|
新加坡
(州或其他司法管轄區 公司或組織) |
| |
7372
(主要標準行業 分類代碼號) |
| |
不適用
(税務局僱主 識別碼) |
|
|
約翰·B·米德
Roshni銀行家Cariello Davis Polk&Wardwell LLP 列剋星敦大道450號 紐約,NY 10017 (212) 450-4000 |
| |
約書亞·韋克斯勒
Meredith Mackey Fry,Frank,Harris,Shriver&Jacobson LLP 紐約廣場一號 紐約,NY 10004 (212) 859-8000 |
|
| | |||||||||||
擬註冊的各類證券名稱
|
| | |
建議的最大值
聚合產品 價格(1)(2) |
| | |
金額
註冊費 |
| |||
普通股,每股無面值
|
| | |
$
|
| | | | $ | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | II | | |
財務信息展示
|
| | | | II | | |
市場和行業數據
|
| | | | III | | |
商標
|
| | | | III | | |
摘要
|
| | | | 1 | | |
產品
|
| | | | 9 | | |
彙總財務和其他信息
|
| | | | 11 | | |
風險因素
|
| | | | 16 | | |
有關前瞻性陳述的告誡聲明
|
| | | | 50 | | |
收益使用情況
|
| | | | 52 | | |
股利和股利政策
|
| | | | 53 | | |
匯率
|
| | | | 54 | | |
企業重組
|
| | | | 55 | | |
大寫
|
| | | | 56 | | |
稀釋
|
| | | | 57 | | |
選定的財務和其他信息
|
| | | | 58 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 62 | | |
創始人來函
|
| | | | 91 | | |
業務
|
| | | | 92 | | |
規章
|
| | | | 110 | | |
管理
|
| | | | 115 | | |
某些關係和關聯方交易
|
| | | | 119 | | |
委託人和銷售股東
|
| | | | 121 | | |
股本説明
|
| | | | 122 | | |
有資格未來出售的股票
|
| | | | 142 | | |
税務方面的考慮
|
| | | | 144 | | |
承銷
|
| | | | 152 | | |
產品費用
|
| | | | 157 | | |
法律事務
|
| | | | 157 | | |
專家
|
| | | | 157 | | |
會計師變更
|
| | | | 158 | | |
民事責任處理與執行送達
|
| | | | 159 | | |
在哪裏可以找到更多信息
|
| | | | 160 | | |
財務報表
|
| | | | F-1 | | |
| | |
截至11月30日的9個月
|
| |
截至2月29日或28日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| ||||||||||||||||||
合併損益表:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
收入
|
| | | | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
銷售成本
|
| | | | (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 | | |
金融資產預計信貸損失
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
銷售和營銷
|
| | | | (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) | | |
研發
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
總運營費用
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
營業利潤
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
財務收入
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
財務成本
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
税前利潤
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
徵税
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
本期利潤
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
應佔利潤: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
父項的所有者
|
| | | | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
非控股權益
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Karoooo Pte的每股收益數據。有限公司
|
| | | | | | | ||||||||||||||||||||||||||||||
每股收益(美元/蘭特)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
稀釋
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
加權平均流通股數量(千股)
|
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Karooooo Pte的預計數據。有限公司(2):
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
預計每股收益 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
基礎版
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
稀釋
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
預計加權平均數
流通股(千股) |
| | | | | | | | | | | | | | | | | | | | | |
| | |
截至11月30日
|
| |
截至2月29日或28日
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| ||||||||||||||||||
財務狀況數據合併報表:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
非流動資產
|
| | | | 89.3 | | | | | | 1377.8 | | | | | | 1184.7 | | | | | | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
流動資產
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
總資產
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
非流動負債
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
流動負債
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
總負債
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
總股本
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
截至11月30日的9個月
|
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(單位:百萬美元,
除 外 訂户和 自由現金流 邊距)(1) |
| |
(單位:百萬盧比,
除 外 訂户 和自由現金 流量邊際) |
| |
(單位:百萬美元,
除 外 訂户和 自由現金流 邊距)(1) |
| |
(單位:百萬盧比,
除 外 訂户 和自由現金 流量邊際) |
| ||||||||||||||||||||||||
關鍵業務和財務指標:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
訂户(截至期末)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
訂閲收入(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
本期利潤
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
調整後的EBITDA(4)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 699.0 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
經營活動產生的淨現金
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 664.5 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
自由現金流(5)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
自由現金流利潤率(5)
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
截至的9個月
11月30日 |
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(以千為單位)
|
| |
(以千為單位)
|
| ||||||||||||||||||
全年利潤
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
少:財務收入
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
添加:財務成本
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
新增:税收
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
新增:折舊攤銷
|
| | | | 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 | | | | | | — | | |
調整後的EBITDA
|
| | |
|
855,341
|
| | | |
|
698,974
|
| | | |
|
937,485
|
| | | |
|
738,434
|
| |
| | |
截至的9個月
11月30日 |
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(單位為千盧比,免費除外
現金流利潤率) |
| |
(在R
中
千) |
| |
(免費除外
現金流 毛利) |
| |||||||||||||||
經營活動產生的淨現金
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
少:購置房產、廠房和設備
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
自由現金流
|
| | |
|
410,515
|
| | | |
|
360,577
|
| | | |
|
512,501
|
| | | |
|
50,197
|
| |
經營活動產生的淨現金佔收入的百分比
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
減去:房產、廠房和設備購置額佔revenue..的百分比
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
自由現金流利潤率
|
| | | | 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8月
|
| | | | 16.915 | | | | | | 17.272 | | | | | | 16.863 | | | | | | 17.685 | | |
2020年9月
|
| | | | 16.693 | | | | | | 16.734 | | | | | | 16.223 | | | | | | 17.188 | | |
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月至2021年1月22日)
|
| | | | 15.0625 | | | | | | 15.1664 | | | | | | 14.8925 | | | | | | 15.4863 | | |
| | |
截至2020年11月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
實際
|
| |
調整後的
|
| |
調整後的
|
| ||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| ||||||||||||
現金和現金等價物
|
| | | | 4.3 | | | | | | 66.7 | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | ||||||||||
負債(2): | | | | | | ||||||||||||||||||||
非流動負債
|
| | | | 17.0 | | | | | | 262.7 | | | | | | | | | | | | | ||
股東權益: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,無面值, 發行,
未完成的Actual和 Issued和 調整後未完成(3) |
| | | | — | | | | | | — | | | | | | | | | | | | | | |
業主投資
|
| | | | 2.0 | | | | | | 30.4 | | | | | | | | | | | | | | |
外幣折算儲備
|
| | | | 0.7 | | | | | | 11.1 | | | | | | | | | | | | | | |
留存收益
|
| | | | 52.9 | | | | | | 816.7 | | | | | | | | | | | | | | |
非控股權益(4)
|
| | | | 21.8 | | | | | | 336.5 | | | | | | | | | | | | | | |
股東權益總額
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | | | | | | | | | |
總市值
|
| | | | 94.4 | | | | | | 1,457.4 | | | | | | | | | | | | | | |
|
假設每股首次公開募股價格
|
| | | $ | | | |
|
2020年11月30日每股有形賬面淨值
|
| | | $ | | | |
|
新投資者每股有形賬面淨值增加
|
| | | | | | |
|
預計上市後每股有形賬面淨值
|
| | | | | | |
|
向新投資者攤薄每股普通股
|
| | | $ | | | |
| | |
普通股
購買 |
| |
合計
考慮事項 |
| |
平均
每件價格 共享 |
| ||||||||||||||||||
(單位為千,不包括百分比和每股金額)
|
| |
號碼
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| |||||||||||||||
首次公開募股前所有者
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
此次發行的投資者
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
合計 | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
截至11月30日的9個月
|
| |
截至2月29日或28日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| ||||||||||||||||||
合併利潤表
和損失: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
銷售成本
|
| | | | (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 | | |
金融資產的預期信貸損失
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷
|
| | | | (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) | | |
研發
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
總運營費用
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
營業利潤
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
財務收入
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
財務成本
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
税前利潤
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
徵税
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
本期利潤
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
|
| | |
截至11月30日的9個月
|
| |
截至2月29日或28日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| ||||||||||||||||||
應佔利潤: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
父項的所有者
|
| | | | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
非控股權益
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Karoooo Pte的每股收益數據。有限公司
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股收益(美元/蘭特)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版 | | | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
稀釋 | | | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
加權平均流通股數量
(千) |
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Karooooo Pte的預計數據。有限公司(2):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
預計每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
稀釋 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
預計加權平均流通股數量(千股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至11月30日
|
| |
截至2月29日或28日
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| ||||||||||||||||||
財務狀況數據合併報表:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產
|
| | | | 89.3 | | | | | | 1,377.8 | | | | | | 1,184.7 | | | | | | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
流動資產
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
總資產
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1,735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
非流動負債
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
| | |
截至11月30日
|
| |
截至2月29日或28日
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| |
百萬美元(1)
|
| |
百萬R
|
| |
百萬R
|
| ||||||||||||||||||
流動負債
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
總負債
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
總股本
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
截至11月30日的9個月
|
| |
截至2月28日/29日的年度,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(單位:百萬美元,
訂閲者除外 千和 自由現金 流量利潤率 百分比)(1) |
| |
(單位:百萬盧比,
除外
訂户 千和 自由現金 流量利潤率 百分比) |
| |
(單位:百萬美元,
除外
訂户 千和 自由現金 流量利潤率 百分比)(1) |
| |
(單位:百萬盧比,
除外
訂户 千和 自由現金 流量利潤率 百分比) |
| ||||||||||||||||||||||||
關鍵業務和財務指標: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
訂户(截至期末)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
訂閲收入(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
本期利潤
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
調整後的EBITDA(4)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 688.4 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
經營活動產生的淨現金
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 699.0 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
自由現金流(5)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
自由現金流利潤率(5)
|
| | | | 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
|
| |
%
|
| ||||||||||||||||||
訂户(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個月
|
| |
更改
|
| |
截至2月28日/29日的年度,
|
| |
更改
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
2020
|
| |
2019
|
| |
%
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
%
|
| |||||||||||||||||||||
| | |
(單位:美元
千)(1) |
| |
(以千為單位)
|
| | | | | | | |
(單位:美元
千)(1) |
| |
(以千為單位)
|
| | | | | | | ||||||||||||||||||||||||
訂閲收入
|
| | | | 105,948 | | | | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 18.0% | | | | | | 122,321 | | | | | | 1,887,717 | | | | | | 1,520,540 | | | | | | 24.1% | | |
| | |
前九個月
截至11月30日 |
| |
截至的年度
02月28日/29日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(以千為單位)
|
| | | |||||||||||||||||||
全年利潤
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
少:財務收入
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
添加:財務成本
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
新增:税收
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
新增:折舊攤銷
|
| | | | 289,065 | | | | | | 219,990 | | | | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 855,040 | | | | | | 688,370 | | | | | | 926,684 | | | | | | 738,434 | | |
添加:公司(1)
|
| | | | 301 | | | | | | 10,604 | | | | | | 10,801 | | | | | | — | | |
調整後的EBITDA
|
| | |
|
855,341
|
| | | |
|
698,974
|
| | | |
|
937,485
|
| | | |
|
738,434
|
| |
| | |
截至的9個月
11月30日 |
| |
截至的年度
02月28日/29日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(單位為千R,自由現金流利潤率除外)
|
| |||||||||||||||||||||
經營活動產生的淨現金
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
少:購置房產、廠房和設備
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
自由現金流
|
| | | | 410,515 | | | | | | 360,577 | | | | | | 512,501 | | | | | | 50,197 | | |
經營活動產生的淨現金佔收入的百分比
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
減去:購置房產、廠房和設備佔收入的百分比
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
自由現金流利潤率
|
| | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
南非
|
| |
非洲-其他
|
| |
歐洲
|
| |
亞太地區,
中間 東 和美國 |
| |
合計
|
| |||||||||||||||
| | |
(R中)
|
| |||||||||||||||||||||||||||
截至2020年2月29日的財年ARPU
|
| | | | 143 | | | | | | 153 | | | | | | 154 | | | | | | 218 | | | | | | 151 | | |
截至2019年2月28日的財年ARPU
|
| | | | 141 | | | | | | 147 | | | | | | 153 | | | | | | 216 | | | | | | 148 | | |
截至2020年11月30日的9個月的ARPU
|
| | | | 143 | | | | | | 143 | | | | | | 176 | | | | | | 220 | | | | | | 153 | | |
截至2019年11月30日的9個月的ARPU
|
| | | | 142 | | | | | | 154 | | | | | | 154 | | | | | | 221 | | | | | | 150 | | |
| | |
截至11月30日的9個月
|
| |
%
更改 |
| |
截至2月28日/29日的年度,
|
| |
%
更改 |
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
(單位:美元
千(1)) |
| |
(以千為單位)
|
| | | | | | | |
(單位:美元
千(1)) |
| |
(以千為單位)
|
| | | | | | | ||||||||||||||||||||||||
收入
|
| | | | 108,524 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 17.0% | | | | | | 125,831 | | | | | | 1,941,893 | | | | | | 1,692,708 | | | | | | 14.7% | | |
銷售成本
|
| | | | (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)% | | |
金融資產預計信貸損失
|
| | | | (3,645) | | | | | | (56,249) | | | | | | (40,206) | | | | | | 39.9% | | | | | | (3,556) | | | | | | (54,872) | | | | | | (45,171) | | | | | | 21.5% | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
銷售和市場營銷
|
| | | | (10,635) | | | | | | (164,131) | | | | | | (133,815) | | | | | | 22.7% | | | | | | (11,526) | | | | | | (177,870) | | | | | | (177,351) | | | | | | 0.3% | | |
常規和管理
|
| | | | (24,064) | | | | | | (371,351) | | | | | | (334,525) | | | | | | 11.0% | | | | | | (29,833) | | | | | | (460,402) | | | | | | (443,562) | | | | | | 3.8% | | |
研發
|
| | | | (3,512) | | | | | | (54,205) | | | | | | (33,476) | | | | | | 61.9% | | | | | | (2,911) | | | | | | (44,924) | | | | | | (48,284) | | | | | | (7.0)% | | |
總運營費用
|
| | | | (38,211) | | | | | | (589,687) | | | | | | (501,816) | | | | | | 17.5% | | | | | | (44,270) | | | | | | (683,196) | | | | | | (669,197) | | | | | | 2.1% | | |
營業利潤
|
| | | | 36,674 | | | | | | 565,975 | | | | | | 468,380 | | | | | | 20.8% | | | | | | 40,883 | | | | | | 630,922 | | | | | | 499,919 | | | | | | 26.2% | | |
財務收入
|
| | | | 250 | | | | | | 3,852 | | | | | | 1,606 | | | | | | 139.9% | | | | | | 168 | | | | | | 2,592 | | | | | | 2,749 | | | | | | (5.7)% | | |
財務成本
|
| | | | (313) | | | | | | (4,833) | | | | | | (14,238) | | | | | | (66.1)% | | | | | | (1,091) | | | | | | (16,831) | | | | | | (31,438) | | | | | | 46.5% | | |
税前利潤
|
