MIRA INFORM REPORT

 

 

Report Date :

18.01.2014

 

 

 

Tel. No.:

+4420 7518 7285

 

IDENTIFICATION DETAILS

 

Name :

GEMFIELDS PLC  

 

 

Formerly Known As :

Gemfields Resources PLC

 

 

Registered Office :

54 Jermyn Street, London, SW1Y 6LX

 

 

Country :

United Kingdom

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

14.05.2004

 

 

Com. Reg. No.:

05129023

 

 

Legal Form :

Public Parent Company

 

 

Line of Business :

·         engaged in the business of exploring, mining, processing and selling colored gemstones.

·         Subject also provides administration services and has a cut and polished emerald sales function.

 

 

No. of Employees :

695

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

 

 

Payment Behaviour :

Slow but Correct  

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

United Kingdom

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

 

United Kingdom ECONOMIC OVERVIEW

 

The UK, a leading trading power and financial center, is the second largest economy in Europe after Germany. Over the past two decades, the government has greatly reduced public ownership and contained the growth of social welfare programs. Agriculture is intensive, highly mechanized, and efficient by European standards, producing about 60% of food needs with less than 2% of the labor force. The UK has large coal, natural gas, and oil resources, but its oil and natural gas reserves are declining and the UK became a net importer of energy in 2005. Services, particularly banking, insurance, and business services, account by far for the largest proportion of GDP while industry continues to decline in importance. After emerging from recession in 1992, Britain's economy enjoyed the longest period of expansion on record during which time growth outpaced most of Western Europe. In 2008, however, the global financial crisis hit the economy particularly hard, due to the importance of its financial sector. Sharply declining home prices, high consumer debt, and the global economic slowdown compounded Britain's economic problems, pushing the economy into recession in the latter half of 2008 and prompting the then BROWN (Labour) government to implement a number of measures to stimulate the economy and stabilize the financial markets; these include nationalizing parts of the banking system, temporarily cutting taxes, suspending public sector borrowing rules, and moving forward public spending on capital projects. Facing burgeoning public deficits and debt levels, in 2010 the CAMERON-led coalition government (between Conservatives and Liberal Democrats) initiated a five-year austerity program, which aimed to lower London's budget deficit from over 10% of GDP in 2010 to nearly 1% by 2015. In November 2011, Chancellor of the Exchequer George OSBORNE announced additional austerity measures through 2017 because of slower-than-expected economic growth and the impact of the euro-zone debt crisis. The CAMERON government raised the value added tax from 17.5% to 20% in 2011. It has pledged to reduce the corporation tax rate to 21% by 2014. The Bank of England (BoE) implemented an asset purchase program of up to Ł375 billion (approximately $605 billion) as of December 2012. During times of economic crisis, the BoE coordinates interest rate moves with the European Central Bank, but Britain remains outside the European Economic and Monetary Union (EMU). In 2012, weak consumer spending and subdued business investment weighed on the economy. GDP fell 0.1%, and the budget deficit remained stubbornly high at 7.7% of GDP. Public debt continued to increase.

 

Source : CIA

 

 


Company name & address

 

Gemfields PLC 

54 Jermyn Street

London, SW1Y 6LX

United Kingdom

Tel:       020 7518 3400

Fax:      020 7197 8193

Web:     www.gemfields.co.uk

 

 

synthesis  

 

Employees:                  695

Company Type:             Public Parent

Corporate Family:          5 Companies

Traded:

SEATS (AIM Market):     GEM

Quoted Status:             Quoted Company

Incorporation Date:         14-May-2004

Auditor:                        BDO LLP         

Financials in:                 USD (Millions)

Fiscal Year End:            30-Jun-2013

Reporting Currency:       US Dollar

Annual Sales:               48.4  1

Net Income:                  (22.8)

Total Assets:                378.7  2

Market Value:               179.5 (27-Dec-2013)

 

 

Business Description     

 

Gemfields PLC is engaged in the business of exploring, mining, processing and selling colored gemstones. The Company also provides administration services and has a cut and polished emerald sales function. The Kagem emerald mine in Zambia is presently the Company’s only operating emerald mine and serves as the source of emeralds and beryl for its downstream business. During the year ended June 30, 2010 (fiscal 2010), the Company’s projects included Fwaya Fwaya 3 (FF3). The pit is around 30 meters deep, exposing one concordant and four discordant pegmatites over a strike length of 40 meters. Its subsidiaries include Gemfields Limited BVI, Almizan Development Limited, Gemfields Mining Limited, Gemfields India Pvt Limited and Kagem Mining Limited. Effective January 25, 2013, the Company acquired acquired Faberge Ltd. For the fiscal year ended 30 June 2013, Gemfields PLC revenues decreased 42% to $48.4M. Net loss totaled $22.8M vs. income of $120.2M. Revenues reflect Others segment decrease of 98% to $421K, Zambia segment decrease of 27% to $42M, Corporate segment decrease of 46% to $1.8M, Other segment decrease of 98% to $421K, Zambia segment decrease of 27% to $42M, United Kingdom segment decrease of 46% to $1.8M.


Industry

Industry            Non-Metallic Minerals Mining

ANZSIC 2006:    0990 - Other Non-Metallic Mineral Mining and Quarrying

ISIC Rev 4:        0899 - Other mining and quarrying n.e.c.

NACE Rev 2:     0899 - Other mining and quarrying n.e.c.

NAICS 2012:     212399 - All Other Nonmetallic Mineral Mining

UK SIC 2007:    0899 - Other mining and quarrying n.e.c.

US SIC 1987:    1499 - Miscellaneous Nonmetallic Minerals, Except Fuels

 

           

Key Executives   

 

Name                                       Title    

Ian Timothy Harebottle                Chief Executive Officer, Executive Director          

Mark Summers                          Group Chief Financial Officer      

Devidas Krishna Shetty              Group Chief Operating Officer     

Janet Blas                                 Secretary         

Adrian Banks                             Product Director

 

 

Financial Summary    

 

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

3.52

3.49

Quick Ratio (MRQ)

0.71

2.61

Debt to Equity (MRQ)

0.05

0.36

Net Profit Margin (TTM) %

-47.10

27.64

Return on Assets (TTM) %

-6.74

14.12

Return on Equity (TTM) %

-11.72

28.53

 

 

Stock Snapshot    

 

 

Traded: SEATS (AIM Market): GEM

 

As of 27-Dec-2013

   Financials in: GBP

Recent Price

0.33

 

EPS

-0.03

52 Week High

0.39

 

Price/Sales

6.11

52 Week Low

0.19

 

Price/Book

1.29

Avg. Volume (mil)

0.37

 

Beta

0.56

Market Value (mil)

179.47

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

-4.64%

-6.22%

13 Week

28.37%

23.35%

52 Week

-3.26%

-16.39%

Year to Date

-3.26%

-17.07%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = USD 1

2 - Balance Sheet Item Exchange Rate: USD 1 = USD 1

 

 

Corporate Overview

 

Location

54 Jermyn Street

London, SW1Y 6LX

London County

United Kingdom

Tel:       020 7518 3400

Fax:      020 7197 8193

Web:    www.gemfields.co.uk

           

Quote Symbol - Exchange

GEM - SEATS (AIM Market)

 

Sales USD(mil):             48.4

Assets USD(mil):           378.7

Employees:                   695

Fiscal Year End:            30-Jun-2013

Industry:                        Non-Metallic Mining

           

Registered Address:

54 Jermyn Street

London, SW1Y 6LX

United Kingdom

 

Incorporation Date:         14-May-2004

Company Type:             Public Parent

Quoted Status:              Quoted

Previous Name:             Gemfields Resources PLC

Registered No.(UK):       05129023


Chief Executive Officer, Executive Director:

Ian Timothy Harebottle

 

Industry Codes

 

ANZSIC 2006 Codes:

0990     -          Other Non-Metallic Mineral Mining and Quarrying

 

ISIC Rev 4 Codes:

0899     -          Other mining and quarrying n.e.c.

 

NACE Rev 2 Codes:

0899     -          Other mining and quarrying n.e.c.

 

NAICS 2012 Codes:

212399  -          All Other Nonmetallic Mineral Mining

 

US SIC 1987:

1499     -          Miscellaneous Nonmetallic Minerals, Except Fuels

 

UK SIC 2007:

0899     -          Other mining and quarrying n.e.c.

