Charles Jillings, CEO of Utilico, energized by strong economic momentum across Latin America. Watch the video 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

13 Jun 2019 07:00

RNS Number : 0328C
Zambeef Products PLC
13 June 2019
 

 

13 June 2019 

 

Zambeef Products plc

 

("Zambeef" or the "Group")

 

Interim results for the Half Year Ended 31 March 2019

 

 

Zambeef (AIM: ZAM), the integrated cold chain foods and retail business with operations in Zambia, Nigeria and Ghana, today announces its unaudited interim results for the six months ended 31 March 2019.

 

Key Financial Highlights:

 

USD ('000)

H1 2019

USD ('000)

H1 2018

ZMW ('000)

H1 2019

ZMW ('000)

H1 2018

 

 

 

 

 

 

 

Revenue

118,833

123,847

1,416,490

1,226,083

 

 

 

 

 

 

 

Gross Profit

39,477

46,581

470,570

461,152

 

 

 

 

 

 

 

Operating Profit

954

6,297

11,377

62,337

 

 

 

 

 

 

 

(Loss) / Profit before tax

(2,531)

2,758

(30,156)

27,293

 

 

 

 

 

 

 

(Loss) / Profit after tax

(2,668)

1,180

(31,789)

11,670

 

 

 

 

 

 

 

EBITDA

6,846

12,581

 81,601

124,552

 

 

 

 

 

 

 

EBITDA Margin

5.76%

10.16%

5.76%

10.16%

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Overview

 

· In a challenging environment, the group has delivered the following financial highlights:

o Revenue for the Group increased by 15.5% in Kwacha terms (down 4% in USD terms)

o Executed on the Group's strategic focus on stepping up the roll out of new stores across Zambia

o Improved margins and continued revenue growth since 31 March 2019

 

· The Group's Retailing and Cold Chain Food Products business now consists of 216 retail outlets, both own-branded and within Shoprite supermarkets

o Revenue in the period was supported by an increase of sales in stock feed, edible oil and flour

o Masterpork Limited has continued to be profitable

o The Group has reported a return to profitability of Master Meats Nigeria and Master Meats Ghana

 

· Revenue growth and increased production from the Group's wheat mill

o Strong first half of revenue growth which resulted in EBITDA increasing from ZMW7.6m to ZMW10.4m

o Produced 8,618 tonnes of flour in the period, ahead of budget

Continued investment in capital projects

o The new Kitwe Processing Plant in the Copperbelt is now operational

o USD450,000 investment has been made in the production at Zamleathers' Zamshu brand to double capacity from 500 to 1000 pairs of shoes per day 

 Second half of the year expected to see higher Gross Profit margins

o Consistent revenue growth through the retail network and stock feed operations with a strong focus on customer care

o Improving cash conversion from strong working capital and tight control on Capex

o Strategic focus on cost saving measures

 

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

 

"Significant fiscal pressures on the Zambian economy during the period have presented challenges for the market and impacted the disposable income of Zambeef's customers. Exchange rate movements have not favoured the Group in the period and the depreciation of the currency has led to the Group reporting realized exchange losses.

"Despite the tough trading conditions, the management team have continued to deliver on the Group's key strategic initiatives throughout the period and the second half of the year is expected to see an improvement in both revenue and margin performance.

"The Group's strategic focus on the continued roll out of new Macro outlets across Zambia contributed to revenue growth in the period and its retail footprint increased to 216 retail outlets."

 

 

 

For further information, please contact:

 

Zambeef Products plc

Tel: +260 (0) 211 369003

Francis Grogan, Chief Executive Officer

Walter Roodt, Chief Executive Officer designate

 

Strand Hanson Limited (Nominated & Financial Adviser)

 Tel: +44 (0) 20 7409 3494

James Spinney

Ritchie Balmer

Eric Allan

 

finnCap (Broker)

Tel: +44 (0) 20 7220 0500

Camille Gochez

Powerscourt (Financial PR)

Tel: +44 (0)20 7250 1446

Nick Dibden

Jana Tsiligiannis

 

 

 

Notes to the editors

 

Information on Zambeef

 

The Zambeef Group is one of the largest integrated cold chain food producers in Zambia, involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, eggs, dairy products, fish, flour and stock feed. The Group also has large cereal row cropping operations (principally maize, soya beans and wheat), with approximately 7,971 hectares of row crops under irrigation, which are planted twice a year and a further 8,623 hectares of rain-fed/dry-land crops available for planting each year.

Further information can be found on www.zambeefplc.com

 

The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement via Regulatory Information Service, this inside information is now considered to be in the public domain.

 

-Ends-

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CHAIRMAN'S REPORT

 

The Economic Environment

During the first six months of the financial year the Group faced a challenging economic environment as a result of significant fiscal pressures on the Zambian economy combined with the broader global economic shocks. This has resulted in less disposable income for Zambeef's core customers.

 

The Kwacha, having depreciated significantly from about 10.15 at the beginning of September 2018, ended the period under review at ZMW12.19/USD and has since depreciated further.

 

Annual inflation declined to an average of 7.7 per cent. in the first quarter of 2019, from 8 per cent. in the fourth quarter of 2018. This was attributed to improved supply of some food items and a reduction in fuel prices.

 

Trading Results

Zambeef Group reported a Loss After Tax of ZMW31.8 million (USD2.7 million) compared to a Profit After Tax (before discontinued operations) of ZMW23 million (USD2.3 million) in the previous period. Group revenue increased by 15.5 per cent. in Kwacha terms to ZMW1.42 billion in the six months to March 31, 2019, compared with the same period for the previous year. In US Dollar terms revenue fell 4 per cent. to USD118.8 million, largely due to the average rate of exchange rising to ZMW11.92/USD from ZMW9.90/USD in the previous period.

 

Pressure on retailing, cold chain food production and stockfeed margins dampened gross profit resulting in the Group reporting a gross profit of ZMW470.6 million (USD39.5 million) for the period, an increase of 2 per cent. in Kwacha terms and down 15.3 per cent. in US Dollars. 

 

Operating profit fell by 81.8 per cent. to ZMW 11.4 million (85 per cent. to USD954,000), due in part to lower margins being achieved in Zambeef's Retailing and Cold Chain Food Products. The Group's overheads were higher than expected during the period.

 

Since 31 March 2019 Zambeef has seen improving margins and continued revenue growth. In addition, the efficiency measures that were taken in the first half of the year are expected to flow through to an improved operating performance in the second half.

 

Retailing and Cold Chain Food Products (CCFP)

Zambeef's chain of 216 retail outlets - both own-branded and within Shoprite supermarkets - remain at the heart of the business.

 

Zambeef reported a 14.9 per cent. increase in revenue from its core Zambian Retailing operations to ZMW882 million (2018: ZMW768 million), bolstered mainly by increased sales of stockfeed, edible oil and flour.

 

Gross profit was down by 8 per cent. to ZMW84 million (2018: ZMW91.3 million). This was due to a change in sales mix, where disproportionate sales of lower margin products grew at higher rates than our higher margin products. Zamhatch margins were also lower due to low day old chick selling prices.

 

Masterpork Limited has continued to be profitable during the period and the Group is pleased to report a return to profitability of Master Meats Nigeria and Master Meats Ghana.

 

Stockfeed

Zambeef's stockfeed operations continued to grow during the period under review, recording revenue growth of 34.1 per cent. vs the prior period (ZMW412.3 million vs ZMW307.6 million; 98,936 tons vs 95,245 tons). However, the higher revenue was at lower margins than the previous period due to higher input costs and strong competition. The stockfeed division Gross Profit margin reduced from 26.9 per cent. to 18.8 per cent. compared to the prior period. This resulted in a reduction in Gross Profit from ZMW82.8 million to ZMW77.5 million. Since 31 March 2019, the stockfeed division has seen improving margins.

 

Cropping

The Cropping division finished the first half ahead of the prior period, despite a decrease in soya bean prices from circaUSD430/t in the previous period to USD390/t during the period under review. The cropping division Gross Profit increased from ZMW78.8 million to ZMW93.3 million which resulted in EBITDA increasing from ZMW23.9 million to ZMW36.8 million.

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

 

Other

Zambeef's wheat mill produced revenue growth of 71.1 per cent. resulting in revenue of ZMW83.2 million, up from ZMW48.6 million in the previous period. This resulted in an EBITDA of ZMW10.4 million compared with ZMW7.6 million in the prior period. Volumes produced by the wheat mill increased by 59.5 per cent. from 5,405 tons to 8,618 tons.

The Zamleather division continues to be loss making due to the wet blue market global downturn. The increased capacity in shoe production is expected to come online in the second six months which will improve Zamleather's outlook.

 

Investment

The Group invested ZMW54.6 million (USD4.6 million) in capital projects during the six months, including the continued roll out of its successful Macro outlets concept countrywide which saw Macro store revenue up by 30.8 per cent. compared with the prior period.

The new Kitwe Processing Plant in the Copperbelt is now operational. This has enabled the Group to decentralise some distribution logistics, improving efficiencies in serving the Northern parts of the country.

USD450,000 of the 2019 Group capital expenditure budget has been allocated to expanding the Zamleather shoe plant.

 

Leadership succession/Board changes

As previously announced, leadership of the Group will transition to a new management team by 31st December 2019, with the retirement of the Chief Executive Officer, Francis Grogan effective from that date.

 

Francis, assisted by the Board's Remuneration and Succession Committee, is actively managing this transition process. Deputy Managing Director, Walter Roodt, who was appointed to the Board as an Executive Director in March 2019, will succeed Francis, and is working closely with him to ensure a successful and smooth transition.

 

Walter joined Zambeef in July, 2008, in the role of Nutritionist for the stockfeed division, trading as Novatek. A year later, he was appointed General Manager of the division, a position he held until he was appointed Deputy Managing Director of the Group. Under his leadership, the stockfeed division grew into the Group's best performing division and has become Zambia's leading stockfeed manufacturer.

 

Francis is also working closely with Mike Lovett, the Group's Chief Operating Officer, who is taken over his operational responsibilities.

 

In February 2019, Yusuf Koya, who joined Zambeef in 2005 and was appointed to the Board in 2006, resigned from the Board. Yusuf will continue to remain a senior employee/manager in the Group.

 

Also, in February 2019, Craig Harris resigned as Chief Financial Officer. Interim measures have been put in place under which senior managers will report to the Board through the CEO until his replacement has been appointed.

 

Outlook

After a relatively stable first half, the Zambian Kwacha depreciated significantly in April and May 2019, falling by around 15 per cent. to around ZMW14.00 to the US Dollar at one stage, amid concerns over a decline in the Zambia's gross international reserves.

 

Accordingly, on May 22, the Bank of Zambia increased its Policy Rate by 50 basis points to 10.25 per cent. to stem pressure on the Kwacha. The macro-economic climate is anticipated to remain challenging. However, I am confident that the Group will perform well in the second six months to September 2019, with continued growth in revenue and Gross Profit margins.

 

Dr Jacob Mwanza

Chairman

 

12 June 2019

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CHIEF EXECUTIVE OFFICER'S REVIEW

 

Overview

Zambeef celebrates its Silver Jubilee in June 2019. It marks 25 years of growth, from the small entrepreneurial start-up founded by the former joint CEO, Dr Carl Irwin, and myself, to the established flagship integrated retail agri-business that defines the Group today.

 

It has been a tumultuous journey, but one that highlights the importance of our long-term strategic approach that has balanced out the peaks and troughs of what can often be a volatile economic environment.

 

The first six months to March 31, 2019, resulted in the Group producing a loss in very tough trading conditions but also one in which the vast experience of the management team has come to the fore to enable us to innovate and refine operations that will take the Group forward and improve margins in the second half of the financial year

 

Strategic focus

Zambeef's strategic focus on the roll out of new Macro stores across Zambia has continued to contribute to revenue growth, with Macro stores accounting for 29 per cent. of retail revenue, compared with 25.5 per cent. in the previous year. Novatek Macros have also grown strongly, and now account for 12.8 per cent. of retail revenue compared with 8.2 per cent. last year. Combining the two they now account for 41.9 per cent. of retail revenue compared with 33.7 per cent. last year.

 

Zambeef continues to pursue the divestment of non-core assets to reduce debt and generate additional cash flow. 

Retail and Cold Chain Food Products (CCFP)

It is pleasing to report that the Group continued to grow revenue in its Retailing and Cold Chain Food Production division. However, it is disappointing to report that volumes were similar to the prior period, and margins have come under pressure in difficult market conditions, coupled with higher input costs, which we could not pass on to the consumer in the first six months due to the lack of disposable income.

 

Our milk operations performed well, with strong growth in both revenue and gross profit.

 

Our West Africa retail business also performed well, with revenue up 41 per cent.and gross profit up 53.7 per cent. in Kwacha terms.