| | | | 36,611 | | | | | | 564,994 | | | | | | 455,748 | | | | | | 24.0% | | | | | | 39,960 | | | | | | 616,683 | | | | | | 471,230 | | | | | | 30.9% | | |
徵税
|
| | | | (11,024) | | | | | | (170,130) | | | | | | (126,329) | | | | | | 34.7% | | | | | | (11,220) | | | | | | (173,157) | | | | | | (110,182) | | | | | | 57.2% | | |
本期利潤
|
| | | | 25,587 | | | | | | 394,864 | | | | | | 329,419 | | | | | | 19.9% | | | | | | 28,740 | | | | | | 443,526 | | | | | | 361,048 | | | | | | 22.8% | | |
應佔利潤: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
父項的所有者
|
| | | | 16,775 | | | | | | 258,875 | | | | | | 214,036 | | | | | | 20.9% | | | | | | 18,784 | | | | | | 289,882 | | | | | | 236,930 | | | | | | 22.3% | | |
非控股權益
|
| | | | 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個月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
銷售和市場營銷
|
| | | | 10,635 | | | | | | 164,131 | | | | | | 133,815 | | | | | | 22.7% | | |
銷售和營銷成本佔訂閲收入的百分比
|
| | | | — | | | | | | 10.0% | | | | | | 9.7% | | | | | | | | |
| | |
截至2013年11月30日的9個月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
常規和管理
|
| | | | 24,064 | | | | | | 371,351 | | | | | | 334,525 | | | | | | 11% | | |
一般事務和行政事務佔訂閲收入的百分比
|
| | | | — | | | | | | 22.7% | | | | | | 24.2% | | | | | | — | | |
| | |
截至2013年11月30日的9個月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
研發
|
| | | | 3,512 | | | | | | 54,205 | | | | | | 33,476 | | | | | | 61.9% | | |
研發佔訂閲收入的百分比
|
| | | | — | | | | | | 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% | | |
歐洲
|
| | | | 107,515 | | | | | | 95,401 | | | | | | 12.7% | | |
亞太地區、中東和美國
|
| | | | 115,121 | | | | | | 92,143 | | | | | | 24.9% | | |
按運營細分市場劃分的合計
|
| | | | 1,246,089 | | | | | | 1,088,745 | | | | | | 14.5% | | |
| | |
截至2013年11月30日的9個月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 78,082 | | | | | | 1,204,996 | | | | | | 1,042,206 | | | | | | 15.6% | | |
非洲-其他
|
| | | | 5,646 | | | | | | 87,134 | | | | | | 88,460 | | | | | | (1.5)% | | |
歐洲
|
| | | | 10,881 | | | | | | 167,926 | | | | | | 127,129 | | | | | | 32.1% | | |
亞太地區、中東和美國
|
| | | | 13,915 | | | | | | 214,746 | | | | | | 173,528 | | | | | | 23.8% | | |
按運營細分市場劃分的合計
|
| | | | 108,524 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | |
|
17.0%
|
| |
| | |
截至2013年11月30日的9個月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 76,583 | | | | | | 1,181,860 | | | | | | 1,013,343 | | | | | | 16.6% | | |
非洲-其他
|
| | | | 5,069 | | | | | | 78,228 | | | | | | 80,921 | | | | | | (3.3)% | | |
歐洲
|
| | | | 10,605 | | | | | | 163,665 | | | | | | 123,569 | | | | | | 32.4% | | |
亞太地區、中東和美國
|
| | | | 13,691 | | | | | | 211,288 | | | | | | 167,291 | | | | | | 26.3% | | |
按運營細分市場劃分的合計
|
| | | | 105,948 | | | | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 18.0% | | |
| | |
截至2013年11月30日的9個月
|
| |
%更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 43,136 | | | | | | 665,694 | | | | | | 556,389 | | | | | | 19.6% | | |
非洲-其他
|
| | | | 2,176 | | | | | | 33,577 | | | | | | 33,272 | | | | | | 0.9% | | |
歐洲
|
| | | | 5,394 | | | | | | 83,245 | | | | | | 59,809 | | | | | | 39.2% | | |
亞太地區、中東和美國
|
| | | | 4,719 | | | | | | 72,825 | | | | | | 49,504 | | | | | | 47.1% | | |
按運營細分市場劃分的合計
|
| | |
|
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)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
銷售和營銷
|
| | | | 11,526 | | | | | | 177,870 | | | | | | 177,351 | | | | | | 0.3% | | |
銷售和營銷成本佔訂閲收入的百分比
|
| | | | — | | | | | | 9% | | | | | | 12% | | | | | | — | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
常規和管理
|
| | | | 29,833 | | | | | | 460,402 | | | | | | 443,562 | | | | | | 3.8% | | |
一般事務和行政事務佔訂閲收入的百分比
|
| | | | — | | | | | | 24.4% | | | | | | 29.2% | | | | | | — | | |
| | |
截至2月28日/29日的年度,
|
| | | | | | | |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
%更改
|
| ||||||||||||
| | |
(千美元)(1)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
研發
|
| | | | 2,911 | | | | | | 44,924 | | | | | | 48,284 | | | | | | (7.0)% | | |
研發佔訂閲收入的百分比
|
| | | | — | | | | | | 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% | | |
歐洲
|
| | | | 98,928 | | | | | | 82,743 | | | | | | 19.6% | | |
亞太地區、中東和美國
|
| | | | 98,723 | | | | | | 76,130 | | | | | | 29.7% | | |
按運營部門合計
|
| | | | 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)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 91,849 | | | | | | 1,417,465 | | | | | | 1,245,746 | | | | | | 13.8% | | |
非洲-其他
|
| | | | 7,515 | | | | | | 115,974 | | | | | | 115,637 | | | | | | 0.3% | | |
歐洲
|
| | | | 11,227 | | | | | | 173,266 | | | | | | 147,592 | | | | | | 17.4% | | |
亞太地區、中東和美國
|
| | | | 15,240 | | | | | | 235,188 | | | | | | 183,733 | | | | | | 28.0% | | |
按運營部門合計
|
| | | | 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)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 89,680 | | | | | | 1,383,980 | | | | | | 1,116,829 | | | | | | 23.9% | | |
非洲-其他
|
| | | | 6,932 | | | | | | 106,977 | | | | | | 97,605 | | | | | | 9.6% | | |
歐洲
|
| | | | 10,906 | | | | | | 168,314 | | | | | | 142,204 | | | | | | 18.4% | | |
亞太地區、中東和美國
|
| | | | 14,803 | | | | | | 228,446 | | | | | | 163,902 | | | | | | 39.4% | | |
按運營部門合計
|
| | | | 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)
|
| |
(以千為單位)
|
| | | | | | | ||||||||||||
南非
|
| | | | 48,419 | | | | | | 747,229 | | | | | | 607,285 | | | | | | 23.0% | | |
非洲-其他
|
| | | | 2,728 | | | | | | 42,098 | | | | | | 41,628 | | | | | | 1.1% | | |
歐洲
|
| | | | 5,299 | | | | | | 81,782 | | | | | | 57,642 | | | | | | 41.9% | | |
亞太地區、中東和美國
|
| | | | 4,301 | | | | | | 66,376 | | | | | | 31,879 | | | | | | 108.2% | | |
按運營部門合計
|
| | |
|
60,747
|
| | | |
|
937,485
|
| | | |
|
738,434
|
| | | |
|
27.0%
|
| |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2月29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 |
| ||||||||||||||||||||||||
| | |
(以千為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | | 461,976 | | | | | | 468,339 | | | | | | 469,819 | | | | | | 493,165 | | | | | | 510,570 | | | | | | 534,991 | | | | | | 551,144 | | | | | | 588,667 | | |
訂閲收入
|
| | | | 410,652 | | | | | | 441,496 | | | | | | 455,264 | | | | | | 488,364 | | | | | | 502,593 | | | | | | 526,289 | | | | | | 541,563 | | | | | | 567,189 | | |
硬件和安裝
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 | | |
銷售成本
|
| | | | (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 | | |
金融資產的預期信貸損失
|
| | | | (17,783) | | | | | | (12,693) | | | | | | (12,660) | | | | | | (14,853) | | | | | | (14,666) | | | | | | (27,330) | | | | | | (10,734) | | | | | | (18,185) | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和市場營銷
|
| | | | (54,160) | | | | | | (43,468) | | | | | | (45,341) | | | | | | (45,006) | | | | | | (44,055) | | | | | | (49,779) | | | | | | (52,522) | | | | | | (61,830) | | |
常規和管理
|
| | | | (110,111) | | | | | | (100,192) | | | | | | (114,388) | | | | | | (119,945) | | | | | | (125,877) | | | | | | (112,932) | | | | | | (127,820) | | | | | | (130,599) | | |
研發
|
| | | | (7,005) | | | | | | (11,237) | | | | | | (11,743) | | | | | | (10,496) | | | | | | (11,448) | | | | | | (18,051) | | | | | | (21,882) | | | | | | (14,272) | | |
總運營費用
|
| | | | (171,276) | | | | | | (154,897) | | | | | | (171,472) | | | | | | (175,447) | | | | | | (181,380) | | | | | | (180,762) | | | | | | (202,224) | | | | | | (206,701) | | |
營業利潤
|
| | |
|
127,721
|
| | | |
|
158,917
|
| | | |
|
146,549
|
| | | |
|
162,914
|
| | | |
|
162,542
|
| | | |
|
182,270
|
| | | |
|
185,487
|
| | | |
|
198,218
|
| |
財務收入
|
| | | | 533 | | | | | | 596 | | | | | | 568 | | | | | | 442 | | | | | | 986 | | | | | | 1,443 | | | | | | 1,027 | | | | | | 1,382 | | |
財務成本
|
| | | | (10,355) | | | | | | (6,786) | | | | | | (4,223) | | | | | | (3,229) | | | | | | (2,593) | | | | | | (1,577) | | | | | | (1,760) | | | | | | (1,496) | | |
税前利潤
|
| | |
|
117,899
|
| | | |
|
152,727
|
| | | |
|
142,894
|
| | | |
|
160,127
|
| | | |
|
160,935
|
| | | |
|
182,136
|
| | | |
|
184,754
|
| | | |
|
198,104
|
| |
徵税
|
| | | | (20,628) | | | | | | (40,602) | | | | | | (42,030) | | | | | | (43,697) | | | | | | (46,828) | | | | | | (49,279) | | | | | | (55,629) | | | | | | (65,222) | | |
本期利潤
|
| | |
|
97,271
|
| | | |
|
112,125
|
| | | |
|
100,864
|
| | | |
|
116,430
|
| | | |
|
114,107
|
| | | |
|
132,857
|
| | | |
|
129,125
|
| | | |
|
132,882
|
| |
可歸因於以下各項的利潤:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
父項的所有者
|
| | | | 62,454 | | | | | | 74,115 | | | | | | 62,465 | | | | | | 77,456 | | | | | | 75,846 | | | | | | 87,741 | | | | | | 83,736 | | | | | | 87,398 | | |
非控股權益
|
| | | | 34,817 | | | | | | 38,010 | | | | | | 38,399 | | | | | | 38,974 | | | | | | 38,261 | | | | | | 45,116 | | | | | | 45,389 | | | | | | 45,484 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2月29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 |
| ||||||||||||||||||||||||
| | |
(以千為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||
本期利潤
|
| | |
|
97,271
|
| | | |
|
112,125
|
| | | |
|
100,864
|
| | | |
|
116,430
|
| | | |
|
114,107
|
| | | |
|
132,857
|
| | | |
|
129,125
|
| | | |
|
132,882
|
| |
少:財務收入
|
| | | | (533) | | | | | | (596) | | | | | | (568) | | | | | | (442) | | | | | | (986) | | | | | | (1,443) | | | | | | (1,027) | | | | | | (1,382) | | |
添加:財務成本
|
| | | | 10,355 | | | | | | 6,786 | | | | | | 4,223 | | | | | | 3,229 | | | | | | 2,593 | | | | | | 1,577 | | | | | | 1,760 | | | | | | 1,496 | | |
新增:税收
|
| | | | 20,628 | | | | | | 40,602 | | | | | | 42,030 | | | | | | 43,697 | | | | | | 46,828 | | | | | | 49,279 | | | | | | 55,629 | | | | | | 65,222 | | |
新增:折舊攤銷
|
| | | | 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 | | |
調整後的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個月
|
| |
%更改
|
| |
截至2月28日/29日的年度,
|
| |
%更改
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
(單位:美元
千)(1) |
| |
(以千為單位)
|
| | | | | | | |
(單位:美元
千)(1) |
| |
(以千為單位)
|
| | |||||||||||||||||||||||||||||
經營活動產生的淨現金
|
| | | | 46,281 | | | | | | 714,234 | | | | | | 664,465 | | | | | | 7.5% | | | | | | 58,398 | | | | | | 901,224 | | | | | | 472,258 | | | | | | 90.8% | | |
投資活動使用的淨現金
|
| | | | (21,475) | | | | | | (331,411) | | | | | | (322,234) | | | | | | 2.8% | | | | | | (27,697) | | | | | | (427,436) | | | | | | (429,215) | | | | | | 0.4% | | |
融資活動產生的淨現金(已使用)/
|
| | | | (30,443) | | | | | | (469,811) | | | | | | (257,180) | | | | | | 82.7% | | | | | | (23,861) | | | | | | (368,230) | | | | | | 83,406 | | | | | | (541.5)% | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||
合同義務
|
| |
合計
|
| |
少於
1年 |
| |
1-3年
|
| |
3-5年
|
| |
超過
5年 |
| |||||||||||||||
| | |
(以千為單位)
|
| |||||||||||||||||||||||||||
有息貸款(1)(2)(3)
|
| | | | 25,177 | | | | | | 5,583 | | | | | | 11,166 | | | | | | 4,810 | | | | | | 3,618 | | |
資本化租賃負債(2)
|
| | | | 108,974 | | | | | | 49,532 | | | | | | 40,428 | | | | | | 6,378 | | | | | | 12,636 | | |
貿易和其他應付款(2)
|
| | | | 148,812 | | | | | | 148,812 | | | | | | — | | | | | | — | | | | | | — | | |
貸款(2) | | | | | 8,362 | | | | | | 8,362 | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | | 291,325 | | | | | | 212,289 | | | | | | 51,594 | | | | | | 11,188 | | | | | | 16,254 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
伊薩亞斯(扎克)何塞·卡里斯托 | | |
54
|
| | 導演 | |
MornéGrundlingh | | |
45
|
| | 董事提名人 | |
大衞·布朗 | | |
66
|
| | 董事提名人 | |
佈雷特·納格爾 | | |
44
|
| | 董事提名人 | |
URI Levine | | |
55
|
| | 董事提名人 | |
名稱
|
| |
年齡
|
| |
職位
|
|
伊薩亞斯(扎克)何塞·卡里斯托 | | |
54
|
| | 首席執行官 | |
MornéGrundlingh | | |
45
|
| | 首席財務官 | |
理查德·舒伯特 | | |
47
|
| | 首席運營官 | |
胡安·瑪萊斯 | | |
52
|
| | 首席銷售官 | |
卡門·卡里斯托 | | |
24
|
| | 首席營銷官 | |
非執行董事
|
| |
董事酬金
|
| |
審計和風險
手續費 |
| |
提名
和 薪酬 手續費 |
| |
社交和
道德規範 手續費 |
| |
合計
|
| |||||||||||||||
| | |
(以千為單位)
|
| |||||||||||||||||||||||||||
大衞·布朗
|
| | | | 792 | | | | | | 192 | | | | | | 79 | | | | | | 123 | | | | | | 1,186 | | |
非執行董事
|
| |
董事酬金
|
| |
審計和風險
手續費 |
| |
提名
和 薪酬 手續費 |
| |
社交和
道德規範 手續費 |
| |
合計
|
| |||||||||||||||
| | |
(以千為單位)
|
| |||||||||||||||||||||||||||
佈雷特·納格爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
URI Levine
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | | 792 | | | | | | 192 | | | | | | 79 | | | | | | 123 | | | | | | 1,186 | | |
|
執行主任
|
| |
工資和
津貼 |
| |
其他好處
|
| |
退休
基金 |
| |
性能
獎金 |
| |
合計
|
| |||||||||||||||
| | |
(以千為單位)
|
| |||||||||||||||||||||||||||
伊薩亞斯(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·瑪萊斯
|
| | | | 1,964 | | | | | | 198 | | | | | | 17 | | | | | | 174 | | | | | | 2,353 | | |
卡門·卡里斯托
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | | 10,110 | | | | | | 541 | | | | | | 367 | | | | | | 3,236 | | | | | | 14,254 | | |
| | |
實益擁有的普通股
|
| ||||||||||||
| | |
本次發行前
|
| |
生效後
提供假設 承銷商的選項不是 鍛鍊 |
| |
生效後
提供假設 承銷商選項為 全面鍛鍊 |
| ||||||
受益人姓名
|
| |
號碼
|
| |
百分比
|
| |
號碼
|
| |
百分比
|
| |
百分比
|
|
董事和高管 | | | | | | | | | | | | | | | | |
以賽亞斯(扎克)何塞·卡里斯托(1)
|
| | | | | | | | | | | | | | | |
MornéGrundlingh
|
| | | | | | | | | | | | | | | |
大衞·布朗
|
| | | | | | | | | | | | | | | |
佈雷特·納格爾
|
| | | | | | | | | | | | | | | |
理查德·舒伯特
|
| | | | | | | | | | | | | | | |
胡安·瑪萊斯
|
| | | | | | | | | | | | | | | |
卡門·卡里斯托
|
| | | | | | | | | | | | | | | |
全體高管和董事( 人員)
|
| | | | | | | | | | | | | | | |
|
特拉華州
|
| |
新加坡
|
|
|
董事會
|
| |||
| 典型的公司註冊證書和章程規定,董事會中的董事人數將不時由授權董事的多數投票決定。根據特拉華州的法律,董事會可以分為不同的類別,只有在公司的公司註冊證書明確授權的情況下,才允許在董事選舉中進行累積投票。 | | | 公司章程通常會規定最低董事人數,並規定股東可以通過股東大會通過的普通決議任命或罷免董事,條件是該任命或罷免後的董事人數不超過章程規定的最低(和最高)董事人數。我們的憲法規定,在新加坡公司法的約束下,至少有一名董事通常居住在新加坡。 | |
|
董事個人責任限制
|
| |||
| 典型的公司註冊證書規定在特拉華州法律允許的最大限度內免除董事違反董事受託責任的個人金錢責任,但以下責任除外:(I)任何違反董事對公司或其股東的忠誠度的責任;(Ii)不真誠或涉及故意不當行為或明知違法的行為或不作為的責任;(Iii)根據特拉華州公司法第174條(關於董事因非法支付股息或非法購買或贖回股票而承擔的法律責任)或(Iv)針對董事從中獲得不正當個人利益的任何交易。典型的公司註冊證書還規定,如果特拉華州公司法被修訂,以允許進一步取消或限制董事責任,那麼董事的責任將在修訂後的特拉華州公司法允許的最大程度上被取消或限制。 | | | 根據《新加坡公司法》第172條,任何豁免或賠償董事對公司的疏忽、失職、失職或違反信託行為的責任的條款都將無效。然而,公司並不被禁止:(A)根據《新加坡公司法》第172A節的規定,為任何董事購買和維護保險,以防範他或她因與公司有關的任何疏忽、過失、失職或違反信託而招致的任何此類責任;或(B)根據《新加坡公司法》第172B節的規定,賠償董事對公司以外的人承擔的責任,除非賠償是針對以下任何責任的:(I)董事在刑事訴訟中支付罰款,(Ii)董事就不遵守任何監管性質的要求(無論是如何產生的)向監管當局支付罰款,(Iii)董事在為他或她被定罪的刑事訴訟進行辯護時招致的任何責任,(Iii)董事在為他或她被定罪的刑事訴訟進行辯護時招致的任何責任,(Iii)董事在為他或她被定罪的刑事訴訟進行辯護時招致的任何責任,或(Ii)董事就不遵守任何監管性質的要求(無論是如何產生的)向監管當局支付罰款的責任,(Iv)董事在就判決敗訴的公司或相聯公司提起的民事法律程序進行抗辯時招致的費用,或。(V)董事因根據“新加坡公司法”第36A(13)條或第391條申請濟助而招致的法院拒絕給予濟助的費用。 | |
|
特拉華州
|
| |
新加坡
|
|
| | | | 我們的章程規定,在新加坡公司法及當時有效並影響本公司的每一項其他新加坡法規的規限下,本公司的每名董事、祕書或其他高級管理人員均有權就其執行及履行職責或與此相關而招致或將招致的所有費用、費用、損失、開支及債務獲得本公司的彌償。特別是,在不損害前述一般性的原則下,本公司任何董事、祕書或其他高級職員均不對任何其他董事或高級管理人員的作為、收據、疏忽或過失、或參與任何收據或其他符合規定的行為、或因董事命令為或代表本公司取得的任何財產的所有權不足或不足,或因本公司任何款項投資或購買的任何擔保不足或不足而對本公司發生的任何損失或開支負責。在不損害上述一般性的原則下,本公司的任何董事、祕書或其他高級職員均不對任何其他董事或高級管理人員的作為、收據、疏忽或過失、或參與任何收據或其他符合規定的行為、或因董事命令為或代表本公司取得的任何財產的所有權不足或不足而對本公司發生的任何損失或開支負責。任何人如有任何金錢、證券或財物存放或留下,或因其執行職務過程中或與此有關的任何其他損失、損害或不幸而發生破產或侵權行為,除非該等損失、損害或不幸是因其本身的疏忽、故意失責、失職或違反信託而發生的,則屬例外。 | |
|
感興趣的股東
|
| |||
| 特拉華州一般公司法第2203條一般禁止特拉華州公司在股東成為利益股東後的三年內與該股東進行特定的公司交易(如合併、股票和資產出售以及貸款)。除指定的例外情況外,“有利害關係的股東”是指擁有公司已發行有表決權股票15%或以上的個人或團體(包括根據期權、認股權證、協議、安排或諒解,或在行使轉換或交換權利時收購股票的任何權利,以及該人僅擁有投票權的股票),或是公司的聯屬公司或聯營公司,並在過去三年內的任何時間擁有15%或以上有表決權股票的所有者。 | | | 對於非新加坡交易所證券交易有限公司上市的公眾公司,新加坡沒有類似的規定。 | |
|
特拉華州
|
| |
新加坡
|
|
| 特拉華州公司可以通過其原始公司證書中的一項條款,或通過多數股東投票通過的對其原始證書或章程的修正案,選擇“選擇退出”第203條,而不受該條款的管轄。除了有限的例外,這項修正案要到通過後12個月才會生效。 | | | | |
|
刪除控制器
|
| |||
| 典型的公司註冊證書和章程規定,在任何優先股持有人的權利的約束下,董事可隨時通過至少多數(在某些情況下為絕對多數)的所有當時有權在董事選舉中投票的流通股的投票權的贊成票而被免職,作為一個類別一起投票。(br}根據任何優先股持有人的權利,董事可隨時通過至少多數(在某些情況下為絕對多數)的所有當時有權在董事選舉中投票的流通股的投票權的贊成票而被免職。公司註冊證書還可以規定,只有在董事因某種原因被免職的情況下,才可以行使這項權利(在分類董事會的情況下,僅因某種原因免職是默認的規則)。 | | | 根據新加坡公司法,上市公司的董事可在任期屆滿前通過普通決議(即要求出席並親自或委託代表投票的股東的簡單多數票的決議)在其任期屆滿前被免職。擬動議該決議的通知,須在動議該決議的會議不少於28天前給予該公司。然後,公司應在會議召開前不少於14天向股東發出關於該決議的通知。如任何以此方式被免任的董事獲委任代表任何特定類別股東或債權證持有人的利益,則在委任該董事的繼任人之前,免任該董事的決議不會生效。 | |
