW63 million (USD11 million) to ZMW168 million (USD26 million) while net free cash flow increased by 171 per cent. (USD 139 per cent.) from ZMW23 million (USD4 million) to ZMW61 million (USD10 million).

 

These excellent underlying results were however impacted by the depreciation of the Zambian Kwacha during this six month period by 22 per cent. from ZMW6.27/USD at 30 September 2014 to ZMW7.62/USD at 31 March 2015. This resulted in exchange losses of ZMW52 million (USD8 million), with a loss after tax for the half year of ZMW22 million (USD3 million). These exchange losses fully vindicate the strategic decision taken by Zambeef to reduce US Dollar denominated debt in the group which will result in Zambeef being less vulnerable to rapid exchange rate fluctuations in the future. In line with this strategy it is pleasing to report the completion of the sale of Zamanita to Cargill on 1 June 2015.

 

Disposal of Zamanita

The disposal of Zamanita Ltd was completed on 1 June 2015, with Zambeef being paid USD26.43 million for 100 per cent. of the issued share capital of Zamanita Ltd. In addition the debt retained in Zamanita was USD11.1 million on completion. This disposal will allow Zambeef to focus on growing its core business, which is the retailing of cold chain meat and dairy products, delivered through the Group's extensive processing, distribution and retail network. Furthermore, the disposal will allow Zambeef to unlock value, via a reduction in overall gearing (particularly US Dollar denominated debt) and, in so doing, reduce exchange rate exposure and interest costs.

 

Cold Chain Food Products Business

Increased focus on Zambeef's core business, which is the processing, distribution and retailing of cold chain meat and dairy products, has seen strong growth in these business units. The combined gross profit of beef, chicken, pork, milk, eggs and fish has increased by 48 per cent. (USD 29 per cent.). This part of the business will remain a priority in terms of capital expenditure and management focus. New projects being worked on include a new processing and distribution hub in Kitwe as well as wholesale depots in Solwezi, Mongu and Lusaka.

 

New Hatchery and Stock Feed Plant

The new hatchery, breeder farm and stock feed plant being built at Mpongwe Farm, as a joint venture with RCL Foods Ltd of South Africa, is progressing well. The first day old chicks will come on line in September 2015, with an initial capacity of 220,000 chicks per week, increasing to 320,000 chicks per week over the following 12 months. The new stock feed plant should be operational before the end of the financial year. This project will take Zambeef's chicken operations to a new level and the benefits from this will start flowing through during the 2016 financial year.

 

OPERATIONAL REVIEW

The two tables below provide a summary of the segmental and divisional performance.

  

Table 1: Segmental and Divisional Turnover

 

TURNOVER

2015 (USD'000)

2014 (USD'000)

% change

2015 (ZMW'000)

2014 (ZMW'000)

% change

Cropping

25,333

28,315

(11)

163,654

159,412

3

Beef

28,362

30,125

(6)

183,219

169,611

8

Stock feed

29,238

27,566

6

188,880

155,194

22

Edible Oils

22,228

32,006

(31)

143,595

180,193

(20)

Chicken and egg

15,200

15,814

(4)

98,191

89,032

10

Milk & dairy

7,521

6,680

13

48,584

37,608

29

West Africa

9,512

8,757

9

61,447

49,300

25

Pork

11,439

8,749

31

73,894

49,256

50

Fish and Leather

4,970

3,853

29

32,104

21,694

48

Mill & bakery

4,736

6,822

(31)

30,594

38,410

(20)

Total

158,539

168,687

 

1,024,162

949,710

 

Less: Intra/Inter Group Sales

(27,877)

(28,457)

 

(180,084)

(160,214)

 

Group Total

130,662

140,230

(7)

844,078

789,496

7

 

 

 Table 2: Segmental and Divisional Gross profit

 

GROSS PROFIT

2015 (USD'000)

2014 (USD'000)

% change

2015 (ZMW'000)

2014 (ZMW'000)

% change

Cropping

15,132

13,553

12

97,750

76,303

28

Beef

10,091

7,534

34

65,189

42,421

54

Stock feed

4,836

4,898

(1)

31,241

27,578

13

Edible oils

4,577

6,206

(26)

29,566

34,942

(15)

Chicken and egg

4,254

4,035

5

27,483

22,714

21

Milk & dairy

3,855

3,364

15

24,904

18,937

32

West Africa

2,328

2,486

(6)

15,036

13,997

7

Pork

2,225

1,130

97

14,372

6,364

126

Fish and Leather

1,783

1,274

40

11,519

7,168

61

Mill & bakery

994

1,372

(28)

6,422

7,724

(17)

Group Total

50,075

45,852

9

323,482

258,148

25

 

Capital expenditure

 

During the period, we invested ZMW131 million (USD20 million) of capital in the business. This capital expenditure has primarily been on the Zamhatch Ltd breeder farm, hatchery and stock feed project (ZMW90 million/USD14 million). Other large capital expenditure items include farm equipment in the cropping division (ZMW15 million/USD2 million), upgrading and expanding of the retail network and distribution fleet (ZMW12 million/USD2 million), increasing capacity at the Zam Chick processing plant and increasing the production capacity for broiler chickens (ZMW4 million/USD1 million) and the palm project (ZMW9 million/USD1 million).

 

 

DIVISIONAL REVIEW

 

Taking each of our business areas in turn as follows:

 

Cropping

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

25,333

28,315

(11)

163,654

159,412

3

16

Gross profit

15,132

13,553

12

97,750

76,303

28

30

The cropping division has been the strongest performing division during this period with gross profits strongly up in both US Dollar and Kwacha terms. Despite heavy late rains that delayed combining and resulted in soya yields reducing, this division continues to go from strength to strength. During this period a total of 16,124 Ha (2014 - 15,791 Ha) were planted. This was made up of 11,778 Ha (2014 - 11,360 Ha) of soyas, 636 Ha (2014 - 300 Ha) of maize silage, 2,428 Ha (2014 - 2,786 Ha) of commercial maize and 1,283 Ha (2014 - 1,345 Ha) of Green crops consisting of Rhodes grass, Sun hemp and Pearl Millet.

 

The farms are fully mechanized, utilising the latest precision farming techniques. Zambia's abundance of water has enabled Zambeef to develop the irrigation potential of its farms and reduce the weather risk. Mpongwe farm continues to produce yields comparable with any part of the world. This has resulted in the decision to locate the new chicken expansion and stock feed plant at Mpongwe farm, in order to add value to the cropping offtake from this highly efficient farm, and create a Zambian poultry operation that can be competitive into the region. The challenge will be for the cropping division to keep pace with this increased demand.

 

Chiawa has a comparative advantage in accessing the Zimbabwean market as a result of its location, just 15km from the Zimbabwe border. This division can look forward to the future with confidence.

 

Beef

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

28,362

30,125

(6)

183,219

169,611

8

18

Gross profit

10,091

7,534

34

65,189

42,421

54

20

 

The beef division has had a strong six months with gross profits up in 54 per cent in Kwacha terms and 34 per cent in US Dollar terms. The period saw an increase in choice beef slaughters from 9,694 cattle to 9,890 cattle, while standard beef slaughters reduced from 21,670 to 17,582. This division is a key focus of management in terms of driving real growth. The supply of beef remains strong and Zambeef is looking to increase sales both within Zambia and into the region.

 

With Zambeef planning a new processing and distribution hub in the Copperbelt to become operational next year and with further expansion and upgrade of its retail network and exports growing into the SADC region, this division is expected to grow further.

 

Stock feed (Novatek)

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

29,238

27,566

6

188,880

155,194

22

18

Gross profit

4,836

4,898

(1)

31,241

27,578

13

10

 

Novatek has continued to grow and increase its market share through providing top quality stock feed at competitive prices. The period has seen strong growth in turnover in both Kwacha and US Dollar terms while gross profits have increased in Kwacha but remained broadly constant in US Dollar terms. This is a commendable performance during a period of rapid devaluation of the Kwacha. With a large proportion of inputs being US Dollar denominated, this division will always have its margins squeezed in periods of rapid devaluation.

 

With the new stock feed plant and hatchery due to open in September, allowing Novatek to sell stock feed and day old chicks together, this division is expected to continue to generate strong growth. In response, Zambeef is expanding its retail footprint for its stock feed operations as well with all new wholesale depots having sections for stock feed and day old chick sales. In addition with the Kwacha having stabilized and a period of greater stability in the currency expected, margins should normalize.