 

Stockfeed

Zambeef stockfeed division had good revenue growth of 34.1 per cent. but Gross Profit margins came under pressure due to rising input costs and strong competition which resulted in decreased Gross Profit of ZMW77.5 million, down from ZMW82.8 million in the prior period. Zambeef's Mpongwe feed mill produced 31,961 tonnes of stockfeed during the period, a pleasing contribution to overall animal feed production, with a total increase in production of 3.9 per cent. compared with the same period of last year.

 

Cropping

The Group is one of the largest cereal row cropping operations in Zambia, with approximately 7,971 hectares of row crops under irrigation, and a further 8,623 hectares of rainfed/dry-land crops available for planting each year.

 

The cropping division Gross Profit increased from ZMW78.8 million to ZMW93.3 million which resulted in EBITDA increasing from ZMW23.9 million to ZMW36.8 million. This was a pleasing result for our soya bean season, and we expect strong results in the upcoming wheat season.

 

Other

After a fair performance for the first six months Zamhatch is increasing production of its Cobb500 chicks to 500,000 a week from the current level of 345,000.

 

Close to 50 percent of the chicks are sold on the open market through Zambeef Macro outlets and the remainder feed into the Zam Chick broiler operation. Zambia has recorded some of the fastest growth rates in the regional poultry sector owing in part to our investment.

 

Zambeef's wheat mill produced 8,618 tonnes of flour in the six month period, ahead of budget.

 

A USD450,000 capital investment in production at Zamleather's Zamshu brand will double capacity from 500 to 1000 pairs per day, the majority of which will be sold through Zambeef retail stores and Shoprite

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

Outlook

We anticipate the macro-economic climate to remain challenging in the second half of the financial year.

 

The depreciation of the Kwacha in May 2019, and continued concerns in some quarters over Zambian government debt repayments, is likely to place renewed pressure on market sentiment, investment and ultimately consumer spending, and we expect this to impact on our retail business in the coming year.

 

These difficult times place a renewed emphasis on the ability of Zambeef's management and staff to work strategically, think long-term and develop innovative solutions that address market conditions.

 

This is one of Zambeef's strengths that has stood it in good stead as it celebrates its Silver Jubilee in 2019.

 

Francis Grogan

Chief Executive Officer

 

12 June 2019

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

FINANCIAL REVIEW

 

The first six months of the 2019 financial year have seen the Zambeef Group continue to grow. Good revenue was achieved through our retail channels, stockfeed division and wheat mill. Revenue for the Group increased by 15.5 per cent. in ZMW and decreased by 4 per cent. in USD, while Gross Profit margins decreased from 37.6 per cent. to 33.2 per cent. resulting in Gross Profits increasing by 2 per cent. in ZMW from ZMW461.1m to ZMW470.6m (decreased by 15.3 per cent. in USD from USD46.6m to USD39.5m). Overheads increased by 15.2 per cent. in ZMW (decreased by 4.3 per cent.in USD) from ZMW347.7m to ZMW400.5m (USD35.1m to USD33.6m). The weakening of the achieved Gross Profit percentage resulted in the Group delivering Operating profits of ZMW11.4m versus ZMW62.3m (USD1m vs USD6.3m) which represents an 81.8 per cent. decrease in ZMW and an 84.8 per cent. decrease in USD. 

 

Interest costs reduced by 10.6 per cent. in ZMW (25.7 per cent. in USD) as a result of lower debt levels. As a result, Zambeef reported a loss after tax of ZMW31.8m vs a profit after tax (excluding discontinued operations) of ZMW23m (loss of USD2.7m vs a profit of USD2.3m).

 

The highlights of this period were the 14.9 per cent. in ZMW increase (USD decrease 5.1 per cent. in revenue in from its core Zambian Retailing operations to ZMW882m from ZMW768m (USD74m from USD78m). Other highlights were the strong revenue growth in both our stockfeed operations and our wheat mill.

 

The focus for the next six months will be on:

· Maintaining consistent revenue growth through the retail network and stockfeed operations with strong focus on customer care;

· Improving cash conversion from strong working capital control and tight control on Capex;

· Strategic focus on cost saving measures.

 

Exchange rate movements

This period has seen a 28.6 per cent. depreciation of the ZMW against the US Dollar, starting the period at 9.48 ZMW/USD and closing the period at 12.19 ZMW/USD. The table below shows the comparative exchange rates over the periods:

 

 

 

ZMW/USD

 

Closing Rate 31st March 2018

9.48

 

Closing Rate 30th September 2018

 12.24

 

Closing Rate 31st March 2019

 12.19

 

 

 

 

Average Rate for 6 months to 31st March 2018

9.90

 

Average Rate for year ended 30th September 2018

 9.92

 

Average Rate for 6 months to 31st March 2019

11.92

 

The depreciation of the currency has resulted in the Group reporting realized exchange losses of ZMW4.4m (USD0.4m) for the first six months of the financial year.

 

ADMINISTRATION AND OVERHEAD COSTS

 

As mentioned above, overheads have increased by 15.2 per cent. (in ZMW). The following are contributing factors:

· Fuel prices increased from ZMW12.01 per litre in October 2018 to ZMW14.65 per litre then dropped slightly to ZMW13.43/l in February 2019. For most of the period under review, fuel prices were up by 22 per cent.

· Inflationary payroll increases across the board resulting in higher payroll costs;

· Levy and slaughter fees have continued to increase during the period;

· Road toll fees, which were introduced in the previous financial period, are increasing as more toll gates are opened; and

· Heavy transport costs were incurred due to the requirement to use third party contractors to keep pace with the rapid expansion in Novatek. Zambeef has since secured additional trucks to meet its needs.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

 

CAPITAL EXPENDITURE

Total capital expenditure during the period was ZMW54.6m (USD4.6m) against anticipated capital expenditure of ZMW90m (USD9m) for the year.

The main capital expenditure during the period included:

· USD1.4m on rollout of new Zambeef Macro outlets and transport fleet

· USD0.4m on stockfeed operations

· USD1.2m on expansion of Zamhatch hatchery and breeder farm

· USD0.2m for Zam Chick

· USD0.7m for farming replacement Capex

· USD0.1m on expansion of Zam Shu

 

TERM FINANCE

 

No additional term finance was sourced during the period under review.

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

DIVISIONAL PERFORMANCE

 

Table 1: Segmental Financial summary in ZMW'000s

 

Division

Revenue 2019 ZMW'000

Revenue 2018 ZMW'000

Gross Profit 2019 ZMW'000

Gross Profit 2018 ZMW'000

Overheads 2019 ZMW'000

Overheads 2018 ZMW'000

EBITDA 2019 ZMW'000

EBITDA 2018 ZMW'000

Retail & Cold Chain Foods

 

1,008,866

 

941,313

 

282,279

 

285,105

 

(210,366)

 

(186,401)

 

71,913

 

98,705

 

 

 

 

 

 

 

 

 

Stock Feed

412,344

307,598

77,544

82,809

(46,905)

(37,867)

30,639

44,942

 

 

 

 

 

 

 

 

 

Cropping

150,529

110,356

93,323

78,791

(56,530)

(54,920)

36,793

23,871

 

 

 

 

 

 

 

 

 

Others

96,129

65,916

17,424

14,447

(12,413)

(8,487)

5,011

5,960

Total

1,667,868

1,425,183

470,570

461,152

(326,214)

(287,675)

144,356

173,478

 

 

 

 

 

 

 

 

 

Less: Intra/Inter Group Sales

(251,378)

(199,100)

 

-

 

-

 

-

less Central Overhead

-

-

 

-

 

(74,252)

(59,995)

 

(74,252)

(59,995)

Group Total

1,416,490

1,226,083

470,570

461,152

(400,466)

(347,670)

70,104

113,483

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

FINANCIAL REVIEW

 

DIVISIONAL PERFORMANCE

 

Table 2: Segmental Financial summary in USD'000s

 

Division

Revenue 2019 USD'000

Revenue 2018 USD'000

Gross Profit 2019 USD'000

Gross Profit 2018 USD'000

Overheads 2019

USD'000

Overheads 2018

USD'000

EBITDA 2019

USD'000

EBITDA 2018

USD'000

Retail & Cold Chain Foods

84,636

95,082

23,681

28,799

(17,648)

(18,828)

6,033

9,970

 

 

 

 

 

 

 

 

 

Stock Feed

34,593

31,071

6,505

8,365

(3,935)

(3,825)

2,570

4,540

 

 

 

 

 

 

 

 

 

Crop-Row Crops

12,628

11,147

7,829

7,959

(4,742)

(5,547)

3,087

2,411

 

 

 

 

 

 

 

 

 

Others

8,065

6,658

1,462

1,459

(1,041)

(857)

420

603

 

 

 

 

 

 

 

 

 

Total

139,922

143,958

39,477

46,582

(27,366)

(29,057)

12,110

17,524

 

 

 

 

 

 

 

 

 

Less: Intra/Inter Group Sales

(21,089)

(20,111)

-

-

-

-

-

less Central Overhead

 

-

-

-

(6,229)

(6,060)

(6,229)

(6,060)

Group Total

118,833

123,847

39,477

46,582

(33,595)

(35,117)

5,881

11,464

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

FINANCIAL REVIEW

DIVISIONAL REVIEW

 

RETAIL AND COLD CHAIN FOOD PRODUCTS (CCFP)

 

 

2019 ZMW'000

2018 ZMW'000

% Change

2019 USD'000

2018 USD'000

% Change

Revenue

1,008,866

941 313

7.2%

84,636

95 082

-11%

Gross Profit

282,279

285 105

-1%

23,681

28 799

-17.8%

Overheads

(210,366)

(186 401)

12.9%

(17,648)

(18 828)

-6.3%

EBITDA

71,913

98 705

-27.1%

6,033

9 971

-39.5%

 

The first six months of the financial year were challenging for Retail and CCFP with disposable income of our customers coming under severe pressure. We noticed a large shift with customers purchasing more edible oils, stockfeed and flour as opposed to our core cold chain products which attract higher margins for the division.

Revenue in the Retail and Cold Chain Food Products division increased by 7.2 per cent. in ZMW and decreased by 11 per cent. in USD. Gross profit fell by 1 per cent. in ZMW and 17.8 per cent. in USD.

 

Overhead costs increased by 12.9 per cent. in ZMW and reduced by 6.3 per cent. in USD mainly due to rises in transport, energy and employment costs.

 

EBITDA in ZMW fell 27.1 per cent. from ZMW98.7m to ZMW71.9m and fell by 39.5 per cent. in USD from USD10m to USD6m.

 

The Retail and Cold Chain Food Products division includes the beef, chicken, pork, dairy, egg, oil, stockfeed, flour and fish production, processing and retailing activities which primarily supply the Zambeef and Shoprite retail chains.

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

FINANCIAL REVIEW

 

STOCK FEED (NOVATEK)

 

 

2019 ZMW'000

2018 ZMW'000

% Change

2019 USD'000

2018 USD'000

% Change

Revenue

412,344

 307 598

34.1%

34,593

 31 071

11.3%

Gross Profit

77,544

 82 809

-6.4%

6,505

 8 365

-22.2%

Overheads

(46,905)

 (37 867)

23.9%

(3,935)

 (3 825)

2.9%

EBITDA

30,639

 44 942

-31.8%

2,570

 4 540

-43.4%

Volume (Tons)

98,936

95,245

3.9%

 

 

 

 

The stockfeed division produced good revenue growth of 34.1 per cent. with volumes increasing by 3.9 per cent. from 95,245 M.T. to 98,936 M.T. When the Kwacha depreciated in September 2018, Novatek's raw material prices increased by about 20 per cent. which Novatek attempted to pass on to the consumer through price increases. This has taken time, due to price sensitivity in the market.

 

Overheads increased by 23.9 per cent. due mainly to the expanding stockfeed plant in Mpongwe and the use of external transporters while waiting for additional trucks to arrive in the second quarter.

 

The abovementioned factors have led to a disappointing first half with EBITDA falling by 31.8 per cent. Novatek is now starting to benefit from lower soya bean input prices and margins are recovering which should lead to a stronger performance in the second half of the year.

 

 

 

CROPPING

 

 

2019 ZMW'000

2018 ZMW'000

% Change

2019 USD'000

2018 USD'000

% Change

Revenue

150,529

 110 356

36.4%

12,628

 11 147

13.3%

Gross Profit

93,323

 78 791

18.4%

7,829

 7 959

-1.6%

Overheads

(56,530)

 (54 920)

2.9%

(4,742)

 (5 547)

-14.5%

EBITDA

36,793

 23 871

54.1%

3,087

 2 412

28%

 

The Cropping division has delivered pleasing results in the first six months despite below average rains and reduced Soya bean prices. The combined cropping division delivered about 2 per cent. higher yields on the soya bean crop.