|
填補董事會空缺
|
| |||
| 典型的公司註冊證書和章程規定,在任何優先股持有人的權利的規限下,任何空缺,無論是由於死亡、辭職、退休、取消資格、免職、增加董事人數或任何其他原因而產生的,均可由其餘董事的多數票填補,即使該等董事留任的人數不足法定人數,或由唯一剩餘的董事填補。任何新當選的董事通常在新當選的董事所屬類別的董事任期屆滿的年度股東大會上任期屆滿的全部任期的剩餘時間內任職。 | | | 我們的章程規定,我們的董事會有權隨時任命任何人為董事,以填補臨時空缺或作為額外的董事,但任何由董事如此任命的人的任期僅至下一屆年度股東大會,屆時有資格連任。 | |
|
特拉華州
|
| |
新加坡
|
|
|
管理文件修訂
|
| |||
| 公司註冊證書和章程的修訂 | | | 修改憲法 | |
|
根據特拉華州公司法,公司註冊證書的修訂需要獲得持有多數流通股的股東的批准,並有權對修訂進行投票。
如果特拉華州公司法要求對修正案進行全票表決,除非公司註冊證書或特拉華州公司法的其他條款規定了更大的比例,否則需要該類別已發行股票的多數。根據特拉華州公司法,如果公司註冊證書授權,董事會可以修改公司章程。特拉華州公司的股東也有權修改公司章程。
|
| | 本公司的章程可通過特別決議案(即要求親自出席或由受委代表出席會議並有權就該決議案投票的股東不少於四分之三多數的決議案,且須給予不少於21個月的書面通知)進行修改。我們的董事會無權修改我們的憲法。 | |
|
股東大會
|
| |||
| 年會和特別會議 | | | 年度股東大會 | |
|
典型的章程規定,股東年度會議將在董事會確定的日期和時間舉行。
根據特拉華州公司法,董事會或公司註冊證書或章程中授權召開股東特別會議的任何其他人都可以召開股東特別會議。
|
| | 根據《新加坡公司法》,我們必須在財政年度結束後六個月內召開年度股東大會。 | |
| | | | 特別股東大會 | |
| | | | 除股東周年大會外,任何股東大會都稱為“特別股東大會”。持有不少於已發行股份總數10%(不含庫藏股)的兩名或兩名以上股東可以召開特別股東大會。此外,憲法通常還規定,董事可以根據新加坡公司法召開股東大會。 | |
| | | | 儘管章程有任何規定,如股東於交存附有在公司股東大會上有表決權的請求書之日持有不少於已繳足股份總數10%的股份(即向董事發出書面通知,要求召開大會),董事須召開股東大會。在 中 | |
|
特拉華州
|
| |
新加坡
|
|
| | | | 此外,我們的憲法規定,董事可以在他們認為合適的時候召開特別股東大會。 | |
| 法定人數要求 | | | 法定人數要求 | |
| 根據特拉華州一般公司法,公司的公司註冊證書或章程可以規定在會議上開展業務所需的法定人數,但在任何情況下,法定人數不得少於有權在會議上投票的股份的三分之一。 | | | 我們的章程規定,除非在某些情況下,任何股東大會的法定人數為兩名或兩名以上成員親自出席或委託代表出席,或由代理人或其他正式授權的代表出席。 | |
|
高級管理人員、董事和員工的賠償
|
| |||
|
根據特拉華州一般公司法,在公司股東以其名義提起衍生訴訟的情況下,公司可賠償任何因身為公司的董事、高級管理人員、僱員或代理人而成為任何第三方訴訟、訴訟或法律程序的一方的人(或應公司的要求為另一家公司、合夥企業、合資企業、信託公司或其他企業服務的費用),包括律師費、判決、罰款和實際支付的和解金額。訴訟或訴訟,除其他事項外,通過法定人數的多數票進行,法定人數由非訴訟或訴訟當事人的董事組成,如果此人:
•
本着誠信行事,並以他或她合理地相信符合或不反對公司的最佳利益的方式行事,或者在某些情況下,至少不反對公司的最佳利益;以及
•
在刑事訴訟中,沒有合理的理由相信他或她的行為是非法的。
特拉華州公司法允許公司在類似情況下賠償這些人實際和合理地招致的與派生訴訟或訴訟的抗辯或和解有關的費用(包括律師費),但除非特拉華州衡平法院或提起訴訟或訴訟的法院應申請裁定該人有權公平和合理地獲得賠償,否則不得就該人被判決對公司負有法律責任的任何索賠、問題或事項進行賠償。
特拉華州公司法允許公司在類似情況下對該人實際和合理地招致與派生訴訟或訴訟的抗辯或和解有關的費用(包括律師費)進行賠償,但不得就該人被判決對公司負有法律責任的任何索賠、問題或事項作出賠償。
|
| |
根據《新加坡公司法》第172條,任何豁免或賠償董事對公司的疏忽、失職、失職或違反信託行為的責任的條款都將無效。然而,公司並不被禁止:(A)根據《新加坡公司法》第172A節的規定,為任何董事購買和維護保險,以防範他或她因與公司有關的任何疏忽、過失、失職或違反信託而招致的任何此類責任;或(B)根據《新加坡公司法》第172B節的規定,賠償董事對公司以外的人承擔的責任,除非賠償是針對以下任何責任的:(I)董事在刑事訴訟中支付罰款,(Ii)董事就不遵守任何監管性質的要求(無論是如何產生的)向監管當局支付罰款,(Iii)董事在為他或她被定罪的刑事訴訟進行辯護時招致的任何責任,(Iii)董事在為他或她被定罪的刑事訴訟進行辯護時招致的任何責任,(Iii)董事在為他或她被定罪的刑事訴訟進行辯護時招致的任何責任,或(Ii)董事就不遵守任何監管性質的要求(無論是如何產生的)向監管當局支付罰款的責任,(Iv)該董事就該公司或一間作出敗訴判決的相聯公司提起的民事法律程序進行抗辯所招致的費用,或(V)該董事因根據《新加坡公司法》第36A(13)條或第391條申請濟助而招致的法院拒絕給予他或她濟助的費用。
在董事被公司起訴的情況下,新加坡公司法賦予法院權力,免除董事全部或部分因疏忽、過失、失職或違反信託而產生的後果。為了獲得救濟,必須證明(I)董事的行為是合理和誠實的;(Ii)在考慮到案件的所有情況,包括與該董事的
相關的情況後,這是公平的。
|
|
|
特拉華州
|
| |
新加坡
|
|
|
法院認為適當的費用。
如果董事、高級管理人員、員工或代理人在此類訴訟、訴訟或訴訟中勝訴,特拉華州公司法要求公司賠償該人因此而產生的合理費用。該等人就任何訴訟、訴訟或法律程序進行抗辯所招致的開支(包括律師費),可在該人或其代表收到償還該款項的承諾(如最終裁定該人無權獲如此彌償)後,在該訴訟、訴訟或法律程序的最終處置前支付。
|
| |
為董事開脱的約會。
然而,新加坡判例法表明,因失信行為而受益的董事不會獲得此類救濟。
我們的章程規定,在新加坡公司法及當時有效並影響本公司的每一項其他新加坡法規的規限下,本公司的每名董事、祕書或其他高級管理人員均有權就其執行及履行職責或與此相關而招致或將招致的所有費用、費用、損失、開支及債務獲得本公司的彌償。特別是,在不損害前述一般性的原則下,本公司任何董事、祕書或其他高級職員均不對任何其他董事或高級管理人員的作為、收據、疏忽或過失、或參與任何收據或其他符合規定的行為、或因董事命令為或代表本公司取得的任何財產的所有權不足或不足,或因本公司任何款項投資或購買的任何擔保不足或不足而對本公司發生的任何損失或開支負責。在不損害上述一般性的原則下,本公司的任何董事、祕書或其他高級職員均不對任何其他董事或高級管理人員的作為、收據、疏忽或過失、或參與任何收據或其他符合規定的行為、或因董事命令為或代表本公司取得的任何財產的所有權不足或不足而對本公司發生的任何損失或開支負責。任何人如有任何金錢、證券或財物存放或留下,或因其執行職務過程中或與此有關的任何其他損失、損害或不幸而發生破產或侵權行為,除非該等損失、損害或不幸是因其本身的疏忽、故意失責、失職或違反信託而發生的,則屬例外。
|
|
|
特拉華州
|
| |
新加坡
|
|
|
股東批准發行股票
|
| |||
| 根據特拉華州的法律,董事會有權隨時自行決定發行股本,只要要發行的股票數量,連同那些已經發行和發行的股票,以及那些保留要發行的股票,不超過股東先前批准並在公司的公司註冊證書中規定的公司的法定資本即可。(br}根據特拉華州的法律,董事會有權隨時發行股本,只要發行的股票數量以及已發行和已發行的股票以及保留髮行的股票不超過股東先前批准並在公司的公司註冊證書中規定的法定資本即可。)在上述情況下,發行股本不需要額外的股東批准。根據特拉華州法律,(I)對公司的公司註冊證書進行任何修訂以增加法定資本,以及(Ii)在直接合並交易中發行股票,只要股份數量超過交易前公司已發行股份的20%,都需要得到股東的批准,無論是否有足夠的授權資本。 | | | 新加坡公司法第161條規定,儘管公司章程有任何規定,未經股東在股東大會上事先批准,董事不得行使任何發行股票的權力。該授權可通過普通決議案(即,要求親自或委託代表出席並投票的股東的簡單多數表決權的決議案)獲得。此項批准一經獲得股東批准,除非先前由公司在股東大會上撤銷或更改,否則該項批准將持續有效,直至下一次週年大會結束或法律規定須在該日期之後舉行的下一次週年大會的期限屆滿為止(以較早者為準);但任何批准均可由公司在股東大會上撤銷或更改。 | |
| 此外,公司可以發行一個或多個類別的股票,或在公司註冊證書或其任何修正案中,或董事會依據公司註冊證書條款明確授予其的權限通過的一項或多項決議中所述和明示的任何類別的股票中發行一種或多種股票。 | | | | |
| 任何類別或其任何系列的任何股票,可由持有人或法團選擇,或在特定事件發生時,按公司註冊證書或董事會通過的發行該等股票的決議案所述的價格或價格或匯率或匯率,轉換為或可交換為法團的任何其他類別或任何其他類別的股份或任何其他類別或任何其他類別的股票的任何其他系列的股份或可交換為該等股票的任何其他類別的股份或任何其他類別的股份。(Br)任何類別或任何系列的股票可由持有人或法團選擇,或在指定事件發生時,按公司註冊證書或董事會通過的有關發行該等股票的決議所述的價格或價格或匯率或匯率,轉換為或可交換為任何其他類別的股份或任何其他類別的股票或任何其他類別的股票。 | | |
|
特拉華州
|
| |
新加坡
|
|
|
股東批准企業合併
|
| |||
|
一般來説,根據特拉華州公司法,完成合並、合併或出售、租賃或交換幾乎所有公司資產或解散都需要得到董事會和有權投票的公司已發行股票的多數(除非公司證書要求更高的百分比)的批准。
《特拉華州公司法》還要求股東對與《特拉華州公司法》第203條所定義的“有利害關係的股東”的業務合併進行特別投票。見上文“感興趣的股東”。
|
| |
新加坡公司法規定,具體的公司行為需要股東在股東大會上批准,特別是:
•
儘管公司章程有任何規定,除非股東在股東大會上批准,否則董事不得實施處置公司全部或基本上全部業務或財產的任何建議;
•
在符合每家合併公司章程的情況下,按照新加坡公司法規定的完全合併程序提出的合併建議,不需要法院命令,必須由每家合併公司的股東在股東大會上以特別決議批准;以及
•
儘管公司章程有任何規定,但未經股東事先批准,董事不得發行股票,包括因公司行為而發行的股票。
|
|
|
未召開會議的股東行動
|
| |||
| 根據特拉華州公司法,除非公司的公司註冊證書另有規定,否則在股東大會上採取的任何行動都可以不開會、不事先通知和沒有投票,前提是流通股持有人擁有不少於授權採取此類行動所需的最低票數,並獲得書面同意。公司的公司註冊證書禁止這種行為的情況並不少見。 | | | 上市公司不允許股東書面同意訴訟。 | |
|
股東訴訟
|
| |||
| 根據特拉華州公司法,股東可以代表公司提起派生訴訟,以強制執行公司的權利。個人還可以代表他或她自己和其他處境相似的股東提起集體訴訟,只要符合特拉華州公司法關於維持集體訴訟的要求。任何人只有在作為訴訟標的的交易或其股票此後轉讓給 時是股東的情況下,才可以提起和維持這樣的訴訟。 | | |
派生操作
新加坡公司法有一項條款,提供了一種機制,允許股東代表公司向法院申請提起衍生品訴訟或開始仲裁的許可。
申請通常由公司股東提出,但法院被賦予自由裁量權,允許他們認為合適的人(例如,股份的實益所有人)申請。
|
|
|
特拉華州
|
| |
新加坡
|
|
| {br]他或她通過法律的實施。此外,根據特拉華州的判例法,原告通常不僅在訴訟標的的交易時必須是股東,而且在衍生品訴訟的整個期間都必須是股東。特拉華州一般公司法還要求衍生原告要求公司董事在衍生原告提起訴訟之前主張公司債權,除非這種要求是徒勞的。 | | |
應注意的是,新加坡公司法的這一條款主要被少數股東用來以公司的名義代表公司提起訴訟或仲裁,或幹預公司作為當事人的訴訟或仲裁,以便代表公司起訴、辯護或終止訴訟。
集體訴訟
新加坡不存在集體訴訟的概念,即允許個人股東提起訴訟,以尋求代表一類或幾類股東。然而,作為程序問題,若干股東可以代表自己以及參與訴訟或成為訴訟當事人的其他股東帶頭提起訴訟,並確立法律責任。這些股東通常被稱為“主要原告”。
|
|
|
分配和分紅;回購和贖回
|
| |||
| 特拉華州一般公司法允許公司從法定盈餘中宣佈和支付股息,如果沒有盈餘,則從宣佈股息的會計年度和/或上一財年的淨利潤中支付股息,只要公司在宣佈和支付股息後的資本額不低於優先分配資產的所有類別的已發行和已發行股票所代表的資本總額。 | | |
新加坡公司法規定,除利潤外,不得向股東支付股息。
《新加坡公司法》沒有對利潤何時被視為可用於支付股息做出定義,因此受判例法管轄。
我們的憲法規定,除利潤外,不能支付任何股息。
|
|
| 根據特拉華州公司法,任何公司都可以購買或贖回自己的股票,但如果公司當時的資本受損或將因贖回而受損,則一般不得購買或贖回這些股票。然而,公司可以從股本中購買或贖回因其資產的任何分配而有權優先於另一類別或系列股份的股本股份,前提是該等股份須予註銷和減資。 | | |
收購公司自有股份
除某些例外情況外,新加坡公司法一般禁止公司收購自己的股份。任何違反上述禁止公司收購其股份的合同或交易均屬無效。但是,只要其章程明確允許這樣做(視具體情況而定),並且符合新加坡公司法中所載的每項許可收購的特殊條件,一家公司可以:
•
贖回可贖回優先股。如果所有董事根據《新加坡公司法》就優先股贖回作出償付能力聲明,並且公司向
提交了該聲明的副本,則優先股可以從資本中贖回。
|
|
|
特拉華州
|
| |
新加坡
|
|
| | | |
新加坡會計和公司監管局;
•
無論其是否在新加坡批准的交易所或新加坡以外的任何證券交易所上市,都應按照事先在股東大會上授權的平等准入計劃在場外購買自己的股票;
•
在擬收購股份的人及其關聯人投棄權票的情況下,根據股東大會特別決議事先授權的協議,有選擇地在場外購買自己的股票;以及
•
無論其是否在新加坡批准的交易所或新加坡以外的任何證券交易所上市,都應根據事先在股東大會上通過特別決議授權的或有購買合同收購其自己的股票。
公司也可以根據新加坡法院的命令購買自己的股票。
公司在有關期間可收購的普通股總數,不得超過批准收購該等股份的決議通過之日普通股總數的20%(或其他規定的百分比)。但是,公司通過特別決議減少股本或新加坡法院作出命令確認公司股本減少的,普通股總數應視為經特別決議或法院命令更改的普通股總數。付款,包括公司收購自己的股票直接發生的任何費用(包括經紀或佣金),可以從公司的可分配利潤或資本中支付,前提是公司具有償付能力。
我們的憲法規定,根據新加坡公司法的規定,我們可以按照我們認為合適的條款和方式購買或以其他方式收購我們的已發行股票。這些股份可按“新加坡公司法”的規定作為庫存股持有或註銷,或按“新加坡公司法”允許的方式處理。股份註銷後,與該等股份有關的權利及特權即告失效。
|
|
|
特拉華州
|
| |
新加坡
|
|
| | | |
收購股份的財務援助
公眾公司或其控股公司或最終控股公司為公眾公司的公司不得直接或間接為以下目的或與以下事項相關的目的向任何人提供經濟援助:
•
收購或擬收購公司股份或單位股份;或
•
收購或擬收購其控股公司或最終控股公司的股份或此類股份的單位。
財政援助可以採取貸款、提供擔保、提供擔保、解除義務、解除債務或其他形式。
然而,應該指出的是,如果一家公司符合新加坡公司法規定的要求(包括以特別決議批准),它可以為收購其股份或其控股公司的股份提供財務援助。
|
|
|
與高級職員或董事的交易
|
| |||
| 根據特拉華州一般公司法,公司一名或多名董事擁有權益的一些合同或交易不會因為此類權益而無效或可被廢止,只要滿足某些條件,如獲得所需的批准,並滿足誠信和充分披露的要求。根據特拉華州一般公司法,(A)股東或董事會必須在充分披露重大事實後真誠地批准任何此類合同或交易,或(B)合同或交易在獲得批准時必須對公司“公平”。如果尋求董事會批准,合同或交易必須在充分披露重大事實後,得到大多數公正董事的善意批准,即使不到法定人數的多數。 | | |
根據新加坡公司法,董事和首席執行官不被禁止與公司打交道,但如果他們在與公司的交易中有利害關係,則必須向董事會披露這種利益。具體而言,每名董事或行政總裁如以任何方式(不論是直接或間接)在與公司進行的交易或擬進行的交易中有利害關係,必須在該董事或行政總裁知悉有關事實後,在切實可行範圍內儘快在董事會會議上申報該董事或行政總裁的利害關係的性質,或向該公司發出書面通知,説明他或她在與該公司進行的交易或擬進行的交易中的權益的性質、性質及程度的詳情。
然而,如董事或行政總裁(視屬何情況而定)的權益只包括在與該公司的交易或擬進行的交易中有利害關係的法團的成員或債權人,而該權益可恰當地視為不具關鍵性,則無須披露該權益。如果交易或提議的交易與公司的任何貸款有關,董事或首席執行官不應被視為有利害關係
|
|
|
特拉華州
|
| |
新加坡
|
|
| | | |
除非章程另有規定,否則在任何時候,董事或首席執行官只擔保或參與擔保該貸款的償還,或在該交易或擬進行的交易中有利害關係。
此外,如該交易或擬進行的交易已經或將會與一間關連法團(即一間共同控股公司的控股公司、附屬公司或附屬公司)或為該法團的利益而進行,則除非章程另有規定,否則董事或行政總裁如是該法團的董事或行政總裁(視屬何情況而定),則不得當作在該交易或擬進行的交易中有利害關係或在任何時間曾在該等交易或擬進行的交易中有利害關係。
此外,任何董事或行政總裁如擔任任何職位或管有任何財產,而該等職務或財產可能直接或間接與該董事或行政總裁作為董事或行政總裁(視屬何情況而定)的職責或利益有衝突,則該董事或行政總裁須在董事會議上聲明該事實及該衝突的性質、性質及程度,或向該公司發出書面通知,列明該事實及該衝突的性質、性質及程度。
《新加坡公司法》擴大了董事和行政總裁披露任何利益的法定義務的範圍,宣佈董事或行政總裁(視屬何情況而定)家庭成員(包括配偶、兒子、養子、繼子、女兒、養女和繼女)的利益將被視為該董事或行政總裁(視屬何情況而定)的利益。
除特定例外情況外,《新加坡公司法》禁止公司向其董事或關聯公司董事發放貸款或準貸款,或為此類貸款或準貸款提供擔保或擔保。
公司還禁止向其董事的配偶或子女(無論是領養的、親生的還是繼子女)提供貸款或準貸款,或者就此類貸款或準貸款提供擔保或擔保。
|
|
|
特拉華州
|
| |
新加坡
|
|
|
持不同政見者的權利
|
| |||
| 根據特拉華州公司法,參與某些類型重大公司交易的公司股東在不同情況下有權獲得評估權,根據這一權利,股東可以獲得其股票公平市值的現金,以代替他或她在交易中本來會收到的對價。 | | | 新加坡《新加坡公司法》沒有相應的規定。 | |
|
累計投票
|
| |||
| 根據特拉華州公司法,公司可以在其章程中通過累積投票選舉其董事。當董事由累積投票選舉產生時,股東的表決權數等於該股東持有的股份數乘以提名參選的董事數。股東可以投票選舉一名董事或按任意比例在董事中投票。 | | | 對於在新加坡註冊成立的公司,新加坡公司法沒有相應的規定。 | |
|
反收購措施
|
| |||
|
根據特拉華州公司法,公司的公司註冊證書可賦予董事會發行新類別優先股的權利,其投票權、轉換權、股息分配權和其他權利將由董事會在發行時確定,這可能會阻止收購企圖,從而阻止股東實現高於其股票市值的潛在溢價。
此外,特拉華州法律並沒有禁止公司採用股東權利計劃或“毒丸計劃”,這可能會阻止收購企圖,也會阻止股東實現高於其股票市值的潛在溢價。
|
| |
新加坡公司的章程通常規定,公司可以根據董事會事先在股東大會上批准的決定,以優先、遞延、限定或其他特殊權利配發和發行不同類別的新股。
根據新加坡收購守則,如果在要約收購過程中,甚至在要約公佈日期之前,要約公司董事會有理由相信真誠要約即將到來,除非是根據早先簽訂的合同,否則董事會不得在未經股東大會批准的情況下就要約公司的事務採取任何可能導致任何真誠要約受挫或股東沒有機會決定其是非曲直的行動。{{
|
|
名稱
|
| |
股份數量
|
| |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
總計:
|
| | | | | |
| | |
合計
|
| |||||||||||||||
| | |
每股
|
| |
不鍛鍊
|
| |
全面鍛鍊
|
| |||||||||
公開發行價
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣和佣金由我們支付
|
| | | $ | | | | | $ | | | | | $ | | | |||
承銷折扣和佣金由出售股東支付
|
| | | $ | | | | | $ | | | | | $ | | | |||
未扣除費用的收益給我們
|
| | | $ | | | | | $ | | | | | $ | | | |||
出售股東未計費用的收益
|
| | | $ | | | | | $ | | | | | $ | | | |
費用
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | * | | |
FINRA申請費
|
| | | | * | | |
納斯達克上市費
|
| | | | * | | |
印刷費和雕刻費
|
| | | | * | | |
律師費和開支
|
| | | | * | | |
會計費和費用
|
| | | | * | | |
雜項成本
|
| | | | * | | |
合計
|
| | | $ | * | | |
|
截至2020年2月29日和2019年2月28日的年度經審計的合併財務報表 - Karoooo Pte。有限公司
|
| | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
合併財務狀況表
|
| | | | F-3 | | |
|
合併損益表
|
| | | | F-5 | | |
|
全面收益合併報表
|
| | | | F-6 | | |
|
合併權益變動表
|
| | | | F-7 | | |
|
現金流量合併報表
|
| | | | F-8 | | |
|
合併財務報表附註
|
| | | | F-9 | | |
|
截至2020年11月30日和2019年11月30日的9個月期間的未經審計的簡明合併財務報表 - Karooooo Pte。有限公司
|
| | |||||
|
簡明合併財務狀況表
|
| | | | F-50 | | |
|
簡明合併損益表
|
| | | | F-51 | | |
|
全面收益簡併報表
|
| | | | F-52 | | |
|
簡明合併權益變動表
|
| | | | F-53 | | |
|
現金流量簡併報表
|
| | | | F-54 | | |
|
簡明合併財務報表附註
|
| | | | F-55 | | |
| | |
備註
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
商譽
|
| | | | 8 | | | | | | 131,503 | | | | | | 122,098 | | |
無形資產
|
| | | | 7 | | | | | | 40,739 | | | | | | 18,458 | | |
物業、廠房和設備
|
| | | | 5 | | | | | | 854,506 | | | | | | 701,152 | | |
資本化佣金資產
|
| | | | 6 | | | | | | 144,549 | | | | | | 108,547 | | |
遞延税金資產
|
| | | | 9 | | | | | | 106,482 | | | | | | 98,055 | | |
非流動資產合計
|
| | | | | | | | | | 1,277,779 | | | | | | 1,048,310 | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | 10 | | | | | | 151,616 | | | | | | 206,026 | | |
貿易和其他應收賬款
|
| | | | 11 | | | | | | 251,747 | | | | | | 215,589 | | |
關聯方借款
|
| | | | 12 | | | | | | 11,013 | | | | | | 213 | | |
徵税
|
| | | | | | | | | | 6,511 | | | | | | 7,054 | | |
現金和現金等價物
|
| | | | 13 | | | | | | 146,591 | | | | | | 51,916 | | |
流動資產總額
|
| | | | | | | | | | 567,478 | | | | | | 480,798 | | |
總資產
|
| | | | | | | | | | 1,845,257 | | | | | | 1,529,108 | | |
權益和負債 | | | | | | | | | | | | | | | | | | | |
股權 | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 14 | | | | | | 10 | | | | | | 10 | | |
外幣折算儲備
|
| | | | | | | | | | 11,851 | | | | | | (10,584) | | |
留存收益
|
| | | | | | | | | | 835,978 | | | | | | 598,598 | | |
業主投資
|
| | | | | | | | | | 30,383 | | | | | | 30,383 | | |
母公司股東應佔權益
|
| | | | | | | | | | 878,222 | | | | | | 618,407 | | |
非控股權益
|
| | | | | | | | | | 346,913 | | | | | | 219,221 | | |
總股本
|
| | | | | | | | | | 1,225,135 | | | | | | 837,628 | | |
負債 | | | | | | | | | | | | | | | | | | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | | 15 | | | | | | 17,815 | | | | | | 218,765 | | |
資本化租賃負債
|
| | | | 16 | | | | | | 54,148 | | | | | | 69,256 | | |
預收金額
|
| | | | 17 | | | | | | 55,817 | | | | | | — | | |
遞延納税義務
|
| | | | 9 | | | | | | 85,392 | | | | | | 33,197 | | |
非流動負債合計
|
| | | | | | | | | | 213,172 | | | | | | 321,218 | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | | 15 | | | | | | 5,154 | | | | | | 20,525 | | |
貿易和其他應付款
|
| | | | 18 | | | | | | 170,972 | | | | | | 155,530 | | |
關聯方借款
|
| | | | 12 | | | | | | 8,362 | | | | | | 7,716 | | |
資本化租賃負債
|
| | | | 16 | | | | | | 44,849 | | | | | | 47,656 | | |
徵税
|
| | | | | | | | | | 22,969 | | | | | | 42,132 | | |
| | |
備註
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
保修條款
|
| | | | | | | | | | 1,679 | | | | | | 2,564 | | |
預收金額
|
| | | | 17 | | | | | | 152,965 | | | | | | 80,377 | | |
銀行透支
|
| | | | 13 | | | | | | — | | | | | | 13,762 | | |
流動負債總額
|
| | | | | | | | | | 406,950 | | | | | | 370,262 | | |
總負債
|
| | | | | | | | | | 620,122 | | | | | | 691,480 | | |
總權益和負債
|
| | | | | | | | | | 1,845,257 | | | | | | 1,529,108 | | |
|
| | |
備註
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
收入
|
| | | | 19 | | | | | | 1,941,893 | | | | | | 1,692,708 | | |
銷售成本
|
| | | | | | | | | | (574,770) | | | | | | (484,700) | | |
毛利
|
| | | | | | | | | | 1,367,123 | | | | | | 1,208,008 | | |
其他收入
|
| | | | | | | | | | 1,867 | | | | | | 6,279 | | |
金融資產預計信貸損失
|
| | | | | | | | | | (54,872) | | | | | | (45,171) | | |
運營費用
|
| | | | | | | | | | (683,196) | | | | | | (669,197) | | |
銷售和營銷
|
| | | | | | | | | | (177,870) | | | | | | (177,351) | | |
常規和管理
|
| | | | | | | | | | (460,402) | | | | | | (443,562) | | |
研發
|
| | | | | | | | | | (44,924) | | | | | | (48,284) | | |
營業利潤
|
| | | | 20 | | | | | | 630,922 | | | | | | 499,919 | | |
財務收入
|
| | | | 21 | | | | | | 2,592 | | | | | | 2,749 | | |
財務成本
|
| | | | 22 | | | | | | (16,831) | | | | | | (31,438) | | |
税前利潤
|
| | | | | | | | | | 616,683 | | | | | | 471,230 | | |
徵税
|
| | | | 23 | | | | | | (173,157) | | | | | | (110,182) | | |
本年度利潤
|
| | | | | | | | | | 443,526 | | | | | | 361,048 | | |
應佔利潤: | | | | | | | | | | | | | | | | | | | |
母公司的所有者
|
| | | | | | | | | | 289,882 | | | | | | 236,930 | | |
非控股權益
|
| | | | | | | | | | 153,644 | | | | | | 124,118 | | |
| | | | | | | | | | | 443,526 | | | | | | 361,048 | | |
每股收益 | | | | | | | | | | | | | | | | | | | |
基本和稀釋後每股收益(蘭特)
|
| | | | 33.1 | | | | | | 14.3 | | | | | | 9.2 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
本年度利潤
|
| | | | 443,526 | | | | | | 361,048 | | |
其他綜合收益 | | | | | | | | | | | | | |
未來期間可能重新分類為損益的項目: | | | | | | | | | | | | | |
對外業務翻譯匯兑差異
|
| | | | 35,989 | | | | | | 29,928 | | |
本年度其他綜合收益
|
| | | | 35,989 | | | | | | 29,928 | | |
本年度扣除所得税後的綜合收入總額
|
| | | | 479,515 | | | | | | 390,976 | | |
歸屬於: 的綜合總收入: | | | | | | | | | | | | | |
母公司的所有者
|
| | | | 312,317 | | | | | | 254,625 | | |
非控股權益
|
| | | | 167,198 | | | | | | 136,351 | | |
| | | | | 479,515 | | | | | | 390,976 | | |
中的數字 數千蘭特 |
| |
備註
|
| |
共享
大寫 |
| |
外來
幣種 翻譯 |
| |
投資
按所有者 |
| |
保留
收入 |
| |
合計
歸屬 轉股權 持有者 組 |
| |
非
控制 利息 |
| |
合計
股權 |
| |||||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| ||||||||||||||||||||||||||||||||||||||||||
2018年3月1日餘額
|
| | | | | | | — | | | | | | (28,279) | | | | | | 30,383 | | | | | | 455,598 | | | | | | 457,702 | | | | | | 137,455 | | | | | | 595,157 | | |
本年度利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 236,930 | | | | | | 236,930 | | | | | | 124,118 | | | | | | 361,048 | | |
其他綜合收益
|
| | | | | | | — | | | | | | 17,695 | | | | | | — | | | | | | — | | | | | | 17,695 | | | | | | 12,233 | | | | | | 29,928 | | |
綜合收入總額
年 |
