Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Half-year Report

11th Sep 2017 07:00

RNS Number : 3015Q
Masawara Plc
11 September 2017
 

11 September 2017

 

Masawara Plc ("Masawara", the "Company" or the "Group")

 

Unaudited results for the six months ended 30 June 2017

 

Masawara, an investment company focused on acquiring interests in companies based in Zimbabwe and the southern African region, is pleased to announce its unaudited results for the six months ended 30 June 2017.

 

The Company's interim financial statements for the half year ended 30 June 2017 may be viewed on, or downloaded from, the Company's website at www.masawara.com.

 

Contact details

 

Masawara Plc

(Masawara Zimbabwe (Private) Limited, the Company's Investment Advisor in Zimbabwe)

Osbourne Majuru/Munashe Nyengerai

+263 4 751805

 

Cenkos Securities plc (Nominated adviser and broker)

Nicholas Wells/Elizabeth Bowman/Harry Hargreaves

 +44 20 7397 8900

 

Financial review for the six months ended 30 June 2017

 

The Directors present the interim unaudited results for the six-month period ended 30 June 2017.

 

Performance

The Group achieved a profit after tax ("PAT") of $3.6 million for the half year ended 30 June 2017 (June 2016: $2.3 million). During the current six month period the financial performance of Lion Assurance Company Limited ("LAC") has been presented under discontinued operations. LAC was classified as a disposal group held for sale on 31 December 2016. The agreement to dispose the Group's interest in LAC was entered into on 22 May 2017 and the transaction was closed on 31 August 2017. LAC made a PAT of $0.51 million during the current six month period (June 2016: $0.56 million).

 

Group's performance by segment

Masawara Plc classifies the Group's business units into different clusters i.e. insurance, hotels, agrochemicals, property (Joina City) and technology clusters for the purpose of monitoring the operating results of business units and resource allocation to business units. The following shows the Group's performance by segment.

 

Insurance

Profit from continuing operations of the insurance cluster was $6.2 million for the six months ended 30 June 2017 (June 2016: $6.2 million). The improved performance of Botswana Insurance Company Limited and Grand Reinsurance Company (Private) Limited was offset by the decline in performance of the Zimnat Life Assurance Group.

 

Profit after tax

US$'000

June 2017

US$'000

June 2016

Botswana Insurance Company Limited

1,390

915

Zimnat Lion Insurance Company Limited (Zimbabwe)

825

897

Zimnat Life Assurance Group (Zimbabwe)

1,665

2,729

Grande Reinsurance Company (Zimbabwe)

1,505

777

Minerva Risk Advisors Private Limited (Zimbabwe)

778

878

Profit after tax from continuing operations

6,163

6,196

Discontinued operations: Lion Assurance Company (Uganda)

512

562

Profit after tax

6,675

6,758

 

 

 

    

 

For the companies operating in Botswana and Uganda, the results in their functional currencies of Botswana Pula (BWP) and Ugandan Shillings (UGX) were as follows:

 

Profit after tax

BWP'000

2017

BWP'000

 2016

Growth/ (Decline)

Botswana Insurance Company Limited

14,291

10,041

42%

 

Profit after tax

UGX'000

2017

UGX'000

 2016

Growth

Lion Assurance Company (Uganda)

1,940,300

1,899,907

2%

 

The key performance ratios of the insurance businesses as at year end were as follows:

 

 

Claims ratio 2017

Claims ratio 2016

Combined ratio 2017

Combined ratio 2016

Botswana Insurance Company Limited

46%

55%

82%

93%

Zimnat Lion Insurance Company Limited (Zimbabwe)

 

50%

 

42%

 

93%

 

84%

Zimnat Life Assurance Company (Zimbabwe)

23%

25%

81%

70%

Grande Reinsurance Company (Zimbabwe)

23%

22%

70%

73%

Lion Assurance Company (Uganda)

33%

30%

69%

84%

 

The claims and combined ratios are measures of profitability. The claims ratio is calculated by expressing the net claims expense as a percentage of earned premiums. The combined ratio is calculated by taking the sum of the net claims expense and operating expenses and dividing them by earned premium.

 

Hotels

The performance of Cresta Zimbabwe improved by $0.2 million for the six month period ended 30 June 2017 when compared to the same period last year as a result of cost reduction initiatives. Occupancy for the current six month period (52%) was static when compared to prior year and revenue per available room (RevPar) declined from $37 during the prior half year to $33 as a result of continuing price wars in the industry. The Group's share of the performance of Cresta Marakanelo declined by $0.2 million due to a 7% reduction in occupancy.

