| | |
公开定价
|
| |
承销
折扣和 佣金 |
| |
继续到我们
|
| |||||||||
每股
|
| | | $ | 28.00 | | | | | $ | 1.54 | | | | | $ | 26.46 | | |
合计
|
| | | $ | 29,400,000 | | | | | $ | 1,617,000 | | | | | $ | 27,783,000 | | |
| | |
第
页
|
| |||
关于本招股说明书
|
| | | | II | | |
财务信息展示
|
| | | | II | | |
市场和行业数据
|
| | | | III | | |
商标
|
| | | | III | | |
摘要
|
| | | | 1 | | |
产品
|
| | | | 10 | | |
汇总财务和其他信息
|
| | | | 12 | | |
风险因素
|
| | | | 17 | | |
有关前瞻性陈述的告诫声明
|
| | | | 51 | | |
收益使用情况
|
| | | | 53 | | |
股利和股利政策
|
| | | | 54 | | |
汇率
|
| | | | 55 | | |
企业重组
|
| | | | 56 | | |
大写
|
| | | | 57 | | |
稀释
|
| | | | 59 | | |
选定的财务和其他信息
|
| | | | 60 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 64 | | |
创始人来函
|
| | | | 95 | | |
业务
|
| | | | 96 | | |
规章
|
| | | | 115 | | |
管理
|
| | | | 120 | | |
某些关系和关联方交易
|
| | | | 125 | | |
大股东
|
| | | | 127 | | |
股本说明
|
| | | | 129 | | |
有资格未来出售的股票
|
| | | | 149 | | |
税务方面的考虑
|
| | | | 151 | | |
承销
|
| | | | 159 | | |
产品费用
|
| | | | 167 | | |
法律事务
|
| | | | 167 | | |
专家
|
| | | | 167 | | |
会计师变更
|
| | | | 168 | | |
民事责任处理与执行送达
|
| | | | 169 | | |
在哪里可以找到更多信息
|
| | | | 170 | | |
财务报表
|
| | | | F-1 | | |
| | |
截至11月30日的9个月
|
| |
截至2月29日或28日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| ||||||||||||||||||
合并损益表:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
收入
|
| | | $ | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | $ | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
销售成本
|
| | | | (30.1) | | | | | | (464.2) | | | | | | (423.3) | | | | | | (37.2) | | | | | | (574.8) | | | | | | (484.7) | | |
毛利
|
| | | | 78.4 | | | | | | 1,210.6 | | | | | | 1,008.0 | | | | | | 88.6 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
其他收入
|
| | | | 0.1 | | | | | | 1.4 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
金融资产预计信贷损失
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
销售和营销
|
| | | | (10.6) | | | | | | (164.2) | | | | | | (133.8) | | | | | | (11.5) | | | | | | (177.9) | | | | | | (177.4) | | |
一般和管理
|
| | | | (24.1) | | | | | | (371.4) | | | | | | (334.5) | | | | | | (29.8) | | | | | | (460.4) | | | | | | (443.6) | | |
研发
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
总运营费用
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
营业利润
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
财务收入
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
财务成本
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
税前利润
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
征税
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
当期利润
|
| | | $ | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | $ | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
应占利润: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
母公司的所有者
|
| | | $ | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | $ | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
非控股权益
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Karoooo Ltd.每股收益数据
|
| | | | | | | ||||||||||||||||||||||||||||||
每股收益(美元/兰特)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | $ | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
稀释
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
加权平均流通股数量(千股)
|
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Karoooo有限公司预计数据(2): | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
预计每股收益 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
基础版
|
| | | $ | 0.63 | | | | | | 9.7 | | | | | | 7.6 | | | | | $ | 0.72 | | | | | | 11.2 | | | | | | 6.3 | | |
稀释
|
| | | | 0.63 | | | | | | 9.7 | | | | | | 7.6 | | | | | | 0.72 | | | | | | 11.2 | | | | | | 6.3 | | |
形式加权平均流通股数量(千股)
|
| | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | |
| | |
截至11月30日
|
| |
截至2月29日或28日
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| ||||||||||||||||||
财务状况数据合并报表:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
非流动资产
|
| | | $ | 89.3 | | | | | | 1377.8 | | | | | | 1184.7 | | | | | $ | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
流动资产
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
总资产
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
非流动负债
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
流动负债
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
总负债
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
总股本
|
| | | $ | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | $ | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
截至11月30日的9个月
|
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(单位:百万美元,
除 外 订户和 自由现金流 边距)(1) |
| |
(单位:百万卢比,
除 外 订户 和自由现金 流量边际) |
| |
(单位:百万美元,
除 外 订户和 自由现金流 边距)(1) |
| |
(单位:百万卢比,
除 外 订户 和自由现金 流量边际) |
| ||||||||||||||||||||||||
关键业务和财务指标: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
订户(截至期末)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
订阅收入(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
年化经常性收入(截至期末)(4)
|
| | | | 153.7 | | | | | | 2,372.7 | | | | | | 2,020.4 | | | | | | 131.0 | | | | | | 2,021.9 | | | | | | 1,674.5 | | |
当期利润
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
调整后的EBITDA(5)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 699.0 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
经营活动产生的净现金
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 664.5 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
自由现金流(6)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
经营活动产生的净现金占收入的百分比
|
| | | | 42.6% | | | | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
自由现金流利润率(6)
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
截至的9个月
11月30日 |
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(以千为单位)
|
| |
(以千为单位)
|
| ||||||||||||||||||
本年度利润
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
少:财务收入
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
添加:财务成本
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
添加:征税
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
增加:折旧摊销
|
| | | | 289,065 | | | | | | 219,990 | | | | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 855,040 | | | | | | 688,370 | | | | | | 926,684 | | | | | | 738,434 | | |
添加:公司(A)
|
| | | | 301 | | | | | | 10,604 | | | | | | 10,801 | | | | | | — | | |
调整后的EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | | | | | 738,434 | | |
| | |
截至的9个月
11月30日 |
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(单位为千卢比,免费除外
现金流利润率) |
| |
(在R
中
千) |
| |
(免费除外
现金流 毛利) |
| |||||||||||||||
经营活动产生的净现金
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
少:购置房产、厂房和设备
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
自由现金流
|
| | | | 410,515 | | | | | | 360,577 | | | | | | 512,501 | | | | | | 50,197 | | |
经营活动产生的净现金占收入的百分比
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
减去:购置房产、厂房和设备占收入的百分比
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
自由现金流利润率
|
| | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 3.0% | | |
年
|
| |
期末
|
| |
平均(1)
|
| |
低
|
| |
高
|
| ||||||||||||
2016
|
| | | | 13.700 | | | | | | 14.682 | | | | | | 13.273 | | | | | | 16.885 | | |
2017
|
| | | | 12.375 | | | | | | 13.294 | | | | | | 12.300 | | | | | | 14.493 | | |
2018
|
| | | | 14.378 | | | | | | 13.226 | | | | | | 11.550 | | | | | | 15.473 | | |
2019
|
| | | | 13.973 | | | | | | 14.448 | | | | | | 13.285 | | | | | | 15.415 | | |
2020
|
| | | | 14.6500 | | | | | | 16.5568 | | | | | | 14.1220 | | | | | | 19.0400 | | |
月
|
| |
期末
|
| |
平均(2)
|
| |
低
|
| |
高
|
| ||||||||||||
2020年10月
|
| | | | 16.250 | | | | | | 16.433 | | | | | | 16.100 | | | | | | 16.708 | | |
2020年11月
|
| | | | 15.433 | | | | | | 15.550 | | | | | | 15.218 | | | | | | 16.225 | | |
2020年12月
|
| | | | 14.6500 | | | | | | 14.8818 | | | | | | 14.5300 | | | | | | 15.3250 | | |
2021年1月 | | | | | 15.1375 | | | | | | 15.1379 | | | | | | 14.7400 | | | | | | 15.4863 | | |
2021年2月
|
| | | | 14.6250 | | | | | | 14.7791 | | | | | | 14.5200 | | | | | | 15.1575 | | |
2021年3月(至2021年3月26日)
|
| | | | 14.9950 | | | | | | 14.9829 | | | | | | 14.7000 | | | | | | 15.5350 | | |
| | |
截至2020年11月30日
|
| |||||||||||||||||||||
| | |
实际
|
| |
实际
|
| |
调整后的
|
| |
调整后的
|
| ||||||||||||
| | |
百万美元(1)
|
| |
百万R
|
| |
百万美元(1)
|
| |
百万R
|
| ||||||||||||
现金和现金等价物(2)
|
| | | $ | 4.3 | | | | | | 66.7 | | | | | $ | 28.7 | | | | | | 443.0 | | |
| | | | | | | | | | | | | | | | ||||||||||
负债(2): | | | | | | ||||||||||||||||||||
非流动负债
|
| | | $ | 17.0 | | | | | | 262.7 | | | | | $ | 17.0 | | | | | | 262.7 | | |
股东权益: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,无面值,实际发行流通20,332,894股,调整后已发行流通21,382,894股(3)
|
| | | | — | | | | | | — | | | | | | 49.4 | | | | | | 762.1 | | |
业主投资
|
| | | | 2.0 | | | | | | 30.4 | | | | | | — | | | | | | — | | |
外币折算储备
|
| | | | 0.7 | | | | | | 11.1 | | | | | | 0.7 | | | | | | 11.1 | | |
留存收益
|
| | | | 52.9 | | | | | | 816.7 | | | | | | 49.6 | | | | | | 765.7 | | |
非控股权益(4)
|
| | | | 21.8 | | | | | | 336.5 | | | | | | 1.4 | | | | | | 21.4 | | |
股东权益总额
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | 101.1 | | | | | | 1,560.3 | | |
总市值
|
| | | $ | 94.4 | | | | | | 1,457.4 | | | | | $ | 118.1 | | | | | | 1,823.0 | | |
|
每股首次公开募股价格
|
| | | $ | 28.00 | | |
|
2020年11月30日每股有形账面净值
|
| | | $ | 3.32 | | |
|
新投资者每股有形账面净值增加
|
| | | | 0.98 | | |
|
预计上市后每股有形账面净值
|
| | | | 4.30 | | |
|
向新投资者摊薄每股普通股
|
| | | $ | 23.70 | | |
| | |
普通股
购买 |
| |
合计
考虑事项 |
| |
平均
每件价格 共享 |
| |||||||||||||||||||||
(单位为千,不包括百分比和每股金额)
|
| |
号码
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
首次公开募股前所有者
|
| | | | 20,332,894 | | | | | | 90% | | | | | $ | — | | | | | | 0% | | | | | $ | — | | |
此次发行的投资者
|
| | | | 1,050,000 | | | | | | 10% | | | | | $ | 29,400,000 | | | | | | 100% | | | | | $ | 28.00 | | |
合计 | | | | | 21,382,894 | | | | | | 100% | | | | | $ | 29,400,000 | | | | | | 100% | | | | | $ | 0.76 | | |
| | |
截至11月30日的9个月
|
| |
截至2月29日或28日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| ||||||||||||||||||
合并利润表
和损失: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | $ | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | $ | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
销售成本
|
| | | | (30.1) | | | | | | (464.2) | | | | | | (423.3) | | | | | | (37.2) | | | | | | (574.8) | | | | | | (484.7) | | |
毛利
|
| | | | 78.4 | | | | | | 1,210.6 | | | | | | 1,008.0 | | | | | | 88.6 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
其他收入
|
| | | | 0.1 | | | | | | 1.4 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
金融资产预计信贷损失
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销
|
| | | | (10.6) | | | | | | (164.2) | | | | | | (133.8) | | | | | | (11.5) | | | | | | (177.9) | | | | | | (177.4) | | |
一般和管理
|
| | | | (24.1) | | | | | | (371.4) | | | | | | (334.5) | | | | | | (29.8) | | | | | | (460.4) | | | | | | (443.6) | | |
研发
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
总运营费用
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
营业利润
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
财务收入
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
财务成本
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
税前利润
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
征税
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
当期利润
|
| | | $ | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | $ | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
| | |
截至11月30日的9个月
|
| |
截至2月29日或28日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| ||||||||||||||||||
应占利润: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司的所有者
|
| | | $ | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | $ | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
非控股权益
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Karoooo Ltd.每股收益数据
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股收益(美元/兰特)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | $ | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
稀释
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
加权平均流通股数量
(千) |
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Karoooo有限公司预计数据(2):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
预计每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.63 | | | | | | 9.7 | | | | | | 7.6 | | | | | $ | 0.72 | | | | | | 11.2 | | | | | | 6.3 | | |
稀释
|
| | | | 0.63 | | | | | | 9.7 | | | | | | 7.6 | | | | | | 0.72 | | | | | | 11.2 | | | | | | 6.3 | | |
预计加权平均流通股数量(千股)
|
| | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | | | | | 21,383 | | |
| | |
截至11月30日
|
| |
截至2月29日或28日
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| |
百万美元(1)
|
| |
百万R
|
| |
百万R
|
| ||||||||||||||||||
财务状况数据合并报表:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动资产
|
| | | $ | 89.3 | | | | | | 1,377.8 | | | | | | 1,184.7 | | | | | $ | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
流动资产
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
总资产
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1,735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
非流动负债
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
流动负债
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
总负债
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
总股本
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
截至11月30日的9个月
|
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(单位:百万美元,
订阅者除外 千和 自由现金 流量利润率 百分比)(1) |
| |
(单位:百万卢比,
除外
订户 千和 自由现金 流量利润率 百分比) |
| |
(单位:百万美元,
除外
订户 千和 自由现金 流量利润率 百分比)(1) |
| |
(单位:百万卢比,
除外
订户 千和 自由现金 流量利润率 百分比) |
| ||||||||||||||||||||||||
关键业务和财务指标: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
订户(截至期末)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
订阅收入(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
年化经常性收入(截至期末)(4)
|
| | | | 153.7 | | | | | | 2,372.7 | | | | | | 2,020.4 | | | | | | 131.0 | | | | | | 2,021.9 | | | | | | 1,674.5 | | |
当期利润
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
调整后的EBITDA(5)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 688.4 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
经营活动产生的净现金
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 699.0 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
自由现金流(6)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
经营活动产生的净现金占收入的百分比
|
| | | | 42.6% | | | | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
自由现金流利润率(6)
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
截至11月30日
|
| |
更改
|
| |
截至2月28日/29日
|
| |
更改
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
%
|
| |
2020
|
| |
2019
|
| |
%
|
| ||||||||||||||||||
订户(截至期末)
|
| | | | 1,246,089 | | | | | | 1,088,745 | | | | | | 14.5% | | | | | | 1,126,515 | | | | | | 960,798 | | | | | | 17.2% | | |
| | |
截至11月30日的9个月
|
| |
更改
|
| |
截至2月28日/29日的年度,
|
| |
更改
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(单位:美元
千)(1) |
| |
(以千为单位)
|
| | | | | | | |
(单位:美元
千)(1) |
| |
(以千为单位)
|
| | | | | | | ||||||||||||||||||||||||
订阅收入
|
| | | | 105,948 | | | | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 18.0% | | | | | | 122,321 | | | | | | 1,887,717 | | | | | | 1,520,540 | | | | | | 24.1% | | |
| | |
前九个月
截至11月30日 |
| |
截至的年度
02月28日/29日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||
本年度利润
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
少:财务收入
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
添加:财务成本
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
添加:征税
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
增加:折旧摊销
|
| | | | 289,065 | | | | | | 219,990 | | | | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 855,040 | | | | | | 688,370 | | | | | | 926,684 | | | | | | 738,434 | | |
| | |
前九个月
截至11月30日 |
| |
截至的年度
02月28日/29日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||
添加:公司(1)
|
| | | | 301 | | | | | | 10,604 | | | | | | 10,801 | | | | | | — | | |
调整后的EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | | | | | 738,434 | | |
|
| | |
截至的9个月
11月30日 |
| |
截至的年度
02月28日/29日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(单位为R千,百分比除外)
|
| |||||||||||||||||||||
经营活动产生的净现金
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
少:购置房产、厂房和设备
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
自由现金流
|
| | | | 410,515 | | | | | | 360,577 | | | | | | 512,501 | | | | | | 50,197 | | |
