| |
The group’s principal investment is a 50% (2018: 50%) interest in Assmang Proprietary Limited (Assmang), a South African company
which it jointly controls with African Rainbow Minerals (ARM) which is also listed on the JSE. Assmang mines iron and manganese
ores and produces manganese alloys. In accordance with IFRS, the results of Assmang are accounted for by Assore using the
equity method. The financial information set out below has been extracted from the audited financial statements of Assmang and
its subsidiary companies for the year ended 30 June 2019.
| |
|
2019
R’000 |
|
|
|
2018
R’000 |
|
| Consolidated income statement of Assmang |
|
|
|
|
|
|
|
| Turnover |
|
35 613 171 |
|
|
|
27 548 235 |
|
| Cost of sales |
|
(18 445 160) |
|
|
|
(16 206 770) |
|
| Gross profit |
|
17 168 011 |
|
|
|
11 341 465 |
|
| Other operating income |
|
1 298 861 |
|
|
|
1 356 756 |
|
| Other operating expenses |
|
(4 943 576) |
|
|
|
(3 469 816) |
|
| Profit from operations |
|
13 523 296 |
|
|
|
9 228 405 |
|
| (Loss)/profit from joint-venture entity |
|
(1 120 950) |
|
|
|
236 606 |
|
| Income from investments |
|
614 102 |
|
|
|
597 514 |
|
| Finance costs |
|
(96 203) |
|
|
|
(68 046) |
|
| Profit before taxation |
|
12 920 245 |
|
|
|
9 994 479 |
|
| Taxation |
|
(3 822 504) |
|
|
|
(2 920 956) |
|
| Profit for the year, net of taxation |
|
9 097 741 |
|
|
|
7 073 523 |
|
| Other comprehensive income |
|
18 631 |
|
|
|
265 267 |
|
| Total comprehensive income for the year, net of taxation (group interest therein 50% (2018: 50%)) (refer “Equity accounted results for Assmang” below) |
|
9 116 372 |
|
|
|
7 338 790 |
|
| Dividends declared during the year |
|
6 630 000 |
|
|
|
6 000 000 |
|
| Abridged consolidated statement of financial position of Assmang |
|
|
|
|
|
|
|
| Total assets |
|
|
|
|
|
|
|
| Non-current assets |
|
27 153 112 |
|
|
|
26 509 377 |
|
| Current assets |
|
|
|
|
|
|
|
| Inventories |
|
4 961 281 |
|
|
|
4 392 486 |
|
| Trade and other receivables |
|
7 473 455 |
|
|
|
5 522 327 |
|
| Financial assets |
|
187 845 |
|
|
|
228 367 |
|
| Cash resources |
|
6 104 583 |
|
|
|
5 014 065 |
|
| |
|
45 880 276 |
|
|
|
41 666 622 |
|
| Total liabilities |
|
|
|
|
|
|
|
| Non-current liabilities |
|
|
|
|
|
|
|
| Deferred taxation |
|
6 358 502 |
|
|
|
5 809 009 |
|
| Long-term provisions |
|
1 079 186 |
|
|
|
897 397 |
|
| Trade and other payables |
|
84 519 |
|
|
|
89 217 |
|
| Current liabilities |
|
|
|
|
|
|
|
| Trade and other payables |
|
2 664 249 |
|
|
|
1 819 476 |
|
| Short-term provisions |
|
983 207 |
|
|
|
960 674 |
|
| Taxation |
|
308 326 |
|
|
|
206 184 |
|
| Financial liabilities |
|
31 250 |
|
|
|
— |
|
| |
|
11 509 239 |
|
|
|
9 781 957 |
|
| Net assets |
|
34 371 037 |
|
|
|
31 884 665 |
|
| Proportion of the group’s ownership |
|
50% |
|
|
|
50% |
|
| Carrying amount of investment |
|
|
|
|
|
|
|
| Opening balance |
|
15 984 321 |
|
|
|
15 327 400 |
|
| Share of profit, net of taxation |
|
4 536 396 |
|
|
|
3 524 287 |
|
| Share of other comprehensive income, net of taxation |
|
9 315 |
|
|
|
132 634 |
|
| Less: Dividends received |
|
(3 315 000) |
|
|
|
(3 000 000) |
|
| Carrying amount of investment in statement of financial position |
|
17 215 032 |
|
|
|
15 984 321 |
|
| Capital expenditure |
|
4 407 332 |
|
|
|
3 082 204 |
|
| Capital commitments |
|
3 847 951 |
|
|
|
2 844 692 |
|
| – contracted for |
|
1 755 706 |
|
|
|
941 078 |
|
| – not contracted for |
|
2 092 245 |
|
|
|
1 903 614 |
|
| Equity accounted results of Assmang |
|
|
|
|
|
|
|
| Total comprehensive income for the year, net of taxation |
|
9 116 372 |
|
|
|
7 338 790 |
|
| Less: Other comprehensive income from operations |
|
(18 631) |
|
|
|
(265 267) |
|
| Assmang profit after taxation |
|
9 097 741 |
|
|
|
7 073 523 |
|
| 50% thereof |
|
4 548 870 |
|
|
|
3 536 761 |
|
| Group consolidation adjustments |
|
(12 474) |
|
|
|
(12 474) |
|
| Share of profit from joint-venture entity after taxation per income statement |
|
4 536 396 |
|
|
|
3 524 287 |
|
| Impairment of assets |
|
|
|
|
|
|
|
| The carrying values of the following assets were fully impaired at year-end, as no future economic benefits were expected to arise from these operations: |
|
|
|
|
|
|
|
| – property, plant and equipment of Sakura Ferroalloys Sdn Bhd (Malaysia) (Sakura) |
|
625 874 |
|
|
|
— |
|
| – investment in associate of joint venture |
|
387 542 |
|
|
|
— |
|
| – Black Rock - winder |
|
41 911 |
|
|
|
— |
|
| – feasibility studies relating to manganese operations |
|
— |
|
|
|
51 900 |
|
| |
|
1 055 327 |
|
|
|
51 900 |
|
|
|
|
|
|
|
|
|
2019 saw several major ferroalloy producers announce production cuts in an attempt to curb loses and achieve a more balanced
ferroalloy market, which was, and remains oversupplied. Elevated input costs and weak alloy prices pressurised profit margins,
which are not expected to recover in the short term. Accordingly, by way of using a discounted cash flow model, management at
Sakura have recorded an impairment charge against its property, plant and equipment of Malaysian ringgit (MYR) 338 million, of
which Assmang's equity-accounted portion (54,36%) amounts to R626 million. In addition, management at Assmang have assessed
Assmang's equity-accounted carrying value its joint venture investment in Sakura, in comparison to its determined fair value (less
cost to sell) and have recorded an additional impairment charge in this respect of R388 million. Assore's 50% share of the sum of
these charges amounts to R507 million.
|