 

Business Description

Gemfields PLC is engaged in the business of exploring, mining, processing and selling colored gemstones. The Company also provides administration services and has a cut and polished emerald sales function. The Kagem emerald mine in Zambia is presently the Company’s only operating emerald mine and serves as the source of emeralds and beryl for its downstream business. During the year ended June 30, 2010 (fiscal 2010), the Company’s projects included Fwaya Fwaya 3 (FF3). The pit is around 30 meters deep, exposing one concordant and four discordant pegmatites over a strike length of 40 meters. Its subsidiaries include Gemfields Limited BVI, Almizan Development Limited, Gemfields Mining Limited, Gemfields India Pvt Limited and Kagem Mining Limited. Effective January 25, 2013, the Company acquired acquired Faberge Ltd. For the fiscal year ended 30 June 2013, Gemfields PLC revenues decreased 42% to $48.4M. Net loss totaled $22.8M vs. income of $120.2M. Revenues reflect Others segment decrease of 98% to $421K, Zambia segment decrease of 27% to $42M, Corporate segment decrease of 46% to $1.8M, Other segment decrease of 98% to $421K, Zambia segment decrease of 27% to $42M, United Kingdom segment decrease of 46% to $1.8M.

 

More Business Descriptions

 

Mining and quarrying not elsewhere classified.

 

The exploring, mining, processing and selling coloured gemstones.

 

Gemstone Mining, Processing & Sales

 

Kaolin & ball clay

 

Gemfields is the worlds foremost coloured gemstone producer and is found at the intersection of exploration mining and marketing. Natural gems are at the heart of the operation. Our focus reliable and ethically-produced Zambian emeralds uphold fair-trade practices while remaining in accordance with the highest level of environmental social and safety standards. This mission holds true for every gemstone in our portfolio. Gemfields unprecedented mine to market strategy through transparent partnerships with the worlds leading coloured gemstones dealers and manufacturers allows us to guarantee the provenance of every gem: Our promise to both the trade and the consumer. Supported by a world-class management team of seasoned industry experts Gemfields prides itself on transparency. Business aside our dedication to preserving the environment nurturing relationships with local communities and upholding human rights remains paramount to our success.

 

Financial Data

Financials in:

USD(mil)

 

Revenue:

48.4

Net Income:

-22.8

Assets:

378.7

Long Term Debt:

0.0

 

Total Liabilities:

149.5

 

Working Capital:

0.1

 

 

 

Date of Financial Data:

30-Jun-2013

 

1 Year Growth

-42.2%

NA

27.0%

Market Data

Quote Symbol:

GEM

Exchange:

SEATS (AIM Market)

Currency:

GBP

Stock Price:

0.3

Stock Price Date:

12-27-2013

52 Week Price Change %:

-3.3

Market Value (mil):

179,472.0

 

SEDOL:

B0HX108

ISIN:

GB00B0HX1083

 

Equity and Dept Distribution:

02/2009, Company name changed from Gemfields Resources Plc.

 

 

Subsidiaries

Company

Percentage Owned

Country

Kagem Mining Limited

100%

ZAMBIA

Gemfields Singapore Pte Limited

100%

SINGAPORE

Montepuez Ruby Mining Limited

100%

MOZAMBIQUE

Almizan Development Limited

100%

BRITISH VIRGIN ISLANDS

Gemfields India Pvt Limited

100%

INDIA

Gemfields Limited BVI

100%

BRITISH VIRGIN ISLANDS

Gemfields Mining Limited

100%

ZAMBIA

 

 

 

 

Shareholders

 

 

Major Shareholders

Rox Limited (63.04%%); BlackRock Investment Management Ltd (5.18%)

 

 

 

 

Key Corporate Relationships

Auditor:

BDO LLP

Bank:

Barclays Bank PLC

 

Auditor:

Bdo LLP, BDO LLP, BDO LLP

 

Auditor History

Bdo LLP

30-Jun-2013

Bdo LLP

30-Jun-2012

Bdo LLP

30-Jun-2011

Bdo LLP

30-Jun-2010

Bdo LLP

30-Jun-2009

 

 

 

USD(mil)

Audit Fees:

0.1

Non Audit Fees:

0.2

Audit Fiscal Year:

06-30-2013

 

 

 

 

 

 

 

Corporate Family

Corporate Structure News:

 

Gemfields PLC

Gemfields PLC 
Total Corporate Family Members: 5 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

 

Gemfields PLC

Parent

London

United Kingdom

Non-Metallic Minerals Mining

48.4

695

 

Faberge

Subsidiary

London

United Kingdom

Clothing and Apparel Stores

 

5

 

Hagura Mining Ltd.

Subsidiary

London

United Kingdom

Miscellaneous Professional Services

1.6

 

 

Kagem Mining Limited

Subsidiary

Kitwe

Zambia

Non-Metallic Minerals Mining

 

 

 

Gemholds Ltd.

Subsidiary

London

United Kingdom

Miscellaneous Professional Services

 

 

 

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Graham Edward Mascall

 

Non-Executive Chairman of the Board

Chairman

 

Biography:

Mr. Graham Edward Mascall is Non-Executive Chairman of the Board of Gemfields Plc. He graduated in 1969 as a mining engineer from the Camborne School of Mines and gained a Master of Engineering, Mineral Economics from McGill University, Montreal in 1972. He has developed his career in the mining finance sector and from 1997 to 2001 held various senior level positions with Billiton plc. He has also held the following positions of responsibility: Director of Morgan Grenfell International; Vice President (Corporate Development) of Outokumpu Metals & Resources; Assistant Director of Kleinwort Benson Securities; and Assistant Director (Mining Finance) at Barclays Bank. Graham has been a Director of Gemfields Resources PLC since 29 November 2004.

 

Age: 67

 

Education:

McGill University, ME (Mineral Economics)
University of Exeter (Mining Engineering)

 

Compensation/Salary:$85,000

Compensation Currency: USD

 

Finn Stuart Behnken

 

Non-Executive Director

Director/Board Member

 

 

Biography:

Mr. Finn Stuart Behnken is Non-Executive Director of Gemfields Plc. He is graduated as a mining engineer from the University of the Witwatersrand, South Africa in 1994, having worked in coal and gold mining. He furthered his career by specialising in mining finance and spent almost 10 years with South Africa's Nedbank Ltd serving, inter alia, as a non-executive director in relation to certain of its mining investments productions. Nedbank moved him to London in 2006 to develop their international business. He has had wide ranging interaction with small and mid-size listed mining companies, across the commodity spectrum and has travelled visiting mines around the globe. Finn has been a Director of the Company since 6 June 2008.

 

Age: 41

 

Education:

University of the Witwatersrand (Mining Engineering)

 

Geoffrey Clive Newall

 

Non-Executive Director

Director/Board Member

 

 

Biography:

Mr. Geoffrey Clive Newall is Non-Executive Director of Gemfields Plc. He is graduated from the Royal School of Mines in 1971 and has an MBA from the Scottish Business School. He is a founder and President of First Quantum Minerals Ltd. Earlier in his career he held senior management positions with Amax Exploration Inc and the Robertson Group. More recently he has been a director of a number of junior mining companies including Anvil Mining LTD and Kensington Resources Ltd. Clive has been a Director of Gemfields Resources PLC since 19 April 2005.

 

Age: 63

 

Education:

Royal School of Mines

 

 


Executives

 

Name

Title

Function

 

Ian Timothy Harebottle

 

Chief Executive Officer, Executive Director

Chief Executive Officer

 

Biography:

Mr. Ian Timothy Harebottle is Chief Executive Officer, Executive Director of Gemfields Plc. Mr. Harebottle, a veteran of the coloured gemstone industry, joined what became Tanzanite One Limited ("T1") as Operations Director in September 2001. He was appointed CEO of T1 in April 2005 and served in that capacity until February 2008.

 

Age: 51

 

Education:

University of the Witwatersrand

 

Compensation/Salary:$397,000

Compensation Currency: USD

 

Sean Thomas Gilbertson

 

Executive Director

Division Head Executive

 

 

Biography:

Mr. Sean Thomas Gilbertson is Executive Director of Gemfields Plc. He was Interim Chief Executive Officer of Gemfields Resources Plc. He is graduated as a mining engineer from the University of the Witwatersrand in South Africa in 1994, having spent time in the country's deep-level gold and platinum mines. From 1995 he worked for Deutsche Bank Ag and Deutsche Morgan Grenfell in Frankfurt and London specialising in project finance. He co-founded globalCOAL in 1998 and was appointed chief executive officer in 2001 when the business was acquired by industry players including, inter alia, Anglo American plc, BHP-Billiton Ltd, Glencore International Ag and Rio Tinto plc. He joined the office of Brian Gilbertson in late 2003, working on a variety of natural resource projects, culminating in the establishment of Pallinghurst Resources LLP in 2005. Sean is a partner of Pallinghurst Resources and a director of certain Pallinghurst portfolio companies, including Rox Limited and Fabergé Limited. Sean has been a Director of the Company since 6 June 2008.