 

Overheads have been managed well. This, together with the strong Gross Profit achieved resulted in EBITDA increasing from ZMW23.9m in 2018 to ZMW36.8m in 2019 (USD2.4m to USD3.1m).

 

The winter crop, which has recently been planted, comprises 7,160 Ha of wheat, 500 Ha of winter maize. The wheat and maize price are expected to be fairly higher than the previous year and, if maintained, should result in a profitable second half for the division.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

FINANCIAL REVIEW OTHER BUSINESSES

 

 

2019 ZMW'000

2018 ZMW'000

% Change

2019 USD'000

2018 USD'000

% Change

Revenue

96,129

 65 916

45.8%

8,065

 6 658

21.1%

Gross Profit

17,424

 14 447

20.6%

1,462

 1 459

0.2%

Overheads

(12,413)

 (8 487)

46.3%

(1,041)

 (857)

21.5%

EBITDA

5,011

 5 960

-15.9%

421

 602

-30.2%

 

The Other divisions delivered an increase in Gross Profit of 20.6 per cent. from ZMW14.4m to ZMW17.4m (USD1.5m to USD1.5m) compared to the prior period.

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

Milling:

 

Our milling division had a very good first half with good revenue growth (71.1 per cent.) which resulted in EBITDA increasing from ZMW7.6m to ZMW10.4m.

 

Zamleather: 

 

The shoe division performed well. However, the decrease in world-wide hide prices and the market for lower-grade hides is still very challenging.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS

 

In compliance with Section 275 of the Companies Act, the Directors submit their report on the activities of the Group for the six month period ended 31 March 2019.

 

1. Principal activities

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 7,971 Ha of irrigated row crops and 8,623 Ha of rain-fed/dry-land crops available for planting each year. The Group also has operations in West Africa in Nigeria and Ghana.

 

2. The Company

The company is incorporated and domiciled in Zambia.

Business address Postal address

Plot 4970, Manda Road Private Bag 17

Industrial Area Woodlands

Lusaka Lusaka

ZAMBIA ZAMBIA

 

3. Share capital

Details of the Company's authorised and issued share capital are as follows:

 

31 Mar 2019

 

30 Mar 2018

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Authorised

 

 

 

 

 

700,000,000 ordinary shares of ZMW0.01 each

7,000

938

 

7,000

938

Issued and fully paid

 

 

 

 

 

Ordinary shares

 

 

 

 

 

300,579,630 ordinary shares of ZMW0.01 each

3,006

449

 

3,006

449

Preference shares - convertible redeemable

 

 

 

 

 

100,057,658 of ZMW0.01 each

1,000

100

 

1,000

100

 

4. Results

The Group's results are as follows:

Unaudited Audited

 

6 months

to

 

6 months

to

 

6 months to

 

6 months to

 

Year ended

 

 

Year ended

 

31 March

2019

 

31 March 2019

 

31 March 2018

 

31 March

2018

 

30 September 2018

 

 

30 September 2018

Group

ZMW'000s

 

USD'000s

 

ZMW'000s

 

USD'000s

 

ZMW'000s

 

 

USD'000s

Revenue

1,416,490

 

118,833

 

1,226,083

 

123,847

 

2,780,589

 

 

280,301

(Loss)/profit before taxation

(30,156)

 

(2,531)

 

27,293

 

2,758

 

28,011

 

 

2,823

Taxation charge

(1,633)

 

(137)

 

(4,333)

 

(438)

 

(4,257)

 

 

(429)

Loss from discontinued operations

-

 

-

 

(11,290)

 

(1,140)

 

(13,261)

 

 

(1,337)

Group/(loss) profit for the period

(31,789)

 

(2,668)

 

11,670

 

1,180

 

10,493

 

 

1,057

 

 

 

 

 

 

 

 

 

 

 

 

 

Group (loss)/profit attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

(32,379)

 

(2,717)

 

12,295

 

1,243

 

10,601

 

 

1,068

Non-controlling interest

590

 

49

 

(625)

 

(63)

 

(108)

 

 

(11)

 

(31,789)

 

(2,668)

 

11,670

 

1,180

 

10,493

 

 

1,057

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

 

5. Dividends

There was no dividend paid or proposed for the six month period ended 31 March 2019.

 

6. Management

The Senior Management team comprise the following:

Francis Grogan

Chief Executive Officer

Walter Roodt

Deputy Managing Director

Craig Harris

Chief Financial Officer (Resigned on 12 February 2019)

Yusuf Koya

Executive Director (Resigned as a Director on 4 February 2019)

Mike Lovett

Chief Operating Officer

Danny Museteka

Company Secretary

Felix Lupindula

Corporate Affairs and General Manager - Zambeef Retailing

Pravin Abraham

Chief Internal Auditor

Ebrahim Israel

General Manager - International Retailing

Murray Moore

General Manager - Beef and Dairy

Lewis Potgieter

General Manager - Sinazongwe Farm

Robert Hoskins Davies

General Manager - Chiawa Farm

Francis Mondomona

General Manager - Huntley Farm

Richard Franklin

General Manager - Zamleather Limited

Harry Hayden-Payne

General Manager - Zampalm Limited

Willem Abraham Voster

General Manager - Dairy

Alun Maskell

General Manager - Masterpork Limited

Christiaan Engelbrecht

General Manager - Stock Feed

Theo de Lange

Group Technical Manager

Bartholomew Mbao

Dairy Processing Manager

Lenard Mwanamumbula

Piggery Manager

Johan Swanepoel

Flour Mill Manager

Charles Milupi

Poultry Manager

Ivor Chilufya

Group Financial Controller

Justin Rust

Commercial Manager

Basil Webber

Commercial Manager

Phillip Diedericks

Commercial Manager

Niyaas Dalal

Finance Manager - Zambeef Products Limited, Zam Chick Limited, Zamhatch Limited

Simon Nkhata

Finance Manager - Zambeef Retailing Limited, Masterpork Limited

Baron Chisola

Finance Manager - Zamleather Limited, Zampalm Limited, Group Inventory

Shadreck Banda

Financial Controller - Group Fixed Assets

Chizola Daka

Financial Controller - Group Creditors

Gbenga Ibitoye

Financial Controller - West Africa

Samantha Dale

Group Head - Debtors and Credit Control

Anthony Seno

Head of IT

Guy Changole

Head of Human Resources

Mathews Mbasela

Head of Payroll Processing

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

Eddie Tembo

Chief Security Manager

Jones Kayawe

Head of Environment, Health and Safety

Field Musongole

Maintenance Manager

Justo Kopulande

CSR/PR Manager

Ernest Gondwe

Regional Manager - Shoprite & Excellent Meats

Francis Mulenga

Regional Manager - Shoprite

Noel Chola

Regional Manager - Shoprite

Rodgers Chinkuli

Regional Manager - Zambeef Outlets

Hillary Anderson

National Retail Manager - Shoprite

Lufeyo Nkhoma

General Manager - Master Meats Ghana

Clement Mulenga

General Manager - Master Meats Nigeria

 

7. Directors and Secretary

The directors in office during the financial period and at the date of this report were as follows:

 

Dr. Jacob Mwanza

Chairman

Dr. Lawrence S. Sikutwa

 

John Rabb

 

Yollard Kachinda

 

Prof. Enala Mwase

 

David Osborne

 

Francis Grogan

Chief Executive Officer

Margaret Mudenda

 

Jonathan Kirby

 

Frank Braeken

 

Yusuf Koya

Executive Director (Resigned on 4 February 2019)

Walter Roodt

Executive Director (Appointed on 1 March 2019)

Danny Museteka

Company Secretary

 

8. Directors' interests

The directors held the following interests in the Company's ordinary shares at the reporting date:

 

 

31 March 2019

 

30 September 2018

 

 

Direct

 

Indirect

 

Direct

 

Indirect

DR. Jacob Mwanza

1,399,629

 

-

 

1,100,000

 

-

Francis Grogan

995,000

 

3,596,631

 

995,000

 

3,596,631

John Rabb

-

 

14,000,000

 

-

 

14,000,000

Frank Braeken

375,000

 

-

 

375,000

 

-

 

2,769,629

 

17,596,631

 

2,470,000

 

17,596,631

         

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

 

9. Directors' fees and remuneration

 

 

ZMW'000

Salary

Bonus

Housing Allowance

Car Allowance

Air Fares Allowance

Medicals

Long Term Incentive Plan 2 (Shares)

NON-EXECUTIVE

 

 

 

 

 

 

 

Jacob Mwanza

888,873

-

-

-

-

-

 

Lawrence Sikutwa

350,090

-

-

-

-

-

 

John Rabb

349,995

-

-

-

-

-

 

Yollard Kachinda

291,662

-

-

-

-

-

-

Enala Mwasa

291,662

-

-

-

-

-

-

Margaret Mudenda

320,781

-

-

-

-

-

-

Jonathan Kirby

320,781

-

-

-

-

-

-

Frank Braeken

291,662

-

-

-

-

-

-

EXECUTIVE

 

 

 

 

 

 

 

Francis Grogan

6,228,917

3,990,003

-

Company Car

225,225

Yes

-

Walter Roodt

2,522,665

575,040

-

Company Car

-

Yes

-

Yusuf Koya

3,288,558

-

-

-

285,300

Yes

-

Mike Lovett

3,022,452

575,040

Yes

Company Car

-

Yes

-

Danny Museteka

2,764,361

383,360

-

-

456,480

Yes

275,000

 

In October 2016, the Board approved a retirement package for the Chairman, Dr. Jacob Mwanza of USD330,000. An advance of USD110,000 was paid about the same time, and the full payment was paid during the period.

 

In addition to the above, all Executive Directors are also entitled to a gratuity of 10 per cent. of their gross basic salary paid over the two-year contract term, less statutory deductions for tax.

 

The Long Term Incentive Plan 2 ("LTIP 2") has the following key terms/conditions:

a) Structure: market value option shares ("Options");

b) Exercise price: 15 pence;

c) Maximum shares: The annual award base value (number of shares multiplied by the share price on the date of grant plus number of Options multiplied by the exercise price) may not exceed three times the Executive's base salary;

d) Vesting period: three years from 2015 to 2018; exercisable from 1 March 2018: and

e) The Options can only be exercised if Zambeef achieves the following targets:

i) If the share price reaches 40 pence, then 25 per cent. of the Options become exercisable.

ii) If the share price reaches 48 pence, a further 25 per cent. of the Options become exercisable.

iii) If the share price reaches 56 pence, a further 25 per cent. of the Options become exercisable.

iv) If the share price reaches 65 pence, the final 25 per cent. of the Options become exercisable.

v) Zambeef achieving a debt-to-equity (gearing) ratio of less than 35 per cent. in the audited accounts immediately prior to exercising the options.

vi) Zambeef achieving a current ratio (current assets divided by current liabilities) of 1.5 in the audited annual accounts immediately prior to the exercising of the options.

vii) Zambeef generating free cash flow.

viii) The Zambeef share price triggers set above will be considered achieved if in the 14 days immediately prior to exercising the Options, the shares have traded continuously at not less than these prices for 14 days.

ix) The Options will be exercisable at any time for 2 years after the 3-year period from the issue of the Options have lapsed.

x) The Options can only be exercised if the relevant executives are still employed by the Company.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

 

10. Significant Shareholdings

As at 31 March 2019, the Company has been advised of the following notifiable interests in its ordinary share capital:

 

Investor Name

 

Current Position

% of Shareholding

CDC Group Plc

52,601,435

17.5%

M & G Investment Management

47,984,602

15.8%

Africa Life

42,338,027

13.94%

National Pension Scheme Authority (Zambia)

24,979,819

8.16%

Sussex Trust

14,000,000

4.7%

Eastspring Investment

11,995,062

4.0%

Artio Global Investors

9,360,000

3.1%

Rhodora

8,639,374

2.9%

JB Management

8,175,000

2.7%

CDC Group Plc are also the holders of 100,057,658 convertible redeemable preference shares. These shares have three voting rights for every four preference shares held resulting in CDC having 34.8% of the voting rights.

 

11. Employees

The Group employed an average number of employees of 7,215 (30 September 2018 - 7,555; 31 March 2018 - 7,734) and total salaries and wages were ZMW237.6 million (USD19.9 million) for the six month period to 31 March 2019 (30 September 2018 - ZMW420.8 million [USD42.4 million], 31 March 2018 - ZMW198 million [USD20 million]).

 

The average number of persons employed by the Group in each month of the 6 month period is as follows:

 

October 2018

7,088

November 2018

6,957

December 2018

7,010

January 2019

7,292

February 2019

7,588

March 2019

7,352

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

 

12. Safety, Health and Environmental issues

As part of some of the Group's term loans, as well as the recent CDC Group PLC equity investment, the Group has signed up to an Environmental and Social Action Plan ("ESAP"), which requires the Group to meet both local Zambian standards as well as international standards relating to the environment.