经营活动产生的净现金占收入的百分比
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
减去:购置房产、厂房和设备占收入的百分比
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
自由现金流利润率
|
| | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
截至2010年11月30日
|
| |
更改
|
| |
截至2月28日/29日
|
| |
更改
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(单位:美元
千)(1) |
| |
(以千为单位)
|
| | | | | | | |
(单位:美元
千)(1) |
| |
(以千为单位)
|
| | | | | | | ||||||||||||||||||||||||
年化经常性收入
|
| | | $ | 153,747 | | | | | | 2,372,705 | | | | | | 2,020,420 | | | | | | 17.4% | | | | | $ | 131,014 | | | | | | 2,021,880 | | | | | | 1,674,522 | | | | | | 20.7% | | |
| | |
南非
|
| |
非洲-其他
|
| |
欧洲
|
| |
亚太地区,
中间 东 和美国 |
| |
合计
|
| |||||||||||||||
| | |
(R中)
|
| |||||||||||||||||||||||||||
截至2020年2月29日的财年ARPU
|
| | | | 143 | | | | | | 153 | | | | | | 154 | | | | | | 218 | | | | | | 151 | | |
截至2019年2月28日的财年ARPU
|
| | | | 141 | | | | | | 147 | | | | | | 153 | | | | | | 216 | | | | | | 148 | | |
截至2020年11月30日的9个月ARPU
|
| | | | 143 | | | | | | 143 | | | | | | 176 | | | | | | 220 | | | | | | 153 | | |
截至2019年11月30日的9个月ARPU
|
| | | | 142 | | | | | | 154 | | | | | | 154 | | | | | | 221 | | | | | | 150 | | |
| | |
截至11月30日的9个月
|
| |
%
更改 |
| |
截至2月28日/29日的年度,
|
| |
%
更改 |
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
(单位:美元
千(1)) |
| |
(以千为单位)
|
| | | | | | | |
(单位:美元
千(1)) |
| |
(以千为单位)
|
| | | | | | | ||||||||||||||||||||||||
收入
|
| | | $ | 108,524 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 17.0% | | | | | $ | 125,831 | | | | | | 1,941,893 | | | | | | 1,692,708 | | | | | | 14.7% | | |
销售成本
|
| | | | (30,082) | | | | | | (464,247) | | | | | | (423,260) | | | | | | 9.7% | | | | | | (37,244) | | | | | | (574,770) | | | | | | (484,700) | | | | | | 18.6% | | |
毛利
|
| | | | 78,442 | | | | | | 1,210,555 | | | | | | 1,008,063 | | | | | | 20.1% | | | | | | 88,587 | | | | | | 1,367,123 | | | | | | 1,208,008 | | | | | | 13.2% | | |
其他收入
|
| | | | 88 | | | | | | 1,356 | | | | | | 2,339 | | | | | | (42.0)% | | | | | | 121 | | | | | | 1,867 | | | | | | 6,279 | | | | | | (70.3)% | | |
金融资产预计信贷损失
|
| | | | (3,645) | | | | | | (56,249) | | | | | | (40,206) | | | | | | 39.9% | | | | | | (3,556) | | | | | | (54,872) | | | | | | (45,171) | | | | | | 21.5% | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
销售和营销
|
| | | | (10,635) | | | | | | (164,131) | | | | | | (133,815) | | | | | | 22.7% | | | | | | (11,526) | | | | | | (177,870) | | | | | | (177,351) | | | | | | 0.3% | | |
常规和管理
|
| | | | (24,064) | | | | | | (371,351) | | | | | | (334,525) | | | | | | 11.0% | | | | | | (29,833) | | | | | | (460,402) | | | | | | (443,562) | | | | | | 3.8% | | |
研发部门
|
| | | | (3,512) | | | | | | (54,205) | | | | | | (33,476) | | | | | | 61.9% | | | | | | (2,911) | | | | | | (44,924) | | | | | | (48,284) | | | | | | (7.0)% | | |
总运营费用
|
| | | | (38,211) | | | | | | (589,687) | | | | | | (501,816) | | | | | | 17.5% | | | | | | (44,270) | | | | | | (683,196) | | | | | | (669,197) | | | | | | 2.1% | | |
营业利润
|
| | | | 36,674 | | | | | | 565,975 | | | | | | 468,380 | | | | | | 20.8% | | | | | | 40,883 | | | | | | 630,922 | | | | | | 499,919 | | | | | | 26.2% | | |
财务收入
|
| | | | 250 | | | | | | 3,852 | | | | | | 1,606 | | | | | | 139.9% | | | | | | 168 | | | | | | 2,592 | | | | | | 2,749 | | | | | | (5.7)% | | |
财务成本
|
| | | | (313) | | | | | | (4,833) | | | | | | (14,238) | | | | | | (66.1)% | | | | | | (1,091) | | | | | | (16,831) | | | | | | (31,438) | | | | | | 46.5% | | |
税前利润
|
| | | | 36,611 | | | | | | 564,994 | | | | | | 455,748 | | | | | | 24.0% | | | | | | 39,960 | | | | | | 616,683 | | | | | | 471,230 | | | | | | 30.9% | | |
征税
|
| | | | (11,024) | | | | | | (170,130) | | | | | | (126,329) | | | | | | 34.7% | | | | | | (11,220) | | | | | | (173,157) | | | | | | (110,182) | | | | | | 57.2% | | |
当期利润
|
| | | $ | 25,587 | | | | | | 394,864 | | | | | | 329,419 | | | | | | 19.9% | | | | | $ | 28,740 | | | | | | 443,526 | | | | | | 361,048 | | | | | | 22.8% | | |
应占利润: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
母公司的所有者
|
| | | $ | 16,775 | | | | | | 258,875 | | | | | | 214,036 | | | | | | 20.9% | | | | | $ | 18,784 | | | | | | 289,882 | | | | | | 236,930 | | | | | | 22.3% | | |
非控股权益
|
| | | | 8,812 | | | | | | 135,989 | | | | | | 115,383 | | | | | | 17.9% | | | | | | 9,956 | | | | | | 153,644 | | | | | | 124,118 | | | | | | 23.8% | | |
| | |
截至2013年11月30日的9个月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
销售和营销
|
| | | $ | 10,635 | | | | | | 164,131 | | | | | | 133,815 | | | | | | 22.7% | | |
销售和营销成本占订阅收入的百分比
|
| | | | — | | | | | | 10.0% | | | | | | 9.7% | | | | | | | | |
| | |
截至2013年11月30日的9个月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
常规和管理
|
| | | $ | 24,064 | | | | | | 371,351 | | | | | | 334,525 | | | | | | 11% | | |
一般事务和行政事务占订阅收入的百分比
|
| | | | — | | | | | | 22.7% | | | | | | 24.2% | | | | | | — | | |
| | |
截至2013年11月30日的9个月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
研发
|
| | | $ | 3,512 | | | | | | 54,205 | | | | | | 33,476 | | | | | | 61.9% | | |
研发占订阅收入的百分比
|
| | | | — | | | | | | 3.3% | | | | | | 2.4% | | | | | | — | | |
| | |
截至11月30日
|
| |
%更改
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
南非
|
| | | | 961,775 | | | | | | 841,161 | | | | | | 14.3% | | |
非洲-其他
|
| | | | 61,678 | | | | | | 60,040 | | | | | | 2.7% | | |
欧洲
|
| | | | 107,515 | | | | | | 95,401 | | | | | | 12.7% | | |
亚太地区、中东和美国
|
| | | | 115,121 | | | | | | 92,143 | | | | | | 24.9% | | |
按运营部门合计
|
| | | | 1,246,089 | | | | | | 1,088,745 | | | | | | 14.5% | | |
| | |
截至2013年11月30日的9个月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
南非
|
| | | $ | 78,082 | | | | | | 1,204,996 | | | | | | 1,042,206 | | | | | | 15.6% | | |
非洲-其他
|
| | | | 5,646 | | | | | | 87,134 | | | | | | 88,460 | | | | | | (1.5)% | | |
欧洲
|
| | | | 10,881 | | | | | | 167,926 | | | | | | 127,129 | | | | | | 32.1% | | |
亚太地区、中东和美国
|
| | | | 13,915 | | | | | | 214,746 | | | | | | 173,528 | | | | | | 23.8% | | |
按运营部门合计
|
| | | $ | 108,524 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | |
|
17.0%
|
| |
| | |
截至2013年11月30日的9个月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 76,583 | | | | | | 1,181,860 | | | | | | 1,013,343 | | | | | | 16.6% | | |
非洲-其他
|
| | | | 5,069 | | | | | | 78,228 | | | | | | 80,921 | | | | | | (3.3)% | | |
欧洲
|
| | | | 10,605 | | | | | | 163,665 | | | | | | 123,569 | | | | | | 32.4% | | |
亚太地区、中东和美国
|
| | | | 13,691 | | | | | | 211,288 | | | | | | 167,291 | | | | | | 26.3% | | |
按运营部门合计
|
| | | | 105,948 | | | | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 18.0% | | |
| | |
截至2013年11月30日的9个月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
南非
|
| | | $ | 43,136 | | | | | | 665,694 | | | | | | 556,389 | | | | | | 19.6% | | |
非洲-其他
|
| | | | 2,176 | | | | | | 33,577 | | | | | | 33,272 | | | | | | 0.9% | | |
欧洲
|
| | | | 5,394 | | | | | | 83,245 | | | | | | 59,809 | | | | | | 39.2% | | |
亚太地区、中东和美国
|
| | | | 4,719 | | | | | | 72,825 | | | | | | 49,504 | | | | | | 47.1% | | |
按运营部门合计
|
| | | $ | 55,425 | | | | | | 855,341 | | | | | | 698,974 | | | | | | 22.4% | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
销售和营销
|
| | | $ | 11,526 | | | | | | 177,870 | | | | | | 177,351 | | | | | | 0.3% | | |
销售和营销成本占订阅收入的百分比
|
| | | | — | | | | | | 9% | | | | | | 12% | | | | | | — | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
常规和管理
|
| | | $ | 29,833 | | | | | | 460,402 | | | | | | 443,562 | | | | | | 3.8% | | |
一般事务和行政事务占订阅收入的百分比
|
| | | | — | | | | | | 24.4% | | | | | | 29.2% | | | | | | — | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
研发
|
| | | $ | 2,911 | | | | | | 44,924 | | | | | | 48,284 | | | | | | (7.0)% | | |
研发占订阅收入的百分比
|
| | | | — | | | | | | 2% | | | | | | 3% | | | | | | — | | |
| | |
截至2月28日/29日
|
| | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
%更改
|
| |||||||||
南非
|
| | | | 868,736 | | | | | | 745,555 | | | | | | 16.5% | | |
非洲-其他
|
| | | | 60,128 | | | | | | 56,370 | | | | | | 6.7% | | |
欧洲
|
| | | | 98,928 | | | | | | 82,743 | | | | | | 19.6% | | |
亚太地区、中东和美国
|
| | | | 98,723 | | | | | | 76,130 | | | | | | 29.7% | | |
按运营部门合计
|
| | | | 1,126,515 | | | | | | 960,798 | | | | | | 17.2% | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
南非
|
| | | $ | 91,849 | | | | | | 1,417,465 | | | | | | 1,245,746 | | | | | | 13.8% | | |
非洲-其他
|
| | | | 7,515 | | | | | | 115,974 | | | | | | 115,637 | | | | | | 0.3% | | |
欧洲
|
| | | | 11,227 | | | | | | 173,266 | | | | | | 147,592 | | | | | | 17.4% | | |
亚太地区、中东和美国
|
| | | | 15,240 | | | | | | 235,188 | | | | | | 183,733 | | | | | | 28.0% | | |
按运营部门合计
|
| | | $ | 125,831 | | | | | | 1,941,893 | | | | | | 1,692,708 | | | | | | 14.7% | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
南非
|
| | | $ | 89,680 | | | | | | 1,383,980 | | | | | | 1,116,829 | | | | | | 23.9% | | |
非洲-其他
|
| | | | 6,932 | | | | | | 106,977 | | | | | | 97,605 | | | | | | 9.6% | | |
欧洲
|
| | | | 10,906 | | | | | | 168,314 | | | | | | 142,204 | | | | | | 18.4% | | |
亚太地区、中东和美国
|
| | | | 14,803 | | | | | | 228,446 | | | | | | 163,902 | | | | | | 39.4% | | |
按运营部门合计
|
| | | $ | 122,321 | | | | | | 1,887,717 | | | | | | 1,520,540 | | | | | | 24.1% | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千为单位)
|
| | | | | | | ||||||||||||
南非
|
| | | $ | 48,419 | | | | | | 747,229 | | | | | | 607,285 | | | | | | 23.0% | | |
非洲-其他
|
| | | | 2,728 | | | | | | 42,098 | | | | | | 41,628 | | | | | | 1.1% | | |
欧洲
|
| | | | 5,299 | | | | | | 81,782 | | | | | | 57,642 | | | | | | 41.9% | | |
亚太地区、中东和美国
|
| | | | 4,301 | | | | | | 66,376 | | | | | | 31,879 | | | | | | 108.2% | | |
按运营部门合计
|
| | | $ | 60,747 | | | | | | 937,485 | | | | | | 738,434 | | | | | | 27.0% | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2月28日
2019 |
| |
05月31日
2019 |
| |
08月30日
2019 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |
05月31日
2020 |
| |
08月30日
2020 |
| |
11月30日
2020 |
| ||||||||||||||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | | 461,976 | | | | | | 468,339 | | | | | | 469,819 | | | | | | 493,165 | | | | | | 510,570 | | | | | | 534,991 | | | | | | 551,144 | | | | | | 588,667 | | |
订阅收入
|
| | | | 410,652 | | | | | | 441,496 | | | | | | 455,264 | | | | | | 488,364 | | | | | | 502,593 | | | | | | 526,289 | | | | | | 541,563 | | | | | | 567,189 | | |
硬件和安装
收入 |
| | | | 40,683 | | | | | | 20,628 | | | | | | 13,315 | | | | | | 3,303 | | | | | | 358 | | | | | | 5,936 | | | | | | 5,695 | | | | | | 16,886 | | |
其他收入
|
| | | | 10,641 | | | | | | 6,215 | | | | | | 1,240 | | | | | | 1,498 | | | | | | 7,619 | | | | | | 2,766 | | | | | | 3,886 | | | | | | 4,592 | | |
销售成本
|
| | | | (147,772) | | | | | | (143,152) | | | | | | (139,145) | | | | | | (140,963) | | | | | | (151,510) | | | | | | (144,807) | | | | | | (153,039) | | | | | | (166,401) | | |
毛利
|
| | | | 314,204 | | | | | | 325,187 | | | | | | 330,674 | | | | | | 352,202 | | | | | | 359,060 | | | | | | 390,184 | | | | | | 398,105 | | | | | | 422,266 | | |
其他收入
|
| | | | 2,576 | | | | | | 1,320 | | | | | | 7 | | | | | | 1,012 | | | | | | (472) | | | | | | 178 | | | | | | 340 | | | | | | 838 | | |
金融资产预计信贷损失
|
| | | | (17,783) | | | | | | (12,693) | | | | | | (12,660) | | | | | | (14,853) | | | | | | (14,666) | | | | | | (27,330) | | | | | | (10,734) | | | | | | (18,185) | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销
|
| | | | (54,160) | | | | | | (43,468) | | | | | | (45,341) | | | | | | (45,006) | | | | | | (44,055) | | | | | | (49,779) | | | | | | (52,522) | | | | | | (61,830) | | |
常规和管理
|
| | | | (110,111) | | | | | | (100,192) | | | | | | (114,388) | | | | | | (119,945) | | | | | | (125,877) | | | | | | (112,932) | | | | | | (127,820) | | | | | | (130,599) | | |
研发
|
| | | | (7,005) | | | | | | (11,237) | | | | | | (11,743) | | | | | | (10,496) | | | | | | (11,448) | | | | | | (18,051) | | | | | | (21,882) | | | | | | (14,272) | | |
总运营费用
|
| | | | (171,276) | | | | | | (154,897) | | | | | | (171,472) | | | | | | (175,447) | | | | | | (181,380) | | | | | | (180,762) | | | | | | (202,224) | | | | | | (206,701) | | |
营业利润
|
| | | | 127,721 | | | | | | 158,917 | | | | | | 146,549 | | | | | | 162,914 | | | | | | 162,542 | | | | | | 182,270 | | | | | | 185,487 | | | | | | 198,218 | | |
财务收入
|
| | | | 533 | | | | | | 596 | | | | | | 568 | | | | | | 442 | | | | | | 986 | | | | | | 1,443 | | | | | | 1,027 | | | | | | 1,382 | | |
财务成本
|
| | | | (10,355) | | | | | | (6,786) | | | | | | (4,223) | | | | | | (3,229) | | | | | | (2,593) | | | | | | (1,577) | | | | | | (1,760) | | | | | | (1,496) | | |
税前利润
|
| | | | 117,899 | | | | | | 152,727 | | | | | | 142,894 | | | | | | 160,127 | | | | | | 160,935 | | | | | | 182,136 | | | | | | 184,754 | | | | | | 198,104 | | |
征税
|
| | | | (20,628) | | | | | | (40,602) | | | | | | (42,030) | | | | | | (43,697) | | | | | | (46,828) | | | | | | (49,279) | | | | | | (55,629) | | | | | | (65,222) | | |
当期利润
|
| | | | 97,271 | | | | | | 112,125 | | | | | | 100,864 | | | | | | 116,430 | | | | | | 114,107 | | | | | | 132,857 | | | | | | 129,125 | | | | | | 132,882 | | |
应占利润:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司的所有者
|
| | | | 62,454 | | | | | | 74,115 | | | | | | 62,465 | | | | | | 77,456 | | | | | | 75,846 | | | | | | 87,741 | | | | | | 83,736 | | | | | | 87,398 | | |
非控股权益
|
| | | | 34,817 | | | | | | 38,010 | | | | | | 38,399 | | | | | | 38,974 | | | | | | 38,261 | | | | | | 45,116 | | | | | | 45,389 | | | | | | 45,484 | | |
| | |
截至
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2月28日
2019 |
| |
05月31日
2019 |
| |
08月30日
2019 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |
05月31日
2020 |
| |
08月30日
2020 |
| |
11月30日
2020 |
| ||||||||||||||||||||||||
订户
|
| | | | 960,798 | | | | | | 990,073 | | | | | | 1,038,970 | | | | | | 1,088,745 | | | | | | 1,126,515 | | | | | | 1,133,547 | | | | | | 1,175,173 | | | | | | 1,246,089 | | |
年化经常性收入
(以千为单位) |
| | | | 1,674,522 | | | | | | 1,787,245 | | | | | | 1,855,319 | | | | | | 2,020,420 | | | | | | 2,021,880 | | | | | | 2,106,111 | | | | | | 2,212,548 | | | | | | 2,372,705 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2月28日
2019 |
| |
05月31日
2019 |
| |
08月30日
2019 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |
05月31日
2020 |
| |
08月30日
2020 |
| |
11月30日
2020 |
| ||||||||||||||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||||||||||||||||||||||||||
当期利润
|
| | | | 97,271 | | | | | | 112,125 | | | | | | 100,864 | | | | | | 116,430 | | | | | | 114,107 | | | | | | 132,857 | | | | | | 129,125 | | | | | | 132,882 | | |
少:财务收入
|
| | | | (533) | | | | | | (596) | | | | | | (568) | | | | | | (442) | | | | | | (986) | | | | | | (1,443) | | | | | | (1,027) | | | | | | (1,382) | | |
添加:财务成本
|
| | | | 10,355 | | | | | | 6,786 | | | | | | 4,223 | | | | | | 3,229 | | | | | | 2,593 | | | | | | 1,577 | | | | | | 1,760 | | | | | | 1,496 | | |
添加:征税
|
| | | | 20,628 | | | | | | 40,602 | | | | | | 42,030 | | | | | | 43,697 | | | | | | 46,828 | | | | | | 49,279 | | | | | | 55,629 | | | | | | 65,222 | | |
增加:折旧摊销
|
| | | | 65,809 | | | | | | 76,898 | | | | | | 72,531 | | | | | | 70,561 | | | | | | 75,772 | | | | | | 84,004 | | | | | | 103,941 | | | | | | 101,120 | | |
EBITDA | | | | | 193,530 | | | | | | 235,815 | | | | | | 219,080 | | | | | | 233,475 | | | | | | 238,314 | | | | | | 266,274 | | | | | | 289,428 | | | | | | 299,338 | | |
添加:公司(1)
|
| | | | — | | | | | | — | | | | | | 10,399 | | | | | | 205 | | | | | | 197 | | | | | | 59 | | | | | | 83 | | | | | | 159 | | |
调整后的EBITDA
|
| | | | 193,530 | | | | | | 235,815 | | | | | | 229,497 | | | | | | 233,680 | | | | | | 238,511 | | | | | | 266,333 | | | | | | 289,511 | | | | | | 299,497 | | |
| | |
截至11月30日的9个月
|
| |
%更改
|
| |
截至2月28日/29日的年度,
|
| |
%更改
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
(单位:美元
千)(1) |
| |
(以千为单位)
|
| | | | | | | |
(单位:美元
千)(1) |
| |
(以千为单位)
|
| | |||||||||||||||||||||||||||||
经营活动产生的净现金