 

Age: 41

 

Education:

University of the Witwatersrand (Mining Engineering)

 

Mark Summers

 

Group Chief Financial Officer

Division Head Executive

 

 

Biography:

Mr. Mark Summers has been appointed as Group Chief Financial Officer of Gemfields PLC., effective September 3, 2012. Mark qualified as a chartered accountant in South Africa, completing his articles at Coopers & Lybrand before joining Anglo American's Corporate and International Finance Department He has gained diverse experience in financial roles in various auditing, mining and financial institutions over the past 18 years for both publicly listed and private companies. He is well known and respected within the mining industry and by numerous parties within the London financial sector.

 

Chandana Venkata Suresh

 

General Manager

Division Head Executive

 

 

Devidas Krishna Shetty

 

Group Chief Operating Officer

Operations Executive

 

 

Biography:

Mr. Devidas Krishna Shetty serves as Group Chief Operating Officer, Executive Director, Secretary of Gemfields PLC. He has been appointed as the Group Chief Operating Officer of the Company effective September 3, 2012. He has been appointed as a Director of the Company with effect from April, 1 2010. He has been appointed as Chief Financial Officer of the Company on 1 January 2010. He is a qualified chartered accountant with 10 years' of diverse international experience encompassing mergers and acquisitions, business start-ups, business turnarounds, strategic planning, treasury, tax and financial reporting.

 

Age: 36

 

Compensation/Salary:$286,000

Compensation Currency: USD

 

Janet Blas

 

Secretary

Company Secretary

 

 

James Tamba

 

Assistant Manager-HR

Human Resources Executive

 

 

Adrian Banks

 

Product Director

Product Management Executive

 

 

Biography:

Adrian Banks Gemfields Product Director commented; We are pleased with the positive response we have received at our July auction providing a clear indication that demand for our emeralds is growing. We are in the fortunate position of being able to supply various industry leaders with the qualities and quantities of emeralds that they need to be able to meet their increasing levels of demand. Our grading system has been well received and is supported extensive marketing and promotional initiatives across various sectors. All indications are that the market for emeralds is likely to continue to grow at a considerable pace supported by strong Asian and worldwide demand and into the foreseeable future.

 

Kartikeya Parikishya

 

Head-Planning & Exploration

Planning Executive

 

 

Ollen Munyama

 

Secretary Officer

Other

 

 

 

 

 

Directors and Shareholders Report

 

Main Office Address:
54 Jermyn Street
London
United Kingdom SW1Y 6LX

Tel: 020 7518 3400
Fax: 020 7197 8193
URL:http://www.gemfields.co.uk

Annual Return Date: 14 May 2013
Total Issued Capital (GBP 000):5,400

 

Individual Directors


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Geoffrey Clive 
Newall

Current

13 Feb 1950

4 The Quarries, Mannings Heath,
Horsham, West Sussex RH13 6SW

19 Apr 2005

NA

Current:4
Previous:0
Disqualifications:0

 

Finn Stuart 
Behnken

Current

06 Feb 1972

7 Marmion Road, Oranjezicht 8001, 
Cape Town

13 May 2008

NA

Current:1
Previous:0
Disqualifications:0

 

Devidas 
Shetty

Current

11 Oct 1977

54 Jermyn Street, 
London , London SW1Y 6LX

01 Apr 2010

NA

Current:3
Previous:0
Disqualifications:0

 

Ian Timothy
Harebottle

Current

29 Oct 1962

54 Jermyn Street, 
London , London SW1Y 6LX

22 Feb 2009

NA

Current:1
Previous:0
Disqualifications:0

 

Sean Thomas 
Gilbertson

Current

22 Jun 1972

54 Jermyn Street, 
London , London SW1Y 6LX

13 May 2008

NA

Current:1
Previous:0
Disqualifications:0

 

Graham Edward 
Mascall

Current

11 Sep 1946

35 Vine Road, 
West Molesey, Surrey KT8 9LF

29 Nov 2004

NA

Current:2
Previous:6
Disqualifications:0

 

Chrysanthos Theoclis 
Chrysanthou

Previous

19 Nov 1972

69 Firs Park Avenue, Winchmore Hill, 
Winchmore Hill, London N21 2PR

14 May 2004

11 Jun 2004

Current:1
Previous:5
Disqualifications:0

 

Martin 
Dunham

Previous

20 Apr 1963

1 Broadacres, 
Luton, Bedfordshire LU2 7YF

11 Jun 2004

07 Feb 2005

Current:0
Previous:9
Disqualifications:0

 

Sanjay Kumar 
Khandelwal

Previous

18 Sep 1966

3Rd Floor Chapel House, 18 Hatton Place, 
London , London EC1N 8RX

10 Jun 2004

12 May 2008

Current:6
Previous:2
Disqualifications:0

 

Richard Paul
James

Previous

16 Nov 1972

50 Rostrevor Road, 
London , London SW6 5AD

15 Mar 2005

31 Dec 2009

Current:4
Previous:5
Disqualifications:0

 

Peter John 
Kitchen

Previous

20 Jan 1946

24 Mitterweg, 
Kleinsoll, Brietenbach 6252

10 Jun 2004

12 May 2008

Current:0
Previous:1
Disqualifications:0

 

Valentine 
Chitalu

Previous

21 Jun 1964

5Th Floor, 74 Independence Avenue Po Box 32000, 
Lusaka

01 Sep 2005

12 May 2008

Current:0
Previous:1
Disqualifications:0

 

Rajiv Ramlal
Gupta

Previous

NA

Flat 41A, Fourth Floor Grand Paradi Apts, 
A K Marg, Bombay 400036

11 Jun 2004

29 Jan 2009

Current:0
Previous:2
Disqualifications:0

 

Jeremy 
Clarke

Previous

27 Jan 1954

24 Eridge Road, Forest Town, 
Johannesburg

01 Sep 2005

28 Feb 2006

Current:0
Previous:1
Disqualifications:0

 

David 
Smith

Previous

11 Jul 1955

Firley 17 Highlands Road, Seer Green, 
Beaconsfield, Buckinghamshire HP9 2XL

14 May 2004

11 Jun 2004

Current:8
Previous:38
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Directors


There are no corporate directors for this company.

 

 

Individual Secretaries


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Janet 
Blas

Current

NA

54 Jermyn Street, 
London , London SW1Y 6LX

03 Oct 2013

NA

Current:1
Previous:0
Disqualifications:0

 

Martin 
Dunham

Previous

20 Apr 1963

1 Broadacres, 
Luton, Bedfordshire LU2 7YF

11 Jun 2004

07 Feb 2005

Current:0
Previous:9
Disqualifications:0

 

Mark Robert 
Summers

Previous

NA

54 Jermyn Street, 
London , London SW1Y 6LX

30 Jan 2013

03 Oct 2013

Current:0
Previous:1
Disqualifications:0

 

Richard Paul 
James

Previous

16 Nov 1972

50 Rostrevor Road, 
London , London SW6 5AD

15 Mar 2005

31 Dec 2009

Current:4
Previous:5
Disqualifications:0

 

Devidas 
Shetty

Previous

NA

54 Jermyn Street, 
London , London SW1Y 6LX

01 Jan 2010

30 Jan 2013

Current:0
Previous:1
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Secretaries


Company Name

Status

Registered Address

Appointment Date

Resignation Date

Scrip Secretaries Limited

Previous

5Th Floor, 17 Hanover Square, 
London , London W1S 1HU

14 May 2004

11 Jun 2004

 

 

 

Annual Profit & Loss

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate (Period Average)

1

1

1

1

1

Consolidated

Yes

Yes

Yes

Yes

Yes

 

 

 

 

 

 

Turnover (UK)

1.8

3.3

3.1

-

-

Turnover (Exports)

46.6

80.4

37.0

-

-

Total Turnover

48.4

83.7

40.2

19.9

0.8

Cost of Sales

34.7

22.0

15.0

13.0

6.3

Gross Profit

13.6

61.7

25.1

7.0

-5.5

Depreciation

20.5

6.6

2.7

3.2

3.0

Other Expenses

33.5

14.4

5.7

4.8

277.9

Other Income

0.7

201.8

0.5

0.2

1.7

Interest Paid

0.9

0.2

0.1

0.8

9.4

Exceptional Income

0.0

0.0

0.0

0.0

0.0

Discontinued Operations

-

-

-

0.0

0.0

Profit Before Taxes

-20.1

248.9

19.9

1.5

-291.1

Tax Payable / Credit

2.7

87.5

-1.5

-1.1

-89.7

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Profit After Taxes

-22.8

161.5

21.4

2.6

-201.4

Audit Fees

0.1

0.1

0.1

0.1

0.1

Non Audit Fees

0.2

0.0

0.0

0.0

0.0

Number of Employees

695

523

439

442

516

Wages

15.5

10.0

6.5

5.4

6.4

Social Security Costs

1.0

0.3

0.3

0.3

0.3

Pensions

0.0

0.0

0.0

0.0

-

Other Pension Costs

1.4

0.0

0.0

0.0

0.0

Employees Remuneration

17.9

10.3

6.8

5.7

6.7

Directors Emoluments

1.0

0.8

0.7

0.8

-

Other Costs

0.7

1.1

0.9

0.2

-

Directors Remuneration

1.8

1.9

1.6

1.1

1.3

Highest Paid Director

0.8

1.0

0.8

0.3

0.4

 