 

The Group provides education and healthcare services to its employees. The Group also supports various community activities in the areas that it operates from.

 

13. Legal matters

There are no significant or material legal or arbitration proceedings (including to the knowledge of the Directors, any such proceedings which are pending or threatened, by or against the Company or any subsidiary of the Group) which may have or have had during the 12 months immediately preceding the date of this document a significant or material effect on the financial position or profitability of the Company or any member of the Group.

 

14. Gifts and donations

The Group made donations of ZMW1.2 million (USD0.1 million), (30 September 2018 - ZMW2.6 million [USD0.259 million], 31 March 2018 - ZMW1.5 million [USD0.15 million]) to a number of activities.

 

15. Export sales

The Group made exports of ZMW24 million (USD2 million) during the period (30 September 2018 - ZMW48.5 million [USD4.9 million], 31 March 2018 - ZMW27 million [USD2.8 million]).

 

16. Property, plant and equipment

Assets totalling ZMW54.6 million (USD4.6 million) were purchased by the Group during the period (30 September 2018 - ZMW150.1 million [USD15.1 million], 31 March 2018 - ZMW80.3 million [USD8.1 million]) which included expenditure on the palm plantation development during the period of ZMWNil (USDNil) (30 September 2018 - ZMW6 million [USD0.6 million], 31 March 2018 - ZMW6 million [USD0.6 million]).

 

17. Interim report

The interim report set out below has been approved by the directors.

 

 

By order of the Board

 

 

 Company Secretary

 

Date: 12 June 2019

 

 

 

The Directors

Zambeef Products PLC

Plot 4970, Manda Road

Industrial Area

Lusaka

 

Dear Sirs

 

INDEPENDENT REVIEW REPORT OF ZAMBEEF PRODUCTS PLC AND ITS

SUBSIDIARIES

 

Introduction

We have been instructed by the Directors of the Company to review the financial information set out on pages 19 to 52 and we have read the other information contained in the interim report and considered whether it contains any apparent misstatements or material inconsistencies with the financial information.

 

Directors' responsibilities

The interim report, including the financial information contained therein, is the responsibility of, and has been approved by the Directors. The Listing Rules of the Lusaka Stock Exchange and International Accounting Standard 34 require that the accounting policies and presentation applied to the interim figures should be consistent with those applied in preparing the preceding annual financial statements except where changes, and reasons for them, are disclosed.

 

Review of work performed

We conducted our review in accordance with guidance contained in the International Standards on Auditing. A review consists principally of making enquiry of Group management and applying analytical procedures to the financial information and underlying financial data and based thereon, assessing whether the accounting policies and presentation have been consistently applied unless otherwise disclosed. A review excludes audit procedures such as test of controls and verification of assets, liabilities and transactions. It is substantially less in scope than an audit performed in accordance with International Standards on Auditing and therefore provides a lower level of assurance than an audit. Accordingly, we do not express an audit opinion on the financial information.

 

Review conclusion

On basis of our review we are not aware of any material modifications that should be made to the consolidated financial information as presented for the six month period ended 31 March 2019.

 

 

Chartered Accountants

 

 

Christopher Mulenga (AUD/ F000178)

Name of Partner signing on behalf of the Firm

 

Lusaka

 

Date: 12 June 2019

 

  

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2019

 

 

 

Unaudited

Audited

 

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

Group

Note

ZMW'000s

ZMW'000s

ZMW'000s

 

 

 

 

 

Revenue

5(i)

1,416,490

1,226,083

2,780,589

Net loss arising from price changes in fair value of biological assets

8

(15,729)

(4,283)

(15,245)

Cost of sales

 

(930,191)

(760,648)

(1,806,185)

Gross profit

5(i)

470,570

461,152

959,159

Administrative expenses

 

(459,899)

(399,546)

(841,319)

Other income

 

706

731

430

Operating profit

 

11,377

62,337

118,270

Share of loss equity accounted investment

 

(1,819)

-

(742)

Exchange (losses)/gains on translating foreign currency transactions and balances

 

(3,347)

5,619

(19,302)

Finance costs

 

(36,367)

(40,663)

(70,215)

(Loss)/profit before taxation

5(i)

(30,156)

27,293

28,011

Taxation charge

6(a)

(1,633)

(4,333)

(4,257)

Group (loss)/profit for the period from continued operations

 

(31,789)

22,960

23,754

Loss from discontinued operations

14

-

(11,290)

(13,261)

Total (loss)/profit for the period

 

(31,789)

11,670

10,493

 

 

 

 

 

Group profit/(loss) attributable to:

 

 

 

 

Equity holders of the parent

 

(32,379)

12,295

10,601

Non-controlling interest

 

590

(625)

(108)

 

 

(31,789)

11,670

10,493

Other comprehensive income

 

 

 

 

Exchange gains/(losses) on translating presentational currency

 

13,536

(10,437)

206,425

Total comprehensive income for the period

 

(18,253)

1,233

216,918

 

 

 

 

 

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

 

 

 

 

Equity holders of the parent

 

(21,759)

4,299

217,297

Non-controlling interest

 

3,506

(3,066)

(379)

 

 

(18,253)

1,233

216,918

 

 

 

 

 

Earnings per share

 

Ngwee

Restated Ngwee

Ngwee

Basic and diluted earnings per share from continued operations

7

(7.92)

5.72

5.92

Basic and diluted earnings per share from discontinued operations

7

-

(2.81)

(3.31)

Total

7

(7.92)

2.91

2.61

 

 

The accompanying notes form part of the financial statements.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2019

 

 

 

Unaudited

Audited

 

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

Group

Note

USD'000s

USD'000s

USD'000s

Revenue

5(ii)

118,833

123,847

280,301

Net loss arising from price changes in fair value of biological assets

8

(1,320)

(433)

(1,537)

Cost of sales

 

(78,036)

(76,833)

(182,075)

Gross profit

5(ii)

39,477

46,581

96,689

Administrative expenses

 

(38,582)

(40,358)

(84,810)

Other income

 

59

74

43

Operating profit

 

954

6,297

11,922

Share of loss equity accounted investment

 

(153)

 

(75)

Exchange (losses)/gains on translating foreign currency transactions and balances

 

(281)

568

(1,946)

Finance costs

 

(3,051)

(4,107)

(7,078)

(Loss)/profit before taxation

5(ii)

(2,531)

2,758

2,823

Taxation charge

6(f)

(137)

(438)

(429)

Group (loss)/profit for the period from continued operations

 

(2,668)

2,320

2,394

Loss from discontinued operations

14

-

(1,140)

(1,337)

Total (loss)/profit for the period

 

(2,668)

1,180

1,057

 

 

 

 

 

Group (loss)/profit attributable to:

 

 

 

 

Equity holders of the parent

 

(2,717)

1,243

1,068

Non-controlling interest

 

49

(63)

(11)

 

 

(2,668)

1,180

1,057

Other comprehensive income

 

 

 

 

Exchange gains/(losses) on translating presentational currency

 

2,208

4,938

(46,089)

Total comprehensive income for the period

 

(460)

6,118

(45,032)

 

 

 

 

 

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

 

 

 

 

Equity holders of the parent

 

(745)

6,459

(45,021)

Non-controlling interest

 

285

(341)

(11)

 

 

(460)

6,118

(45,032)

 

 

 

 

 

 

 

 

Restated

 

Earnings per share

 

Cents

Cents

Cents

Basic and diluted earnings per share from continued operations

7

(0.67)

0.58

0.60

Basic and diluted earnings per share from discontinued operations

7

-

(0.28)

(0.33)

Total

7

(0.67)

0.30

0.27

 

The accompanying notes form part of the financial statements.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2019

 

 

Share capital

 

Share premium

 

Preference share capital

 

Revaluation reserve

 

Foreign exchange

translation reserve

 

Retained earnings

 

Total attributable to owners of the parent

 

Non-controlling interest

 

Total equity

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

At 1 October 2017

3,006

 

1,125,012

 

1,000

 

1,252,142

 

72,227

 

445,090

 

2,898,477

 

(8,281)

 

2,890,196

Profit for the period

-

 

-

 

-

 

-

 

-

 

12,295

 

12,295

 

(625)

 

11,670

Transfer of surplus depreciation

-

 

-

 

-

 

(11,700)

 

-

 

11,700

 

-

 

-

 

-

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

 

-

 

(7,996)

 

-

 

(7,996)

 

(2,441)

 

(10,437)

Total comprehensive income for the period

-

 

-

 

-

 

(11,700)

 

(7,996)

 

23,995

 

4,299

 

(3,066)

 

1,233

At 31 March 2018

3,006

 

1,125,012

 

1,000

 

1,240,442

 

64,231

 

469,085

 

2,902,776

 

(11,347)

 

2,891,429

Loss for the period

-

 

-

 

-

 

-

 

-

 

(1,694)

 

(1,694)

 

516

 

(1,178)

Transfer of surplus depreciation

-

 

-

 

-

 

(11,718)

 

 

 

11,718

 

-

 

-

 

-

Revaluation

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

-

Exchange gains on translating presentational currency

-

 

-

 

-

 

-

 

214,692

 

-

 

214,692

 

2,171

 

216,863

Total comprehensive income for the period

-

 

-

 

-

 

(11,718)

 

214,692

 

10,024

 

212,998

 

2,687

 

215,685

At 30 September 2018

3,006

 

1,125,012

 

1,000

 

1,228,724

 

278,923

 

479,109

 

3,115,774

 

(8,660)

 

3,107,114

Loss for the period

-

 

-

 

-

 

-

 

-

 

(32,379)

 

(32,379)

 

590

 

(31,789)

Transfer of surplus depreciation

-

 

-

 

-

 

(10,817)

 

-

 

10,817

 

-

 

-

 

-

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

 

-

 

-

 

-

 

10,620

 

-

 

10,620

 

2,916

 

13,536

Total comprehensive income for the period

-

 

-

 

-

 

(10,817)

 

10,620

 

(21,562)

 

(21,759)

 

3,506

 

(18,253)

At 31 March 2019

3,006

 

1,125,012

 

1,000

 

1,217,907

 

289,543

 

457,547

 

3,094,015

 

(5,154)

 

3,088,861

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2019

 

 

Share capital

Share premium

Preference share capital

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

USD'000s

At 1 October 2017

449

185,095

100

177,978

(140,642)

76,760

299,740

(856)

298,884

Profit for the period

-

-

-

-

-

1,243

1,243

(63)

1,180

Transfer of surplus depreciation

-

-

-

(1,182)

-

1,182

-

-

-

Other comprehensive income

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

-

-

-

5,216

-

5,216

(278)

4,938

Total comprehensive income for the period

-

-

-

(1,182)

5,216

2,425

6,459

(341)

6,118

At 31 March 2018

449

185,095

100

176,796

(135,426)

79,185

306,199

(1,197)

305,002

Transactions with owners

 

 

 

 

 

 

 

 

 

Loss for the period

-

-

-

-

-

(176)

(176)

52

(124)

Transfer of surplus depreciation

-

-

-

(1,179)

-

1,179

-

-

-

Revaluation

-

-

-

-

-

-

-

-

-

Other comprehensive income:

 

Exchange losses on translating presentational currency

-

-

-

-

(51,463)

-

(51,463)

437

(51,026)

Total comprehensive income for the period

-

-

-

(1,179)

(51,463)

1,003

(51,639)

489

(51,150)

At 30 September 2018

449

185,095

100

175,617

(186,889)

80,188

254,560

(708)

253,852

Loss for the period

-

-

-

-

-

(2,717)

(2,717)

49

(2,668)

Transfer of surplus depreciation

-

-

-

(907)

-

907

-

-

-

Other comprehensive income

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

-

-

-

1,972

-

1,972

236

2,208

Total comprehensive income

-

-

-

(907)

1,972

(1,810)

(745)

285

(460)

At 31 March 2019

449

185,095

100

174,710

(184,917)

78,378

253,815

(423)

253,392

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2019

 

 

Unaudited

 

Audited

 

Note

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

166,801

 

166,801

 

166,801

Property, plant and equipment

 

2,895,599

 

2,614,680

 

2,902,221

Investment in associate

 

13,592

 

-

 

15,412

Deferred tax assets

6(e)

47,619

 

43,176

 

47,854

 

 

3,123,611

 

2,824,657

 

3,132,288

Current assets

 

 

 

 

 

 

Biological assets

8

374,728

 

339,358

 

181,674

Inventories

 

594,640

 

476,843

 

639,811

Trade and other receivables

 

68,560

 

116,269

 

156,314

Assets held for disposal

14

-

 