 

Profit/ (loss) after tax

US$'000

June 2017

US$'000

June 2016

Cresta Hotels (Private) Limited (Zimbabwe)

(15)

(232)

Group's 35% of Cresta Marakanelo Limited Profit after tax

237

456

 

222

224

 

 

 

Cresta Marakanelo Limited (Botswana and Zambia)

677

1,303

 

Profit after tax

BWP'000

June 2017

BWP'000

 June 2016

Growth

Cresta Marakanelo Limited (Botswana and Zambia)

8,135

8,808

(8%)

 

The key performance indicators of the hotel businesses as at year end were as follows:

 

 

Occupancy June 2017

Occupancy June 2016

RevPAR

June 2017

RevPAR

June 2016

Cresta Hotels Private Limited (Zimbabwe)

52%

52%

$33

$37

Cresta Marakanelo (Botswana and Zambia)

55%

62%

$52

$54

 

The occupancy rate refers to the rooms sold during the year expressed as a percentage of the total rooms that were available to sell. Revenue per available room (RevPar) measures the financial performance of the hotel by multiplying the average daily rate charged for a room by the occupancy rate.

 

Agro chemicals

The agro chemicals segment is comprised of investments in Sable Chemical Industries Limited ("Sable") and Zimbabwe Fertiliser Company Limited ("ZFC"). The Group has a 22.5% interest in ZFC and accounts for it as an associate. The Group has a 50.6% interest in Sable, which is accounted for as a subsidiary.

 

Profit after tax

US$'000

June 2017

US$'000

June 2016

Sable Chemicals Industries Limited

(1,546)

(1,822)

ZFC (Group's 22.5% share)

244

(577)

 

(1,302)

(2,399)

 

Sable commenced production under the full importation model in November 2016. The revenues earned by the business therefore remain depressed resulting in a loss before tax of $1.5 million (30 June 2016: $1.8 million).

 

Joina City

The key performance indicators of Joina City ("Joina") as at 30 June 2017 were as follows:

 

 

Occupancy June 2017

Occupancy June 2016

Debtors as % of revenue

2017

Debtors as % of revenue

2016

Joina City

54%

60%

38%

28%

 

The 6% decline in Joina's occupancy was mainly driven by the unit's decision to cancel the lease contracts of non performing tenants. Although the ratio of debtors as a percentage of revenue increased by 10%, this ratio is expected to improve as a result of the unit's strategy which focuses on retaining performing tenants.

 

Occupancy rate refers to the ratio of leased space compared to the total amount of available space.

 

Cash flow for the six-month period

The Group recorded a decline in cash and cash equivalents of $0.8 million from 31 December 2016 with cash flows from operations of $7.4 million (30 June 2016 $1.4 million). The decline in cash and cash equivalents was driven by cash utilized in investing activities of $9.3 million. The cash utilised in investing activities was mainly the result of the purchase of financial instruments of $15.4 million. Net cash from financing activities includes proceeds from borrowings of $2.4 million, the repayment of borrowings of $1.5 million and the payment of dividends to non-controlling shareholders amounting to $0.2 million.

 

Financial position

The total assets of the Group at 30 June 2017 amounted to $313 million (31 December 2016: $288 million). Of these assets $297 million (31 December 2016: $273 million) were attributable to continuing operations. LAC had assets amounting $16 million (31 December 2016: $14.8 million) that were classified as held for sale.

 

The total liabilities of the Group amounted to $205 million (31 December 2016: $185 million). Of these liabilities $195 million (31 December 2016: $176 million) were attributable to continuing operations. LAC had liabilities amounting to $10.3 million (31 December 2016: $9.4 million) that were classified as held for sale.

 

The net asset value per share attributable to equity holders of the parent as at 30 June 2017 was $0.65 (31 December 2016: $0.63).

 

Principal risks and uncertainties

The Group's business activities together with the factors likely to affect its future development, performance and position are set out below.

 

The principal risks and uncertainties affecting the business relate to the political and economic environment of Zimbabwe, where its investments are predominantly held. There is a further risk that investments made by the Group will not result in the originally envisaged cash generation or capital appreciation. This risk is managed by the careful evaluation of all proposed investments, with detailed due diligence work being undertaken, before any investments are made and ongoing monitoring of existing investments.