| | | | | | | — | | | | | | 17,695 | | | | | | — | | | | | | 236,930 | | | | | | 254,625 | | | | | | 136,351 | | | | | | 390,976 | | |
分紅
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (93,930) | | | | | | (93,930) | | | | | | (54,585) | | | | | | (148,515) | | |
發行股本
|
| | | | | | | 10(1) | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | 10 | | |
2019年2月28日的餘額
|
| | | | | | | 10 | | | | | | (10,584) | | | | | | 30,383 | | | | | | 598,598 | | | | | | 618,407 | | | | | | 219,221 | | | | | | 837,628 | | |
本年度利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 289,882 | | | | | | 289,882 | | | | | | 153,644 | | | | | | 443,526 | | |
其他綜合收益
|
| | | | | | | — | | | | | | 22,435 | | | | | | — | | | | | | — | | | | | | 22,435 | | | | | | 13,554 | | | | | | 35,989 | | |
綜合收入總額
年 |
| | | | | | | — | | | | | | 22,435 | | | | | | — | | | | | | 289,882 | | | | | | 312,317 | | | | | | 167,198 | | | | | | 479,515 | | |
分紅
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,502) | | | | | | (52,502) | | | | | | (39,506) | | | | | | (92,008) | | |
2020年2月29日的餘額
|
| | | | | | | 10 | | | | | | 11,851 | | | | | | 30,383 | | | | | | 835,978 | | | | | | 878,222 | | | | | | 346,913 | | | | | | 1,225,135 | | |
|
| | |
備註
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | | | | |
以千蘭特為單位的數字
|
| |||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | |
運營產生的現金
|
| | | | 24 | | | | | | 1,054,554 | | | | | | 635,754 | | |
收到財務收入
|
| | | | 21 | | | | | | 2,592 | | | | | | 2,749 | | |
已支付財務成本
|
| | | | | | | | | | (9,323) | | | | | | (23,350) | | |
繳税
|
| | | | 25 | | | | | | (146,599) | | | | | | (142,895) | | |
經營活動產生的淨現金
|
| | | | | | | | | | 901,224 | | | | | | 472,258 | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
購置房產、廠房和設備
|
| | | | | | | | | | (388,723) | | | | | | (422,061) | | |
處置財產、廠房和設備的收益
|
| | | | | | | | | | 6,532 | | | | | | 4,423 | | |
無形資產投資
|
| | | | | | | | | | (34,245) | | | | | | (13,636) | | |
向關聯方墊付貸款
|
| | | | | | | | | | (11,000) | | | | | | — | | |
向關聯方償還貸款
|
| | | | | | | | | | — | | | | | | 2,059 | | |
投資活動使用的淨現金
|
| | | | | | | | | | (427,436) | | | | | | (429,215) | | |
融資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
關聯方貸款收益
|
| | | | | | | | | | — | | | | | | 2,230 | | |
發行股本所得
|
| | | | | | | | | | 10 | | | | | | — | | |
償還定期貸款
|
| | | | | | | | | | (217,815) | | | | | | — | | |
定期貸款收益
|
| | | | | | | | | | — | | | | | | 239,290 | | |
資本化租賃負債的支付
|
| | | | | | | | | | (58,417) | | | | | | (9,599) | | |
支付股息
|
| | | | 26 | | | | | | (92,008) | | | | | | (148,515) | | |
淨現金(由)/產生的融資活動
|
| | | | | | | | | | (368,230) | | | | | | 83,406 | | |
本年度現金流動總額
|
| | | | | | | | | | 105,558 | | | | | | 126,449 | | |
年初的現金和現金等價物
|
| | | | 13 | | | | | | 38,144 | | | | | | (95,454) | | |
現金和現金等價物的折算差異
|
| | | | | | | | | | 2,889 | | | | | | 7,149 | | |
年末現金和現金等價物合計
|
| | | | 13 | | | | | | 146,591 | | | | | | 38,144 | | |
類別
|
| |
折舊
方法 |
| |
平均使用壽命
|
|
建築物
|
| |
直線
|
| |
20 - 50年
|
|
大寫遠程信息處理設備
|
| |
直線
|
| |
5年
|
|
傢俱、固定裝置和設備
|
| |
直線
|
| |
5年
|
|
- IT設備的使用權資產
|
| |
直線
|
| |
3年
|
|
租賃改進
|
| |
直線
|
| |
3年或租期
|
|
- 機動車輛使用權資產
|
| |
直線
|
| |
4年
|
|
廠房設備
|
| |
直線
|
| |
5年
|
|
使用權資產 - 屬性
|
| |
直線
|
| |
租賃期限或使用年限
以較短的為準 |
|
物品
|
| |
攤銷
方法 |
| |
平均使用壽命
|
|
資本化佣金資產
|
| |
直線
|
| |
5年
|
|
修改詳情
|
| |
年度期間
從 之後開始 |
|
IFRS 3修正案:企業定義
|
| |
2020年1月1日
|
|
對《國際會計準則1》和《國際會計準則8》的修正:材料定義
|
| |
2020年1月1日
|
|
財務報告概念框架修正案
|
| |
2020年1月1日
|
|
IFRS 7和IFRS 9修正案:利率基準改革
|
| |
2021年1月1日
|
|
對《國際會計準則1》的修改:將負債分類為流動負債或非流動負債
|
| |
2022年1月1日
|
|
| | |
訂閲
收入 |
| |
硬件
和其他 收入 之前的 淘汰 |
| |
消除
|
| |
內部-
細分市場 收入 |
| |
硬件
和其他 之後的收入 淘汰 和間隔 細分市場 |
| |
總收入
|
| |
折舊
和 攤銷* |
| |
調整後的
EBITDA |
| ||||||||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理業務部門
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 168,314 | | | | | | 14,092 | | | | | | (9,140) | | | | | | — | | | | | | 4,952 | | | | | | 173,266 | | | | | | 40,193 | | | | | | 81,782 | | |
亞太地區、中東和美國
|
| | | | 228,446 | | | | | | 69,893 | | | | | | (63,151) | | | | | | — | | | | | | 6,742 | | | | | | 235,188 | | | | | | 36,690 | | | | | | 66,376 | | |
各細分市場合計
|
| | | | 1,887,717 | | | | | | 421,190 | | | | | | (367,014) | | | | | | — | | | | | | 54,176 | | | | | | 1,941,893 | | | | | | 327,024 | | | | | | 937,485 | | |
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理業務部門
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 142,204 | | | | | | 11,463 | | | | | | (6,075) | | | | | | — | | | | | | 5,388 | | | | | | 147,592 | | | | | | 33,488 | | | | | | 57,642 | | |
亞太地區、中東和美國
|
| | | | 163,902 | | | | | | 49,389 | | | | | | (29,558) | | | | | | — | | | | | | 19,831 | | | | | | 183,733 | | | | | | 22,663 | | | | | | 31,879 | | |
各細分市場合計
|
| | | | 1,520,540 | | | | | | 694,405 | | | | | | (522,237) | | | | | | — | | | | | | 172,168 | | | | | | 1,692,708 | | | | | | 261,511 | | | | | | 738,434 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
調整後的EBITDA
|
| | | | 937,485 | | | | | | 738,434 | | |
物業、廠房和設備折舊(1)
|
| | | | (282,976) | | | | | | (236,510) | | |
無形資產攤銷(2)
|
| | | | (12,786) | | | | | | (2,005) | | |
公司費用
|
| | | | (10,801) | | | | | | — | | |
營業利潤
|
| | | | 630,922 | | | | | | 499,919 | | |
財務收入
|
| | | | 2,592 | | | | | | 2,749 | | |
財務成本
|
| | | | (16,831) | | | | | | (31,438) | | |
税前利潤
|
| | | | 616,683 | | | | | | 471,230 | | |
徵税
|
| | | | (173,157) | | | | | | (110,182) | | |
本年度利潤
|
| | | | 443,526 | | | | | | 361,048 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
總資產 | | | | | | | | | | | | | |
南非
|
| | | | 1,145,039 | | | | | | 975,638 | | |
非洲 - 其他
|
| | | | 196,156 | | | | | | 162,373 | | |
歐洲
|
| | | | 275,290 | | | | | | 217,623 | | |
亞太地區、中東和美國
|
| | | | 227,968 | | | | | | 173,464 | | |
各細分市場合計
|
| | | | 1,844,453 | | | | | | 1,529,098 | | |
企業
|
| | | | 804 | | | | | | 10 | | |
合計
|
| | | | 1,845,257 | | | | | | 1,529,108 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
南非
|
| | | | 820,658 | | | | | | 681,799 | | |
非洲-其他
|
| | | | 96,263 | | | | | | 88,522 | | |
歐洲
|
| | | | 221,840 | | | | | | 182,478 | | |
亞太地區、中東和美國
|
| | | | 139,018 | | | | | | 95,511 | | |
各細分市場合計
|
| | | | 1,277,779 | | | | | | 1,048,310 | | |
企業
|
| | | | — | | | | | | — | | |
| | | | | 1,277,779 | | | | | | 1,048,310 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
南非
|
| | | | 308,936 | | | | | | 360,935 | | |
非洲-其他
|
| | | | 9,427 | | | | | | 8,360 | | |
歐洲
|
| | | | 50,974 | | | | | | 32,448 | | |
亞太地區、中東和美國
|
| | | | 53,631 | | | | | | 33,954 | | |
各細分市場合計
|
| | | | 422,968 | | | | | | 435,697 | | |
企業
|
| | | | — | | | | | | — | | |
合計
|
| | | | 422,968 | | | | | | 435,697 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
總負債 | | | | | | | | | | | | | |
南非
|
| | | | 405,238 | | | | | | 493,751 | | |
非洲 - 其他
|
| | | | 56,088 | | | | | | 46,923 | | |
歐洲
|
| | | | 90,547 | | | | | | 87,286 | | |
亞太地區、中東和美國
|
| | | | 68,205 | | | | | | 63,520 | | |
各細分市場合計
|
| | | | 620,078 | | | | | | 691,480 | | |
企業
|
| | | | 44 | | | | | | — | | |
合計
|
| | | | 620,122 | | | | | | 691,480 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累計
折舊 |
| |
賬面價值
|
| |
成本
|
| |
累計
折舊 |
| |
賬面價值
|
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 2,115 | | | | | | — | | | | | | 2,115 | | | | | | 1,962 | | | | | | — | | | | | | 1,962 | | |
大寫遠程信息處理設備
|
| | | | 1,485,475 | | | | | | (776,594) | | | | | | 708,881 | | | | | | 1,091,014 | | | | | | (541,032) | | | | | | 549,982 | | |
傢俱、固定裝置和設備
|
| | | | 19,253 | | | | | | (13,035) | | | | | | 6,218 | | | | | | 16,025 | | | | | | (10,572) | | | | | | 5,453 | | |
租賃改進
|
| | | | 20,249 | | | | | | (14,893) | | | | | | 5,356 | | | | | | 15,430 | | | | | | (10,355) | | | | | | 5,075 | | |
廠房和機械
|
| | | | 3,820 | | | | | | (3,107) | | | | | | 713 | | | | | | 2,783 | | | | | | (2,481) | | | | | | 302 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 63,793 | | | | | | (35,741) | | | | | | 28,052 | | | | | | 58,770 | | | | | | (29,491) | | | | | | 29,279 | | |
機動車輛
|
| | | | 124,893 | | | | | | (65,055) | | | | | | 59,838 | | | | | | 116,693 | | | | | | (45,733) | | | | | | 70,960 | | |
屬性
|
| | | | 66,130 | | | | | | (22,797) | | | | | | 43,333 | | | | | | 53,365 | | | | | | (15,226) | | | | | | 38,139 | | |
合計
|
| | | | 1,785,728 | | | | | | (931,222) | | | | | | 854,506 | | | | | | 1,356,042 | | | | | | (654,890) | | | | | | 701,152 | | |
| | |
打開
餘額 |
| |
添加
|
| |
處置
|
| |
翻譯
調整 |
| |
折舊
|
| |
期末餘額
|
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 2,115 | | |
大寫遠程信息處理設備
|
| | | | 549,982 | | | | | | 369,156 | | | | | | — | | | | | | 16,554 | | | | | | (226,811) | | | | | | 708,881 | | |
傢俱、固定裝置和設備
|
| | | | 5,453 | | | | | | 2,622 | | | | | | (210) | | | | | | 323 | | | | | | (1,970) | | | | | | 6,218 | | |
租賃改進
|
| | | | 5,075 | | | | | | 4,158 | | | | | | (257) | | | | | | 115 | | | | | | (3,735) | | | | | | 5,356 | | |
廠房和機械
|
| | | | 302 | | | | | | 965 | | | | | | — | | | | | | 25 | | | | | | (579) | | | | | | 713 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 29,279 | | | | | | 11,822 | | | | | | (2,436) | | | | | | 506 | | | | | | (11,119) | | | | | | 28,052 | | |
機動車輛
|
| | | | 70,960 | | | | | | 10,708 | | | | | | (2,097) | | | | | | 553 | | | | | | (20,286) | | | | | | 59,838 | | |
屬性
|
| | | | 38,139 | | | | | | 22,285 | | | | | | (784) | | | | | | 2,169 | | | | | | (18,476) | | | | | | 43,333 | | |
合計
|
| | | | 701,152 | | | | | | 421,716 | | | | | | (5,784) | | | | | | 20,398 | | | | | | (282,976) | | | | | | 854,506 | | |
| | |
打開
餘額為 之前的 報告 |
| |
IFRS 15
|
| |
IFRS 16
|
| |
打開
餘額 重述 |
| |
添加
|
| |
處置
|
| |
重新分類-
通知 |
| |
翻譯
調整 |
| |
去-
精度 |
| |
關閉
餘額 |
| ||||||||||||||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 4,287 | | | | | | — | | | | | | — | | | | | | 4,287 | | | | | | — | | | | | | — | | | | | | (2,560) | | | | | | 235 | | | | | | — | | | | | | 1,962 | | |
大寫遠程信息處理設備
|
| | | | 427,373 | | | | | | (58,796) | | | | | | — | | | | | | 368,577 | | | | | | 353,655 | | | | | | (116) | | | | | | 581 | | | | | | 11,063 | | | | | | (183,778) | | | | | | 549,982 | | |
傢俱、固定裝置和
設備 |
| | | | 3,730 | | | | | | — | | | | | | — | | | | | | 3,730 | | | | | | 2,989 | | | | | | — | | | | | | 449 | | | | | | 420 | | | | | | (2,135) | | | | | | 5,453 | | |
租賃改進
|
| | | | 1,125 | | | | | | — | | | | | | — | | | | | | 1,125 | | | | | | 3,357 | | | | | | — | | | | | | 4,042 | | | | | | (659) | | | | | | (2,790) | | | | | | 5,075 | | |
廠房和機械
|
| | | | 697 | | | | | | — | | | | | | — | | | | | | 697 | | | | | | 490 | | | | | | (94) | | | | | | (39) | | | | | | (70) | | | | | | (682) | | | | | | 302 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 13,452 | | | | | | — | | | | | | — | | | | | | 13,452 | | | | | | 27,636 | | | | | | (33) | | | | | | (2,165) | | | | | | 2,090 | | | | | | (11,701) | | | | | | 29,279 | | |
機動車輛
|
| | | | 60,861 | | | | | | — | | | | | | — | | | | | | 60,861 | | | | | | 31,831 | | | | | | (1,823) | | | | | | (331) | | | | | | 1,018 | | | | | | (20,596) | | | | | | 70,960 | | |
屬性
|
| | | | — | | | | | | — | | | | | | 34,128 | | | | | | 34,128 | | | | | | 14,897 | | | | | | — | | | | | | 23 | | | | | | 3,919 | | | | | | (14,828) | | | | | | 38,139 | | |
合計
|
| | | | 511,525 | | | | | | (58,796) | | | | | | 34,128 | | | | | | 486,857 | | | | | | 434,855 | | | | | | (2,066) | | | | | | — | | | | | | 18,016 | | | | | | (236,510) | | | | | | 701,152 | | |
|
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累計
攤銷 |
| |
賬面價值
|
| |
成本
|
| |
累計
攤銷 |
| |
攜帶
值 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
銷售佣金資本化
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | | | | | 178,330 | | | | | | (69,783) | | | | | | 108,547 | | |
合計
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | | | | | 178,330 | | | | | | (69,783) | | | | | | 108,547 | | |
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| |||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售佣金資本化
|
| | | | 108,547 | | | | | | 64,437 | | | | | | 2,827 | | | | | | (31,262) | | | | | | 144,549 | | |
| | |
打開
餘額為 之前的 報告 |
| |
IFRS15
|
| |
打開
餘額 重述 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| |||||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售佣金資本化
|
| | | | — | | | | | | 58,796 | | | | | | 58,796 | | | | | | 71,454 | | | | | | 1,293 | | | | | | (22,996) | | | | | | 108,547 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累計
攤銷 |
| |
攜帶
值 |
| |
成本
|
| |
累計
攤銷 |
| |
攜帶
值 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
產品開發成本
|
| | | | 46,452 | | | | | | (9,385) | | | | | | 37,067 | | | | | | 13,636 | | | | | | — | | | | | | 13,636 | | |
計算機軟件*
|
| | | | 11,029 | | | | | | (7,357) | | | | | | 3,672 | | | | | | 8,542 | | | | | | (3,720) | | | | | | 4,822 | | |
| | | | | 57,481 | | | | | | (16,742) | | | | | | 40,739 | | | | | | 22,178 | | | | | | (3,720) | | | | | | 18,458 | | |
以千蘭特為單位的數字
|
| |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
處置
|
| |
關閉
餘額 |
| ||||||||||||||||||
產品開發成本
|
| | | | 13,636 | | | | | | 31,178 | | | | | | 1,403 | | | | | | (9,150) | | | | | | — | | | | | | 37,067 | | |
計算機軟件
|
| | | | 4,822 | | | | | | 3,067 | | | | | | (214) | | | | | | (3,636) | | | | | | (367) | | | | | | 3,672 | | |
| | | | | 18,458 | | | | | | 34,245 | | | | | | 1,189 | | | | | | (12,786) | | | | | | (367) | | | | | | 40,739 | | |
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| |||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||
產品開發成本
|
| | | | — | | | | | | 13,636 | | | | | | — | | | | | | — | | | | | | 13,636 | | |
計算機軟件
|
| | | | 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
|
| |
合計
|
| |||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||
2018年3月1日餘額
|
| | | | 54,134 | | | | | | 25,375 | | | | | | 17,986 | | | | | | 10,102 | | | | | | 107,597 | | |
轉換調整
|
| | | | 8,951 | | | | | | 2,553 | | | | | | 1,810 | | | | | | 937 | | | | | | 14,251 | | |
添加
|
| | | | — | | | | | | — | | | | | | — | | | | | | 250 | | | | | | 250 | | |
2019年2月28日的餘額
|
| | | | 63,085 | | | | | | 27,928 | | | | | | 19,796 | | | | | | 11,289 | | | | | | 122,098 | | |
轉換調整
|
| | | | 4,899 | | | | | | 2,449 | | | | | | 1,736 | | | | | | 321 | | | | | | 9,405 | | |
2020年2月29日的餘額
|
| | | | 67,984 | | | | | | 30,377 | | | | | | 21,532 | | | | | | 11,610 | | | | | | 131,503 | | |
| | | | | |
費率
|
| |||||||||
關鍵預估
|
| |
CGU
|
| |
2020
|
| |
2019
|
| ||||||
收入增長率 | | | | | | | | | | | | | | | | |
這是源自
的收入的年均複合增長率
管理層的預測,並基於外部可用信息,如 區域內的GDP和通貨膨脹率數據。 |
| |
莫桑比克
|
| | | | 7% | | | | | | 6% | | |
|
葡萄牙
|
| | | | 3% | | | | | | 2% | | | ||
|
西班牙
|
| | | | 3% | | | | | | 2% | | | ||
申請收入的增長率被認為是主要的驅動因素
盈利能力和自由現金流。CGU在 中處於不同的成熟度級別 他們的業務週期,因此反映的增長率會有很大不同。 CGU運營的各個地理市場也有 這兩個國家的經濟差異已經被考慮在內。 管理層確定的增長率基於兩者的歷史數據 外部和內部來源,與報道的全球遠程信息處理一致 中長期增長預測,並假設 市場參與者將做出。 |
| | | | | | | | | | | | | | | |
終端增長率 | | | | | | | | | | | | | | | | |
五年預測期後的預計增長率。此費率為
主要由外部對各地區經濟活動的預測提供信息。 這些利率的變化反映了市場對市場看法的變化 這些地區的經濟增長。 |
| |
莫桑比克
|
| | | | 5% | | | | | | 6% | | |
|
葡萄牙
|
| | | | 2% | | | | | | 2% | | | ||
|
西班牙
|
| | | | 2% | | | | | | 2% | | | ||
折扣率 | | | | | | | | | | | | | | | | |
費率反映了與所在國家和行業相關的特定風險
實體運行。這些費率是使用外部提供的數據確定的 信息。利率是使用資本資產定價模型確定的 並根據風險進行調整。該税率為税前税率,使用價值為 在税前基礎上確定。 |
| |
莫桑比克
|
| | | | 35% | | | | | | 31% | | |
|
葡萄牙
|
| | | | 16% | | | | | | 15% | | | ||
|
西班牙
|
| | | | 15% | | | | | | 15% | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
遞延納税義務
|
| | | | (85,392) | | | | | | (33,197) | | |
物業、廠房設備和資本化佣金資產
|
| | | | (85,392) | | | | | | (33,197) | | |
遞延納税資產
|
| | | | 106,482 | | | | | | 98,055 | | |
