| |
|
|
|
GROUP |
|
|
COMPANY |
| |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
| |
NOTE |
|
|
R000's |
|
|
R000's |
|
|
R000's |
|
|
R000's |
| ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-current assets |
|
|
|
445 081 |
|
|
329 686 |
|
|
8 574 |
|
|
8 217 |
| Property, plant and equipment |
9 |
|
|
432
340 |
|
|
324 204 |
|
|
|
|
|
|
| Other investments |
10 |
|
|
4
689 |
|
|
1 569 |
|
|
|
|
|
|
| Investment in subsidiaries |
11 |
|
|
|
|
|
|
|
|
8
139 |
|
|
8 139 |
| Long-term assets |
12 |
|
|
3
810 |
|
|
3 913 |
|
|
|
|
|
|
| Deferred taxation |
13 |
|
|
4
242 |
|
|
|
|
|
435 |
|
|
78 |
| Current assets |
|
|
|
519 589 |
|
|
425 413 |
|
|
107 165 |
|
|
72 998 |
| Amounts owing by subsidiaries |
14 |
|
|
|
|
|
|
|
|
58
843 |
|
|
|
| Inventories |
15 |
|
|
153
563 |
|
|
134 179 |
|
|
|
|
|
|
| Trade and other receivables |
16 |
|
|
65
453 |
|
|
68 382 |
|
|
2
822 |
|
|
4 498 |
| Cash and cash equivalents |
17 |
|
|
300
573 |
|
|
222 852 |
|
|
45
500 |
|
|
68 500 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total assets |
|
|
|
964
670 |
|
|
755 099 |
|
|
115
739 |
|
|
81 215 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital and reserves |
|
|
|
631 962 |
|
|
499 673 |
|
|
118 835 |
|
|
28 187 |
| Stated capital |
18 |
|
|
27
175 |
|
|
27 175 |
|
|
27
175 |
|
|
27 175 |
| Non-distributable reserve |
|
|
|
11
345 |
|
|
717 |
|
|
|
|
|
|
| Treasury shares |
18 |
|
|
(54
581) |
|
|
(46 032) |
|
|
|
|
|
|
| Retained profit |
|
|
|
648
023 |
|
|
517 813 |
|
|
91
660 |
|
|
1 012 |
| Outside
shareholders interest |
|
|
|
29
333 |
|
|
14 663 |
|
|
|
|
|
|
| Non-current liabilities |
|
|
|
11 257 |
|
|
8 674 |
|
|
|
|
|
|
| Deferred taxation |
13 |
|
|
1
580 |
|
|
444 |
|
|
|
|
|
|
| Long-term loans |
19 |
|
|
9
677 |
|
|
8 230 |
|
|
|
|
|
|
| Current liabilities |
|
|
|
292 118 |
|
|
232 089 |
|
|
(3 096) |
|
|
53 028 |
| Amounts owing to subsidiaries |
14 |
|
|
|
|
|
|
|
|
|
|
|
55 759 |
| Trade and other payables |
20 |
|
|
264
758 |
|
|
211 022 |
|
|
905 |
|
|
681 |
| Taxation |
|
|
|
27
360 |
|
|
21 067 |
|
|
(4
001) |
|
|
(3 412) |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total
equity and liabilities |
|
|
|
964
670 |
|
|
755 099 |
|
|
115
739 |
|
|
81 215 |