|
| | | $ | 46,281 | | | | | | 714,234 | | | | | | 664,465 | | | | | | 7.5% | | | | | $ | 58,398 | | | | | | 901,224 | | | | | | 472,258 | | | | | | 90.8% | | |
投资活动利用的净现金
|
| | | | (21,475) | | | | | | (331,411) | | | | | | (322,234) | | | | | | 2.8% | | | | | | (27,697) | | | | | | (427,436) | | | | | | (429,215) | | | | | | 0.4% | | |
融资活动产生的净现金(已使用)/
|
| | | | (30,443) | | | | | | (469,811) | | | | | | (257,180) | | | | | | 82.7% | | | | | | (23,861) | | | | | | (368,230) | | | | | | 83,406 | | | | | | (541.5)% | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||
合同义务
|
| |
合计
|
| |
少于
1年 |
| |
1-3年
|
| |
3-5年
|
| |
超过
5年 |
| |||||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||||||||
有息贷款(1)(2)(3)
|
| | | | 25,177 | | | | | | 5,583 | | | | | | 11,166 | | | | | | 4,810 | | | | | | 3,618 | | |
资本化租赁负债(2)
|
| | | | 108,974 | | | | | | 49,532 | | | | | | 40,428 | | | | | | 6,378 | | | | | | 12,636 | | |
贸易和其他应付款(2)
|
| | | | 148,812 | | | | | | 148,812 | | | | | | — | | | | | | — | | | | | | — | | |
贷款(2) | | | | | 8,362 | | | | | | 8,362 | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | | 291,325 | | | | | | 212,289 | | | | | | 51,594 | | | | | | 11,188 | | | | | | 16,254 | | |
| 南非: | | |
英美资源集团
戴比尔斯集团 曼氏汽车南非 特大价格险 安飞士租车 快递员 SA出租车金融 桥接出租车金融 租用斯巴达卡车 CAFO汽车集团(前身为Unitrans) 多项选择 超级运动 丰田南非汽车公司(包括日野) |
|
| 非洲: | | |
CAT/Mantrac
移动 宝石集团 赖斯租赁 NCBA肯尼亚 丰田南非汽车公司(包括日野) |
|
| 欧洲: | | |
中央Cervejas e Bebias
拉法基 Telefurgo Sonae MC 绿色银河 JMV |
|
| 亚太地区、中东和美国: | | |
抓斗租赁
新加坡监狱管理局 狮城租赁 亚洲啤酒公司 Ley Choon集团 欧力士 林香华 GetGo |
|
名称
|
| |
年龄
|
| |
职位
|
|
伊萨亚斯(扎克)何塞·卡里斯托 | | |
54
|
| | 导演 | |
MornéGrundlingh | | |
45
|
| | 导演 | |
大卫·布朗 | | |
66
|
| | 导演 | |
布雷特·纳格尔 | | |
44
|
| | 导演 | |
梁君彦 | | |
46
|
| | 导演 | |
名称
|
| |
年龄
|
| |
职位
|
|
伊萨亚斯(扎克)何塞·卡里斯托 | | |
54
|
| | 首席执行官 | |
MornéGrundlingh | | |
45
|
| | 首席财务官 | |
理查德·舒伯特 | | |
47
|
| | 首席运营官 | |
胡安·玛莱斯 | | |
52
|
| | 首席销售官 | |
卡门·卡里斯托 | | |
24
|
| | 首席营销官 | |
佩德罗·文图拉 | | |
33
|
| | 首席技术官 | |
非执行董事
|
| |
董事酬金
|
| |
审计和风险
手续费 |
| |
提名
和 薪酬 手续费 |
| |
社交和
道德规范 手续费 |
| |
合计
|
| |||||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||||||||
大卫·布朗
|
| | | | 792 | | | | | | 192 | | | | | | 79 | | | | | | 123 | | | | | | 1,186 | | |
布雷特·纳格尔
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
梁君彦
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | | 792 | | | | | | 192 | | | | | | 79 | | | | | | 123 | | | | | | 1,186 | | |
执行主任
|
| |
工资和
津贴 |
| |
其他好处
|
| |
退休
基金 |
| |
性能
奖金 |
| |
合计
|
| |||||||||||||||
| | |
(以千为单位)
|
| |||||||||||||||||||||||||||
伊萨亚斯(扎克)何塞·卡里斯托
|
| | | | 3,410 | | | | | | — | | | | | | 147 | | | | | | 284 | | | | | | 3,841 | | |
MornéGrundlingh
|
| | | | 2,285 | | | | | | — | | | | | | 157 | | | | | | 1,064 | | | | | | 3,506 | | |
理查德·舒伯特
|
| | | | 2,451 | | | | | | 343 | | | | | | 46 | | | | | | 1,714 | | | | | | 4,554 | | |
胡安·玛莱斯
|
| | | | 1,964 | | | | | | 198 | | | | | | 17 | | | | | | 174 | | | | | | 2,353 | | |
卡门·卡里斯托
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
佩德罗·文图拉
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | | 10,110 | | | | | | 541 | | | | | | 367 | | | | | | 3,236 | | | | | | 14,254 | | |
| | |
实益拥有的普通股
|
| |||||||||||||||||||||||||||
| | |
本次发行前
|
| |
生效后
提供假设 承销商的选项不是 锻炼 |
| |
生效后
提供假设 承销商选项为 全面锻炼 |
| |||||||||||||||||||||
受益人姓名
|
| |
号码
|
| |
百分比
|
| |
号码
|
| |
百分比
|
| |
百分比
|
| |||||||||||||||
董事和高管 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
以赛亚斯(扎克)何塞·卡里斯托(1)
|
| | | | 20,332,894 | | | | | | 100.0% | | | | | | 20,332,894 | | | | | | 95.09% | | | | | | 94.39% | | |
MornéGrundlingh
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·布朗
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brett Nagle(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
梁君彦
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
理查德·舒伯特
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Juan Marais(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
卡门·卡里斯托
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
佩德罗·文图拉
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有高管和董事
一组(9人) |
| | | | 20,332,894 | | | | | | 100.0% | | | | | | 20,332,894 | | | | | | 95.09% | | | | | | 94.39% | | |
其他5%的股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
戈壁资本有限责任公司(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
特拉华州
|
| |
新加坡
|
|
|
董事会
|
| |||
| 典型的公司注册证书和章程规定,董事会中的董事人数将不时由授权董事的多数投票决定。根据特拉华州的法律,董事会可以分为不同的类别,只有在公司的公司注册证书明确授权的情况下,才允许在董事选举中进行累积投票。 | | | 公司章程通常会规定最低董事人数,并规定股东可以通过股东大会通过的普通决议任命或罢免董事,条件是该任命或罢免后的董事人数不超过章程规定的最低(和最高)董事人数。我们的宪法规定,在新加坡公司法的约束下,至少有一名董事通常居住在新加坡。 | |
|
董事个人责任限制
|
| |||
| 典型的公司注册证书规定在特拉华州法律允许的最大限度内免除董事违反董事受托责任的个人金钱责任,但以下责任除外:(I)任何违反董事对公司或其股东的忠诚度的责任;(Ii)不真诚或涉及故意不当行为或明知违法的行为或不作为的责任;(Iii)根据特拉华州公司法第174条(关于董事因非法支付股息或非法购买或赎回股票而承担的法律责任)或(Iv)针对董事从中获得不正当个人利益的任何交易。典型的公司注册证书还规定,如果特拉华州公司法被修订,以允许进一步取消或限制董事责任,那么董事的责任将在修订后的特拉华州公司法允许的最大程度上被取消或限制。 | | | 根据《新加坡公司法》第172条,任何豁免或赔偿董事对公司的疏忽、失职、失职或违反信托行为的责任的条款都将无效。然而,公司并不被禁止:(A)根据《新加坡公司法》第172A节的规定,为任何董事购买和维护保险,以防范他或她因与公司有关的任何疏忽、过失、失职或违反信托而招致的任何此类责任;或(B)根据《新加坡公司法》第172B节的规定,赔偿董事对公司以外的人承担的责任,除非赔偿是针对以下任何责任的:(I)董事在刑事诉讼中支付罚款,(Ii)董事就不遵守任何监管性质的要求(无论是如何产生的)向监管当局支付罚款,(Iii)董事在为他或她被定罪的刑事诉讼进行辩护时招致的任何责任,(Iii)董事在为他或她被定罪的刑事诉讼进行辩护时招致的任何责任,(Iii)董事在为他或她被定罪的刑事诉讼进行辩护时招致的任何责任,或(Ii)董事就不遵守任何监管性质的要求(无论是如何产生的)向监管当局支付罚款的责任,(Iv)董事在就判决败诉的公司或相联公司提起的民事法律程序进行抗辩时招致的费用,或。(V)董事因根据“新加坡公司法”第36A(13)条或第391条申请济助而招致的法院拒绝给予济助的费用。 | |
|
特拉华州
|
| |
新加坡
|
|
| | | | 我们的章程规定,在新加坡公司法及当时有效并影响本公司的每一项其他新加坡法规的规限下,本公司的每名董事、秘书或其他高级管理人员均有权就其执行及履行职责或与此相关而招致或将招致的所有费用、费用、损失、开支及债务获得本公司的弥偿。特别是,在不损害前述一般性的原则下,本公司任何董事、秘书或其他高级职员均不对任何其他董事或高级管理人员的作为、收据、疏忽或过失、或参与任何收据或其他符合规定的行为、或因董事命令为或代表本公司取得的任何财产的所有权不足或不足,或因本公司任何款项投资或购买的任何担保不足或不足而对本公司发生的任何损失或开支负责。在不损害上述一般性的原则下,本公司的任何董事、秘书或其他高级职员均不对任何其他董事或高级管理人员的作为、收据、疏忽或过失、或参与任何收据或其他符合规定的行为、或因董事命令为或代表本公司取得的任何财产的所有权不足或不足而对本公司发生的任何损失或开支负责。任何人如有任何金钱、证券或财物存放或留下,或因其执行职务过程中或与此有关的任何其他损失、损害或不幸而发生破产或侵权行为,除非该等损失、损害或不幸是因其本身的疏忽、故意失责、失职或违反信托而发生的,则属例外。 | |
|
感兴趣的股东
|
| |||
| 特拉华州一般公司法第2203条一般禁止特拉华州公司在股东成为利益股东后的三年内与该股东进行特定的公司交易(如合并、股票和资产出售以及贷款)。除指定的例外情况外,“有利害关系的股东”是指拥有公司已发行有表决权股票15%或以上的个人或团体(包括根据期权、认股权证、协议、安排或谅解,或在行使转换或交换权利时收购股票的任何权利,以及该人仅拥有投票权的股票),或是公司的联属公司或联营公司,并在过去三年内的任何时间拥有15%或以上有表决权股票的所有者。 | | | 对于非新加坡交易所证券交易有限公司上市的公众公司,新加坡没有类似的规定。 | |
|
特拉华州
|
| |
新加坡
|
|
| 特拉华州公司可以通过其原始公司证书中的一项条款,或通过多数股东投票通过的对其原始证书或章程的修正案,选择“选择退出”第203条,而不受该条款的管辖。除了有限的例外,这项修正案要到通过后12个月才会生效。 | | | | |
|
删除控制器
|
| |||
| 典型的公司注册证书和章程规定,在任何优先股持有人的权利的约束下,董事可随时通过至少多数(在某些情况下为绝对多数)的所有当时有权在董事选举中投票的流通股的投票权的赞成票而被免职,作为一个类别一起投票。(br}根据任何优先股持有人的权利,董事可随时通过至少多数(在某些情况下为绝对多数)的所有当时有权在董事选举中投票的流通股的投票权的赞成票而被免职。公司注册证书还可以规定,只有在董事因某种原因被免职的情况下,才可以行使这项权利(在分类董事会的情况下,仅因某种原因免职是默认的规则)。 | | | 根据新加坡公司法,上市公司的董事可在任期届满前通过普通决议(即要求出席并亲自或委托代表投票的股东的简单多数票的决议)在其任期届满前被免职。拟动议该决议的通知,须在动议该决议的会议不少于28天前给予该公司。然后,公司应在会议召开前不少于14天向股东发出关于该决议的通知。如任何以此方式被免任的董事获委任代表任何特定类别股东或债权证持有人的利益,则在委任该董事的继任人之前,免任该董事的决议不会生效。 | |
|
填补董事会空缺
|
| |||
| 典型的公司注册证书和章程规定,在任何优先股持有人的权利的规限下,任何空缺,无论是由于死亡、辞职、退休、取消资格、免职、增加董事人数或任何其他原因而产生的,均可由其余董事的多数票填补,即使该等董事留任的人数不足法定人数,或由唯一剩余的董事填补。任何新当选的董事通常在新当选的董事所属类别的董事任期届满的年度股东大会上任期届满的全部任期的剩余时间内任职。 | | | 我们的章程规定,我们的董事会有权随时任命任何人为董事,以填补临时空缺或作为额外的董事,但任何由董事如此任命的人的任期仅至下一届年度股东大会,届时有资格连任。 | |
|
特拉华州
|
| |
新加坡
|
|
|
管理文件修订
|
| |||
| 公司注册证书和章程的修订 | | | 修改宪法 | |
|
根据特拉华州公司法,公司注册证书的修订需要获得持有多数流通股的股东的批准,并有权对修订进行投票。
如果特拉华州公司法要求对修正案进行全票表决,除非公司注册证书或特拉华州公司法的其他条款规定了更大的比例,否则需要该类别已发行股票的多数。根据特拉华州公司法,如果公司注册证书授权,董事会可以修改公司章程。特拉华州公司的股东也有权修改公司章程。
|
| | 本公司的章程可通过特别决议案(即要求亲自出席或由受委代表出席会议并有权就该决议案投票的股东不少于四分之三多数的决议案,且须给予不少于21个月的书面通知)进行修改。我们的董事会无权修改我们的宪法。 | |
|
股东大会
|
| |||
| 年会和特别会议 | | | 年度股东大会 | |
|
典型的章程规定,股东年度会议将在董事会确定的日期和时间举行。
根据特拉华州公司法,董事会或公司注册证书或章程中授权召开股东特别会议的任何其他人都可以召开股东特别会议。
|
| | 根据《新加坡公司法》,我们必须在财政年度结束后六个月内召开年度股东大会。 | |
| | | | 特别股东大会 | |
| | | | 除股东周年大会外,任何股东大会都称为“特别股东大会”。持有不少于已发行股份总数10%(不含库藏股)的两名或两名以上股东可以召开特别股东大会。此外,宪法通常还规定,董事可以根据新加坡公司法召开股东大会。 | |
| | | | 尽管章程有任何规定,如股东于交存附有在公司股东大会上有表决权的请求书之日持有不少于已缴足股份总数10%的股份(即向董事发出书面通知,要求召开大会),董事须召开股东大会。在 中 | |
|
特拉华州
|
| |
新加坡
|
|
| | | | 此外,我们的宪法规定,董事可以在他们认为合适的时候召开特别股东大会。 | |
| 法定人数要求 | | | 法定人数要求 | |
| 根据特拉华州一般公司法,公司的公司注册证书或章程可以规定在会议上开展业务所需的法定人数,但在任何情况下,法定人数不得少于有权在会议上投票的股份的三分之一。 | | | 我们的章程规定,除非在某些情况下,任何股东大会的法定人数为两名或两名以上成员亲自出席或委托代表出席,或由代理人或其他正式授权的代表出席。 | |
|
高级管理人员、董事和员工的赔偿
|
| |||
|
根据特拉华州一般公司法,在公司股东以其名义提起衍生诉讼的情况下,公司可赔偿任何因身为公司的董事、高级管理人员、雇员或代理人而成为任何第三方诉讼、诉讼或法律程序的一方的人(或应公司的要求为另一家公司、合伙企业、合资企业、信托公司或其他企业服务的费用),包括律师费、判决、罚款和实际支付的和解金额。诉讼或诉讼,除其他事项外,通过法定人数的多数票进行,法定人数由非诉讼或诉讼当事人的董事组成,如果此人:
•
本着诚信行事,并以他或她合理地相信符合或不反对公司的最佳利益的方式行事,或者在某些情况下,至少不反对公司的最佳利益;以及
•
在刑事诉讼中,没有合理的理由相信他或她的行为是非法的。
特拉华州公司法允许公司在类似情况下赔偿这些人实际和合理地招致的与派生诉讼或诉讼的抗辩或和解有关的费用(包括律师费),但除非特拉华州衡平法院或提起诉讼或诉讼的法院应申请裁定该人有权公平和合理地获得赔偿,否则不得就该人被判决对公司负有法律责任的任何索赔、问题或事项进行赔偿。
特拉华州公司法允许公司在类似情况下对该人实际和合理地招致与派生诉讼或诉讼的抗辩或和解有关的费用(包括律师费)进行赔偿,但不得就该人被判决对公司负有法律责任的任何索赔、问题或事项作出赔偿。
|
| |
根据《新加坡公司法》第172条,任何豁免或赔偿董事对公司的疏忽、失职、失职或违反信托行为的责任的条款都将无效。然而,公司并不被禁止:(A)根据《新加坡公司法》第172A节的规定,为任何董事购买和维护保险,以防范他或她因与公司有关的任何疏忽、过失、失职或违反信托而招致的任何此类责任;或(B)根据《新加坡公司法》第172B节的规定,赔偿董事对公司以外的人承担的责任,除非赔偿是针对以下任何责任的:(I)董事在刑事诉讼中支付罚款,(Ii)董事就不遵守任何监管性质的要求(无论是如何产生的)向监管当局支付罚款,(Iii)董事在为他或她被定罪的刑事诉讼进行辩护时招致的任何责任,(Iii)董事在为他或她被定罪的刑事诉讼进行辩护时招致的任何责任,(Iii)董事在为他或她被定罪的刑事诉讼进行辩护时招致的任何责任,或(Ii)董事就不遵守任何监管性质的要求(无论是如何产生的)向监管当局支付罚款的责任,(Iv)该董事就该公司或一间作出败诉判决的相联公司提起的民事法律程序进行抗辩所招致的费用,或(V)该董事因根据《新加坡公司法》第36A(13)条或第391条申请济助而招致的法院拒绝给予他或她济助的费用。
在董事被公司起诉的情况下,新加坡公司法赋予法院权力,免除董事全部或部分因疏忽、过失、失职或违反信托而产生的后果。为了获得救济,必须证明(I)董事的行为是合理和诚实的;(Ii)在考虑到案件的所有情况,包括与该董事的
相关的情况后,这是公平的。
|
|
|
特拉华州
|
| |
新加坡
|
|
|
法院认为适当的费用。
如果董事、高级管理人员、员工或代理人在此类诉讼、诉讼或诉讼中胜诉,特拉华州公司法要求公司赔偿该人因此而产生的合理费用。该等人就任何诉讼、诉讼或法律程序进行抗辩所招致的开支(包括律师费),可在该人或其代表收到偿还该款项的承诺(如最终裁定该人无权获如此弥偿)后,在该诉讼、诉讼或法律程序的最终处置前支付。
|
| |
为董事开脱的约会。
然而,新加坡判例法表明,因失信行为而受益的董事不会获得此类救济。
我们的章程规定,在新加坡公司法及当时有效并影响本公司的每一项其他新加坡法规的规限下,本公司的每名董事、秘书或其他高级管理人员均有权就其执行及履行职责或与此相关而招致或将招致的所有费用、费用、损失、开支及债务获得本公司的弥偿。特别是,在不损害前述一般性的原则下,本公司任何董事、秘书或其他高级职员均不对任何其他董事或高级管理人员的作为、收据、疏忽或过失、或参与任何收据或其他符合规定的行为、或因董事命令为或代表本公司取得的任何财产的所有权不足或不足,或因本公司任何款项投资或购买的任何担保不足或不足而对本公司发生的任何损失或开支负责。在不损害上述一般性的原则下,本公司的任何董事、秘书或其他高级职员均不对任何其他董事或高级管理人员的作为、收据、疏忽或过失、或参与任何收据或其他符合规定的行为、或因董事命令为或代表本公司取得的任何财产的所有权不足或不足而对本公司发生的任何损失或开支负责。任何人如有任何金钱、证券或财物存放或留下,或因其执行职务过程中或与此有关的任何其他损失、损害或不幸而发生破产或侵权行为,除非该等损失、损害或不幸是因其本身的疏忽、故意失责、失职或违反信托而发生的,则属例外。
|
|
|
特拉华州
|
| |
新加坡
|
|
|
股东批准发行股票
|
| |||
| 根据特拉华州的法律,董事会有权随时自行决定发行股本,只要要发行的股票数量,连同那些已经发行和发行的股票,以及那些保留要发行的股票,不超过股东先前批准并在公司的公司注册证书中规定的公司的法定资本即可。(br}根据特拉华州的法律,董事会有权随时发行股本,只要发行的股票数量以及已发行和已发行的股票以及保留发行的股票不超过股东先前批准并在公司的公司注册证书中规定的法定资本即可。)在上述情况下,发行股本不需要额外的股东批准。根据特拉华州法律,(I)对公司的公司注册证书进行任何修订以增加法定资本,以及(Ii)在直接合并交易中发行股票,只要股份数量超过交易前公司已发行股份的20%,都需要得到股东的批准,无论是否有足够的授权资本。 | | | 新加坡公司法第161条规定,尽管公司章程有任何规定,未经股东在股东大会上事先批准,董事不得行使任何发行股票的权力。该授权可通过普通决议案(即,要求亲自或委托代表出席并投票的股东的简单多数表决权的决议案)获得。此项批准一经获得股东批准,除非先前由公司在股东大会上撤销或更改,否则该项批准将持续有效,直至下一次周年大会结束或法律规定须在该日期之后举行的下一次周年大会的期限届满为止(以较早者为准);但任何批准均可由公司在股东大会上撤销或更改。 | |
| 此外,公司可以发行一个或多个类别的股票,或在公司注册证书或其任何修正案中,或董事会依据公司注册证书条款明确授予其的权限通过的一项或多项决议中所述和明示的任何类别的股票中发行一种或多种股票。 | | | | |
| 任何类别或其任何系列的任何股票,可由持有人或法团选择,或在特定事件发生时,按公司注册证书或董事会通过的发行该等股票的决议案所述的价格或价格或汇率或汇率,转换为或可交换为法团的任何其他类别或任何其他类别的股份或任何其他类别或任何其他类别的股票的任何其他系列的股份或可交换为该等股票的任何其他类别的股份或任何其他类别的股份。(Br)任何类别或任何系列的股票可由持有人或法团选择,或在指定事件发生时,按公司注册证书或董事会通过的有关发行该等股票的决议所述的价格或价格或汇率或汇率,转换为或可交换为任何其他类别的股份或任何其他类别的股票或任何其他类别的股票。 | | |
|
特拉华州
|
| |
新加坡
|
|
|
股东批准企业合并
|
| |||
|
一般来说,根据特拉华州公司法,完成合并、合并或出售、租赁或交换几乎所有公司资产或解散都需要得到董事会和有权投票的公司已发行股票的多数(除非公司证书要求更高的百分比)的批准。
《特拉华州公司法》还要求股东对与《特拉华州公司法》第203条所定义的“有利害关系的股东”的业务合并进行特别投票。见上文“感兴趣的股东”。
|
| |
新加坡公司法规定,具体的公司行为需要股东在股东大会上批准,特别是:
•
尽管公司章程有任何规定,除非股东在股东大会上批准,否则董事不得实施处置公司全部或基本上全部业务或财产的任何建议;
•
在符合每家合并公司章程的情况下,按照新加坡公司法规定的完全合并程序提出的合并建议,不需要法院命令,必须由每家合并公司的股东在股东大会上以特别决议批准;以及
•
尽管公司章程有任何规定,但未经股东事先批准,董事不得发行股票,包括因公司行为而发行的股票。
|
|
|
未召开会议的股东行动
|
| |||
| 根据特拉华州公司法,除非公司的公司注册证书另有规定,否则在股东大会上采取的任何行动都可以不开会、不事先通知和没有投票,前提是流通股持有人拥有不少于授权采取此类行动所需的最低票数,并获得书面同意。公司的公司注册证书禁止这种行为的情况并不少见。 | | | 上市公司不允许股东书面同意诉讼。 | |
|
股东诉讼
|
| |||
| 根据特拉华州公司法,股东可以代表公司提起派生诉讼,以强制执行公司的权利。个人还可以代表他或她自己和其他处境相似的股东提起集体诉讼,只要符合特拉华州公司法关于维持集体诉讼的要求。任何人只有在作为诉讼标的的交易或其股票此后转让给 时是股东的情况下,才可以提起和维持这样的诉讼。 | | |
派生操作
新加坡公司法有一项条款,提供了一种机制,允许股东代表公司向法院申请提起衍生品诉讼或开始仲裁的许可。
申请通常由公司股东提出,但法院被赋予自由裁量权,允许他们认为合适的人(例如,股份的实益所有人)申请。
|
|
|
特拉华州
|
| |
新加坡
|
|
| {br]他或她通过法律的实施。此外,根据特拉华州的判例法,原告通常不仅在诉讼标的的交易时必须是股东,而且在衍生品诉讼的整个期间都必须是股东。特拉华州一般公司法还要求衍生原告要求公司董事在衍生原告提起诉讼之前主张公司债权,除非这种要求是徒劳的。 | | |
应注意的是,新加坡公司法的这一条款主要被少数股东用来以公司的名义代表公司提起诉讼或仲裁,或干预公司作为当事人的诉讼或仲裁,以便代表公司起诉、辩护或终止诉讼。
集体诉讼
新加坡不存在集体诉讼的概念,即允许个人股东提起诉讼,以寻求代表一类或几类股东。然而,作为程序问题,若干股东可以代表自己以及参与诉讼或成为诉讼当事人的其他股东带头提起诉讼,并确立法律责任。这些股东通常被称为“主要原告”。
|
|
|
分配和分红;回购和赎回
|
| |||
| 特拉华州一般公司法允许公司从法定盈余中宣布和支付股息,如果没有盈余,则从宣布股息的会计年度和/或上一财年的净利润中支付股息,只要公司在宣布和支付股息后的资本额不低于优先分配资产的所有类别的已发行和已发行股票所代表的资本总额。 | | |
新加坡公司法规定,除利润外,不得向股东支付股息。
《新加坡公司法》没有对利润何时被视为可用于支付股息做出定义,因此受判例法管辖。
我们的宪法规定,除利润外,不能支付任何股息。
|
|
| 根据特拉华州公司法,任何公司都可以购买或赎回自己的股票,但如果公司当时的资本受损或将因赎回而受损,则一般不得购买或赎回这些股票。然而,公司可以从股本中购买或赎回因其资产的任何分配而有权优先于另一类别或系列股份的股本股份,前提是该等股份须予注销和减资。 | | |
收购公司自有股份
除某些例外情况外,新加坡公司法一般禁止公司收购自己的股份。任何违反上述禁止公司收购其股份的合同或交易均属无效。但是,只要其章程明确允许这样做(视具体情况而定),并且符合新加坡公司法中所载的每项许可收购的特殊条件,一家公司可以:
•
赎回可赎回优先股。如果所有董事根据《新加坡公司法》就优先股赎回作出偿付能力声明,并且公司向
提交了该声明的副本,则优先股可以从资本中赎回。
|
|
|
特拉华州
|
| |
新加坡
|
|
| | | |
新加坡会计和公司监管局;
•
无论其是否在新加坡批准的交易所或新加坡以外的任何证券交易所上市,都应按照事先在股东大会上授权的平等准入计划在场外购买自己的股票;
•
在拟收购股份的人及其关联人投弃权票的情况下,根据股东大会特别决议事先授权的协议,有选择地在场外购买其自有股份;
•
无论是否在新加坡批准的交易所或新加坡以外的任何证券交易所上市,根据事先经股东大会特别决议授权的或有购买合同,收购其本身的股票;以及
•
在证券交易所上市的,应当按照股东大会事先批准的条件和限额,在证券交易所进行自有股份收购。
公司也可以根据新加坡法院的命令购买自己的股票。
公司在有关期间可收购的普通股总数,不得超过批准收购该等股份的决议通过之日普通股总数的20%(或其他规定的百分比)。但是,公司通过特别决议减少股本或新加坡法院作出命令确认公司股本减少的,普通股总数应视为经特别决议或法院命令更改的普通股总数。付款,包括公司收购自己的股票直接发生的任何费用(包括经纪或佣金),可以从公司的可分配利润或资本中支付,前提是公司具有偿付能力。
我们的宪法规定,根据新加坡公司法的规定,我们可以按照我们认为合适的条款和方式购买或以其他方式收购我们的已发行股票。这些股份可以作为库存股持有,也可以
|
|
|
特拉华州
|
| |
新加坡
|
|
| | | | 按照《新加坡公司法》的规定取消或以《新加坡公司法》允许的方式处理。股份注销后,与该等股份有关的权利及特权即告失效。 | |
| | | |
收购股份的财务援助
公众公司或其控股公司或最终控股公司为公众公司的公司不得直接或间接为以下目的或与以下事项相关的目的向任何人提供经济援助:
•
收购或拟收购公司股份或单位股份;或
•
收购或拟收购其控股公司或最终控股公司的股份或此类股份的单位。
财政援助可以采取贷款、提供担保、提供担保、解除义务、解除债务或其他形式。
然而,应该指出的是,如果一家公司符合新加坡公司法规定的要求(包括以特别决议批准),它可以为收购其股份或其控股公司的股份提供财务援助。
|
|
|
与高级职员或董事的交易
|
| |||
| 根据特拉华州一般公司法,公司一名或多名董事拥有权益的一些合同或交易不会因为此类权益而无效或可被废止,只要满足某些条件,如获得所需的批准,并满足诚信和充分披露的要求。根据特拉华州一般公司法,(A)股东或董事会必须在充分披露重大事实后真诚地批准任何此类合同或交易,或(B)合同或交易在获得批准时必须对公司“公平”。如果寻求董事会批准,合同或交易必须在充分披露重大事实后,得到大多数公正董事的善意批准,即使不到法定人数的多数。 | | |
根据新加坡公司法,董事和首席执行官不被禁止与公司打交道,但如果他们在与公司的交易中有利害关系,则必须向董事会披露这种利益。具体而言,每名董事或行政总裁如以任何方式(不论是直接或间接)在与公司进行的交易或拟进行的交易中有利害关系,必须在该董事或行政总裁知悉有关事实后,在切实可行范围内尽快在董事会会议上申报该董事或行政总裁的利害关系的性质,或向该公司发出书面通知,说明他或她在与该公司进行的交易或拟进行的交易中的权益的性质、性质及程度的详情。
然而,如果董事或首席执行官(视属何情况而定)的利益仅由以下公司的成员或债权人组成,则不要求披露信息
|
|
|
特拉华州
|
| |
新加坡
|
|
| | | |
在与公司的交易或提议的交易中拥有权益(如果该权益可被恰当地视为无关紧要的)。如该交易或拟进行的交易与公司的任何贷款有关,则除非章程另有规定,否则董事或行政总裁在任何时间不得被当作在该交易或拟进行的交易中有利害关系,或在任何时间曾在该交易或拟进行的交易中有利害关系,而该董事或行政总裁只担保或参与担保该贷款的偿还。
此外,如该交易或拟进行的交易已经或将会与一间关连法团(即一间共同控股公司的控股公司、附属公司或附属公司)或为该法团的利益而进行,则除非章程另有规定,否则董事或行政总裁如是该法团的董事或行政总裁(视属何情况而定),则不得当作在该交易或拟进行的交易中有利害关系或在任何时间曾在该等交易或拟进行的交易中有利害关系。
此外,任何董事或行政总裁如担任任何职位或管有任何财产,而该等职务或财产可能直接或间接与该董事或行政总裁作为董事或行政总裁(视属何情况而定)的职责或利益有冲突,则该董事或行政总裁须在董事会议上声明该事实及该冲突的性质、性质及程度,或向该公司发出书面通知,列明该事实及该冲突的性质、性质及程度。
《新加坡公司法》扩大了董事和行政总裁披露任何利益的法定义务的范围,宣布董事或行政总裁(视属何情况而定)家庭成员(包括配偶、儿子、养子、继子、女儿、养女和继女)的利益将被视为该董事或行政总裁(视属何情况而定)的利益。
除特定例外情况外,《新加坡公司法》禁止公司向其董事或关联公司董事发放贷款或准贷款,或为此类贷款或准贷款提供担保或担保。
公司还禁止向其董事的配偶或子女提供贷款或准贷款
|
|
|
特拉华州
|
| |
新加坡
|
|
| | | | (无论是领养子女、亲生子女还是继子女),或就此类贷款或准贷款提供担保或担保。 | |
|
持不同政见者的权利
|
| |||
| 根据特拉华州公司法,参与某些类型重大公司交易的公司股东在不同情况下有权获得评估权,根据这一权利,股东可以获得其股票公平市值的现金,以代替他或她在交易中本来会收到的对价。 | | | 新加坡《新加坡公司法》没有相应的规定。 | |
|
累计投票
|
| |||
| 根据特拉华州公司法,公司可以在其章程中通过累积投票选举其董事。当董事由累积投票选举产生时,股东的表决权数等于该股东持有的股份数乘以提名参选的董事数。股东可以投票选举一名董事或按任意比例在董事中投票。 | | | 对于在新加坡注册成立的公司,新加坡公司法没有相应的规定。 | |
|
反收购措施
|
| |||
|
根据特拉华州公司法,公司的公司注册证书可赋予董事会发行新类别优先股的权利,其投票权、转换权、股息分配权和其他权利将由董事会在发行时确定,这可能会阻止收购企图,从而阻止股东实现高于其股票市值的潜在溢价。
此外,特拉华州法律并没有禁止公司采用股东权利计划或“毒丸计划”,这可能会阻止收购企图,也会阻止股东实现高于其股票市值的潜在溢价。
|
| |
新加坡公司的章程通常规定,公司可以根据董事会事先在股东大会上批准的决定,以优先、递延、限定或其他特殊权利配发和发行不同类别的新股。
根据新加坡收购守则,如果在要约收购过程中,甚至在要约公布日期之前,要约公司董事会有理由相信真诚要约即将到来,除非是根据早先签订的合同,否则董事会不得在未经股东大会批准的情况下就要约公司的事务采取任何可能导致任何真诚要约受挫或股东没有机会决定其是非曲直的行动。{{
|
|
名称
|
| |
股份数量
|
| |||
摩根士丹利有限责任公司
|
| | | | 420,000 | | |
美国银行证券公司
|
| | | | 367,500 | | |
威廉·布莱尔公司,L.L.C.
|
| | | | 105,000 | | |
Canaccel Genuity LLC
|
| | | | 52,500 | | |
Raymond James&Associates,Inc.
|
| | | | 52,500 | | |
Stifel,Nicolaus&Company,Inc.