 


Annual Balance Sheet

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate

1

1

1

1

1

Consolidated

Yes

Yes

Yes

Yes

Yes

 

 

 

 

 

 

Land & Buildings

-

-

1.4

1.4

1.3

Fixtures & Fittings

-

-

0.3

0.2

0.2

Plant & Vehicles

-

-

6.4

4.4

4.5

Total Tangible Fixed Assets

229.3

224.9

8.1

6.0

6.0

Intangible Assets

48.0

2.6

0.0

0.0

0.0

Investments

4.0

1.6

3.9

1.4

2.4

Total Fixed Assets

281.3

229.1

12.0

7.4

8.4

Stocks

-

-

-

-

18.4

Work in Progress

-

-

-

-

0.0

Total Stocks Work In Progress

77.9

28.0

20.1

17.4

18.4

Trade Debtors

1.2

0.8

0.4

0.5

-

Inter-Company Debtors

0.0

0.0

0.0

0.0

0.0

Director Loans

0.0

0.0

0.0

0.0

0.0

Other Debtors

7.1

3.5

3.2

2.5

1.6

Total Debtors

8.3

4.3

3.6

3.1

1.6

Cash and Equivalents

11.2

36.7

13.6

2.9

6.9

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

97.4

69.0

37.3

23.3

26.9

Total Assets

378.7

298.1

49.3

30.7

35.4

Trade Creditors

5.4

2.4

1.8

2.2

2.6

Bank Overdraft

-

-

0.0

0.0

0.0

Inter-Company Creditors

-

-

0.0

0.0

0.0

Director Loans (Current Liability)

-

-

0.0

0.0

0.0

Hire Purchase (Current Liability)

-

-

0.0

0.0

0.0

Finance Lease (Current Liability)

-

-

0.0

0.0

0.0

Total Finance Lease/Hire Purchase (Current Liability)

-

-

0.0

0.0

0.0

Total Short Term Loans

11.6

1.0

0.0

3.5

3.6

Accruals/Deferred Income (Current Liability)

-

-

-

0.4

0.5

Social Security/VAT

-

-

-

0.0

1.2

Corporation Tax

6.0

2.7

0.7

1.2

0.0

Other Current Liabilities

4.7

6.6

2.8

0.9

0.4

Total Current Liabilities

27.7

12.7

5.4

8.2

8.3

Group Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Director Loans (Long Term Liability)

0.0

-

0.0

0.0

-

Hire Purchase (Long Term Liability)

0.0

-

0.0

0.0

-

Leasing (Long Term Liability)

0.0

-

0.0

0.0

-

Total Hire Purchase Loans (Long Term Liability)

0.0

-

0.0

0.0

-

Other Long Term Loans

0.0

1.9

0.0

0.0

1.6

Accruals/Deferred Income (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Other Long Term Liabilities

2.5

0.0

0.0

0.0

6.2

Total Long Term Liabilities

2.5

1.9

0.0

0.0

7.8

Deferred Taxation

73.2

76.4

0.0

0.0

1.1

Other Provisions

0.0

1.4

0.9

1.6

0.0

Total Provisions

73.2

77.8

0.9

1.6

1.1

Issued Capital

9.6

6.2

6.2

6.2

6.2

Share Premium Accounts

97.2

96.9

96.9

96.8

96.8

Revaluation Reserve

0.0

0.0

0.0

0.0

0.0

Retained Earnings

-88.9

-66.1

-186.4

-205.2

-208.1

Other Reserves

211.3

122.6

121.4

122.6

123.2

Minority Interests (Balance Sheet)

-46.2

-46.2

-4.9

-0.5

0.0

Total Shareholders Funds

229.2

159.6

38.1

20.4

18.1

Net Worth

181.2

157.0

38.1

20.4

18.1

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate (Period Average)

1

1

1

1

1

Consolidated

Yes

Yes

Yes

Yes

Yes

 

 

 

 

 

 

 

 

Annual Ratios

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate

1

1

1

1

1

Consolidated

Yes

Yes

Yes

Yes

Yes

 

 

 

 

 

 

Current Ratio

3.52

5.45

6.95

2.86

3.25

Liquidity Ratio

0.71

3.24

3.21

0.73

1.02

Stock Turnover

62.00

299.00

200.00

115.00

4.00

Credit Period (Days)

894.00

331.00

386.00

1,001.00

-

Working Capital by Sales

14,406.00%

6,732.00%

7,949.00%

7,611.00%

228,798.00%

Trade Credit by Debtors

456.00

314.00

425.00

404.00

-

Return on Capital

-572.00%

8,721.00%

4,531.00%

665.00%

-107,528.00%

Return on Assets

-531.00%

8,351.00%

4,038.00%

488.00%

-82,325.00%

Profit Margin

-4,152.00%

29,735.00%

4,956.00%

754.00%

-3,571,509.00%

Return on Shareholders Funds

-877.00%

15,597.00%

5,222.00%

735.00%

-160,923.00%

Borrowing Ratio

640.00%

186.00%

-

1,716.00%

2,874.00%

Equity Gearing

6,052.00%

5,354.00%

7,733.00%

6,648.00%

5,116.00%

Debt Gearing

-

1.22%

-

-

9.05%

Interest Coverage

-2,284.00

117,418.00

17,930.00

183.00

-3,110.00

Sales by Tangible Assets

21.00

37.00

497.00

331.00

14.00

Average Remuneration per Employee

0.0

0.0

0.0

0.0

0.0

Profit per Employee

0.0

0.5

0.0

0.0

-0.6

Sales per Employee

0.1

0.2

0.1

0.0

0.0

Capital Employed per Employee

0.5

0.5

0.1

0.1

0.1

Tangible Assets per Employee

0.3

0.4

0.0

0.0

0.0

Total Assets per Employee

0.5

0.6

0.1

0.1

0.1

Employee Remuneration by Sales

3,694.00%

1,233.00%

1,704.00%

2,852.00%

81,620.00%

Creditor Days (Cost of Sales Based)

5,676.00

3,953.00

4,397.00

6,211.00

15,256.00

Creditor Days (Sales Based)

4,076.00

1,041.00

1,643.00

4,041.00

118,233.00

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Jun-2013

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2010

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate (Period Average)

1

1

1

1

1

Auditor

BDO LLP

BDO LLP

BDO LLP

BDO LLP

BDO LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

 

 

 

 

 

 

    Net Sales

48.4

83.7

40.2

19.9

0.8

Revenue

48.4

83.7

40.2

19.9

0.8

Total Revenue

48.4

83.7

40.2

19.9

0.8

 

 

 

 

 

 

    Cost of Revenue

34.7

15.4

12.3

13.3

6.5

Cost of Revenue, Total

34.7

15.4

12.3

13.3

6.5

Gross Profit

13.6

68.3

27.8

6.6

-5.7

 

 

 

 

 

 

    Selling/General/Administrative Expense

32.9

14.2

5.7

4.8

8.0

Total Selling/General/Administrative Expenses

32.9

14.2

5.7

4.8

8.0

    Depreciation

-

6.6

2.7

3.2

14.7

Depreciation/Amortization

-

6.6

2.7

3.2

14.7

    Impairment-Assets Held for Use

0.0

-201.0

-0.3

-3.5

254.9

    Impairment-Assets Held for Sale

0.6

-

-

-

-

Unusual Expense (Income)

0.6

-201.0

-0.3

-3.5

254.9

    Other, Net

-0.1

-0.3

-0.1

-0.2

-0.2

Other Operating Expenses, Total

-0.1

-0.3

-0.1

-0.2

-0.2

Total Operating Expense

68.2

-165.0

20.3

17.6

284.0

 

 

 

 

 

 

Operating Income

-19.8

248.8

19.9

2.3

-283.1

 

 

 

 

 

 

        Interest Expense - Non-Operating

-0.9

-

0.0

-0.6

-0.7

    Interest Expense, Net Non-Operating

-0.9

-

0.0

-0.6

-0.7

        Interest Income - Non-Operating

0.6

0.2

0.1

0.0

1.0

        Investment Income - Non-Operating

0.0

-

-0.1

-0.3

-8.3

    Interest/Investment Income - Non-Operating

0.6

0.2

0.0

-0.3

-7.3

    Interest Income (Expense) - Net Non-Operating

-

-0.1

-

-

-

Interest Income (Expense) - Net Non-Operating Total

-0.3

0.2

0.0

-0.8

-7.9

Income Before Tax

-20.1

248.9

19.9

1.5

-291.1

 