 

Edible oils

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

22,228

32,006

(31)

143,595

180,193

(20)

14

Gross profit

4,577

6,206

(26)

29,566

34,942

(15)

9

 

Zamanita has had a difficult six months. These operations tend to be negatively impacted by rapid exchange rate depreciation, as the input costs are largely US Dollar denominated. As a result it is difficult to pass on the increased costs in times of rapid devaluation. As a result both turnover and gross profits were well down on the same period last year.

 

For the six months to 31 March 2015, Zamanita produced 23,466 tons of soya cake, compared to 31,443 tons for the same period last year. Oil sales were also down from 10,686 tons to 7,472 tons.

 

A lot of work has gone into bringing the Zamanita facilities and operations to the standard they are at today and developing a market for the Zamanita production both in Zambia and the wider region.

 

 

Chicken & Egg

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

15,200

15,814

(4)

98,191

89,032

10

10

Gross profit

4,254

4,035

5

27,483

22,714

21

8

 

Demand for chicken has been strong and this period has seen an increase in gross profits in both Kwacha and US Dollar terms. Chicken slaughters increased by 16 per cent. from 2,784,934 birds to 3,295,251 birds. Zam Chick is looking to invest further in expanding its chicken slaughtering and processing facilities as well as increase its broiler production ability. Strong growth is expected to continue in this division.

 

The egg division's sales volumes remained at 21 million eggs during the period. Demand remains good and consideration will be given to expanding the egg production base to fulfil this increased demand.

 

The breeder farm and hatchery project proceeds well and Zamhatch expects to begin producing day old chicks during September 2015, starting at 220,000 per week and increasing to 320,000 per week over the following 12 months. The benefits of this project will be seen in 2016 but this is an important development, which will have a material impact on the chicken operations.

 

Milk and Dairy

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

7,521

6,680

13

48,584

37,608

29

5

Gross profit

3,855

3,364

15

24,904

18,937

32

8

 

 

The milk division had another excellent six months with strong growth in turnover and gross profits in both Kwacha and US Dollar terms. Milk production has increased through increased cow numbers and improved yields, while demand has continued to grow. Total milk products sold increased by 17 per cent. from 6.3 million litres to 7.5 million litres over the same period last year. Demand continues to be strong and this period has seen the start of exports into the SADC region.

 

The capacity in the milk processing plant has been increased from 35,000 litres per day to 100,000 litres per day. Ongoing capital expenditure will be incurred in increasing the milk production as well as relieving bottle necks in the factory to catch up with demand. This division can look confidently forward and is expected to continue to show strong growth.

 

West Africa

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

9,512

8,757

9

61,447

49,300

25

6

Gross profit

2,328

2,486

(6)

15,036

13,997

7

5

 

Zambeef's West Africa operations continue to grow in line with Shoprite's increasing footprint in the region, as the West African operations continue to be driven largely by the roll out of Shoprite stores. Shoprite currently has 11 stores in Nigeria and five stores in Ghana with a further 14 stores in Nigeria and one store in Ghana due to open before the end of 2016. As a result the West Africa operation is expected to grow significantly for the next two years.

 

The last six months have been a difficult period in Nigeria with Presidential elections, fuel prices dropping significantly affecting the whole Nigerian economy and the Naira depreciating by 22.7 per cent. against the US Dollar between 31 March 2014 and 31 March 2015. The Ghanaian Cedi has performed even worse, depreciating by 36.7 per cent. over the same period. As a result trading conditions have been difficult with gross profits up in Kwacha but down in US Dollars. With elections over it is hoped that a more stable period will follow enabling positive growth in both profitability and turnover for the West African operations.

 

 

Pork

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

11,439

8,749

31

73,894

49,256

50

7

Gross profit

2,225

1,130

97

14,372

6,364

126

4

 

Masterpork has had an excellent six months period with both turnover and gross profits showing strong growth in both Kwacha and US Dollar terms. Masterpork has increased sales in volume terms by 44 per cent., increasing from 2,623 tons to 3,782 tons. A real effort has been made to increase the pork range in Zambeef's retail network and, with pork being competitively priced, demand has increased strongly.

 

During this period Masterpork brought on line new equipment to keep up with demand. Further capex will be required to bring in more capacity. Strong growth can be expected from Masterpork going forward and it is pleasing that exports into the SADC region started during this period.

 

Other Divisions (Fish & Leather)

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

4,970

3,853

29

32,104

21,694

48

3

Gross profit

1,783

1,274

40

11,519

7,168

60

4

 

Fish:

Turnover and gross profits increased strongly during this period with gross profits up 60 per cent. (USD 78 per cent.). Zambeef has worked hard to obtain a secure and reliable supply base and fish continues to be an attractive protein. This division is expected to grow and Zambeef will continue to work closely to strengthen its supply base.

 

Zamleather:

Zamleather continues to grow with volumes processed increasing by 4 per cent. from 47,024 hides to 48,999, while shoe sales increased by 13 per cent. from 37,264 pairs to 42,022 pairs. This division has grown in both turnover and gross profits in Kwacha and US Dollars. The division continues to explore opportunities to sell more value-added leather products both in Zambia and the region. However it is getting close to capacity and further capex will be required if this division is to continue to grow.

 

Mill

 

Six months to 31 March 2015

USD'000s

Six months to 31 March 2014

USD'000s

% change

Six months to 31 March 2015

ZMW'000s

Six months to 31 March 2014

ZMW'000s

% change

% of Group (2015)

Revenue

4,736

6,822

(31)

30,594

38,410

(20)

3

Gross profit

994

1,372

(28)

6,422

7,724

(17)

2

 

Strong early wheat prices resulted in Zambeef selling wheat immediately after combining and reducing its third party flour sales. This resulted in less wheat being available for milling in the wheat mill and as a result both turnover and gross profit reduced significantly in this division.

Zampalm 

The palm project continues to make good progress. Zampalm currently has 2,612 Ha planted with a further 200 Ha due to be planted at the end of this year. The mill has been erected and the first 168 Ha of palms planted in 2011 is expected to start yielding fruit for processing later in the year.

 

Conclusion and outlook

Zambeef can be pleased that the business is once again generating strong net cash inflows from operations and free cash flow. Management's strong focus on the core business, namely the processing, distribution and retailing of cold chain meat and dairy products has shown real benefits with the beef, chicken, pork, milk, eggs and fish divisions increasing gross profits by 48 per cent. (USD 29 per cent.) over the same period in 2014. The cropping operations continue to go from strength to strength and are now the largest contributor to Zambeef's gross profits (17 per cent.). These farming assets take full advantage of Zambia's fertile soils and abundant water resources. West Africa is expected to embark on a period of fast growth, with Shoprite looking to double its retail network in the region before the end of 2016. In addition the new breeder farm and hatchery will commence operations before the end of the financial year, which is expected to generate further strong growth for the business. Despite the rapid depreciation in the Kwacha during the period resulting in large exchange losses, Zambeef has made real progress on its intention to reduce gearing (particularly US Dollar debt) with the disposal of Zamanita, which will reduce the earnings volatility from rapid movements in exchange rates.

 

Zambeef will continue to target investment in the high margin parts of the business and look for opportunities to unlock value and capital from within the Group to further reduce debt and gearing. Zambeef can look forward to the future with confidence and will continue to strive to be one of the leading food suppliers to the SADC/COMESA region.

 

 

 

 

Carl Irwin Francis Grogan

Joint Chief Executive Officer Joint Chief Executive Officer

 

 

Date: 8 June 2015

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTHS PERIOD ENDED 31 MARCH 2015

 

 

 

Unaudited

Audited

 

 

Mar 2015

Mar 2014

Sept 2014

Group

Notes

USD'000s

USD'000s

USD'000s

Revenue

5(ii)

102,138

140,230

279,465

Net (loss)/gain arising from price changes in fair value of biological assets

9

(4,380)

(2,761)

131

Cost of sales

 

(53,137)

(91,617)

(185,207)

Gross profit

5(ii)

44,621

45,852

94,389

Administrative expenses

 

(36,683)

(43,228)

(84,033)

Other income

 

19

77

484

Operating profit

 

7,957

2,701

10,840

Exchange losses on translating foreign currency transactions and balances

 

(7,610)

(5,239)

(5,834)

Finance costs

 

(4,136)

(3,999)

(8,604)

Loss before taxation

5(ii)

(3,789)

(6,537)

(3,598)

Taxation (charge)/credit

6(f)

(595)

(259)

163

Group loss for the period from continued operations

 

(4,384)

(6,796)

(3,435)

Profit for the period from assets held for disposal

12

1,025

 

 

Total loss for the period

 

(3,359)

(6,796)

(3,435)

 

 

 

 

 

Group profit/(loss) attributable to:

 

 

 

 

Equity holders of the parent

 

(3,780)

(7,275)

(4,185)

Non-controlling interest

 

421

479

750

 

 

(3,359)

(6,796)

(3,435)

Other comprehensive income

 

 

 

 

Exchange losses on translating presentational currency

 

(35,069)

(31,259)

(36,664)

Total comprehensive income/(loss) for the period

 

(38,428)

(38,055)

(40,099)

 

 

 

 

 

Total comprehensive income/(loss) for the period attributable to:

 

 

 

 

Equity holders of the parent

 

(37,535)

(38,080)

(40,178)

Non-controlling interest

 

(893)

25

79

 

 

(38,428)

(38,055)

(40,099)

 

 

 

 

 

Earnings/(loss) per share

 

Cents

Cents

Cents

Basic and diluted earnings/(loss) per share from continued operations

7

(1.94)

(2,93)

(1.69)

Basic and diluted earnings/(loss) per share from discontinued operations

7

0.41

-

-

Total

7

(1.52)

-

-

 

The accompanying notes form part of the financial statements.

