Gordon Stein, CFO of CleanTech Lithium, explains why CTL acquired the 23 Laguna Verde licenses. 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

17 Jun 2020 07:00

RNS Number : 1644Q
Zambeef Products PLC
17 June 2020
 

17 June 2020

 

 

 

Zambeef Products plc

("Zambeef" or the "Group")

 

Interim results for the Half Year Ended 31 March 2020

 

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 2020.

 

Financial Highlights

 

 

31-Mar-20

31-Mar-19

%

 

31-Mar-20

31-Mar-19

%

 

 

ZMW'000s

ZMW'000s

 

USD'000s

USD'000s

Revenue

 

1,797,633

1,416,490

26.91%

 

 129,233

 118,833

8.75%

Cost of sales

 

(1,168,504)

(945,920)

24.82%

 

 (83,472)

 (78,036)

6.97%

Gross profit

 

626,129

470,570

33.06%

 

 45,013

 39,477

14.02%

Administrative expenses

 

(500,630)

(459,193)

8.97%

 

 (36,029)

 (38,582)

6.62%

Operating profit

 

125,499

11,377

1003%

 

 9,022

 954

845.70%

Share of loss equity accounted investment

 

(1,898)

(1,819)

4.3%

 

(136)

(153)

-11.1%

Exchange losses

 

(62,870)

(3,347)

1778%

 

(4,520)

(281)

1509%

Finance costs

 

(48,241)

(36,367)

32.65%

 

 (3,468)

 (3,051)

13.67%

Profit before taxation

 

12,490

(30,156)

141.42%

 

 898

 (2,531)

135.48%

Taxation charge

 

(927)

(1,633)

-43.23%

 

 (67)

 (137)

51.09%

Group income/(loss) for the year from continuing operations

 

11,563

(31,789)

136.37%

 

 831

 (2,668)

131.15%

(Loss)/profit from discontinued operations

 

(9,423)

-

 

 

 (677)

 -

 

Group income for the year

 

2,140

(31,789)

106.73%

 

 154

 (2,668)

105.77%

 

 

 

 

 

 

 

 

 

EBITDA

 

192,088

70,104

174%

 

13,809

5,881

134.81%

Gross Profit Margin

 

34.83%

33.22%

 

 

34.83%

33.22%

 

EBITDA Margin

 

10.67%

4.95%

 

 

10.67%

4.95%

 

Debt/Equity (Gearing)

 

27.24%

28.04%

 

 

27.24%

28.04%

 

Debt-To-EBITDA

 

5.22

12.36

 

 

4.02

12.08

 

          

 

PERFORMANCE OVERVIEW

The half-year period ended 31st March 2020 (HY 2020) saw Zambeef post encouraging results in the context of a very challenging macroeconomic environment. During this period, the Zambian Kwacha weakened by 37%, resulting in short- to medium-term record inflation. The high inflation, coupled with a tight monetary policy, eroded the purchasing power of our customers. The challenges stemming from reduced electricity generation, on the back of a regional record drought, significantly increased operational costs which, in turn, impacted on margins as some divisions were unable to pass through the increases.

 

Despite the challenging economic environment and the uncertainty caused by the onset of the COVID-19 pandemic, consumer demand for Zambeef's products remained robust, and the trading performance in the period has been satisfactory.

 

Zambeef's chain of 237 retail outlets - both own-brand and within Shoprite supermarkets - remain at the heart of the business, with demand from customers driving supply. During the half-year period under review, the Group continued to invest in the roll-out of two macro stores and two retail outlets in strategic locations.

 

KEY FINANCIAL HIGHLIGHTS

Revenue and gross profit for the period was ZMW 1,798 million (USD 129.2 million) and ZMW 626 million (USD 45.0 million), which was up in Kwacha terms by 27% and 33% respectively, and in dollar terms by 9% and 14% respectively, from the previous half-year period.

Management's continued focus on cost control ensured administration expenses increased by only 9% (7% in US$ terms) from ZMW 459 million (US$38.6 million) in the previous period to ZMW 501 million (US$36 million) in the current period, in the context of 14% inflation during the period.

The Group achieved an operating profit of ZMW 125 million versus ZMW 11 million recorded in the previous half year period (USD 9 million vs USD 0.954 million), which represents a 1,003% increase in ZMW and an 846% increase in USD. This increase in profitability was driven by increased sales volumes in the Cropping and Stockfeed divisions and pricing and cost optimisation initiatives undertaken by management across our divisions.

Finance costs increased by 33% in ZMW and 14% in USD as a result of higher utilisation of working capital, rising ZMW interest rates and the depreciation of the Zambian Kwacha against the US Dollar, resulting in increasing interest on US Dollar facilities in Kwacha terms.

As a result, the Group managed to generate a profit of ZMW 2 million (USD 0.154 million) compared to a loss of ZMW 32 million (USD 2.7 million) in the previous half-year period.

Zambeef's management remains committed to focusing on its core divisions to generate cash flow that will be channelled towards deleveraging the Group.

 

Zambeef's management will continue to focus resources on the Group's profitable business divisions, whilst improving those divisions that need additional attention to ensure that all areas of the business contribute fully to Group profitability. In response to the current uncertainty of the COVID-19 situation, the Group is moving quickly to take appropriate actions to further manage costs and preserve balance sheet flexibility during this period. The conclusion of the sale of Sinazongwe farm in April 2020 was a key milestone whose proceeds will go towards reducing debt.

 

OUTLOOK

As previously announced, despite the uncertainty caused by the COVID-19 pandemic, the trading performance is expected to remain satisifactory for H2 2020 and, accordingly, for the year ending 30 September 2020, dollar revenue, EBITDA, EBIT and adjusted Profit Before Tax* are anticipated to be in line with market expectations.

 

* Adjusted Profit Before Tax is defined as excluding any realised or unrealised foreign exchange gains or losses and any losses or gains made from asset disposals.

 

Commenting on these results, Chairman Mr. Michael Mundashi said:

 

"The Zambian economy was under significant fiscal pressure during the period, which, combined with the shock of the COVID-19 pandemic on the global economy, led to reduced demand for copper and a sharp depreciation in the Kwacha. The subsequent inflationary impact resulted in a significant drop in our customers' disposable income.

 

"Despite the challenging economic environment and the uncertainty caused by the COVID-19 pandemic, consumer demand for Zambeef's products remained robust and the trading performance in the period was satisfactory.

 

"The Group continued with its long term strategy to invest in the roll-out of macro stores and retail outlets in strategic locations. The Group's strategic partnership with Shoprite has been essential as we continue to observe growth through the Shoprite butcheries.

 

"Looking ahead, the macro-economic climate is expected to remain challenging for the rest of the financial year, characterised by a volatile Kwacha, continued electricity supply constraints and a potentially crippling COVID-19 pandemic. Despite this, the Group still expects to report Full Year results for the year ending 30 September 2020 in line with current market expectations."

 

For further information, please visit www.zambeefplc.com or contact:

 

Zambeef Products plc

Tel: +260 (0) 211 369003

Walter Roodt, Chief Executive Officer

Faith Mukutu, Chief Financial Officer

 

Strand Hanson Limited (Nominated & Financial Adviser)

Tel: +44 (0) 20 7409 3494

James Spinney

Ritchie Balmer

Rob Patrick

 

FinnCap (Broker)

Tel: +44 (0) 20 7220 0500

Chris Raggett

 

Powerscourt (Financial PR)

Tel: +44 (0)20 7250 1446

Nick Dibden

Bethany Johannsen

 

About Zambeef Products PLC

Zambeef Products PLC is the largest integrated cold chain food products and agribusiness in Zambia and one of the largest in the region, involved in the production, processing, distribution and retailing of beef, chicken, pork, dairy, eggs, fish, flour and stockfeed throughout Zambia and the surrounding regions, as well as Nigeria and Ghana. The Group also has large cereal row cropping operations (principally maize, soya beans and wheat), with approximately 7,973 hectares of row crops under irrigation, which are planted twice a year and a further 8,776 hectares of rain-fed crops available for planting each year.

 

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.

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CHAIRMAN'S REPORT

 

It is my pleasure to present to you the Chairman's Report for the six months ended 31 March, 2020.

 

Despite the challenging economic environment and the uncertainty caused by the COVID-19 pandemic, consumer demand for Zambeef's products in-country stood up well, and trading performance in the period has been satisfactory.,The Group generated a profit after tax of ZMW 2 million (USD 0.1 million), compared to a loss of ZMW 32 million (USD 2.7 million) in the previous period. This achievement, in the face of economic and market difficulties, illustrates the Group's fundamental strengths as a diversified and vertically integrated business.

 

The Board remains committed to achieving the Group's strategic priorities, despite fundamental changes in the operating environment. The Group will continue to focus on organically growing the core business that generates sustainable and strong cashflows, particularly our Retail and Cold Chain Food Products (CCFP) and Stockfeed divisions.

 

I am pleased to report that the successful divestment of Sinazongwe Farm to Chenguang Biotech (Zambia) Agri-Dev Limited for a total consideration of USD 10 million was finalised in April 2020. The net sale proceeds will largely be used to pay down the Group's debt and reduce interest costs. The disposal demonstrates the Group's strategy to focus on its core business of producing and retailing CCFP and stockfeed.

 

The Economic Environment

 

The Zambian economy has been under significant fiscal pressure during the period, which, combined with the shock of the COVID-19 pandemic on the global economy, has led to reduced demand for copper and a sharp depreciation in the Kwacha. The subsequent inflationary impact has resulted in a significant drop in our customers' disposable income and has continued to put pressure on the share of wallet going towards food spend.

 

Zambia is currently battling an electricity generation crisis, with load shedding hours having worsened in the period from October 2019 to January 2020. The Kwacha to Dollar exchange rate depreciation has resulted in significant price increases, especially on imported goods, which in turn saw inflation leap to 14% in March 2020 from 11% at the beginning of October 2019.

 

Trading Results

 

In the face of these macroeconomic challenges, management took proactive mitigation steps for both the short and longer-term, underpinned by continued focus on key strategic initiatives. Therefore, the Group's results are very encouraging as the Group posted a profit after tax (from continued operations) of ZMW 11.6 million (USD 0.8 million) compared to a loss of ZMW 32 million (USD 2.7 million) over the same period last year. The increased profitability was mainly driven by cropping, following improved yields in the summer crop, and increased volumes and margins in the Stockfeed division.

 

During the period, the Group recorded an underlying EBITDA growth of 173%, supported by top-line growth and cost optimisation.

 

Net debt at the end of the period was ZMW 1,002 million (USD 55.5million), compared with ZMW 886 million (USD 67.1 million) for the same period last year. This was before any repayment of debt from the proceeds of the sale of Sinazongwe farm. Despite making strides towards the repayment of USD debt, the devaluation of the local currency resulted in a translational increase in the Kwacha debt. Our focus continues to be on reducing the Group's indebtedness, with dollar debt being the priority.

 

Retail and Cold Chain Food Products

 

Zambeef's chain of 237 retail outlets - both own-brand (166) and within Shoprite supermarkets (71) - remain at the heart of the business, with demand from customers driving supply. During the half-year period under review, the Group continued to invest in the roll-out of two macro stores and two retail outlets in strategic locations. The Group's strategic partnership with Shoprite has been essential as we continue to observe growth through the Shoprite butcheries. Revenue in Retail and Cold Chain Food Products grew 15% against the prior half-year period. Cost pressures, mainly from increased depreciation and dollar-denominated fleet maintenance costs, resulted in operating profit performance being largely in line with the prior half-year period.

 

Cropping

 

Cropping revenue increased by 71% due to improved maize and wheat volumes, coupled with better pricing obtained on maize sales. Difficulties arising from the constrained electricity supply and Kwacha depreciation-related inflation put pressure on costs while having the opposite effect on revenue.

 

Stockfeed

 

The Stockfeed operations posted strong volume growth of 19% in the half-year period. This, coupled with strong revenue realisation, ensured healthy top-line growth. Despite the challenges around load shedding and the drought impacting margins, gross profit grew 58% compared to the prior half-year due to improved manufacturing capacity utilisation and cost management.