 

The Group's liquidity risk was affected by exchange control regulations put in place by the Reserve Bank of Zimbabwe during the year under review. In terms of Exchange Control Operational Guide 8, a foreign payments priority list has to be followed when making foreign payments. Any foreign payments that are made by Zimbabwean companies are ranked based on the RBZ prioritization criteria.

 

Going concern

Management have prepared cash flow forecasts indicating that there is adequate operating cash for the period to December 2018. The Directors reviewed the cash flow forecasts prepared by management when assessing the ability of the Group to continue operating as a going concern. Based on the review of the Group's cash flow forecasts, the Directors believe that the Group will have sufficient resources to continue to trade as a going concern for a period of at least 12 months from the date of approval of these financial statements and accordingly, the financial statements have been prepared on the going concern basis.

 

Unaudited interim consolidated statement of comprehensive income for the six months ended 30 June 2017

 

 

 

June 2017

June 2016

 

 

Unaudited Unaudited

 

 

US$ '000

US$ '000

INCOME

 

 

 

Gross insurance premium revenue

 

42,925

41,459

Insurance premium ceded to reinsurers on insurance contracts

 

(14,855)

(14,789)

Net insurance premium revenue

 

28,070

26,670

Fees and commission income

 

9,884

10,325

Hotel revenue

 

6,254

6,697

Manufacturing revenue

 

6,402

4,133

Rental income from investment properties

 

1,591

1,422

Net total revenue

 

52,201

49,247

 

 

 

 

Investment income

 

3,007

2,219

Realised and unrealized gains

 

4,901

-

Unwinding of financial guarantee - Telerix Communications (Private) Limited

 

-

231

Other operating income

 

823

1,599

Total other income

 

8,731

4,049

 

 

 

 

EXPENSES

 

 

 

Insurance claims and loss adjustment expenses

 

(23,875)

(13,629)

Insurance claims and loss adjustment expenses recovered from insurers

 

5,609

849

Net insurance claims

 

(18,266)

(12,780)

Realised and unrealized losses

 

(215)

(166)

Expenses for the acquisition of insurance contracts

 

(6,391)

(5,307)

Hotel cost of sales

 

(2,476)

(2,591)

Manufacturing cost of sales

 

(4,854)

(3,455)

Property expenses

 

(920)

(804)

Operating and administrative expenses

 

(22,094)

(22,466)

Total net insurance claims and operating expenses

 

(55,216)

(47,569)

 

 

 

 

Finance costs

 

(1,542)

(1,933)

Profit before share of profit of associates and tax

 

4,174

3,794

Share of profit of associates

 

437

45

Profit before tax

 

4,611

3,839

Income tax expense

 

(1,479)

(1,564)

Profit from continuing operations

 

3,132

2,275

Profit from discontinued operations

 

512

-

Profit for the period

 

3,644

2,275

 

Profit for the year attributable to:

 

 

 

Equity holders of the parent

 

1,986

2,104

Non-controlling interest

 

1,658

171

Profit for the period

 

3,644

2,275

 

 

 

 

Earnings per share

 

 

 

Basic and diluted earnings per share

 

0.2 cents

0.2 cents

 

 

 

June 2017

June 2016

 

 

Unaudited Unaudited

 

 

US$'000

US$'000

 

 

 

 

Profit for the period

 

3,644

2,275

 

 

 

 

Other comprehensive income, net of tax:

 

 

 

 

Items that may be subsequently reclassified to profit or loss

 

 

 

Exchange differences on translation of foreign operations

 

1,438

317

Change in value of available-for-sale financial assets

 

-

(11)

 

 

5,082

306

 

 

 

 

Total comprehensive income for the period

 

5,082

2,581

 

 

 

 

Total comprehensive income attributable to:

 

 

 

Equity holders of parent

 

2,936

2,334

Non-controlling interest

 

2,146

247

Total comprehensive income for the period

 

5,082

2,581

 

 

 

Interim consolidated statement of financial position as at 30 June 2017

 

 

 

June 2017

December 2016

 

 

 

 

Unaudited

Audited

 

 

 

 

US$'000 

US$'000 

 

ASSETS

 

 

 

 

 

Property, plant and equipment

 

 

33,900

34,148

 

Intangible assets

 

 

3,139

3,224

 

Investment properties

 

 

49,931

49,892

 