預收收入
|
| | | | 25,476 | | | | | | 16,698 | | |
物業、廠房設備和資本化佣金資產
|
| | | | 9,361 | | | | | | — | | |
庫存
|
| | | | 26,018 | | | | | | 25,703 | | |
税損
|
| | | | 16,356 | | | | | | 14,677 | | |
租賃義務
|
| | | | 16,351 | | | | | | 21,923 | | |
應收貿易賬款ECL撥備
|
| | | | 5,936 | | | | | | 4,591 | | |
研發
|
| | | | 1,071 | | | | | | — | | |
其他
|
| | | | 5,913 | | | | | | 14,463 | | |
遞延納税淨資產總額
|
| | | | 21,090 | | | | | | 64,858 | | |
遞延納税資產/(負債)對賬 | | | | | | | | | | | | | |
年初
|
| | | | 64,858 | | | | | | 47,172 | | |
預收收入增加暫時性差額
|
| | | | 8,778 | | | | | | 4,921 | | |
房產、廠房設備和資本化佣金資產臨時差額減少
|
| | | | (42,834) | | | | | | (24,465) | | |
庫存臨時差額增加
|
| | | | 315 | | | | | | 6,623 | | |
税損增加暫時性差異
|
| | | | 1,679 | | | | | | 7,937 | | |
(減少)/增加租賃義務暫時性差異
|
| | | | (5,572) | | | | | | 12,476 | | |
增加應收貿易賬款臨時差額ECL撥備
|
| | | | 1,345 | | | | | | 2,274 | | |
研發暫時性差異增加
|
| | | | 1,071 | | | | | | — | | |
(減少)/其他暫時性差異增加
|
| | | | (8,550) | | | | | | 7,920 | | |
年底
|
| | | | 21,090 | | | | | | 64,858 | | |
遞延税金對賬 | | | | | | | | | | | | | |
期初餘額
|
| | | | 64,858 | | | | | | 47,172 | | |
計入損益表(附註23)
|
| | | | (45,178) | | | | | | 16,137 | | |
翻譯差異
|
| | | | 1,410 | | | | | | 1,549 | | |
年底
|
| | | | 21,090 | | | | | | 64,858 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
可安裝的遠程信息處理設備 -
|
| | | | 46,203 | | | | | | 119,527 | | |
車載庫存安裝的遠程信息處理設備 -
|
| | | | 15,980 | | | | | | — | | |
組件
|
| | | | 69,816 | | | | | | 58,844 | | |
正在進行的工作
|
| | | | 2,009 | | | | | | 12,762 | | |
耗材
|
| | | | 19,658 | | | | | | 15,695 | | |
| | | | | 153,666 | | | | | | 206,828 | | |
報廢存貨餘量
|
| | | | (2,050) | | | | | | (802) | | |
| | | | | 151,616 | | | | | | 206,026 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
貿易應收賬款
|
| | | | 268,749 | | | | | | 221,956 | | |
預計信貸損失撥備
|
| | | | (51,657) | | | | | | (43,670) | | |
合計
|
| | | | 217,092 | | | | | | 178,286 | | |
其他應收賬款 | | | | | | | | | | | | | |
提前還款
|
| | | | 21,170 | | | | | | 21,420 | | |
存款
|
| | | | 6,044 | | | | | | 3,964 | | |
各種欠款
|
| | | | 7,176 | | | | | | 9,218 | | |
增值税
|
| | | | 265 | | | | | | 2,701 | | |
| | | | | 251,747 | | | | | | 215,589 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
期初餘額
|
| | | | (43,670) | | | | | | (30,382) | | |
採用IFRS 9的調整
|
| | | | — | | | | | | 5,323 | | |
增加預期信貸損失撥備
|
| | | | (63,623) | | | | | | (71,682) | | |
已使用金額
|
| | | | 57,825 | | | | | | 55,803 | | |
翻譯差異
|
| | | | (2,189) | | | | | | (2,732) | | |
期末餘額
|
| | | | (51,657) | | | | | | (43,670) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
幣種 | | | | | | | | | | | | | |
蘭特
|
| | | | 120,112 | | | | | | 107,398 | | |
新加坡元
|
| | | | 13,115 | | | | | | 16,489 | | |
莫桑比克梅蒂克
|
| | | | 30,391 | | | | | | 24,602 | | |
歐元
|
| | | | 18,255 | | | | | | 16,668 | | |
尼日利亞奈拉
|
| | | | 1,158 | | | | | | 1,366 | | |
肯尼亞先令
|
| | | | 7,177 | | | | | | 5,782 | | |
坦桑尼亞先令
|
| | | | 12,419 | | | | | | 11,384 | | |
波蘭茲羅提
|
| | | | 5,025 | | | | | | 3,656 | | |
泰銖
|
| | | | 20,059 | | | | | | 9,178 | | |
阿聯酋迪拉姆
|
| | | | 10,055 | | | | | | 9,746 | | |
美元
|
| | | | 2,378 | | | | | | 593 | | |
其他
|
| | | | 11,603 | | | | | | 8,727 | | |
合計
|
| | | | 251,747 | | | | | | 215,589 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
關聯方 | | | | | | | | | | | | | |
凱馳教育基金(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專有有限公司
|
| | | | — | | | | | | (14) | | |
| | | | | (8,362) | | | | | | (7,716) | | |
流動資產
|
| | | | 11,013 | | | | | | 213 | | |
流動負債
|
| | | | (8,362) | | | | | | (7,716) | | |
| | | | | 2,651 | | | | | | (7,503) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
現金和現金等價物包括: | | | | | | | | | | | | | |
手頭現金
|
| | | | 313 | | | | | | 276 | | |
銀行餘額
|
| | | | 123,150 | | | | | | 51,630 | | |
短期存款
|
| | | | 23,128 | | | | | | — | | |
銀行透支
|
| | | | — | | | | | | (13,762) | | |
| | | | | 146,591 | | | | | | 38,144 | | |
流動資產
|
| | | | 146,591 | | | | | | 51,906 | | |
流動負債
|
| | | | — | | | | | | (13,762) | | |
| | | | | 146,591 | | | | | | 38,144 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
發放並全額支付 | | | | | | | | | | | | | |
1000股無面值普通股
|
| | | | 10 | | | | | | 10 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
蘭德招商銀行有限公司
|
| | | | 2,760 | | | | | | 215,421 | | |
Caixa Geral de Depositos S.A.
|
| | | | 20,209 | | | | | | 23,869 | | |
合計
|
| | | | 22,969 | | | | | | 239,290 | | |
減少:短期部分
|
| | | | (5,154) | | | | | | (20,525) | | |
長期部分
|
| | | | 17,815 | | | | | | 218,765 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
到期分析 - 合同未貼現現金流 | | | | | | | | | | | | | |
-一年內
|
| | | | 44,849 | | | | | | 47,656 | | |
-在兩到四年內
|
| | | | 43,241 | | | | | | 55,306 | | |
-超過四年
|
| | | | 10,907 | | | | | | 13,950 | | |
租賃付款現值
|
| | | | 98,997 | | | | | | 116,912 | | |
非流動負債
|
| | | | 54,148 | | | | | | 69,256 | | |
流動負債
|
| | | | 44,849 | | | | | | 47,656 | | |
| | | | | 98,997 | | | | | | 116,912 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
期初餘額
|
| | | | 80,377 | | | | | | 74,113 | | |
當年延期金額
|
| | | | 275,584 | | | | | | 129,477 | | |
本年度實現收入的金額
|
| | | | (152,420) | | | | | | (129,202) | | |
轉換調整
|
| | | | 5,241 | | | | | | 5,989 | | |
期末餘額
|
| | | | 208,782 | | | | | | 80,377 | | |
非流動負債
|
| | | | 55,817 | | | | | | — | | |
流動負債
|
| | | | 152,965 | | | | | | 80,377 | | |
| | | | | 208,782 | | | | | | 80,377 | | |
| 到期日分析 | | | | | | | | | | | | | |
|
-一年內
|
| | | | 152,965 | | | | | | 80,377 | | |
|
-在兩到四年內
|
| | | | 50,296 | | | | | | — | | |
|
-超過四年
|
| | | | 5,521 | | | | | | — | | |
|
預收金額現值
|
| | | | 208,782 | | | | | | 80,377 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
貿易應付款
|
| | | | 57,109 | | | | | | 59,052 | | |
應計費用
|
| | | | 84,028 | | | | | | 65,654 | | |
各種債權人
|
| | | | 7,675 | | | | | | 12,126 | | |
增值税
|
| | | | 22,160 | | | | | | 18,698 | | |
| | | | | 170,972 | | | | | | 155,530 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
與客户的合同收入 | | | | | | | | | | | | | |
訂閲收入
|
| | | | 1,887,717 | | | | | | 1,520,540 | | |
硬件銷售
|
| | | | 36,852 | | | | | | 126,299 | | |
安裝收入
|
| | | | 752 | | | | | | 2,578 | | |
| | | | | 1,925,321 | | | | | | 1,649,417 | | |
其他收入 | | | | | | | | | | | | | |
雜項合同費
|
| | | | 16,572 | | | | | | 43,291 | | |
總收入
|
| | | | 1,941,893 | | | | | | 1,692,708 | | |
| | |
2020年2月
|
| |||||||||||||||||||||||||||
| | |
訂閲
收入 |
| |
硬件
銷售額 |
| |
安裝
收入 |
| |
其他
合同費 |
| |
合計
|
| |||||||||||||||
| | |
(數字單位:千蘭特)
|
| |||||||||||||||||||||||||||
主要地理市場: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲 | | | | | 168,314 | | | | | | 4,670 | | | | | | 95 | | | | | | 187 | | | | | | 173,266 | | |
亞太地區、中東和美國
|
| | | | 228,446 | | | | | | 6,410 | | | | | | 131 | | | | | | 201 | | | | | | 235,188 | | |
合計
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
收入確認時間: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某個時間點傳輸的產品
|
| | | | — | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 54,176 | | |
隨時間轉移的服務
|
| | | | 1,887,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,887,717 | | |
總收入
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
| | |
2019年2月至2月
|
| |||||||||||||||||||||||||||
| | |
訂閲
收入 |
| |
硬件
銷售額 |
| |
安裝
收入 |
| |
其他
合同費 |
| |
合計
|
| |||||||||||||||
| | |
(數字單位:千蘭特)
|
| |||||||||||||||||||||||||||
主要地理市場: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 142,204 | | | | | | 5,207 | | | | | | 107 | | | | | | 74 | | | | | | 147,592 | | |
亞太地區、中東和美國
|
| | | | 163,902 | | | | | | 19,282 | | | | | | 394 | | | | | | 155 | | | | | | 183,733 | | |
總收入
|
| | | | 1,520,540 | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 1,692,708 | | |
主要地理市場: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某個時間點傳輸的產品
|
| | | | — | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 172,168 | | |
隨時間轉移的服務
|
| | | | 1,520,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,520,540 | | |
總收入
|
| | | | 1,520,540 | | | | | | 126,299 | | | | | | 2,578 | | | | | | 43,291 | | | | | | 1,692,708 | | |
| | |
備註
|
| |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| ||||||||||||
營業利潤在計入下列費用後列報: | | | | | | | | | | | | | | | | |
審計師薪酬
|
| | | | | | | 6,282 | | | | | | 4,841 | | |
-本年度(審計服務)
|
| | | | | | | 6,207 | | | | | | 4,841 | | |
-本年度(其他服務)
|
| | | | | | | 75 | | | | | | — | | |
物業、廠房和設備折舊
|
| |
5
|
| | | | 282,976 | | | | | | 238,515 | | |
資本化佣金資產攤銷
|
| |
6
|
| | | | 31,262 | | | | | | 22,996 | | |
無形資產攤銷
|
| |
7
|
| | | | 12,786 | | | | | | — | | |
將存貨減記為可變現淨值
|
| |
10
|
| | | | 7,623 | | | | | | 10,230 | | |
研發
|
| | | | | | | 44,924 | | | | | | 48,284 | | |
員工成本
|
| | | | | | | 343,417 | | | | | | 356,910 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
銀行餘額
|
| | | | 2,592 | | | | | | 2,749 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
租賃負債
|
| | | | 7,508 | | | | | | 8,089 | | |
定期貸款
|
| | | | 8,727 | | | | | | 1,954 | | |
納税義務利息
|
| | | | 1 | | | | | | 4,883 | | |
透支
|
| | | | 595 | | | | | | 16,512 | | |
| | | | | 16,831 | | | | | | 31,438 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
税費主要構成: | | | | | | | | | | | | | |
當期徵税 | | | | | | | | | | | | | |
所得税 - 本年度
|
| | | | 137,392 | | | | | | 132,144 | | |
所得税 - 上一年
|
| | | | (12,017) | | | | | | (5,939) | | |
| | | | | 125,375 | | | | | | 126,205 | | |
遞延納税 | | | | | | | | | | | | | |
本年度遞延納税 -
|
| | | | 33,217 | | | | | | (6,883) | | |
遞延納税 - 上一年
|
| | | | 11,961 | | | | | | (9,254) | | |
| | | | | 45,178 | | | | | | (16,137) | | |
預扣税金
|
| | | | 2,604 | | | | | | 114 | | |
税費總額
|
| | | | 173,157 | | | | | | 110,182 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
會計利潤與税費對賬: | | | | | | | | | | | | | |
税前利潤
|
| | | | 616,683 | | | | | | 471,230 | | |
適用税率為28%(2019年:28%)
|
| | | | 172,671 | | | | | | 131,944 | | |
調整對應納税所得額的税收影響 | | | | | | | | | | | | | |
利用以前未確認的税收損失
|
| | | | (1,349) | | | | | | (5,694) | | |
幣種調整
|
| | | | (7,119) | | | | | | (8,823) | | |
税收優惠 - 研發
|
| | | | (3,845) | | | | | | — | | |
税收優惠 - 其他
|
| | | | (1,921) | | | | | | — | | |
不可抵扣貸款核銷
|
| | | | — | | | | | | 1,633 | | |
不可抵扣的税金
|
| | | | 84 | | | | | | 1,601 | | |
資本性不可抵扣準備金
|
| | | | 4,907 | | | | | | — | | |
可歸因於免税股息收入的不可扣除費用
|
| | | | 4,334 | | | | | | 1,664 | | |
未確認遞延納税資產的本年度虧損
|
| | | | 2,847 | | | | | | 2,936 | | |
預扣税金
|
| | | | 2,604 | | | | | | 114 | | |
上一年度税收超額撥備
|
| | | | (56) | | | | | | (15,193) | | |
税費總額
|
| | | | 173,157 | | | | | | 110,182 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
税前利潤
|
| | | | 616,683 | | | | | | 471,230 | | |
調整
|
| | | | 339,630 | | | | | | 283,925 | | |
物業、廠房和設備折舊
|
| | | | 282,976 | | | | | | 236,510 | | |
無形資產攤銷
|
| | | | 12,786 | | | | | | 2,005 | | |
資本化佣金資產攤銷
|
| | | | 31,262 | | | | | | 22,996 | | |
處置財產、廠房和設備的利潤
|
| | | | (748) | | | | | | (2,357) | | |
財務收入
|
| | | | (2,592) | | | | | | (2,749) | | |
財務成本
|
| | | | 16,831 | | | | | | 31,438 | | |
保修費撥備
|
| | | | (885) | | | | | | (3,918) | | |
營運資金變動前運營產生的現金
|
| | | | 956,313 | | | | | | 755,155 | | |
營運資金變動 | | | | | | | | | | | | | |
庫存減少/(增加)
|
| | | | 55,380 | | | | | | (34,019) | | |
貿易和其他應收賬款增加
|
| | | | (36,778) | | | | | | (62,319) | | |
貿易和其他應付款增加
|
| | | | 15,671 | | | | | | 42,127 | | |
預收金額增加
|
| | | | 128,405 | | | | | | 6,264 | | |
根據IFRS 15增加資本化佣金資產
|
| | | | (64,437) | | | | | | (71,454) | | |
運營產生的現金
|
| | | | 1,054,554 | | | | | | 635,754 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
年初應付餘額
|
| | | | (35,078) | | | | | | (51,768) | | |
損益確認年度的當期税額
|
| | | | (127,979) | | | | | | (126,205) | | |
年底應付餘額
|
| | | | 16,458 | | | | | | 35,078 | | |
| | | | | (146,599) | | | | | | (142,895) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
本年度確認為分配給股東的金額
|
| | | | (92,008) | | | | | | (148,515) | | |
| | |
凱馳控股有限公司
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
NCI百分比
|
| | | | 32% | | | | | | 32% | | |
主要營業地點
|
| |
南非
|
| |
南非
|
| ||||||
收入
|
| | | | 1,941,893 | | | | | | 1,692,708 | | |
當年税後利潤
|
| | | | 456,422 | | | | | | 361,048 | | |
其他綜合收益
|
| | | | 35,052 | | | | | | 29,928 | | |
綜合總收入
|
| | | | 491,474 | | | | | | 390,976 | | |
NCI應佔利潤
|
| | | | 13,440 | | | | | | 13,242 | | |
可歸因於NCI的其他綜合收入
|
| | | | 3,466 | | | | | | 4,079 | | |
NCI的綜合總收入
|
| | | | 16,906 | | | | | | 17,321 | | |
非流動資產
|
| | | | 1,277,779 | | | | | | 1,048,310 | | |
流動資產
|
| | | | 566,674 | | | | | | 480,788 | | |
流動負債
|
| | | | (406,906) | | | | | | (370,262) | | |
非流動負債
|
| | | | (213,172) | | | | | | (321,218) | | |
| | | | | 1,224,375 | | | | | | 837,618 | | |
可歸因於NCI的淨資產
|
| | | | 460,015 | | | | | | 370,828 | | |
經營活動的現金流
|
| | | | 914,120 | | | | | | 472,258 | | |
投資活動產生的現金流
|
| | | | (427,436) | | | | | | (429,515) | | |
融資活動產生的現金流
|
| | | | (380,949) | | | | | | 83,406 | | |
| | | | | 105,735 | | | | | | 126,449 | | |
支付給NCI的股息
|
| | | | (9,112) | | | | | | (11,018) | | |
公司名稱
|
| |
由
持有
|
| |
的國家/地區
合併 |
| |
%持有
2020 |
| |
%持有
2019 |
| |||||||||
凱馳控股有限公司
|
| |
Karooooo Pte.有限公司
|
| |
南非
|
| | | | 68.06 | | | | | | 68.45 | | | |||
CarTrack所有權有限公司
|
| |
凱馳控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies專有有限公司
|
| |
凱馳控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack製造專有有限公司
|
| |
凱馳控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
專有驅動器和保存限制
|
| |
凱馳控股有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack納米比亞所有權有限公司
|
| |
凱馳控股有限公司
|
| |
納米比亞
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies Pte.有限公司
|
| |
凱馳控股有限公司
|
| |
新加坡
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Telematics專有有限公司
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | — | | | |||
Veraspan私有有限公司
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | — | | | |||
凱馳車隊管理控股有限公司(1)
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack東北控股有限公司(1)
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
聯合遠程信息處理服務專有有限公司(1)
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 49.00 | | | | | | 49.00 | | | |||
找到專有有限公司(2)
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
Zonke Bonke電信專有有限公司(1)
|
| |
CarTrack所有權有限公司
|
| |
南非
|
| | | | 100.00 | | | | | | 100.00 | | | |||
坦桑尼亞CarTrack有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
坦桑尼亞
|
| | | | 60.00 | | | | | | 60.00 | | | |||
檢索器有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
肯尼亞
|
| | | | 85.00 | | | | | | 85.00 | | | |||
凱馳工程技術有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
尼日利亞
|
| | | | 99.00 | | | | | | 99.00 | | | |||
PT。CarTrack技術印尼
|
| |
CarTrack Technologies Pte.有限公司
|
| |
印度尼西亞
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack投資英國有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
英國
|
| | | | 100.00 | | | | | | 100.00 | | | |||
凱馳科技(中國)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
|
| |
馬來西亞
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies LLC
|
| |
CarTrack Technologies Pte.有限公司
|
| |
阿聯酋
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies PHL.INC
|
| |
CarTrack Technologies Pte.有限公司
|
| |
菲律賓
|
| | | | 51.00 | | | | | | 51.00 | | | |||
CarTrack Technologies東南亞私人有限公司。有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
新加坡
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack愛爾蘭有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
愛爾蘭共和國
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Technologies(泰國)有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
泰國
|
| | | | 100.00 | | | | | | 100.00 | | | |||
新西蘭CarTrack有限公司
|
| |
CarTrack Technologies Pte.有限公司
|
| |
新西蘭
|
| | | | 51.00 | | | | | | 51.00 | | | |||
CarTrack(澳大利亞)專有有限公司(1)
|
| |
CarTrack Technologies Pte.有限公司
|
| |
澳大利亞
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Inc.