 

 

 

 

 

Total Income Tax

2.7

87.5

-1.5

-1.1

-89.7

Income After Tax

-22.8

161.5

21.4

2.6

-201.4

 

 

 

 

 

 

    Minority Interest

0.0

-41.2

-4.4

-0.5

36.7

Net Income Before Extraord Items

-22.8

120.2

17.0

2.1

-164.8

Net Income

-22.8

120.2

17.0

2.1

-164.8

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-22.8

120.2

17.0

2.1

-164.8

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-22.8

120.2

17.0

2.1

-164.8

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

417.3

324.6

324.1

324.1

324.1

Basic EPS Excl Extraord Items

-0.05

0.37

0.05

0.01

-0.51

Basic/Primary EPS Incl Extraord Items

-0.05

0.37

0.05

0.01

-0.51

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-22.8

120.2

17.0

2.1

-164.8

Diluted Weighted Average Shares

417.3

336.1

332.5

332.6

324.1

Diluted EPS Excl Extraord Items

-0.05

0.36

0.05

0.01

-0.51

Diluted EPS Incl Extraord Items

-0.05

0.36

0.05

0.01

-0.51

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Interest Expense, Supplemental

0.9

-

0.0

0.6

0.7

Depreciation, Supplemental

20.5

6.6

2.7

3.2

14.7

Total Special Items

0.8

-200.8

-0.4

0.9

254.9

Normalized Income Before Tax

-19.3

48.1

19.5

2.4

-36.1

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.3

-70.6

-0.1

0.3

89.2

Inc Tax Ex Impact of Sp Items

3.0

16.9

-1.7

-0.8

-0.4

Normalized Income After Tax

-22.3

31.2

21.2

3.1

-35.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-22.3

-10.0

16.8

2.6

0.9

 

 

 

 

 

 

Basic Normalized EPS

-0.05

-0.03

0.05

0.01

0.00

Diluted Normalized EPS

-0.05

-0.03

0.05

0.01

0.00

Amort of Intangibles, Supplemental

0.0

-

-

-

-

Rental Expenses

1.4

0.1

0.1

0.1

0.1

Normalized EBIT

-19.0

47.9

19.5

-1.4

-28.2

Normalized EBITDA

1.5

54.6

22.1

1.9

-13.5

    Current Tax - Domestic

-

8.9

0.7

0.0

0.0

    Current Tax - Total

7.3

-

-

-

-

Current Tax - Total

7.3

8.9

0.7

0.0

0.0

    Deferred Tax - Domestic

-

78.6

-2.3

-1.1

-89.7

    Deferred Tax - Total

-4.6

-

-

-

-

Deferred Tax - Total

-4.6

78.6

-2.3

-1.1

-89.7

Income Tax - Total

2.7

87.5

-1.5

-1.1

-89.7

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

UpdateType/Date

Updated Normal 
30-Jun-2013

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2011

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2009

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate

1

1

1

1

1

Auditor

BDO LLP

BDO LLP

BDO LLP

BDO LLP

BDO LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

 

 

 

 

 

 

    Cash & Equivalents

11.2

36.7

13.6

2.9

6.9

Cash and Short Term Investments

11.2

36.7

13.6

2.9

6.9

    Trade Accounts Receivable - Net

1.2

4.3

0.4

3.1

0.0

    Other Receivables

5.2

-

2.9

-

1.5

Total Receivables, Net

6.4

4.3

3.3

3.1

1.5

    Inventories - Finished Goods

36.8

-

-

-

-

    Inventories - Raw Materials

41.0

-

-

-

-

    Inventories - Other

-

-

20.1

-

18.4

Total Inventory

77.9

28.0

20.1

17.4

18.4

Prepaid Expenses

1.9

-

0.3

-

0.2

Total Current Assets

97.4

69.0

37.3

23.3

26.9

 

 

 

 

 

 

        Land/Improvements

2.9

-

1.5

-

1.4

        Machinery/Equipment

28.6

-

16.7

-

10.9

        Natural Resources

-

-

269.8

-

269.8

        Other Property/Plant/Equipment

272.6

-

0.0

-

-

    Property/Plant/Equipment - Gross

304.2

-

287.9

-

282.0

    Accumulated Depreciation

-93.3

-

-279.9

-

-276.0

Property/Plant/Equipment - Net

210.8

224.9

8.1

6.0

6.0

Goodwill, Net

40.7

-

-

-

-

    Intangibles - Gross

19.8

-

12.5

-

12.5

    Accumulated Intangible Amortization

-12.5

-

-12.5

-

-12.5

Intangibles, Net

7.3

2.6

0.0

0.0

0.0

    LT Investments - Other

0.5

1.6

1.7

-

2.4

Long Term Investments

0.5

1.6

1.7

-

2.4

    Deferred Charges

18.5

-

-

-

-

    Deferred Income Tax - Long Term Asset

-

-

2.2

-

-

    Other Long Term Assets

3.5

-

-

1.4

-

Other Long Term Assets, Total

22.0

-

2.2

1.4

-

Total Assets

378.7

298.1

49.3

30.7

35.4

 

 

 

 

 

 

Accounts Payable

5.4

8.1

1.8

2.2

2.6

Accrued Expenses

-

-

-

-

0.5

Notes Payable/Short Term Debt

0.0

0.0

0.0

0.0

0.0

Current Portion - Long Term Debt/Capital Leases

11.6

1.0

0.0

-

3.6

    Income Taxes Payable

6.0

2.7

0.7

0.0

1.2

    Other Payables

4.7

-

2.0

-

-

    Other Current Liabilities

0.0

0.8

0.8

5.9

0.4

Other Current liabilities, Total

10.7

3.6

3.6

6.0

1.6

Total Current Liabilities

27.7

12.7

5.4

8.2

8.3

 

 

 

 

 

 

    Long Term Debt

0.0

1.9

0.0

1.6

1.6

Total Long Term Debt

0.0

1.9

0.0

1.6

1.6

Total Debt

11.6

2.9

0.0

1.6

5.2

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

73.2

76.4

0.0

-

1.1

Deferred Income Tax

73.2

76.4

0.0

-

1.1

Minority Interest

46.2

46.2

4.9

0.5

0.0

    Reserves

-

1.4

0.9

-

6.2

    Other Long Term Liabilities

2.5

-

-

0.0

-

Other Liabilities, Total

2.5

1.4

0.9

0.0

6.2

Total Liabilities

149.5

138.5

11.2

10.3

17.3

 

 

 

 

 

 

    Common Stock

9.6

6.2

6.2

6.2

6.2

Common Stock

9.6

6.2

6.2

6.2

6.2

Additional Paid-In Capital

97.2

96.9

96.9

96.8

96.8

Retained Earnings (Accumulated Deficit)

121.8

56.2

-64.9

-82.5

-84.9

    Translation Adjustment

0.6

0.3

0.0

0.0

0.0

Other Equity, Total

0.6

0.3

0.0

0.0

0.0

Total Equity

229.2

159.6

38.1

20.4

18.1

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

378.7

298.1

49.3

30.7

35.4

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

540.0

324.7

324.3

324.1

324.1

Total Common Shares Outstanding

540.0

324.7

324.3

324.1

324.1

Treasury Shares - Common Stock Primary Issue

0.0

0.0

-

-

-

Employees

695

523

439

442

516

Accumulated Intangible Amort, Suppl.

12.5

-

12.5

-

12.5

Total Long Term Debt, Supplemental

11.6

2.9

-

-

-

Long Term Debt Maturing within 1 Year

11.6

1.0

-

-

-

Long Term Debt Maturing in Year 2

0.0

1.0

-

-

-

Long Term Debt Maturing in Year 3

0.0

1.0

-

-

-

Long Term Debt Maturing in 2-3 Years

0.0

1.9

-

-

-

Long Term Debt Matur. in Year 6 & Beyond

0.0

0.0

-

-

-

Total Operating Leases, Supplemental

5.9

0.1

0.1

-

0.1

Operating Lease Payments Due in Year 1

2.0

0.1

0.1

-

0.1

Operating Lease Payments Due in Year 2

1.0

0.0

-

-

-

Operating Lease Payments Due in Year 3

1.0

0.0

-

-

-

Operating Lease Payments Due in Year 4

1.0

0.0

-

-

-

Operating Lease Payments Due in Year 5

1.0

0.0

-

-

-

Operating Lease Pymts. Due in 2-3 Years

1.9

0.0

-

-

-

Operating Lease Pymts. Due in 4-5 Years

1.9

0.0

-

-

-

Oper. Lse. Pymts. Due in Year 6 & Beyond

0.0

0.0

0.0

-

0.0

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Jun-2013

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2010

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate (Period Average)

1

1

1

1

1

Auditor

BDO LLP

BDO LLP

BDO LLP

BDO LLP

BDO LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

 