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTHS PERIOD ENDED 31 MARCH 2015

 

 

Share capital

 

Share premium

 

Revaluation reserve

 

Foreign exchange

translation reserve

 

Retained earnings

 

Total attributable to owners of the parent

 

Non-controlling Interest

 

Total equity

 

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

At 1 October 2013

61

 

123,283

 

102,822

 

(44,102)

 

68,640

 

250,704

 

3,644

 

254,348

 

(Loss)/profit for the period

-

 

-

 

-

 

-

 

(7,275)

 

(7,275)

 

479

 

(6,796)

 

Transfer of surplus depreciation

-

 

-

 

(240)

 

-

 

240

 

-

 

-

 

-

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

 

(30,805)

 

-

 

(30,805)

 

(454)

 

(31,259)

 

Total comprehensive income for the period

-

 

-

 

(240)

 

(30,805)

 

(7,035)

 

(38,080)

 

25

 

(38,055)

 

At 31 March 2014

61

 

123,283

 

102,582

 

(74,907)

 

61,605

 

212,624

 

3,669

 

216,293

 

Shares issued

335

 

-

 

-

 

-

 

(335)

 

-

 

-

 

-

 

Transactions with owners

335

 

-

 

-

 

-

 

(335)

 

-

 

-

 

-

 

Profit for the period

-

 

-

 

-

 

-

 

3,090

 

3,090

 

271

 

3,361

 

Transfer of surplus depreciation

-

 

-

 

(805)

 

-

 

805

 

-

 

-

 

-

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

 

(5,188)

 

-

 

(5,188)

 

(217)

 

(5,405)

 

Total comprehensive income for the period

-

 

-

 

(805)

 

(5,188)

 

3,895

 

(2,098)

 

54

 

(2,044)

 

At 30 September 2014

396

 

123,283

 

101,777

 

(80,095)

 

65,165

 

210,526

 

3,723

 

214,249

 

Profit/(loss) for the period

-

 

-

 

-

 

-

 

(3,780)

 

(3,780)

 

421

 

(3,359)

 

Transfer of surplus depreciation

-

 

-

 

(1,131)

 

-

 

1,131

 

-

 

-

 

-

 

Consolidation of Zamhatch Limited

-

 

-

 

-

 

-

 

-

 

-

 

3,836

 

3,836

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

 

(33,755)

 

-

 

(33,755)

 

(1,314)

 

(35,069)

 

Total comprehensive income

-

 

-

 

(1,131)

 

(33,755)

 

(2,649)

 

(37,535)

 

2,943

 

(34,592)

At 31 March 2015

396

 

123,283

 

100,646

 

(113,850)

 

62,516

 

172,991

 

6,666

 

179,657

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2015

 

 

Unaudited

 

Audited

 

 

31 Mar 2015

 

31 Mar 2014

 

30 Sept 2014

 

Notes

USD '000s

 

USD '000s

 

USD '000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

2,060

 

2,565

 

2,504

Property, plant and equipment

 

188,910

 

236,875

 

232,231

Plantation development expenditure

 

9,924

 

9,376

 

10,831

Investment in Associate

8

-

 

1

 

3,800

Assets held for disposal

12

26,037

 

-

 

-

Biological assets

9

3,832

 

3,254

 

3,222

Deferred tax asset

6(j)

3,720

 

3,928

 

4,594

 

 

234,483

 

255,999

 

257,182

Current assets

 

 

 

 

 

 

Biological assets

9

27,826

 

34,852

 

22,648

Inventories

 

31,995

 

48,023

 

70,886

Trade and other receivables

 

10,187

 

18,927

 

19,511

Assets held for disposal

12

15,795

 

-

 

-

Amounts due from related companies

 

-

 

2,813

 

1,839

Income tax recoverable

6(h)

630

 

1,559

 

654

 

 

86,433

 

106,174

 

115,538

Total assets

 

320,916

 

362,173

 

372,720

EQUITY AND LIABILITIES

 

 

 

 

 

 

Capital and reserves

 

 

 

 

 

 

Share capital

 

396

 

61

 

396

Share premium

 

123,283

 

123,283

 

123,283

Assets held for disposal

 

10,633

 

-

 

-

Reserves

 

38,680

 

89,280

 

86,847

 

 

172,992

 

212,624

 

210,526

Non-controlling interest

 

6,666

 

3,669

 

3,723

 

 

179,658

 

216,293

 

214,249

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

11

48,054

 

61,248

 

56,333

Obligations under finance leases

 

1,451

 

1,404

 

2,329

Deferred liability

 

1,029

 

1,227

 

1,192

Deferred tax liability

6(j)

1,668

 

3,772

 

3,520

Assets held for disposal

12

4,988

 

 

 

 

 

 

57,190

 

67,651

 

63,374

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

11

7,230

 

11,384

 

10,593

Collateral management agreement

11

16,247

 

14,440

 

24,829

Obligations under finance leases

 

1,293

 

1,405

 

793

Trade and other payables

 

20,728

 

30,961

 

34,816

Assets held for disposal

12

16,523

 

 

 

 

Amounts due to related companies

 

2,293

 

-

 

-

Taxation payable

6(h)

494

 

1,485

 

483

Cash, cash equivalents

10

19,260

 

18,554

 

23,583

 

 

84,068

 

78,229

 

95,097

Total equity and liabilities

 

320,916

 

362,173

 

372,720

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS PERIOD ENDED 31 MARCH 2015

 

Unaudited

 

Audited

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2015

 

31 Mar 2014

 

30 Sept 2014

 

USD'000s

 

USD'000s

 

USD'000s

Cash inflow from operating activities

 

 

 

 

 

Loss before taxation

(3,791)

 

(6,537)

 

(3,598)

Finance costs

4,136

 

3,998

 

8,605

Loss on disposal of property, plant and equipment

-

 

(214)

 

(365)

Depreciation

4,466

 

5,234

 

10,454

Fair value price adjustment

4,380

 

2,761

 

(131)

Net unrealised foreign exchange losses

2,453

 

3,302

 

3,294

Earnings before interest, tax, depreciation and amortisation

11,644

 

8,544

 

18,259

Increase in biological assets

(12,233)

 

(21,860)

 

(6,210)

Decrease in inventory

2,829

 

31,829

 

4,871

Decrease /(increase) in trade and other receivables

2,613

 

(9,601)

 

(10,299)

Decrease/(increase) in amount due from related companies

1,785

 

(2,735)

 

(1,961)

Increase/(decrease) in trade and other payables

1,791

 

6,054

 

10,697

Increase/(decrease) in amount due to related companies

2,704

 

(279)

 

(268)

Increase in deferred liability

62

 

127

 

116

Income tax paid

(277)

 

(816)

 

(1,402)

Cash inflow from assets held for sale

15,118

 

-

 

-

Net cash inflow from operating activities

26,036

 

11,263

 

13,803

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(18,425)

 

(6,244)

 

(10,905)

Expenditure on plantation development

(1,402)

 

(1,070)

 

(2,603)

Movement in investments

3,800

 

(1)

 

(4,052)

Cash outflow from assets held for sale

(450)

 

-

 

-

Proceeds from sale of assets

-

 

49

 

568

Net cash outflow on investing activities

(16,477)

 

(7,266)

 

(16,992)

Net cash inflow before financing

9,559

 

3,997

 

(3,189)

Financing

 

 

 

 

 

Long term loans repaid

(4,146)

 

(3,558)

 

(8,469)

Receipt from long term loans

-

 

-

 

4,000

Receipt /(repayment) of short term funding

5,670

 

(6,205)

 

2,279

Lease finance

(57)

 

(79)

 

726

Finance costs

(4,136)