 

Outlook

 

The macro-economic climate is expected to remain challenging for the rest of Zambeef's financial year, characterised by a volatile Kwacha, continued electricity supply constraints and a potentially crippling COVID-19 pandemic. Despite this, the Group still expects to report Full Year results for the year ending 30 September 2020 in line with current market expectations.

 

The pandemic has changed the way we work and the way we interact with our customers in the marketplace. Exports into some of our key markets have slowed as many countries impose strict movement lockdowns. The pandemic presents an unprecedented challenge for all of us, yet the fundamental strengths of our company remain unchanged. The health and safety of our employees is our priority and we are doing our part to help the communities we operate in.

 

In response to the current uncertainty of the COVID-19 pandemic, the Group is moving quickly to take appropriate actions to manage costs further and preserve balance sheet flexibility.

 

I would like to express my utmost appreciation to our management and staff for their dedicated efforts to feed the nation during this challenging period.

 

Michael Mundashi

Chairman

 

16 June 2020 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CHIEF EXECUTIVE OFFICER'S REVIEW

 

Overview

The half-year period ended 31st March 2020 (HY 2020) saw Zambeef post encouraging results in the context of a very challenging macroeconomic environment. During this period, the Zambian Kwacha weakened by 37%, resulting in short to medium term record inflation. The high inflation coupled with a tight monetary policy eroded the purchasing power of our customers. The challenges stemming from reduced electricity generation, on the back of a regional record drought, significantly increased operational costs that eroded margins and some of our divisions were unable to pass on the increases to our customers.

 

Our revenue for the period was ZMW 1,798 million (USD 129.2 million), and we achieved a gross profit of ZMW 626 million (USD 45.0 million), which was up in Kwacha terms by 27% and 33%, and in dollar terms by 9% and 14% respectively from the previous half-year period. The growth in both metrics was driven by the performance of the Stockfeed and Cropping divisions.

 

Despite the challenges in the operating environment, Zambeef recorded an operating profit from continuing operations of ZMW 125 million (USD 9.0 million) and a profit after tax of ZMW 11.6 million (USD 0.8 million) compared to a ZMW 11.4 million (USD 0.95 million) and a ZMW 31.8 million (USD 2.7 million) loss respectively in the previous half-year period.

 

The performance achieved was encouraging, considering the adverse trading conditions, and is attributable to the strong Zambeef brands, a wide-ranging retail footprint, market penetration and a vertical and diversified product offering. In addition, swift actions from the management team resulted in mitigating some of the aforementioned challenges. Management will continue driving efficiencies to enable sustained top-line growth while looking for opportunities to optimise costs. Our consistent commitment to achieving our long-term strategic objectives through the years has allowed the Group to maintain market share and grow, despite a volatile economic environment.

 

Strategic focus

Zambeef's strategic focus on the roll-out of macro and retail stores across Zambia has continued to contribute to revenue growth. The proceeds from the sale of the Sinazongwe Farm will enable us to accelerate the pay down on our debt as we continue with the deleveraging strategy and focusing on our core businesses.

 

Retail and Cold Chain Food Products (CCFP)

The disposable income of our customers was constrained during the period, driven by high inflation which resulted in a subdued performance in some of our product lines. Despite this, the Group continued to grow revenue and volumes in its Retailing and Cold Chain Food Production division from the prior half-year period. However, margins have come under pressure because of higher production input costs that we were unable to fully pass on to our customers.

 

Stockfeed

The Stockfeed division performed exceptionally well during the period. Stockfeed sales volumes grew by 19% to 117,313 tonnes (HY 2019: 98,847 tonnes). Revenue growth of 56% was recorded on the back of volume growth and pricing. Management focus on cost control ensured operating profit growth of 160% above HY 2019 in Kwacha terms, despite the period being characterized by higher fuel and electricity costs.

 

Cropping

Cropping revenue increased 71% on the back of increased sales volumes of maize and wheat following the carryover stocks from the previous season. The drop in the average price of soya beans by 9% in Dollar terms was offset by the translational effect of the depreciation of the Kwacha. Increased load shedding and the cost of inputs was shielded by the dollar-denominated revenue increase.

 

Outlook

We anticipate the macro-economic climate to remain challenging but more stable in the second half of the financial year. The accelerated depreciation of the Kwacha appears to be behind us for now and the Kwacha seems to have stabilised. We anticipate that Zambia will acclimate to living with COVID-19 and resuming life under a new normal. However, the impacts of the pandemic still pose a significant risk to the business.

 

Moderate revenue growth is expected across most of our product lines due to a slowdown in the economy, supported by anticipated good yields from the winter crops. However, the full effects of an inflationary second quarter will be felt in the next half year. Consequently, we expect to see more pressure on our margins with minimal passing on of cost increases as consumer spending power erodes further.

 

As such, and despite expected satisfactory revenue, EBITDA and EBIT performance (all of which are currently in line with market expectations for the full year) and the Group's profit before tax for the full year (when factoring in foreign exchange effects) is expected to be negatively impacted.

 

Our Dollar debt is expected to reduce after applying the proceeds of the sale of the Sinazongwe Farm. However, we expect to end the year with a higher Kwacha debt balance due to the effects of its continued depreciation. This will be due to the increased interest costs on dollar debt in Kwacha terms, although we expect to continue paying down the debt.

 

I am confident that management will respond to these challenges and continue steering the business towards sustaining this performance over the second half of the year. We will continue our concerted efforts to protect our staff, customers and the general public from the effects of COVID-19. Health protocols have been rolled out in all of our workplaces and shops, and periodic compliance audits continue to be performed.

 

DIVISIONAL PERFORMANCE

 

Table 1 (ZMW) and Table 2 (USD) below provide a summary of the consolidated performance of the key business divisions reported at an operating profit level.

 

Table 1: Divisional financial summary in ZMW'000

 

ZMW

Revenue

Gross Profit

Overheads

Operating Profit

Division

2020ZMW'000

2019ZMW'000

2020ZMW'000

2019ZMW'000

2020ZMW'000

2019ZMW'000

2020ZMW'000

2019ZMW'000

Total

 

 

 

 

 

 

 

 

Retailing

1,138,678

975,606

120,170

105,971

(166,107)

(142,460)

(45,937)

(36,489)

CCFP

745,736

681,798

196,628

176,308

(104,790)

(93,495)

91,837

82,813

Less Interco

(721,059)

(648,538)

 

 

 

 

 

 

Combined

 

 

 

 

 

 

 

 

Retail &

1,163,355

1,008,866

316,798

282,279

(270,897)

(235,955)

45,900

46,324

CCFP

 

 

 

 

 

 

 

 

Stock Feed

641,656

412,344

122,378

77,544

(60,753)

(53,873)

61,625

23,671

Cropping

256,990

150,529

161,886

93,323

(85,151)

(80,593)

76,735

12,730

Others

109,476

96,129

25,067

17,424

(11,634)

(13,305)

13,434

4,119

Total

2,171,477

1,667,868

626,129

470,570

(428,435)

(383,726)

197,694

86,844

Less: Intra/

 

 

 

 

 

 

 

 

Inter Group

(373,844)

(251,378)

Sales

 

 

Central

 

 

 

 

 

 

 

 

Overhead

(72,195)

(75,467)

(72,195)

(75,467)

Group Total

1,797,633

1,416,490

626,129

470,570

(500,630)

(459,193)

125,499

11,377

 

Table 2: Divisional financial summary in USD'000

 

USD

Revenue

Gross Profit

Overheads

Operating Profit

Division

2020USD'000

2019USD'000

2020USD'000

2019USD'000

2020USD'000

2019USD'000

2020USD'000

2019USD'000

Total

 

 

 

 

 

 

 

 

Retailing

81,861

81,846

8,640

8,890

(11,942)

(11,951)

(3,302)

(3,061)

CCFP

53,612

57,198

14,135

14,791

(7,533)

(7,844)

6,602

6,947

Less Interco

(51,838)

(54,408)

 

 

 

 

 

 

Combined

 

 

 

 

 

 

 

 

Retail &

83,635

84,636

22,775

23,681

(19,475)

(19,795)

3,300

3,886

CCFP

 

 

 

 

 

 

 

 

Stock Feed

46,129

34,593

8,798

6,505

(4,368)

(4,520)

4,430

1,986

Cropping

18,475

12,628

11,638

7,829

(6,122)

(6,761)

5,516

1,068

Others

7,870

8,065

1,802

1,462

(836)

(1,116)

966

346

Total

156,109

139,922

45,013

39,477

(30,801)

(32,192)

14,212

7,285

Less: Intra/

 

 

 

 

 

 

 

 

Inter Group

(26,876)

(21,089)

Sales

 

 

Central

 

 

 

 

 

 

 

 

Overhead

(5,190)

(6,331)

(5,190)

(6,331)

Group Total

129,233

118,833

45,013

39,477

(35,991)

(38,523)

9,022

954

 

DIVISIONAL REVIEW

 

Taking the performance of each of our key business areas in turn:

 

Retail and Cold Chain Food Products

Table 3 (ZMW) and Table 4 (USD) provide the key business area performances of the combined Retail and Cold Chain Food Products divisions.

 

Table 3: Retail and Cold Chain Food Products ZMW'000

 

HY 2020

Revenue

Gross Profit

Overheads

Operating Profit

Division

2020 ZMW'000

2019 ZMW'000

2020 ZMW'000

2019 ZMW'000

2020 ZMW'000

2019 ZMW'000

2020 ZMW'000

2019 ZMW'000

Retailing Zambia

1,029,584

882,826

94,721

84,017

(143,720)

(124,304)

(48,999)

(40,287)

Retailing West Africa

109,094

92,780

25,449

21,954

(22,387)

(18,156)

3,062

 3,798

Total Retailing

1,138,678

975,606

120,170

105,971

(166,107)

(142,460)

(45,937)

(36,489)

CCFP

745,736

681,798

196,628

176,308

(104,790)

(93,495)

91,837

82,813

Less Interco

(721,059)

(648,538)

 

 

 

 

 

 

Combined Retail & CCFP

1,163,355

1,008,866

316,798

282,279

(270,897)

(235,955)

45,900

46,324

 

Table 3: Retail and Cold Chain Food Products USD'000

 

HY 2020

Revenue

Gross Profit

Overheads

Operating Profit

Division

2020 USD'000

2019 USD'000

2020 USD'000

2019USD'000

2020 USD'000

2019 USD'000

2020 USD'000

2019 USD'000

Retailing Zambia

74,017

74,063

6,810

7,048

(10,333)

(10,428)

(3,522)

(3,380)

Retailing West Africa

7,843

7,783

1,830

1,842

(1,609)

(1,523)

220

319

Total Retailing

81,860

81,846

8,639

8,890

(11,942)

(11,951)

(3,302)

(3,061)

CCFP

53,612

57,198

14,135

14,791

(7,533)

(7,844)

6,602

6,947

Less Interco

(51,838)

(54,408)

-

 

-

 

-

 

Combined Retail & CCFP

83,634

84,636

22,775

23,681

(19,475)

(19,795)

3,300

3,886

 

We successfully rolled out two new macro outlets and two new retail outlets in strategic locations as part of our ongoing drive to optimise revenue and efficiencies across the Retail division.

 

Net sales in the combined Retail and Cold Chain Food Products (CCFP) divisions increased by 15% to ZMW 1,163 million (2019: ZMW 1,009 million) and decreased by 1% to USD 83.6 million (HY 2019: USD 84.6 million), the difference owing to the depreciation of the Kwacha. The gross profit margin decreased slightly by 75 basis points to 27% in Kwacha terms (HY 2019: 28%), with a 15% increase in overheads to ZMW 271 million (HY 2019: ZMW 236 million) or a 2% reduction in dollar terms to USD 19.5 million (HY 2019: USD 19.8 million).