239,937

 

-

Amounts due from related companies

 

37,502

 

18,789

 

50,272

Income tax recoverable

6(c)

17,517

 

8,719

 

3,885

 

 

1,092,947

 

1,199,915

 

1,031,956

 

 

 

 

 

 

 

Total assets

 

 4,216,558

 

 4,024,572

 

 4,164,244

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

Capital and reserves

 

 

 

 

 

 

Share capital

 

3,006

 

3,006

 

3,006

Preference share capital

 

1,000

 

1,000

 

1,000

Share premium

 

1,125,012

 

1,125,012

 

1,125,012

Reserves

 

1,964,997

 

1,773,758

 

1,986,756

 

 

3,094,015

 

2,902,776

 

3,115,774

Non-controlling interest

 

(5,154)

 

(11,347)

 

(8,660)

 

 

3,088,861

 

2,891,429

 

3,107,114

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

256,206

 

284,352

 

308,312

Obligations under finance leases

 

19,530

 

24,382

 

20,163

Amounts due to related companies

 

-

 

-

 

-

Deferred liability

 

26,644

 

17,729

 

22,611

Deferred taxation

6(e)

6,865

 

7,318

 

6,909

 

 

309,245

 

333,781

 

357,995

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

94,913

 

73,416

 

95,247

Collateral management agreement

10

176,159

 

136,774

 

107,213

Obligations under finance leases

 

11,111

 

12,679

 

18,248

Trade and other payables

 

173,859

 

284,165

 

297,390

Provisions

 

41,597

 

-

 

42,137

Assets held for disposal

14

-

 

12,092

 

-

Amounts due to related companies

 

362

 

131

 

232

Taxation payable

6(c)

12,109

 

8,617

 

2,925

Cash and cash equivalents

9

308,342

 

271,488

 

135,743

 

 

818,452

 

799,362

 

699,135

 

 

 

 

 

 

 

Total equity and liabilities

 

4,216,558

 

4,024,572

 

4,164,244

The accompanying notes form part of the financial statements. The interim financial statements on pages 19 to 52 were approved by the Board of Directors on 12 June 2019 and were signed on its behalf by:

)

) DIRECTORS

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2019

 

 

Unaudited

 

Audited

 

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

Note

USD '000s

 

USD '000s

 

USD '000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

13,683

 

17,595

 

13,628

Property, plant and equipment

 

237,539

 

275,810

 

237,110

Investment in associate

 

1,115

 

-

 

1,259

Deferred tax asset

6(j)

3,906

 

4,554

 

3,910

 

 

256,243

 

297,959

 

255,907

Current assets

 

 

 

 

 

 

Biological assets

8

30,741

 

35,797

 

14,843

Inventories

 

48,781

 

50,300

 

52,272

Trade and other receivables

 

5,624

 

12,265

 

12,771

Assets held for disposal

14

-

 

25,309

 

-

Amounts due from related companies

 

3,076

 

1,982

 

4,107

Income tax recoverable

6(h)

1,437

 

920

 

317

 

 

89,659

 

126,573

 

84,310

 

 

 

 

 

 

 

Total assets

 

345,902

 

424,532

 

340,217

EQUITY AND LIABILITIES

 

 

 

 

 

 

Capital and reserves

 

 

 

 

 

 

Share capital

 

449

 

449

 

449

Preference share capital

 

100

 

100

 

100

Share premium

 

185,095

 

185,095

 

185,095

Reserves

 

68,171

 

120,555

 

68,916

 

 

253,815

 

306,199

 

254,560

Non-controlling interest

 

(423)

 

(1,197)

 

(708)

 

 

253,392

 

305,002

 

253,852

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

21,018

 

29,995

 

25,189

Obligations under finance leases

 

1,602

 

2,572

 

1,647

Deferred liability

 

2,186

 

1,870

 

1,847

Deferred tax liability

6(j)

563

 

772

 

565

 

 

25,369

 

35,209

 

29,248

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

7,786

 

7,744

 

7,782

Collateral management agreement

10

14,451

 

14,428

 

8,759

Obligations under finance leases

 

911

 

1,337

 

1,491

Trade and other payables

 

14,263

 

29,975

 

24,294

Provisions

 

3,412

 

-

 

3,443

Assets held for disposal

14

-

 

1,276

 

-

Amounts due to related companies

 

30

 

14

 

19

Taxation payable

6(h)

993

 

909

 

239

Cash and cash equivalents

9

25,295

 

28,638

 

11,090

 

 

67,141

 

84,321

 

57,117

 

 

 

 

 

 

 

Total equity and liabilities

 

345,902

 

424,532

 

340,217

 

The accompanying notes form part of the financial statements. The interim financial statements on pages 19 to 52 were approved by the Board of Directors on 12 June 2019 and were signed on its behalf by

)

) DIRECTORS

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2019

 

Unaudited

 

Audited

 

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

Cash (outflow)/inflow (on)/from operating activities

 

 

 

 

 

(Loss)/profit before taxation

(30,156)

 

27,293

 

28,011

Finance costs

36,367

 

40,663

 

70,215

Profit on disposal of property, plant and equipment

126

 

(1,358)

 

(220)

Depreciation

58,727

 

51,474

 

105,789

Share of loss of equity accounted investment

1,819

 

-

 

742

Loss on disposal of investment

-

 

-

 

52,265

Loss on discontinued operations

-

 

(11,290)

 

-

Fair value price adjustment

15,729

 

4,283

 

15,245

Net unrealised foreign exchange (gains)/losses

(1,011)

 

(1,394)

 

22,343

Earnings before interest, tax, depreciation and amortisation

81,601

 

109,671

 

294,390

Increase in biological assets

(193,054)

 

(171,501)

 

(29,062)

Decrease in inventory

45,171

 

39,575

 

(123,393)

Decrease /(increase) in trade and other receivables

87,754

 

(25,477)

 

(65,522)

Decrease/(increase) in amounts due from related companies

12,770

 

(7,367)

 

(38,850)

(Decrease)/increase in trade and other payables

(124,071)

 

(7,678)

 

47,684

Increase in amount due to related companies

130

 

50

 

151

(Decrease)/increase in deferred liability

(4,334)

 

973

 

5,855

Cash outflow from assets held for disposal

-

 

(7,746)

 

-

Income tax paid

(5,733)

 

(5,749)

 

(11,618)

Net cash (outflow)/inflow (on)/from operating activities

(99,766)

 

(75,249)

 

79,635

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(54,596)

 

(74,257)

 

(144,022)

Proceeds from disposal of investment

-

 

-

 

151,680

Proceeds from sale of assets

-

 

19,949

 

-

Net cash (outflow)/ inflow (on)/ from investing activities

(54,596)

 

(54,308)

 

7,658

Net cash (outflow)/ inflow before financing

(154,362)

 

(129,557)

 

87,293

 

 

 

 

 

 

Financing

 

 

 

 

 

Long term loans repaid

(49,876)

 

(48,550)

 

(79,873)

Receipt of short term funding

67,849

 

76,526

 

25,088

Lease finance repaid

(7,704)

 

(10,770)

 

(12,044)

Finance costs including discontinued operations

(36,367)

 

(40,663)

 

(70,215)

Net cash outflow from financing

(26,098)

 

(23,457)

 

(137,044)

 

 

 

 

 

 

Decrease in cash and cash equivalents

(180,460)

 

(153,014)

 

(49,751)

Cash and cash equivalents at beginning of period

(135,743)

 

(105,148)

 

(105,148)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

7,861

 

(13,326)

 

19,156

Cash and cash equivalents at end of period

(308,342)

 

(271,488)

 

(135,743)

Represented by:

 

 

 

 

 

Cash in hand and at bank

50,801

 

61,857

 

101,123

Bank overdrafts

(359,143)

 

(333,345)

 

(236,866)

 

(308,342)

 

(271,488)

 

(135,743)

        
 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2019

 

Unaudited

 

Audited

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

USD'000s

 

USD'000s

 

USD'000s

Cash (outflow)/inflow (on)/from operating activities

 

 

 

 

 

(Loss)/profit before taxation

(2,531)

 

2,758

 

2,823

Finance costs

3,051

 

4,107

 

7,078

Profit/(loss) on disposal of property, plant and equipment

11

 

(137)

 

(22)

Depreciation

4,927

 

5,199

 

10,665

Share of loss of equity accounted investment

153

 

-

 

75

Loss of disposal of investments

-

 

-

 

5,269

Loss on discontinued operations

-

 

(1,107)

 

-

Fair value price adjustment

1,320

 

433

 

1,537

Net unrealised foreign (gains)/ exchange losses

(85)

 

(141)

 

2,252

Earnings before interest, tax, depreciation and amortisation

6,846

 

11,112

 

29,677

Increase in biological assets

(16,196)

 

(18,438)

 

(2,930)

Decrease /(increase) in inventory

3,790

 

3,104

 

(12,439)

Decrease /(increase) in trade and other receivables

7,362

 

(2,875)

 

(6,605)

Decrease /(increase) in amounts due from related companies

1,071

 

(801)

 

(3,916)

(Decrease)/ increase in trade and other payables

(10,409)

 

(204)

 

4,807

Increase in amount due to related companies

11

 

5

 

15

(Decrease)/increase in deferred liability

(364)

 

137

 

590

Cash outflow from assets held for disposal

-

 

(1,272)

 

-

Income tax paid

(481)

 

(581)

 

(1,171)

Net cash (outflow)/inflow (on)/from operating activities

(8,370)

 

(9,813)

 

8,028

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(4,580)

 

(7,501)

 

(14,518)

Proceeds from disposal of investment

-

 

-

 

16,000

Proceeds from sale of assets

-

 

2,098

 

-

Net cash outflow on investing activities

(4,580)

 

(5,403)

 

1,482

Net cash outflow before financing

(12,950)

 

(15,216)

 

9,510

Financing

 

 

 

 

 

Long term loans repaid

(4,184)

 

(4,279)

 

(8,052)

Receipt of short term funding

5,692

 

8,198

 

2,529

Lease finance repaid

(646)

 

(1,038)

 

(1,214)

Finance costs including discontinued operations

(3,051)

 

(4,107)

 

(7,078)

Net cash outflow from financing

(2,189)

 

(1,226)

 

(13,815)

 

 

 

 

 

 

Decrease in cash and cash equivalents

(15,139)

 

(16,442)

 

(4,305)

Cash and cash equivalents at beginning of period

(11,090)

 

(10,874)

 

(10,874)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

934

 

(1,322)

 

4,089

Cash and cash equivalents at end of period

(25,295)

 

(28,638)

 

(11,090)

Represented by:

 

 

 

 

 

Cash in hand and at bank

4,167

 

6,525

 

8,262

Bank overdrafts

(29,462)

 

(35,163)

 

(19,352)

 

(25,295)

 

(28,638)

 

(11,090)

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2019

 

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 7,971 Ha of irrigated row crops and 8,623 Ha of rain-fed/dry-land crops available for planting each year. The Group also has operations in West Africa, Nigeria and Ghana.

 

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 ZMW94.9 million (USD7.8 million) [30 September 2018: ZMW95.2 million (USD7.8 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 6 month periods ended 31 March 2019 and 31 March 2018 do not constitute statutory accounts. The figures for the year ended 30 September 2018 have been extracted from the 2018 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 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.

 

 

IFRS 9 'Financial Instruments'

IFRS 9 replaces IAS 39 'Financial Instruments: Recognition and Measurement'. It makes major changes to the previous guidance on the classification and measurement of financial assets and introduces an 'expected credit loss' model for the impairment of financial assets.

 

When adopting IFRS 9, the Group has applied transitional relief and opted not to restate prior periods. Differences arising from the adoption of IFRS 9 in relation to classification, measurement, and impairment are recognised in retained earnings.

 

IFRS 9 also contains new requirements on the application of hedge accounting. The new requirements look to align hedge accounting more closely with entities' risk management activities by increasing the eligibility of both hedged items and hedging instruments and introducing a more principles-based approach to assessing hedge effectiveness. The Group applies the new hedge accounting requirements prospectively and all hedges qualify for being regarded as continuing hedging relationships.

 

The adoption of IFRS 9 has impacted the following areas:

 

· The equity investment in Zampalm Limited classified under IAS 39 is measured at fair value through profit or loss as the cash flows are not solely payments of principal and interest (SPPI). The Group did not elect to irrevocably designate any of the equity investments at fair value with changes presented in other comprehensive income.

 

· the impairment of financial assets applying the expected credit loss model. This affects the Group's trade receivables and investments in debt-type assets measured at amortised cost. For contract assets arising from IFRS 15 and trade receivables, the Group applies a simplified model of recognising lifetime expected credit losses as these items do not have a significant financing component.