 

 

 

 

 

Net Income/Starting Line

-22.8

161.5

21.4

2.6

-291.1

    Depreciation

20.3

6.6

2.7

3.2

14.7

Depreciation/Depletion

20.3

6.6

2.7

3.2

14.7

Deferred Taxes

2.7

87.5

-2.3

-1.1

-

    Unusual Items

0.7

-201.1

-0.4

-3.7

254.9

    Other Non-Cash Items

1.9

0.7

0.6

1.1

9.3

Non-Cash Items

2.5

-200.4

0.2

-2.6

264.2

    Accounts Receivable

-2.4

-0.7

-0.5

-1.4

-0.5

    Inventories

-13.4

-7.9

-2.7

1.1

-10.9

    Accounts Payable

-2.4

3.4

1.9

-0.5

-1.9

    Other Liabilities

0.9

0.5

-1.9

0.4

-0.8

    Other Operating Cash Flow

-4.1

-6.9

0.0

-

-

Changes in Working Capital

-21.5

-11.6

-3.2

-0.5

-14.1

Cash from Operating Activities

-18.8

43.6

18.9

1.6

-26.2

 

 

 

 

 

 

    Purchase of Fixed Assets

-8.1

-7.8

-4.7

-3.3

-2.3

Capital Expenditures

-8.1

-7.8

-4.7

-3.3

-2.3

    Sale of Fixed Assets

0.0

0.1

0.1

0.1

0.5

    Sale/Maturity of Investment

0.3

-

-

-

-

    Purchase of Investments

-2.0

-1.8

0.0

-

-7.6

    Other Investing Cash Flow

-5.1

-14.2

0.1

0.0

1.4

Other Investing Cash Flow Items, Total

-6.8

-15.9

0.2

0.2

-5.7

Cash from Investing Activities

-14.9

-23.7

-4.5

-3.1

-8.0

 

 

 

 

 

 

    Other Financing Cash Flow

-0.9

-0.1

0.0

-0.6

-0.7

Financing Cash Flow Items

-0.9

-0.1

0.0

-0.6

-0.7

        Sale/Issuance of Common

0.0

0.1

0.0

0.0

7.4

    Common Stock, Net

0.0

0.1

0.0

0.0

7.4

    Options Exercised

-

-

-

-

0.0

Issuance (Retirement) of Stock, Net

0.0

0.1

0.0

0.0

7.4

        Long Term Debt Issued

12.0

3.0

0.0

2.1

0.0

        Long Term Debt Reduction

-3.3

-0.1

-3.5

-3.8

-5.0

    Long Term Debt, Net

8.7

2.9

-3.5

-1.7

-5.0

Issuance (Retirement) of Debt, Net

8.7

2.9

-3.5

-1.7

-5.0

Cash from Financing Activities

7.8

2.9

-3.5

-2.3

1.8

 

 

 

 

 

 

Foreign Exchange Effects

0.3

0.3

-0.1

-0.3

-8.7

Net Change in Cash

-25.5

23.1

10.8

-4.0

-41.2

 

 

 

 

 

 

Net Cash - Beginning Balance

36.7

13.6

2.9

6.9

48.1

Net Cash - Ending Balance

11.2

36.7

13.6

2.9

6.9

Cash Interest Paid

0.9

0.1

0.0

0.6

0.7

Cash Taxes Paid

4.1

6.9

0.0

-

-

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Jun-2013

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2010

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate (Period Average)

1

1

1

1

1

Auditor

BDO LLP

BDO LLP

BDO LLP

BDO LLP

BDO LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Turnover

48.4

83.7

40.2

19.9

0.8

Total Revenue

48.4

83.7

40.2

19.9

0.8

 

 

 

 

 

 

    Impairment of Receivable

0.0

-

-

-

-

    Depreciation/Amortization in COR/COGS

20.3

-

-

-

-

    Increase/ (decrease) in inventory

-12.4

-7.9

-2.1

1.2

-

    Purchases

8.2

5.7

0.0

-

-

    Mining and production cost

18.7

17.7

14.4

12.1

6.5

    Cost of Sales

-

-

0.1

-

-

    Depreciation, Amortisation & Impairment

-

6.6

2.7

3.2

14.7

    Other Operating Income

-0.1

-0.3

-0.1

-0.2

-0.2

    Administration Expenses

32.9

14.2

5.7

4.8

8.0

    Impairment

-

-

-

-

249.7

    Impairment of Financial Investments

0.6

-

-

-

-

    Impairmet of AFS

0.0

0.2

-0.3

1.0

5.2

    Impairment Reversal of Mining Property

-

-201.1

0.0

-4.6

0.0

Total Operating Expense

68.2

-165.0

20.3

17.6

284.0

 

 

 

 

 

 

    Interest Receivable and Similar Income

0.6

0.2

0.1

0.0

1.0

    Exchange Differences on Translation

0.0

-

-

-

-

    Dividend income

-

-

-

-

0.4

    Interest on Bank Loans & Overdraft

-0.9

-

-

-

-

    Interest on bank loans and overdrafts

-

-

0.0

-0.6

-0.7

    Exchange differences on translation(1)

-

-

-0.1

-0.3

-8.7

    Finance expenses

-

-0.1

-

-

-

Net Income Before Taxes

-20.1

248.9

19.9

1.5

-291.1

 

 

 

 

 

 

Provision for Income Taxes

2.7

87.5

-1.5

-1.1

-89.7

Net Income After Taxes

-22.8

161.5

21.4

2.6

-201.4

 

 

 

 

 

 

    Minority Interest

0.0

-41.2

-4.4

-0.5

36.7

Net Income Before Extra. Items

-22.8

120.2

17.0

2.1

-164.8

Net Income

-22.8

120.2

17.0

2.1

-164.8

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

-22.8

120.2

17.0

2.1

-164.8

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

-22.8

120.2

17.0

2.1

-164.8

 

 

 

 

 

 

Basic Weighted Average Shares

417.3

324.6

324.1

324.1

324.1

Basic EPS Excluding ExtraOrdinary Items

-0.05

0.37

0.05

0.01

-0.51

Basic EPS Including ExtraOrdinary Items

-0.05

0.37

0.05

0.01

-0.51

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-22.8

120.2

17.0

2.1

-164.8

Diluted Weighted Average Shares

417.3

336.1

332.5

332.6

324.1

Diluted EPS Excluding ExtraOrd Items

-0.05

0.36

0.05

0.01

-0.51

Diluted EPS Including ExtraOrd Items

-0.05

0.36

0.05

0.01

-0.51

DPS-Ordinary Shares

0.00

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Normalized Income Before Taxes

-19.3

48.1

19.5

2.4

-36.1

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

3.0

16.9

-1.7

-0.8

-0.4

Normalized Income After Taxes

-22.3

31.2

21.2

3.1

-35.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-22.3

-10.0

16.8

2.6

0.9

 

 

 

 

 

 

Basic Normalized EPS

-0.05

-0.03

0.05

0.01

0.00

Diluted Normalized EPS

-0.05

-0.03

0.05

0.01

0.00

BC - Depreciation of Intangible Assets

0.0

-

-

-

-

Interest on Bank Loans & Overdraft

0.9

-

-

-

-

Interest Expense

-

-

0.0

0.6

0.7

BC - Depreciation of Fixed Assets

20.5

6.6

-

-

-

Depreciation

-

-

2.7

3.2

14.7

Rental Expense - Supplemental

1.4

0.1

-

-

-

Rental Expense

-

-

0.1

0.1

0.1

    Current Tax - Total

7.3

-

-

-

-

    UK Corporation Tax

-

8.9

0.7

0.0

0.0

Current Tax - Total

7.3

8.9

0.7

0.0

0.0

    Deferred Tax - Total

-4.6

-

-

-

-

    Deferred Taxation

-

78.6

-2.3

-1.1

-89.7

Deferred Tax - Total

-4.6

78.6

-2.3

-1.1

-89.7

Income Tax - Total

2.7

87.5

-1.5

-1.1

-89.7

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

UpdateType/Date

Updated Normal 
30-Jun-2013

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2011

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2009

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate

1

1

1

1

1

Auditor

BDO LLP

BDO LLP

BDO LLP

BDO LLP

BDO LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Rough and cut emeralds

-

-

18.7

-

17.7

    Fuel & Consumables

-

-

1.4

-

0.7

    Inventory

-

28.0

-

17.4

-

    Other Receivables, Net

5.2

-

-

-

-

    Trade Receivable, Net

1.2

-

-

-

-

    Trade and other receivables

-

4.3

0.4

3.1

0.0

    Other receivables

-

-

2.9

-

1.5

    Prepayments

1.9

-

-

-

-

    Prepayments

-

-

0.3

-

0.2

    Cash and cash equivalents

11.2

36.7

13.6

2.9

6.9

    Rough & Cut & Polished Emeralds

39.4

-

-

-

-

    Fuel & Consumables

1.6

-

-

-

-

    Faberge Inventory

36.8

-

-

-

-

Total Current Assets

97.4

69.0

37.3

23.3

26.9

 