Investment in associates and joint ventures

 

 

16,003

15,389

 

Financial assets

 

 

59,594

47,755

 

Deferred tax asset

 

 

2,009

1,080

 

Total non-current assets

 

 

164,576

151,488

 

Inventory

 

 

7,727

7,750

 

Reinsurance assets

 

 

21,460

17,213

 

Insurance receivables

 

 

9,513

12,858

 

Deferred acquisition costs

 

 

3,319

3,841

 

Trade and other receivables

 

 

62,881

51,804

 

Cash and cash equivalents

 

 

27,353

28,165

 

Total current assets

 

 

132,253

121,631

 

Assets for disposal group classified as held for sale

 

16,030

14,892

 

Total assets

 

 

312,859

288,011

 

EQUITY

 

 

 

 

 

Share capital

 

 

1,238

1,238

 

Share premium

 

 

80,433

80,433

 

Treasury shares

 

 

(37)

(37)

 

Group restructuring reserve

 

 

(9,283)

(9,283)

 

Other reserves

 

 

(2,512)

(3,462)

 

Non-distributable reserve

 

 

(261)

(27)

 

Revaluation reserve

 

 

402

402

 

Retained earnings

 

 

10,589

8,334

 

Equity attributable to owners of the parent

 

 

80,569

77,598

 

Non-controlling interest

 

 

27,660

25,738

 

Total equity

 

108,229

103,336

 

LIABILITIES

 

 

 

 

 

Financial liabilities

 

 

9,954

13,913

 

Deferred tax liabilities

 

 

8,506

7,280

 

Investment contract liabilities

 

 

46,994

39,730

 

Total non-current liabilities

 

 

65,454

60,923

 

Financial liabilities

 

 

20,228

17,761

 

Insurance contract liabilities

 

 

51,926

42,468

 

Deferred income

 

 

1,640

1,435

 

Income tax liability

 

 

962

598

 

Insurance payables

 

 

5,090

3,039

 

Provisions

 

 

1,147

2,183

 

Trade and other payables

 

 

47,806

46,827

 

Total current liabilities

 

 

128,799

114,311

 

Liabilities for disposal group classified as held for sale

 

10,377

9,441

 

Total liabilities

 

 

204,630

184,675

 

Total equity and liabilities

 

 

312,859

288,011

 

 

MASAWARA PLC

Unaudited interim consolidated statement of changes in equity for the six months ended 30 June 2017

 

 

 

Attributable to the owners of the parent

 

 

 

 

 

 

 

US$ '000

 

 

 

             

 

 

Share

Share

 

Treasury

Group

Other

Non

Revaluation

Retained

Equity attributable to

 

 

Capital

Premium

Shares

Restructure

Capital

Distributable

Reserve

Profit/

owners of the

Non-controlling

Total

 

 

 

Reserve

Reserve

Reserves

 

(Loss) 

 parent

Interest

Equity

Balance at 1 January 2016 (audited)

1,235

80,102

(232)

(9,283)

(3,999)

370

-

7,205

 75,398

24,221

99,619

Profit for the period

-

-

-

-

-

-

-

2,104

2,104

171

2,275

Other comprehensive income for the period

-

-

-

-

281

-

-

-

281

75

356

Total comprehensive income for the period

-

-

-

-

281

-

-

2,104

2,385

 246

2,631

Sale of share of Botswana Insurance company to minority interests

-

-

-

-

-

(483)

(241)

1,885

1,161

1,441

2,602

Reserve transfer

-

-

-

-

-

48

-

(48)

-

-

-

Dividend paid

-

-

-

-

-

-

-

-

-

(880)

(880)

Balance at 30 June 2016 (unaudited)

1,235

80,102

(232)

(9,283)

(3,718)

(65)

(241)

11,146

78,944

25,028

103,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2017 (audited)

1,238

80,433

(37)

(9,283)

(3,462)

(27)

402

8,334

77,598

25,738

103,336

Profit for the period

-

-

-

-

-

-

-

1,986

1,986

1,658

3,644

Other comprehensive income for the period

-

-

-

-

950

-

-

-

950

488

1,438

Total comprehensive income for the period

-

-

-

-

950

-

-

1,986

2,936

2,146

5,082

Reserve transfers

-

-

-

-

-

(234)

-

269

35

-

35

Dividend paid

-

-

-

-

-

-

-

-

-

(224)

(224)