 

(3,998)

 

(8,605)

Cash inflow outflow from assets held for sale

(13,469)

 

-

 

-

Net cash outflow from financing

(16,138)

 

(13,840)

 

(10,069)

Decrease in cash and cash equivalents

(6,579)

 

(9,843)

 

(13,258)

Cash and cash equivalents at beginning of year

(23,583)

 

(8,311)

 

(8,311)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

5,058

 

(400)

 

(2,014)

Cash and cash equivalents at end of year (inc Zamanita)

(25,104)

 

(18,554)

 

(23,583)

Represented by:

 

 

 

 

 

Cash in hand and at bank (inc Zamanita)

6,756

 

10,095

 

10,463

Bank overdrafts (inc Zamanita)

(31,860)

 

(28,649)

 

(34,046)

 

(25,104)

 

(18,554)

 

(23,583)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2015

 

1. The Group

Zambeef Products PLC and its subsidiaries ("Group") is one of the largest agri-businesses in Zambia. The Group is principally involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, dairy products, eggs, edible oils, stock feed and flour. The Group also has large row cropping operations (principally maize, soya beans and wheat), with approximately 8,120 Ha of irrigated row crops and 8,480 Ha of rain-fed/dry-land crops available for planting each year. The Group is also in the process of rolling out its West Africa expansion in Nigeria and Ghana, as well as a palm project within Zambia.

 

2. Principal accounting policies

The principal accounting policies applied by the Group in the preparation of these financial statements are set out below. These policies have been consistently applied to all the periods presented, unless otherwise stated.

 

(a) Basis of consolidation

The consolidated financial statements include the financial statements of the parent Company and its subsidiary companies made up to the end of the financial year. The results of subsidiaries acquired or disposed of during the year are included in the consolidated statement of comprehensive income from the date of their acquisition or up to the date of their disposal. Intercompany transactions and profits are eliminated on consolidation and all income and profit figures relate to external transactions only.

 

Non-controlling interests, presented as part of equity, represent the portion of a subsidiary's profit or loss and net assets that is not held by the Group. The Group attributes total comprehensive income or loss of subsidiaries between the owners of the parent and the non-controlling interests based on their respective ownership interests. Losses incurred are allocated to the non-controlling interest in equity until this value is nil, at which point any subsequent losses are allocated against the interests of the parent.

 

(b) Going Concern

At the reporting date the current portion of long term loan amounts repayable amount to ZMW207.3 million (USD27.2 million) [30 September 2014: ZMW227.1 million (USD36.2 million)]. After reviewing the available information including the Group's strategic plans and continuing support from the Group's working capital funders, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements. All current liabilities will be settled from the continued liquidation of stock and expected increase in income from the capital expenditure carried out.

(c) Basis of presentation

 

The information for the period ended 31 March 2015 and 31 March 2014 do not constitute statutory accounts. The figures for the year ended 30 September 2014 have been extracted from the 2014 statutory financial statements. The auditors' report on those financial statements was unqualified.

 

The financial statements are prepared in accordance with the provisions of the Companies Act and International Financial Reporting Standards (IFRS). The financial statements are presented in accordance with IAS 1 "Preparation of financial statements" (Revised 2007). The Group has elected to present the "Statement of Comprehensive income" in one statement namely the "Statement of Comprehensive Income".

 

The financial statements have been prepared under the historic cost convention, as modified by the revaluation of property, plant and equipment, and financial assets and liabilities at fair value through profit or loss.

 

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 3.

 

 (d) Foreign currencies

 

(i) Presentational and functional currency

Zambeef Products PLC as a company has ten operating branches of which nine have a historical functional currency of Zambian Kwacha (ZMW) and one (the Mpongwe Farm Branch) has a functional currency of United States Dollars (USD) being an operational branch set up during the financial year ended 30 September 2012. Management have chosen a variant on the functional currency of Mpongwe due to the following factors:

§ the majority of farm input costs (fertilizer, farming chemicals, agricultural machinery spares, etc.), which are primarily sourced from overseas, are driven by USD to ZMW exchange rate due to origin prices being USD;

§ the pricing of Mpongwe's principal outputs (wheat, soya and maize) are significantly influenced by world USD denominated grain prices;

§ the capital raised attached to the acquisition of the Mpongwe assets was denominated in foreign currency;

§ the Mpongwe assets were purchased in USD;

§ upon admission and dual listing on the AIM market of the London Stock Exchange (LSE), Zambeef was required to report in USD in addition to reporting in ZMW for the LuSE listing; and

§ majority of financial liabilities associated with working capital funding and capital expenditure are sourced in USD and repayable in USD, with a substantial portion of the Company's term liabilities secured on the assets of Mpongwe.

 

In light of this, Mpongwe's assets and liabilities are translated to ZMW and consolidated with other branches of the Company for reporting and tax purposes in Zambia, with any differences arising out of translation posted as a capital reserve item and a non-distributable reserve.

 

The Group's reporting currency in Zambia is ZMW and the presentation of financial statements to Non-Zambian shareholders and for the purposes of being listed on the AIM market of the London Stock Exchange also necessitate the presentation of the financial statements in United States Dollars (USD).

 

(ii) Basis of translating presentational currency to USD for the purposes of supplementary information

Statement of comprehensive income items have been translated using the average exchange rate for the period as an approximation to the actual exchange rate. Assets and liabilities have been translated using the closing exchange rate. Any differences arising from this process have been recognised in other comprehensive income and accumulated in the foreign exchange reserve in equity.

 

Equity items have been translated at the closing exchange rate. Exchange differences arising on retranslating equity items and opening net assets have also been transferred to the foreign exchange reserve within equity.

 

The following exchange rates have been applied:

 

ZMW:USD

Average

Closing

 

exchange rate

exchange rate

 

 

 

6 months ended 31 March 2014

5.63

6.12

Year ended 30 September 2014

5.88

6.27

6 months ended 31 March 2015

6.46

7.62

 

All historical financial information, except where specifically stated, is presented in Zambian Kwacha rounded to the nearest ZMW'000s and United States Dollars rounded to the nearest USD'000s.

 

 

(iii) Basis of translating transactions and balances

Foreign currency transactions are translated into the functional currency using the rates of exchange prevailing at the date of transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the statement of comprehensive income.

 

Non-operating foreign exchange gains and losses mainly arise on fluctuations of the exchange rate between United States Dollars and Zambian Kwacha. Due to the instability of the exchange rate, which may result in significant variances of foreign exchange related assets and liabilities, these gains and losses have been presented below operating profit in the statement of comprehensive income.

 

(iv) Basis of translating foreign operations

In the consolidated financial statements the financial statements of the foreign subsidiaries originally presented in their local currency have been translated into Zambian Kwacha. Assets and liabilities have been translated into Zambian Kwacha at the exchange rates ruling at the period end. Statement of comprehensive income items have been translated at an average monthly rate for the period. Any differences arising from this procedure are taken to the foreign exchange reserve.

 

The following exchange rates have been applied:

 

 

 

Average

Closing

ZMW:Nigeria Naira

exchange rate

exchange rate

6 months ended 31 March 2014

28.51

26.63

Year ended 30 September 2014

27.55

26.16

6 months ended 31 March 2015

27.35

26.25

 

 

 

 

Average

Closing

ZMW:Ghana Cedi

exchange rate

exchange rate

6 months ended 31 March 2014

0.425

0.441

Year ended 30 September 2014

0.49

0.54

6 months ended 31 March 2015

0.51

0.50

 

(e) General information and basis of preparation

The condensed interim consolidated financial statements are for the six months ended 31 March 2015 and are presented in Zambian Kwacha and United States Dollars. They have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all of the information required in annual financial statements in accordance with IFRS and should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 September 2014.

 

(f) Significant accounting policies

The interim financial statements have been prepared in accordance with the accounting policies adopted in the Group's last annual financial statements for the year ended 30 September 2014.

 

3. Critical accounting estimates and judgements

The Group makes estimates and assumptions that affect the reported amounts of assets and liabilities within the next financial year. Estimates and judgements are continually evaluated and based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

  

In the process of applying the Group's accounting policies, management has made judgements in determining:

(a) the classification of financial assets;

(b) whether assets are impaired;

(c) estimation of provision and accruals;

(d) recoverability of trade and other receivables; and

(e) valuation of biological assets and inventory.

 

4. Significant events and transactions

The Group's management believes that the Group is well positioned in an improving economy. Factors contributing to the Group's strong position are:

 

(a) Growth in the Zambian economy leading to higher disposable incomes.

(b) High copper prices leading to higher inflow of foreign exchange and trickle-down effect to end consumers.