 

 

 

 

 

    Computer Software, Gross (Intangibles)

0.0

-

-

-

-

    Trademarks

1.5

-

-

-

-

    Unevaluated Mining Properties, Gross

12.5

-

-

-

-

    Unevaluated Mining Properties

5.8

-

-

-

-

    Mining Properties - Unevaluated

-

-

12.5

-

12.5

    Montepuez mining project

-

-

0.0

-

-

    Acc Amort/Imp Computer Software

0.0

-

-

-

-

    Acc Amort Trademarks

0.0

-

-

-

-

    Acc Amort Unevaluated Mining Properties

0.0

-

-

-

-

    Acc Amort Unevaluated Mining Properties

-12.5

-

-

-

-

    Accumulated Amortization

-

-

-12.5

-

-12.5

    Intangible asset

-

2.6

-

0.0

-

    Property, plant and equipment

-

224.9

-

6.0

-

    Acc Depr Evaluated Mining Properties

-76.3

-

-

-

-

    Acc Depr Fixtures Fittings & Equipment

-0.8

-

-

-

-

    Acc Depr/Imp Plant/Machinery/Equipment

-16.0

-

-

-

-

    Acc Depr/Imp Land & Buildings

-0.2

-

-

-

-

    Land/Buildings, Gross

2.9

-

-

-

-

    Freehold Land and Buildings

-

-

1.5

-

1.4

    Plant, Machinery and Vehicles

-

-

16.1

-

10.5

    Fixtures, Fittings and Equipment

-

-

0.6

-

0.3

    Mining Properties(1)

-

-

269.8

-

269.8

    Evaluated Mining Properties, Gross

269.8

-

-

-

-

    Fixtures Fittings & Equipment, Gross

2.9

-

-

-

-

    Deferred stripping costs

-

-

0.0

-

-

    Depreciation

-

-

-279.9

-

-276.0

    Available-for-sale Investments

0.5

1.6

1.7

-

2.4

    Deferred tax asset

-

-

2.2

-

-

    Other Long Term Assets

3.5

-

-

-

-

    Adjustment

-

-

-

1.4

-

    Plant/Machinery/Equipment, Gross

28.6

-

-

-

-

    Acc Amort/Imp Deferred costs

-11.8

-

-

-

-

    Deferred Costs, Gross

30.3

-

-

-

-

    Goodwill, Net

40.7

-

-

-

-

Total Assets

378.7

298.1

49.3

30.7

35.4

 

 

 

 

 

 

    Trade Payable

5.4

-

-

-

-

    Trade Creditors

-

8.1

1.8

2.2

2.6

    Corporation Tax

6.0

2.7

0.7

0.0

0.0

    Borrowings

11.6

1.0

0.0

-

3.6

    Withholding Tax Payable

-

-

0.0

-

1.2

    Accruals

-

-

-

-

0.5

    Other current liabilities

-

0.8

-

2.4

-

    Other Payables

4.7

-

-

-

-

    Other payables

-

-

2.0

-

-

    Other provisions

0.0

-

0.8

-

0.4

    Adjustment

-

-

-

3.5

-

Total Current Liabilities

27.7

12.7

5.4

8.2

8.3

 

 

 

 

 

 

    Borrowings

0.0

1.9

0.0

1.6

1.6

Total Long Term Debt

0.0

1.9

0.0

1.6

1.6

 

 

 

 

 

 

    Deferred Taxation

73.2

76.4

0.0

-

1.1

    Minority Interests

46.2

46.2

4.9

0.5

0.0

    Dismantling & restoration provision

-

-

0.7

-

5.3

    Other provisions

-

1.4

0.2

-

1.0

    Trade and Other Payables

2.5

-

-

-

-

    Adjustment

-

-

-

0.0

-

Total Liabilities

149.5

138.5

11.2

10.3

17.3

 

 

 

 

 

 

    Called up Share Capital

9.6

6.2

6.2

6.2

6.2

    Share Premium Account

97.2

96.9

96.9

96.8

96.8

    Merger Reserve

208.0

121.0

121.0

121.0

121.0

    Option Reserve

2.7

1.3

0.5

1.6

2.2

    Cumulative Translation Reserve

0.6

0.3

0.0

0.0

0.0

    Profit and Loss Account

-88.9

-66.1

-186.4

-205.2

-208.1

Total Equity

229.2

159.6

38.1

20.4

18.1

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

378.7

298.1

49.3

30.7

35.4

 

 

 

 

 

 

    S/O-Ordinary Shares

540.0

324.7

324.3

324.1

324.1

Total Common Shares Outstanding

540.0

324.7

324.3

324.1

324.1

T/S-Ordinary Shares

0.0

0.0

-

-

-

Acc Amort/Imp Computer Software

0.0

-

-

-

-

Acc Amort Trademarks

0.0

-

-

-

-

Acc Amort Unevaluated Mining Properties

0.0

-

-

-

-

Acc Amort Unevaluated Mining Properties

12.5

-

-

-

-

Accumulated Intangible Amort, Suppl.

-

-

12.5

-

12.5

Full-Time Employees

695

523

439

442

516

Long Term Debt Maturing within 1 Year

11.6

1.0

-

-

-

Long Term Debt Maturing in Year 3

0.0

1.9

-

-

-

Total Long Term Debt, Supplemental

11.6

2.9

-

-

-

Operating Lease Payments Due in Year 5

3.9

0.0

-

-

-

Operating Lease Payments Due within 1 Ye

2.0

0.1

-

-

-

Operating leases Due within 1 Year

-

-

0.1

-

0.1

Total Operating Leases, Supplemental

5.9

0.1

0.1

-

0.1

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Jun-2013

Reclassified Normal 
31-Dec-2012

Updated Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2011

Reclassified Normal 
30-Jun-2010

Filed Currency

USD

USD

USD

USD

USD

Exchange Rate (Period Average)

1

1

1

1

1

Auditor

BDO LLP

BDO LLP

BDO LLP

BDO LLP

BDO LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income

-22.8

161.5

21.4

2.6

-291.1

    Depreciation

20.3

6.6

2.7

3.2

14.7

    Deferred tax credit

2.7

87.5

-2.3

-1.1

-

    Share Based Payments

1.4

0.9

0.6

0.3

1.3

    Finance Income

-0.6

-0.2

-0.1

0.0

-1.4

    Finance expense

0.9

0.1

0.1

0.8

9.4

    Profit on Disposal of Fixed Assets

0.0

-0.1

-0.1

-0.1

0.0

    Release of decomnsng liability

0.0

-201.1

0.0

-4.6

0.0

    Loan Available for Sale of Investment

0.2

-

-

-

-

    Impairment of evaluated mining propertie

-

-

-

-

249.7

    Impairment of available for sale assets

0.7

0.2

-0.3

1.0

5.2

    Decrease in Debtors

-2.4

-0.7

-0.5

-1.4

-0.5

    Increase in Creditors

-2.4

3.4

1.9

-0.5

-1.9

    Decrease in Provisions

0.9

0.5

-1.9

0.4

-0.8

    Stocks

-13.4

-7.9

-2.7

1.1

-10.9

    Taxation paid

-4.1

-6.9

0.0

-

-

Cash from Operating Activities

-18.8

43.6

18.9

1.6

-26.2

 

 

 

 

 

 

    Sale of available for sale investments

0.3

-

-

-

-

    Interest Received

0.6

0.2

0.1

0.0

1.0

    Dividend received

-

-

-

-

0.4

    Capital Expenditures

-8.1

-7.8

-4.7

-3.3

-2.3

    Proceeds from Disposals of Fixed Assets

0.0

0.1

0.1

0.1

0.5

    Further Investment in Joint Venture

-2.0

-1.8

0.0

-

-

    Cash Acquired with Faberge

11.5

-

-

-

-

    Loan Granted to Kariba

-1.5

-

-

-

-

    Overburden removal costs

-15.8

-14.5

0.0

-

-

    Acquisition of available for sale invest

-

-

-

-

-7.6

Cash from Investing Activities

-14.9

-23.7

-4.5

-3.1

-8.0

 

 

 

 

 

 

    Issue of Shares in Current Year

0.0

0.1

0.0

0.0

7.4

    Exercise of Share Option

-

-

-

-

0.0

    Repayment of borrowings

-3.3

-0.1

-3.5

-3.8

-5.0

    Receipt of Loan

12.0

3.0

0.0

2.1

0.0

    Finance expense

-0.9

-0.1

0.0

-0.6

-0.7

Cash from Financing Activities

7.8

2.9

-3.5

-2.3

1.8

 

 

 