 

The combined Retail and CCFP divisions generated a satisfactory 4% operating margin despite declining from the 2019 margin of 5%, owing to cost increases that could not be fully passed on to our customers through the retail network. The operating profit value in absolute terms decreased by 1% to ZMW 45.9 million (HY 2019: ZMW 46.3 million) in Kwacha terms and 15% in USD terms to 3.3 million (HY 2019: USD 3.9 million).

 

Zambia Retail

Zambia Retail revenue increased by 17% to ZMW 1,029 million (HY 2019: ZMW 883 million), whilst the gross profit increased by 13%. However, due to the depreciation in the Kwacha relative to the Dollar, revenue was flat at USD 81.9 million (HY 2019: USD 81.8 million).

 

West Africa Retail

Sales in West Africa (via the Nigeria and Ghana Shoprite concessions) increased by 18% to ZMW 109 million (HY 2019: ZMW 93 million). West African retail contribution to revenue increased by 9 basis points to 10.60%, from 10.51% last year. It has turned cash flow positive and marginally contributed to the operating profit in the division.

 

Beef

Beef is the largest contributor to revenue in the CCFP at 23% (HY 2019: 22%) of total revenue. Despite sales volumes increasing by a marginal 1%, revenues increased 8% owing to the favourable price of Beef and by-products. Gross profit increased by 34% on the back of an 8% revenue increase due to a reduction in input costs, particularly the buying price of Cattle. The price of maize bran remained relatively stable, only increasing by 9% against the prior half-year, especially in the context of Maize price increasing by 72%.

 

Poultry (ZamChick, ZamHatch and ZamEgg)

Revenue in the poultry business increased by 24% to ZMW 240 million (HY 2019: ZMW 193 million) and is the second-largest revenue contributor to the CCFP business. Gross profits decreased by 30% to ZMW 41 million (HY 2019: ZMW 59 million), mainly due to the higher input costs that could not be fully passed on to customers. In particular, stockfeed increased by 36%, which affected input costs. Overheads increased by an inflationary 14%, mainly impacted by higher energy and repair and maintenance costs.

 

Pork (Masterpork)

The Pork division saw a drop in sales volumes by 9%, mainly impacted by a decline in affordable Hungarian sausage sales. Revenue increased by 12%, translating to a 26% increase in gross profit of ZMW 24 million (HY2019: ZMW 19 million) due to pricing to recoup some lost margin due to cost increases.

 

Overhead costs increased by 36% compared to the prior year, mainly impacted by power outages causing increased machinery repair and maintenance costs and electricity tariffs

 

Milk (ZamMilk)

Milk revenue increased by 3% on the back of a 6% increase in average selling prices. The volumes of processed milk products reduced as the demand for fresh milk products soared, resulting in a net 3% reduction in sales volumes. Gross profit margin increased by 1,470 basis points owing to price and a favourable sales mix skewed towards the higher-margin products. Kalundu dairy saw an improvement in production efficiencies which also contributed to the increased margins.

 

Stockfeed (Novatek)

 

ZMW

Revenue

Gross Profit

Overheads

Operating Profit

2020

2019

2020

2019

2020

2019

2020

2019

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

641,656

412,344

122,378

77,544

(60,752)

(53,873)

61,624

23,671

 

USD

Revenue

Gross Profit

Overheads

Operating Profit

2020

2019

2020

2019

2020

2019

2020

2019

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

46,129

34,593

8,798

6,505

(4,368)

(4,520)

4,430

1,985

 

 

Revenue grew by 56% in Kwacha terms (33% in USD terms) due to volume and pricing, while the operating profit grew by a significant 160% to ZMW 62 million (HY 2019: ZMW 24 million) or 123% to USD 4.4 million (HY 2019: USD 2.0 million) in Dollar terms. The gross margin remained flat at 19.1% from 18.8% in the prior year. Increased raw material costs, due to a severe drought in the 2019 harvest season as well as running backup diesel generators for prolonged periods to generate electricity, impacted on the profit margin.

 

Overheads and efficiencies were key operational focus areas during the period and grew only by an inflationary 13% to ZMW 61 million (HY 2019: ZMW 54 million).

 

Cropping

ZMW

Revenue

Gross Profit

Overheads

Operating Profit

2020

2019

2020

2019

2020

2019

2020

2019

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

256,990

150,529

161,886

93,323

(85,151)

(80,593)

76,735

12,730

 

USD

Revenue

Gross Profit

Overheads

Operating Profit

2020

2019

2020

2019

2020

2019

2020

2019

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

18,475

12,628

11,638

7,829

(6,122)

(6,761)

5,517

1,068

 

Zambeef's cropping division provides a currency risk hedge against the depreciation of the Kwacha, due to the crops being traded and financed in USD terms. The division performed exceptionally well during the period.

 

Revenue increased 71% to ZMW 257 million (HY 2019: ZMW 151 million) or 46% to USD 18.5 million (HY 2019: USD 12.6 million), mainly due to increased maize and wheat sales volumes coupled with an increase in maize price. Gross profit increased 73% compared to the prior half-year, with only a 26% increase in the overheads due to increases in the cost of electricity and fuel.

 

Other businesses

ZMW

Revenue

Gross Profit

Overheads

Operating Profit

2020

2019

2020

2019

2020

2019

2020

2019

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

ZMW'000

109,476

96,129

25,067

17,424

(11,634)

(13,305)

13,434

4,119

 

USD

Revenue

Gross Profit

Overheads

Operating Profit

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

2020

2019

2020

2019

2020

2019

2020

2019

7,870

8,065

1,802

1,462

(836)

(1,116)

966

346

 

Total revenue from the other business divisions increased by 14% to ZMW 109 million (HY 2019: ZMW 96 million) and decreased by 2% to USD 7.9 million (HY 2019: USD 8.1 million). The gross profit increased by 44% in Kwacha terms (23% in Dollar terms) and the operating profit increased by 226% in Kwacha terms (179% in Dollar terms).

 

Milling

The wheat and maize milling division had an exceptional performance, recording operating profit growth of 57% in Kwacha terms (40% in Dollar terms), due to the increases in the flour price and the volumes of maize milled. Overheads were also well managed, assisted by a reduction in repair and maintenance costs.

 

Zamleather

Zamleather recorded a significant improvement in the period as the turnaround strategy for the leather and shoe business began taking shape. Revenue increased by 29% (10% in Dollar terms), supported by an increase in shoe sales volumes. Gross profit increased 56% in Kwacha terms (34% in Dollar terms), helped by a swing in volume to higher-margin shoes and grade improvements resulting from higher selectivity of the hides processed into wet blue leather.

 

 

Walter Roodt

Chief Executive Officer

 

16 June 2020

 

 

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 2020.

 

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 2020

 

30 Mar 2019

 

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

2020

 

31 March 2020

 

31 March 2019

 

31 March

2019

 

30 September 2019

 

 

30 September 2019

Group

ZMW'000s

 

USD'000s

 

ZMW'000s

 

USD'000s

 

ZMW'000s

 

 

USD'000s

Revenue

1,797,633

 

129,233

 

1,416,490

 

118,833

 

3,134,967

 

 

254,462

Profit/ (loss) before taxation

12,490

 

898

 

(30,156)

 

(2,531)

 

38,653

 

 

3,138

Taxation charge

(927)

 

(67)

 

(1,633)

 

(137)

 

(2,780)

 

 

(226)

Loss from discontinued operations

(9,423)

 

(677)

 

-

 

-

 

(17,379)

 

 

(1,411)

Group profit /(loss) for the period

2,140

 

154

 

(31,789)

 

(2,668)

 

18,494

 

 

1,501

 

 

 

 

 

 

 

 

 

 

 

 

 

Group profit /(loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

1,650

 

119

 

(32,379)

 

(2,717)

 

18,100

 

 

1,469

Non-controlling interest

490

 

35

 

590

 

49

 

394

 

 

32

 

2,140

 

154

 

(31,789)

 

(2,668)

 

18,494

 

 

1,501

 

5. Dividends

There was no dividend paid or proposed for the six month period ended 31 March 2020.

 

6. Management

The Senior Management team comprise the following:

 

Walter Roodt

Chief Executive Officer

Faith Mukutu

Chief Financial Officer

Mike Lovett

Chief Operating Officer

Danny Museteka

Company Secretary

Yusuf Koya

Group Head - Banking and Administration

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

David Subakanya

General Manager - Zampalm Limited

Matthews Ngosa

General Manager - Zamchick Limited, Zamhatch 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 - Zampalm Limited, Group Inventory

Billy Mudenda

Finance Manager - Zamleather Limited

Shadreck Banda

Financial Controller - Group Fixed Assets

Chizola Daka

Financial Controller - Group Creditors

Gbenga Ibitoye

Financial Controller - West Africa

Caroline Mulaga

Group Head - Debtors and Credit Control

Anthony Seno

Head of IT

Awren Mutaka

Head of Human Resources

Mathews Mbasela

Head of Payroll Processing

Eddie Tembo

Chief Security Manager

Jones Kayawe

Head of Environment, Health and Safety

Field Musongole

Maintenance 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:

 

Michael Mundashi

Chairman

Dr. Jacob Mwanza

Chairman (Retired on 31 December 2019)

Dr. Lawrence S. Sikutwa

Non-executive director

John Rabb

Non-executive director

Yollard Kachinda

Non-executive director

Prof. Enala Mwase

Non-executive director

David Osborne

Non-executive director

Margaret Mudenda

Non-executive director

Jonathan Kirby

Non-executive director

Frank Braeken

Non-executive director

Francis Grogan

Chief Executive Officer (Retired on 31 December 2019)

Walter Roodt

Chief Executive Officer

Faith Mukutu

Executive Director

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 2020

 

30 September 2019

 

 

Direct

 

Indirect

 

Direct

 

Indirect

 

 

Dr. Jacob Mwanza*

-

 

-

 

1,399,629

 

-

 

 

Francis Grogan*

-

 

-

 

995,000

 

3,596,631

 

 

John Rabb

-

 

14,000,000

 

-

 

14,000,000

 

 

Frank Braeken

375,000

 

-

 

375,000

 

-

 

 

 

375,000

 

14,000,000

 

2,769,629

 

17,596,631

 

            

*Retired on 31 December 2019

9. Directors' fees and remuneration

ZMW'000

Salary

Bonus

Housing Allowance

Car Allowance

Air Fares Allowance

Medicals

NON-EXECUTIVE

 

 

 

 

 

 

Jacob Mwanza

245,977

-

-

-

-

-

Michael Mundashi

400,000

-

-

-

-

-

Lawrence Sikutwa

153,736

-

-

-

-

-

John Rabb

184,483

-

-

-

-

-

Yollard Kachinda

153,736

-

-

-

-

-

Enala Mwasa

153,736

-

-

-

-

-

Margaret Mudenda

184,483

-

-

-

-

-

Jonathan Kirby

184,483

-

-

-

-

-

Frank Braeken

153,736

-

-

-

-

-

EXECUTIVE

 

 

 

 

 

 

Francis Grogan

1,665,955

-

-

Company Car

-

Yes

Walter Roodt

1,725,657

-

-

Company Car

-

Yes

Faith Mukutu

1,951,328

-

-

Company Car

-

Yes

Mike Lovett

1,647,681

-

Yes

Company Car

-

Yes

Danny Museteka

1,508,697

-

-

-

-

Yes

 

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.

 

Further, the board co-opted Mr Hastings Mtine into the Audit Committee as an expert advisor. Mr Mtine's remuneration was ZMW11,588 in the period under review. 

 

10. Significant Shareholdings

As at 31 March 2020, 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

46,304,408

15.4%

Africa Life

42,413,679

14.1%

National Pension Scheme Authority (Zambia)

24,797,819

8.3%

Sussex Trust

14,000,000

4.7%

Eastspring Investments

11,995,062

4.0%

Artio Global Investors

9,360,000

3.1%

 

CDC Group Plc are also the holders of 100,057,658 convertible redeemable preference shares. These shares have four voting rights for every five preference shares held resulting in CDC having 34.85% of the voting rights.