(c) Increase in the retail foot print of the Group.

(d) Increase in production facilities of the Group leading to higher volumes available for retail.

(e) Improvements in the management team across various areas of the Group leading to positive reinforcement of strong operational synergies.

 

Overall, the Group is in a strong position and has sufficient capital and liquidity to service its operating activities and debt. The Group's objectives and policies for managing capital credit risk and liquidity risk should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 September 2014.

 

5. Segmental reporting

An operating segment is a distinguishable component of the Group that engages in business activities from which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the Group's Board of Directors ('BoD') to make decisions about the allocation of resources and assessment of performance about which discrete financial information is available. Gross margin information is sufficient for the BoD to use for such purposes. The BoD reviews information regarding the operating divisions which match the main external revenues earned by the Group, and management information regarding the operating assets and liabilities of the main business divisions within the Group.

 

During the six month period to 31 March 2015, there have been no changes from prior periods in the measurement methods used to determine operating segments and reported segment profit or loss.

 

The revenues and gross profit generated by each of the Group's operating segments and segment assets are summarised as follows:

 

 

 

Period ended 31 March 2015

(i) in US Dollars

 

Segment

Revenue

Gross Profit

 

USD '000s

USD '000s

Beef

28,362

10,091

Chicken

12,814

3,338

Pork

11,439

2,225

Crops - row crops

25,333

15,132

Stock feed

22,942

3,959

Eggs

2,386

916

Fish

2,570

910

Milk

7,521

3,855

Zamchick Inn

-

-

Edible oils

-

-

Bakery & flour

4,736

994

Leather/shoe

2,400

873

Master Meats (Nigeria)

7,965

1,968

Master Meats (Ghana)

1,547

360

Total

130,015

44,621

Less: intra/inter group sales

(27,877)

 

Group total

102,138

44,621

 

 

 

Central operating costs

 

(36,664)

Operating profit

 

7,957

Foreign exchange losses

 

(7,610)

Finance costs

 

(4,136)

Loss before tax

 

(3,789)

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Zampalm

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property plant and equipment and plantation development expenditure

125,818

21,036

5,654

16,282

30,044

198,834

Biological assets and inventories

45,095

6,853

1,285

3,832

6,588

63,653

Cash, cash equivalents and bank overdrafts

(20,137)

(3,063)

154

8

3,778

(19,260)

 

 

Period ended 31 March 2014

(i) in US Dollars

 

 

Revenue

Gross Profit

Segment

USD'000s

USD'000s

Beef

30,125

7,534

Chicken

13,067

3,072

Pork

8,749

1,130

Crops - row crops

28,315

13,553

Stock feed

27,566

4,898

Eggs

2,747

963

Fish

1,665

512

Milk and dairy

6,680

3,364

Edible oils

32,006

6,206

Mill and bakery

6,822

1,372

Leather and shoe

2,188

762

Master Meats (Nigeria)

7,172

2,036

Master Meats (Ghana)

1,585

450

Total

168,687

45,852

Less: intra/inter group sales

(28,457)

 

Group total

140,230

45,852

 

 

 

Central operating costs

 

(43,151)

Operating profit

 

2,701

Foreign exchange losses

 

(5,239)

Finance costs

 

(3,999)

Loss before taxation

 

(6,537)

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

 

Zambeef

Retailing

Zamanita

Master Pork

Zampalm

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property plant and equipment and plantation development expenditure

142,323

24,923

32,327

6,598

17,497

22,583

246,251

Biological assets and inventories

54,111

7,378

16,596

2,517

3,254

2,273

86,129

Cash, cash equivalents and bank overdrafts

(11,731)

(2,826)

(6,234)

252

28

1,957

(18,554)

 

 

 

Year ended 30 September 2014

(i) in US Dollars

Segment

Revenue

Gross Profit

 

USD'000s

USD'000s

Beef

58,806

18,233

Chicken

25,894

6,149

Pork

20,935

3,341

Crops

51,636

26,411

Stock feed

57,699

9,301

Eggs

5,496

2,041

Fish

3,646

1,277

Milk and dairy

14,011

7,150

Edible oils

53,859

11,076

Mill and bakery

12,201

2,560

Leather and shoe

4,983

1,970

Master Meats (Nigeria)

16,449

3,976

Master Meats (Ghana)

3,316

904

Total

328,931

94,389

Less: intra/inter group sales

(49,466)

 

Group total

279,465

94,389

 

 

 

Central operating costs

 

(83,549)

Operating profit

 

10,840

Foreign exchange gains

 

(5,834)

Finance costs

 

(8,604)

Loss before tax

 

(3,598)

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

 

 Zambeef

 Retailing

Zamanita

Master Pork

Zampalm

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property plant and equipment

149,261

24,695

31,872

6,269

18,664

12,301

243,062

Biological assets and inventories

51,493

8,291

29,087

1,885

3,222

2,777

96,755

Cash, cash equivalents and bank overdrafts

(17,881)

(1,844)

(6,793)

15

39

2,881

(23,583)

 

 

The Group's revenue from external customers and its geographic allocation of non-current assets may be summarised as follows:

 

 

 

31 Mar 2015

 

31 Mar 2014

 

30 Sept 2014

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

USD'000s

USD'000s

 

USD'000s

USD'000s

 

USD'000s

USD'000s

 Zambia

83,190

231,882

 

109,550

252,327

 

229,517

253,774

 West Africa

9,512

2,601

 

8,757

3,672

 

19,766

3,408

 Rest of world

9,436

-

 

21,923

-

 

30,182

-

 

102,138

234,483

 

140,230

255,999

 

279,465

257,182

 

 

6. Taxation

 

 

 

 

March 2015

March 2014

September 2014

Income tax expense

 

ZMW'000s

ZMW'000s

ZMW'000s

(a)

Tax charge

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

2,082

1,774

4,642

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(e))

 

1,759

(314)

(5,601)

 

Tax charge/(credit) for the period

 

3,841

1,460

(959)

 

 

 

 

 

 

 

March 2015

March 2014

September 2014

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

(b)

Reconciliation of tax charge

 

 

 

 

 

 Loss before taxation

 

(24,491)

(36,802)

(21,159)

 

 Taxation on accounting profit

 

(5,078)

(2,347)

(5,157)

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

1,744

2,292

3,563

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

(4,027)

(11,912)

(6,846)

 

 Livestock and crop valuations adjustment

 

1,660

405

(1,969)

 

 Other income

 

(750)

(122)

(752)

 

 Unrealised exchange gains/(losses)

 

4,802

1,674

1,920

 

 Unrealised tax loss

 

3,731

11,784

13,883

 

 Tax charge for the period

 

2,082

1,774

4,642

 

 

 

 

 

 

(c)

Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

(1,330)

2,362

2,141

 

Charge for the period

 

2,082

1,774

4,642

 

Taxation paid

 

(1,792)

(4,592)

(7,850)

 

Taxation payable/(recoverable) at the end of the period

 

(1,040)

(456)

(1,067)

 

 

 

 

 

 

 

Taxation payable

 

3,764

9,091

3,031

 

Taxation recoverable

 

(4,804)

(9,547)

(4,098)

 

Taxation payable as at 30 September

 

(1,040)

(456)

(1,067)

 

(d) Income tax assessments have been agreed with the Zambia Revenue Authority (ZRA) up to and including the year ended 30 September 2006. Income tax returns have been filed with the ZRA for the years ended 30 September 2012. Quarterly tax returns for the year ended 30 September 2013 were made on the due dates during the period.