Balance at 30 June 2017 (unaudited)

1,238

80,433

(37)

(9,283)

(2,512)

(261)

402

10,589

80,569

27,660

108,229

             

 

 

 

Unaudited consolidated statement of cash flows for the six months ended 30 June 2017

 

 

 

 

 

 

 

June 2017

 

June 2016

 

 

Notes

Unaudited Unaudited

 

 

 

US$'000

 

US$'000

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Cash generated from operations

4

6,726

 

934

 

Investment income received

 

3,265

 

2,769

 

Finance costs paid

 

(1,743)

 

(1,826)

 

Income tax paid

 

(861)

 

(509)

 

Net cash flows generated from operating activities

 

7,387

 

1,368

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Purchase of property, plant and equipment

 

(568)

 

(634)

 

Purchase of intangible assets

 

(46)

 

(10)

 

Additions to investment property

 

(5)

 

(3,502)

 

Purchase of financial instruments

 

(15,427)

 

(10,939)

 

Proceeds from disposal of financial instruments

 

6,688

 

13,119

 

Loans granted to investee companies

 

-

 

(140)

 

Proceeds from repayment of loans granted to related parties

 

-

 

100

 

Proceeds on sale of interest in subsidiary

 

-

 

2,602

 

Net cash flows (used in)/generated from investing activities

 

(9,358)

 

596

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from borrowings

 

2,360

 

1,875

 

Repayment of borrowings

 

(1,459)

 

-

 

Dividend paid

 

(224)

 

(880)

 

Net cash flows generated from financing activities

 

677

 

995

 

 

 

 

 

 

 

Net (decrease)/increase in cash and cash equivalents

 

(1,294)

 

2,959

 

Net effect of exchange rate movements on cash and cash equivalents

 

482

 

231

 

Cash and cash equivalents at 1 January

 

28,165

 

25,912

 

Cash and cash equivalents at 30 June (unaudited)

 

27,353

 

29,102

 

 

Notes to the interim financial statements for the six months ended 30 June 2017 

 

1. Corporate information

 

Masawara Plc ("the Company") is an investment company incorporated and domiciled in Jersey, Channel Islands, whose shares are publicly traded on the London Stock Exchange's AIM. The company is managed in Jersey and its registered office is located at Queensway House, Hilgrove Street in St Helier, Jersey.

 

The investment portfolio of the Company includes Joina City (a multi-purpose property situated in Harare that earns rental income), Masawara Mauritius Limited (a diversified investment company that holds investments in insurance, agro-chemical and hospitality businesses), iWayAfrica Zimbabwe (Private) Limited (a broadband internet service company) and Telerix Communications (Private) Limited (a company that has a license that allows it to construct, operate and maintain a public data internet access and Voice Over IP network in Zimbabwe).

 

The Group financial statements consolidate those of the Company, its subsidiaries and the Group's interest in associates (together referred to as "the Group").

 

2. Basis of preparation

 

The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) and IFRS Interpretations Committee (IFRSIC) as adopted by the European Union (EU), and in compliance with the requirements of the Companies (Jersey) Law 1991.

 

The consolidated interim financial report does not include all the notes of the type normally included in an annual financial report. Accordingly, this report is to be read in conjunction with the annual report for the year ended 31 December 2016 and any publications made by Masawara Plc during the interim period. The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period.

 

The consolidated financial statements have been prepared on a historical cost basis, except for property, available-for-sale financial assets, and financial assets that have been measured at fair value. The consolidated financial statements are presented in United States Dollars and all values are rounded to the nearest thousand dollars ($ '000), except when otherwise indicated.

 

Going concern

 

Management have prepared cash flow forecasts indicating that there is adequate operating cash for the period to December 2018. The Directors reviewed the cash flow forecasts prepared by management when assessing the ability of the Group to continue operating as a going concern. Based on the review of the Group's cash flow forecasts, the Directors believe that the Group will have sufficient resources to continue to trade as a going concern for a period of at least 12 months from the date of approval of these financial statements and accordingly, the financial statements have been prepared on the going concern basis.

 

3 Significant events

 

The following significant event that has a material effect on the financial statements of the Group took place during the six months period ended 30 June 2017.