|
| |
CarTrack愛爾蘭有限公司
|
| |
美國
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Polska.SP.ZO.O
|
| |
CarTrack投資英國有限公司
|
| |
波蘭
|
| | | | 90.91 | | | | | | 90.91 | | | |||
CarTrack葡萄牙公司
|
| |
CarTrack投資英國有限公司
|
| |
葡萄牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
西班牙南卡羅來納州CarTrack西班牙人
|
| |
CarTrack投資英國有限公司
|
| |
西班牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Europe SGPS,S.A(解散)
|
| |
CarTrack投資英國有限公司
|
| |
葡萄牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Capital SGPS,S.A(解散)
|
| |
CarTrack投資英國有限公司
|
| |
葡萄牙
|
| | | | 100.00 | | | | | | 100.00 | | | |||
CarTrack Limitada
|
| | | | Cartrack Technologies 有限責任公司 | | | |
莫桑比克
|
| | | | 50.00 | | | | | | 50.00 | | |
汽車俱樂部LDA
|
| | | | Cartrack Technologies 有限責任公司 | | | |
莫桑比克
|
| | | | 80.00 | | | | | | 80.00 | | |
| | |
關係
|
| |||
關聯方
|
| | One Cell社區電話專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | One Cell社區服務專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | One Cell Data Solutions專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | One Cell納米比亞所有權有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | OneCell控股有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | |
紫雨地產第444號產權有限公司
|
| | IJ Calisto在本公司擁有實益權益 | |
| | | One Cell專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | 凱馳教育基金(NPO) | | | 南非實體助學金(Bursary Funding - South Africa Entities) | |
| | | J Marais | | | 股東 - CarTrack控股有限公司 | |
| | | P LIM | | | 股東 - CarTrack技術公司 | |
| | | Bumbene House私有有限公司 | | |
由BEE出資的公司 - CarTrack控股有限公司
|
|
| | | J de Wet | | | 股東 - CarTrack新西蘭有限公司 | |
| | | Brick Capital Polska sp.zo.o | | | IJ Calisto在本公司擁有實益權益 | |
| | | Georgem Property Limited | | | J Marais在本公司擁有實益權益 | |
| | | F Calisto | | | IJ Calisto家族 | |
| | | CarTrack莫桑比克LDA | | | IJ Calisto在本公司擁有實益權益 | |
| | | CFC sp.zo.o | | | B Debski是導演 | |
| | | 主要業務 | | | B Debski是導演 | |
子公司
|
| | 所有子公司均在附註28中披露。 | | | | |
導演
|
| | IJ Calisto(執行) | | | | |
密鑰管理人員
|
| | 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
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
關聯方餘額 | | | | | | | | | | | | | |
Bumbene House私有有限公司
|
| | | | 11,000 | | | | | | — | | |
凱馳教育基金(NPO)
|
| | | | — | | | | | | 200 | | |
J Marais
|
| | | | 13 | | | | | | 13 | | |
J de Wet
|
| | | | (5,679) | | | | | | (5,551) | | |
P LIM
|
| | | | (2,683) | | | | | | (2,151) | | |
One Cell專有有限公司
|
| | | | — | | | | | | (14) | | |
| | | | | 2,651 | | | | | | (7,503) | | |
應收貿易款/(貿易應付款)中包含的關聯方金額 | | | | | | | | | | | | | |
貿易應收賬款 | | | | | | | | | | | | | |
One Cell專有有限公司
|
| | | | — | | | | | | 6,664 | | |
J Marais
|
| | | | 7 | | | | | | — | | |
OneCell控股有限公司
|
| | | | — | | | | | | 3 | | |
貿易應付款 | | | | | | | | | | | | | |
One Cell專有有限公司
|
| | | | — | | | | | | (52) | | |
One Cell社區服務專有有限公司
|
| | | | — | | | | | | (339) | | |
OneCell控股有限公司
|
| | | | — | | | | | | (21) | | |
主要業務
|
| | | | (399) | | | | | | — | | |
| | | | | (392) | | | | | | 6,255 | | |
關聯方交易 | | | | | | | | | | | | | |
對關聯方的銷售 | | | | | | | | | | | | | |
One Cell專有有限公司
|
| | | | (407) | | | | | | (4,042) | | |
CFC.Sp.Zo.O
|
| | | | — | | | | | | (114) | | |
Brick Capital Polska SPZ0.0
|
| | | | — | | | | | | (1) | | |
主要業務
|
| | | | — | | | | | | (44) | | |
| | | | | (407) | | | | | | (4,201) | | |
關聯方採購 | | | | | | | | | | | | | |
OneCell控股有限公司
|
| | | | 240 | | | | | | 208 | | |
One Cell專有有限公司
|
| | | | 437 | | | | | | 467 | | |
CFC.Sp.Zo.O
|
| | | | — | | | | | | 7,601 | | |
主要業務
|
| | | | — | | | | | | 148 | | |
One Cell社區服務專有有限公司
|
| | | | 2,796 | | | | | | 1,819 | | |
CarTrack莫桑比克LDA
|
| | | | 4,464 | | | | | | 5,280 | | |
| | | | | 7,937 | | | | | | 15,523 | | |
支付給關聯方的租金 | | | | | | | | | | | | | |
紫雨地產第444號產權有限公司
|
| | | | 16,449 | | | | | | 17,613 | | |
主要業務
|
| | | | 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
|
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
因與客户簽訂合同而產生的貿易應收賬款預計信用損失撥備
|
| | | | 54,872 | | | | | | 43,670 | | |
| | |
預期積分
損失率 |
| |
毛收入
金額 |
| |
減損
損失津貼 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
自開票以來
|
| | | | 4% | | | | | | 113,385 | | | | | | 4,908 | | |
自開票日期起1個月
|
| | | | 11% | | | | | | 31,875 | | | | | | 3,587 | | |
自開票日期起2個半月
|
| | | | 17% | | | | | | 20,670 | | | | | | 3,487 | | |
自開票日期起3個月
|
| | | | 39% | | | | | | 102,819 | | | | | | 39,675 | | |
合計
|
| | | | 19% | | | | | | 268,749 | | | | | | 51,657 | | |
| | |
預期積分
損失率 |
| |
毛收入
金額 |
| |
減損
損失津貼 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
自開票以來
|
| | | | 5% | | | | | | 57,825 | | | | | | 2,813 | | |
自開票日期起1個月
|
| | | | 8% | | | | | | 36,733 | | | | | | 2,832 | | |
自開票日期起2個半月
|
| | | | 13% | | | | | | 21,807 | | | | | | 2,859 | | |
自開票日期起3個月
|
| | | | 33% | | | | | | 105,591 | | | | | | 35,166 | | |
合計
|
| | | | 20% | | | | | | 221,956 | | | | | | 43,670 | | |
| | |
少於
1年 |
| |
兩年
|
| |
3年
|
| |
4年
|
| |
>5年
|
| |
合計
|
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
2020年2月29日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | | 5,583 | | | | | | 5,583 | | | | | | 5,583 | | | | | | 4,810 | | | | | | 3,618 | | | | | | 25,177 | | |
租賃義務
|
| | | | 49,532 | | | | | | 27,403 | | | | | | 13,025 | | | | | | 6,378 | | | | | | 12,636 | | | | | | 108,974 | | |
貿易和其他應付款
|
| | | | 148,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 148,812 | | |
關聯方借款
|
| | | | 8,362 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,362 | | |
2019年2月28日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | | 25,662 | | | | | | 219,583 | | | | | | 5,583 | | | | | | 5,583 | | | | | | 4,810 | | | | | | 261,221 | | |
租賃義務
|
| | | | 51,752 | | | | | | 35,380 | | | | | | 16,417 | | | | | | 8,262 | | | | | | 15,151 | | | | | | 126,962 | | |
貿易和其他應付款
|
| | | | 136,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 136,832 | | |
關聯方借款
|
| | | | 7,716 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,716 | | |
銀行透支
|
| | | | 13,762 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,762 | | |
| | |
美元
|
| |
歐元
|
| |
MZN
|
| |
新元
|
| |
PLN
|
| |||||||||||||||
| | |
在數以千計的
中
|
| |||||||||||||||||||||||||||
2020年2月29日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 141 | | | | | | 1,115 | | | | | | 128,433 | | | | | | 1,200 | | | | | | 1,267 | | |
貿易應付款
|
| | | | (10) | | | | | | (1,145) | | | | | | (159,797) | | | | | | (966) | | | | | | (2,675) | | |
| | | | | 131 | | | | | | (30) | | | | | | (31,364) | | | | | | 234 | | | | | | (1,408) | | |
2019年2月28日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 61 | | | | | | 2,341 | | | | | | 111,290 | | | | | | 3,337 | | | | | | 1,000 | | |
貿易應付款
|
| | | | (11) | | | | | | (1,414) | | | | | | (133,616) | | | | | | (834) | | | | | | (3,083) | | |
| | | | | 50 | | | | | | 927 | | | | | | (22,326) | | | | | | 2,503 | | | | | | (2,083) | | |
|
| | |
強化
ZAR |
| |
弱化
ZAR |
| ||||||
| | |
以千蘭特為單位的數字
|
| |||||||||
2020年2月29日 | | | | | | | | | | | | | |
美元
|
| | | | (193) | | | | | | 193 | | |
歐元 | | | | | 49 | | | | | | (49) | | |
MZN
|
| | | | 721 | | | | | | (721) | | |
新元
|
| | | | (251) | | | | | | 251 | | |
PLN
|
| | | | 532 | | | | | | (532) | | |
| | | | | 858 | | | | | | (858) | | |
2019年2月28日 | | | | | | | | | | | | | |
歐元
|
| | | | 1,255 | | | | | | (1,255) | | |
MZN
|
| | | | 2,252 | | | | | | (2,252) | | |
新元
|
| | | | 2,650 | | | | | | (2,650) | | |
PLN
|
| | | | 1,131 | | | | | | (1,131) | | |
| | | | | 7,288 | | | | | | (7,288) | | |
| | |
蘭德數字
數千 |
| |||
2020年2月29日 | | | | | | | |
對税前利潤的影響(增長1%)
|
| | | | (1,951) | | |
對税前利潤的影響(下降1%)
|
| | | | 1,951 | | |
2019年2月28日 | | | | | | | |
對税前利潤的影響(增長1%)
|
| | | | (2,380) | | |
對税前利潤的影響(下降1%)
|
| | | | 2,380 | | |
| | |
蘭德數字
數千 |
| |||
2020年2月29日 | | | | | | | |
金融資產 | | | | | | | |
關聯方借款
|
| | | | 11,013 | | |
貿易和其他應收賬款
|
| | | | 230,312 | | |
現金和現金等價物
|
| | | | 145,787 | | |
| | | | | 387,112 | | |
金融負債 | | | | | | | |
關聯方借款
|
| | | | 8,362 | | |
資本化租賃負債
|
| | | | 98,997 | | |
貿易和其他應付款
|
| | | | 148,812 | | |
定期貸款
|
| | | | 22,969 | | |
預收金額
|
| | | | 208,782 | | |
| | | | | 487,922 | | |
|
| | |
蘭德數字
數千 |
| |||
2019年2月28日 | | | | | | | |
金融資產 | | | | | | | |
關聯方借款
|
| | | | 213 | | |
貿易和其他應收賬款
|
| | | | 191,468 | | |
現金和現金等價物
|
| | | | 51,906 | | |
| | | | | 243,587 | | |
金融負債 | | | | | | | |
定期貸款
|
| | | | 239,290 | | |
關聯方借款
|
| | | | 7,716 | | |
資本化租賃負債
|
| | | | 116,912 | | |
貿易和其他應付款
|
| | | | 136,832 | | |
銀行透支
|
| | | | 13,762 | | |
預收金額
|
| | | | 80,377 | | |
| | | | | 594,889 | | |
| | |
工資和
津貼 |
| |
其他
福利 |
| |
退休
基金 |
| |
性能
獎金 |
| |
導演
費用 |
| |
合計
|
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
2020年2月29日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
執行董事 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IJ Calisto
|
| | | | 3,410 | | | | | | — | | | | | | 147 | | | | | | 284 | | | | | | — | | | | | | 3,841 | | |
密鑰管理人員(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M Grundlingh
|
| | | | 2,285 | | | | | | — | | | | | | 157 | | | | | | 1,064 | | | | | | — | | | | | | 3,506 | | |
DJ布朗(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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
執行董事 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IJ Calisto
|
| | | | 3,185 | | | | | | — | | | | | | 122 | | | | | | 180 | | | | | | — | | | | | | 3,487 | | |
密鑰管理人員 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M Grundlingh
|
| | | | 2,077 | | | | | | — | | | | | | 122 | | | | | | 224 | | | | | | — | | | | | | 2,423 | | |
DJ布朗(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
|
| ||||||
基本和稀釋後每股收益 | | | | | | | | | | | | | |
基本每股收益和稀釋後每股收益是根據普通股股東應佔利潤和已發行普通股的加權平均數計算的。
基本和稀釋後每股收益 基本和稀釋後每股收益 |
| | | | 14,3 | | | | | | 9,2 | | |
普通股加權平均數
年初簽發/註冊日期 |
| | | | 20,332,894 | | | | | | 20,332,894 | | |
| | | | | 20,332,894 | | | | | | 20,332,894 | | |
基本收入
普通股股東應佔利潤(R‘000) |
| | | | 289,882 | | | | | | 236,931 | | |
減去:在Karoooo於
註冊之前產生的利潤
2018年5月19日(1)(R‘000) |
| | | | — | | | | | | (50,836) | | |
Karoooo(R‘000)普通股股東應佔利潤
|
| | | | 289,882 | | | | | | 186,095 | | |
稀釋後每股基本收益(未經審計) | | | | | | | | | | | | | |
基本每股收益 | | | | | | | | | | | | | |
基本每股收益
|
| | | | 14,3 | | | | | | 9,2 | | |
普通股加權平均數
年初發行 |
| | | | 20,332,894 | | | | | | 20,332,894 | | |
基本收入 | | | | | | | | | | | | | |
Karoooo(R‘000)普通股股東應佔利潤
|
| | | | 289,882 | | | | | | 186,095 | | |
| | | | | | | | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
備註
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| ||||||||||||
| | | | | | | | |
以千蘭特為單位的數字
|
| |||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
商譽
|
| | | | | | | | | | 126,146 | | | | | | 126,163 | | | | | | 131,503 | | |
無形資產
|
| | | | 6 | | | | | | 55,114 | | | | | | 30,841 | | | | | | 40,739 | | |
物業、廠房和設備
|
| | | | 4 | | | | | | 900,001 | | | | | | 793,106 | | | | | | 854,506 | | |
資本化佣金資產
|
| | | | 5 | | | | | | 187,637 | | | | | | 137,326 | | | | | | 144,549 | | |
遞延税金資產
|
| | | | | | | | | | 108,943 | | | | | | 97,281 | | | | | | 106,482 | | |
非流動資產合計
|
| | | | | | | | | | 1,377,841 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | 7 | | | | | | 231,299 | | | | | | 170,319 | | | | | | 151,616 | | |
貿易和其他應收款
|
| | | | 8 | | | | | | 284,800 | | | | | | 237,378 | | | | | | 251,747 | | |
關聯方貸款
|
| | | | | | | | | | 11,000 | | | | | | 1,900 | | | | | | 11,013 | | |
徵税
|
| | | | | | | | | | 8,692 | | | | | | 6,204 | | | | | | 6,511 | | |
現金和現金等價物
|
| | | | 9 | | | | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
流動資產總額
|
| | | | | | | | | | 624,224 | | | | | | 550,253 | | | | | | 567,478 | | |
總資產
|
| | | | | | | | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
權益和負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | | | | | | | 10 | | | | | | 10 | | | | | | 10 | | |
外幣折算準備金
|
| | | | | | | | | | 11,116 | | | | | | 5,536 | | | | | | 11,851 | | |
留存收益
|
| | | | | | | | | | 816,744 | | | | | | 788,094 | | | | | | 835,978 | | |
業主投資
|
| | | | | | | | | | 30,383 | | | | | | 30,383 | | | | | | 30,383 | | |
母公司股東應佔權益
|
| | | | | | | | | | 858,253 | | | | | | 824,023 | | | | | | 878,222 | | |
非控股權益
|
| | | | | | | | | | 336,499 | | | | | | 320,794 | | | | | | 346,913 | | |
總股本
|
| | | | | | | | | | 1,194,752 | | | | | | 1,144,817 | | | | | | 1,225,135 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | | 11 | | | | | | 16,054 | | | | | | 49,767 | | | | | | 17,815 | | |
資本化租賃負債
|
| | | | | | | | | | 54,573 | | | | | | 57,595 | | | | | | 54,148 | | |
預收金額
|
| | | | 10 | | | | | | 79,386 | | | | | | 40,499 | | | | | | 55,817 | | |
遞延納税義務
|
| | | | | | | | | | 112,668 | | | | | | 67,206 | | | | | | 85,392 | | |
非流動負債合計
|
| | | | | | | | | | 262,681 | | | | | | 215,067 | | | | | | 213,172 | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | | 11 | | | | | | 1,404 | | | | | | 5,095 | | | | | | 5,154 | | |
貿易和其他應付款
|
| | | | 12 | | | | | | 260,173 | | | | | | 120,138 | | | | | | 170,972 | | |
關聯方借款
|
| | | | | | | | | | 7,911 | | | | | | 7,764 | | | | | | 8,362 | | |
資本化租賃負債
|
| | | | | | | | | | 35,439 | | | | | | 41,512 | | | | | | 44,849 | | |
徵税
|
| | | | | | | | | | 48,470 | | | | | | 50,713 | | | | | | 22,969 | | |
保修條款
|
| | | | | | | | | | 864 | | | | | | 1,679 | | | | | | 1,679 | | |
預收金額
|
| | | | 10 | | | | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
銀行透支
|
| | | | 9 | | | | | | 21,725 | | | | | | — | | | | | | — | | |
流動負債總額
|
| | | | | | | | | | 544,632 | | | | | | 375,086 | | | | | | 406,950 | | |
總負債
|
| | | | | | | | | | 807,313 | | | | | | 590,153 | | | | | | 620,122 | | |
總權益和負債
|
| | | | | | | | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
| | | | | | | | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
備註
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| ||||||||||||
| | | | | | | | |
以千蘭特為單位的數字
|
| |||||||||||||||
收入
|
| | | | 13 | | | | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 1,941,893 | | |
銷售成本
|
| | | | | | | | | | (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 | | |
金融資產的預期信貸損失
|
| | | | | | | | | | (56,249) | | | | | | (40,206) | | | | | | (54,872) | | |
運營費用
|
| | | | | | | | | | (589,687) | | | | | | (501,816) | | | | | | (683,196) | | |
銷售和營銷
|
| | | | | | | | | | (164,131) | | | | | | (133,815) | | | | | | (177,870) | | |
常規和管理
|
| | | | | | | | | | (371,351) | | | | | | (334,525) | | | | | | (460,402) | | |
研發
|
| | | | | | | | | | (54,205) | | | | | | (33,476) | | | | | | (44,924) | | |
營業利潤
|
| | | | 14 | | | | | | 565,975 | | | | | | 468,380 | | | | | | 630,922 | | |
財務收入
|
| | | | | | | | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
財務成本
|
| | | | | | | | | | (4,833) | | | | | | (14,238) | | | | | | (16,831) | | |
税前利潤
|
| | | | | | | | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
徵税
|
| | | | | | | | | | (170,130) | | | | | | (126,329) | | | | | | (173,157) | | |
本期利潤
|
| | | | | | | | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
應佔利潤: | | | | | | | | | | | | | | | | | | | | | | | | | |
父項的所有者
|
| | | | | | | | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
非控股權益
|
| | | | | | | | | | 135,989 | | | | | | 115,383 | | | | | | 153,644 | | |
| | | | | | | | | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後每股收益(蘭特)
|
| | | | 18.1 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
| | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
本期利潤
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | |
未來期間可能重新分類為損益的項目: | | | | | | | | | | | | | | | | | | | |
對外業務翻譯匯兑差異
|
| | | | (6,027) | | | | | | 22,387 | | | | | | 35,989 | | |
本期其他綜合(虧損)收入
|
| | | | (6,027) | | | | | | 22,387 | | | | | | 35,989 | | |
所得税淨額期間的綜合收入合計
|
| | | | 388,837 | | | | | | 351,806 | | | | | | 479,515 | | |
歸屬於: 的綜合總收入: | | | | | | | | | | | | | | | | | | | |
父項的所有者
|
| | | | 256,583 | | | | | | 230,156 | | | | | | 312,317 | | |
非控股權益
|
| | | | 132,254 | | | | | | 121,650 | | | | | | 167,198 | | |
| | | | | 388,837 | | | | | | 351,806 | | | | | | 479,515 | | |
以千蘭特為單位的數字
|
| |
備註
|
| |
共享
大寫 |
| |
外來
幣種 翻譯 |
| |
投資
按所有者 |
| |
保留
收入 |
| |
合計
歸屬 轉股權 持有者 羣 |
| |
非控制性
利息 |
| |
總股本
|
| |||||||||||||||||||||
| | | | | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||||||||
2019年3月1日的餘額
|
| | | | | | | 10 | | | | | | (10,584) | | | | | | 30,383 | | | | | | 598,598 | | | | | | 618,407 | | | | | | 219,221 | | | | | | 837,628 | | |
截至2019年11月30日止期間的利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 214,036 | | | | | | 214,036 | | | | | | 115,383 | | | | | | 329,419 | | |
其他綜合收益
|
| | | | | | | — | | | | | | 16,120 | | | | | | — | | | | | | — | | | | | | 16,120 | | | | | | 6,267 | | | | | | 22,387 | | |
全年綜合收入總額
上期 |
| | | | | | | — | | | | | | 16,120 | | | | | | — | | | | | | 214,036 | | | | | | 230,156 | | | | | | 121,650 | | | | | | 351,806 | | |
分紅
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,540) | | | | | | (24,540) | | | | | | (20,077) | | | | | | (44,617) | | |
2019年11月30日的餘額
|
| | | | | | | 10 | | | | | | 5,536 | | | | | | 30,383 | | | | | | 788,094 | | | | | | 824,023 | | | | | | 320,794 | | | | | | 1,144,817 | | |
截至2020年2月29日的三個月利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 75,846 | | | | | | 75,846 | | | | | | 38,261 | | | | | | 114,017 | | |
其他綜合收益
|
| | | | | | | — | | | | | | 6,315 | | | | | | — | | | | | | — | | | | | | 6,315 | | | | | | 7,287 | | | | | | 13,602 | | |
全年綜合收入總額
上期 |
| | | | | | | — | | | | | | 6,315 | | | | | | — | | | | | | 75,846 | | | | | | 82,161 | | | | | | 45,548 | | | | | | 127,709 | | |
分紅
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,962) | | | | | | (27,962) | | | | | | (19,429) | | | | | | (47,391) | | |
2020年2月29日的餘額
|
| | | | | | | 10 | | | | | | 11,851 | | | | | | 30,383 | | | | | | 835,978 | | | | | | 878,222 | | | | | | 346,913 | | | | | | 1,225,135 | | |
截至2020年11月30日止期間的利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,875 | | | | | | 258,875 | | | | | | 135,989 | | | | | | 394,864 | | |
其他綜合收益
|
| | | | | | | — | | | | | | (735) | | | | | | — | | | | | | — | | | | | | (735) | | | | | | (3,735) | | | | | | (4,470) | | |
全年綜合收入總額
上期 |
| | | | | | | — | | | | | | (735) | | | | | | — | | | | | | 258,875 | | | | | | 258,140 | | | | | | 132,254 | | | | | | 390,394 | | |
分紅
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (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日的餘額
|
| | | | | | | 10 | | | | | | 11,116 | | | | | | 30,383 | | | | | | 816,744 | | | | | | 858,253 | | | | | | 336,499 | | | | | | 1,194,752 | | |
| | | | | | | | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
備註