 

(e) Deferred taxation

 

 

 

 

March 2015

March 2014

September 2014

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

6,255

5,767

8,254

 

Accelerated tax allowances

 

47,821

58,928

57,691

 

Provisions

 

(2,998)

-

(4,288)

 

Unrealised exchange losses

 

-

(33,478)

-

 

Tax loss

 

(66,713)

(32,168)

(68,386)

 

 

 

(15,636)

(951)

(6,729)

 

Analysis of movement:

 

 

 

 

 

Liability as at 1 October

 

(17,395)

(637)

(1,128)

 

Charge to profit and loss account (note 6(a))

 

1,759

(314)

(5,601)

 

(Asset)/liability as at the end of the period

 

(15,636)

(951)

(6,729)

 

Deferred tax asset

 

(28,343)

(24,037)

(28,802)

 

Deferred tax liability

 

12,707

23,086

22,073

 

 

 

(15,636)

(951)

(6,729)

 

 

 

 

 

Income tax expense

 

March 2015

March 2014

September 2014

 

 

USD'000s

USD'000s

USD'000s

(f)

Tax charge

 

 

 

 

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

322

315

790

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(j))

 

272

(56)

(953)

 

Tax (credit)/charge for the period

 

595

259

(163)

 

 

 

 

 

 

(g)

Reconciliation of tax charge

 

 

 

 

 

 Profit/(loss) before taxation

 

(3,791)

(6,537)

(3,598)

 

 Taxation on accounting profit

 

(786)

(383)

(877)

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

270

375

606

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

(623)

(1,946)

(1,164)

 

 Livestock and crop valuations adjustment

 

257

66

(335)

 

 Other income

 

(116)

(20)

(128)

 

 Unrealised exchange gains

 

743

274

327

 

 Unrealised tax loss

 

577

1,925

2,361

 

 Foreign exchange

 

-

24

-

 

 Tax charge for the period

 

322

315

790

 

 

 

 

 

 

(h)

 Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

(213)

402

402

 

Charge for the year

 

322

315

790

 

Taxation paid

 

(277)

(816)

(1,402)

 

Foreign exchange

 

31

25

39

 

Taxation payable as at the end of the period

 

(137)

(74)

(171)

 

 

 

 

 

 

 

Taxation payable

 

494

1,485

483

 

Taxation recoverable

 

(630)

(1,559)

(654)

 

Taxation payable as at 30 September

 

(137)

(74)

(171)

 

(i) Income tax assessments have been agreed with the Zambia Revenue Authority (ZRA) up to and including the year ended 30 September 2006. Income tax returns have been filed with the ZRA for the years ended 30 September 2013. Quarterly tax returns for the year ended 30 September 2014 were made on the due dates during the period.

 

 

 

 

 

 

March 2015

March 2014

September 2014

(j)

Deferred taxation

 

USD'000s

USD'000s

USD'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

821

942

1,316

 

Accelerated tax allowances

 

6,276

9,629

9,201

 

Provisions

 

(394)

-

(684)

 

Unrealised exchange losses

 

-

(5,470)

-

 

Tax loss

 

(8,755)

(5,257)

(10,907)

 

 

 

(2,052)

(156)

(1,074)

 

Analysis of movement:

 

 

 

 

 

Liability as at 1 October

 

(2,775)

(212)

(212)

 

Charge to profit and loss account (note 6(f))

 

272

(56)

(953)

 

Foreign exchange

 

451

112

91

 

(Asset)/liability as at the end of period

 

(2,052)

(156)

(1,074)

 

 

 

 

 

 

 

Deferred tax asset

 

(3,720)

(3,928)

(4,594)

 

Deferred tax liability

 

1,668

3,772

3,520

 

 

 

(2,052)

(156)

(1,074)

7. Earnings/(loss) per share

Basic and diluted earnings/(loss) per share have been calculated in accordance with IAS 33 which requires that earnings should be based on the net profit or loss attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the period.

 

The calculation of the basic and diluted earnings/(loss) per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period.

 

The calculation of the basic and diluted earnings/(loss) per share is shown below:

 

 

Mar 2015

 

Mar 2014

 

Sept 2014

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD '000s

 Basic earnings per share

 

 

 

 

 

 

 

 

Loss for the period

(24,429)

(3,780)

 

(40,960)

(7,275)

 

(24,609)

(4,185)

 

 

 

 

 

 

 

 

 

 Weighted average number of ordinary shares for the purposes of basic and diluted earnings per share

247,978

247,978

 

247,978

247,978

 

247,978

247,978

 

 

 

 

 

 

 

 

 

 Basic and diluted earnings/(loss) per share (Ngwee & US Cents)

(0.0981)

(1.52)

 

(16.52)

(2.93)

 

(0.0991)

(1.69)

From continued operations

(0.1251)

(1.94)

 

 

 

 

 

 

From discontinued operations

0.0267

0.41

 

 

 

 

 

 

 

 

  

 

8. Investments

 

 

Mar 2015

 

Mar 2014

 

Sept 2014

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD '000s

Zamhatch Limited

-

-

 

5

1

 

23,827

3,800

 

Zambeef Products Limited ("Zambeef") owns 49% of the issued share capital of Zamhatch Limited ("Zamhatch"). At the period end Zamhatch was still in the initial stages of development. It was ascertained that Zambeef exercises due influence over Zamhatch. Hence Zamhatch is now being consolidated into the Zambeef financial statements. Zambeef and Rainbow still own 49% and 51% respectively.

 

 

9. Biological assets

 

(a) 31 March 2015

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 31 March 2015 there were 7,863 cattle (5,180 feedlot cattle, 637 standing cattle and 2,146 dairy cattle) and 455,286 chickens (184,220 layers and 271,066 broilers), and 4,238 pigs. A total of 12,527 feedlot cattle, 491 dairy cattle, 4,234 pigs and 1,158,129 chickens were culled during the period. The palm plantation is in developmental stage with current plantation size of 2,612 hectares.

 

(i) in Zambian Kwacha

 

 

As at

Increase due to

Gains arising

Gains arising

Decrease due to

As at 31

 

1 October 2014

purchases

from fair value

from fair value

harvest/

Mar 2015

 

 

 

attributable to

attributable to

transferred

 

 

 

 

physical changes

price changes

to inventory

 

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

35,430

98,016

147,199

(28,298)

(111,807)

140,540

Feedlot cattle

70,874

34,749

10,156

-

(86,901)

28,878

Dairy Cattle

24,934

7,838

10,887

-

(12,634)

31,025

Pigs

2,750

2,978

1,737

-

(4,549)

2,916

Chickens

8,013

66,654

20,572

-

(86,564)

8,675

Palm Plantation

20,202

9,059

-

-

(64)

29,197

Total

162,203

219,294

190,551

(28,298)

(302,519)

241,231

Less: non-current biological assets

(20,202)

(9,059)

-

-

64

(29,197)

Total

142,001

210,235

190,551

(28,298)

(302,455)

212,034

 

(ii) in US Dollars

 

As at 1

October 2014

Foreign

exchange

Increase

due to

purchases

Gains arising

From fair value attributable to physical changes

Gains arising

from fair value attributable to price changes

Decrease due to

 to Harvest/ transferred to inventory

As at

31 March

2015

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

5,651

(3,478)

15,173

22,786

(4,380)

(17,308)

18,444

Feedlot cattle

11,304

(1,013)

5,379

1,572

-

(13,452)

3,790

Dairy Cattle

3,976

(848)

1,212

1,685

-

(1,956)

4,069

Pigs

439

(82)

463

269

-

(704)

385

Chickens

1,278

(241)

10,318

3,185

-

(13,400)

1,140

Palm Plantation

3,222

(784)

1,402

-

-

(10)

3,830

Total

25,870

(6,446)

33,947

29,497

(4,380)

(46,830)

31,658

Less: non-current biological assets

(3,222)

784

(1,404)

-

-

10

(3,832)

Total

22,648

(5,662)

32,543

29,497

(4,380)

(46,820)

27,826

  

 

(b) 31 March 2014

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 31 March 2013 there were 8,696 cattle (4,730 feedlot cattle, 1,862 standing cattle and 2,104 dairy cattle) and 392,482 chickens (188,109 layers and 204,373 broilers), and 3,765 pigs. A total of 11,540 feedlot cattle, 120 dairy cattle, 3,137 pigs and 982,116 chickens were culled during the period. The palm plantation is in developmental stage with current plantation size of 2,302 hectares.

 

(i) in US Dollars

 

 

As at 1 Oct 2013

Foreign exchange

Increase due to purchases

Gains/(losses) arising from fair value attributable to physical changes

Gains arising from fair value attributable to price changes

Decrease due to harvest/ transferred to inventory

As at 31 March 2014

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

5,951

(2,397)

15,026

26,560

(2,761)

(18,601)

23,778

Feedlot cattle

9,566

(1,007)

7,305

2,087

-

(12,431)

5,520

Dairy Cattle

3,930

(552)

1,556

996

-

(2,073)

3,857

Pigs

432

(60)

2

662

-

(621)

415

Chickens

1,517

(196)

13,217

1,024

-

(14,280)

1,282

Palm Plantation

2,229

(406)

1,431

-

-

-

3,254

Total

23,625

(4,618)

38,537

31,329

(2,761)

(48,006)

38,106

Less: non-current biological assets

(2,229)

406

(1,431)

-

-

-

(3,254)

Total

21,396

(4,212)

37,106

31,329

(2,761)

(48,006)

34,852

  

 

(c) 30 September 2014

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 30 September 2013 there were 12,398 cattle (8,348 feedlot cattle, 1,897 standing cattle and 2,153 dairy cattle) and 372,394 chickens (181,323 layers and 191,071 broilers), and 3,562 pigs. A total of 14,510 feedlot cattle, 503 dairy cattle, 6,391 pigs and 2,108,423 chickens were culled during the year. The palm plantation is in developmental stage with current plantation size of 1,996 hectares.