On the date of initial application, 1 October 2018, the financial instruments of the Group were reclassified as follows:

 

 

 

Measurement category

 

Carrying amount

 

 

Original IAS 39 category

New IFRS 9 category

 

Closing balance

30 September 2018 (IAS 39)

Adoption of IFRS 9

Opening balance 1 October 2018 (IFRS 9)

Non-current financial assets

 

 

 

 

 

 

 

Other long-term financial assets

 

 

 

 

 

 

 

Investment in Zampalm

 

FVTPL

FVTPL

 

47,854

-

47,854

 Sub-total

 

 

 

 

47,854

-

47,854

Current financial assets

 

 

 

 

-

-

-

 

 

 

 

 

 

 

 

Trade and other receivables

 

Amortised cost

Amortised cost

 

117,415

-

117,415

Amounts due from related companies

 

Amortised cost

Amortised cost

 

50,272

-

50,272

 Sub-total

 

 

 

 

167,687

-

167,687

Total financial asset balances

 

 

 

 

215,541

-

215,541

 

  

 

There have been no changes to the classification or measurement of financial liabilities as a result of the application of IFRS 9.

 

Reconciliation of statement of financial position balances from IAS 39 to IFRS 9 at 1 October 2018:

 

 

IAS 39 carrying amount 30 September 2018

Reclassification

Remeasurement

IFRS 9 carrying amount 1 October 2018

Retained earnings effect

Fair value through profit and loss

 

 

 

 

 

FVTPL in IAS 39

47,854

-

-

47,854

-

From available for sale

 -

-

-

-

-

Total change to fair value through profit or loss

-

-

-

-

-

 

 

 

 

 

 

Amortised cost (including held to maturity in IAS 39)

 167,687

-

-

167,687

-

 

 

 

 

 

 

Total financial asset balances, reclassification and remeasurement at 1 October 2018

215,541

-

-

215,541

-

           

 

 

 

(e) 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 original 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 2018 9.90 9.48

Year ended 30 September 2018 9.92 12.24

6 months ended 31 March 2019  11.92 12.19

 

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 2018 36.09 37.66

Year ended 30 September 2018 36.09 29.44

6 months ended 31 March 2019 30.30 29.39

 

Average Closing

ZMW: Ghana Ced exchange rate exchange rate

6 months ended 31 March 2018 0.45 0.47

Year ended 30 September 2018 0.46 0.39

6 months ended 31 March 2019 0.42 0.44

 

(f) General information and basis of preparation

The condensed interim consolidated financial statements are for the six months ended 31 March 2019 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 2018.

 

(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 2018.

 

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 the economy. Factors contributing to the Group's strong position are:

 

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

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

(c) 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 2018.

 

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 2019, 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 2019

(i) in Zambian Kwacha

 

Segment

Revenue

 

Gross Profit

 

ZMW'000s

 

ZMW'000s

Retailing - Zambia

882,826

 

84,017

Master Meats (Nigeria)

70,097

 

14,496

Master Meats (Ghana)

22,683

 

7,458

Retailing West Africa

92,780

 

21,954

Total Retailing

975,606

 

105,971

 

 

 

 

Beef

242,892

 

60,768

Chicken

167,865

 

53,469

Pork

120,561

 

19,194

Milk and dairy

106,248

 

32,714

Fish

18,613

 

4,361

Eggs

25,619

 

5,802

Total Cold Chain Food Production

681,798

 

176,308

Gross Combined Retail and CCFP

1,657,404

 

282,279

Less: Intra/ Inter Sales

(648,538)

 

-

Combined Retail and CCFP

1,008,866

 

282,279

Stock Feed

412,344

 

77,544

Crops - row crops

150,529

 

93,323

 

 

 

 

Mill and bakery

83,198

 

13,041

Leather and shoe

12,931

 

4,383

Total Other

96,129

 

17,424

Total

1,667,868

 

470,570

Less: intra/inter group Sales

(251,378)

 

-

Group total

1,416,490

 

470,570

 

 

 

 

Central operating costs

 

 

(459,193)

Operating profit

 

 

11,377

Foreign exchange losses

 

 

(3,347)

Finance costs

 

 

(36,367)

Share of loss of equity accounted investment

 

 

(1,819)

Loss before tax

 

 

(30,156)

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Property, plant and equipment

2,023,654

204,122

84,283

583,540

2,895,599

Biological assets and inventories

630,330

61,762

21,886

255,390

969,368

Cash, cash equivalents and bank overdrafts

(242,691)

(76,614)

1,378

9,585

(308,342)

 

 

 

Period ended 31 March 2019

(ii) in US Dollars

 

Segment

Revenue

 

Gross Profit

 

USD '000s

 

USD '000s

Retailing - Zambia

74,063

 

7,048

Master Meats (Nigeria)

5,881

 

1,216

Master Meats (Ghana)

1,903

 

626

Retailing West Africa

7,784

 

1,842

Total Retailing

81,847

 

8,890

 

 

 

 

Beef

20,377

 

5,098

Chicken

14,083

 

4,486

Pork

10,114

 

1,610

Milk and dairy

8,913

 

2,744

Fish

1,561

 

366

Eggs

2,149

 

487

Total Cold Chain Food Production

57,197

 

14,791

Gross Combined Retail and CCFP

139,044

 

23,681

Less: Intra/ Inter Sales

(54,408)

 

-

Combined Retail and CCFP

84,636

 

23,681

Stock Feed

34,593

 

6,505

Crops - row crops

12,628

 

7,829

 

 

 

 

Mill and bakery

6,980

 

1,094

Leather and shoe

1,085

 

368

Total Other

8,065

 

1,462

Total

139,922

 

39,477

Less: intra/inter group sales

(21,089)

 

-

Group total

118,833

 

39,477

 

 

 

 

Central operating costs

 

 

(38,523)

Operating profit

 

 

954

Foreign exchange losses

 

 

(281)

Share of loss of equity accounted investment

 

 

(153)

Finance costs

 

 

(3,051)

Loss before tax

 

 

(2,531)

 

Operating assets/(liabilities)

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property, plant and equipment

166,009

16,745

6,914

47,871

237,539

Biological assets and inventories

51,709

5,067

1,795

20,951

79,522

Cash, cash equivalents and bank overdrafts

(19,909)

(6,285)

113

786

(25,295)

 

Period ended 31 March 2018

(i) in Zambian Kwacha

 

Segment

Revenue

Gross Profit

 

ZMW'000s

ZMW'000s

Retailing - Zambia

774,680

91,331

Master Meats (Nigeria)

49,410

9,165

Master Meats (Ghana)

16,289

5,116

Retailing West Africa

65,699

14,281

Total Retailing

840,379

105,612

 

 

 

Beef

233,937

63,402

Chicken

167,865

57,377

Pork

115,236

16,234

Milk and dairy

90,659

28,784

Fish

26,505

5,714

Eggs

31,041

7,982

Total Cold Chain Food Production

665,243

179,493

 

 

 

Stock Feed

307,598

82,809

Crops - row crops

110,356

78,791

 

 

 

Mill and bakery

48,635

9,161

Leather and shoe

17,281

5,286

Edible oils

-

-

Total Other

65,916

14,447

Total

1,989,492

461,152

Less: intra/inter group Sales

(763,409)

 

Group total

1,226,083

461,152

 

 

 

Central operating costs

 

(398,815)

Operating profit

 

62,337

Foreign exchange gains

 

5,619

Finance costs

 

(40,663)

Profit before tax

 

27,293

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Property, plant and equipment

1,893,247

189,482

86,541

445,410

2,614,680

Biological assets and inventories

581,047

56,883

25,114

153,157

816,201

Cash, cash equivalents and bank overdrafts

(181,614)

(103,769)

(696)

14,591

(271,488)

 

 

 

Period ended 31 March 2018

(ii) in US Dollars

 

Segment

Revenue

 

Gross Profit

 

USD '000s

 

USD '000s

Retailing - Zambia

78,251

 

9,225

Master Meats (Nigeria)

4,991

 

926

Master Meats (Ghana)

1,645

 

517

Retailing West Africa

6,636

 

1,443

Total Retailing

84,887

 

10,668

 

 

 

 

Beef

23,630

 

6,404

Chicken

16,956

 

5,796

Pork

11,640

 

1,640

Milk and dairy

9,157

 

2,907

Fish

2,677

 

577

Eggs

3,135

 

806

Total Cold Chain Food Production

67,195

 

18,130

 

 

 

 

Stock Feed

31,071

 

8,365

Crops - row crops

11,147

 

7,959

 

 

 

 

Mill and bakery

4,913

 

925

Leather and shoe

1,746

 

534

Edible oils

-

 

-

Total Other

6,659

 

1,459

Total

200,959

 

46,581

Less: intra/inter group sales

(77,112)

 

-

Group total

123,847

 

46,581

 

 

 

 

Central operating costs

 

 

(40,284)

Operating profit

 

 

6,297

Foreign exchange gains

 

 

568

Finance costs

 

 

(4,107)

Profit before tax

 

 

2,758

 

Operating assets/(liabilities)

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property, plant and equipment

188,422

19,987

9,129

58,272

275,810

Biological assets and inventories

61,292

6,000

2,649

16,156

86,097

Cash, cash equivalents and bank overdrafts

(19,158)

(10,946)

(73)

1,539

(28,638)

 

 

 

Period ended 30 September 2018

(i) in Zambian Kwacha

 

Segment

Revenue

 

Gross Profit

 

ZMW'000s

 

ZMW'000s

Retailing - Zambia

1,548,421

 

166,053

Master Meats (Nigeria)

109,798

 

22,088

Master Meats (Ghana)

35,015

 

10,976

Retailing West Africa

144,813

 

33,064

Total Retailing

1,693,234

 

199,117

 

 

 

 

Beef

456,613

 

125,148

Chicken

243,472

 

60,124

Zamhatch

103,779

 

66,792

Pork

223,085

 

34,610

Milk and dairy

178,684

 

66,160

Fish

49,354

 

10,631

Eggs

58,065

 

16,405

Total Cold Chain Food Production

1,313,052

 

379,870

Gross Combined Retail and CCFP

3,006,286

 

578,987

Less: Intra/ Inter Sales

(1,001,575)

 

-

Combined Retail and CCFP

2,004,711

 

578,987

Stock Feed

706,008

 

163,442

Crops - row crops

515,585

 

189,601

 

 

 

 

Mill and bakery

110,713

 

19,810

Leather and shoe

30,739

 

7,319

Edible oils

-

 

-

Total Other

141,452

 

27,129

Total

3,367,756

 

959,159

Less: intra/inter group Sales

(587,167)

 

-

Group total

2,780,589

 

959,159

 

 

 

 

Central operating costs

 

 

(840,889)

Operating profit

 

 

118,270

Foreign exchange gains

 

 

(19,302)

Finance costs

 

 

(70,215)

Share of loss on equity accounted investment

 

 

(742)

Profit before tax

 

 

28,011

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

 

Property, plant and equipment

2,154,822

196,004

85,302

466,093

2,902,221

 

Biological assets and inventories

639,667

61,984

20,408

99,426

821,485

 

Cash, cash equivalents and bank overdrafts

(76,971)

(66,994)

1,099

7,123

(135,743)

 

 

 

Period ended 30 September 2018

(i) in US Dollars

 

Segment

Revenue

Gross Profit

 

USD'000s

USD'000s

Retailing - Zambia

156,091

16,738

Master Meats (Nigeria)

11,068

2,227

Master Meats (Ghana)

3,530

1,106

Retailing West Africa

14,598

3,333

Total Retailing

170,689

20,071

 

 

 

Beef

46,029

12,615

Chicken

24,543

6,061

Zamhatch

10,462

6,733

Pork

22,488

3,489

Milk and dairy

18,013

6,669

Fish

4,975

1,072

Eggs

5,853

1,654

Total Cold Chain Food Production

132,363

38,293

Gross Combined Retail and CCFP

303,052

 

Less: Intra/ Inter Sales

(100,965)

 

Combined Retail and CCFP

202,087

58,364

Stock Feed

71,170

16,476

Crops - row crops

51,974

19,113

 

 

 

Mill and bakery

11,161

1,997

Leather and shoe

3,099

739

Edible oils

-

-

Total Other

14,260

2,736

Total

339,491

96,689

Less: intra/inter group Sales

(59,190)

-

Group total

280,301

96,689

 

 

 

Central operating costs

 

(84,767)

Operating profit

 

11,922

Foreign exchange gains

 

(1,946)

Finance costs

 

(7,078)

Share of loss on equity accounted investment

 

(75)

Profit before tax

 

2,823

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

 

Property, plant and equipment

176,048

16,013

6,969

38,080

237,110

 

Biological assets and inventories

52,260

5,064

1,667

8,124

67,115

 

Cash, cash equivalents and bank overdrafts

(6,288)