 

11. Employees

The Group employed an average number of employees of 7,422 (30 September 2019 - 7,407; 31 March 2019 - 7,215) and total salaries and wages were ZMW242.4 million (USD17.4 million) for the six month period to 31 March 2020 (30 September 2019 - ZMW453.7 million [USD36.8 million], 31 March 2019 - ZMW237.6 million [USD19.9 million]).

 

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

 

October 2019

7,380

November 2019

7,581

December 2019

7,633

January 2020

7,022

February 2020

7,417

March 2020

7,499

 

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 in which it operates.

 

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 ZMW1.2million (USD0.09 million), (30 September 2019 - ZMW2million [USD0.165 million], 31 March 2019 - ZMW1.2 million [USD0.10 million]) to a number of activities.

 

15. Export sales

The Group made exports of ZMW43 million (USD3 million) during the period (30 September 2019 - ZMW46.5 million [USD3.8 million], 31 March 2019 - ZMW24 million [USD2 million]).

 

16. Property, plant and equipment

Assets totalling ZMW57.9 million (USD4.2 million) were purchased by the Group during the period (30 September 2019 - ZMW113.8 million [USD9.2 million], 31 March 2019 - ZMW54.6 million [USD4.6 million]).  

 

17. Interim report

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

 

 

By order of the Board

 

 

 

Danny Museteka

Company Secretary

 

Date: 16 June 2020

 

 

 

 

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 15 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 2020.

 

 

Chartered Accountants

 

 

Christopher Mulenga (AUD/ F000178)

Name of Partner signing on behalf of the Firm

 

Lusaka

 

Date: 16 June 2020

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2020

 

 

 

Unaudited

Audited

 

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

Group

Note

ZMW'000s

ZMW'000s

ZMW'000s

 

 

 

 

 

Revenue

5(i)

1,797,633

1,416,490

3,134,967

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

9

(10,408)

(15,729)

10,284

Cost of sales

 

(1,161,096)

(930,191)

(2,063,704)

Gross profit

5(i)

626,129

470,570

1,081,547

Administrative expenses

 

(501,168)

(459,899)

(920,771)

Other income

 

538

706

433

Operating profit

 

125,499

11,377

161,209

Share of loss equity accounted investment

 

(1,898)

(1,819)

(3,036)

Exchange losses on translating foreign currency transactions and balances

 

(62,870)

(3,347)

(36,730)

Finance costs

 

(48,241)

(36,367)

(82,790)

Profit/(loss) before taxation

5(i)

12,490

(30,156)

38,653

Taxation charge

6(a)

(927)

(1,633)

(2,780)

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

 

11,563

(31,789)

35,873

Loss from discontinued operations

15

(9,423)

-

(17,379)

Total (loss)/profit for the period

 

2,140

(31,789)

18,494

 

 

 

 

 

Group profit/(loss) attributable to:

 

 

 

 

Equity holders of the parent

 

1,650

(32,379)

18,100

Non-controlling interest

 

490

590

394

 

 

2,140

(31,789)

18,494

Other comprehensive income

 

 

 

 

Exchange gains on translating presentational currency

 

434,406

13,536

106,391

Remeasurement of net defined benefit liability

 

-

-

8,829

Remeasurement of leases

 

(12)

 

 

Total comprehensive income for the period

 

436,534

(18,253)

133,714

 

 

 

 

 

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

 

 

 

 

Equity holders of the parent

 

433,889

(21,759)

129,935

Non-controlling interest

 

2,645

3,506

3,779

 

 

436,534

(18,253)

133,714

 

 

 

 

 

Earnings per share

 

Ngwee

Ngwee

Ngwee

Basic and diluted earnings per share from continued operations

7

2.76

(7.78)

8.86

Basic and diluted earnings per share from discontinued operations

7

(2.35)

-

(4.34)

Total

7

0.41

(7.78)

4.52

 

 

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 2020

 

 

 

Unaudited

Audited

 

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

Group

Note

USD'000s

USD'000s

USD'000s

Revenue

5(ii)

129,233

118,833

254,462

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

9

(748)

(1,320)

835

Cost of sales

 

(83,472)

(78,036)

(167,509)

Gross profit

5(ii)

45,013

39,477

87,788

Administrative expenses

 

(36,029)

(38,582)

(74,738)

Other income

 

38

59

35

Operating profit

 

9,022

954

13,085

Share of loss equity accounted investment

 

(136)

(153)

(246)

Exchange losses on translating foreign currency transactions and balances

 

(4,520)

(281)

(2,981)

Finance costs

 

(3,468)

(3,051)

(6,720)

Profit/(loss) before taxation

5(ii)

898

(2,531)

3,138

Taxation charge

6(f)

(67)

(137)

(226)

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

 

831

(2,668)

2,912

Loss from discontinued operations

15

(677)

-

(1,411)

Total profit/(loss) for the period

 

154

(2,668)

1,501

 

 

 

 

 

Group profit/(loss) attributable to:

 

 

 

 

Equity holders of the parent

 

119

(2,717)

1,469

Non-controlling interest

 

35

49

32

 

 

154

(2,668)

1,501

Other comprehensive income

 

 

 

 

Exchange (losses)/gains on translating presentational currency

 

(42,051)

2,208

(10,553)

Remeasurement of net defined benefit liability

 

-

-

717

Remeasurement of leases

 

(1)

-

-

Total comprehensive loss for the period

 

(41,898)

(460)

(8,335)

 

 

 

 

 

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

 

 

 

 

Equity holders of the parent

 

(42,144)

(745)

(8,367)

Non-controlling interest

 

246

285

32

 

 

(41,898)

(460)

(8,335)

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

Cents

Cents

Cents

Basic and diluted earnings per share from continued operations

7

0.20

(0.65)

0.72

Basic and diluted earnings per share from discontinued operations

7

(0.17)

-

(0.35)

Total

7

0.03

(0.65)

0.37

 

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 2020

 

 

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 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 30 March 2019

3,006

 

1,125,012

 

1,000

 

1,217,907

 

289,543

 

457,547

 

3,094,015

 

(5,154)

 

3,088,861

Loss for the period

-

 

-

 

-

 

-

 

-

 

59,308

 

59,308

 

490

 

59,798

Transfer of surplus depreciation

-

 

-

 

-

 

(18,849)

 

-

 

18,849

 

-

 

-

 

-

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

 

-

 

-

 

-

 

92,386

 

-

 

92,386

 

(217)

 

92,169

Total comprehensive income for the period

-

 

-

 

-

 

(18,849)

 

92,386

 

78,157

 

151,694

 

273

 

151,967

At 30 September 2019

 3,006

 

1,125,012

 

1,000

 

1,199,058

 

381,929

 

535,704

 

3,245,709

 

(4,881)

 

3,240,828

Profit for the period

-

 

-

 

-

 

-

 

-

 

1,650

 

1,650

 

490

 

2,140

Transfer of surplus depreciation

-

 

-

 

-

 

(14,833)

 

-

 

14,833

 

-

 

-

 

-

Other comprehensive income

Remeasurement of leases

-

 

-

 

-

 

-

 

-

 

(12)

 

(12)

 

-

 

(12)

Exchange gains on translating presentational currency

-

 

-

 

-

 

-

 

432,251

 

-

 

432,251

 

2,155

 

434,406

Total comprehensive income for the period

-

 

-

 

-

 

(14,833)

 

432,251

 

16,471

 

433,889

 

2,645

 

436,534

At 31 March 2020

3,006

 

1,125,012

 

1,000

 

1,184,225

 

814,180

 

552,175

 

3,679,598

 

(2,236)

 

3,677,362

 ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2020

 

 

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 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 for the period

-

-

-

(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

Transactions with owners

 

 

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

-

4,903

4,903

40

4,943

Transfer of surplus depreciation

-

-

-

(1,501)

-

1,501

-

-

-

Revaluation

-

-

-

-

-

-

-

-

-

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

-

-

-

(12,831)

-

(12,831)

13

(12,818)

Total comprehensive income for the period

-

-

-

(1,501)

(12,831)

6,404

(7,928)

53

(7,875)

At 30 September 2019

449

185,095

100

173,209

(197,748)

84,782

245,887

(370)

245,517

Profit for the period

-

-

-

-

-

119

119

35

154

Transfer of surplus depreciation

-

-

-

(1,066)

-

1,066

-

-

-

Other comprehensive income

Remeasurement of leases

-

-

-

-

-

(1)

(1)

-

(1)

Exchange gains on translating presentational currency

-

-

-

-

(42,262)

-

(42,262)

211

(42,051)

Total comprehensive income

-

-

-

(1,066)

(42,262)

1,184

(42,144)

246

(41,898)

At 31 March 2020

449

185,095

100

172,143

(240,010)

85,966

203,743

(124)

203,619

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2020

 

 

Unaudited

 

Audited

 

Note

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

166,801

 

166,801

 

166,801

Property, plant and equipment

8

3,292,653

 

2,895,599

 

2,841,824

Investment in associate

 

10,478

 

13,592

 

12,376

Deferred tax assets

6(e)

80,073

 

47,619

 

56,525

 

 

3,550,005

 

3,123,611

 

3,077,526

Current assets

 

 

 

 

 

 

Biological assets

9

520,437

 

374,728

 

170,417

Inventories

 

682,619

 

594,640

 

941,159

Trade and other receivables

 

87,924

 

68,560

 

98,025

Assets held for disposal

15

131,857

 

-

 

135,357

Amounts due from related companies

 

38,281

 

37,502

 

41,554

Income tax recoverable

6(c)

18,329

 

17,517

 

2,767

 

 

1,479,447

 

1,092,947

 

1,389,279

 

 

 

 

 

 

 

Total assets

 

5,029,452

 

 4,216,558

 

 4,466,805

 

 

 

 

 

 

 

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

 

2,550,580

 

1,964,997

 

2,116,691

 

 

3,679,598

 

3,094,015

 

3,245,709

Non-controlling interest

 

(2,236)

 

(5,154)

 

(4,881)

 

 

 3,677,362

 

3,088,861

 

3,240,828

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

11

234,846

 

256,206

 

228,099

Obligations under finance leases

12

19,741

 

19,530

 

19,297

Deferred liability

 

15,737

 

26,644

 

16,362

Deferred taxation

6(e)

32,154

 

6,865

 

9,138

 

 

302,478

 

309,245

 

272,896

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

11

163,125

 

94,913

 

130,661

Collateral management agreement

11

227,983

 

176,159

 

212,381

Obligations under finance leases

12

24,701

 

11,111

 

21,487

Trade and other payables

 

231,592

 

173,859

 

259,585

Provisions

 

54,310

 

41,597

 

52,914

Amounts due to related companies

 

1,265

 

362

 

251

Taxation payable

6(c)

15,253

 

12,109

 

1,377

Bank overdrafts

10

331,383

 

308,342

 

274,425

 

 

1,049,612

 

818,452

 

953,081

 

 

 

 

 

 

 

Total equity and liabilities

 

5,029,452

 

4,216,558

 

 4,466,805

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2020

 

 

Unaudited

 

Audited

 

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

Note

USD '000s

 

USD '000s

 

USD '000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

9,236

 

13,683

 

12,636

Property, plant and equipment

8

182,317

 

237,539

 

215,290

Investment in associate

 

580

 

1,115

 

938

Deferred tax asset

6(j)

4,434

 

3,906

 

4,282

 

 

196,567

 

256,243

 

 233,146

Current assets

 

 

 

 

 

 

Biological assets

9

28,817

 

30,741

 

12,910

Inventories

 

37,797

 

48,781

 

71,300

Trade and other receivables

 

4,868

 

5,624

 

7,426

Assets held for disposal

15

7,301

 

-

 

10,254

Amounts due from related companies

 

2,120

 

3,076

 

3,148

Income tax recoverable

6(h)

1,015

 

1,437

 

210

 

 

81,918

 

89,659

 

105,248

 

 

 

 