 

3.1 Disposal Group held for sale and discontinued operations

 

The assets and liabilities related to Lion Assurance Company Limited ("LAC") were classified as held for sale on 31 December 2016. The share purchase agreement for the sale of the Group's investment in LAC was entered into on 22 May 2017. LAC is part of the Insurance segment. The sale was completed on 31 August 2017. The fair value less costs to dispose exceeds the carrying amount of LAC. In accordance with IFRS 5 Non- Current Assets Held for Sale which requires a disposal group to be measured at the lower of its fair value less costs to dispose or carrying amount, LAC has been measured at its carrying amount. The fair value has been determined in relation to the selling price of LAC. The transaction is at arms-length.

 

The assets and liabilities of the disposal group classified as held for sale are as follows:

 

June

2017

December

2016

 

US$'000

US$'000

Assets

 

 

Property, plant and equipment

125

125

Intangible assets

179

4

Financial assets

5,856

5,313

Reinsurance assets

3,963

3,700

Insurance receivables

4,441

3,846

Trade and other receivables

443

1,390

Cash and cash equivalents

1,023

514

 

16,030

14,892

Liabilities

 

 

Deferred tax

433

324

Insurance contract liabilities

7,125

6,251

Trade and other payables

2,819

2,866

 

10,377

9,441

 

The analysis of the financial performance of the disposal group held for sale for the six months ended 30 June 2017 is as follows:

2017

 

US$ '000

Statement of comprehensive income

 

 

 

Income

3,620

Expenses

(2,784)

Profit before tax

836

Income tax expense

(324)

Profit after for the year

512

 

 

Statement of cash flows

 

 

 

Operating cash flows

1,444

Investing cash flows

(640)

Financing cash flows

(311)

Total cash flows

(493)

 

 

 

    

4 Cash generated from operating activities

 

 

 

 

June

June

 

 

 

 

 

2017

unaudited

2016

unaudited

 

 

 

 

 

US$'000

US$'000

 

 

Profit from continuing operations

 

 

 4,611

3,839

 

Profit from discontinued operations

 

512

-

 

Profit before tax

 

5,123

3,839

 

Adjustments to reconcile profit before tax to net cash flows from operating activities:

 

 

 

 

 

 

 

 

Share of profit of associates and joint venture

 

 

(437)

(45)

 

Unwinding of a financial guarantee - Telerix Communications

 

 

-

(231)

 

Finance income

 

 

(2,240)

(2,861)

 

Finance cost

 

 

1,542

1,933

 

Depreciation

 

 

907

1,127

 

Amortization of intangible assets

 

 

147

352

 

Loss on disposal of investments

 

 

-

65

 

Net realized and unrealized (gains)/losses

 

 

(5,349)

166

 

Exchange losses

 

 

59

-

 

Profit from discontinued operation

 

 

(512)

-

 

Working capital adjustments:

 

 

 

 

 

Decrease in inventory

 

 

22

3,299

 

(Increase)/ decrease in reinsurance assets

 

 

(4,247)

776

 

Decrease/ (increase) in deferred acquisition costs

 

 

522

(1,272)

 

Decrease / (increase) in insurance receivables

 

 

3,345

(5,087)

 

Increase in trade and other receivables

 

 

(10,893)

(3,940)

 

Increase in loans to directors and employees

 

 

(185)

(441)

 

Increase in insurance contract liabilities

 

 

9,458

4,054

 

Increase in deferred income

 

 

205

289

 

Increase in insurance payables

 

 

2,051

2,230

 

Decrease in trade and other payables and provisions

 

 

(57)

(4,572)

 

Gross change in investment contract liabilities

 

 

7,265

1,253

 

Cash generated from operating activities

 

 

6,726

934

 

 

5 Segment information

 

The chief operating decision maker i.e. the Investment Advisor's executive committee classifies the Group's business units into different clusters i.e. hotels, insurance, technology, agrochemicals and property (Joina City) for the purpose of monitoring the operating results of business units and resource allocation to business units. Segmentation of business units into different clusters is based on the type of product and service offering by the different companies. There have been no changes to the measurement methods used to determine segment information from those used during the previous year.

 

 

 

 

 

Joina City

 

Hotels

 

Insurance

 

Agrochemicals

 

Central

IFRS Adjustments

Total Group

Year ended 30 June 2017

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

Net insurance premium revenue

-

-

28,683

-

-

(613)

28,070

Fees and commission income

-

-

10,306

-

1,835

(2,257)

9,884

Hotel revenue

-

5,603

-

-

931

(280)

6,254

Manufacturing revenue

-

-

-

6,402

-

-

6,402

Rental income from investment properties

899

 

-

764

 

-

 

2

 

(74)

 

1,591

Total revenue

899

5,603

39,753

6,402

2,768

(3,224)

52,201

 

 

 

 

 

 

 

 

(Loss)/profit before equity accounted earnings and tax

(148)

 

(35)

7,479

 

(1,565)

 

71

 

(1,628)

4,174

Equity accounted earnings

-

-

(43)

243

-

237

437

Segment (loss)/profit from continuing operations

 

(148)

 

(35)

 

7,436

 

(1,322)

 

71

 

(1,391)

 

4,611

Discontinued operations

-

-

512

-

-

-

512

Segment (loss)/profit before tax

 

(148)

 

(35)

 

7,948

 

(1,322)

 

71

 

(1,391)

 

5,123

 

 

 

 

 

 

 

 

As at 30 June 2017

 

 

 

 

 

 

 

Segment assets

31,761

21,438

199,557

27,603

232,436

(215,966)

296,829

Disposal group held for sale

-

-

16,030

-

-

-

16,030

Total segment assets

31,761

21,438

215,587

27,603

232,436

(215,966)

312,859

 

 

 

 

 

 

 

 

Segment liabilities

(8,142)

(10,971)

(138,617)

(25,401)

(117,746)

106,624

(194,253)

Disposal group held for sale

-

-

(10,391)

-

-

14

(10,377)

Total segment liabilities

(8,142)

(10,971)

(149,008)

(25,401)

(117,746)

106,638

(204,630)

 

 

 

 

 

 

 

 

         

 

 

 

 

 

 

 

 

 

 

 

 

 

Joina City

Hotels

Insurance

Agrochemicals

Technology

Central

IFRS Adjustments

Total Group

Six months ended 30 June 2016

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

US$ '000

 

 

 

 

 

 

 

 

 

Net insurance premium revenue

-

-

26,808

-

-

-

(138)

26,670

Fees and commission income

 

-

11,633

-

 

1,496

(2,804)

10,325

Hotel revenue

-

6,697

-

-

-

-

-

6,697

Manufacturing revenue

-

-

-

4,133

-

-

-

4,133

Rental income from investment properties

825

 

-

638

 

-

 

-

 

-

 

(41)

1,422

Total revenue

825

6,697

39,079

4,133

-

1,496

(2,983)

48,247

 

 

 

 

 

 

 

 

 

Profit/(loss) before tax and equity accounted earnings

(247)

 

(231)

7,775

 

(1,494)

 

-

 

4,355

 

(6,364)

 

3,794

Equity accounted earnings

-

521

101

(577)

-

-

-

45

Profit/(loss) before tax

(247)

290

7,876

(2,071)

-

4,355

(6,364)

3,839

 

As at 30 June 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

32,402

31,235

190,255

35,914

282

77,870

(70,144)

297,814

 

 

 

 

 

 

 

 

 

Segment liabilities

(6,695)

(11,143)

(131,313)

(26,334)

-

(43,997)

25,639

(193,843)

          

 

 

 

 

6 Financial assets fair value hierarchy

 

As detailed per the 31 December 2016 annual report, the fair value hierarchy at which a fair value measurement is categorized is determined on the basis of the lowest level input that is significant to the fair value measurement in its entirety.

 

The following table presents the Group's financial assets that are carried at fair value at 30 June 2017 and 31 December 2016:

 

 

30 June 2017

 

Level 1

Level 2

Level 3

Total

 

US$ '000

US$ '000

US$ '000

US$ '000

 

 

 

 

 

Financial assets at fair value through profit or loss

 

 

 

 

- Equity securities

34,243

-

4,205

38,448

Total assets

34,243

-

4,205

38,448

 

31 December 2016

Level 1

Level 2

Level 3

Total

 

US$ '000

US$ '000

US$ '000

US$ '000

 

 

 

 

 

Financial assets at fair value through profit or loss

 

 

 

 

- Equity securities

27,824

-

4,205

32,029

Total

27,824

-

4,205

32,029

 

 

 

7 Events after the reporting period

 

The disposal of the Group's investment in Lion Assurance Company Limited was completed on 31 August 2017 and the purchase consideration of $5.6 million has been received by the Group.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR GGUCUBUPMPUU

Related Shares:

Masawara
FTSE 100 Latest
Value8,809.74
Change53.53