(5,473)

90

581

(11,090)

 

 

 

 

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

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

ZMW'000s

ZMW'000s

 

ZMW'000s

ZMW'000s

 

ZMW'000s

ZMW'000s

 Zambia

1,299,747

3,100,818

 

1,133,060

2,811,187

 

2,587,262

3,110,257

 West Africa

92,780

22,793

 

65,699

13,470

 

144,813

22,031

 Rest of world

23,963

-

 

27,324

-

 

48,514

-

 

1,416,490

3,123,611

 

1,226,083

2,824,657

 

2,780,589

3,132,288

 

 

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

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

109,039

254,373

 

114,451

296,538

 

260,814

254,107

 West Africa

7,784

1,870

 

6,636

1,421

 

14,598

1,800

 Rest of world

2,010

-

 

2,760

-

 

4,889

-

 

118,833

256,243

 

123,847

297,959

 

280,301

255,907

 

 

 

6. Taxation

 

 

 

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

Income tax expense

 

ZMW'000s

ZMW'000s

ZMW'000s

(a)

Tax charge

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

1,442

4,035

9,046

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(e))

 

191

298

(4,789)

 

Tax charge/(credit) for the period

 

1,633

4,333

4,257

 

 

 

 

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

(b)

Reconciliation of tax charge

 

 

 

 

 

 (Loss)/profit before taxation

 

(30,156)

27,293

28,011

 

 Taxation on accounting profit

 

(16,925)

(2,998)

(15,231)

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

2,103

1,283

3,398

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

(2,945)

(10,405)

(8,591)

 

 Livestock and crop valuations adjustment

 

(1,336)

(2,123)

(2,264)

 

 Other income

 

-

1,045

59

 

 Unrealised exchange gains/(losses)

 

646

69

(997)

 

 Unrealised tax loss

 

19,899

17,164

32,672

 

 Tax charge for the period

 

1,442

4,035

9,046

 

 

 

 

 

 

(c)

Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

(960)

1,612

1,612

 

Charge for the period

 

1,442

4,035

9,046

 

Taxation paid

 

(5,890)

(5,749)

(11,618)

 

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

 

(5,408)

(102)

(960)

 

 

 

 

 

 

 

Taxation payable

 

12,109

8,617

2,925

 

Taxation recoverable

 

(17,517)

(8,719)

(3,885)

 

Taxation payable as at 30 September

 

(5,408)

(102)

(960)

 

 

(d) Income tax returns have been filed with the ZRA for the tax year ended 31 December 2018. Quarterly tax returns for the period were made on the due dates.

 

 

(e) Deferred taxation

 

 

 

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

17,223

12,099

13,444

 

Accelerated tax allowances

 

46,259

41,974

38,384

 

Provisions

 

(6,409)

(4,140)

(6,019)

 

Tax loss

 

(97,827)

(85,791)

(86,754)

 

 

 

(40,754)

(35,858)

(40,945)

 

Analysis of movement:

 

 

 

 

 

Asset as at 1 October

 

(40,945)

(36,156)

(36,156)

 

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

 

191

298

(4,789)

 

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

 

(40,754)

(35,858)

(40,945)

 

Deferred tax asset

 

(47,619)

(43,176)

(47,854)

 

Deferred tax liability

 

6,865

7,318

6,909

 

 

 

(40,754)

(35,858)

(40,945)

 

 

 

Income tax expense

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

 

 

USD'000s

USD'000s

USD'000s

(f)

Tax charge

 

 

 

 

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

121

408

912

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(j))

 

16

30

(483)

 

Tax (credit)/charge for the period

 

137

438

429

 

 

 

 

 

 

(g)

Reconciliation of tax charge

 

 

 

 

 

 Profit/(loss) before taxation

 

(2,531)

2,758

2,823

 

 Taxation on accounting profit

 

(1,420)

(303)

(1,535)

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

176

130

344

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

(247)

(1,051)

(866)

 

 Livestock and crop valuations adjustment

 

(112)

(215)

(228)

 

 Other income

 

-

106

6

 

 Unrealised exchange (gains)/losses

 

54

7

(100)

 

 Unrealised tax loss

 

1,670

1,734

3,291

 

 Tax charge for the period

 

121

408

912

 

 

 

 

 

 

(h)

 Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

(78)

167

167

 

Charge for the year

 

121

408

912

 

Taxation paid

 

(494)

(581)

(1,171)

 

Foreign exchange

 

7

(5)

14

 

Taxation payable as at the end of the period

 

(444)

(11)

(78)

 

 

 

 

 

 

 

Taxation payable

 

993

909

239

 

Taxation recoverable

 

(1,437)

(920)

(317)

 

Taxation payable as at 30 September

 

(444)

(11)

(78)

 

(i) Income tax returns have been filed with the ZRA for the year 31 December 2018. Quarterly tax returns for the period were made on the due dates.

 

 

 

 

 

31 Mar 2019

31 Mar 2018

30 Sept 2018

(j)

Deferred taxation

 

USD'000s

USD'000s

USD'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

1,413

1,276

1,098

 

Accelerated tax allowances

 

3,795

4,429

3,136

 

Provisions

 

(526)

(437)

(492)

 

Tax loss

 

(8,025)

(9,050)

(7,087)

 

 

 

(3,343)

(3,782)

(3,345)

 

Analysis of movement:

 

 

 

 

 

Liability as at 1 October

 

(3,345)

(3,739)

(3,739)

 

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

 

16

30

(483)

 

Foreign exchange

 

(14)

(73)

877

 

(Asset)/liability as at the end of period

 

(3,343)

(3,782)

(3,345)

 

 

 

 

 

 

 

Deferred tax asset

 

(3,906)

(4,554)

(3,910)

 

Deferred tax liability

 

563

772

565

 

 

 

(3,343)

(3,782)

(3,345)

7. Earnings per share

Basic and diluted earningsper 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 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:

 

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD '000s

 Basic earnings per share

 

 

 

 

 

 

 

 

Profit/(loss) for the period

(32,379)

(2,717)

 

12,295

1,243

 

10,601

1,068

 

 

 

 

 

 

 

 

 

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

300,580

300,580

 

300,580

300,580

 

300,580

300,580

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

401,187

401,187

 

401,187

401,187

 

401,187

401,187

 

 

 

 

 

 

 

 

 

Basic earnings per share (ZMW ngwee and US cents) - Continued operations

(10.58)

(0.89)

 

7.64

0.77

 

7.90

0.80

Basic earnings per share (ZMW ngwee and US cents) - Discontinued operations

-

-

 

(3.76)

(0.38)

 

(4.41)

(0.44)

Total Basic earnings per share (ZMW ngwee and US cents)

(10.58)

(0.89)

 

3.88

0.39

 

3.49

0.36

Diluted earnings per share

 

 

 

 

 

 

 

 

 

Basic earnings per share - continued operations

(7.92)

(0.67)

 

5.72

0.58

 

 

5.92

 

0.60

 

Basic earnings per share - discontinued operations

-

-

 

(2.81)

(0.28)

 

 

(3.31)

 

(0.33)

 

Total Basic earnings per share

(7.92)

(0.67)

 

2.91

0.30

 

 

2.61

 

0.27

 

 

 

8. Biological assets

 

(a) 31 March 2019

Biological assets comprise standing crops, feedlot cattle, dairy cattle, pigs and chickens. At 31 March 2019 there were 12,800 cattle (10,057 feedlot cattle and 2,743 dairy cattle), 880,335 chickens (576,988 layers and 303,347 broilers), and 5,026 pigs. A total of 18,372 feedlot cattle, 64 dairy cattle, 4,256 pigs and 3,627,322 chickens were culled during the period.

 

(i) in Zambian Kwacha

 

 

 

 

Gains arising

Gains arising

Decrease due to

 

 

 

Increase

from fair value

from fair value

harvest/

 

 

As at

due to

attributable to

attributable to

transferred

As at 31

 

1 Oct 2018

purchases

physical changes

price changes

to inventory

Mar 2019

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

42,419

184,328

182,500

(15,824)

(150,529)

242,894

Feedlot cattle

56,750

163,937

64,877

-

(239,309)

46,255

Dairy Cattle

48,336

30,741

75,414

-

(108,248)

46,243

Pigs

4,431

2,497

1,070

95

(3,712)

4,381

Chickens

29,738

111,069

85,446

-

(191,298)

34,955

Total

181,674

492,572

409,307

(15,729)

(693,096)

374,728

 

(ii) in US Dollars

 

As at 1

Oct 2018

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 Mar

2019

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

3,466

(359)

15,464

15,310

(1,327)

(12,628)

19,926

Feedlot cattle

4,636

39

13,753

5,443

-

(20,076)

3,795

Dairy Cattle

3,949

20

2,579

6,327

-

(9,081)

3,794

Pigs

362

2

209

90

7

(311)

359

Chickens

2,430

-

9,318

7,168

-

(16,049)

2,867

Total

14,843

(298)

41,323

34,338

(1,320)

(58,145)

30,741

 

 

(b) 31 March 2018

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 31 March 2018 there were 14,178 cattle (10,615 feedlot cattle, nil standing cattle and 3,563 dairy cattle) and 518,518 chickens (314,498 layers and 204,020 broilers), and 4,553 pigs. A total of 16,445 feedlot cattle, 586 dairy cattle, 4,083 pigs and 3,687,624 chickens were culled during the period.

 

 

(i) in Zambian Kwacha

 

 

 

 

Gains arising

Gains arising

Decrease due to

 

 

 

Increase

from fair value

from fair value

harvest/

 

 

As at

due to

attributable to

attributable to

transferred

As at 31

 

1 Oct 2017

purchases

physical changes

price changes

to inventory

Mar 2018

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

45,796

146,682

138,126

(4,377)

(112,384)

213,843

Feedlot cattle

46,507

94,975

41,436

-

(127,372)

55,546

Dairy Cattle

45,074

14,363

2,593

-

(21,402)

40,628

Pigs

3,688

3,723

1,755

94

(5,231)

4,029

Chickens

26,792

131,925

33,820

-

(167,225)

25,312

Palm plantation

62,739

8,057

149

-

(89)

70,856

Total

230,596

399,725

217,879

(4,283)

(433,703)

410,214

Less: Non current biological assets

(62,739)

(8,057)

(149)

-

89

(70,856)

Total

167,857

391,668

217,730

(4,283)

(433,614)

339,358

 

(ii) in US Dollars

 

As at 1

Oct 2017

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 Mar

2018

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

4,736

847

14,816

13,952

(442)

(11,352)

22,557

Feedlot cattle

4,811

135

9,593

4,185

-

(12,866)

5,858

Dairy Cattle

4,660

75

1,451

262

-

(2,162)

4,286

Pigs

381

10

376

177

9

(528)

425

Chickens

2,771

49

13,326

3,416

-

(16,891)

2,671

Palm Plantation

6,488

167

813

15

-

(9)

7,474

Total

23,847

1,283

40,375

22,007

(433)

43,808

43,271

Less: non-current biological assets

(6,488)

(167)

(813)

(15)

-

9

(7,474)

Total

17,359

1,116

39,562

21,992

(433)

(43,799)

35,797

 

 

 

(c) 30 September 2018

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs and chickens. At 30 September 2018 there were 15,315 cattle (12,757 feedlot cattle and 2,558 dairy cattle) and 736,192 chickens (544,311 layers and 191,881 broilers), and 4,936 pigs. A total of 30,906 feedlot cattle, 905 dairy cattle, 8,263 pigs and 7,743,542 chickens were culled during the year.