 

 

 

Total assets

 

 278,485

 

 345,902

 

338,394

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

 

18,099

 

68,171

 

60,243

 

 

203,743

 

253,815

 

245,887

Non-controlling interest

 

(124)

 

(423)

 

(370)

 

 

203,619

 

253,392

 

 245,517

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

11

13,004

 

21,018

 

17,280

Obligations under finance leases

12

1,093

 

1,602

 

1,462

Deferred liability

 

872

 

2,186

 

1,240

Deferred tax liability

6(j)

1,780

 

563

 

692

 

 

16,749

 

25,369

 

20,674

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

11

9,032

 

7,786

 

9,899

Collateral management agreement

11

12,624

 

14,451

 

16,089

Obligations under finance leases

12

1,368

 

911

 

1,628

Trade and other payables

 

12,823

 

14,263

 

19,665

Provisions

 

3,007

 

3,412

 

4,009

Amounts due to related companies

 

69

 

30

 

19

Taxation payable

6(h)

845

 

993

 

104

Bank overdrafts

10

18,349

 

25,295

 

20,790

 

 

58,117

 

67,141

 

72,203

 

 

 

 

 

 

 

Total equity and liabilities

 

278,485

 

 345,902

 

338,394

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2020

 

Unaudited

 

Audited

 

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

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

 

 

 

 

 

Profit/(loss) before taxation

12,490

 

(30,156)

 

38,653

Finance costs

48,241

 

36,367

 

82,790

(Loss)/profit on disposal of property, plant and equipment

-

 

126

 

(986)

Adjustment on transition to IFRS 16

(1,187)

 

-

 

-

Depreciation on right-of-use assets

304

 

-

 

-

Depreciation

66,285

 

58,727

 

121,921

Share of loss of equity accounted investment

1,898

 

1,819

 

3,036

Loss on discontinued operations

(9,423)

 

-

 

(17,379)

Fair value price adjustment

10,408

 

15,729

 

(10,284)

Net unrealised foreign exchange (gains)/losses

31,935

 

(1,011)

 

7,153

Earnings before interest, tax, depreciation and amortisation, fair value adjustments and net unrealised foreign exchange losses

160,951

 

81,601

 

224,904

(Increase)/decrease in biological assets

(360,428)

 

(193,054)

 

21,541

Decrease in inventory

258,540

 

45,171

 

(301,348)

Decrease in trade and other receivables

10,101

 

87,754

 

58,289

Decrease in amounts due from related companies

3,273

 

12,770

 

8,718

Decrease in trade and other payables and provisions

(26,597)

 

(124,071)

 

(27,028)

Increase in amount due to related companies

1,014

 

130

 

19

(Decrease)/increase in deferred liability

(625)

 

(4,334)

 

(6,249)

Cash outflow from assets held for disposal

-

 

-

 

-

Income tax paid

(3,145)

 

(5,890)

 

(9,652)

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

43,084

 

(99,923)

 

(30,806)

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(57,952)

 

(54,596)

 

(113,825)

Proceeds from sale of assets

342

 

-

 

11,776

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

(57,610)

 

(54,596)

 

(102,049)

 

 

 

 

 

 

Net cash (outflow)/inflow before financing

(14,526)

 

(154,519)

 

(132,855)

 

 

 

 

 

 

Financing

 

 

 

 

 

Long term loans repaid

(56,612)

 

(49,876)

 

(96,913)

Receipt of short term funding

15,602

 

67,849

 

119,456

Leasing liabilities obtained/(repaid)

3,658

 

(7,704)

 

707

Finance costs including discontinued operations

(48,241)

 

(36,367)

 

(82,790)

Net cash outflow from financing

(85,593)

 

(26,098)

 

(59,540)

 

 

 

 

 

 

Decrease in cash and cash equivalents

(100,119)

 

(180,617)

 

(192,395)

Cash and cash equivalents at beginning of period

(274,425)

 

(135,743)

 

(135,743)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

43,161

 

8,018

 

53,713

Cash and cash equivalents at end of period

(331,383)

 

(308,342)

 

 (274,425)

Represented by:

 

 

 

 

 

Cash in hand and at bank

62,113

 

50,801

 

56,753

Bank overdrafts

 (393,496)

 

(359,143)

 

(331,178)

 

 (331,383)

 

(308,342)

 

 (274,425)

        

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2020

 

Unaudited

 

Audited

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

USD'000s

 

USD'000s

 

USD'000s

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

 

 

 

 

 

Profit/(loss) before taxation

898

 

(2,531)

 

3,138

Finance costs

3,468

 

3,051

 

6,720

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

-

 

11

 

(80)

Adjustment on transition to IFRS 16

(90)

 

-

 

-

Depreciation charge on right-of-use assets

22

 

-

 

-

Depreciation

4,765

 

4,927

 

9,896

Share of loss of equity accounted investment

136

 

153

 

246

Loss of disposal of investments

-

 

-

 

-

Loss on discontinued operations

(677)

 

-

 

(1,411)

Fair value price adjustment

748

 

1,320

 

(835)

Net unrealised foreign exchange losses/(gains)

2,296

 

(85)

 

581

Earnings before interest, tax, depreciation and amortisation, fair value adjustments and net unrealised foreign exchange losses

 

11,566

 

 

6,846

 

 

18,255

Increase/(decrease) in biological assets

(25,911)

 

(16,196)

 

1,748

Decrease in inventory

18,587

 

3,790

 

(24,460)

Decrease in trade and other receivables

726

 

7,362

 

4,731

Decrease in amounts due from related companies

235

 

1,071

 

708

(Decrease) in trade and other payables

(1,912)

 

(10,409)

 

(2,194)

Increase in amount due to related companies

73

 

11

 

2

(Decrease) in deferred liability

(45)

 

(364)

 

(507)

Cash outflow from assets held for disposal

-

 

-

 

-

Income tax paid

(226)

 

(494)

 

(783)

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

3,093

 

(8,383)

 

(2,500)

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(4,166)

 

(4,580)

 

(9,239)

Proceeds from sale of assets

25

 

-

 

956

Net cash outflow on investing activities

(4,141)

 

(4,580)

 

(8,283)

 

 

 

 

 

 

Net cash outflow before financing

(1,048)

 

(12,963)

 

 (10,783)

Financing

 

 

 

 

 

Long term loans repaid

(4,070)

 

(4,184)

 

(7,866)

Receipt of short term funding

1,123

 

5,692

 

9,696

Leasing liabilities obtained/(repaid)

263

 

(646)

 

57

Finance costs including discontinued operations

(3,468)

 

(3,051)

 

(6,720)

Net cash outflow from financing

(6,152)

 

(2,189)

 

(4,833)

 

 

 

 

 

 

Decrease in cash and cash equivalents

(7,200)

 

(15,152)

 

(15,616)

Cash and cash equivalents at beginning of period

(20,790)

 

(11,090)

 

(11,090)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

9,641

 

947

 

5,916

Cash and cash equivalents at end of period

 (18,349)

 

 (25,295)

 

(20,790)

Represented by:

 

 

 

 

 

Cash in hand and at bank

3,439

 

4,167

 

4,299

Bank overdrafts

 (21,788)

 

 (29,462)

 

(25,089)

 

 (18,349)

 

 (25,295)

 

(20,790)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2020

 

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 ZMW415.8 million (USD22.9 million) [30 September 2019: ZMW364.5 million (USD27.6 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 2020 and 31 March 2019 do not constitute statutory accounts. The figures for the year ended 30 September 2019 have been extracted from the 2019 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.

(d) New Standards adopted as at 1 October 2019

 

The Group has adopted the new accounting pronouncements which have become effective in 2019, and are as follows:

 

IFRS 16 'Leases'

IFRS 16 'Leases' replaces IAS 17 'Leases' along with three Interpretations (IFRIC 4 'Determining whether an Arrangement contains a Lease', SIC 15 'Operating Leases-Incentives' and SIC 27 'Evaluating the Substance of Transactions Involving the Legal Form of a Lease'). The new Standard has been applied using the modified retrospective approach, with the cumulative effect of adopting IFRS 16 being recognised in equity as an adjustment to the opening balance of retained earnings for the current period. Prior periods have not been restated.

 

For contracts in place at the date of initial application, the Group has elected to apply the definition of a lease from IAS 17 and IFRIC 4 and has not applied IFRS 16 to arrangements that were previously not identified as lease under IAS 17 and IFRIC 4.

 

The Group has elected not to include initial direct costs in the measurement of the right-of-use asset for operating leases in existence at the date of initial application of IFRS 16, being 1 October 2019. At this date, the Group has also elected to measure the right-of-use assets at an amount equal to the lease liability adjusted for any prepaid or accrued lease payments that existed at the date of transition.

 

Instead of performing an impairment review on the right-of-use assets at the date of initial application, the Group has relied on its historic assessment as to whether leases were onerous immediately before the date of initial application of IFRS 16.

 

On transition, for leases previously accounted for as operating leases with a remaining lease term of less than 12 months and for leases of low-value assets the Group has applied the optional exemptions to not recognise right-of-use assets but to account for the lease expense on a straightline basis over the remaining lease term.

 

For those leases previously classified as finance leases, the right-of-use asset and lease liability are measured at the date of initial application at the same amounts as under IAS 17 immediately before the date of initial application.

 

On transition to IFRS 16 the weighted average incremental borrowing rate applied to lease liabilities recognised under IFRS 16 was 17.6%.

 

The Group has benefited from the use of hindsight for determining lease terms when considering options to extend and terminate leases.

 

The following is a reconciliation of total operating lease commitments at 30 September 2019 to the lease liabilities recognised at 1 October 2019:

 

 

ZMW'000

USD'000

Total operating lease commitments disclosed at 30 September 2019

15,881

1,203

Recognition exemptions:

Leases of low value assets

Leases with remaining life less than 12 months

(14,438)

(1,094)

Variable lease payments not recognised

-

-

Other minor adjustments relating to commitment disclosures

-

-

 

 

 

Operating lease liabilities before discounting

1,443

109

Discounted using incremental borrowing rate

(254)

(19)

Operating lease liabilities

1,189

90

Reasonable certain extension options

-

-

Finance lease obligations

40,784

3,090

Total lease liabilities recognised under IFRS 16 at 1 October 2019

41,973

3,180

  

(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 2019 11.92 12.19

Year ended 30 September 2019 12.32 13.20

6 months ended 31 March 2020 13.91 18.06

 

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 2019 30.30 29.39

Year ended 30 September 2019 29.21 27.25

6 months ended 31 March 2020 26.00 20.26

 

Average Closing

ZMW: Ghana Cedi exchange rate exchange rate

6 months ended 31 March 2019 0.42 0.44

Year ended 30 September 2019 0.42 0.41

6 months ended 31 March 2020 0.40 0.32

 

(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 2019.

 

(g) 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 2019.

 

3. Critical accounting estimates and judgements

When preparing the Interim Financial Statements, management undertakes a number of judgements, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses. The actual results may differ from the judgements, estimates and assumptions made by management, and will seldom equal the estimated results.

 

The judgements, estimates and assumptions applied in the Interim Financial Statements, including the key sources of estimation uncertainty, were the same as those applied in the Group's last annual financial statements for the year ended 30 September 2019. The only exceptions are the estimate of income tax liabilities which is determined in the Interim Financial Statements using the estimated average annual effective income tax rate applied to the pre-tax income of the interim period

 

4. Significant events and transactions

The Group's management believes that the Group is well positioned in 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 2019.