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| ||||||||||||
| | | | | | | | |
以千蘭特為單位的數字
|
| |||||||||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
運營產生的現金
|
| | | | 15 | | | | | | 835,167 | | | | | | 763,386 | | | | | | 1,054,554 | | |
收到的財務收入
|
| | | | | | | | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
支付的財務成本
|
| | | | | | | | | | (4,027) | | | | | | (5,850) | | | | | | (9,323) | | |
已交税款
|
| | | | | | | | | | (120,758) | | | | | | (94,677) | | | | | | (146,599) | | |
經營活動產生的淨現金
|
| | | | | | | | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、廠房和設備
|
| | | | | | | | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | |
處置財產、廠房和設備的收益
|
| | | | | | | | | | 5,997 | | | | | | 1,735 | | | | | | 6,532 | | |
無形資產投資
|
| | | | | | | | | | (33,703) | | | | | | (20,081) | | | | | | (34,245) | | |
向關聯方墊付貸款
|
| | | | | | | | | | — | | | | | | — | | | | | | (11,000) | | |
向關聯方償還貸款
|
| | | | | | | | | | 14 | | | | | | — | | | | | | — | | |
投資活動使用的淨現金
|
| | | | | | | | | | (331,411) | | | | | | (322,234) | | | | | | (427,436) | | |
融資活動產生的現金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
(償還)/關聯方貸款收益
|
| | | | | | | | | | (1,161) | | | | | | — | | | | | | — | | |
發行股本所得款項
|
| | | | | | | | | | — | | | | | | 10 | | | | | | 10 | | |
收購子公司的額外權益
|
| | | | | | | | | | (11,773) | | | | | | — | | | | | | — | | |
償還定期貸款
|
| | | | | | | | | | (6,886) | | | | | | (184,634) | | | | | | (217,815) | | |
資本化租賃負債的支付
|
| | | | | | | | | | (40,987) | | | | | | (27,939) | | | | | | (58,417) | | |
已支付股息
|
| | | | | | | | | | (409,004) | | | | | | (44,617) | | | | | | (92,008) | | |
淨現金(用於)/產生的融資活動
|
| | | | | | | | | | (469,811) | | | | | | (257,180) | | | | | | (368,230) | | |
現金流動總額
|
| | | | | | | | | | (86,988) | | | | | | (85,051) | | | | | | 105,558 | | |
期初的現金和現金等價物
|
| | | | 9 | | | | | | 146,591 | | | | | | 38,144 | | | | | | 38,144 | | |
現金和現金等價物的折算差異
|
| | | | | | | | | | 7,105 | | | | | | 11,257 | | | | | | 2,889 | | |
期末現金和現金等價物合計
|
| | | | 9 | | | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
| | |
訂閲
收入 |
| |
硬件
和其他 收入 之前的 淘汰 |
| |
消除
|
| |
內部-
細分市場 收入 |
| |
硬件
和 其他 之後的收入 淘汰 和間隔 細分市場 |
| |
合計
收入 |
| |
折舊
和 攤銷 |
| |
調整後的
EBITDA |
| ||||||||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||||||||||||||
截至2020年11月30日的9個月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理業務部門
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 163,665 | | | | | | 6,504 | | | | | | (2,243) | | | | | | — | | | | | | 4,261 | | | | | | 167,926 | | | | | | 45,587 | | | | | | 83,245 | | |
亞太地區、中東和美國
|
| | | | 211,288 | | | | | | 87,912 | | | | | | (84,152) | | | | | | (302) | | | | | | 3,458 | | | | | | 214,746 | | | | | | 43,768 | | | | | | 72,825 | | |
各細分市場合計
|
| | | | 1,635,041 | | | | | | 321,437 | | | | | | (281,676) | | | | | | — | | | | | | 39,761 | | | | | | 1,674,802 | | | | | | 324,071 | | | | | | 855,341 | | |
|
| | |
訂閲
收入 |
| |
硬件
和其他 收入 之前的 淘汰 |
| |
消除
|
| |
內部-
細分市場 收入 |
| |
硬件
和 其他 之後的收入 淘汰 和間隔 細分市場 |
| |
合計
收入 |
| |
折舊
和 攤銷 |
| |
調整後的
EBITDA |
| ||||||||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||||||||||||||
截至2019年11月30日的9個月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
地理業務部門
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 123,569 | | | | | | 10,681 | | | | | | (7,121) | | | | | | — | | | | | | 3,560 | | | | | | 127,129 | | | | | | 29,190 | | | | | | 59,809 | | |
亞太地區、中東和美國
|
| | | | 167,291 | | | | | | 39,789 | | | | | | (33,552) | | | | | | — | | | | | | 6,237 | | | | | | 173,528 | | | | | | 26,200 | | | | | | 49,504 | | |
各細分市場合計
|
| | | | 1,385,124 | | | | | | 316,186 | | | | | | (269,987) | | | | | | — | | | | | | 46,199 | | | | | | 1,431,323 | | | | | | 242,980 | | | | | | 698,974 | | |
2020年2月29日 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
地理業務部門
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 168,314 | | | | | | 14,092 | | | | | | (9,140) | | | | | | — | | | | | | 4,952 | | | | | | 173,266 | | | | | | 40,193 | | | | | | 81,782 | | |
亞太地區、中東和美國
|
| | | | 228,446 | | | | | | 69,893 | | | | | | (63,151) | | | | | | — | | | | | | 6,742 | | | | | | 235,188 | | | | | | 36,690 | | | | | | 66,376 | | |
各細分市場合計
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
調整後的EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | |
財產、廠房和設備折舊(1)
|
| | | | (270,315) | | | | | | (211,351) | | | | | | (282,976) | | |
無形資產攤銷(2)
|
| | | | (18,750) | | | | | | (8,639) | | | | | | (12,786) | | |
公司費用
|
| | | | (301) | | | | | | (10,604) | | | | | | (10,801) | | |
營業利潤
|
| | | | 565,975 | | | | | | 468,380 | | | | | | 630,922 | | |
財務收入
|
| | | | 3,852 | | | | | | 1,606 | | | | | | 2,592 | | |
財務成本
|
| | | | (4,833) | | | | | | (14,238) | | | | | | (16,831) | | |
税前利潤
|
| | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
徵税
|
| | | | (170,130) | | | | | | (126,329) | | | | | | (173,157) | | |
本期利潤
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
總資產 | | | | | | | | | | | | | | | | | | | |
南非
|
| | | | 1,242,430 | | | | | | 1,082,379 | | | | | | 1,145,039 | | |
非洲-其他
|
| | | | 178,421 | | | | | | 177,493 | | | | | | 196,156 | | |
歐洲
|
| | | | 293,827 | | | | | | 253,377 | | | | | | 275,290 | | |
亞太地區、中東和美國
|
| | | | 284,487 | | | | | | 221,180 | | | | | | 227,968 | | |
各細分市場合計
|
| | | | 1,999,165 | | | | | | 1,734,429 | | | | | | 1,844,453 | | |
公司
|
| | | | 2,900 | | | | | | 541 | | | | | | 804 | | |
總資產
|
| | | | 2,002,065 | | | | | | 1,734,970 | | | | | | 1,845,257 | | |
|
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
南非
|
| | | | 882,262 | | | | | | 764,628 | | | | | | 820,658 | | |
非洲-其他
|
| | | | 83,660 | | | | | | 97,626 | | | | | | 96,263 | | |
歐洲
|
| | | | 240,612 | | | | | | 198,416 | | | | | | 221,840 | | |
亞太地區、中東和美國
|
| | | | 168,634 | | | | | | 124,047 | | | | | | 139,018 | | |
各細分市場合計
|
| | | | 1,375,168 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
公司
|
| | | | 2,673 | | | | | | — | | | | | | — | | |
非流動資產合計
|
| | | | 1,377,841 | | | | | | 1,184,717 | | | | | | 1,277,779 | | |
| | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
南非
|
| | | | 242,747 | | | | | | 223,980 | | | | | | 308,936 | | |
非洲-其他
|
| | | | 5,642 | | | | | | 6,003 | | | | | | 9,427 | | |
歐洲
|
| | | | 36,327 | | | | | | 54,294 | | | | | | 50,974 | | |
亞太地區、中東和美國
|
| | | | 52,706 | | | | | | 39,692 | | | | | | 53,631 | | |
各細分市場合計
|
| | | | 337,422 | | | | | | 323,969 | | | | | | 422,968 | | |
公司
|
| | | | — | | | | | | — | | | | | | — | | |
資本支出總額
|
| | | | 337,422 | | | | | | 323,969 | | | | | | 422,968 | | |
| | |
截至
|
| |
截至
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
總負債
|
| | | | | | | | | | | | | | | | | | |
南非
|
| | | | 554,962 | | | | | | 393,843 | | | | | | 405,238 | | |
非洲-其他
|
| | | | 58,203 | | | | | | 48,651 | | | | | | 56,088 | | |
歐洲
|
| | | | 88,399 | | | | | | 89,952 | | | | | | 90,547 | | |
亞太地區、中東和美國
|
| | | | 105,698 | | | | | | 56,574 | | | | | | 68,205 | | |
各細分市場合計
|
| | | | 807,262 | | | | | | 589,020 | | | | | | 620,078 | | |
公司
|
| | | | 51 | | | | | | 1,133 | | | | | | 44 | | |
總負債
|
| | | | 807,313 | | | | | | 590,153 | | | | | | 620,122 | | |
|
| | |
截至2020年11月30日
|
| |
截至2019年11月30日
|
| ||||||||||||||||||||||||||||||
| | |
成本
|
| |
累計
折舊 |
| |
攜帶
值 |
| |
成本
|
| |
累計
折舊 |
| |
攜帶
值 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 1,826 | | | | | | — | | | | | | 1,826 | | | | | | 2,034 | | | | | | — | | | | | | 2,034 | | |
大寫遠程信息處理設備
|
| | | | 1,729,879 | | | | | | (972,169) | | | | | | 757,710 | | | | | | 1,390,805 | | | | | | (721,327) | | | | | | 669,478 | | |
傢俱、固定裝置和設備
|
| | | | 20,056 | | | | | | (14,219) | | | | | | 5,837 | | | | | | 18,400 | | | | | | (12,819) | | | | | | 5,581 | | |
租賃改進
|
| | | | 27,139 | | | | | | (17,004) | | | | | | 10,135 | | | | | | 18,869 | | | | | | (13,219) | | | | | | 5,650 | | |
廠房和機械
|
| | | | 3,936 | | | | | | (3,338) | | | | | | 598 | | | | | | 5,073 | | | | | | (4,530) | | | | | | 543 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 69,625 | | | | | | (43,988) | | | | | | 25,637 | | | | | | 69,392 | | | | | | (42,189) | | | | | | 27,203 | | |
機動車
|
| | | | 117,138 | | | | | | (73,598) | | | | | | 43,539 | | | | | | 115,048 | | | | | | (62,150) | | | | | | 52,898 | | |
屬性
|
| | | | 86,798 | | | | | | (32,080) | | | | | | 54,718 | | | | | | 58,926 | | | | | | (29,207) | | | | | | 29,719 | | |
合計
|
| | | | 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
|
| |
累計
折舊 |
| |
賬面價值
|
| |||||||||
自有資產 | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 2,115 | | | | | | — | | | | | | 2,115 | | |
大寫遠程信息處理設備
|
| | | | 1,485,475 | | | | | | (776,594) | | | | | | 708,881 | | |
傢俱、固定裝置和設備
|
| | | | 19,253 | | | | | | (13,035) | | | | | | 6,218 | | |
租賃改進
|
| | | | 20,249 | | | | | | (14,893) | | | | | | 5,356 | | |
廠房和機械
|
| | | | 3,820 | | | | | | (3,107) | | | | | | 713 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 63,793 | | | | | | (35,741) | | | | | | 28,052 | | |
機動車
|
| | | | 124,893 | | | | | | (65,055) | | | | | | 59,838 | | |
屬性
|
| | | | 66,130 | | | | | | (22,797) | | | | | | 43,333 | | |
合計
|
| | | | 1,785,728 | | | | | | (931,222) | | | | | | 854,506 | | |
|
| | |
打開
餘額 |
| |
添加
|
| |
處置
|
| |
翻譯
調整 |
| |
折舊
|
| |
關閉
餘額 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 2,115 | | | | | | — | | | | | | — | | | | | | (289) | | | | | | — | | | | | | 1,826 | | |
大寫遠程信息處理設備
|
| | | | 708,881 | | | | | | 274,234 | | | | | | (7,145) | | | | | | 7,677 | | | | | | (225,954) | | | | | | 757,710 | | |
傢俱、固定裝置和設備
|
| | | | 6,218 | | | | | | 1,860 | | | | | | (504) | | | | | | (91) | | | | | | (1,745) | | | | | | 5,738 | | |
租賃改進
|
| | | | 5,356 | | | | | | 7,391 | | | | | | — | | | | | | 107 | | | | | | (2,719) | | | | | | 10,135 | | |
廠房和機械
|
| | | | 713 | | | | | | — | | | | | | — | | | | | | 47 | | | | | | (162) | | | | | | 598 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 28,052 | | | | | | 6,432 | | | | | | (8) | | | | | | (140) | | | | | | (8,698) | | | | | | 25,638 | | |
機動車
|
| | | | 59,838 | | | | | | 3,483 | | | | | | (4,741) | | | | | | (24) | | | | | | (15,017) | | | | | | 43,539 | | |
屬性
|
| | | | 43,333 | | | | | | 26,713 | | | | | | (706) | | | | | | 1,514 | | | | | | (16,120) | | | | | | 54,718 | | |
合計
|
| | | | 854,506 | | | | | | 320,113 | | | | | | (13,104) | | | | | | 8,801 | | | | | | (270,315) | | | | | | 900,001 | | |
| | |
打開
餘額 |
| |
添加
|
| |
處置
|
| |
翻譯
調整 |
| |
折舊
|
| |
關閉
餘額 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 72 | | | | | | — | | | | | | 2,034 | | |
大寫遠程信息處理設備
|
| | | | 549,982 | | | | | | 287,904 | | | | | | — | | | | | | 1,875 | | | | | | (170,283) | | | | | | 669,478 | | |
傢俱、固定裝置和設備
|
| | | | 5,453 | | | | | | 2,400 | | | | | | (35) | | | | | | (187) | | | | | | (2,050) | | | | | | 5,581 | | |
租賃改進
|
| | | | 5,075 | | | | | | 2,951 | | | | | | — | | | | | | 336 | | | | | | (2,712) | | | | | | 5,650 | | |
廠房和機械
|
| | | | 302 | | | | | | 781 | | | | | | — | | | | | | (81) | | | | | | (459) | | | | | | 543 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 29,279 | | | | | | 6,090 | | | | | | (18) | | | | | | (876) | | | | | | (7,272) | | | | | | 27,203 | | |
機動車
|
| | | | 70,960 | | | | | | 3,762 | | | | | | (2,143) | | | | | | (5,087) | | | | | | (14,594) | | | | | | 52,898 | | |
屬性
|
| | | | 38,139 | | | | | | 9,263 | | | | | | (733) | | | | | | (2,969) | | | | | | (13,981) | | | | | | 29,719 | | |
合計
|
| | | | 701,152 | | | | | | 313,151 | | | | | | (2,929) | | | | | | (6,917) | | | | | | (211,351) | | | | | | 793,106 | | |
|
| | |
打開
餘額 |
| |
添加
|
| |
處置
|
| |
翻譯
調整 |
| |
折舊
|
| |
關閉
餘額 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
自有資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建築物
|
| | | | 1,962 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 2,115 | | |
大寫遠程信息處理設備
|
| | | | 549,982 | | | | | | 369,156 | | | | | | — | | | | | | 16,554 | | | | | | (226,811) | | | | | | 708,881 | | |
傢俱、固定裝置和設備
|
| | | | 5,453 | | | | | | 2,622 | | | | | | (210) | | | | | | 323 | | | | | | (1,970) | | | | | | 6,218 | | |
租賃改進
|
| | | | 5,075 | | | | | | 4,158 | | | | | | (257) | | | | | | 115 | | | | | | (3,735) | | | | | | 5,356 | | |
廠房和機械
|
| | | | 302 | | | | | | 965 | | | | | | — | | | | | | 25 | | | | | | (579) | | | | | | 713 | | |
使用權資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IT設備
|
| | | | 29,279 | | | | | | 11,822 | | | | | | (2,436) | | | | | | 506 | | | | | | (11,119) | | | | | | 28,052 | | |
機動車
|
| | | | 70,960 | | | | | | 10,708 | | | | | | (2,097) | | | | | | 553 | | | | | | (20,286) | | | | | | 59,838 | | |
屬性
|
| | | | 38,139 | | | | | | 22,285 | | | | | | (784) | | | | | | 2,169 | | | | | | (18,476) | | | | | | 43,333 | | |
合計
|
| | | | 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
|
| |
累計
攤銷 |
| |
攜帶
值 |
| |
成本
|
| |
累計
攤銷 |
| |
攜帶
值 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
資本化銷售佣金
|
| | | | 320,022 | | | | | | (132,385) | | | | | | 187,637 | | | | | | 226,954 | | | | | | (89,628) | | | | | | 137,326 | | |
合計
|
| | | | 320,022 | | | | | | (132,385) | | | | | | 187,637 | | | | | | 226,954 | | | | | | (89,628) | | | | | | 137,326 | | |
|
| | |
截至2020年2月29日
|
| |||||||||||||||
| | |
成本
|
| |
累計
攤銷 |
| |
攜帶
值 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
資本化銷售佣金
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | |
合計
|
| | | | 245,718 | | | | | | (101,169) | | | | | | 144,549 | | |
| | |
打開
餘額 |
| |
添加
|
| |
處置
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
2020年11月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資本化銷售佣金
|
| | | | 144,549 | | | | | | 77,620 | | | | | | (666) | | | | | | 1,140 | | | | | | (35,006) | | | | | | 187,637 | | |
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| |||||||||||||||
2019年11月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資本化銷售佣金
|
| | | | 108,547 | | | | | | 50,480 | | | | | | 1,289 | | | | | | (22,990) | | | | | | 137,326 | | |
|
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| |||||||||||||||
2020年2月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資本化銷售佣金
|
| | | | 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
|
| |
累計
攤銷 |
| |
攜帶
值 |
| |
成本
|
| |
累計
攤銷 |
| |
攜帶
值 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
產品開發成本
|
| | | | 74,380 | | | | | | (23,467) | | | | | | 50,913 | | | | | | 30,488 | | | | | | (3,040) | | | | | | 27,448 | | |
計算機軟件
|
| | | | 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
|
| |
累計
攤銷 |
| |
攜帶
值 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
產品開發成本
|
| | | | 46,452 | | | | | | (9,385) | | | | | | 37,067 | | |
計算機軟件
|
| | | | 11,029 | | | | | | (7,357) | | | | | | 3,672 | | |
| | | | | 57,481 | | | | | | (16,742) | | | | | | 40,739 | | |
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額 |
| |||||||||||||||
以千蘭特為單位的數字 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
產品開發成本
|
| | | | 37,067 | | | | | | 30,912 | | | | | | (856) | | | | | | (16,210) | | | | | | 50,913 | | |
計算機軟件
|
| | | | 3,672 | | | | | | 2,791 | | | | | | 278 | | | | | | (2,540) | | | | | | 4,201 | | |
| | | | | 40,739 | | | | | | 33,703 | | | | | | (578) | | | | | | (18,750) | | | | | | 55,114 | | |
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
關閉
餘額
|
| |||||||||||||||
以千蘭特為單位的數字 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
產品開發成本
|
| | | | 13,636 | | | | | | 18,215 | | | | | | 1,403 | | | | | | (5,806) | | | | | | 27,448 | | |
計算機軟件
|
| | | | 4,822 | | | | | | 1,866 | | | | | | (462) | | | | | | (2,833) | | | | | | 3,393 | | |
| | | | | 18,458 | | | | | | 20,081 | | | | | | 941 | | | | | | (8,639) | | | | | | 30,841 | | |
|
| | |
打開
餘額 |
| |
添加
|
| |
翻譯
調整 |
| |
攤銷
|
| |
處置
|
| |
關閉
餘額 |
| ||||||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||||||||
產品開發成本
|
| | | | 13,636 | | | | | | 31,178 | | | | | | 1,403 | | | | | | (9,150) | | | | | | — | | | | | | 37,067 | | |
計算機軟件
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
可安裝的遠程信息處理設備 -
|
| | | | 100,667 | | | | | | 86,981 | | | | | | 46,203 | | |
車載庫存安裝的遠程信息處理設備 -
|
| | | | 22,107 | | | | | | — | | | | | | 15,980 | | |
個組件
|
| | | | 69,906 | | | | | | 54,603 | | | | | | 69,816 | | |
正在進行的工作
|
| | | | 18,396 | | | | | | 6,991 | | | | | | 2,009 | | |
耗材
|
| | | | 23,363 | | | | | | 22,547 | | | | | | 19,658 | | |
| | | | | 234,439 | | | | | | 171,122 | | | | | | 153,666 | | |
報廢存貨預留
|
| | | | (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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
貿易應收賬款
|
| | | | 314,221 | | | | | | 260,915 | | | | | | 268,749 | | |
預計信用損失準備金
|
| | | | (82,858) | | | | | | (52,779) | | | | | | (51,657) | | |
| | | | | 231,363 | | | | | | 208,136 | | | | | | 217,092 | | |
其他應收賬款 | | | | | | | | | | | | | | | | | | | |
預付款
|
| | | | 34,490 | | | | | | 18,223 | | | | | | 21,170 | | |
存款
|
| | | | 5,607 | | | | | | 4,724 | | | | | | 6,044 | | |
各種欠款
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
現金和現金等價物包括: | | | | | | | | | | | | | | | | | | | |
手頭現金
|
| | | | 515 | | | | | | 218 | | | | | | 313 | | |
銀行餘額
|
| | | | 69,430 | | | | | | 115,560 | | | | | | 123,150 | | |
短期存款
|
| | | | 18,488 | | | | | | 18,674 | | | | | | 23,128 | | |
| | | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
銀行透支
|
| | | | (21,725) | | | | | | — | | | | | | — | | |
| | | | | 66,708 | | | | | | 134,452 | | | | | | 146,591 | | |
流動資產
|
| | | | 88,433 | | | | | | 134,452 | | | | | | 146,591 | | |
流動負債
|
| | | | (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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
期初餘額
|
| | | | 208,782 | | | | | | 80,377 | | | | | | 80,377 | | |
本期延期金額
|
| | | | 237,848 | | | | | | 229,367 | | | | | | 275,584 | | |
本期已發放到收入的金額
|
| | | | (195,631) | | | | | | (122,954) | | | | | | (152,420) | | |
轉換調整
|
| | | | (2,967) | | | | | | 1,894 | | | | | | 5,241 | | |
期末餘額
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
非流動負債
|
| | | | 79,386 | | | | | | 40,499 | | | | | | 55,817 | | |
流動負債
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
到期日分析 | | | | | | | | | | | | | | | | | | | |
-一年內
|
| | | | 168,646 | | | | | | 148,185 | | | | | | 152,965 | | |
-在兩到四年內
|
| | | | 73,460 | | | | | | 36,449 | | | | | | 50,296 | | |
-超過五年
|
| | | | 5,926 | | | | | | 4,050 | | | | | | 5,521 | | |
預收金額現值
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
蘭德招商銀行有限公司
|
| | | | — | | | | | | 34,438 | | | | | | 2,760 | | |
Caixa Geral de Depositos S.A.