 

 

 

Foreign Exchange Effects

0.3

0.3

-0.1

-0.3

-8.7

Net Change in Cash

-25.5

23.1

10.8

-4.0

-41.2

 

 

 

 

 

 

Cash-Begenning Balance

36.7

13.6

2.9

6.9

48.1

Cash-Ending Balance

11.2

36.7

13.6

2.9

6.9

    Cash Interest Paid

0.9

0.1

0.0

0.6

0.7

    Cash Taxes Paid

4.1

6.9

0.0

-

-

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2013

Quarter
Ending
Yr Ago

Annual
Year End
30-Jun-2013

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue 

20.7

-45.49%

48.4

-42.19%

34.46%

-

Operating Income 

-29.2

-

-19.8

-

-

-

Income Available to Common Excl Extraord Items 

-25.1

-

-22.8

-

-

-

Basic EPS Excl Extraord Items 

-0.05

-

-0.05

-

-

-

Capital Expenditures 

8.1

3.69%

8.1

3.69%

35.41%

59.28%

Cash from Operating Activities 

-18.8

-

-18.8

-

-

-

Free Cash Flow 

-26.9

-

-26.9

-

-

-

Total Assets 

378.7

27.04%

378.7

27.04%

130.98%

3.08%

Total Liabilities 

149.5

7.94%

149.5

7.94%

143.92%

-0.24%

Total Long Term Debt 

0.0

-

0.0

-

-

-

Employees 

-

-

695

32.89%

16.28%

31.17%

Total Common Shares Outstanding 

540.0

66.31%

540.0

66.31%

18.55%

11.79%

Utility Industry Specific USD (mil)

 

30-Jun-2013

 

 

 

 

 

Deferred Charges 

18.5

 

 

 

 

 

Key Ratios

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Profitability

Gross Margin 

28.20%

81.59%

69.25%

33.26%

-700.00%

Operating Margin 

-40.93%

297.15%

49.56%

11.62%

-34,741.47%

Pretax Margin 

-41.52%

297.35%

49.56%

7.54%

-35,715.09%

Net Profit Margin 

-47.09%

143.62%

42.45%

10.39%

-20,215.58%

Financial Strength

Current Ratio 

3.52

5.45

6.95

2.86

3.25

Long Term Debt/Equity 

0.00

0.01

0.00

0.08

0.09

Total Debt/Equity 

0.05

0.02

0.00

0.08

0.29

Interest Coverage 

-

3,273.11

-

-

-

Management Effectiveness

Return on Assets 

-6.74%

92.96%

53.60%

7.82%

-111.66%

Return on Equity 

-11.72%

121.62%

58.23%

10.74%

-171.43%

Efficiency

Receivables Turnover 

9.05

22.00

12.64

8.81

0.63

Inventory Turnover 

0.66

0.64

0.66

0.74

0.50

Asset Turnover 

0.14

0.48

1.00

0.60

0.00

Market Valuation USD (mil)

Enterprise Value 

207.7

.

Price/Sales (TTM) 

6.11

Enterprise Value/Revenue (TTM) 

7.07

.

Price/Book (MRQ) 

1.29

Enterprise Value/EBITDA (TTM) 

224.14

.

Market Cap 

294.8

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Financial Strength

Current Ratio 

3.52

5.45

6.95

2.86

3.25

Quick/Acid Test Ratio 

0.64

3.24

3.16

0.73

1.01

Working Capital 

69.7

56.4

31.9

15.2

18.6

Long Term Debt/Equity 

0.00

0.01

0.00

0.08

0.09

Total Debt/Equity 

0.05

0.02

0.00

0.08

0.29

Long Term Debt/Total Capital 

0.00

0.01

0.00

0.07

0.07

Total Debt/Total Capital 

0.05

0.02

0.00

0.07

0.22

Interest Coverage 

-

3,273.11

-

-

-

Payout Ratio 

0.00%

0.00%

0.00%

0.00%

0.00%

Effective Tax Rate 

-

35.13%

-7.76%

-72.09%

-

Total Capital 

240.8

162.5

38.1

22.0

23.3

 

 

 

 

 

 

Efficiency

Asset Turnover 

0.14

0.48

1.00

0.60

0.00

Inventory Turnover 

0.66

0.64

0.66

0.74

0.50

Days In Inventory 

555.87

568.67

553.26

492.10

726.22

Receivables Turnover 

9.05

22.00

12.64

8.81

0.63

Days Receivables Outstanding 

40.34

16.59

28.87

41.43

575.04

Revenue/Employee 

69,632

160,067

91,474

45,036

1,579

Operating Income/Employee 

-28,501

475,633

45,337

5,233

-548,727

EBITDA/Employee 

1,042

488,298

51,396

12,581

-520,155

 

 

 

 

 

 

Profitability

Gross Margin 

28.20%

81.59%

69.25%

33.26%

-700.00%

Operating Margin 

-40.93%

297.15%

49.56%

11.62%

-34,741.47%

EBITDA Margin 

1.50%

305.06%

56.19%

27.94%

-32,932.52%

EBIT Margin 

-40.93%

297.15%

49.56%

11.62%

-34,741.47%

Pretax Margin 

-41.52%

297.35%

49.56%

7.54%

-35,715.09%

Net Profit Margin 

-47.09%

143.62%

42.45%

10.39%

-20,215.58%

COGS/Revenue 

71.80%

18.41%

30.75%

66.74%

800.00%

SG&A Expense/Revenue 

68.00%

16.95%

14.09%

24.12%

982.70%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

-6.74%

92.96%

53.60%

7.82%

-111.66%

Return on Equity 

-11.72%

121.62%

58.23%

10.74%

-171.43%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share 

-0.05

0.11

0.04

-0.01

-0.09

Operating Cash Flow/Share  

-0.03

0.13

0.06

0.01

-0.08

 

Current Market Multiples

Market Cap/Earnings (TTM) 

-12.56

Market Cap/Equity (MRQ) 

1.29

Market Cap/Revenue (TTM) 

6.11

Market Cap/EBIT (TTM) 

-15.46

Market Cap/EBITDA (TTM) 

253.85

Enterprise Value/Earnings (TTM) 

-14.54

Enterprise Value/Equity (MRQ) 

1.49

Enterprise Value/Revenue (TTM) 

7.07

Enterprise Value/EBIT (TTM) 

-17.90

Enterprise Value/EBITDA (TTM) 

293.78

 

 

 


 

DIAMOND INDUSTRY – INDIA

 

-            From time immemorial, India is well known in the world as the birthplace for diamonds.  It is difficult to trace the origin of diamonds but history says that in the remote past, diamonds were mined only in India. Diamond production in India can be traced back to almost 8th Century B.C.  India, in fact, remained undisputed leader till 18th Century when Brazilian fields were discovered in 1725 followed by emergence of S. Africa, Russia and Australia.

-            The achievement of the Indian diamond industry was possible only due to combination of the manufacturing skills of the Indian workforce and the untiring and unflagging efforts of the Indian diamantaires, supported by progressive Government policies.

-            The area of study of family owned diamond businesses derives its importance from the huge conglomerate of family run organizations which operate in the diamond industry since many generations.

-            Some of the basic traits of family run business enterprises include spirit of entrepreneurship, mutual trust lowers transaction costs, small, nimble and quick to react, information as a source of advantage and philanthropy.

-            Family owned diamond businesses need to improve on many fronts including higher standard of corporate governance, long-term performance – focused strategies, modern management and technology.

-            Utmost caution is to be exercised while dealing with some medium and large diamond traders which are usually engaged in fictitious import – export, inter-company transactions, financially assisted by banks. In the process, several public sector banks lost several hundred million rupees. They mostly diverted borrowed money for diamond business into real estate and capital markets.

-            Excerpts from Times of India dated 30th October 2010 is as under –

 

-            Gem & Jewellery Export Promotion Council in its statistical data has shown the export of polished diamonds to have increase by 28 % in February 2013. Compared to $ 1.4 bn worth of polished diamond export in February, 2012, India exported $ 1.84 billion worth of polished diamonds in February 2013. A senior executive of GJEPC said, “Export of cut and polished diamonds started falling month-wise after the imposition of 2 % of import duty on the polished diamonds. But February, 2013 has given a new ray of hope to the industry as the export of polished diamonds has actually increased by 28 %. It means the industry  is on the track of recovery and round tripping of diamonds has stopped completely.” Demand has started coming from the US, the UK, Japan and China. India’s polished diamond export is expected to cross $ 21 bn in 2013-14.

 

-            The banking sector has started exercising restraint while following prudent risk management norms when lending money to gems and jewellery sector. This follows the implementation of Basel III accord – a global voluntary regulatory standard on bank capital adequacy, stress testing and market liquidity.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.35

UK Pound

1

Rs.100.21

Euro

1

Rs.83.52

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.