 

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 2020, 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 2020

(i) in Zambian Kwacha

 

Segment

Revenue

 

Gross Profit

 

ZMW'000s

 

ZMW'000s

Retailing - Zambia

1,029,584

 

94,721

Master Meats (Nigeria)

83,007

 

17,677

Master Meats (Ghana)

26,087

 

7,772

Retailing West Africa

109,094

 

25,449

Total Retailing

1,138,678

 

120,170

 

 

 

 

Beef

262,500

 

81,504

Chicken

212,538

 

43,941

Pork

134,612

 

24,140

Milk and dairy

108,961

 

49,569

Eggs

27,125

 

(2,526)

Total Cold Chain Food Production

745,736

 

196,628

Gross Combined Retail and CCFP

1,884,414

 

316,798

Less: Intra/ Inter Sales

 (721,059)

 

-

Combined Retail and CCFP

1,163,355

 

316,798

Stock Feed

641,656

 

122,378

Crops - row crops

256,990

 

161,886

 

 

 

 

Mill and bakery

92,820

 

18,218

Leather and shoe

16,656

 

6,849

Total Other

109,476

 

25,067

Total

2,171,477

 

626,129

Less: intra/inter group Sales

(373,844)

 

-

Group total

 1,797,633

 

626,129

 

 

 

 

Central operating costs

 

 

 (500,630)

Operating profit

 

 

125,499

Foreign exchange losses

 

 

(62,870)

Finance costs

 

 

(48,241)

Share of loss of equity accounted investment

 

 

(1,898)

Profit before tax

 

 

12,490

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Property, plant and equipment

2,491,048

227,715

83,804

490,086

3,292,653

Biological assets and inventories

966,159

68,838

20,491

147,568

1,203,056

Cash, cash equivalents and bank overdrafts

(295,320)

(62,209)

4,444

21,702

(331,383)

 

Period ended 31 March 2020

(ii) in US Dollars

 

Segment

Revenue

 

Gross Profit

 

USD '000s

 

USD '000s

Retailing - Zambia

74,018

 

6,810

Master Meats (Nigeria)

5,967

 

1,271

Master Meats (Ghana)

1,876

 

559

Retailing West Africa

7,743

 

1,830

Total Retailing

81,861

 

8,640

 

 

 

 

Beef

18,871

 

5,859

Chicken

15,280

 

3,159

Pork

9,677

 

1,735

Milk and dairy

7,833

 

3,564

Fish

-

 

-

Eggs

1,950

 

(182)

Total Cold Chain Food Production

53,611

 

14,135

Gross Combined Retail and CCFP

135,472

 

22,775

Less: Intra/ Inter Sales

(51,837)

 

-

Combined Retail and CCFP

83,635

 

22,775

Stock Feed

46,129

 

8,798

Crops - row crops

18,475

 

11,638

 

 

 

 

Mill and bakery

6,673

 

1,310

Leather and shoe

1,197

 

492

Total Other

7,870

 

1,802

Total

156,109

 

45,013

Less: intra/inter group sales

(26,876)

 

-

Group total

129,233

 

45,013

 

 

 

 

Central operating costs

 

 

(35,991)

Operating profit

 

 

9,022

Foreign exchange losses

 

 

(4,520)

Share of loss of equity accounted investment

 

 

(136)

Finance costs

 

 

(3,468)

Profit before tax

 

 

898

 

Operating assets/(liabilities)

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property, plant and equipment

137,932

12,609

4,639

27,137

182,317

Biological assets and inventories

53,497

3.812

1,135

8,170

66,614

Cash, cash equivalents and bank overdrafts

(16,352)

(3,445)

246

1,202

(18,349)

 

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 30 September 2019

(i) in Zambian Kwacha

 

Segment

Revenue

 

Gross Profit

 

ZMW'000s

 

ZMW'000s

Retailing - Zambia

1,853,721

 

172,031

Master Meats (Nigeria)

138,732

 

27,381

Master Meats (Ghana)

46,222

 

14,090

Retailing West Africa

184,954

 

41,471

Total Retailing

2,038,675

 

213,502

 

 

 

 

Beef

474,941

 

127,946

Chicken

247,580

 

52,405

Zamhatch

112,665

 

60,310

Pork

252,952

 

38,642

Milk and dairy

206,531

 

67,409

Fish

36,612

 

7,180

Eggs

57,211

 

13,765

Total Cold Chain Food Production

1,388,492

 

367,657

Gross Combined Retail and CCFP

3,427,167

 

581,159

Less: Intra/ Inter Sales

(1,303,519

 

-

Combined Retail and CCFP

2,123,648

 

581,159

Stock Feed

986,075

 

191,011

Crops - row crops

474,202

 

270,116

 

 

 

 

Mill and bakery

183,520

 

30,517

Leather and shoe

26,828

 

8,744

Edible oils

-

 

-

Total Other

210,348

 

39,261

Total

3,794,273

 

1,081,547

Less: intra/inter group Sales

(659,306)

 

-

Group total

 3,134,967

 

1,081,547

 

 

 

 

Central operating costs

 

 

 (920,338)

Operating profit

 

 

161,209

Foreign exchange gains

 

 

(36,730)

Finance costs

 

 

(82,790)

Share of loss on equity accounted investment

 

 

(3,036)

Profit before tax

 

 

38,653

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

 

Property, plant and equipment

2,060,110

209,897

84,443

487,374

2,841,824

 

Biological assets and inventories

820,815

70,921

19,195

200,645

1,111,576

 

Cash, cash equivalents and bank overdrafts

(195,772)

(96,500)

1,461

16,386

(274,425)

 

 

Period ended 30 September 2019

(i) in US Dollars

 

Segment

Revenue

Gross Profit

 

USD'000s

USD'000s

Retailing - Zambia

150,464

13,964

Master Meats (Nigeria)

11,261

2,222

Master Meats (Ghana)

3,752

1,144

Retailing West Africa

15,013

3,366

Total Retailing

165,477

17,330

 

 

 

Beef

38,550

10,385

Chicken

20,096

4,254

Zamhatch

9,145

4,895

Pork

20,532

3,137

Milk and dairy

16,764

5,472

Fish

2,972

583

Eggs

4,644

1,117

Total Cold Chain Food Production

112,703

29,843

Gross Combined Retail and CCFP

278,180

-

Less: Intra/ Inter Sales

(105,806)

-

Combined Retail and CCFP

172,374

47,173

Stock Feed

80,039

15,503

Crops - row crops

38,490

21,925

 

 

 

Mill and bakery

14,896

2,477

Leather and shoe

2,178

710

Edible oils

-

-

Total Other

17,074

3,187

Total

307,977

87,788

Less: intra/inter group Sales

(53,515)

-

Group total

254,462

87,788

 

 

 

Central operating costs

 

(74,703)

Operating profit

 

13,085

Foreign exchange gains

 

(2,981)

Finance costs

 

(6,720)

Share of loss on equity accounted investment

 

(246)

Profit before tax

 

3,138

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Other

Total

 

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

 

Property, plant and equipment

156,069

15,901

6,397

36,923

215,290

 

Biological assets and inventories

62,183

5,373

1,454

15,200

84,210

 

Cash, cash equivalents and bank overdrafts

(14,831)

(7,311)

111

1,241

(20,790)

 

 

 

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

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

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

1,645,395

3,521,231

 

1,299,747

3,100,818

 

2,903,553

3,054,396

 West Africa

109,094

28,774

 

92,780

22,793

 

184,954

23,130

 Rest of world

43,144

-

 

23,963

-

 

46,460

-

 

1,797,633

3,550,005

 

1,416,490

3,123,611

 

3,134,967

3,077,526

 

 

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

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

118,289

194,974

 

109,039

254,373

 

235,679

231,394

 West Africa

7,843

1,593

 

7,784

1,870

 

15,013

1,752

 Rest of world

3,101

-

 

2,010

-

 

3,770

-

 

 129,233

 196,567

 

 118,833

 256,243

 

254,462

 233,146

 

 

6. Taxation

 

 

 

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

Income tax expense

 

ZMW'000s

ZMW'000s

ZMW'000s

(a)

Tax charge

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

1,459

1,442

9,222

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(e))

 

(532)

191

(6,442)

 

Tax charge/(credit) for the period

 

927

1,633

2,780

 

 

 

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

(b)

Reconciliation of tax charge

 

 

 

 

 

Profit/(loss) before taxation

 

12,490

(30,156)

38,653

 

Adjustment for;

Discontinued operation and other

 

(7,440)

1,819

(14,343)

 

Profit from continued operations

 

5,050

(28,337)

24,310)

 

 

 

 

 

 

 

 Taxation on accounting profit

 

(8,888)

(16,925)

(24,681)

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

2,576

2,103

3,774

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

8,309

(2,945)

22,375

 

 Livestock and crop valuations adjustment

 

5,525

(1,336)

1,924

 

 Other income

 

(144)

-

1,342

 

 Unrealised exchange gains/(losses)

 

3,003

646

(903)

 

 Unrealised tax loss

 

(9,454)

20,090

(1,051)

 

 Tax charge for the period

 

927

1,633

2,780

 

 

 

 

 

 

(c)

Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

(1,390)

(960)

(960)

 

Charge for the period

 

1,459

1,442

9,222

 

Taxation paid

 

(3,145)

(5,890)

(9,652)

 

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

 

(3,076)

(5,408)

(1,390)

 

 

 

 

 

 

 

Taxation payable

 

15,253

12,109

1,377

 

Taxation recoverable

 

(18,329)

 (17,517)

(2,767)

 

Taxation payable as at 30 September

 

(3,076)

(5,408)

(1,390)

 

(d) Income tax returns have been filed with the ZRA for the tax year ended 31 December 2019. Quarterly tax returns for the period were made on the due dates.

 

(e) Deferred taxation

 

 

 

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

52,879

17,223

14,162

 

Accelerated tax allowances

 

88,560

46,259

58,464

 

Provisions

 

(7,334)

(6,409)

(8,736)

 

Tax loss

 

(182,024)

 (97,827)

 (111,277)

 

 

 

(47,919)

(40,754)

(47,387)

 

Analysis of movement:

 

 

 

 

 

Asset as at 1 October

 

(47,387)

(40,945)

(40,945)

 

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

 

(532)

191

(6,442)

 

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

 

(47,919)

(40,754)

(47,387)

 

Deferred tax asset

 

(80,073)

(47,619)

(56,525)

 

Deferred tax liability

 

32,154

6,865

9,138

 

 

 

(47,919)

(40,754)

(47,387)

 

 

Income tax expense

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

 

 

USD'000s

USD'000s

USD'000s

(f)

Tax charge

 

 

 

 

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

105

121

749

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(j))

 

(38)

16

(523)

 

Tax (credit)/charge for the period

 

67

137

226

 

 

 

 

 

 

(g)

Reconciliation of tax charge

 

 

 

 

 

 Profit/(loss) before taxation

 

898

(2,531)

3,138

 

Adjustment for:

Discontinued operation and other

 

(535)

153

(1,165)

 

Profit from continued operations

 

363

(2,378)

1,973

 

 

 

 

 

 

 

 Taxation on accounting profit

 

(639)

(1,420)

(2,003)

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

185

176

306

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

597

(247)

1,816

 

 Livestock and crop valuations adjustment

 

397

(112)

156

 

 Other income

 

(10)

-

109

 

 Unrealised exchange (gains)/losses

 

216

54

(73)

 

 Unrealised tax loss

 

(679)

1,686

( 85)

 

 Tax charge for the period

 

67

137

226

 

 

 

 

 

 

(h)

 Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

(106)

(78)

(78)

 

Charge for the year

 

105

121

749

 

Taxation paid

 

(226)

(494)

(783)

 

Foreign exchange

 

57

7

6

 

Taxation payable as at the end of the period

 

(170)

(444)

(106)

 

 

 

 

 

 

 

Taxation payable

 

845

993

104

 

Taxation recoverable

 

(1,015)

(1,437)

(210)

 

Taxation payable as at 30 September

 

(170)

(444)

(106)

 

(i) Income tax returns have been filed with the ZRA for the year 31 December 2019. Quarterly tax returns for the period were made on the due dates.