 

(i) in US Dollars

 

 

As at 1 October 2013

Foreign exchange

Increase due to purchases

Gains/ (losses) arising from fair value

Attributable to physical changes

Gains arising from fair value attributable to price changes

Decrease due to harvest / transferred to inventory

As at 30 September 2014

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

5,951

(942)

29,583

21,951

131

(51,023)

5,651

Feedlot Cattle

9,567

(1,660)

22,233

5,752

-

(24,588)

11,304

Dairy Cattle

3,930

(638)

2,693

2,032

-

(4,041)

3,976

Pigs

432

(70)

939

460

-

(1,322)

439

Chickens

1,517

(230)

15,220

7,779

-

(23,008)

1,278

Palm oil plantation

2,229

(426)

1,419

-

 -

 -

3,222

Total

23,626

(3,966)

72,087

37,974

131

(103,982)

25,870

Less: Non-current biological assets

(2,229)

426

(1,419)

 -

 -

 -

(3,222)

Total

21,397

(3,540)

70,668

37,974

131

(103,982)

22,648

 

 

10. Cash and cash equivalents

 

 

March 2015

 

March 2014

 

September 2014

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Cash in hand and at bank

51,483

6,756

 

61,781

10,095

 

65,599

10,463

Bank overdrafts

(198,246)

(26,016)

 

(175,330)

(28,649)

 

(213,467)

(34,046)

 

(146,763)

(19,260)

 

(113,549)

(18,554)

 

(147,868)

(23,583)

 

(a) Banking facilities

 

The Group has overdraft facilities totalling ZMW35.137 million (2014: ZMW35.137 million) and USD5.1 million (2014: USD5.1 million) with Citibank Zambia Limited. The Citibank overdrafts bear interest rates of Bank of Zambia Policy rate plus 4.15 per cent. for the Kwacha facility and 1 year USD LIBOR rate plus 3.5 per cent. for the USD facility.

 

The Group has overdraft facilities totalling ZMW24.5 million (2014: ZMW24.5 million) and USD7 million (2014: USD7 million) with Standard Chartered Bank Zambia Plc. The Standard Chartered Bank overdrafts bear interest rates of Bank of Zambia Policy rate plus 2.25 per cent. (ZMW20 million for Zamanita Limited) and Bank of Zambia Policy rate plus 2.25 per cent. (ZMW4.5 million for Zambeef Products PLC) on the Kwacha facilities and 1 month USD LIBOR rate plus 3.6 per cent. (USD4 million for Zamanita Limited) and 1 month USD LIBOR rate plus 3.6 per cent. (USD3 million for Zambeef Products PLC) on the USD facilities.

 

The Group has overdraft facilities totalling ZMW22.5 million (2014: ZMW22.5 million) and USD4 million (2014: USD4 million) with Zanaco Bank Plc. The Zanaco Bank overdrafts bear interest rate of Bank of Zambia Policy rate plus 3 per cent. on the Kwacha facility and 3 month USD LIBOR plus 4.25 per cent. on the USD facility.

 

The Group has overdraft facilities totalling ZMW42 million (2014: ZMW42 million) and USD1 million (2013: USD1 million) with Stanbic Bank Zambia Limited. The Stanbic Bank overdrafts bear interest rate of Bank of Zambia Policy rate plus 3 per cent. on the Kwacha facility and 3 month USD LIBOR rate plus 3.75 per cent. on the USD facility.

  

 

(b) Bank overdrafts

 

March 2015

 

March 2014

 

September 2014

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Bank overdrafts represented by:

 

 

 

 

 

 

 

 

Zanaco Bank PLC

(49,882)

(6,545)

 

(45,025)

(7,358)

 

(52,999)

(8,453)

Citibank Zambia Limited

(73,592)

(9,658)

 

(23,312)

(3,809)

 

(50,791)

(8,101)

Stanbic Bank Zambia Limited

(46,833)

(6,146)

 

(44,860)

(7,330)

 

(45,812)

(7,306)

Standard Chartered Bank Zambia PLC

(27,939)

(3,667)

 

(62,133)

(10,152)

 

(63,865)

(10,186)

 

(198,246)

(26,016)

 

(175,330)

(28,649)

 

(213,467)

(34,046)

 

 

(i) The Zambeef Products Plc Company bank overdrafts are secured by a first floating charge/ debenture over all the assets of the Company. The floating charge/ debenture ranks pari passu between Standard Chartered Bank Zambia Plc (USD5 million), Citibank Zambia Limited (USD12.5 million), Zanaco Bank Plc (USD4 million and ZMW22.5 million), Stanbic Bank Zambia Limited (USD1 million and ZMW42 million) and DEG (USD5 million).

(ii) The Zamanita facility is secured by a first ranking legal mortgage over stand 5960 and 5001 Mumbwa Road, Lusaka and a floating charge/ debenture over all other Zamanita assets.

 

All overdrafts are annual revolving facilities.

 

 

11. Interest bearing liabilities

 

 

31 Mar 2015

 

31 Mar 2014

 

30 September 2014

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

DEG - Deutsde Investitious

GUD Entwicklungsgesellschift MBH (note (a))

144,285

18,935

 

118,391

19,345

 

132,573

21,144

 

 

Zanaco Bank Plc (note (b))

39,931

5,240

 

46,500

7,598

 

46,500

7,416

International Finance Corporation (note (d))

237,052

31,109

 

212,996

34,803

 

186,619

29,764

Standard Chartered Bank Zambia PLC (note (c))

123,803

16,247

 

154,994

25,326

 

209,610

33,431

 

545,071

71,532

 

532,881

87,072

 

575,302

91,755

Less: short term portion of long term funding (repayable within next 12 months)

(178,897)

(23,477)

 

(158,043)

(25,824)

 

(222,093)

(35,422)

 

366,174

48,054

 

374,838

61,248

 

353,209

56,333

 

 

 

 

 

 

 

 

 

(a) (i) DEG Term Loan 1

The Group has a loan facility of USDNil (2014: USD0.840 million and original amount USD5 million) from DEG. Interest on the loan is 2.75 per cent. above the 6 month USD LIBOR rate per annum payable six-monthly in arrears. The principal is repayable in 12 bi-annual instalments of USD416,000 commencing April 2009 and expired in October 2014.

 

The DEG loan is secured by a floating charge/debenture of USD5 million ranking pari passu with Citibank Zambia Limited (USD12.5 million), Standard Chartered Bank Zambia Plc (USD5 million) and Zanaco Bank Plc (USD4 million and ZMW22.5 million) and Stanbic Bank Zambia Limited (USD1 million and ZMW42 million).

 

(ii) DEG Term Loan 2

The Group has a loan facility of USD8.935 million (2014: USD12.505 million and original amount of USD25 million) from DEG. Interest on the loan is 4.55 per cent. above the 6 month USD LIBOR rate per annum payable six-monthly in arrears. The principal is repayable in 14 bi-annual instalments of USD1,785,000 commencing November 2010 and expiring in May 2017.

 

The USD25 million DEG term loan is secured by:

• First ranking legal mortgage over Farm No. 4906, Lot No. 18835/M and Lot No. 18836/M (Sinazongwe farm); and

• First ranking legal mortgage over Farm No. 10097, Farm No. R/E 5063 and Lot No. 8409/M (Chiawa farm).

 

 (iii) DEG Term Loan 3

The group obtained a loan facility of USD10 million for the palm project from DEG. Interest on the loan is 4.25 per cent. above the 6 month USD LIBOR rate per annum payable 6 monthly in arrears. The capital is repayable in 14 biannual instalments of USD710,000 commencing May 2016 and expiring in November 2022.

 

The USD10 million DEG term loan is secured by:

• Second ranking legal mortgage over Farm No. 4906, Lot No. 18835/M and Lot No. 18836/M (Sinazongwe farm); &

• Second ranking legal mortgage over Farm No. 10097, Farm No. R/E 5063 and Lot No. 8409/M (Chiawa farm).

 

(b) Zanaco Bank Plc

The Group has a loan facility of ZMW39.9 million (2014: ZMW46.5 million) with Zanaco Bank Plc. Interest on the loan is 4 per cent. above the Bank of Zambia policy rate per annum payable monthly in arrears. The principal is repayable in 7 annual instalments of ZMW6,642,857 commencing December 2014 and expiring in December 2020.

 

The loan is secured by a first ranking legal mortgage over Stand No. 4970, Industrial Area, Lusaka (Head Office).