|
| | | | 17,458 | | | | | | 20,424 | | | | | | 20,209 | | |
| | | | | 17,458 | | | | | | 54,862 | | | | | | 22,969 | | |
減:短期部分
|
| | | | (1,404) | | | | | | (5,095) | | | | | | (5,154) | | |
長期部分
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
貿易應付款
|
| | | | 105,241 | | | | | | 42,862 | | | | | | 57,109 | | |
應計費用
|
| | | | 78,530 | | | | | | 34,591 | | | | | | 84,028 | | |
各種各樣的債權人
|
| | | | 49,138 | | | | | | 17,496 | | | | | | 7,675 | | |
增值税
|
| | | | 27,264 | | | | | | 25,189 | | | | | | 22,160 | | |
| | | | | 260,173 | | | | | | 120,138 | | | | | | 170,972 | | |
| | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
與客户的合同收入 | | | | | | | | | | | | | | | | | | | |
訂閲收入
|
| | | | 1,635,041 | | | | | | 1,385,124 | | | | | | 1,887,717 | | |
硬件銷售
|
| | | | 25,567 | | | | | | 36,666 | | | | | | 36,852 | | |
安裝收入
|
| | | | 2,950 | | | | | | 580 | | | | | | 752 | | |
| | | | | 1,663,558 | | | | | | 1,422,370 | | | | | | 1,925,321 | | |
其他收入 | | | | | | | | | | | | | | | | | | | |
其他合同費
|
| | | | 11,244 | | | | | | 8,953 | | | | | | 16,572 | | |
總收入
|
| | | | 1,674,802 | | | | | | 1,431,323 | | | | | | 1,941,893 | | |
| | |
截至2020年11月30日的9個月
|
| |||||||||||||||||||||||||||
| | |
訂閲
收入 |
| |
硬件
銷售額 |
| |
安裝
收入 |
| |
其他
合同費 |
| |
合計
|
| |||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||
主要地理市場 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 123,569 | | | | | | 2,716 | | | | | | 485 | | | | | | 1,060 | | | | | | 127,129 | | |
亞太地區、中東和美國
|
| | | | 211,288 | | | | | | 2,074 | | | | | | 418 | | | | | | 966 | | | | | | 214,746 | | |
總收入
|
| | | | 1,635,041 | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 1,674,802 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某個時間點傳輸的產品
|
| | | | — | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 39,761 | | |
隨時間轉移的服務
|
| | | | 1,635,041 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,635,041 | | |
總收入
|
| | | | 1,635,041 | | | | | | 25,567 | | | | | | 2,950 | | | | | | 11,244 | | | | | | 1,674,802 | | |
|
| | |
截至2019年11月30日的9個月
|
| |||||||||||||||||||||||||||
| | |
訂閲
收入 |
| |
硬件
銷售額 |
| |
安裝
收入 |
| |
其他
合同費 |
| |
合計
|
| |||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||
主要地理市場 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 123,568 | | | | | | 3,425 | | | | | | 70 | | | | | | 65 | | | | | | 127,128 | | |
亞太地區、中東和美國
|
| | | | 167,291 | | | | | | 4,900 | | | | | | 100 | | | | | | 1,237 | | | | | | 173,528 | | |
總收入
|
| | | | 1,385,124 | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 1,431,323 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某個時間點傳輸的產品
|
| | | | — | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 46,199 | | |
隨時間推移傳輸的服務。
|
| | | | 1,385,124 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,385,124 | | |
總收入
|
| | | | 1,385,124 | | | | | | 36,666 | | | | | | 580 | | | | | | 8,953 | | | | | | 1,431,323 | | |
|
| | |
截至2020年2月的年度
|
| |||||||||||||||||||||||||||
| | |
訂閲
收入 |
| |
硬件
銷售額 |
| |
安裝
收入 |
| |
其他
合同費 |
| |
合計
|
| |||||||||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||||||||||||||
主要地理市場 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
歐洲
|
| | | | 168,314 | | | | | | 4,670 | | | | | | 95 | | | | | | 187 | | | | | | 173,266 | | |
亞太地區、中東和美國
|
| | | | 228,446 | | | | | | 6,410 | | | | | | 131 | | | | | | 201 | | | | | | 235,188 | | |
總收入
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
在某個時間點傳輸的產品
|
| | | | — | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 54,176 | | |
隨時間推移傳輸的服務。
|
| | | | 1,887,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,887,717 | | |
總收入
|
| | | | 1,887,717 | | | | | | 36,852 | | | | | | 752 | | | | | | 16,572 | | | | | | 1,941,893 | | |
| | |
截至9個月
|
| |
年終
|
| |||||||||||||||
| | |
備註
|
| |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| ||||||||||||||||||
營業利潤在計入下列費用後列報:
|
| | | | | | | | | | | | | | | | | | | | | |
審計師薪酬
|
| | | | | | | 4,717 | | | | | | 4,850 | | | | | | 6,282 | | |
-本期(審計服務)
|
| | | | | | | 4,717 | | | | | | 4,755 | | | | | | 6,207 | | |
-本期(其他服務)
|
| | | | | | | — | | | | | | 75 | | | | | | 75 | | |
財產、廠房和設備折舊
|
| | | | | | | 270,310 | | | | | | 211,352 | | | | | | 282,976 | | |
資本化佣金資產攤銷
|
| | | | | | | 35,006 | | | | | | 22,990 | | | | | | 31,262 | | |
無形資產攤銷
|
| | | | | | | 18,750 | | | | | | 8,639 | | | | | | 12,786 | | |
將存貨減記為可變現淨值
|
| | | | | | | — | | | | | | — | | | | | | 7,623 | | |
研發
|
| | | | | | | 54,205 | | | | | | 33,476 | | | | | | 44,924 | | |
員工成本
|
| | | | | | | 371,894 | | | | | | 285,202 | | | | | | 343,417 | | |
|
| | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
税前利潤
|
| | | | 564,994 | | | | | | 455,748 | | | | | | 616,683 | | |
調整 | | | | | 323,445 | | | | | | 252,696 | | | | | | 339,630 | | |
物業、廠房和設備折舊
|
| | | | 270,315 | | | | | | 211,352 | | | | | | 282,976 | | |
無形資產攤銷
|
| | | | 18,750 | | | | | | 8,639 | | | | | | 12,786 | | |
資本化佣金資產攤銷
|
| | | | 35,006 | | | | | | 22,990 | | | | | | 31,262 | | |
處置財產、廠房和設備的利潤
|
| | | | (744) | | | | | | (1,239) | | | | | | (748) | | |
財務收入
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | |
財務成本
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | |
保修費撥備
|
| | | | (863) | | | | | | (1,678) | | | | | | (885) | | |
營運資金變動前經營產生的現金
|
| | | | 888,439 | | | | | | 708,444 | | | | | | 956,313 | | |
營運資金變動 | | | | | | | | | | | | | | | | | | | |
(增加)/減少庫存
|
| | | | (79,315) | | | | | | 35,707 | | | | | | 55,380 | | |
貿易和其他應收賬款增加
|
| | | | (34,871) | | | | | | (21,789) | | | | | | (36,778) | | |
貿易和其他應付款增加/(減少)
|
| | | | 91,600 | | | | | | (12,920) | | | | | | 15,671 | | |
預收金額增加
|
| | | | 36,615 | | | | | | 104,424 | | | | | | 128,405 | | |
根據IFRS 15增加資本化佣金資產
|
| | | | (67,301) | | | | | | (50,480) | | | | | | (64,437) | | |
運營產生的現金
|
| | | | 835,167 | | | | | | 763,386 | | | | | | 1,054,554 | | |
|
| | | |
關係
|
| |||
|
關聯方
|
| | One Cell社區電話專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | One Cell社區服務專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | One Cell Data Solutions專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | One Cell納米比亞所有權有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | OneCell控股有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | 紫雨地產第444號產權有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | One Cell專有有限公司 | | | IJ Calisto在本公司擁有實益權益 | |
| | | | 凱馳教育基金(NPO) | | | 南非實體助學金(Bursary Funding - South Africa Entities) | |
| | | | J Marais | | | 股東 - CarTrack控股有限公司 | |
| | | | P LIM | | | 股東 - CarTrack技術公司 | |
| | | | Bumbene House私有有限公司 | | | 由BEE出資的公司 - CarTrack控股有限公司 | |
| | | | J de Wet | | | 股東 - CarTrack新西蘭有限公司 | |
| | | | Brick Capital Polska sp.zo.o | | | IJ Calisto在本公司擁有實益權益 | |
| | | | Georgem Property Limited | | | J Marais在本公司擁有實益權益 | |
| | | | F Calisto | | | IJ Calisto家族 | |
| | | | CarTrack莫桑比克LDA | | | IJ Calisto在本公司擁有實益權益 | |
| | | | CFC sp.zo.o | | | B Debski是導演 | |
| | | | 主要業務 | | | B Debski是導演 | |
| | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月
2020 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
關聯方餘額 | | | | | | | | | | | | | | | | | | | |
Bumbene House Property Limited
|
| | | | 11,000 | | | | | | — | | | | | | 11,000 | | |
凱馳教育基金(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 | | |
應收貿易款/(貿易應付款)中包含的關聯方金額
|
| | | | | | | | | | | | | | | | | | |
貿易應收賬款 | | | | | | | | | | | | | | | | | | | |
One Cell私有有限公司
|
| | | | — | | | | | | 1,582 | | | | | | — | | |
J Marais
|
| | | | — | | | | | | — | | | | | | 7 | | |
OneCell控股有限公司
|
| | | | — | | | | | | 3 | | | | | | — | | |
紫雨地產第444號產權有限公司
|
| | | | — | | | | | | 2,860 | | | | | | — | | |
One Cell社區服務所有權有限公司
|
| | | | — | | | | | | 2,950 | | | | | | — | | |
Mulamobile(Pty)Ltd
|
| | | | 4 | | | | | | — | | | | | | — | | |
貿易應付款
|
| | | | | | | | | | | | | | | | | | |
One Cell社區服務所有權有限公司
|
| | | | — | | | | | | (11) | | | | | | — | | |
主要業務
|
| | | | (2,334) | | | | | | (2,065) | | | | | | (399) | | |
| | | | | (2,330) | | | | | | 5,319 | | | | | | (392) | | |
關聯方交易 | | | | | | | | | | | | | | | | | | | |
對關聯方的銷售
|
| | | | | | | | | | | | | | | | | | |
One Cell私有有限公司
|
| | | | — | | | | | | (217) | | | | | | (407) | | |
CFC.Sp.Zo.O
|
| | | | (199) | | | | | | — | | | | | | — | | |
Brick Capital Polska SPZ0.0
|
| | | | (2) | | | | | | — | | | | | | — | | |
Mulamobile(Pty)Ltd
|
| | | | (62) | | | | | | — | | | | | | — | | |
| | | | | (263) | | | | | | (217) | | | | | | (407) | | |
關聯方採購 | | | | | | | | | | | | | | | | | | | |
OneCell控股有限公司
|
| | | | 83 | | | | | | 138 | | | | | | 240 | | |
One Cell私有有限公司
|
| | | | 319 | | | | | | 277 | | | | | | 437 | | |
Brick Capital Polska SPZ0.0
|
| | | | 33 | | | | | | — | | | | | | — | | |
One Cell社區服務所有權有限公司
|
| | | | 4,703 | | | | | | 1,334 | | | | | | 2,796 | | |
Mulamobile(Pty)Ltd
|
| | | | 238 | | | | | | — | | | | | | — | | |
CarTrack莫桑比克LDA
|
| | | | — | | | | | | — | | | | | | 4,464 | | |
| | | | | 5,376 | | | | | | 1,749 | | | | | | 7,937 | | |
支付給關聯方的租金 | | | | | | | | | | | | | | | | | | | |
紫雨地產第444號產權有限公司
|
| | | | 9,893 | | | | | | 11,044 | | | | | | 16,449 | | |
主要業務
|
| | | | 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 |
| |||||||||
| | |
以千蘭特為單位的數字
|
| |||||||||||||||
2020年11月30日 | | | | | |||||||||||||||
金融資產 | | | | | | | | | | | | | | | | | | | |
關聯方貸款
|
| | | | 11,000 | | | | | | 1,900 | | | | | | 11,013 | | |
貿易和其他應收款
|
| | | | 246,202 | | | | | | 218,624 | | | | | | 230,312 | | |
現金和現金等價物
|
| | | | 88,433 | | | | | | 134,452 | | | | | | 145,787 | | |
| | | | | 345,635 | | | | | | 354,976 | | | | | | 387,112 | | |
金融負債 | | | | | | | | | | | | | | | | | | | |
關聯方借款
|
| | | | 7,911 | | | | | | 7,764 | | | | | | 8,362 | | |
資本化租賃負債
|
| | | | 90,012 | | | | | | 99,107 | | | | | | 98,997 | | |
貿易和其他應付款
|
| | | | 232,909 | | | | | | 94,949 | | | | | | 148,812 | | |
定期貸款
|
| | | | 17,458 | | | | | | 54,862 | | | | | | 22,969 | | |
銀行透支
|
| | | | 21,725 | | | | |
|
—
|
| | | |
|
—
|
| |
預收金額
|
| | | | 248,032 | | | | | | 188,684 | | | | | | 208,782 | | |
| | | | | 618,047 | | | | | | 445,366 | | | | | | 487,922 | | |
|
| | |
截至9個月
|
| |
年終
|
| ||||||||||||
| | |
11月
2020 |
| |
11月
2019 |
| |
2月1日
2020 |
| |||||||||
| | |
蘭德數字
|
| |||||||||||||||
基本和稀釋後每股收益 | | | | | | | | | | | | | | | | | | | |
基本每股收益和稀釋後每股收益的計算依據是普通股股東應佔利潤和已發行普通股的加權平均數。
|
| | | | | | | | | | | | | | | | | | |
基本和稀釋後每股收益 | | | | | | | | | | | | | | | | | | | |
基本和稀釋後每股收益
|
| | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
年初發行的普通股加權平均數/註冊日期
|
| | | | 20,332,894 | | | | | | 20,332,894 | | | | | | 20,332,894 | | |
| | | | | 20,332,894 | | | | | | 20,332,894 | | | | | | 20,332,894 | | |
基本收入
普通股股東應佔利潤(R‘000) |
| | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
稀釋後每股基本收益
基本每股收益 基本每股收益 |
| | | | 12.7 | | | | | | 10.5 | | | | | | 14.3 | | |
年初發行的普通股加權平均數
|
| | | | 20,332,894 | | | | | | 20,332,894 | | | | | | 20,332,894 | | |
基本收入
Karoooo(R‘000)普通股股東應佔利潤 |
| | | | 258,875 | | | | | | 214,036 | | | | | | 289,882 | | |
採購員
|
| |
日期
發放 |
| |
號碼
證券的 |
| |
考慮事項
(單位:千 美元) |
| |
承銷
折扣和 佣金 |
| ||||||
伊薩亞斯(扎克)何塞·卡里斯托
|
| |
2018年5月19日
|
| | | | 1,000 | | | | | | 0.7 | | | |
不適用
|
|
伊薩亞斯(扎克)何塞·卡里斯托
|
| |
2019年7月18日
|
| | | | 266,415,930 | | | | | | 194,867.2 | | | |
不適用
|
|
伊薩亞斯(扎克)何塞·卡里斯托
|
| |
2020年11月18日
|
| | | | 20,331,894 | | | | | | 194,242.0 | | | |
不適用
|
|
| 1.1 | | | 承保協議格式* | |
| 3.1 | | | Karoooo有限公司章程表格* | |
| 4.1 | | | 股票證書樣本* | |
| 5.1 | | | Allen&Gledhill LLP對普通股有效性的意見* | |
| 10.1 | | | 2019年12月13日由FirstRand Bank Limited(通過蘭德招商銀行代理)、FirstRand Bank Limited(通過人民幣企業銀行代理)、CarTrack Productive Limited作為借款人以及CarTrack控股有限公司和CarTrack製造專有有限公司作為擔保人簽署的融資協議* | |
| 10.2 | | | Isaias(Zak)Jose Calisto和Karoooo Pte於2019年7月4日簽署的貸款協議。有限公司* | |
| 10.3 | | | Isaias(Zak)Jose Calisto和Karoooo Pte於2020年11月18日簽署的貸款資本化協議。有限公司* | |
| 10.4 | | | 由東方維多利亞私人有限公司和東方維多利亞私人有限公司之間於2020年12月22日簽署的貸款協議。有限公司和Karooooo Pte.有限公司* | |
| 16.1 | | | 關於更換會計師的信函* | |
| 21.1 | | | 子公司列表* | |
| 23.1 | | | 德勤會計師事務所同意* | |
| 23.2 | | | Allen&Gledhill LLP同意(包含在附件5.1中)* | |
| 24.1 | | | 授權書(包括在登記聲明簽名頁上)* | |
| 99.1 | | | 董事提名人MornéGrundlingh同意* | |
| 99.2 | | | 董事提名人大衞·布朗同意* | |
| 99.3 | | | 董事提名人Brett Nagle同意* | |
| 99.4 | | | 董事提名人Uri Levine同意* | |
| | | | Karooooo Pte.有限公司 | | |||
| | | | 發件人: | | |
名稱:
|
|
| | | | | | | 標題: | |
|
名稱
|
| |
標題
|
| |
日期
|
|
|
|
| |
首席執行官兼董事
(首席執行官) |
| |
, 2021
|
|
|
|
| |
首席財務官兼總監
(首席財務官和 首席會計官) |
| |
, 2021
|
|
|
|
| |
導演
|
| |
, 2021
|
|
|
|
| |
美國授權代表
|
| |
, 2021
|
|