 

 

 

 

31 Mar 2020

31 Mar 2019

30 Sept 2019

(j)

Deferred taxation

 

USD'000s

USD'000s

USD'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

2,928

1,413

1,073

 

Accelerated tax allowances

 

4,904

3,795

4,429

 

Provisions

 

(406)

(526)

(662)

 

Tax loss

 

(10,080)

(8,025)

(8,430)

 

 

 

(2,654)

(3,343)

(3,590)

 

Analysis of movement:

 

 

 

 

 

Liability as at 1 October

 

(3,590)

(3,345)

(3,345)

 

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

 

(38)

16

(523)

 

Foreign exchange

 

974

(14)

278

 

(Asset)/liability as at the end of period

 

(2,654)

 (3,343)

(3,590)

 

 

 

 

 

 

 

Deferred tax asset

 

(4,434)

(3,906)

(4,282)

 

Deferred tax liability

 

1,780

563

692

 

 

 

(2,654)

 (3,343)

(3,590)

7. Earnings per share

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

 

The calculation of the basic and diluted earnings 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 2020

 

31 Mar 2019

 

30 Sept 2019

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD '000s

 Basic earnings per share

 

 

 

 

 

 

 

 

Profit/(loss) for the period

1,650

119

 

(31,199)

(2,619)

 

18,100

1,469

 

 

 

 

 

 

 

 

 

Weighted average number of ordinary shares for the purposes of basic earnings per share (in thousand)

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 (in thousand)

400,638

400,638

 

401,187

401,187

 

400,638

400,638

 

 

 

 

 

 

 

 

 

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

3.68

0.26

 

(10.38)

(0.87)

 

 

11.80

 

0.96

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

(3.13)

(0.23)

 

-

-

 

(5.78)

(0.47)

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

0.55

0.04

 

(10.38)

(0.87)

 

 

6.02

 

0.49

Diluted earnings per share

 

 

 

 

 

 

 

 

 

Basic earnings per share - continued operations

2.76

0.20

 

(7.78)

(0.65)

 

 

8.86

 

0.72

 

Basic earnings per share - discontinued operations

(2.35)

(0.17)

 

-

-

 

 

(4.34)

 

(0.35)

 

Total Basic earnings per share

0.41

0.03

 

(7.78)

(0.65)

 

 

4.52

 

0.37

 

8. Property plant and equipment

(i) In Zambian Kwacha

 

 

 

 

 

 

 

(a) Group

Leasehold land and buildingsZMW'000s

 

Aircraft

ZMW'000s

Plant and machineryZMW'000s

 

Motor vehiclesZMW'000s

Furniture and equipmentZMW'000s

Capital work in progressZMW'000s

Total 

ZMW'000s

Cost or valuation

 

 

 

 

 

 

 

As at 1 October 2018

2,052,628

865

815,646

65,605

23,307

46,102

3,004,153

Exchange differences

71,470

-

20,871

(194)

61

110

92,318

Additions

13,868

-

15,621

7,399

4,948

71,989

113,825

Disposals

(2,030)

-

(7,108)

(2,505)

(280)

-

(11,923)

Transfer to held for sale

(116,020)

-

(27,547)

(876)

(420)

(698)

(145,561)

Transfers

23,136

-

57,482

7,099

4,001

(91,718)

-

As at 30 September 2019

2,043,052

865

874,965

76,528

31,617

25,785

3,052,812

Exchange differences

370,768

-

82,845

1,473

660

-

455,746

Additions

-

-

16,773

8,444

2,560

30,175

57,952

Adjustment on transition to IFRS 16

 

1,187

 

-

 

-

 

-

 

-

 

-

 

1,187

Disposals

-

-

-

(1,100)

(1)

-

(1,101)

Transfers

6,818

-

4,303

9,374

910

(21,405)

-

As at 31 March 2020

2,421,825

865

978,886

94,719

35,746

34,555

3,566,596

Depreciation

 

 

 

 

 

 

 

As at 1 October 2018

16,972

86

66,820

15,457

2,597

-

101,932

Exchange difference

539

-

(2,044)

3

(26)

-

(1,528)

Charge for the year

18,232

87

83,340

17,459

2,803

-

121,921

Disposals

(77)

-

(222)

(814)

(20)

-

(1,133)

Transfer to held for sale

(4,630)

-

(5,255)

(246)

(73)

-

(10,204)

As at 30 September 2019

31,036

173

142,639

31,859

5,281

-

210,988

Exchange difference

(1,029)

-

(1,199)

(310)

(337)

-

(2,875)

Charge for the year

10,177

130

43,481

10,464

2,033

-

66,285

Disposals

-

-

-

(759)

-

-

(759)

Charge on rights-of-use assets

 

304

 

-

 

-

 

-

 

-

 

-

 

304

As at 31 March 2020

40,488

303

184,921

41,254

6,977

-

273,943

Net book value

 

 

 

 

 

 

 

As at 31 March 2020

2,381,337

562

793,965

53,465

28,769

34,555

3,292,653

At 30 September 2019

2,012,016

692

732,326

44,669

26,336

25,785

2,841,824

(ii) In US Dollars

 

 

 

 

 

 

 

(a) Group

Leasehold land and buildingsUSD'000s

 

Aircraft

USD'000s

Plant and machineryUSD'000s

Motor vehiclesUSD'000s

Furniture and equipmentUSD'000s

Capital work in progressUSD'000s

 

TotalUSD'000s

Cost or valuation

 

 

 

 

 

 

 

As at 1 October 2018

168,428

71

67,332

5,411

1,934

1,869

245,045

Foreign translation

(7,701)

(5)

(4,317)

(521)

(210)

1,739

(11,015)

Additions

1,126

-

1,267

601

402

5,843

9,239

Transfers

1,878

-

4,666

576

325

(7,445)

-

Disposals

(165)

-

(577)

(203)

(23)

-

(968)

Transfer to held for sale

(8,789)

-

(2,087)

(66)

(32)

(53)

(11,027)

As at 30 September 2019

154,777

66

66,284

5,798

2,396

1,953

231,274

Foreign translation

(21,258)

(18)

(13,597)

(1,755)

(666)

(670)

(37,964)

Additions

-

-

1,206

607

184

2,169

4,166

Transfers

490

-

309

674

66

(1,539)

-

Disposals

-

-

-

(79)

-

-

(79)

Adjustment on transition of IFRS 16

90

-

-

-

-

-

90

As at 31 March 2020

134,099

48

54,202

5,245

1,980

1,913

197,487

Depreciation

 

 

 

 

 

 

 

As at 1 October 2018

(4,986)

7

10,895

1,649

370

-

7,935

Charge for the year

1,480

7

6,764

1,417

228

-

9,896

Disposals

(6)

-

(18)

(66)

(2)

-

(92)

Transfer to held for sale

(351)

-

(397)

(19)

(6)

-

(773)

Foreign Translation

6,214

(1)

(6,437)

(568)

(190)

-

(982)

As at 30 September 2019

2,351

13

10,807

2,413

400

-

15,984

Charge for the year

732

9

3,126

752

146

-

4,765

Disposals

-

-

-

(55)

-

-

(55)

Charge on rights-of-use assets

22

-

-

-

-

-

22

Foreign Translation

(863)

(6)

(3,691)

(826)

(160)

-

(5,546)

As at 31 March 2020

2,242

16

10,242

2,284

386

-

15,170

Net book value

 

 

 

 

 

 

 

At 31 March 2020

131,857

32

43,960

2,961

1,594

1,913

182,317

At 30 September 2019

152,426

53

55,477

3,385

1,996

1,953

215,290

 

(b) Included in the net carrying amount of property, plant and equipment are right-of-use assets as follows:

 

 

31 March 2020

ZMW'000

31 March 2020

USD'000

Leasehold land and buildings

1,187

90

Total right-of-use

1,187

90

 

 

9. Biological assets

 

(a) 31 March 2020

Biological assets comprise standing crops, feedlot cattle, dairy cattle, pigs and chickens. At 31 March 2020 there were 14,436 cattle (11,346 feedlot cattle and 3,090 dairy cattle), 715,885 chickens (338,611 layers and 377,274 broilers), and 4,012 pigs. A total of 19,666 feedlot cattle, 571 dairy cattle, 4,834 pigs and 4,349,407 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 2019

purchases

physical changes

price changes

to inventory

Mar 2020

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

27,260

177,208

423,213

-

(272,252)

355,429

Feedlot cattle

42,878

182,034

86,496

-

(268,129)

43,279

Dairy Cattle

49,767

55,774

51,469

10,088

(106,546)

60,552

Pigs

4,555

6,317

516

320

(7,679)

4,029

Chickens

45,957

188,226

25,715

-

(202,750)

57,148

Total

170,417

609,559

587,409

10,408

(857,356)

520,437

 

(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

2,066

(5,978)

12,740

30,425

-

(19,572)

19,681

Feedlot cattle

3,247

(879)

13,087

6,218

-

(19,276)

2,397

Dairy Cattle

3,771

(1,194)

4,010

3,700

725

(7,660)

3,352

Pigs

344

(83)

454

37

23

(552)

223

Chickens

3,482

(1,122)

13,531

1,849

-

(14,576)

3,164

Total

12,910

(9,256)

43,822

42,229

748

(61,636)

28,817

 

(b) 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

 

(c) 30 September 2019

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs and chickens. At 30 September 2019 there were 12,335 cattle (9,229 feedlot cattle and 3,106 dairy cattle) and 900,349 chickens (587,815 layers and 312,534 broilers), and 5,014 pigs. A total of 43,711 feedlot cattle, 642 dairy cattle, 9,430 pigs and 7,997,076 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 2018

purchases

physical changes

price changes

to inventory

Sept 2019

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

42,419

384,077

178,652

6,097

(583,985)

27,260

Feedlot Cattle

56,750

312,626

158,018

2,019

(486,535)

42,878

Dairy Cattle

48,336

67,939

140,024

-

(206,532)

49,767

Pigs

4,431

10,637

2,237

122

(12,872)

4,555

Chickens

29,738

297,042

134,586

2,046

(417,455)

45,957

Total

181,674

1,072,321

613,517

10,284

(1,707,379)

170,417

 

(ii) in US Dollars

 

 

As at 1 Oct 2018

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 2019

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

3,466

(169)

31,175

14,501

495

(47,402)

2,066

Feedlot Cattle

4,636

(263)

25,375

12,826

164

(39,491)

3,247

Dairy Cattle

3,949

(295)

5,515

11,366

-

(16,764)

3,771

Pigs

362

(27)

863

182

10

(1,046)

344

Chickens

2,430

(265)

24,111

10,924

166

(33,884)

3,482

Total

14,843

(1,019)

87,039

49,799

835

(138,587)

12,910

10. Cash and cash equivalents

 

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Cash in hand and at bank

62,113

3,439

 

50,801

4,167

 

56,753

4,299

Bank overdrafts

(393,496)

(21,788)

 

(359,143)

(29,462)

 

(331,178)

(25,089)

 

(331,383)

(18,349)

 

(308,342)

(25,295)

 

(274,425)

(20,790)

 

(a) Banking facilities

 

The Group has overdraft facilities totalling ZMW153.3 million (2019: ZMW118.3 million) with Zanaco Bank Plc. The Zanaco Bank overdraft bears an interest rate of Bank of Zambia Policy rate plus 6 per cent on the Kwacha facility.

 

The Group has overdraft facilities totalling ZMW74.6 million (2019: ZMW74.6 million) and USD7.3 million (2019: USD5 million) with Citibank Zambia Limited. The Citibank overdrafts bear interest rates of Bank of Zambia Policy rate plus 0.25 per cent plus Liquidity Premium ( defined as 182 day Treasury Bill rate minus BPR) for the Kwacha facility and 3-month USD LIBOR rate plus 3.5 per cent for the USD facility.

 

The Group has overdraft facilities totalling ZMW57.5 million (2019: ZMW57.5 million) and USD2 million (2019: USD2 million) with Stanbic Bank Zambia Limited. The Stanbic Bank overdrafts bear interest rate of Bank of Zambia Policy rate plus 6 per cent on the Kwacha facility and 3-month USD LIBOR rate plus 4 per cent on the USD facility.