|
| | | | 52,500 | | |
总计:
|
| | | | 1,050,000 | | |
| | |
合计
|
| |||||||||||||||
| | |
每股
|
| |
不锻炼
|
| |
全面锻炼
|
| |||||||||
公开发行价
|
| | | $ | 28.00 | | | | | $ | 29,400,000 | | | | | $ | 33,810,000 | | |
承保折扣和佣金由我们支付
|
| | | $ | 1.54 | | | | | $ | 1,617,000 | | | | | $ | 1,859,550 | | |
未扣除费用的收益给我们
|
| | | $ | 26.46 | | | | | $ | 27,783,000 | | | | | $ | 31,950,450 | | |
费用
|
| |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 23,848 | | |
FINRA申请费
|
| | | | 33,289 | | |
纳斯达克上市费
|
| | | | 150,000 | | |
印刷费和雕刻费
|
| | | | 200,000 | | |
律师费和开支
|
| | | | 2,605,000 | | |
会计费和费用
|
| | | | 395,000 | | |
杂项成本
|
| | | | 55,000 | | |
合计
|
| | | $ | 3,462,137 | | |
|
截至2020年2月29日和2019年2月28日的年度经审计的合并财务报表 - Karoooo Pte。有限公司
|
| | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
合并财务状况表
|
| | | | F-3 | | |
|
合并损益表
|
| | | | F-5 | | |
|
全面收益合并报表
|
| | | | F-6 | | |
|
合并权益变动表
|
| | | | F-7 | | |
|
现金流量合并报表
|
| | | | F-8 | | |
|
合并财务报表附注
|
| | | | F-9 | | |
|
截至2020年11月30日和2019年11月30日的9个月期间的未经审计的简明合并财务报表 - Karooooo Pte。有限公司
|
| | |||||
|
简明合并财务状况表
|
| | | | F-50 | | |
|
简明合并损益表
|
| | | | F-51 | | |
|
全面收益简并报表
|
| | | | F-52 | | |
|
简明合并权益变动表
|
| | | | F-53 | | |
|
现金流量简并报表
|
| | | | F-54 | | |
|
简明合并财务报表附注
|
| | | | F-55 | | |
| | |
备注
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | |
非流动资产 | | | | | | | | | | | | | | | | | | | |
商誉
|
| | | | 8 | | | | | | 131,503 | | | | | | 122,098 | | |
无形资产
|
| | | | 7 | | | | | | 40,739 | | | | | | 18,458 | | |
物业、厂房和设备
|
| | | | 5 | | | | | | 854,506 | | | | | | 701,152 | | |
资本化佣金资产
|
| | | | 6 | | | | | | 144,549 | | | | | | 108,547 | | |
递延税金资产
|
| | | | 9 | | | | | | 106,482 | | | | | | 98,055 | | |
非流动资产合计
|
| | | | | | | | | | 1,277,779 | | | | | | 1,048,310 | | |
流动资产 | | | | | | | | | | | | | | | | | | | |
库存
|
| | | | 10 | | | | | | 151,616 | | | | | | 206,026 | | |
贸易和其他应收账款
|
| | | | 11 | | | | | | 251,747 | | | | | | 215,589 | | |
关联方借款
|
| | | | 12 | | | | | | 11,013 | | | | | | 213 | | |
征税
|
| | | | | | | | | | 6,511 | | | | | | 7,054 | | |
现金和现金等价物
|
| | | | 13 | | | | | | 146,591 | | | | | | 51,916 | | |
流动资产总额
|
| | | | | | | | | | 567,478 | | | | | | 480,798 | | |
总资产
|
| | | | | | | | | | 1,845,257 | | | | | | 1,529,108 | | |
权益和负债 | | | | | | | | | | | | | | | | | | | |
股权 | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 14 | | | | | | 10 | | | | | | 10 | | |
外币折算储备
|
| | | | | | | | | | 11,851 | | | | | | (10,584) | | |
留存收益
|
| | | | | | | | | | 835,978 | | | | | | 598,598 | | |
业主投资
|
| | | | | | | | | | 30,383 | | | | | | 30,383 | | |
母公司股东应占权益
|
| | | | | | | | | | 878,222 | | | | | | 618,407 | | |
非控股权益
|
| | | | | | | | | | 346,913 | | | | | | 219,221 | | |
总股本
|
| | | | | | | | | | 1,225,135 | | | | | | 837,628 | | |
负债 | | | | | | | | | | | | | | | | | | | |
非流动负债 | | | | | | | | | | | | | | | | | | | |
定期贷款
|
| | | | 15 | | | | | | 17,815 | | | | | | 218,765 | | |
资本化租赁负债
|
| | | | 16 | | | | | | 54,148 | | | | | | 69,256 | | |
预收金额
|
| | | | 17 | | | | | | 55,817 | | | | | | — | | |
递延纳税义务
|
| | | | 9 | | | | | | 85,392 | | | | | | 33,197 | | |
非流动负债合计
|
| | | | | | | | | | 213,172 | | | | | | 321,218 | | |
流动负债 | | | | | | | | | | | | | | | | | | | |
定期贷款
|
| | | | 15 | | | | | | 5,154 | | | | | | 20,525 | | |
贸易和其他应付款
|
| | | | 18 | | | | | | 170,972 | | | | | | 155,530 | | |
关联方借款
|
| | | | 12 | | | | | | 8,362 | | | | | | 7,716 | | |
资本化租赁负债
|
| | | | 16 | | | | | | 44,849 | | | | | | 47,656 | | |
征税
|
| | | | | | | | | | 22,969 | | | | | | 42,132 | | |
| | |
备注
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
保修条款
|
| | | | | | | | | | 1,679 | | | | | | 2,564 | | |
预收金额
|
| | | | 17 | | | | | | 152,965 | | | | | | 80,377 | | |
银行透支
|
| | | | 13 | | | | | | — | | | | | | 13,762 | | |
流动负债总额
|
| | | | | | | | | | 406,950 | | | | | | 370,262 | | |
总负债
|
| | | | | | | | | | 620,122 | | | | | | 691,480 | | |
总权益和负债
|
| | | | | | | | | | 1,845,257 | | | | | | 1,529,108 | | |
|
| | |
备注
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
收入
|
| | | | 19 | | | | | | 1,941,893 | | | | | | 1,692,708 | | |
销售成本
|
| | | | | | | | | | (574,770) | | | | | | (484,700) | | |
毛利
|
| | | | | | | | | | 1,367,123 | | | | | | 1,208,008 | | |
其他收入
|
| | | | | | | | | | 1,867 | | | | | | 6,279 | | |
金融资产预计信贷损失
|
| | | | | | | | | | (54,872) | | | | | | (45,171) | | |
运营费用
|
| | | | | | | | | | (683,196) | | | | | | (669,197) | | |
销售和营销
|
| | | | | | | | | | (177,870) | | | | | | (177,351) | | |
常规和管理
|
| | | | | | | | | | (460,402) | | | | | | (443,562) | | |
研发
|
| | | | | | | | | | (44,924) | | | | | | (48,284) | | |
营业利润
|
| | | | 20 | | | | | | 630,922 | | | | | | 499,919 | | |
财务收入
|
| | | | 21 | | | | | | 2,592 | | | | | | 2,749 | | |
财务成本
|
| | | | 22 | | | | | | (16,831) | | | | | | (31,438) | | |
税前利润
|
| | | | | | | | | | 616,683 | | | | | | 471,230 | | |
征税
|
| | | | 23 | | | | | | (173,157) | | | | | | (110,182) | | |
本年度利润
|
| | | | | | | | | | 443,526 | | | | | | 361,048 | | |
应占利润: | | | | | | | | | | | | | | | | | | | |
母公司的所有者
|
| | | | | | | | | | 289,882 | | | | | | 236,930 | | |
非控股权益
|
| | | | | | | | | | 153,644 | | | | | | 124,118 | | |
| | | | | | | | | | | 443,526 | | | | | | 361,048 | | |
每股收益 | | | | | | | | | | | | | | | | | | | |
基本和稀释后每股收益(兰特)
|
| | | | 33.1 | | | | | | 14.3 | | | | | | 9.2 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
本年度利润
|
| | | | 443,526 | | | | | | 361,048 | | |
其他综合收益 | | | | | | | | | | | | | |
未来期间可能重新分类为损益的项目: | | | | | | | | | | | | | |
对外业务翻译汇兑差异
|
| | | | 35,989 | | | | | | 29,928 | | |
本年度其他综合收益
|
| | | | 35,989 | | | | | | 29,928 | | |
本年度扣除所得税后的综合收入总额
|
| | | | 479,515 | | | | | | 390,976 | | |
归属于: 的综合总收入: | | | | | | | | | | | | | |
母公司的所有者
|
| | | | 312,317 | | | | | | 254,625 | | |
非控股权益
|
| | | | 167,198 | | | | | | 136,351 | | |
| | | | | 479,515 | | | | | | 390,976 | | |
中的数字 数千兰特 |
| |
备注
|
| |
共享
大写 |
| |
外来
币种 翻译 |
| |
投资
按所有者 |
| |
保留
收入 |
| |
合计
归属 转股权 持有者 组 |
| |
非
控制 利息 |
| |
合计
股权 |
| |||||||||||||||||||||
| | |
以千兰特为单位的数字
|
| ||||||||||||||||||||||||||||||||||||||||||
2018年3月1日余额
|
| | | | | | | — | | | | | | (28,279) | | | | | | 30,383 | | | | | | 455,598 | | | | | | 457,702 | | | | | | 137,455 | | | | | | 595,157 | | |
本年度利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 236,930 | | | | | | 236,930 | | | | | | 124,118 | | | | | | 361,048 | | |
其他综合收益
|
| | | | | | | — | | | | | | 17,695 | | | | | | — | | | | | | — | | | | | | 17,695 | | | | | | 12,233 | | | | | | 29,928 | | |
综合收入总额
年 |
| | | | | | | — | | | | | | 17,695 | | | | | | — | | | | | | 236,930 | | | | | | 254,625 | | | | | | 136,351 | | | | | | 390,976 | | |
分红
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (93,930) | | | | | | (93,930) | | | | | | (54,585) | | | | | | (148,515) | | |
发行股本
|
| | | | | | | 10(1) | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | 10 | | |
2019年2月28日的余额
|
| | | | | | | 10 | | | | | | (10,584) | | | | | | 30,383 | | | | | | 598,598 | | | | | | 618,407 | | | | | | 219,221 | | | | | | 837,628 | | |
本年度利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 289,882 | | | | | | 289,882 | | | | | | 153,644 | | | | | | 443,526 | | |
其他综合收益
|
| | | | | | | — | | | | | | 22,435 | | | | | | — | | | | | | — | | | | | | 22,435 | | | | | | 13,554 | | | | | | 35,989 | | |
综合收入总额
年 |
| | | | | | | — | | | | | | 22,435 | | | | | | — | | | | | | 289,882 | | | | | | 312,317 | | | | | | 167,198 | | | | | | 479,515 | | |
分红
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,502) | | | | | | (52,502) | | | | | | (39,506) | | | | | | (92,008) | | |
2020年2月29日的余额
|
| | | | | | | 10 | | | | | | 11,851 | | | | | | 30,383 | | | | | | 835,978 | | | | | | 878,222 | | | | | | 346,913 | | | | | | 1,225,135 | | |
| | |
备注
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | | | | |
以千兰特为单位的数字
|
| |||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | |
运营产生的现金
|
| | | | 24 | | | | | | 1,054,554 | | | | | | 635,754 | | |
收到财务收入
|
| | | | 21 | | | | | | 2,592 | | | | | | 2,749 | | |
已支付财务成本
|
| | | | | | | | | | (9,323) | | | | | | (23,350) | | |
缴税
|
| | | | 25 | | | | | | (146,599) | | | | | | (142,895) | | |
经营活动产生的净现金
|
| | | | | | | | | | 901,224 | | | | | | 472,258 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | | | | | | | (388,723) | | | | | | (422,061) | | |
处置财产、厂房和设备的收益
|
| | | | | | | | | | 6,532 | | | | | | 4,423 | | |
无形资产投资
|
| | | | | | | | | | (34,245) | | | | | | (13,636) | | |
向关联方垫付贷款
|
| | | | | | | | | | (11,000) | | | | | | — | | |
向关联方偿还贷款
|
| | | | | | | | | | — | | | | | | 2,059 | | |
投资活动使用的净现金
|
| | | | | | | | | | (427,436) | | | | | | (429,215) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
关联方贷款收益
|
| | | | | | | | | | — | | | | | | 2,230 | | |
发行股本所得
|
| | | | | | | | | | 10 | | | | | | — | | |
偿还定期贷款
|
| | | | | | | | | | (217,815) | | | | | | — | | |
定期贷款收益
|
| | | | | | | | | | — | | | | | | 239,290 | | |
资本化租赁负债的支付
|
| | | | | | | | | | (58,417) | | | | | | (9,599) | | |
支付股息
|
| | | | 26 | | | | | | (92,008) | | | | | | (148,515) | | |
净现金(由)/产生的融资活动
|
| | | | | | | | | | (368,230) | | | | | | 83,406 | | |
本年度现金流动总额
|
| | | | | | | | | | 105,558 | | | | | | 126,449 | | |
年初的现金和现金等价物
|
| | | | 13 | | | | | | 38,144 | | | | | | (95,454) | | |
现金和现金等价物的折算差异
|
| | | | | | | | | | 2,889 | | | | | | 7,149 | | |
年末现金和现金等价物合计
|
| | | | 13 | | | | | | 146,591 | | | | | | 38,144 | | |
类别
|
| |
折旧
方法 |
| |
平均使用寿命
|
|
建筑物
|
| |
直线
|
| |
20 - 50年
|
|
大写远程信息处理设备
|
| |
直线
|
| |
5年
|
|
家具、固定装置和设备
|
| |
直线
|
| |
5年
|
|
- IT设备的使用权资产
|
| |
直线
|
| |
3年
|
|
租赁改进
|
| |
直线
|
| |
3年或租期
|
|
- 机动车辆使用权资产
|
| |
直线
|
| |
4年
|
|
厂房设备
|
| |
直线
|
| |
5年
|
|
使用权资产 - 属性
|
| |
直线
|
| |
租赁期限或使用年限
以较短的为准 |
|
物品
|
| |
摊销
方法 |
| |
平均使用寿命
|
|
资本化佣金资产
|
| |
直线
|
| |
5年
|
|
修改详情
|
| |
年度期间
从 之后开始 |
|
IFRS 3修正案:企业定义
|
| |
2020年1月1日
|
|
对《国际会计准则1》和《国际会计准则8》的修正:材料定义
|
| |
2020年1月1日
|
|
财务报告概念框架修正案
|
| |
2020年1月1日
|
|
IFRS 7和IFRS 9修正案:利率基准改革
|
| |
2021年1月1日
|
|
对《国际会计准则1》的修改:将负债分类为流动负债或非流动负债
|
| |
2022年1月1日
|
|
| | |
订阅
收入 |
| |
硬件
和其他 收入 之前的 淘汰 |
| |
消除
|
| |
内部-
细分市场 收入 |
| |
硬件
和其他 之后的收入 淘汰 和间隔 细分市场 |
| |
总收入
|
| |
折旧
和 摊销* |
| |
调整后的
EBITDA |
| ||||||||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理业务部门
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,383,980 | | | | | | 335,692 | | | | | | (294,723) | | | | | | (7,484) | | | | | | 33,485 | | | | | | 1,417,465 | | | | | | 243,989 | | | | | | 747,229 | | |
非洲-其他
|
| | | | 106,977 | | | | | | 1,513 | | | | | | — | | | | | | 7,484 | | | | | | 8,997 | | | | | | 115,974 | | | | | | 6,152 | | | | | | 42,098 | | |
欧洲
|
| | | | 168,314 | | | | | | 14,092 | | | | | | (9,140) | | | | | | — | | | | | | 4,952 | | | | | | 173,266 | | | | | | 40,193 | | | | | | 81,782 | | |
亚太地区、中东和美国
|
| | | | 228,446 | | | | | | 69,893 | | | | | | (63,151) | | | | | | — | | | | | | 6,742 | | | | | | 235,188 | | | | | | 36,690 | | | | | | 66,376 | | |
各细分市场合计
|
| | | | 1,887,717 | | | | | | 421,190 | | | | | | (367,014) | | | | | | — | | | | | | 54,176 | | | | | | 1,941,893 | | | | | | 327,024 | | | | | | 937,485 | | |
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理业务部门
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,116,829 | | | | | | 623,382 | | | | | | (486,604) | | | | | | (7,861) | | | | | | 128,917 | | | | | | 1,245,746 | | | | | | 201,988 | | | | | | 607,285 | | |
非洲-其他
|
| | | | 97,605 | | | | | | 10,171 | | | | | | — | | | | | | 7,861 | | | | | | 18,032 | | | | | | 115,637 | | | | | | 3,372 | | | | | | 41,268 | | |
欧洲
|
| | | | 142,204 | | | | | | 11,463 | | | | | | (6,075) | | | | | | — | | | | | | 5,388 | | | | | | 147,592 | | | | | | 33,488 | | | | | | 57,642 | | |
亚太地区、中东和美国
|
| | | | 163,902 | | | | | | 49,389 | | | | | | (29,558) | | | | | | — | | | | | | 19,831 | | | | | | 183,733 | | | | | | 22,663 | | | | | | 31,879 | | |
各细分市场合计
|
| | | | 1,520,540 | | | | | | 694,405 | | | | | | (522,237) | | | | | | — | | | | | | 172,168 | | | | | | 1,692,708 | | | | | | 261,511 | | | | | | 738,434 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
调整后的EBITDA
|
| | | | 937,485 | | | | | | 738,434 | | |
物业、厂房和设备折旧(1)
|
| | | | (282,976) | | | | | | (236,510) | | |
无形资产摊销(2)
|
| | | | (12,786) | | | | | | (2,005) | | |
公司费用
|
| | | | (10,801) | | | | | | — | | |
营业利润
|
| | | | 630,922 | | | | | | 499,919 | | |
财务收入
|
| | | | 2,592 | | | | | | 2,749 | | |
财务成本
|
| | | | (16,831) | | | | | | (31,438) | | |
税前利润
|
| | | | 616,683 | | | | | | 471,230 | | |
征税
|
| | | | (173,157) | | | | | | (110,182) | | |
本年度利润
|
| | | | 443,526 | | | | | | 361,048 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
总资产 | | | | | | | | | | | | | |
南非
|
| | | | 1,145,039 | | | | | | 975,638 | | |
非洲 - 其他
|
| | | | 196,156 | | | | | | 162,373 | | |
欧洲
|
| | | | 275,290 | | | | | | 217,623 | | |
亚太地区、中东和美国
|
| | | | 227,968 | | | | | | 173,464 | | |
各细分市场合计
|
| | | | 1,844,453 | | | | | | 1,529,098 | | |
企业
|
| | | | 804 | | | | | | 10 | | |
合计
|
| | | | 1,845,257 | | | | | | 1,529,108 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
南非
|
| | | | 820,658 | | | | | | 681,799 | | |
非洲-其他
|
| | | | 96,263 | | | | | | 88,522 | | |
欧洲
|
| | | | 221,840 | | | | | | 182,478 | | |
亚太地区、中东和美国
|
| | | | 139,018 | | | | | | 95,511 | | |
各细分市场合计
|
| | | | 1,277,779 | | | | | | 1,048,310 | | |
企业
|
| | | | — | | | | | | — | | |
| | | | | 1,277,779 | | | | | | 1,048,310 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
南非
|
| | | | 308,936 | | | | | | 360,935 | | |
非洲-其他
|
| | | | 9,427 | | | | | | 8,360 | | |
欧洲
|
| | | | 50,974 | | | | | | 32,448 | | |
亚太地区、中东和美国
|
| | | | 53,631 | | | | | | 33,954 | | |
各细分市场合计
|
| | | | 422,968 | | | | | | 435,697 | | |
企业
|
| | | | — | | | | | | — | | |
合计
|
| | | | 422,968 | | | | | | 435,697 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
总负债 | | | | | | | | | | | | | |
南非
|
| | | | 405,238 | | | | | | 493,751 | | |
非洲 - 其他
|
| | | | 56,088 | | | | | | 46,923 | | |
欧洲
|
| | | | 90,547 | | | | | | 87,286 | | |
亚太地区、中东和美国
|
| | | | 68,205 | | | | | | 63,520 | | |
各细分市场合计
|
| | | | 620,078 | | | | | | 691,480 | | |
企业
|
| | | | 44 | | | | | | — | | |
合计
|
| | | | 620,122 | | | | | | 691,480 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累计
折旧 |
| |
账面价值
|
| |
成本
|
| |
累计
折旧 |
| |
账面价值
|
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 2,115 | | | | | | — | | | | | | 2,115 | | | | | | 1,962 | | | | | | — | | | | | | 1,962 | | |
大写远程信息处理设备
|
| | | | 1,485,475 | | | | | | (776,594) | | | | | | 708,881 | | | | | | 1,091,014 | | | | | | (541,032) | | | | | | 549,982 | | |
家具、固定装置和设备
|
| | | | 19,253 | | | | | | (13,035) | | | | | | 6,218 | | | | | | 16,025 | | | | | | (10,572) | | | | | | 5,453 | | |
租赁改进
|
| | | | 20,249 | | | | | | (14,893) | | | | | | 5,356 | | | | | | 15,430 | | | | | | (10,355) | | | | | | 5,075 | | |
厂房和机械
|
| | | | 3,820 | | | | | | (3,107) | | | | | | 713 | | | | | | 2,783 | | | | | | (2,481) | | | | | | 302 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 63,793 | | | | | | (35,741) | | | | | | 28,052 | | | | | | 58,770 | | | | | | (29,491) | | | | | | 29,279 | | |
机动车辆
|
| | | | 124,893 | | | | | | (65,055) | | | | | | 59,838 | | | | | | 116,693 | | | | | | (45,733) | | | | | | 70,960 | | |
属性
|
| | | | 66,130 | | | | | | (22,797) | | | | | | 43,333 | | | | | | 53,365 | | | | | | (15,226) | | | | | | 38,139 | | |
合计
|
| | | | 1,785,728 | | | | | | (931,222) | | | | | | 854,506 | | | | | | 1,356,042 | | | | | | (654,890) | | | | | | 701,152 | | |
| | |
打开
余额 |
| |
添加
|
| |
处置
|
| |
翻译
调整 |
| |
折旧
|
| |
期末余额
|
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 2,115 | | |
大写远程信息处理设备
|
| | | | 549,982 | | | | | | 369,156 | | | | | | — | | | | | | 16,554 | | | | | | (226,811) | | | | | | 708,881 | | |
家具、固定装置和设备
|
| | | | 5,453 | | | | | | 2,622 | | | | | | (210) | | | | | | 323 | | | | | | (1,970) | | | | | | 6,218 | | |
租赁改进
|
| | | | 5,075 | | | | | | 4,158 | | | | | | (257) | | | | | | 115 | | | | | | (3,735) | | | | | | 5,356 | | |
厂房和机械
|
| | | | 302 | | | | | | 965 | | | | | | — | | | | | | 25 | | | | | | (579) | | | | | | 713 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 29,279 | | | | | | 11,822 | | | | | | (2,436) | | | | | | 506 | | | | | | (11,119) | | | | | | 28,052 | | |
机动车辆
|
| | | | 70,960 | | | | | | 10,708 | | | | | | (2,097) | | | | | | 553 | | | | | | (20,286) | | | | | | 59,838 | | |
属性
|
| | | | 38,139 | | | | | | 22,285 | | | | | | (784) | | | | | | 2,169 | | | | | | (18,476) | | | | | | 43,333 | | |
合计
|
| | | | 701,152 | | | | | | 421,716 | | | | | | (5,784) | | | | | | 20,398 | | | | | | (282,976) | | | | | | 854,506 | | |
| | |
打开
余额为 之前的 报告 |
| |
IFRS 15
|
| |
IFRS 16
|
| |
打开
余额 重述 |
| |
添加
|
| |
处置
|
| |
重新分类-
通知 |
| |
翻译
调整 |
| |
去-
精度 |
| |
关闭
余额 |
| ||||||||||||||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 4,287 | | | | | | — | | | | | | — | | | | | | 4,287 | | | | | | — | | | | | | — | | | | | | (2,560) | | | | | | 235 | | | | | | — | | | | | | 1,962 | | |
大写远程信息处理设备
|
| | | | 427,373 | | | | | | (58,796) | | | | | | — | | | | | | 368,577 | | | | | | 353,655 | | | | | | (116) | | | | | | 581 | | | | | | 11,063 | | | | | | (183,778) | | | | | | 549,982 | | |
家具、固定装置和
设备 |
| | | | 3,730 | | | | | | — | | | | | | — | | | | | | 3,730 | | | | | | 2,989 | | | | | | — | | | | | | 449 | | | | | | 420 | | | | | | (2,135) | | | | | | 5,453 | | |
租赁改进
|
| | | | 1,125 | | | | | | — | | | | | | — | | | | | | 1,125 | | | | | | 3,357 | | | | | | — | | | | | | 4,042 | | | | | | (659) | | | | | | (2,790) | | | | | | 5,075 | | |
厂房和机械
|
| | | | 697 | | | | | | — | | | | | | — | | | | | | 697 | | | | | | 490 | | | | | | (94) | | | | | | (39) | | | | | | (70) | | | | | | (682) | | | | | | 302 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 13,452 | | | | | | — | | | | | | — | | | | | | 13,452 | | | | | | 27,636 | | | | | | (33) | | | | | | (2,165) | | | | | | 2,090 | | | | | | (11,701) | | | | | | 29,279 | | |
机动车辆
|
| | | | 60,861 | | | | | | — | | | | | | — | | | | | | 60,861 | | | | | | 31,831 | | | | | | (1,823) | | | | | | (331) | | | | | | 1,018 | | | | | | (20,596) | | | | | | 70,960 | | |
属性
|
| | | | — | | | | | | — | | | | | | 34,128 | | | | | | 34,128 | | | | | | 14,897 | | | | | | — | | | | | | 23 | | | | | | 3,919 | | | | | | (14,828) | | | | | | 38,139 | | |
合计
|
| | | | 511,525 | | | | | | (58,796) | | | | | | 34,128 | | | | | | 486,857 | | | | | | 434,855 | | | | | | (2,066) | | | | | | — | | | | | | 18,016 | | | | | | (236,510) | | | | | | 701,152 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累计
摊销 |
| |
账面价值
|
| |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
销售佣金资本化
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | | | | | 178,330 | | | | | | (69,783) | | | | | | 108,547 | | |
合计
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | | | | | 178,330 | | | | | | (69,783) | | | | | | 108,547 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| |||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售佣金资本化
|
| | | | 108,547 | | | | | | 64,437 | | | | | | 2,827 | | | | | | (31,262) | | | | | | 144,549 | | |
| | |
打开
余额为 之前的 报告 |
| |
IFRS15
|
| |
打开
余额 重述 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| |||||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售佣金资本化
|
| | | | — | | | | | | 58,796 | | | | | | 58,796 | | | | | | 71,454 | | | | | | 1,293 | | | | | | (22,996) | | | | | | 108,547 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