 

(c) Standard Chartered Bank Zambia Plc

The Group (part of assets held for disposal) has a loan facility of USD3.8 million (2014: USD6.1 million and original amount of USD8 million) from Standard Chartered Bank Zambia Plc. Interest on the loan is 4.75 per cent. above the 3 month USD LIBOR rate per annum payable monthly in arrears. The principal is repayable in amounts of USD300,000 on a quarterly basis commencing April 2013 to December 2013 and thereafter 11 quarterly payments of USD566,667 commencing March 2014 and expiring in January 2017.

 

The loan is secured by a first ranking legal mortgage relating to stands 5960 and 5001 Mumbwa Road, Lusaka, (Zamanita premises) and floating debenture over all other assets of Zamanita. The disposal of Zamanita to Cargill involved Zamanita Limited maintaining the abovementioned loan.

 

The Group has structured agricultural facilities with an annual revolving limit totalling USD59 million (2014: USD59 million) with Standard Chartered Bank Zambia Plc. The purpose of the facilities is the financing of wheat, soya beans, maize and barley under collateral management agreements (CMA)/facilities against warehouse receipts (FAWR) and is for 365 days. The balance on the facilities at period end was USD18.68 million (2014: USD14.44 million). Interest on the facilities is 1 month USD LIBOR rate plus 3.15 per cent. per annum (for the USD34 million Zambeef CMA/FAWR) and 3 month USD LIBOR rate plus 4 per cent (for the USD24 million Zamanita CMA/FAWR) calculated on the daily overdrawn balances. The disposal of Zamanita to Cargill involved Zamanita Limited maintaining its portion of the abovementioned facility. 

 

(d) International Finance Corporation Loan

 

(i) International Finance Corporation Loan 1

The Group has a loan facility of USD4.6 million (USD3.182 million in Zambia and USD1.418 million in Nigeria) [2014: USD4.455 million in Zambia and USD1.985 million in Nigeria and original amount of USD10 million] from IFC. Interest on the loan is 4.75 per cent. above the 6 month USD LIBOR rate per annum payable six-monthly in arrears. The principal is repayable in 11 equal bi-annual instalments of USD636,364 (Zambeef) and USD283,634 (Nigeria) commencing June 2012 and expiring in June 2017.

 

The portion of the loan attributable to Zambia is secured through a first ranking legal mortgage over Plot 9070, 9071 and 9074, off Mumbwa Road, Lusaka, (Novatek stock feed premises) and the portion of the loan attributable to the Nigerian operations is secured by a floating charge over all assets of Master Meat and Agro Production Co of Nigeria Limited and a parental guarantee from Zambeef Products PLC.

 

(ii) International Finance Corporation Loan 2

The company has a loan facility of USD30 million (USD20 million in USD and USD10 million in ZMW). Interest on the loan is 4.75 per cent. above the 6 month USD LIBOR rate per annum for the USD facility and 4.45 per cent. above the 91 day Treasury Bill rate plus a variable swap margin for the Kwacha facility payable quarterly in arrears. The principal is repayable in 29 equal quarterly instalments of USD689,655 and ZMW1,710,345 commencing June 2015 and expiring in June 2022.

 

The loan is secured through a first ranking legal mortgage over Farm No. 4450, 4451 & 5388 (Mpongwe farm).

 

 

12. Assets held for sale

During the period management decided to sell a 100% owned subsidiary, Zamanita Limited (Zamanita). The sale is expected to be concluded on 1 June 2015. As such the assets and liabilities of Zamanita are disclosed in accordance with IFRS 5.

 

The income generated by assets held for sale was generated as follows:

 

March 2015 ZMW'000

March 2015 USD'000

Revenue

184,267

28,524

Cost of sales

(149,024)

(23,069)

Administration costs

(24,570)

(3,802)

Other income

1

-

Operating profit

10,674

1,653

Finance Costs

(3,337)

(517)

Exchange losses

(2,419)

(374)

Profit from discontinued operation before tax

4,918

762

Tax (expense)/credit

1,702

263

Profit for the year

6,620

1,025

 

The assets and liabilities of the unit held for sale are as follows:

 

March 2015 ZMW'000

March 2015 USD'000

Property, plant and equipment

198,404

26,037

Total non-current assets

198,404

26,037

 

 

 

Inventories

87,494

11,482

Trade and other receivables

32,863

4,313

Total current assets

120,357

15,795

 

 

 

Interest bearing liabilities

28,968

3,802

Deferred liability

80

10

Deferred income tax

8,964

1,176

Total non-current liabilities

38,012

4,988

 

 

 

Collateral management agreement

18,547

2,434

Trade and other payables

62,569

8,211

Taxation payable

263

35

Cash and cash equivalents

44,526

5,843

Total current liabilities

125,905

16,523

 

The cash flow effects of the unit held for sale are as follows:

 

March 2015 ZMW'000

March 2015 USD'000

 

 

 

Cash inflow from operating activities

97,649

15,118

Cash outflow from investing activities

(2,907)

(450)

Cash outflow from financing activities

(87,002)

(13,469)

 

13. Events subsequent to reporting date

There has not arisen since the end of the 6 months period any item, transaction or event of a material and unusual nature likely, in the opinion of the directors of the Company, to affect substantially the operations of the economic entity, the results of those operations or the state of affairs of the economic entity in the subsequent financial years other than the sale of a subsidiary, Zamanita Limited. The details of the assets and liabilities of Zamanita are detailed in note 12.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR DKLFBEQFEBBB
Date   Source Headline
23rd Apr 20242:30 pmRNSTrading Update
9th Apr 20248:00 amRNSDirectorate Change
28th Mar 20247:00 amRNSNotice of Death of Chairman
3rd Jan 20249:30 amRNSResult of AGM
8th Dec 20238:00 amRNSPosting of Annual Report and Notice of AGM
7th Dec 20239:00 amRNSFull Year Results
4th Dec 20238:09 amRNSTrading Statement
7th Nov 20232:00 pmRNSFull Year Trading Update
18th Oct 20235:35 pmRNSHolding(s) in Company
21st Sep 202311:39 amRNSGroup Restructuring
30th Jun 20237:00 amRNSHalf-year Results
21st Jun 202310:00 amRNSDirectorate Change
9th Jun 20238:00 amRNSTrading Statement
7th Jun 20238:00 amRNSTrading Update
21st Apr 20231:00 pmRNSDirectorate Change
5th Dec 20223:00 pmRNSFull Year Results
1st Dec 202212:00 pmRNSDirectorate Change
30th Nov 20228:00 amRNSTrading Statement
22nd Nov 202210:00 amRNSDirectorate Change
10th Nov 20223:00 pmRNSTrading Update
18th Jul 20228:30 amRNSInternational Finance Corporation Funding
29th Jun 20221:30 pmRNSChange of Chief Executive Officer
27th Jun 20222:05 pmRNSSecond Price Monitoring Extn
27th Jun 20222:00 pmRNSPrice Monitoring Extension
16th Jun 20224:41 pmRNSSecond Price Monitoring Extn
16th Jun 20224:35 pmRNSPrice Monitoring Extension
16th Jun 20222:06 pmRNSSecond Price Monitoring Extn
16th Jun 20222:00 pmRNSPrice Monitoring Extension
16th Jun 202211:05 amRNSSecond Price Monitoring Extn
16th Jun 202211:00 amRNSPrice Monitoring Extension
16th Jun 20229:30 amRNSUSD100m Investment Strategy
15th Jun 20223:30 pmRNSInterim Results
31st May 20228:00 amRNSTrading Statement
30th May 202210:00 amRNSDirectorate Change
27th Apr 20221:00 pmRNSHalf Year Trading Update
14th Apr 20221:00 pmRNSDirectorate Change
22nd Mar 20222:28 pmRNSHolding(s) in Company
21st Dec 20212:00 pmRNSResult of AGM and Appointment of External Auditor
30th Nov 20219:00 amRNSFull Year Results
19th Nov 202112:37 pmRNSAMENDED: Trading Statement
18th Nov 20218:00 amRNSTrading Statement
21st Oct 20212:00 pmRNSYear End Trading Update
13th Jul 20219:09 amRNSHolding(s) in Company
29th Jun 20218:29 amRNSDirector/PDMR Shareholding
11th Jun 202111:30 amRNSHalf-year Report
4th Jun 20212:59 pmRNSHolding(s) in Company
3rd Jun 20217:00 amRNSTrading Statement
6th May 20217:00 amRNSHalf Year Trading Update
10th Mar 202111:21 amRNSChange of Adviser and Directorate Changes
26th Feb 20217:00 amRNSBoard Changes

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.