 

The Group has overdraft facilities totalling ZMW42 million (2019: ZMW30 million) and USD3 million (2019: USD2 million) with Standard Chartered Bank Zambia Plc. The Standard Chartered Bank overdrafts bear interest rates of Bank of Zambia Policy rate plus 6 per cent on the Kwacha facilities and 1-month USD LIBOR rate plus 4 per cent on the USD facilities.

 

(b) Bank overdrafts

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Bank overdrafts represented by:

 

 

 

 

 

 

 

 

Zanaco Bank PLC

(111,475)

(6,172)

 

(96,826)

(7,943)

 

(114,029)

(8,638)

Citibank Zambia Limited

(133,840)

(7,411)

 

(132,800)

(10,894)

 

(119,071)

(9,021)

Stanbic Bank Zambia Limited

(67,162)

(3,719)

 

(79,961)

(6,560)

 

(69,060)

(5,232)

Standard Chartered Bank Zambia PLC

(81,019)

(4,486)

 

(49,556)

(4,065)

 

(29,018)

(2,198)

 

(393,496)

(21,788)

 

(359,143)

(29,462)

 

(331,178)

(25,089)

 

(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 (USD16.3 million and ZMW8 million), Zanaco Bank Plc (ZMW185 million), and Stanbic Bank Zambia Limited (ZMW132 million).

 

All overdrafts are annual revolving facilities.

 

11. Interest bearing liabilities

 

 

31 Mar 2020

 

31 Mar 2019

 

30 Sept 2019

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

DEG - Deutsche Investitions

und Entwicklungsgesellschaft MBH (note (a))

234,960

13,010

 

206,376

16,930

 

197,604

14,970

 

 

Zanaco Bank Plc (note (b))

6,646

368

 

13,286

1,090

 

13,286

1,006

International Finance Corporation (note (d))

127,365

7,052

 

131,457

10,784

 

118,870

9,006

Standard Chartered Bank Zambia PLC (note ( c)

227,983

12,624

 

176,159

14,451

 

212,381

16,089

Stanbic Bank Zambia Limited

29,000

1,606

 

-

-

 

29,000

2,197

 

625,954

34,660

 

527,278

43,255

 

571,141

43,268

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

(391,108)

(21,656)

 

(271,072)

(22,237)

 

(343,042)

(25,988)

Long-term portion (repayable after 12 months)

234,846

13,004

 

256,206

21,018

 

228,099

17,280

 

 

 

 

 

 

 

 

 

(a) (i) DEG Term Loan 3

The Group has a loan facility of USD4.26 million (2019: USD:5.68 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 a legal mortgage over Farm no. 4450, 4451 and 5388 (Mpongwe Farm) ranking pari passu with IFC.

 

(ii) DEG Term Loan 4

The Group has a loan facility of USD8.75 million (2019: USD:11.25 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 a legal mortgage over Farm no. 4450, 4451 and 5388 (Mpongwe Farm) ranking pari passu with IFC.

 

(b) Zanaco Bank Plc

The Group has a loan facility of ZMW6.64 million (2019: ZMW13.3 million) with Zanaco Bank Plc. Interest on the loan is 6 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 USD18 million (2020: 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/Facilities Against Warehouse Receipts and is for 270 days. The balance on the facilities at period end was USD12.6 million (2019: USD14.5 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 USD6.2 million and ZMW15.4 million (2019: USD8.96 million and ZMW22.2 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 by a legal mortgage over Farm no. 4450,4451 and 5388 ( Mpongwe Farm) ranking pari passu wth DEG.

 

12. Leasing

 

Lease liabilities are presented in the statement of financial position within borrowings as follows:

 

 

31 March 2020

ZMW'000

31 March 2019

ZMW'000

30 September 2019

ZMW'000

Current

24,701

11,111

21,487

Non-current

19,741

19,530

19,297

 

44,442

30,641

40,784

 

The Group has leases for K44,442 thousand. The lease liabilities are secured by the related underlying assets. Future minimum lease payments at 31 March 2020 were as follows:

 

 

Minimum lease payments due

 

 

Within 1 year

ZMW'000

1-2 years

ZMW'000

2-3 years

ZMW'000

3-4 years

ZMW'000

4-5 years

ZMW'000

After 5 years

ZMW'000

Total

ZMW'000

31 March 2020

 

 

 

 

 

 

 

Lease payments

25,299

10,653

6,072

4,048

-

-

46,072

Finance charges

(598)

(535)

(298)

(199)

-

-

(1,630)

Net present values

 

24,701

 

10,118

 

5,774

 

3,849

 

-

 

-

 

44,442

 

 

 

 

 

 

 

 

31 March 2019

 

 

 

 

 

 

 

Lease payments

11,386

10,270

6,162

4,108

-

-

31,926

Finance charges

(275)

(584)

(266)

(160)

-

-

(1,285)

Net present values

 

11,111

 

9,686

 

5,896

 

3,948

 

-

 

-

 

30,641

 

 

 

 

 

 

 

 

30 September 2019

 

 

 

 

 

 

 

Lease payments

22,018

9,148

7,089

4,059

-

-

42,313

Finance charges

(531)

(450)

(348)

(200)

-

-

(1,529)

Net present values

21,487

8,698

6,741

3,859

-

-

40,784

 

 

Leasing

31 March 2020

31 March 2019

30 September 2019

 

USD'000

USD'000

USD'000

Current

1,368

911

1,628

Non-Current

1,093

1,602

1,462

Total

2,461

2,513

3,090

  

Minimum lease payments

 

 Within 1 year

1-2 years

2-3 years

3-4 years

4-5years

After 5 years

Total

 

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

31 March 2020

 

 

 

 

 

 

 

Lease payments

1,401

590

337

224

-

-

2,551

Finance charges

(33)

(30)

(17)

(11)

-

-

(90)

Net Present Values

 

1,368

 

560

 

320

 

213

 

 

 

2,461

 

 

 

 

 

 

 

 

31 March 2019

 

 

 

 

 

 

 

Lease payments

933

842

505

337

 

2,617

Finance charges

(22)

(48)

(22)

(12)

-

(104)

Net Present Values

 

911

794

483

325

-

-

2,513

 

 

 

 

 

 

 

 

30 September 2019

 

 

 

 

 

 

 

Lease payments

1,668

693

537

308

3,206

Finance charges

(40)

(34)

(26)

(16)

-

-

 (116)

Net Present Values

1,628

659

511

292

-

-

3,090

 

 

Lease payments not recognised as a liability

The group has elected not to recognise a lease liability for short term leases (leases with an expected term of 12 months or less) or for leases of low value assets. Payments made under such leases are expensed on a straight-line basis. In addition, certain variable lease payments are not permitted to be recognised as lease liabilities and are expensed as incurred.

 

The expense relating to payments not included in the measurement of the lease liability is as follows

 

 

31 March 2020

ZMW'000

31 March 2020

USD'000

Short-term leases

8,718

627

Leases of low value assets

-

-

Variable lease payments

-

-

 

8,718

627

 

Included in the finance cost of K48,241,000 (US$3,468,000) is interest expense for leasing arrangements amounting to K86,000 (US$6,000).

 

13. 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. 

 

14. 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 2020 and 30 September 2019.

 

 

31 March 2020

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

 

 

 

 

Trade receivables

-

-

10,083

10,083

Total Assets

-

-

10,083

10,083

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(346,933)

-

(346,933)

Total Liabilities

-

(346,933)

-

(346,933)

 

 

 

 

 

Net fair value

-

(346,933)

10,083

(336,850)

 

 

30 September 2019

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

 

 

 

 

Trade receivables

-

-

88,874

88,874

Total Assets

-

-

88,874

88,874

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(297,660)

-

(297,660)

Total Liabilities

-

(297,669)

-

(297,660)

 

 

 

 

 

Net fair value

-

(297,660)

88,874

(208,786)

 

31 March 2020

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

 

 

 

 

Trade receivables

-

-

558

558

Total Assets

-

-

558

558

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(19,210)

-

(19,210)

Total Liabilities

-

(19,210)

-

(19,210)

 

 

 

 

 

Net fair value

-

(19,210)

558

(18,652)

 

 

30 September 2019

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

 

 

 

 

Trade receivables

-

-

4,413

4,413

Total Assets

-

-

4,413

4,413

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

(22,550)

-

(22,550)

Total Liabilities

-

(22,550)

-

(22,550)

 

 

 

 

 

Net fair value

-

(22,550)

4,413

(18,137)

 

 

There were no transfers between Level 1 and Level 2 in 2020 or 2019.

 

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 2020 and 30 September 2019.

 

 

31 March 2020

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

-

1,481,369

-

1,481,369

Office building in Zambia

-

49,491

-

49,491

 

 

 

 

 

 

30 September 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

-

1,166,494

-

1,166,494

Office building in Zambia

-

48,856

-

48,856

 

 

 

 

 

 

31 March 2020

 

 

Level 3

USD'000

Total

USD'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

82,025

-

82,025

Office building in Zambia

-

2,740

-

2,740

 

 

 

 

 

 

30 September 2019

Level 1

USD'000

Level 2

USD'000

Level 1

USD'000

Level 2

USD'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

88,371

-

88,371

Office building in Zambia

-

3,701

-

3,701

 

 

 

 

 

 

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 2019: ZMW nil: 31 March 2019: ZMW nil) therefore no reconciliation of balances is required. 

 

15. Assets held for sale

During the previous period management decided to sell Sinazongwe Farm. As such the assets and liabilities of Sinazongwe were disclosed in accordance with IFRS 5. A sale and purchase agreement was signed during the previous period.

 

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

 

March 2020 ZMW'000

March 2020 USD'000

March 2019 ZMW'000

March 2019 USD'000

Sept 2019

ZMW'000

Sept 2019

USD'000

Revenue

15,262

1,097

-

-

41,003

3,328

Cost of sales

(12,411)

(892)

-

-

(34,307)

(2,785)

Administration costs

(8,811)

(633)

-

-

(18,933)

(1,537)

Operating loss

(5,960)

(428)

-

-

(12,237)

(994)

Depreciation

(3,463)

(249)

-

-

(5,142)

(417)

Loss from discontinued operations before tax

(9,423)

(677)

-

-

(17,379)

(1,411)

Tax (expense)/credit

-

-

-

-

-

-

Loss for the period

9,423

(677)

-

-

(17,379)

(1,411)

 

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

 

March 2020 ZMW'000

March 2020 USD'000

March 2019 ZMW'000

March 2019 USD'000

Sept 2019

ZMW'000

Sept 2019

USD'000

Property, plant and equipment

131,857

7,301

-

-

135,357

10,254

Plantation development expenditure

-

-

-

-

-

-

Biological assets

-

-

-

-

-

-

Total non-current assets

131,857

7,301

-

-

135,357

10,254

 

 

 

 

 

-

-

Inventories

-

-

-

-

-

-

Trade and other receivables

-

-

-

-

-

-

Cash and cash equivalents

-

-

-

-

-

-

Total current assets

-

-

-

-

-

-

Assets classified as held for sale

-

-

-

-

-

-

 

 

 

 

 

 

 

Interest bearing liabilities

-

-

-

-

-

-

Deferred liability

-

-

-

-

-

-

Deferred income tax

-

-

-

-

-

-

Total non-current liabilities

-

-

-

-

-

-

 

 

 

 

 

 

 

Trade and other payables

-

-

-

-

-

-

Total current liabilities

-

-

-

-

-

-

Liabilities classified as held for sale

-

-

-

-

-

-

 

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

 

March 2020 ZMW'000

March 2020 USD'000

March 2019 ZMW'000

March 2019 USD'000

Sept 2019

ZMW'000

Sept 2019

USD'000

 

 

 

 

 

 

 

Cash inflow from operating activities

(9,423)

(677)

-

-

(17,349)

(1,411)

 

16. Events subsequent to reporting date

The divestment of Sinazongwe Farm to Chenguang Biotech (Zambia) Agri-Dev Limited for a total consideration of USD 10 million was finalised in April 2020.

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 FQLLFBQLLBBF
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.