 

(i) in Zambian Kwacha

 

 

 

 

Gains/(losses) arising

Gains arising

Decrease due to

 

 

 

Increase

from fair value

from fair value

harvest/

 

 

As at 1

due to

attributable to

attributable to

transferred

As at 30

 

Oct 2017

purchases

physical changes

price changes

to inventory

Sept 2018

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

45,796

307,076

212,510

(4,377)

(518,586)

42,419

Feedlot Cattle

46,507

309,342

155,215

(4,030)

(450,284)

56,750

Dairy Cattle

45,074

59,527

129,311

(6,892)

(178,684)

48,336

Pigs

3,688

7,745

3,881

54

(10,937)

4,431

Chickens

26,792

263,669

133,934

-

(394,657)

29,738

Palm oil plantation

62,741

-

-

-

(62,741)

-

Total

230,598

947,359

634,851

(15,245)

(1,615,889)

181,674

Less: Non-current biological assets

(62,741)

-

-

-

62,741

-

Total

167,857

947,359

634,851

(15,245)

(1,553,148)

181,674

 

(ii) in US Dollars

 

 

As at 1 Oct 2017

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 Sept 2018

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

4,736

(929)

30,955

21,422

(441)

(52,277)

3,466

Feedlot Cattle

4,811

(1,208)

31,184

15,647

(406)

(45,392)

4,636

Dairy Cattle

4,660

(1,039)

6,001

13,035

(695)

(18,013)

3,949

Pigs

381

(93)

781

391

5

(1,103)

362

Chickens

2,771

(638)

26,580

13,501

-

(39,784)

2,430

Palm oil plantation

6,488

(163)

-

-

-

(6,325)

-

Total

23,847

(4,070)

95,501

63,996

(1,537)

(162,894)

14,843

Less: Non-current biological assets

(6,488)

163

-

-

-

6,325

-

Total

17,359

(3,907)

95,501

63,996

(1,537)

(156,569)

14,843

9. Cash and cash equivalents

 

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Cash in hand and at bank

50,801

4,167

 

61,857

6,525

 

101,123

8,262

Bank overdrafts

(359,143)

(29,462)

 

(333,345)

(35,163)

 

(236,866)

(19,352)

 

(308,342)

(25,295)

 

(271,488)

(28,638)

 

(135,743)

(11,090)

 

(a) Banking facilities

 

The Group has overdraft facilities totalling ZMW74.6 million (2018: ZMW74.6 million) and USD5 million (2018: USD5 million) with Citibank Zambia Limited. The Citibank overdrafts bear interest rates of Bank of Zambia Policy rate plus 4.5 per cent. for the Kwacha facility and 6-month USD LIBOR rate plus 4 per cent. for the USD facility.

 

The Group has overdraft facilities totalling ZMW30 million (2018: ZMW30 million) and USD2 million (2018: USD2 million) with Standard Chartered Bank Zambia Plc. The Standard Chartered Bank overdrafts bear interest rates of Bank of Zambia Policy rate plus 4.5 per cent. on the Kwacha facilities and 1-month USD LIBOR rate plus 4 per cent on the USD facilities.

 

The Group has overdraft facilities totalling ZMW98.3 million (2018: ZMW98.3 million) with Zanaco Bank Plc. The Zanaco Bank overdraft bears an interest rate of Bank of Zambia Policy rate plus 4.5 per cent. on the Kwacha facility.

 

The Group has overdraft facilities totalling ZMW57.5 million (2018: ZMW57.5 million) and USD2 million (2018: USD2 million) with Stanbic Bank Zambia Limited. The Stanbic Bank overdrafts bear interest rate of Bank of Zambia Policy rate plus 4.5 per cent. on the Kwacha facility and 3-month USD LIBOR rate plus 4 per cent. on the USD facility.

 

(b) Bank overdrafts

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Bank overdrafts represented by:

 

 

 

 

 

 

 

 

Zanaco Bank PLC

(96,826)

(7,943)

 

(97,189)

(10,252)

 

(95,709)

(7,819)

Citibank Zambia Limited

(132,800)

(10,894)

 

(119,293)

(12,583)

 

(57,022)

(4,659)

Stanbic Bank Zambia Limited

(79,961)

(6,560)

 

(74,236)

(7,831)

 

(56,935)

(4,652)

Standard Chartered Bank Zambia PLC

(49,556)

(4,065)

 

(42,627)

(4,497)

 

(27,200)

(2,222)

 

(359,143)

(29,462)

 

(333,345)

(35,163)

 

(236,866)

(19,352)

 

(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 (USD14 million and ZMW8 million), Zanaco Bank Plc (ZMW98.3 million), and Stanbic Bank Zambia Limited (ZMW78.5 million).

 

All overdrafts are annual revolving facilities.

 

 

10. Interest bearing liabilities

 

 

31 Mar 2019

 

31 Mar 2018

 

30 Sept 2018

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

DEG - Deutsche Investitions

und Entwicklungsgesellschaft MBH (note (a))

206,376

16,930

 

197,658

20,850

 

231,413

18,907

 

 

Zanaco Bank Plc (note (b))

13,286

1,090

 

19,929

2,102

 

19,929

1,628

International Finance Corporation (note (d))

131,457

10,784

 

140,181

14,787

 

152,217

12,436

Standard Chartered Bank Zambia PLC (note (c))

176,159

14,451

 

136,774

14,428

 

107,213

8,759

 

527,278

43,255

 

494,542

52,167

 

510,772

41,730

Less: short-term portion (repayable within next 12 months)

(271,072)

(22,237)

 

(210,190)

(22,172)

 

(202,460)

(16,541)

Long-term portion (repayable after 12 months)

256,206

21,018

 

284,352

29,995

 

308,312

25,189

 

 

 

 

 

 

 

 

 

(a) (i) DEG Term Loan 3

The Group has a loan facility of USD5.68 million (2018: USD:7.1 million and original amount of USD10 million) 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 DEG term loan 3 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, R/E 5063 and Lot No. 8409/M (Chiawa farm).

(ii) DEG Term Loan 4

The Group has a loan facility of USD11.25 million (2018: USD:13.75 million and original amount of USD15 million) from DEG. Interest on the loan is 5.75 per cent. above the 6-month USD LIBOR rate per annum payable quarterly in arrears. The capital is repayable in 12 quarterly instalments of USD1,250,000 commencing March 2018 and expiring in March 2023.

 

The DEG term loan 4 is secured by:

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

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

 

 

(b) Zanaco Bank Plc

The Group has a loan facility of ZMW13.3 million (2018: ZMW19.9 million) with Zanaco Bank Plc. Interest on the loan is 4.5 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 has structured agricultural facilities with an annual revolving limit totalling USD20 million (2018: USD20 million) with Standard Chartered Bank Zambia Plc. The purpose of the facility is the financing of wheat, soya beans, and maize under collateral management agreements and is for 270 days. The balance on the facilities at period end was USD14.5 million (2018: USD14.4 million). Interest on the facility is 3-month USD LIBOR rate plus 3.25 per cent. per annum calculated on the daily overdrawn balances.

 

(d) International Finance Corporation Loan

(i) International Finance Corporation Loan 2

The company has a loan facility of USD8.96 million and ZMW22.2 million (2018: USD11.7 million and ZMW29.1 million and original amount of USD20 million and ZMW49.6 million). 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. Contingent liabilities

Certain legal cases are pending against the Company in the Courts of Law. In the opinion of the Directors, and the Company lawyers, none of these cases will result in any material loss to the Company for which a provision is required.

 

13 Fair value measurement

Fair value measurement of financial instruments

Financial assets and financial liabilities measured at fair value in the statement of financial position are grouped into three Levels of a fair value hierarchy. The three Levels are defined based on the observability of significant inputs to the measurement, as follows:

 

· Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities

· Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly

· Level 3: unobservable inputs for the asset or liability.

 

The following table shows the Levels within the hierarchy of financial assets and liabilities measured at fair value on a recurring basis at 31 March 2019 and 30 September 2018.

 

 

31 March 2019

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

 

 

 

 

Trade receivables

-

-

54,865

54,865

Total Assets

-

-

54,865

54,865

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(315,599)

-

(315,599)

Total Liabilities

-

(315,599)

-

(315,599)

 

 

 

 

 

Net fair value

-

(315,599)

54,865

(260,734)

 

 

30 September 2018

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

 

 

 

 

Trade receivables

-

-

117,415

117,415

Total Assets

-

-

117,415

117,415

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(465,188)

-

(465,188)

Total Liabilities

-

(465,188)

-

(465,188)

 

 

 

 

 

Net fair value

-

(465,188)

117,415

(347,773)

 

 

31 March 2019

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

 

 

 

 

Trade receivables

-

-

4,501

4,501

Total Assets

-

-

4,501

4,501

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(25,890)

-

(25,890)

Total Liabilities

-

(25,890)

-

(25,890)

 

 

 

 

 

Net fair value

-

(25,890)

4,501

(21,389)

 

 

 

30 September 2018

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

 

 

 

 

Trade receivables

-

-

9,593

9,593

Total Assets

-

-

9,593

9,593

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(38,006)

-

(38,006)

Total Liabilities

-

(38,006)

-

(38,006)

 

 

 

 

 

Net fair value

-

(38,006)

9,593

(28,413)

 

 

There were no transfers between Level 1 and Level 2 in 2019 or 2018.

 

Measurement of fair value of financial instruments

The Group's finance team performs valuations of financial items for financial reporting purposes, including Level 3 fair values, in consultation with third party valuation specialists for complex valuations. Valuation techniques are selected based on the characteristics of each instrument, with the overall objective of maximising the use of market-based information. The finance team reports directly to the acting Chief Financial Officer (CFO) and to the audit committee.

 

Valuation processes and fair value changes are discussed among the audit committee and the valuation team at least every year, in line with the Group's reporting dates. The valuation techniques used for instruments categorised in Levels 2 and 3 are described below:

 

Foreign currency forward contracts (Level 2)

The Group's foreign currency forward contracts are not traded in active markets. These have been fair valued using observable forward exchange rates and interest rates corresponding to the maturity of the contract. The effects of non-observable inputs are not significant for foreign currency forward contracts.

 

US-dollar loans (Level 2)

The fair values of the US-dollar loans are estimated using a discounted cash flow approach, which discounts the contractual cash flows using discount rates derived from observable market interest rates of similar loans with similar risk. The interest rate used for this calculation is 4.81% (2018: 4.81%).

 

Contingent consideration (Level 3)

The group did not have any contingent consideration during the year.

 

Fair value measurement of non-financial assets

The following table shows the Levels within the hierarchy of non-financial assets measured at fair value on a recurring basis at 31 March 2019 and 30 September 2018:

 

 

31 March 2019

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

1,165,863

-

1,165,863

Office building in Zambia

-

48,259

-

48,259

 

 

 

 

 

 

30 September 2018

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

1,182,870

-

1,182,870

Office building in Zambia

-

40,225

-

40,225

 

 

 

 

 

 

31 March 2019

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

95,641

-

95,941

Office building in Zambia

-

3,959

-

3,959

 

 

 

 

 

 

30 September 2018

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

96,640

-

96,640

Office building in Zambia

-

3,286

-

3,286

 

 

 

 

 

 

 

Fair value of the Group's main property assets is estimated based on appraisals performed by independent, professionally-qualified property valuers, Fairworld Properties Limited. The significant inputs and assumptions are developed in close consultation with management. The valuation processes and fair value changes are reviewed by the Board of Directors and audit committee at each reporting date.

 

Further information is set out below.

 

Land held for production in Zambia (Level 2)

Land has been valued using the direct comparison method. This method has been adopted as the most appropriate for the purpose of this valuation as there are enough comparisons available on the open market for land. The land was revalued on 30 September 2017.

 

The significant unobservable input is the adjustment for factors specific to the land in question. The extent and direction of this adjustment depends on the number and characteristics of the observable market transactions in similar properties that are used as the starting point for valuation. Although this input is a subjective judgement, management considers that the overall valuation would not be materially affected by reasonably possible alternative assumptions.

 

The fair values of the office buildings are estimated by using the direct comparison method. This method has been adopted as the most appropriate for the purpose of this valuation as there are enough comparisons available on the open market for buildings.

 

Level 3 fair value measurement

The Group did not have any financial instruments classified within level 3 (30 September 2018: ZMW nil: 31 March 2018: ZMW nil) therefore no reconciliation of balances is required.

 

 

14. Assets held for sale

During the previous period management decided to sell 90% of a 100% owned subsidiary, Zampalm Limited (Zampalm). The sale was concluded on 6 April 2018. As such the assets and liabilities of Zampalm are disclosed in accordance with IFRS 5.

 

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

 

March 2018 ZMW'000

March 2018 USD'000

Revenue

86

9

Cost of sales

(6,244)

(631)

Administration costs

(4,804)

(485)

Operating loss

(10,962)

(1,107)

Depreciation

(328)

(33)

Loss from discontinued operations before tax

(11,290)

(1,140)

Tax (expense)/credit

-

-

Loss for the period

(11,290)

(1,140)

 

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

 

March 2018 ZMW'000

March 2018 USD'000

Property, plant and equipment

48,317

5,097

Plantation development expenditure

115,443

12,177

Biological assets

70,856

7,474

Total non-current assets

234,616

24,748

 

 

 

Inventories

4,136

436

Trade and other receivables

558

59

Cash and cash equivalents

627

66

Total current assets

5,321

561

Assets classified as held for sale

239,937

25,309

 

 

 

Interest bearing liabilities

-

-

Deferred liability

-

-

Deferred income tax

-

-

Total non-current liabilities

-

-

 

 

 

Trade and other payables

12,092

1,276

Total current liabilities

12,092

1,276

Liabilities classified as held for sale

12,092

1,276

 

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

 

March 2018 ZMW'000

March 2018 USD'000

 

 

 

Cash inflow from operating activities

(11,290)

(1,140)

 

15. 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.

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
IR VLLFFKQFBBBK
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.