产品开发成本
|
| | | | 46,452 | | | | | | (9,385) | | | | | | 37,067 | | | | | | 13,636 | | | | | | — | | | | | | 13,636 | | |
计算机软件*
|
| | | | 11,029 | | | | | | (7,357) | | | | | | 3,672 | | | | | | 8,542 | | | | | | (3,720) | | | | | | 4,822 | | |
| | | | | 57,481 | | | | | | (16,742) | | | | | | 40,739 | | | | | | 22,178 | | | | | | (3,720) | | | | | | 18,458 | | |
以千兰特为单位的数字
|
| |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
处置
|
| |
关闭
余额 |
| ||||||||||||||||||
产品开发成本
|
| | | | 13,636 | | | | | | 31,178 | | | | | | 1,403 | | | | | | (9,150) | | | | | | — | | | | | | 37,067 | | |
计算机软件
|
| | | | 4,822 | | | | | | 3,067 | | | | | | (214) | | | | | | (3,636) | | | | | | (367) | | | | | | 3,672 | | |
| | | | | 18,458 | | | | | | 34,245 | | | | | | 1,189 | | | | | | (12,786) | | | | | | (367) | | | | | | 40,739 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| |||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||
产品开发成本
|
| | | | — | | | | | | 13,636 | | | | | | — | | | | | | — | | | | | | 13,636 | | |
计算机软件
|
| | | | 4,520 | | | | | | 2,103 | | | | | | 204 | | | | | | (2,005) | | | | | | 4,822 | | |
| | | | | 4,520 | | | | | | 15,739 | | | | | | 204 | | | | | | (2,005) | | | | | | 18,458 | | |
| | |
莫桑比克
|
| |
葡萄牙
|
| |
西班牙
|
| |
其他
|
| |
合计
|
| |||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||
2018年3月1日余额
|
| | | | 54,134 | | | | | | 25,375 | | | | | | 17,986 | | | | | | 10,102 | | | | | | 107,597 | | |
转换调整
|
| | | | 8,951 | | | | | | 2,553 | | | | | | 1,810 | | | | | | 937 | | | | | | 14,251 | | |
添加
|
| | | | — | | | | | | — | | | | | | — | | | | | | 250 | | | | | | 250 | | |
2019年2月28日的余额
|
| | | | 63,085 | | | | | | 27,928 | | | | | | 19,796 | | | | | | 11,289 | | | | | | 122,098 | | |
转换调整
|
| | | | 4,899 | | | | | | 2,449 | | | | | | 1,736 | | | | | | 321 | | | | | | 9,405 | | |
2020年2月29日的余额
|
| | | | 67,984 | | | | | | 30,377 | | | | | | 21,532 | | | | | | 11,610 | | | | | | 131,503 | | |
| | | | | |
费率
|
| |||||||||
关键预估
|
| |
CGU
|
| |
2020
|
| |
2019
|
| ||||||
收入增长率 | | | | | | | | | | | | | | | | |
这是源自
的收入的年均复合增长率
管理层的预测,并基于外部可用信息,如 区域内的GDP和通货膨胀率数据。 |
| |
莫桑比克
|
| | | | 7% | | | | | | 6% | | |
|
葡萄牙
|
| | | | 3% | | | | | | 2% | | | ||
|
西班牙
|
| | | | 3% | | | | | | 2% | | | ||
申请收入的增长率被认为是主要的驱动因素
盈利能力和自由现金流。CGU在 中处于不同的成熟度级别 他们的业务周期,因此反映的增长率会有很大不同。 CGU运营的各个地理市场也有 这两个国家的经济差异已经被考虑在内。 管理层确定的增长率基于两者的历史数据 外部和内部来源,与报道的全球远程信息处理一致 中长期增长预测,并假设 市场参与者将做出。 |
| | | | | | | | | | | | | | | |
终端增长率 | | | | | | | | | | | | | | | | |
五年预测期后的预计增长率。此费率为
主要由外部对各地区经济活动的预测提供信息。 这些利率的变化反映了市场对市场看法的变化 这些地区的经济增长。 |
| |
莫桑比克
|
| | | | 5% | | | | | | 6% | | |
|
葡萄牙
|
| | | | 2% | | | | | | 2% | | | ||
|
西班牙
|
| | | | 2% | | | | | | 2% | | | ||
折扣率 | | | | | | | | | | | | | | | | |
费率反映了与所在国家和行业相关的特定风险
实体运行。这些费率是使用外部提供的数据确定的 信息。利率是使用资本资产定价模型确定的 并根据风险进行调整。该税率为税前税率,使用价值为 在税前基础上确定。 |
| |
莫桑比克
|
| | | | 35% | | | | | | 31% | | |
|
葡萄牙
|
| | | | 16% | | | | | | 15% | | | ||
|
西班牙
|
| | | | 15% | | | | | | 15% | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
递延纳税义务
|
| | | | (85,392) | | | | | | (33,197) | | |
物业、厂房设备和资本化佣金资产
|
| | | | (85,392) | | | | | | (33,197) | | |
递延纳税资产
|
| | | | 106,482 | | | | | | 98,055 | | |
预收收入
|
| | | | 25,476 | | | | | | 16,698 | | |
物业、厂房设备和资本化佣金资产
|
| | | | 9,361 | | | | | | — | | |
库存
|
| | | | 26,018 | | | | | | 25,703 | | |
税损
|
| | | | 16,356 | | | | | | 14,677 | | |
租赁义务
|
| | | | 16,351 | | | | | | 21,923 | | |
应收贸易账款ECL拨备
|
| | | | 5,936 | | | | | | 4,591 | | |
研发
|
| | | | 1,071 | | | | | | — | | |
其他
|
| | | | 5,913 | | | | | | 14,463 | | |
递延纳税净资产总额
|
| | | | 21,090 | | | | | | 64,858 | | |
递延纳税资产/(负债)对账 | | | | | | | | | | | | | |
年初
|
| | | | 64,858 | | | | | | 47,172 | | |
预收收入增加暂时性差额
|
| | | | 8,778 | | | | | | 4,921 | | |
房产、厂房设备和资本化佣金资产临时差额减少
|
| | | | (42,834) | | | | | | (24,465) | | |
库存临时差额增加
|
| | | | 315 | | | | | | 6,623 | | |
税损增加暂时性差异
|
| | | | 1,679 | | | | | | 7,937 | | |
(减少)/增加租赁义务暂时性差异
|
| | | | (5,572) | | | | | | 12,476 | | |
增加应收贸易账款临时差额ECL拨备
|
| | | | 1,345 | | | | | | 2,274 | | |
研发暂时性差异增加
|
| | | | 1,071 | | | | | | — | | |
(减少)/其他暂时性差异增加
|
| | | | (8,550) | | | | | | 7,920 | | |
年底
|
| | | | 21,090 | | | | | | 64,858 | | |
递延税金对账 | | | | | | | | | | | | | |
期初余额
|
| | | | 64,858 | | | | | | 47,172 | | |
计入损益表(附注23)
|
| | | | (45,178) | | | | | | 16,137 | | |
翻译差异
|
| | | | 1,410 | | | | | | 1,549 | | |
年底
|
| | | | 21,090 | | | | | | 64,858 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
可安装的远程信息处理设备 -
|
| | | | 46,203 | | | | | | 119,527 | | |
车载库存安装的远程信息处理设备 -
|
| | | | 15,980 | | | | | | — | | |
组件
|
| | | | 69,816 | | | | | | 58,844 | | |
正在进行的工作
|
| | | | 2,009 | | | | | | 12,762 | | |
耗材
|
| | | | 19,658 | | | | | | 15,695 | | |
| | | | | 153,666 | | | | | | 206,828 | | |
报废存货余量
|
| | | | (2,050) | | | | | | (802) | | |
| | | | | 151,616 | | | | | | 206,026 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
贸易应收账款
|
| | | | 268,749 | | | | | | 221,956 | | |
预计信贷损失拨备
|
| | | | (51,657) | | | | | | (43,670) | | |
合计
|
| | | | 217,092 | | | | | | 178,286 | | |
其他应收账款 | | | | | | | | | | | | | |
提前还款
|
| | | | 21,170 | | | | | | 21,420 | | |
存款
|
| | | | 6,044 | | | | | | 3,964 | | |
各种欠款
|
| | | | 7,176 | | | | | | 9,218 | | |
增值税
|
| | | | 265 | | | | | | 2,701 | | |
| | | | | 251,747 | | | | | | 215,589 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
期初余额
|
| | | | (43,670) | | | | | | (30,382) | | |
采用IFRS 9的调整
|
| | | | — | | | | | | 5,323 | | |
增加预期信贷损失拨备
|
| | | | (63,623) | | | | | | (71,682) | | |
已使用金额
|
| | | | 57,825 | | | | | | 55,803 | | |
翻译差异
|
| | | | (2,189) | | | | | | (2,732) | | |
期末余额
|
| | | | (51,657) | | | | | | (43,670) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
币种 | | | | | | | | | | | | | |
兰特
|
| | | | 120,112 | | | | | | 107,398 | | |
新加坡元
|
| | | | 13,115 | | | | | | 16,489 | | |
莫桑比克梅蒂克
|
| | | | 30,391 | | | | | | 24,602 | | |
欧元
|
| | | | 18,255 | | | | | | 16,668 | | |
尼日利亚奈拉
|
| | | | 1,158 | | | | | | 1,366 | | |
肯尼亚先令
|
| | | | 7,177 | | | | | | 5,782 | | |
坦桑尼亚先令
|
| | | | 12,419 | | | | | | 11,384 | | |
波兰兹罗提
|
| | | | 5,025 | | | | | | 3,656 | | |
泰铢
|
| | | | 20,059 | | | | | | 9,178 | | |
阿联酋迪拉姆
|
| | | | 10,055 | | | | | | 9,746 | | |
美元
|
| | | | 2,378 | | | | | | 593 | | |
其他
|
| | | | 11,603 | | | | | | 8,727 | | |
合计
|
| | | | 251,747 | | | | | | 215,589 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
关联方 | | | | | | | | | | | | | |
凯驰教育基金(NPO)
|
| | | | — | | | | | | 200 | | |
J Marais
|
| | | | 13 | | | | | | 13 | | |
Bumbene House私有有限公司
|
| | | | 11,000 | | | | | | — | | |
| | | | | 11,013 | | | | | | 213 | | |
J de Wet
|
| | | | (5,679) | | | | | | (5,551) | | |
P LIM
|
| | | | (2,683) | | | | | | (2,151) | | |
One Cell专有有限公司
|
| | | | — | | | | | | (14) | | |
| | | | | (8,362) | | | | | | (7,716) | | |
流动资产
|
| | | | 11,013 | | | | | | 213 | | |
流动负债
|
| | | | (8,362) | | | | | | (7,716) | | |
| | | | | 2,651 | | | | | | (7,503) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
现金和现金等价物包括: | | | | | | | | | | | | | |
手头现金
|
| | | | 313 | | | | | | 276 | | |
银行余额
|
| | | | 123,150 | | | | | | 51,630 | | |
短期存款
|
| | | | 23,128 | | | | | | — | | |
银行透支
|
| | | | — | | | | | | (13,762) | | |
| | | | | 146,591 | | | | | | 38,144 | | |
流动资产
|
| | | | 146,591 | | | | | | 51,906 | | |
流动负债
|
| | | | — | | | | | | (13,762) | | |
| | | | | 146,591 | | | | | | 38,144 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
发放并全额支付 | | | | | | | | | | | | | |
1000股无面值普通股
|
| | | | 10 | | | | | | 10 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
兰德招商银行有限公司
|
| | | | 2,760 | | | | | | 215,421 | | |
Caixa Geral de Depositos S.A.
|
| | | | 20,209 | | | | | | 23,869 | | |
合计
|
| | | | 22,969 | | | | | | 239,290 | | |
减少:短期部分
|
| | | | (5,154) | | | | | | (20,525) | | |
长期部分
|
| | | | 17,815 | | | | | | 218,765 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
到期分析 - 合同未贴现现金流 | | | | | | | | | | | | | |
-一年内
|
| | | | 44,849 | | | | | | 47,656 | | |
-在两到四年内
|
| | | | 43,241 | | | | | | 55,306 | | |
-超过四年
|
| | | | 10,907 | | | | | | 13,950 | | |
租赁付款现值
|
| | | | 98,997 | | | | | | 116,912 | | |
非流动负债
|
| | | | 54,148 | | | | | | 69,256 | | |
流动负债
|
| | | | 44,849 | | | | | | 47,656 | | |
| | | | | 98,997 | | | | | | 116,912 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
期初余额
|
| | | | 80,377 | | | | | | 74,113 | | |
当年延期金额
|
| | | | 275,584 | | | | | | 129,477 | | |
本年度实现收入的金额
|
| | | | (152,420) | | | | | | (129,202) | | |
转换调整
|
| | | | 5,241 | | | | | | 5,989 | | |
期末余额
|
| | | | 208,782 | | | | | | 80,377 | | |
非流动负债
|
| | | | 55,817 | | | | | | — | | |
流动负债
|
| | | | 152,965 | | | | | | 80,377 | | |
| | | | | 208,782 | | | | | | 80,377 | | |
| 到期日分析 | | | | | | | | | | | | | |
|
-一年内
|
| | | | 152,965 | | | | | | 80,377 | | |
|
-在两到四年内
|
| | | | 50,296 | | | | | | — | | |
|
-超过四年
|
| | | | 5,521 | | | | | | — | | |
|
预收金额现值
|
| | | | 208,782 | | | | | | 80,377 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
贸易应付款
|
| | | | 57,109 | | | | | | 59,052 | | |
应计费用
|
| | | | 84,028 | | | | | | 65,654 | | |
各种债权人
|
| | | | 7,675 | | | | | | 12,126 | | |
增值税
|
| | | | 22,160 | | | | | | 18,698 | | |
| | | | | 170,972 | | | | | | 155,530 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
与客户的合同收入 | | | | | | | | | | | | | |
订阅收入
|
| | | | 1,887,717 | | | | | | 1,520,540 | | |
硬件销售
|
| | | | 36,852 | | | | | | 126,299 | | |
安装收入
|
| | | | 752 | | | | | | 2,578 | | |
| | | | | 1,925,321 | | | | | | 1,649,417 | | |
其他收入 | | | | | | | | | | | | | |
杂项合同费
|
| | | | 16,572 | | | | | | 43,291 | | |
总收入
|
| | | | 1,941,893 | | | | | | 1,692,708 | | |
| | |
2020年2月
|
| |||||||||||||||||||||||||||
| | |
订阅
收入 |
| |
硬件
销售额 |
| |
安装
收入 |
| |
其他
合同费 |
| |
合计
|
| |||||||||||||||
| | |
(数字单位:千兰特)
|
| |||||||||||||||||||||||||||
主要地理市场: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,383,980 | | | | | | 17,429 | | | | | | 356 | | | | | | 15,700 | | | | | | 1,417,465 | | |
非洲-其他
|
| | | | 106,977 | | | | | | 8,343 | | | | | | 170 | | | | | | 484 | | | | | | 115,974 | | |
欧洲
|
| | | | 168,314 | | | | | | 4,670 | | | | | | 95 | | | | | | 187 | | | | | | 173,266 | | |
亚太地区、中东和美国
|
| | | | 228,446 | | | | | | 6,410 | | | | | | 131 | | | | | | 201 | | | | | | 235,188 | | |
合计
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
收入确认时间: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某个时间点传输的产品
|
| | | | — | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 54,176 | | |
随时间转移的服务
|
| | | | 1,887,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,887,717 | | |
总收入
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
| | |
2019年2月至2月
|
| |||||||||||||||||||||||||||
| | |
订阅
收入 |
| |
硬件
销售额 |
| |
安装
收入 |
| |
其他
合同费 |
| |
合计
|
| |||||||||||||||
| | |
(数字单位:千兰特)
|
| |||||||||||||||||||||||||||
主要地理市场: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,116,829 | | | | | | 84,351 | | | | | | 1,721 | | | | | | 42,845 | | | | | | 1,245,746 | | |
非洲-其他
|
| | | | 97,605 | | | | | | 17,459 | | | | | | 356 | | | | | | 217 | | | | | | 115,637 | | |
欧洲
|
| | | | 142,204 | | | | | | 5,207 | | | | | | 107 | | | | | | 74 | | | | | | 147,592 | | |
亚太地区、中东和美国
|
| | | | 163,902 | | | | | | 19,282 | | | | | | 394 | | | | | | 155 | | | | | | 183,733 | | |
总收入
|
| | | | 1,520,540 | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 1,692,708 | | |
主要地理市场: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某个时间点传输的产品
|
| | | | — | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 172,168 | | |
随时间转移的服务
|
| | | | 1,520,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,520,540 | | |
总收入
|
| | | | 1,520,540 | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 1,692,708 | | |
| | |
备注
|
| |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| ||||||||||||
营业利润在计入下列费用后列报: | | | | | | | | | | | | | | | | |
审计师薪酬
|
| | | | | | | 6,282 | | | | | | 4,841 | | |
-本年度(审计服务)
|
| | | | | | | 6,207 | | | | | | 4,841 | | |
-本年度(其他服务)
|
| | | | | | | 75 | | | | | | — | | |
物业、厂房和设备折旧
|
| |
5
|
| | | | 282,976 | | | | | | 238,515 | | |
资本化佣金资产摊销
|
| |
6
|
| | | | 31,262 | | | | | | 22,996 | | |
无形资产摊销
|
| |
7
|
| | | | 12,786 | | | | | | — | | |
将存货减记为可变现净值
|
| |
10
|
| | | | 7,623 | | | | | | 10,230 | | |
研发
|
| | | | | | | 44,924 | | | | | | 48,284 | | |
员工成本
|
| | | | | | | 343,417 | | | | | | 356,910 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
银行余额
|
| | | | 2,592 | | | | | | 2,749 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
租赁负债
|
| | | | 7,508 | | | | | | 8,089 | | |
定期贷款
|
| | | | 8,727 | | | | | | 1,954 | | |
纳税义务利息
|
| | | | 1 | | | | | | 4,883 | | |
透支
|
| | | | 595 | | | | | | 16,512 | | |
| | | | | 16,831 | | | | | | 31,438 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
税费主要构成: | | | | | | | | | | | | | |
当期征税 | | | | | | | | | | | | | |
所得税 - 本年度
|
| | | | 137,392 | | | | | | 132,144 | | |
所得税 - 上一年
|
| | | | (12,017) | | | | | | (5,939) | | |
| | | | | 125,375 | | | | | | 126,205 | | |
递延纳税 | | | | | | | | | | | | | |
本年度递延纳税 -
|
| | | | 33,217 | | | | | | (6,883) | | |
递延纳税 - 上一年
|
| | | | 11,961 | | | | | | (9,254) | | |
| | | | | 45,178 | | | | | | (16,137) | | |
预扣税金
|
| | | | 2,604 | | | | | | 114 | | |
税费总额
|
| | | | 173,157 | | | | | | 110,182 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
会计利润与税费对账: | | | | | | | | | | | | | |
税前利润
|
| | | | 616,683 | | | | | | 471,230 | | |
适用税率为28%(2019年:28%)
|
| | | | 172,671 | | | | | | 131,944 | | |
调整对应纳税所得额的税收影响 | | | | | | | | | | | | | |
利用以前未确认的税收损失
|
| | | | (1,349) | | | | | | (5,694) | | |
币种调整
|
| | | | (7,119) | | | | | | (8,823) | | |
税收优惠 - 研发
|
| | | | (3,845) | | | | | | — | | |
税收优惠 - 其他
|
| | | | (1,921) | | | | | | — | | |
不可抵扣贷款核销
|
| | | | — | | | | | | 1,633 | | |
不可抵扣的税金
|
| | | | 84 | | | | | | 1,601 | | |
资本性不可抵扣准备金
|
| | | | 4,907 | | | | | | — | | |
可归因于免税股息收入的不可扣除费用
|
| | | | 4,334 | | | | | | 1,664 | | |
未确认递延纳税资产的本年度亏损
|
| | | | 2,847 | | | | | | 2,936 | | |
预扣税金
|
| | | | 2,604 | | | | | | 114 | | |
上一年度税收超额拨备
|
| | | | (56) | | | | | | (15,193) | | |
税费总额
|
| | | | 173,157 | | | | | | 110,182 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
税前利润
|
| | | | 616,683 | | | | | | 471,230 | | |
调整
|
| | | | 339,630 | | | | | | 283,925 | | |
物业、厂房和设备折旧
|
| | | | 282,976 | | | | | | 236,510 | | |
无形资产摊销
|
| | | | 12,786 | | | | | | 2,005 | | |
资本化佣金资产摊销
|
| | | | 31,262 | | | | | | 22,996 | | |
处置财产、厂房和设备的利润
|
| | | | (748) | | | | | | (2,357) | | |
财务收入
|
| | | | (2,592) | | | | | | (2,749) | | |
财务成本
|
| | | | 16,831 | | | | | | 31,438 | | |
保修费拨备
|
| | | | (885) | | | | | | (3,918) | | |
营运资金变动前运营产生的现金
|
| | | | 956,313 | | | | | | 755,155 | | |
营运资金变动 | | | | | | | | | | | | | |
库存减少/(增加)
|
| | | | 55,380 | | | | | | (34,019) | | |
贸易和其他应收账款增加
|
| | | | (36,778) | | | | | | (62,319) | | |
贸易和其他应付款增加
|
| | | | 15,671 | | | | | | 42,127 | | |
预收金额增加
|
| | | | 128,405 | | | | | | 6,264 | | |
根据IFRS 15增加资本化佣金资产
|
| | | | (64,437) | | | | | | (71,454) | | |
运营产生的现金
|
| | | | 1,054,554 | | | | | | 635,754 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
年初应付余额
|
| | | | (35,078) | | | | | | (51,768) | | |
损益确认年度的当期税额
|
| | | | (127,979) | | | | | | (126,205) | | |
年底应付余额
|
| | | | 16,458 | | | | | | 35,078 | | |
| | | | | (146,599) | | | | | | (142,895) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
本年度确认为分配给股东的金额
|
| | | | (92,008) | | | | | | (148,515) | | |
| | |
凯驰控股有限公司
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
NCI百分比
|
| | | | 32% | | | | | | 32% | | |
主要营业地点
|
| |
南非
|
| |
南非
|
| ||||||
收入
|
| | | | 1,941,893 | | | | | | 1,692,708 | | |
当年税后利润
|
| | | | 456,422 | | | | | | 361,048 | | |
其他综合收益
|
| | | | 35,052 | | | | | | 29,928 | | |
综合总收入
|
| | | | 491,474 | | | | | | 390,976 | | |
NCI应占利润
|
| | | | 13,440 | | | | | | 13,242 | | |
可归因于NCI的其他综合收入
|
| | | | 3,466 | | | | | | 4,079 | | |
NCI的综合总收入
|
| | | | 16,906 | | | | | | 17,321 | | |
非流动资产
|
| | | | 1,277,779 | | | | | | 1,048,310 | | |
流动资产
|
| | | | 566,674 | | | | | | 480,788 | | |
流动负债
|
| | | | (406,906) | | | | | | (370,262) | | |
非流动负债
|
| | | | (213,172) | | | | | | (321,218) | | |
| | | | | 1,224,375 | | | | | | 837,618 | | |
可归因于NCI的净资产
|
| | | | 460,015 | | | | | | 370,828 | | |
经营活动的现金流
|
| | | | 914,120 | | | | | | 472,258 | | |
投资活动产生的现金流
|
| | | | (427,436) | | | | | | (429,515) | | |
融资活动产生的现金流
|
| | | | (380,949) | | | | | | 83,406 | | |
| | | | | 105,735 | | | | | | 126,449 | | |
支付给NCI的股息
|
| | | | (9,112) | | | | | | (11,018) | | |
公司名称
|
| |
由
持有
|
| |
的国家/地区
合并 |
| |
%持有
2020 |
| |
%持有
2019 |
| |||||||||
凯驰控股有限公司
|
| |
Karooooo Pte.有限公司
|
| |
南非
|
| | | | 68.06 | | | | | | 68.45 | | | |||
CarTrack所有权有限公司
|
| |
凯驰控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies专有有限公司
|
| |
凯驰控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack制造专有有限公司
|
| |
凯驰控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
专有驱动器和保存限制
|
| |
凯驰控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack纳米比亚所有权有限公司
|
| |
凯驰控股有限公司
|
| |
纳米比亚
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies Pte.有限公司
|
| |
凯驰控股有限公司
|
| |
新加坡
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Telematics专有有限公司
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | — | | | |||
Veraspan私有有限公司
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | — | | | |||
凯驰车队管理控股有限公司(1)
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack东北控股有限公司(1)
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
联合远程信息处理服务专有有限公司(1)
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 49.00 | | | | | | 49.00 | | | |||
找到专有有限公司(2)
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Zonke Bonke电信专有有限公司(1)
|
| |
CarTrack所有权有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
坦桑尼亚CarTrack有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
坦桑尼亚
|
| | | | 60.00 | | | | | | 60.00 | | | |||
检索器有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
肯尼亚
|
| | | | 85.00 | | | | | | 85.00 | | | |||
凯驰工程技术有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
尼日利亚
|
| | | | 99.00 | | | | | | 99.00 | | | |||
PT。CarTrack技术印尼
|
| |
CarTrack Technologies Pte.有限公司
|
| |
印度尼西亚
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack投资英国有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
英国
|
| | | | 100.00 | | | | | | 100.00 | | | |||
凯驰科技(中国)有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
香港
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Malaysia SDN.BHD
|
| |
CarTrack Technologies Pte.有限公司
|
| |
马来西亚
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies LLC
|
| |
CarTrack Technologies Pte.有限公司
|
| |
阿联酋
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies PHL.INC
|
| |
CarTrack Technologies Pte.有限公司
|
| |
菲律宾
|
| | | | 51.00 | | | | | | 51.00 | | | |||
CarTrack Technologies东南亚私人有限公司。有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
新加坡
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack爱尔兰有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
爱尔兰共和国
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies(泰国)有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
泰国
|
| | | | 100.00 | | | | | | 100.00 | | | |||
新西兰CarTrack有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
新西兰
|
| | | | 51.00 | | | | | | 51.00 | | | |||
CarTrack(澳大利亚)专有有限公司(1)
|
| |
CarTrack Technologies Pte.有限公司
|
| |
澳大利亚
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Inc.
|
| |
CarTrack爱尔兰有限公司
|
| |
美国
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Polska.SP.ZO.O
|
| |
CarTrack投资英国有限公司
|
| |
波兰
|
| | | | 90.91 | | | | | | 90.91 | | | |||
CarTrack葡萄牙公司
|
| |
CarTrack投资英国有限公司
|
| |
葡萄牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
西班牙南卡罗来纳州CarTrack西班牙人
|
| |
CarTrack投资英国有限公司
|
| |
西班牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Europe SGPS,S.A(解散)
|
| |
CarTrack投资英国有限公司
|
| |
葡萄牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Capital SGPS,S.A(解散)
|
| |
CarTrack投资英国有限公司
|
| |
葡萄牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Limitada
|
| | | | Cartrack Technologies 有限责任公司 | | | |
莫桑比克
|
| | | | 50.00 | | | | | | 50.00 | | |
汽车俱乐部LDA
|
| | | | Cartrack Technologies 有限责任公司 | | | |
莫桑比克
|
| | | | 80.00 | | | | | | 80.00 | | |
| | |
关系
|
| |||
关联方
|
| | One Cell社区电话专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | One Cell社区服务专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | One Cell Data Solutions专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | One Cell纳米比亚所有权有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | OneCell控股有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | |
紫雨地产第444号产权有限公司
|
| | IJ Calisto在本公司拥有实益权益 | |
| | | One Cell专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | 凯驰教育基金(NPO) | | | 南非实体助学金(Bursary Funding - South Africa Entities) | |
| | | J Marais | | | 股东 - CarTrack控股有限公司 | |
| | | P LIM | | | 股东 - CarTrack技术公司 | |
| | | Bumbene House私有有限公司 | | |
由BEE出资的公司 - CarTrack控股有限公司
|
|
| | | J de Wet | | | 股东 - CarTrack新西兰有限公司 | |
| | | Brick Capital Polska sp.zo.o | | | IJ Calisto在本公司拥有实益权益 | |
| | | Georgem Property Limited | | | J Marais在本公司拥有实益权益 | |
| | | F Calisto | | | IJ Calisto家族 | |
| | | CarTrack莫桑比克LDA | | | IJ Calisto在本公司拥有实益权益 | |
| | | CFC sp.zo.o | | | B Debski是导演 | |
| | | 主要业务 | | | B Debski是导演 | |
子公司
|
| | 所有子公司均在附注28中披露。 | | | | |
导演
|
| | IJ Calisto(执行) | | | | |
密钥管理人员
|
| | M Grundlingh | | | | |
| | | B Debski | | | | |
| | | H Louw | | | | |
| | | J Marais | | | | |
| | | J Matias | | | | |
| | | E Ong | | | | |
| | | R舒伯特 | | | | |
| | | DJ Brown | | | | |
| | | 在Ikalafeng | | | | |
| | | S Rapeti | | | | |
| | | K白色 | | | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
关联方余额 | | | | | | | | | | | | | |
Bumbene House私有有限公司
|
| | | | 11,000 | | | | | | — | | |
凯驰教育基金(NPO)
|
| | | | — | | | | | | 200 | | |
J Marais
|
| | | | 13 | | | | | | 13 | | |
J de Wet
|
| | | | (5,679) | | | | | | (5,551) | | |
P LIM
|
| | | | (2,683) | | | | | | (2,151) | | |
One Cell专有有限公司
|
| | | | — | | | | | | (14) | | |
| | | | | 2,651 | | | | | | (7,503) | | |
应收贸易款/(贸易应付款)中包含的关联方金额 | | | | | | | | | | | | | |
贸易应收账款 | | | | | | | | | | | | | |
One Cell专有有限公司
|
| | | | — | | | | | | 6,664 | | |
J Marais
|
| | | | 7 | | | | | | — | | |
OneCell控股有限公司
|
| | | | — | | | | | | 3 | | |
贸易应付款 | | | | | | | | | | | | | |
One Cell专有有限公司
|
| | | | — | | | | | | (52) | | |
One Cell社区服务专有有限公司
|
| | | | — | | | | | | (339) | | |
OneCell控股有限公司
|
| | | | — | | | | | | (21) | | |
主要业务
|
| | | | (399) | | | | | | — | | |
| | | | | (392) | | | | | | 6,255 | | |
关联方交易 | | | | | | | | | | | | | |
对关联方的销售 | | | | | | | | | | | | | |
One Cell专有有限公司
|
| | | | (407) | | | | | | (4,042) | | |
CFC.Sp.Zo.O
|
| | | | — | | | | | | (114) | | |
Brick Capital Polska SPZ0.0
|
| | | | — | | | | | | (1) | | |
主要业务
|
| | | | — | | | | | | (44) | | |
| | | | | (407) | | | | | | (4,201) | | |
关联方采购 | | | | | | | | | | | | | |
OneCell控股有限公司
|
| | | | 240 | | | | | | 208 | | |
One Cell专有有限公司
|
| | | | 437 | | | | | | 467 | | |
CFC.Sp.Zo.O
|
| | | | — | | | | | | 7,601 | | |
主要业务
|
| | | | — | | | | | | 148 | | |
One Cell社区服务专有有限公司
|
| | | | 2,796 | | | | | | 1,819 | | |
CarTrack莫桑比克LDA
|
| | | | 4,464 | | | | | | 5,280 | | |
| | | | | 7,937 | | | | | | 15,523 | | |
支付给关联方的租金 | | | | | | | | | | | | | |
紫雨地产第444号产权有限公司
|
| | | | 16,449 | | | | | | 17,613 | | |
主要业务
|
| | | | 895 | | | | | | 836 | | |
Brick Capital LDA
|
| | | | — | | | | | | 3,921 | | |
Brick Capital Polska sp.zo.o
|
| | | | 1,663 | | | | | | 1,694 | | |
F Calisto
|
| | | | 880 | | | | | | — | | |
| | | | | 19,887 | | | | | | 24,064 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
因与客户签订合同而产生的贸易应收账款预计信用损失拨备
|
| | | | 54,872 | | | | | | 43,670 | | |
| | |
预期积分
损失率 |
| |
毛收入
金额 |
| |
减损
损失津贴 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
自开票以来
|
| | | | 4% | | | | | | 113,385 | | | | | | 4,908 | | |
自开票日期起1个月
|
| | | | 11% | | | | | | 31,875 | | | | | | 3,587 | | |
自开票日期起2个半月
|
| | | | 17% | | | | | | 20,670 | | | | | | 3,487 | | |
自开票日期起3个月
|
| | | | 39% | | | | | | 102,819 | | | | | | 39,675 | | |
合计
|
| | | | 19% | | | | | | 268,749 | | | | | | 51,657 | | |
| | |
预期积分
损失率 |
| |
毛收入
金额 |
| |
减损
损失津贴 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
自开票以来
|
| | | | 5% | | | | | | 57,825 | | | | | | 2,813 | | |
自开票日期起1个月
|
| | | | 8% | | | | | | 36,733 | | | | | | 2,832 | | |
自开票日期起2个半月
|
| | | | 13% | | | | | | 21,807 | | | | | | 2,859 | | |
自开票日期起3个月
|
| | | | 33% | | | | | | 105,591 | | | | | | 35,166 | | |
合计
|
| | | | 20% | | | | | | 221,956 | | | | | | 43,670 | | |
| | |
少于
1年 |
| |
两年
|
| |
3年
|
| |
4年
|
| |
>5年
|
| |
合计
|
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
2020年2月29日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
定期贷款
|
| | | | 5,583 | | | | | | 5,583 | | | | | | 5,583 | | | | | | 4,810 | | | | | | 3,618 | | | | | | 25,177 | | |
租赁义务
|
| | | | 49,532 | | | | | | 27,403 | | | | | | 13,025 | | | | | | 6,378 | | | | | | 12,636 | | | | | | 108,974 | | |
贸易和其他应付款
|
| | | | 148,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 148,812 | | |
关联方借款
|
| | | | 8,362 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,362 | | |
2019年2月28日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
定期贷款
|
| | | | 25,662 | | | | | | 219,583 | | | | | | 5,583 | | | | | | 5,583 | | | | | | 4,810 | | | | | | 261,221 | | |
租赁义务
|
| | | | 51,752 | | | | | | 35,380 | | | | | | 16,417 | | | | | | 8,262 | | | | | | 15,151 | | | | | | 126,962 | | |
贸易和其他应付款
|
| | | | 136,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 136,832 | | |
关联方借款
|
| | | | 7,716 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,716 | | |
银行透支
|
| | | | 13,762 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,762 | | |
| | |
美元
|
| |
欧元
|
| |
MZN
|
| |
新元
|
| |
PLN
|
| |||||||||||||||
| | |
在数以千计的
中
|
| |||||||||||||||||||||||||||
2020年2月29日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易应收账款
|
| | | | 141 | | | | | | 1,115 | | | | | | 128,433 | | | | | | 1,200 | | | | | | 1,267 | | |
贸易应付款
|
| | | | (10) | | | | | | (1,145) | | | | | | (159,797) | | | | | | (966) | | | | | | (2,675) | | |
| | | | | 131 | | | | | | (30) | | | | | | (31,364) | | | | | | 234 | | | | | | (1,408) | | |
2019年2月28日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易应收账款
|
| | | | 61 | | | | | | 2,341 | | | | | | 111,290 | | | | | | 3,337 | | | | | | 1,000 | | |
贸易应付款
|
| | | | (11) | | | | | | (1,414) | | | | | | (133,616) | | | | | | (834) | | | | | | (3,083) | | |
| | | | | 50 | | | | | | 927 | | | | | | (22,326) | | | | | | 2,503 | | | | | | (2,083) | | |
| | |
强化
ZAR |
| |
弱化
ZAR |
| ||||||
| | |
以千兰特为单位的数字
|
| |||||||||
2020年2月29日 | | | | | | | | | | | | | |
美元
|
| | | | (193) | | | | | | 193 | | |
欧元 | | | | | 49 | | | | | | (49) | | |
MZN
|
| | | | 721 | | | | | | (721) | | |
新元
|
| | | | (251) | | | | | | 251 | | |
PLN
|
| | | | 532 | | | | | | (532) | | |
| | | | | 858 | | | | | | (858) | | |
2019年2月28日 | | | | | | | | | | | | | |
欧元
|
| | | | 1,255 | | | | | | (1,255) | | |
MZN
|
| | | | 2,252 | | | | | | (2,252) | | |
新元
|
| | | | 2,650 | | | | | | (2,650) | | |
PLN
|
| | | | 1,131 | | | | | | (1,131) | | |
| | | | | 7,288 | | | | | | (7,288) | | |
| | |
兰德数字
数千 |
| |||
2020年2月29日 | | | | | | | |
对税前利润的影响(增长1%)
|
| | | | (1,951) | | |
对税前利润的影响(下降1%)
|
| | | | 1,951 | | |
2019年2月28日 | | | | | | | |
对税前利润的影响(增长1%)
|
| | | | (2,380) | | |
对税前利润的影响(下降1%)
|
| | | | 2,380 | | |
| | |
兰德数字
数千 |
| |||
2020年2月29日 | | | | | | | |
金融资产 | | | | | | | |
关联方借款
|
| | | | 11,013 | | |
贸易和其他应收账款
|
| | | | 230,312 | | |
现金和现金等价物
|
| | | | 145,787 | | |
| | | | | 387,112 | | |
金融负债 | | | | | | | |
关联方借款
|
| | | | 8,362 | | |
资本化租赁负债
|
| | | | 98,997 | | |
贸易和其他应付款
|
| | | | 148,812 | | |
定期贷款
|
| | | | 22,969 | | |
预收金额
|
| | | | 208,782 | | |
| | | | | 487,922 | | |
| | |
兰德数字
数千 |
| |||
2019年2月28日 | | | | | | | |
金融资产 | | | | | | | |
关联方借款
|
| | | | 213 | | |
贸易和其他应收账款
|
| | | | 191,468 | | |
现金和现金等价物
|
| | | | 51,906 | | |
| | | | | 243,587 | | |
金融负债 | | | | | | | |
定期贷款
|
| | | | 239,290 | | |
关联方借款
|
| | | | 7,716 | | |
资本化租赁负债
|
| | | | 116,912 | | |
贸易和其他应付款
|
| | | | 136,832 | | |
银行透支
|
| | | | 13,762 | | |
预收金额
|
| | | | 80,377 | | |
| | | | | 594,889 | | |
| | |
工资和
津贴 |
| |
其他
福利 |
| |
退休
基金 |
| |
性能
奖金 |
| |
导演
费用 |
| |
合计
|
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
2020年2月29日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
执行董事 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IJ Calisto
|
| | | | 3,410 | | | | | | — | | | | | | 147 | | | | | | 284 | | | | | | — | | | | | | 3,841 | | |
密钥管理人员(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M Grundlingh
|
| | | | 2,285 | | | | | | — | | | | | | 157 | | | | | | 1,064 | | | | | | — | | | | | | 3,506 | | |
DJ Brown(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,186 | | | | | | 1,186 | | |
在Ikalafeng(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 477 | | | | | | 477 | | |
S Rapeti(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 545 | | | | | | 545 | | |
K白色(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 659 | | | | | | 659 | | |
B Debski
|
| | | | 1,845 | | | | | | 18 | | | | | | — | | | | | | 146 | | | | | | — | | | | | | 2,009 | | |
J Marais
|
| | | | 1,964 | | | | | | 198 | | | | | | 17 | | | | | | 174 | | | | | | — | | | | | | 2,353 | | |
J Matias
|
| | | | 1,565 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,565 | | |
E Ong
|
| | | | 1,543 | | | | | | 232 | | | | | | 155 | | | | | | 129 | | | | | | — | | | | | | 2,059 | | |
R舒伯特
|
| | | | 2,451 | | | | | | 343 | | | | | | 46 | | | | | | 1,714 | | | | | | — | | | | | | 4,554 | | |
H Louw
|
| | | | 1,872 | | | | | | 117 | | | | | | 101 | | | | | | 143 | | | | | | — | | | | | | 2,233 | | |
| | | | | 13,525 | | | | | | 908 | | | | | | 476 | | | | | | 3,370 | | | | | | 2,867 | | | | | | 21,146 | | |
2019年2月28日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
执行董事 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IJ Calisto
|
| | | | 3,185 | | | | | | — | | | | | | 122 | | | | | | 180 | | | | | | — | | | | | | 3,487 | | |
密钥管理人员 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M Grundlingh
|
| | | | 2,077 | | | | | | — | | | | | | 122 | | | | | | 224 | | | | | | — | | | | | | 2,423 | | |
DJ Brown(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,129 | | | | | | 1,129 | | |
在Ikalafeng(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 546 | | | | | | 546 | | |
S Rapeti(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 260 | | | | | | 260 | | |
K白色(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 627 | | | | | | 627 | | |
JR Edmeston
|
| | | | 1,082 | | | | | | 2 | | | | | | 8 | | | | | | 288 | | | | | | — | | | | | | 1,380 | | |
B Debski
|
| | | | 1,677 | | | | | | 11 | | | | | | — | | | | | | 129 | | | | | | — | | | | | | 1817 | | |
J Marais
|
| | | | 2,057 | | | | | | — | | | | | | 15 | | | | | | 165 | | | | | | — | | | | | | 2,237 | | |
J Matias
|
| | | | 1,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515 | | |
E Ong
|
| | | | 1,462 | | | | | | 254 | | | | | | 122 | | | | | | — | | | | | | — | | | | | | 1,838 | | |
R舒伯特
|
| | | | 2,009 | | | | | | — | | | | | | 124 | | | | | | 167 | | | | | | — | | | | | | 2,300 | | |
| | | | | 11,879 | | | | | | 267 | | | | | | 391 | | | | | | 973 | | | | | | 2,562 | | | | | | 16,072 | | |
| | |
2020
|
| |
2019
|
| ||||||
基本和稀释后每股收益 | | | | | | | | | | | | | |
基本每股收益和稀释后每股收益的计算都是以营业利润为基础的
普通股股东应占股数和普通股加权平均股数 股已发行。 基本和稀释后每股收益 基本和稀释后每股收益 |
| | | | 14,3 | | | | | | 9,2 | | |
普通股加权平均数
年初签发/注册日期 |
| | | | | | | | | | | | |
| | | | | | | | | | | | | |
基本收入
普通股股东应占利润(R‘000) |
| | | | 289,882 | | | | | | 236,931 | | |
减去:在Karoooo于
注册之前产生的利润
2018年5月19日(1)(R‘000) |
| | | | — | | | | | | (50,836) | | |
Karoooo(R‘000)普通股股东应占利润
|
| | | | 289,882 | | | | | | 186,095 | | |
稀释后每股基本收益(未经审计) | | | | | | | | | | | | | |
基本每股收益 | | | | | | | | | | | | | |
基本每股收益
|
| | | | 14,3 | | | | | | 9,2 | | |
普通股加权平均数
年初发行 |
| | | | | | | | | | | | |
基本收入 | | | | | | | | | | | | | |
Karoooo(R‘000)普通股股东应占利润
|
| | | | 289,882 | | | | | | 186,095 | | |
| | | | | | | | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
备注
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| ||||||||||||
| | | | | | | | |
以千兰特为单位的数字
|
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
商誉
|
| | | | | | | | | | 126,146 | | | | | | 126,163 | | | | | | 131,503 | | |
无形资产
|
| | | | 6 | | | | | | 55,114 | | | | | | 30,841 | | | | | | 40,739 | | |
物业、厂房和设备
|
| | | | 4 | | | | | | 900,001 | | | | | | 793,106 | | | | | | 854,506 | | |
资本化佣金资产
|
| | | | 5 | | | | | | 187,637 | | | | | | 137,326 | | | | | | 144,549 | | |
递延税金资产
|
| | | | | | | | | | 108,943 | | | | | | 97,281 | | | | | | 106,482 | | |
非流动资产合计
|
| | | | | | | | | | 1,377,841 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
库存
|
| | | | 7 | | | | | | 231,299 | | | | | | 170,319 | | | | | | 151,616 | | |
贸易和其他应收账款
|
| | | | 8 | | | | | | 284,800 | | | | | | 237,378 | | | | | | 251,747 | | |
关联方借款
|
| | | | | | | | | | 11,000 | | | | | | 1,900 | | | | | | 11,013 | | |
征税
|
| | | | | | | | | | 8,692 | | | | | | 6,204 | | | | | | 6,511 | | |
现金和现金等价物
|
| | | | 9 | | | | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
流动资产总额
|
| | | | | | | | | | 624,224 | | | | | | 550,253 | | | | | | 567,478 | | |
总资产
|
| | | | | | | | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
权益和负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
股权 | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | | | | | | | 10 | | | | | | 10 | | | | | | 10 | | |
外币折算储备
|
| | | | | | | | | | 11,116 | | | | | | 5,536 | | | | | | 11,851 | | |
留存收益
|
| | | | | | | | | | 816,744 | | | | | | 788,094 | | | | | | 835,978 | | |
业主投资
|
| | | | | | | | | | 30,383 | | | | | | 30,383 | | | | | | 30,383 | | |
母公司股东应占权益
|
| | | | | | | | | | 858,253 | | | | | | 824,023 | | | | | | 878,222 | | |
非控股权益
|
| | | | | | | | | | 336,499 | | | | | | 320,794 | | | | | | 346,913 | | |
总股本
|
| | | | | | | | | | 1,194,752 | | | | | | 1,144,817 | | | | | | 1,225,135 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
定期贷款
|
| | | | 11 | | | | | | 16,054 | | | | | | 49,767 | | | | | | 17,815 | | |
资本化租赁负债
|
| | | | | | | | | | 54,573 | | | | | | 57,595 | | | | | | 54,148 | | |
预收金额
|
| | | | 10 | | | | | | 79,386 | | | | | | 40,499 | | | | | | 55,817 | | |
递延纳税义务
|
| | | | | | | | | | 112,668 | | | | | | 67,206 | | | | | | 85,392 | | |
非流动负债合计
|
| | | | | | | | | | 262,681 | | | | | | 215,067 | | | | | | 213,172 | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
定期贷款
|
| | | | 11 | | | | | | 1,404 | | | | | | 5,095 | | | | | | 5,154 | | |
贸易和其他应付款
|
| | | | 12 | | | | | | 260,173 | | | | | | 120,138 | | | | | | 170,972 | | |
关联方借款
|
| | | | | | | | | | 7,911 | | | | | | 7,764 | | | | | | 8,362 | | |
资本化租赁负债
|
| | | | | | | | | | 35,439 | | | | | | 41,512 | | | | | | 44,849 | | |
征税
|
| | | | | | | | | | 48,470 | | | | | | 50,713 | | | | | | 22,969 | | |
保修条款
|
| | | | | | | | | | 864 | | | | | | 1,679 | | | | | | 1,679 | | |
预收金额
|
| | | | 10 | | | | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
银行透支
|
| | | | 9 | | | | | | 21,725 | | | | | | — | | | | | | — | | |
流动负债总额
|
| | | | | | | | | | 544,632 | | | | | | 375,086 | | | | | | 406,950 | | |
总负债
|
| | | | | | | | | | 807,313 | | | | | | 590,153 | | | | | | 620,122 | | |
总权益和负债
|
| | | | | | | | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
| | | | | | | | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
备注
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| ||||||||||||
| | | | | | | | |
以千兰特为单位的数字
|
| |||||||||||||||
收入
|
| | | | 13 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 1,941,893 | | |
销售成本
|
| | | | | | | | | | (464,247) | | | | | | (423,260) | | | | | | (574,770) | | |
毛利
|
| | | | | | | | | | 1,210,555 | | | | | | 1,008,063 | | | | | | 1,367,123 | | |
其他收入
|
| | | | | | | | | | 1,356 | | | | | | 2,339 | | | | | | 1,867 | | |
金融资产预计信贷损失
|
| | | | | | | | | | (56,249) | | | | | | (40,206) | | | | | | (54,872) | | |
运营费用
|
| | | | | | | | | | (589,687) | | | | | | (501,816) | | | | | | (683,196) | | |
销售和营销
|
| | | | | | | | | | (164,131) | | | | | | (133,815) | | | | | | (177,870) | | |
常规和管理
|
| | | | | | | | | | (371,351) | | | | | | (334,525) | | | | | | (460,402) | | |
研发
|
| | | | | | | | | | (54,205) | | | | | | (33,476) | | | | | | (44,924) | | |
营业利润
|
| | | | 14 | | | | | | 565,975 | | | | | | 468,380 | | | | | | 630,922 | | |
财务收入
|
| | | | | | | | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
财务成本
|
| | | | | | | | | | (4,833) | | | | | | (14,238) | | | | | | (16,831) | | |
税前利润
|
| | | | | | | | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
征税
|
| | | | | | | | | | (170,130) | | | | | | (126,329) | | | | | | (173,157) | | |
当期利润
|
| | | | | | | | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
应占利润: | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司的所有者
|
| | | | | | | | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
非控股权益
|
| | | | | | | | | | 135,989 | | | | | | 115,383 | | | | | | 153,644 | | |
| | | | | | | | | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后每股收益(兰特)
|
| | | | 18.1 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
| | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
当期利润
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | |
未来期间可能重新分类为损益的项目: | | | | | | | | | | | | | | | | | | | |
对外业务翻译汇兑差异
|
| | | | (6,027) | | | | | | 22,387 | | | | | | 35,989 | | |
当期其他综合(亏损)收入
|
| | | | (6,027) | | | | | | 22,387 | | | | | | 35,989 | | |
当期扣除所得税后的综合收入总额
|
| | | | 388,837 | | | | | | 351,806 | | | | | | 479,515 | | |
归属于: 的综合总收入: | | | | | | | | | | | | | | | | | | | |
母公司的所有者
|
| | | | 256,583 | | | | | | 230,156 | | | | | | 312,317 | | |
非控股权益
|
| | | | 132,254 | | | | | | 121,650 | | | | | | 167,198 | | |
| | | | | 388,837 | | | | | | 351,806 | | | | | | 479,515 | | |
以千兰特为单位的数字
|
| |
备注
|
| |
共享
大写 |
| |
外来
币种 翻译 |
| |
投资
按所有者 |
| |
保留
收入 |
| |
合计
归属 转股权 持有者 群 |
| |
非控制性
利息 |
| |
总股本
|
| |||||||||||||||||||||
| | | | | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||||||||
2019年3月1日的余额
|
| | | | | | | 10 | | | | | | (10,584) | | | | | | 30,383 | | | | | | 598,598 | | | | | | 618,407 | | | | | | 219,221 | | | | | | 837,628 | | |
截至2019年11月30日止的利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 214,036 | | | | | | 214,036 | | | | | | 115,383 | | | | | | 329,419 | | |
其他综合收益
|
| | | | | | | — | | | | | | 16,120 | | | | | | — | | | | | | — | | | | | | 16,120 | | | | | | 6,267 | | | | | | 22,387 | | |
全年综合收入总额
上期 |
| | | | | | | — | | | | | | 16,120 | | | | | | — | | | | | | 214,036 | | | | | | 230,156 | | | | | | 121,650 | | | | | | 351,806 | | |
分红
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,540) | | | | | | (24,540) | | | | | | (20,077) | | | | | | (44,617) | | |
2019年11月30日的余额
|
| | | | | | | 10 | | | | | | 5,536 | | | | | | 30,383 | | | | | | 788,094 | | | | | | 824,023 | | | | | | 320,794 | | | | | | 1,144,817 | | |
截至2020年2月29日的三个月利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 75,846 | | | | | | 75,846 | | | | | | 38,261 | | | | | | 114,017 | | |
其他综合收益
|
| | | | | | | — | | | | | | 6,315 | | | | | | — | | | | | | — | | | | | | 6,315 | | | | | | 7,287 | | | | | | 13,602 | | |
全年综合收入总额
上期 |
| | | | | | | — | | | | | | 6,315 | | | | | | — | | | | | | 75,846 | | | | | | 82,161 | | | | | | 45,548 | | | | | | 127,709 | | |
分红
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,962) | | | | | | (27,962) | | | | | | (19,429) | | | | | | (47,391) | | |
2020年2月29日的余额
|
| | | | | | | 10 | | | | | | 11,851 | | | | | | 30,383 | | | | | | 835,978 | | | | | | 878,222 | | | | | | 346,913 | | | | | | 1,225,135 | | |
截至2020年11月30日的利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,875 | | | | | | 258,875 | | | | | | 135,989 | | | | | | 394,864 | | |
其他综合收益
|
| | | | | | | — | | | | | | (735) | | | | | | — | | | | | | — | | | | | | (735) | | | | | | (3,735) | | | | | | (4,470) | | |
全年综合收入总额
上期 |
| | | | | | | — | | | | | | (735) | | | | | | — | | | | | | 258,875 | | | | | | 258,140 | | | | | | 132,254 | | | | | | 390,394 | | |
分红
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (272,235) | | | | | | (272,235) | | | | | | (136,769) | | | | | | (409,004) | | |
控件更改(1)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,874) | | | | | | (5,874) | | | | | | (5,899) | | | | | | (11,773) | | |
2020年11月30日的余额
|
| | | | | | | 10 | | | | | | 11,116 | | | | | | 30,383 | | | | | | 816,744 | | | | | | 858,253 | | | | | | 336,499 | | | | | | 1,194,752 | | |
| | | | | | | | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
备注
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| ||||||||||||
| | | | | | | | |
以千兰特为单位的数字
|
| |||||||||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
运营产生的现金
|
| | | | 15 | | | | | | 835,167 | | | | | | 763,386 | | | | | | 1,054,554 | | |
收到财务收入
|
| | | | | | | | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
已支付财务成本
|
| | | | | | | | | | (4,027) | | | | | | (5,850) | | | | | | (9,323) | | |
缴税
|
| | | | | | | | | | (120,758) | | | | | | (94,677) | | | | | | (146,599) | | |
经营活动产生的净现金
|
| | | | | | | | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | | | | | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | |
处置财产、厂房和设备的收益
|
| | | | | | | | | | 5,997 | | | | | | 1,735 | | | | | | 6,532 | | |
无形资产投资
|
| | | | | | | | | | (33,703) | | | | | | (20,081) | | | | | | (34,245) | | |
向关联方垫付贷款
|
| | | | | | | | | | — | | | | | | — | | | | | | (11,000) | | |
向关联方偿还贷款
|
| | | | | | | | | | 14 | | | | | | — | | | | | | — | | |
投资活动使用的净现金
|
| | | | | | | | | | (331,411) | | | | | | (322,234) | | | | | | (427,436) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
(偿还)/关联方贷款收益
|
| | | | | | | | | | (1,161) | | | | | | — | | | | | | — | | |
发行股本所得
|
| | | | | | | | | | — | | | | | | 10 | | | | | | 10 | | |
收购子公司的额外权益
|
| | | | | | | | | | (11,773) | | | | | | — | | | | | | — | | |
偿还定期贷款
|
| | | | | | | | | | (6,886) | | | | | | (184,634) | | | | | | (217,815) | | |
资本化租赁负债的支付
|
| | | | | | | | | | (40,987) | | | | | | (27,939) | | | | | | (58,417) | | |
支付股息
|
| | | | | | | | | | (409,004) | | | | | | (44,617) | | | | | | (92,008) | | |
净现金(由)/产生的融资活动
|
| | | | | | | | | | (469,811) | | | | | | (257,180) | | | | | | (368,230) | | |
现金流动总额
|
| | | | | | | | | | (86,988) | | | | | | (85,051) | | | | | | 105,558 | | |
期初的现金和现金等价物
|
| | | | 9 | | | | | | 146,591 | | | | | | 38,144 | | | | | | 38,144 | | |
现金和现金等价物的折算差异
|
| | | | | | | | | | 7,105 | | | | | | 11,257 | | | | | | 2,889 | | |
期末现金和现金等价物合计
|
| | | | 9 | | | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
| | |
订阅
收入 |
| |
硬件
和其他 收入 之前的 淘汰 |
| |
消除
|
| |
内部-
细分市场 收入 |
| |
硬件
和 其他 之后的收入 淘汰 和间隔 细分市场 |
| |
合计
收入 |
| |
折旧
和 摊销 |
| |
调整后的
EBITDA |
| ||||||||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||||||||||||||
截至2020年11月30日的9个月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理业务部门
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,181,860 | | | | | | 224,981 | | | | | | (195,281) | | | | | | (6,564) | | | | | | 23,136 | | | | | | 1,204,996 | | | | | | 228,642 | | | | | | 665,694 | | |
非洲-其他
|
| | | | 78,228 | | | | | | 2,040 | | | | | | — | | | | | | 6,866 | | | | | | 8,906 | | | | | | 87,134 | | | | | | 6,074 | | | | | | 33,577 | | |
欧洲
|
| | | | 163,665 | | | | | | 6,504 | | | | | | (2,243) | | | | | | — | | | | | | 4,261 | | | | | | 167,926 | | | | | | 45,587 | | | | | | 83,245 | | |
亚太地区、中东和美国
|
| | | | 211,288 | | | | | | 87,912 | | | | | | (84,152) | | | | | | (302) | | | | | | 3,458 | | | | | | 214,746 | | | | | | 43,768 | | | | | | 72,825 | | |
各细分市场合计
|
| | | | 1,635,041 | | | | | | 321,437 | | | | | | (281,676) | | | | | | — | | | | | | 39,761 | | | | | | 1,674,802 | | | | | | 324,071 | | | | | | 855,341 | | |
| | |
订阅
收入 |
| |
硬件
和其他 收入 之前的 淘汰 |
| |
消除
|
| |
内部-
细分市场 收入 |
| |
硬件
和 其他 之后的收入 淘汰 和间隔 细分市场 |
| |
合计
收入 |
| |
折旧
和 摊销 |
| |
调整后的
EBITDA |
| ||||||||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||||||||||||||
截至2019年11月30日的9个月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理业务部门
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,013,343 | | | | | | 263,972 | | | | | | (229,314) | | | | | | (5,795) | | | | | | 28,863 | | | | | | 1,042,206 | | | | | | 183,268 | | | | | | 556,389 | | |
非洲-其他
|
| | | | 80,921 | | | | | | 1,744 | | | | | | — | | | | | | 5,795 | | | | | | 7,539 | | | | | | 88,460 | | | | | | 4,322 | | | | | | 33,272 | | |
欧洲
|
| | | | 123,569 | | | | | | 10,681 | | | | | | (7,121) | | | | | | — | | | | | | 3,560 | | | | | | 127,129 | | | | | | 29,190 | | | | | | 59,809 | | |
亚太地区、中东和美国
|
| | | | 167,291 | | | | | | 39,789 | | | | | | (33,552) | | | | | | — | | | | | | 6,237 | | | | | | 173,528 | | | | | | 26,200 | | | | | | 49,504 | | |
各细分市场合计
|
| | | | 1,385,124 | | | | | | 316,186 | | | | | | (269,987) | | | | | | — | | | | | | 46,199 | | | | | | 1,431,323 | | | | | | 242,980 | | | | | | 698,974 | | |
2020年2月29日 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
地理业务部门
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,383,980 | | | | | | 335,692 | | | | | | (294,723) | | | | | | (7,484) | | | | | | 33,485 | | | | | | 1,417,465 | | | | | | 243,989 | | | | | | 747,229 | | |
非洲-其他
|
| | | | 106,977 | | | | | | 1,513 | | | | | | — | | | | | | 7,484 | | | | | | 8,997 | | | | | | 115,974 | | | | | | 6,152 | | | | | | 42,098 | | |
欧洲
|
| | | | 168,314 | | | | | | 14,092 | | | | | | (9,140) | | | | | | — | | | | | | 4,952 | | | | | | 173,266 | | | | | | 40,193 | | | | | | 81,782 | | |
亚太地区、中东和美国
|
| | | | 228,446 | | | | | | 69,893 | | | | | | (63,151) | | | | | | — | | | | | | 6,742 | | | | | | 235,188 | | | | | | 36,690 | | | | | | 66,376 | | |
各细分市场合计
|
| | | | 1,887,717 | | | | | | 421,190 | | | | | | (367,014) | | | | | | — | | | | | | 54,176 | | | | | | 1,941,893 | | | | | | 327,024 | | | | | | 937,485 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
调整后的EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | |
物业、厂房和设备折旧(1)
|
| | | | (270,315) | | | | | | (211,351) | | | | | | (282,976) | | |
无形资产摊销(2)
|
| | | | (18,750) | | | | | | (8,639) | | | | | | (12,786) | | |
公司费用
|
| | | | (301) | | | | | | (10,604) | | | | | | (10,801) | | |
营业利润
|
| | | | 565,975 | | | | | | 468,380 | | | | | | 630,922 | | |
财务收入
|
| | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
财务成本
|
| | | | (4,833) | | | | | | (14,238) | | | | | | (16,831) | | |
税前利润
|
| | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
征税
|
| | | | (170,130) | | | | | | (126,329) | | | | | | (173,157) | | |
当期利润
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
总资产 | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,242,430 | | | | | | 1,082,379 | | | | | | 1,145,039 | | |
非洲-其他
|
| | | | 178,421 | | | | | | 177,493 | | | | | | 196,156 | | |
欧洲
|
| | | | 293,827 | | | | | | 253,377 | | | | | | 275,290 | | |
亚太地区、中东和美国
|
| | | | 284,487 | | | | | | 221,180 | | | | | | 227,968 | | |
各细分市场合计
|
| | | | 1,999,165 | | | | | | 1,734,429 | | | | | | 1,844,453 | | |
企业
|
| | | | 2,900 | | | | | | 541 | | | | | | 804 | | |
总资产
|
| | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
南非
|
| | | | 882,262 | | | | | | 764,628 | | | | | | 820,658 | | |
非洲-其他
|
| | | | 83,660 | | | | | | 97,626 | | | | | | 96,263 | | |
欧洲
|
| | | | 240,612 | | | | | | 198,416 | | | | | | 221,840 | | |
亚太地区、中东和美国
|
| | | | 168,634 | | | | | | 124,047 | | | | | | 139,018 | | |
各细分市场合计
|
| | | | 1,375,168 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
企业
|
| | | | 2,673 | | | | | | — | | | | | | — | | |
非流动资产合计
|
| | | | 1,377,841 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
| | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
南非
|
| | | | 242,747 | | | | | | 223,980 | | | | | | 308,936 | | |
非洲-其他
|
| | | | 5,642 | | | | | | 6,003 | | | | | | 9,427 | | |
欧洲
|
| | | | 36,327 | | | | | | 54,294 | | | | | | 50,974 | | |
亚太地区、中东和美国
|
| | | | 52,706 | | | | | | 39,692 | | | | | | 53,631 | | |
各细分市场合计
|
| | | | 337,422 | | | | | | 323,969 | | | | | | 422,968 | | |
企业
|
| | | | — | | | | | | — | | | | | | — | | |
总资本支出
|
| | | | 337,422 | | | | | | 323,969 | | | | | | 422,968 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
总负债
|
| | | | | | | | | | | | | | | | | | |
南非
|
| | | | 554,962 | | | | | | 393,843 | | | | | | 405,238 | | |
非洲-其他
|
| | | | 58,203 | | | | | | 48,651 | | | | | | 56,088 | | |
欧洲
|
| | | | 88,399 | | | | | | 89,952 | | | | | | 90,547 | | |
亚太地区、中东和美国
|
| | | | 105,698 | | | | | | 56,574 | | | | | | 68,205 | | |
各细分市场合计
|
| | | | 807,262 | | | | | | 589,020 | | | | | | 620,078 | | |
企业
|
| | | | 51 | | | | | | 1,133 | | | | | | 44 | | |
总负债
|
| | | | 807,313 | | | | | | 590,153 | | | | | | 620,122 | | |
| | |
截至2020年11月30日
|
| |
截至2019年11月30日
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累计
折旧 |
| |
携带
值 |
| |
成本
|
| |
累计
折旧 |
| |
携带
值 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 1,826 | | | | | | — | | | | | | 1,826 | | | | | | 2,034 | | | | | | — | | | | | | 2,034 | | |
大写远程信息处理设备
|
| | | | 1,729,879 | | | | | | (972,169) | | | | | | 757,710 | | | | | | 1,390,805 | | | | | | (721,327) | | | | | | 669,478 | | |
家具、固定装置和设备
|
| | | | 20,056 | | | | | | (14,219) | | | | | | 5,837 | | | | | | 18,400 | | | | | | (12,819) | | | | | | 5,581 | | |
租赁改进
|
| | | | 27,139 | | | | | | (17,004) | | | | | | 10,135 | | | | | | 18,869 | | | | | | (13,219) | | | | | | 5,650 | | |
厂房和机械
|
| | | | 3,936 | | | | | | (3,338) | | | | | | 598 | | | | | | 5,073 | | | | | | (4,530) | | | | | | 543 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 69,625 | | | | | | (43,988) | | | | | | 25,637 | | | | | | 69,392 | | | | | | (42,189) | | | | | | 27,203 | | |
机动车辆
|
| | | | 117,138 | | | | | | (73,598) | | | | | | 43,539 | | | | | | 115,048 | | | | | | (62,150) | | | | | | 52,898 | | |
属性
|
| | | | 86,798 | | | | | | (32,080) | | | | | | 54,718 | | | | | | 58,926 | | | | | | (29,207) | | | | | | 29,719 | | |
合计
|
| | | | 2,056,397 | | | | | | (1,156,396) | | | | | | 900,001 | | | | | | 1,678,547 | | | | | | (885,441) | | | | | | 793,106 | | |
| | |
截至2020年2月29日
|
| |||||||||||||||
| | |
成本
|
| |
累计
折旧 |
| |
账面价值
|
| |||||||||
自有资产 | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 2,115 | | | | | | — | | | | | | 2,115 | | |
大写远程信息处理设备
|
| | | | 1,485,475 | | | | | | (776,594) | | | | | | 708,881 | | |
家具、固定装置和设备
|
| | | | 19,253 | | | | | | (13,035) | | | | | | 6,218 | | |
租赁改进
|
| | | | 20,249 | | | | | | (14,893) | | | | | | 5,356 | | |
厂房和机械
|
| | | | 3,820 | | | | | | (3,107) | | | | | | 713 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 63,793 | | | | | | (35,741) | | | | | | 28,052 | | |
机动车辆
|
| | | | 124,893 | | | | | | (65,055) | | | | | | 59,838 | | |
属性
|
| | | | 66,130 | | | | | | (22,797) | | | | | | 43,333 | | |
合计
|
| | | | 1,785,728 | | | | | | (931,222) | | | | | | 854,506 | | |
| | |
打开
余额 |
| |
添加
|
| |
处置
|
| |
翻译
调整 |
| |
折旧
|
| |
关闭
余额 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 2,115 | | | | | | — | | | | | | — | | | | | | (289) | | | | | | — | | | | | | 1,826 | | |
大写远程信息处理设备
|
| | | | 708,881 | | | | | | 274,234 | | | | | | (7,145) | | | | | | 7,677 | | | | | | (225,954) | | | | | | 757,710 | | |
家具、固定装置和设备
|
| | | | 6,218 | | | | | | 1,860 | | | | | | (504) | | | | | | (91) | | | | | | (1,745) | | | | | | 5,738 | | |
租赁改进
|
| | | | 5,356 | | | | | | 7,391 | | | | | | — | | | | | | 107 | | | | | | (2,719) | | | | | | 10,135 | | |
厂房和机械
|
| | | | 713 | | | | | | — | | | | | | — | | | | | | 47 | | | | | | (162) | | | | | | 598 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 28,052 | | | | | | 6,432 | | | | | | (8) | | | | | | (140) | | | | | | (8,698) | | | | | | 25,638 | | |
机动车辆
|
| | | | 59,838 | | | | | | 3,483 | | | | | | (4,741) | | | | | | (24) | | | | | | (15,017) | | | | | | 43,539 | | |
属性
|
| | | | 43,333 | | | | | | 26,713 | | | | | | (706) | | | | | | 1,514 | | | | | | (16,120) | | | | | | 54,718 | | |
合计
|
| | | | 854,506 | | | | | | 320,113 | | | | | | (13,104) | | | | | | 8,801 | | | | | | (270,315) | | | | | | 900,001 | | |
| | |
打开
余额 |
| |
添加
|
| |
处置
|
| |
翻译
调整 |
| |
折旧
|
| |
关闭
余额 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 72 | | | | | | — | | | | | | 2,034 | | |
大写远程信息处理设备
|
| | | | 549,982 | | | | | | 287,904 | | | | | | — | | | | | | 1,875 | | | | | | (170,283) | | | | | | 669,478 | | |
家具、固定装置和设备
|
| | | | 5,453 | | | | | | 2,400 | | | | | | (35) | | | | | | (187) | | | | | | (2,050) | | | | | | 5,581 | | |
租赁改进
|
| | | | 5,075 | | | | | | 2,951 | | | | | | — | | | | | | 336 | | | | | | (2,712) | | | | | | 5,650 | | |
厂房和机械
|
| | | | 302 | | | | | | 781 | | | | | | — | | | | | | (81) | | | | | | (459) | | | | | | 543 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 29,279 | | | | | | 6,090 | | | | | | (18) | | | | | | (876) | | | | | | (7,272) | | | | | | 27,203 | | |
机动车辆
|
| | | | 70,960 | | | | | | 3,762 | | | | | | (2,143) | | | | | | (5,087) | | | | | | (14,594) | | | | | | 52,898 | | |
属性
|
| | | | 38,139 | | | | | | 9,263 | | | | | | (733) | | | | | | (2,969) | | | | | | (13,981) | | | | | | 29,719 | | |
合计
|
| | | | 701,152 | | | | | | 313,151 | | | | | | (2,929) | | | | | | (6,917) | | | | | | (211,351) | | | | | | 793,106 | | |
| | |
打开
余额 |
| |
添加
|
| |
处置
|
| |
翻译
调整 |
| |
折旧
|
| |
关闭
余额 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
自有资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建筑物
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 2,115 | | |
大写远程信息处理设备
|
| | | | 549,982 | | | | | | 369,156 | | | | | | — | | | | | | 16,554 | | | | | | (226,811) | | | | | | 708,881 | | |
家具、固定装置和设备
|
| | | | 5,453 | | | | | | 2,622 | | | | | | (210) | | | | | | 323 | | | | | | (1,970) | | | | | | 6,218 | | |
租赁改进
|
| | | | 5,075 | | | | | | 4,158 | | | | | | (257) | | | | | | 115 | | | | | | (3,735) | | | | | | 5,356 | | |
厂房和机械
|
| | | | 302 | | | | | | 965 | | | | | | — | | | | | | 25 | | | | | | (579) | | | | | | 713 | | |
使用权资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT设备
|
| | | | 29,279 | | | | | | 11,822 | | | | | | (2,436) | | | | | | 506 | | | | | | (11,119) | | | | | | 28,052 | | |
机动车辆
|
| | | | 70,960 | | | | | | 10,708 | | | | | | (2,097) | | | | | | 553 | | | | | | (20,286) | | | | | | 59,838 | | |
属性
|
| | | | 38,139 | | | | | | 22,285 | | | | | | (784) | | | | | | 2,169 | | | | | | (18,476) | | | | | | 43,333 | | |
合计
|
| | | | 701,152 | | | | | | 421,716 | | | | | | (5,784) | | | | | | 20,398 | | | | | | (282,976) | | | | | | 854,506 | | |
| | |
截至2020年11月30日
|
| |
截至2019年11月30日
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
销售佣金资本化
|
| | | | 320,022 | | | | | | (132,385) | | | | | | 187,637 | | | | | | 226,954 | | | | | | (89,628) | | | | | | 137,326 | | |
合计
|
| | | | 320,022 | | | | | | (132,385) | | | | | | 187,637 | | | | | | 226,954 | | | | | | (89,628) | | | | | | 137,326 | | |
| | |
截至2020年2月29日
|
| |||||||||||||||
| | |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
销售佣金资本化
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | |
合计
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | |
| | |
打开
余额 |
| |
添加
|
| |
处置
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
2020年11月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售佣金资本化
|
| | | | 144,549 | | | | | | 77,620 | | | | | | (666) | | | | | | 1,140 | | | | | | (35,006) | | | | | | 187,637 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| |||||||||||||||
2019年11月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售佣金资本化
|
| | | | 108,547 | | | | | | 50,480 | | | | | | 1,289 | | | | | | (22,990) | | | | | | 137,326 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| |||||||||||||||
2020年2月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售佣金资本化
|
| | | | 108,547 | | | | | | 64,437 | | | | | | 2,827 | | | | | | (31,262) | | | | | | 144,549 | | |
| | |
截至2020年11月30日
|
| |
截至2019年11月30日
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
产品开发成本
|
| | | | 74,380 | | | | | | (23,467) | | | | | | 50,913 | | | | | | 30,488 | | | | | | (3,040) | | | | | | 27,448 | | |
计算机软件
|
| | | | 13,755 | | | | | | (9,554) | | | | | | 4,201 | | | | | | 9,946 | | | | | | (6,553) | | | | | | 3,393 | | |
| | | | | 88,135 | | | | | | (33,021) | | | | | | 55,114 | | | | | | 40,434 | | | | | | (9,593) | | | | | | 30,841 | | |
| | |
截至2020年2月29日
|
| |||||||||||||||
| | |
成本
|
| |
累计
摊销 |
| |
携带
值 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
产品开发成本
|
| | | | 46,452 | | | | | | (9,385) | | | | | | 37,067 | | |
计算机软件
|
| | | | 11,029 | | | | | | (7,357) | | | | | | 3,672 | | |
| | | | | 57,481 | | | | | | (16,742) | | | | | | 40,739 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额 |
| |||||||||||||||
以千兰特为单位的数字 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
产品开发成本
|
| | | | 37,067 | | | | | | 30,912 | | | | | | (856) | | | | | | (16,210) | | | | | | 50,913 | | |
计算机软件
|
| | | | 3,672 | | | | | | 2,791 | | | | | | 278 | | | | | | (2,540) | | | | | | 4,201 | | |
| | | | | 40,739 | | | | | | 33,703 | | | | | | (578) | | | | | | (18,750) | | | | | | 55,114 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
关闭
余额
|
| |||||||||||||||
以千兰特为单位的数字 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
产品开发成本
|
| | | | 13,636 | | | | | | 18,215 | | | | | | 1,403 | | | | | | (5,806) | | | | | | 27,448 | | |
计算机软件
|
| | | | 4,822 | | | | | | 1,866 | | | | | | (462) | | | | | | (2,833) | | | | | | 3,393 | | |
| | | | | 18,458 | | | | | | 20,081 | | | | | | 941 | | | | | | (8,639) | | | | | | 30,841 | | |
| | |
打开
余额 |
| |
添加
|
| |
翻译
调整 |
| |
摊销
|
| |
处置
|
| |
关闭
余额 |
| ||||||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||||||||
产品开发成本
|
| | | | 13,636 | | | | | | 31,178 | | | | | | 1,403 | | | | | | (9,150) | | | | | | — | | | | | | 37,067 | | |
计算机软件
|
| | | | 4,822 | | | | | | 3,067 | | | | | | (214) | | | | | | (3,636) | | | | | | (367) | | | | | | 3,672 | | |
| | | | | 18,458 | | | | | | 34,245 | | | | | | 1,189 | | | | | | (12,786) | | | | | | (367) | | | | | | 40,739 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
可安装的远程信息处理设备 -
|
| | | | 100,667 | | | | | | 86,981 | | | | | | 46,203 | | |
车载库存安装的远程信息处理设备 -
|
| | | | 22,107 | | | | | | — | | | | | | 15,980 | | |
组件
|
| | | | 69,906 | | | | | | 54,603 | | | | | | 69,816 | | |
正在进行的工作
|
| | | | 18,396 | | | | | | 6,991 | | | | | | 2,009 | | |
耗材
|
| | | | 23,363 | | | | | | 22,547 | | | | | | 19,658 | | |
| | | | | 234,439 | | | | | | 171,122 | | | | | | 153,666 | | |
报废存货余量
|
| | | | (3,140) | | | | | | (803) | | | | | | (2,050) | | |
| | | | | 231,299 | | | | | | 170,319 | | | | | | 151,616 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
贸易应收账款
|
| | | | 314,221 | | | | | | 260,915 | | | | | | 268,749 | | |
预计信贷损失拨备
|
| | | | (82,858) | | | | | | (52,779) | | | | | | (51,657) | | |
| | | | | 231,363 | | | | | | 208,136 | | | | | | 217,092 | | |
其他应收账款 | | | | | | | | | | | | | | | | | | | |
提前还款
|
| | | | 34,490 | | | | | | 18,223 | | | | | | 21,170 | | |
存款
|
| | | | 5,607 | | | | | | 4,724 | | | | | | 6,044 | | |
各种欠款
|
| | | | 9,232 | | | | | | 5,764 | | | | | | 7,176 | | |
增值税
|
| | | | 4,108 | | | | | | 531 | | | | | | 265 | | |
| | | | | 284,800 | | | | | | 237,378 | | | | | | 251,747 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
现金和现金等价物包括: | | | | | | | | | | | | | | | | | | | |
手头现金
|
| | | | 515 | | | | | | 218 | | | | | | 313 | | |
银行余额
|
| | | | 69,430 | | | | | | 115,560 | | | | | | 123,150 | | |
短期存款
|
| | | | 18,488 | | | | | | 18,674 | | | | | | 23,128 | | |
| | | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
银行透支
|
| | | | (21,725) | | | | | | — | | | | | | — | | |
| | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
流动资产
|
| | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
流动负债
|
| | | | (21,725) | | | | | | — | | | | | | — | | |
| | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
期初余额
|
| | | | 208,782 | | | | | | 80,377 | | | | | | 80,377 | | |
本期延期金额
|
| | | | 237,848 | | | | | | 229,367 | | | | | | 275,584 | | |
当期已发放为收入的金额
|
| | | | (195,631) | | | | | | (122,954) | | | | | | (152,420) | | |
转换调整
|
| | | | (2,967) | | | | | | 1,894 | | | | | | 5,241 | | |
期末余额
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
非流动负债
|
| | | | 79,386 | | | | | | 40,499 | | | | | | 55,817 | | |
流动负债
|
| | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
| | | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
到期日分析 | | | | | | | | | | | | | | | | | | | |
-一年内
|
| | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
-在两到四年内
|
| | | | 73,460 | | | | | | 36,449 | | | | | | 50,296 | | |
-超过五年
|
| | | | 5,926 | | | | | | 4,050 | | | | | | 5,521 | | |
预收金额现值
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
兰德招商银行有限公司
|
| | | | — | | | | | | 34,438 | | | | | | 2,760 | | |
Caixa Geral de Depositos S.A.
|
| | | | 17,458 | | | | | | 20,424 | | | | | | 20,209 | | |
| | | | | 17,458 | | | | | | 54,862 | | | | | | 22,969 | | |
减少:短期部分
|
| | | | (1,404) | | | | | | (5,095) | | | | | | (5,154) | | |
长期部分
|
| | | | 16,054 | | | | | | 49,767 | | | | | | 17,815 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月30日
2020 |
| |
11月30日
2019 |
| |
2月29日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
贸易应付款
|
| | | | 105,241 | | | | | | 42,862 | | | | | | 57,109 | | |
应计费用
|
| | | | 78,530 | | | | | | 34,591 | | | | | | 84,028 | | |
各种债权人
|
| | | | 49,138 | | | | | | 17,496 | | | | | | 7,675 | | |
增值税
|
| | | | 27,264 | | | | | | 25,189 | | | | | | 22,160 | | |
| | | | | 260,173 | | | | | | 120,138 | | | | | | 170,972 | | |
| | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
与客户的合同收入 | | | | | | | | | | | | | | | | | | | |
订阅收入
|
| | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 1,887,717 | | |
硬件销售
|
| | | | 25,567 | | | | | | 36,666 | | | | | | 36,852 | | |
安装收入
|
| | | | 2,950 | | | | | | 580 | | | | | | 752 | | |
| | | | | 1,663,558 | | | | | | 1,422,370 | | | | | | 1,925,321 | | |
其他收入 | | | | | | | | | | | | | | | | | | | |
杂项合同费
|
| | | | 11,244 | | | | | | 8,953 | | | | | | 16,572 | | |
总收入
|
| | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 1,941,893 | | |
| | |
截至2020年11月30日的9个月
|
| |||||||||||||||||||||||||||
| | |
订阅
收入 |
| |
硬件
销售额 |
| |
安装
收入 |
| |
其他
合同费 |
| |
合计
|
| |||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||
主要地理市场 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,013,343 | | | | | | 12,583 | | | | | | 1,335 | | | | | | 9,218 | | | | | | 1,042,206 | | |
非洲-其他
|
| | | | 90,921 | | | | | | 8,194 | | | | | | 712 | | | | | | — | | | | | | 88,460 | | |
欧洲
|
| | | | 123,569 | | | | | | 2,716 | | | | | | 485 | | | | | | 1,060 | | | | | | 127,129 | | |
亚太地区、中东和美国
|
| | | | 211,288 | | | | | | 2,074 | | | | | | 418 | | | | | | 966 | | | | | | 214,746 | | |
总收入
|
| | | | 1,635,041 | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 1,674,802 | | |
收入确认时间 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某个时间点传输的产品
|
| | | | — | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 39,761 | | |
随时间转移的服务
|
| | | | 1,635,041 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,635,041 | | |
总收入
|
| | | | 1,635,041 | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 1,674,802 | | |
| | |
截至2019年11月30日的9个月
|
| |||||||||||||||||||||||||||
| | |
订阅
收入 |
| |
硬件
销售额 |
| |
安装
收入 |
| |
其他
合同费 |
| |
合计
|
| |||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||
主要地理市场 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,014,185 | | | | | | 21,345 | | | | | | 267 | | | | | | 7,251 | | | | | | 1,043,048 | | |
非洲-其他
|
| | | | 80,080 | | | | | | 6,996 | | | | | | 143 | | | | | | 400 | | | | | | 87,619 | | |
欧洲
|
| | | | 123,568 | | | | | | 3,425 | | | | | | 70 | | | | | | 65 | | | | | | 127,128 | | |
亚太地区、中东和美国
|
| | | | 167,291 | | | | | | 4,900 | | | | | | 100 | | | | | | 1,237 | | | | | | 173,528 | | |
总收入
|
| | | | 1,385,124 | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 1,431,323 | | |
收入确认时间 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某个时间点传输的产品
|
| | | | — | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 46,199 | | |
随时间推移传输的服务。
|
| | | | 1,385,124 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,385,124 | | |
总收入
|
| | | | 1,385,124 | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 1,431,323 | | |
| | |
截至2020年2月的年度
|
| |||||||||||||||||||||||||||
| | |
订阅
收入 |
| |
硬件
销售额 |
| |
安装
收入 |
| |
其他
合同费 |
| |
合计
|
| |||||||||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||||||||||||||
主要地理市场 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,383,980 | | | | | | 17,429 | | | | | | 356 | | | | | | 15,700 | | | | | | 1,417,465 | | |
非洲-其他
|
| | | | 106,977 | | | | | | 8,343 | | | | | | 170 | | | | | | 484 | | | | | | 115,974 | | |
欧洲
|
| | | | 168,314 | | | | | | 4,670 | | | | | | 95 | | | | | | 187 | | | | | | 173,266 | | |
亚太地区、中东和美国
|
| | | | 228,446 | | | | | | 6,410 | | | | | | 131 | | | | | | 201 | | | | | | 235,188 | | |
总收入
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
收入确认时间 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某个时间点传输的产品
|
| | | | — | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 54,176 | | |
随时间推移传输的服务。
|
| | | | 1,887,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,887,717 | | |
总收入
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
| | |
截至9个月
|
| |
年终
|
| |||||||||||||||
| | |
备注
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| ||||||||||||||||||
营业利润在计入下列费用后列报:
|
| | | | | | | | | | | | | | | | | | | | | |
审计师薪酬
|
| | | | | | | 4,717 | | | | | | 4,850 | | | | | | 6,282 | | |
-本期(审核服务)
|
| | | | | | | 4,717 | | | | | | 4,755 | | | | | | 6,207 | | |
-本期(其他服务)
|
| | | | | | | — | | | | | | 75 | | | | | | 75 | | |
物业、厂房和设备折旧
|
| | | | | | | 270,315 | | | | | | 211,352 | | | | | | 282,976 | | |
资本化佣金资产摊销
|
| | | | | | | 35,006 | | | | | | 22,990 | | | | | | 31,262 | | |
无形资产摊销
|
| | | | | | | 18,750 | | | | | | 8,639 | | | | | | 12,786 | | |
将存货减记为可变现净值
|
| | | | | | | — | | | | | | — | | | | | | 7,623 | | |
研发
|
| | | | | | | 54,205 | | | | | | 33,476 | | | | | | 44,924 | | |
员工成本
|
| | | | | | | 371,894 | | | | | | 285,202 | | | | | | 343,417 | | |
| | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
税前利润
|
| | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
调整 | | | | | 323,445 | | | | | | 252,696 | | | | | | 339,630 | | |
物业、厂房和设备折旧
|
| | | | 270,315 | | | | | | 211,352 | | | | | | 282,976 | | |
无形资产摊销
|
| | | | 18,750 | | | | | | 8,639 | | | | | | 12,786 | | |
资本化佣金资产摊销
|
| | | | 35,006 | | | | | | 22,990 | | | | | | 31,262 | | |
处置财产、厂房和设备的利润
|
| | | | (744) | | | | | | (1,239) | | | | | | (748) | | |
财务收入
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | |
财务成本
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | |
保修费拨备
|
| | | | (863) | | | | | | (1,678) | | | | | | (885) | | |
营运资金变动前运营产生的现金
|
| | | | 888,439 | | | | | | 708,444 | | | | | | 956,313 | | |
营运资金变动 | | | | | | | | | | | | | | | | | | | |
(增加)/减少库存
|
| | | | (79,315) | | | | | | 35,707 | | | | | | 55,380 | | |
贸易和其他应收账款增加
|
| | | | (34,871) | | | | | | (21,789) | | | | | | (36,778) | | |
贸易和其他应付款增加/(减少)
|
| | | | 91,600 | | | | | | (12,920) | | | | | | 15,671 | | |
预收金额增加
|
| | | | 36,615 | | | | | | 104,424 | | | | | | 128,405 | | |
根据IFRS 15增加资本化佣金资产
|
| | | | (67,301) | | | | | | (50,480) | | | | | | (64,437) | | |
运营产生的现金
|
| | | | 835,167 | | | | | | 763,386 | | | | | | 1,054,554 | | |
| | | |
关系
|
| |||
|
关联方
|
| | One Cell社区电话专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | One Cell社区服务专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | One Cell Data Solutions专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | One Cell纳米比亚所有权有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | OneCell控股有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | 紫雨地产第444号产权有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | One Cell专有有限公司 | | | IJ Calisto在本公司拥有实益权益 | |
| | | | 凯驰教育基金(NPO) | | | 南非实体助学金(Bursary Funding - South Africa Entities) | |
| | | | J Marais | | | 股东 - CarTrack控股有限公司 | |
| | | | P LIM | | | 股东 - CarTrack技术公司 | |
| | | | Bumbene House私有有限公司 | | | 由BEE出资的公司 - CarTrack控股有限公司 | |
| | | | J de Wet | | | 股东 - CarTrack新西兰有限公司 | |
| | | | Brick Capital Polska sp.zo.o | | | IJ Calisto在本公司拥有实益权益 | |
| | | | Georgem Property Limited | | | J Marais在本公司拥有实益权益 | |
| | | | F Calisto | | | IJ Calisto家族 | |
| | | | CarTrack莫桑比克LDA | | | IJ Calisto在本公司拥有实益权益 | |
| | | | CFC sp.zo.o | | | B Debski是导演 | |
| | | | 主要业务 | | | B Debski是导演 | |
| | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
关联方余额 | | | | | | | | | | | | | | | | | | | |
Bumbene House私有有限公司
|
| | | | 11,000 | | | | | | — | | | | | | 11,000 | | |
凯驰教育基金(NPO)
|
| | | | — | | | | | | 2 | | | | | | — | | |
J Marais
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
J de Wet
|
| | | | (4,977) | | | | | | (5,510) | | | | | | (5,679) | | |
P LIM
|
| | | | (2,934) | | | | | | (2,254) | | | | | | (2,683) | | |
| | | | | 3,089 | | | | | | (7,749) | | | | | | 2,651 | | |
应收贸易款/(贸易应付款)中包含的关联方金额
|
| | | | | | | | | | | | | | | | | | |
贸易应收账款 | | | | | | | | | | | | | | | | | | | |
One Cell专有有限公司
|
| | | | — | | | | | | 1,582 | | | | | | — | | |
J Marais
|
| | | | — | | | | | | — | | | | | | 7 | | |
OneCell控股有限公司
|
| | | | — | | | | | | 3 | | | | | | — | | |
紫雨地产第444号产权有限公司
|
| | | | — | | | | | | 2,860 | | | | | | — | | |
One Cell社区服务专有有限公司
|
| | | | — | | | | | | 2,950 | | | | | | — | | |
Mulamobile(Pty)Ltd
|
| | | | 4 | | | | | | — | | | | | | — | | |
贸易应付款
|
| | | | | | | | | | | | | | | | | | |
One Cell社区服务专有有限公司
|
| | | | — | | | | | | (11) | | | | | | — | | |
主要业务
|
| | | | (2,334) | | | | | | (2,065) | | | | | | (399) | | |
| | | | | (2,330) | | | | | | 5,319 | | | | | | (392) | | |
关联方交易 | | | | | | | | | | | | | | | | | | | |
对关联方的销售
|
| | | | | | | | | | | | | | | | | | |
One Cell专有有限公司
|
| | | | — | | | | | | (217) | | | | | | (407) | | |
CFC.Sp.Zo.O
|
| | | | (199) | | | | | | — | | | | | | — | | |
Brick Capital Polska SPZ0.0
|
| | | | (2) | | | | | | — | | | | | | — | | |
Mulamobile(Pty)Ltd
|
| | | | (62) | | | | | | — | | | | | | — | | |
| | | | | (263) | | | | | | (217) | | | | | | (407) | | |
关联方采购 | | | | | | | | | | | | | | | | | | | |
OneCell控股有限公司
|
| | | | 83 | | | | | | 138 | | | | | | 240 | | |
One Cell专有有限公司
|
| | | | 319 | | | | | | 277 | | | | | | 437 | | |
Brick Capital Polska SPZ0.0
|
| | | | 33 | | | | | | — | | | | | | — | | |
One Cell社区服务专有有限公司
|
| | | | 4,703 | | | | | | 1,334 | | | | | | 2,796 | | |
Mulamobile(Pty)Ltd
|
| | | | 238 | | | | | | — | | | | | | — | | |
CarTrack莫桑比克LDA
|
| | | | — | | | | | | — | | | | | | 4,464 | | |
| | | | | 5,376 | | | | | | 1,749 | | | | | | 7,937 | | |
支付给关联方的租金 | | | | | | | | | | | | | | | | | | | |
紫雨地产第444号产权有限公司
|
| | | | 9,893 | | | | | | 11,044 | | | | | | 16,449 | | |
主要业务
|
| | | | 930 | | | | | | 763 | | | | | | 895 | | |
Brick Capital LDA
|
| | | | 1,110 | | | | | | — | | | | | | — | | |
Brick Capital Polska sp.zo.o
|
| | | | 1,593 | | | | | | 1,443 | | | | | | 1,663 | | |
F Calisto
|
| | | | 789 | | | | | | 659 | | | | | | 880 | | |
| | | | | 14,315 | | | | | | 13,909 | | | | | | 19,887 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月1日
2020 |
| |||||||||
| | |
以千兰特为单位的数字
|
| |||||||||||||||
2020年11月30日 | | | | | |||||||||||||||
金融资产 | | | | | | | | | | | | | | | | | | | |
关联方借款
|
| | | | 11,000 | | | | | | 1,900 | | | | | | 11,013 | | |
贸易和其他应收账款
|
| | | | 246,202 | | | | | | 218,624 | | | | | | 230,312 | | |
现金和现金等价物
|
| | | | 88,433 | | | | | | 134,452 | | | | | | 145,787 | | |
| | | | | 345,635 | | | | | | 354,976 | | | | | | 387,112 | | |
金融负债 | | | | | | | | | | | | | | | | | | | |
关联方借款
|
| | | | 7,911 | | | | | | 7,764 | | | | | | 8,362 | | |
资本化租赁负债
|
| | | | 90,012 | | | | | | 99,107 | | | | | | 98,997 | | |
贸易和其他应付款
|
| | | | 232,909 | | | | | | 94,949 | | | | | | 148,812 | | |
定期贷款
|
| | | | 17,458 | | | | | | 54,862 | | | | | | 22,969 | | |
银行透支
|
| | | | 21,725 | | | | |
|
—
|
| | | |
|
—
|
| |
预收金额
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | | | | 618,047 | | | | | | 445,366 | | | | | | 487,922 | | |
| | |
截至9个月
|
| |
年终
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月1日
2020 |
| |||||||||
| | |
兰德数字
|
| |||||||||||||||
基本和稀释后每股收益 | | | | | | | | | | | | | | | | | | | |
基本每股收益和稀释后每股收益是根据普通股股东应占利润和已发行普通股的加权平均数计算的。
|
| | | | | | | | | | | | | | | | | | |
基本和稀释后每股收益 | | | | | | | | | | | | | | | | | | | |
基本和稀释后每股收益
|
| | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
年初发行的普通股加权平均数/注册日期
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
基本收入
普通股股东应占利润(R‘000) |
| | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
稀释后每股基本收益
基本每股收益 基本每股收益 |
| | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
年初发行的普通股加权平均数
|
| | | | | | | | | | | | | | | | | | |
基本收入
Karoooo(R‘000)普通股股东应占利润 |
| | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |