MIRA INFORM REPORT

 

 

Report Date :

29.05.2014

 

IDENTIFICATION DETAILS

 

Name :

SPECIALTY FASHION GROUP LTD. 

 

 

Registered Office :

151-163 Wyndham St. Alexandria, NSW 2015

 

 

Country :

Australia

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

23.09.1992

 

 

Com. Reg. No.:

43 057 569 169

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the retail sale of a general line of women's ready-to-wear clothing

 

 

No. of Employees :

11,015

 

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 :

No complaints

 

 

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 – March 31st, 2014

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

Australia

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

AUSTRALIA - ECONOMIC OVERVIEW

 

The Australian economy has experienced continuous growth and features low unemployment, contained inflation, very low public debt, and a strong and stable financial system. By 2012, Australia had experienced more than 20 years of continued economic growth, averaging 3.5% a year. Demand for resources and energy from Asia and especially China has grown rapidly, creating a channel for resources investments and growth in commodity exports. The high Australian dollar has hurt the manufacturing sector, while the services sector is the largest part of the Australian economy, accounting for about 70% of GDP and 75% of jobs. Australia was comparatively unaffected by the global financial crisis as the banking system has remained strong and inflation is under control. Australia has benefited from a dramatic surge in its terms of trade in recent years, stemming from rising global commodity prices. Australia is a significant exporter of natural resources, energy, and food. Australia's abundant and diverse natural resources attract high levels of foreign investment and include extensive reserves of coal, iron, copper, gold, natural gas, uranium, and renewable energy sources. A series of major investments, such as the US$40 billion Gorgon Liquid Natural Gas project, will significantly expand the resources sector. Australia is an open market with minimal restrictions on imports of goods and services. The process of opening up has increased productivity, stimulated growth, and made the economy more flexible and dynamic. Australia plays an active role in the World Trade Organization, APEC, the G20, and other trade forums. Australia has bilateral free trade agreements (FTAs) with Chile, Malaysia, New Zealand, Singapore, Thailand, and the US, has a regional FTA with ASEAN and New Zealand, is negotiating agreements with China, India, Indonesia, Japan, and the Republic of Korea, as well as with its Pacific neighbors and the Gulf Cooperation Council countries, and is also working on the Trans-Pacific Partnership Agreement with Brunei Darussalam, Canada, Chile, Malaysia, Mexico, New Zealand, Peru, Singapore, the US, and Vietnam.

 

Source : CIA

 


Company name & address


 

SPECIALTY FASHION GROUP LTD. 

                                                                                                                                                                                                                                                                                                                                                                           

 

151-163 Wyndham St

 

 

Alexandria, NSW 2015

Australia

 

 

Tel:

61-2-83039800

Fax:

61-2-93102255

 

www.specialtyfashiongroup.
com.au

 

Employees:

11,015

Company Type:

Public Parent

Corporate Family:

4 Companies

Traded:

Australian Stock Exchange Ltd:

SFH

Incorporation Date:

23-Sep-1992

Auditor:

Deloitte Touche Tohmatsu LLC

Financials in:

               

 

 

Fiscal Year End:

30-Jun-2013

Reporting Currency:

Australian Dollar

Annual Sales:

584.6  1

Net Income:

13.3

Total Assets:

162.5  2

Market Value:

159.3

 

(08-Nov-2013)

      

 

Business Description   

 

 

Specialty Fashion Group Limited (SFG) is an Australia-based company is engaged in retailing of women's fashion in Australia and New Zealand. The Company operates under the brand name Millers, Crossroads, Katies, Autograph, City Chic and La Senza. The company operates 900 stores in Australia and New Zealand, and its brands’ products are also available online at www.millers.com.au, www.katies.com.au, www.crossroads.com.au, www.autographfashion.com.au, www.citychic.com.au, www.lasenza.com.au, www.stylefix.com.au and in the USA at www.citychiconline.com. The Company's brands include MILLER, KATIES, CROSSROAD, AUTOGRAPH, CITY-CHIC, LA-SENZA and STYLEFIX. As of June 30, 2012, the Company’s subsidiaries include Miller's Fashion Club (Qld) Pty Limited, Miller's Fashion Club (VIC) Pty Limited, Miller's Fashion Club (WA) Pty Limited, Specialty Fashion Group No. 1 Pty Limited, Specialty Fashion Group No. 2 Pty limited and Specialty Fashion Group No. 3 Pty limited. For the fiscal year ended 30 June 2013, Specialty Fashion Group Ltd. revenues decreased 1% to A$569.5M. Net income totaled A$13M vs. loss of A$2.8M. Revenues reflect Value of Retail Sales decrease of 1% to A$569.5M. Net Income reflects Merchandise Margins, Total -% increase of 6% to 61.8%, Impairment charge decrease from A$2.8M (expense) to A$2.9M (income), Rental Expenses decrease of 2% to A$110.8M (expense).

 

 

Industry

 

 

Industry

Clothing and Apparel Stores

ANZSIC 2006:

4251 - Clothing Retailing

ISIC Rev 4:

4771 - Retail sale of clothing, footwear and leather articles in specialized stores

NACE Rev 2:

4771 - Retail sale of clothing in specialised stores

NAICS 2012:

44812 - Women's Clothing Stores

UK SIC 2007:

4771 - Retail sale of clothing in specialised stores

US SIC 1987:

5621 - Women's Clothing Stores


Key Executives   

 

Name

Title

Gary Perlstein

Chief Executive Officer, Executive Director

Alison Henriksen

Chief Financial Officer, Company Secretary

Sonia Moura

General Manager - Human Resources

J Clough

General Manager Operations

Geoffrey Howard Levy

Non-Executive Chairperson of the Board

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Equity Investments

1

Specialty Fashion Group Ltd Announces Holding Interest Of Celeste Funds Management Limited

8-May-2013

Dividends

1

Specialty Fashion Group Ltd Declares Final Dividend

25-Aug-2013

 

 * number of significant developments within the last 12 months

 

 

News   

 

Title

Date

All ASX share movements today (Part 14) from SITE ...
RWE Australian Business News (530 Words)

21-Nov-2013

All ASX share movements today (Part 15) from SINO ...
RWE Australian Business News (531 Words)

19-Nov-2013

All ASX share movements today (Part 15) from SOUTH...
RWE Australian Business News (523 Words)

18-Nov-2013

All ASX share movements today (Part 14) from SAI G...
RWE Australian Business News (541 Words)

13-Nov-2013

All ASX share movements today (Part 14) from SINO ...
RWE Australian Business News (536 Words)

12-Nov-2013

All ASX share movements today (Part 14) from SHINE...
RWE Australian Business News (538 Words)

11-Nov-2013

 


Financial Summary    

 

As of 30-Jun-2013

 

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.08

2.53

Quick Ratio (MRQ)

0.61

1.32

Debt to Equity (MRQ)

0.0096

0.33

Sales 5 Year Growth

1.14

8.49

Net Profit Margin (TTM) %

2.28

9.11

Return on Assets (TTM) %

7.73

14.81

Return on Equity (TTM) %

21.31

28.29

 

 

Stock Snapshot

 

Traded: Australian Stock Exchange Ltd: SFH

 

As of 8-Nov-2013

   Financials in: AUD

Recent Price

0.88

 

EPS

0.06

52 Week High

1.24

 

Price/Sales

0.30

52 Week Low

0.60

 

Dividend Rate

0.04

Avg. Volume (mil)

0.10

 

Price/Earnings

12.15

Market Value (mil)

168.21

 

Price/Book

2.49

 

 

 

Beta

2.10

 

Price % Change

Rel S&P 500%

4 Week

-5.91%

-8.80%

13 Week

1.74%

-4.97%

52 Week

45.83%

21.71%

Year to Date

36.72%

18.22%

 

          

 

Australian Business No.: 43 057 569 169

 

Australian Company No.: 057 569 169

 

1 - Profit & Loss Item Exchange Rate: USD 1 = AUD 0.9741604 


2 - Balance Sheet Item Exchange Rate: USD 1 = AUD 1.078131

 

 


Corporate Overview

 

Location
151-163 Wyndham St
Alexandria, NSW, 2015
Australia

 

Tel:

61-2-83039800

Fax:

61-2-93102255

 

www.specialtyfashiongroup.com.au

Quote Symbol - Exchange

SFH - Australian Stock Exchange Ltd

Sales AUD(mil):

569.5

Assets AUD(mil):

175.2

Employees:

11,015

Fiscal Year End:

30-Jun-2013

 

 

 

Industry:

Retail (Apparel)

Incorporation Date:

23-Sep-1992

Company Type:

Public Parent

Quoted Status:

Quoted

Australian Company No.:

057 569 169

Australian Business No.:

43 057 569 169

Previous Name:

Miller's Retail Ltd

 

Chief Executive Officer, Executive Director:

Gary Perlstein

 

 

Industry Codes

 

ANZSIC 2006 Codes:

4251

-

Clothing Retailing

 

ISIC Rev 4 Codes:

4771

-

Retail sale of clothing, footwear and leather articles in specialized stores

 

NACE Rev 2 Codes:

4771

-

Retail sale of clothing in specialised stores

 

NAICS 2012 Codes:

44812

-

Women's Clothing Stores

 

US SIC 1987:

5621

-

Women's Clothing Stores

 

UK SIC 2007:

4771

-

Retail sale of clothing in specialised stores

 

 


Business Description

 

Establishments primarily engaged in the retail sale of a general line of women's ready-to-wear clothing. This industry also includes establishments primarily engaged in the specialized retail sale of women's coats, suits, and dresses.

 

 

More Business Descriptions

 

Specialty Fashion Group Limited (SFG) is an Australia-based company is engaged in retailing of women's fashion in Australia and New Zealand. The Company operates under the brand name Millers, Crossroads, Katies, Autograph, City Chic and La Senza. The company operates 900 stores in Australia and New Zealand, and its brands’ products are also available online at www.millers.com.au, www.katies.com.au, www.crossroads.com.au, www.autographfashion.com.au, www.citychic.com.au, www.lasenza.com.au, www.stylefix.com.au and in the USA at www.citychiconline.com. The Company's brands include MILLER, KATIES, CROSSROAD, AUTOGRAPH, CITY-CHIC, LA-SENZA and STYLEFIX. As of June 30, 2012, the Company’s subsidiaries include Miller's Fashion Club (Qld) Pty Limited, Miller's Fashion Club (VIC) Pty Limited, Miller's Fashion Club (WA) Pty Limited, Specialty Fashion Group No. 1 Pty Limited, Specialty Fashion Group No. 2 Pty limited and Specialty Fashion Group No. 3 Pty limited. For the fiscal year ended 30 June 2013, Specialty Fashion Group Ltd. revenues decreased 1% to A$569.5M. Net income totaled A$13M vs. loss of A$2.8M. Revenues reflect Value of Retail Sales decrease of 1% to A$569.5M. Net Income reflects Merchandise Margins, Total -% increase of 6% to 61.8%, Impairment charge decrease from A$2.8M (expense) to A$2.9M (income), Rental Expenses decrease of 2% to A$110.8M (expense).

 

Retail of women's clothing and discount variety goods in Australia and New Zealand

Women's Clothing Stores

Clothing; Retail

Specialty Fashion Group Limited (SFG) is a women apparel retailing company. It offers premium and mid ranged fashion apparels. The company offers a broad range of fashion clothes for plus sized consumers, old and young ladies, club and casual wear, office wear and others. The company operates its stores under six banners, namely, Millers, Crossroads, Katies, Autograph, City Chic and La Senza. SFG caters to Australia, New Zealand and the US markets, through the portfolio of around 900 stores and seven online businesses. For the fiscal year ended 2012, the company recorded revenue of AUD572.50m, representing an increase of 0.38% over that in 2011.SFG under its portfolio has six renowned proprietary brands in Australia and New Zealand. SFG’s brand portfolio constitutes of Millers, Crossroads, Katies, Autograph, City Chic, La Senza and Style fix.The company, through Millers offers a wide variety of products covering key basics, seasonal fashion, weekend wear, denim, swimwear sleepwear and shoes and accessories. It offers something for everyone. The company manages and operates portfolio of around 380 dedicated stores under millers brand in Australia and New Zealand. SFG, through its Crossroad banner, offers premium and mid ranged fashionable casual and work wear. Crossroad brand is targeted at value conscious women with sizes ranging from eight to 22. SFG’s Crossroad serves the Australian consumers with a strong network of stores more than 160.SFG’s Katies banner targets women from the age group around 40 with wide ranging classic fashion apparels. The company, under Katies, offers women clothing for all occasions inclusive of party wear, home wear, night wear and so on. The company in coordination with its City Chic brand offers and targets plus size apparels for 18 to 35 years old women consumer. SFG has created a strong base of 152 stores under Katies brands.SFG through Autograph brand offers fashion apparels with sizes between 14 and 26. The company caters customers’ apparel needs with casual wear jeans, tops, pants, boots, jackets, skirts, swimwear, leggings, cocktail dresses, plus size clothing and plus size fashion. The company, through La Senza banner provides intimate apparel. It offers bras, panties, lingerie, sleep and lounge apparels and accessories. The company through Stylefix Pty Limited, a company’s subsidiary, offers apparels related to fashion, kids, beauty. It serves men and women through online retailing.The company’s subsidiaries include Miller's Fashion Club (QLD) Pty Limited, Miller's Fashion Club (VIC) Pty Limited, Miller's Fashion Club (WA) Pty Limited, Stylefix Pty Limited, Specialty Fashion Group No. 2 Pty Limited , Specialty Fashion Group No. 3 Pty Limited, Specialty Fashion Group No. 4 Pty Limited, Yip Eks Pty Limited, H&H Corporation Pty Limited, McSeveny DA Pty Limited, GIP Fashions Pty Limited, Crossroads Clothing Co. Pty Limited, City Chic International Pty Limited, Selbourne Australia Pty Limited, Specialty Fashion Group New Zealand Limited and Specialty Fashion Group (Shanghai) Limited Company.For the fiscal year 2012, the company added three Millers brand of stores, five Katies branded ones, 11 Crossroads braded stores, three City Chic braded store, one Autograph store and six La Senza branded ones.

Specialty Fashion Group Limited (SFG) is a prominent specialty retailer in Australia. It carries out the retail sale of woman's fashion products. The company offers a range of fashionable women wear through its retail stores in Australia and New Zealand. SFG offers apparel, including plus sized fashionable women wear, casual and party wear, business formals, night wear, swim wear and lingerie products. The company offers its products under the brands including Miller, Autograph, Crossroads, La Senza, City Chic, Katies, and Stylefix. The company's products are available online at www.millers.com.au, www.katies.com.au, www.crossroads.com.au, www.stylefix.com.au, www.citychiconline.com, www.autographfashion.com.au and www.citychic.com.au. SFG is headquartered in Alexandria, New South Wales, Australia.The company reported revenues of (Australian Dollars) AUD 569.48 million during the fiscal year ended June 2013, a decrease of 0.53% from 2012. The operating profit of the company was AUD 19.01 million during the fiscal year 2013, whereas the company reported an operating loss of AUD 3.30 million during 2012. The net profit of the company was AUD 12.97 million during the fiscal year 2013, whereas the company reported a net loss of AUD 2.81 million during 2012.

Women's Clothing Stores

 

 

Brand/Trade Names

 

Miller's

Katies

crossroads

Autograph

Estelle

city chic

La Senza

Jayne

 

 

Financial Data

 

Financials in:

AUD(mil)

 

Revenue:

569.5

Net Income:

13.0

Assets:

175.2

Long Term Debt:

0.4

 

Total Liabilities:

107.7

 

Working Capital:

0.0

 

 

 

Date of Financial Data:

30-Jun-2013

 

1 Year Growth

-0.5%

NA

9.2%

 

 

Market Data

 

Quote Symbol:

SFH

Exchange:

Australian Stock Exchange Ltd

Currency:

AUD

Stock Price:

0.9

Stock Price Date:

11-08-2013

52 Week Price Change %:

45.8

Market Value (mil):

168,206.6

 

SEDOL:

6116172

ISIN:

AU000000SFH9

 

Equity and Dept Distribution:

10/2006, Complex capital change (Factor: 0.905264). 12/2006, Company name changed from Miller's Retail Limited. 08/2007, Capital repayment of AUD 0.035.

 

 

 

Subsidiaries

 

Company

Percentage Owned

Country

Specialty Fashion Group (Shanghai) Limited Company

100%

PEOPLE'S REPUBLIC OF CHINA

Miller's Fashion Club (QLD) Pty Ltd

100%

AUSTRALIA

Miller's Fashion Club (VIC) Pty Ltd

100%

AUSTRALIA

Miller's Fashion Club (WA) Pty Ltd

100%

AUSTRALIA

Yip Eks Pty Ltd

100%

AUSTRALIA

H & H Corporation Pty Ltd

100%

AUSTRALIA

McSeveny DA Pty Ltd

100%

AUSTRALIA

G I P Fashions Pty Ltd

100%

AUSTRALIA

Selbourne Australia Pty Ltd

100%

AUSTRALIA

Specialty Fashion Group No 2 Pty Ltd

80%

AUSTRALIA

Specialty Fashion Group No 3 Pty Ltd

100%

AUSTRALIA

Specialty Fashion Group No 4 Pty Ltd

100%

AUSTRALIA

Specialty Fashion Group No 1 Pty Ltd

100%

AUSTRALIA

Specialty Fashion Group New Zealand Ltd

100%

NEW ZEALAND

 

 

Shareholders

 

Major Shareholders

NAAH Pty Ltd (20.15%); National Nominees Ltd (11.81%) (11.75%); Icestorm Pty Ltd (8.71%);BNP Paribas Noms Pty Ltd (5.93%); J P Morgan Nominees Australia Limited (5.79%); HSBC Custody Nominees (Australia) Limited (5.53%)

 

 

Key Corporate Relationships

 

Auditor:

Deloitte Touche Tohmatsu LLC

Bank:

National Australia Bank

 

Auditor:

Deloitte Touche Tohmatsu, Deloitte Touche Tohmatsu LLC

 

 

 

 

 

Entity/Trading Names for Australian Business No.: 43 057 569 169

 

Entity names

From

To

SPECIALTY FASHION GROUP LIMITED

21-Nov-2006

(Current)

MILLER'S RETAIL LIMITED

10-Oct-2000

21-Nov-2006

MILLERS RETAIL LIMITED

03-May-2000

10-Oct-2000

 

Trading names(s)

From

To

Millers

05-Nov-2007

(Current)

Autograph

18-May-2007

(Current)

Big City Chic

18-May-2007

(Current)

Crossroads

18-May-2007

(Current)

Katies

18-May-2007

(Current)

Miller's Fashion Club

18-May-2007

(Current)

SPECIALTY FASHION GROUP

22-Mar-2007

(Current)

MILLERS FASHION CLUB

30-May-2000

22-Mar-2007

 

 

Strengths/Weaknesses (SWOT)

 

 

Helpful 
to achieving the objective

Harmful 
to achieving the objective

Internal Origin
(attributes of the organization)

Strengths

Cash Flow Supporting Capex

Distribution Network

Brands and Product Portfolio

Weaknesses

Decline in Inventory Turnover

Operating Performance

External Origin
(attributes of the environment)

Opportunities

Rising Online Retail Spending

Establishment of New Stores

Threats

Global Economic Scenario

Fast Changing Fashion Trends

Competitive Environment

 

 

Overview

 

Specialty Fashion Group Limited (SFG) is a specialty fashion retailer, which caters to the needs of women. The company leverages its extensive range of products well supported by its renowned brands and its store operational network to fuel its business growth. The weak economic scenario, intense competitive pressures, and changing fashion trends could affect its business growth prospects in the long run. However, the company's initiative to expand its store network and rising online retailing could present ample growth opportunities for the company.

Strengths

 

Cash Flow Supporting Capex

The company is able to generate sufficient cash flow from operations to support its stores expansion plan. For the fiscal year 2012, the company’s operating cash flow stood at AUD36.52m, reflecting a growth of 8% over the previous year. It also showed growth in its cash position. For the fiscal year 2012, the company’s cash and short term investments increased to AUD10.59m as compared to AUD5.59m in 2011 and AUD2.71m in 2010, reflecting an increase of 89.44% in 2012 and 106.27% in 2011. Through such growth in cash flows the company was able to support its capital expenditure. For the fiscal year 2012, the company’s capital expenditure stood at AUD16.02m, accounting only for 43.88% of its operating cash flow. As the company showed a decline in its capital expenditure, the company’s free cash flow grew 425.5% to reach AUD20.49m. Such growth in its operating cash flow could reduce the dependence on the external borrowings.

 

Distribution Network

The company leverages its extensive operational network consisting of its brand stores, which helped it to tap the market potential in the Australasia market domain. Specialty Fashion Group is the among the leading specialty retailer of women’s fashion in the Australasia region. The company manages its brand stores related to its brands Crossroads, Millers, Katies, Autograph, City Chic, and La Senza. As of June 30, 2012, the company had 367 Miller branded stores, 163 Crossroads branded stores, 152 Katie branded stores, 116 Autograph branded stores, 77 City Chic branded stores and 19 La Senza branded stores totaling 894 across Australia and New Zealand. With the latest emerging trends of online retailing the company is focusing on enhancing its presence through multi-channel retailing. The company’s products are available online at www.millers.com.au, www.katies.com.au, www.crossroads.com.au, www.stylefix.com.au, www.citychiconline.com, www.autographfashion.com.au and www.citychic.com.au. The company through its distribution network is able to reach 6.2 million members in Australasia and can reach over 1.5 million members through Internet. Such strong distribution network enables the company to improve its customer base and enhance its sales volume.

 

Brands and Product Portfolio

The company maintains an extensive portfolio of products well supported by its renowned brands, which helped the company to establish its presence in the Australian Retail domain. SFG is the among the leading specialty retailer of women’s fashion in the Australasia region. The products offered by the company related to women’s fashion include dresses, women’s tops, denim, pants, Jackets, skirts, accessories, shoes, and others. The company offers women’s fashion products under its portfolio of brands, namely, Crossroads, Millers, Katies, Autograph, City Chic, and La Senza. The company’s Katies brand focuses on contemporary fashion styling and offers latest fashion trends, wardrobe essentials and accessories, as well as, style tips, body shape and outfitting advices. The City Chic brand focuses on designer plus size styling. Millers brand offer a range of fashion and accessories based on the latest trends for women in all age groups. Through Cross Road brand, the company offers apparels in sizes eight to 22, with outfit for every occasion. Through its Autograph Brand the company offers contemporary fashion in sizes 14 to 26, including tailored work wear, stylish party wear, comfortable casuals, denim, and accessories. In addition, it also offers styling such as wider fitting boots, body shaping jeans and customized styles and designs for individual needs. La Senza is internationally renowned intimate apparel brand of the company and caters to lingerie fashion domain with trendiest colors, prints and styles.

 

 


Weaknesses

 

Decline in Inventory Turnover

SFG’s declined inventory turnover hampers its profitability and increases its inventory cost. For the fiscal year 2012, the company reported inventory turnover ratio of 4.98, as compared to 5.27 in 2011. As of June 2012, the value of the company's inventory totaled to AUD48.16m, as compared to AUD45.84m in 2011. Decline in inventory turnover reflects that the company would require 73 days in 2012 to sell its inventory on hand, as compared to 69 days in 2011. The increase in days of inventory on hand indicates the company’s weak sales or ineffective buying. The declining inventory turnover ratio affects the company‘s performance and raises its inventory cost such as warehouse and material handling cost.

 

Operating Performance

For the past three years, the company has been exhibiting a declining trend in its operating income affecting its profitability. The company’s revenue increased to AUD572.51m in 2012 as compared to AUD570.30m in 2011 and AUD556.71m in 2010, reflecting an increase of 0.38% in 2012 and 2.44% in 2011. Operating income has been decreasing from AUD43.23m in 2010, AUD21.31m in 2011 and an operating loss of AUD3.30m in 2012, representing a decrease of 50.70% in 2011 and 115.48% in 2012. The decrease in operating income has resulted in decline in net income from AUD30.41m in 2010 to AUD14.17m in 2011 and a net loss of AUD2.81m in 2012. The company’s operating margin decreased to (0.57) in 2012 as compared to 3.73 in 2011. The decrease in operating margin indicates that the company’s operating expenses increased at a higher rate than that of its revenue. SFG’s operating expenses as a percentage of sales increased to 100.57% in 2012 as compared to 96.26% in 2011. Ability to control operating expenses would be a key factor to improve the company’s profitability.

 

 

Opportunities

 

Rising Online Retail Spending

With the rising trend of e-commerce business, there is huge potential for the company to increase its profitability as the company carries out its operations through online. Now, more and more customers prefer to shop online and place their orders through credit cards, thereby avoiding the time consuming journey and billing queues. According to estimates, the online retail sales in the US are expected to reach $229 billion in 2013. The market is expected to grow at a compound average growth rate (CAGR) of 10% from 2009 to 2013. Moreover, according to Internet World Stats as on December 31, 2011, the internet penetration in the world population stood at 32.7%, compared to 28.7% in 2010 with a growth rate of more than 528.1% during 2000-2011. This changing trend encouraged many retailers to focus on the new internet savvy customer segment and venture into this growing retail format. The company’s carries out online retailing business through www.millers.com.au, www.katies.com.au, www.crossroads.com.au, www.stylefix.com.au, www.citychiconline.com, www.autographfashion.com.au and www.citychic.com.au. Thus, the company can diversify its revenue base and can increase its retail sales by utilizing this growth in online retail trends.

 

Establishment of New Stores

The company has taken various key business initiatives in the recent past, and has planned various strategies to generate future growth opportunities. The company is focusing on development of its business as a multi-channel retailer and to make carful future investments in the store expansion, and to further prioritize its investment in its online platform. For the fiscal year 2012, the company added three Millers brand of stores, five Katies branded ones, 11 Crossroads braded stores, three City Chic braded stores, one Autograph store and six La Senza branded ones. The company also carried out 15 Refurbishments. The company refurbished 12 Millers stores, one Crossroads store, one Autograph store and a City Chic store. As of June 30, 2012, the company had 367 Miller branded stores, 163 Crossroads branded stores, 152 Katie branded stores, 116 Autograph branded stores, 77 City Chic branded stores and 19 La Senza branded stores totaling 894 across Australia and New Zealand. Such new stores and refurbishment could enhance the company’s ability to reach out to new customers. It could help the company in enhancing sales volume.

 

 

Threats

 

Global Economic Scenario

The global recovery is facing challenges related to tough economic environment in the Euro area and weak business environment elsewhere. According to recent world economic outlook (WEO) report by the IMF, global output is projected to expand 3.25% in 2012, a downward revision of about 0.75% point relative to the September 2011 WEO forecast. The primary reason for the downward revision is the situations in the Euro region, which is expected to record a mild recession in 2012, mainly due to the increment in sovereign yields, fiscal consolidation, and the effects of bank deleveraging. The growth in emerging economies is also expected to slow down, mainly due to the declining external environment and weak internal demand. According to the report, the world output is expected to decline from 3.8% in 2011 to 3.3% in 2012, and is expected to increase in 2013 to 3.9% in 2013. The output of advanced economies is projected to decline from 1.6% in 2011 to 1.2% in 2012, and the output of emerging and developing economies is expected to decline from 6.2% in 2011 to 5.4% in 2012. Growth in advanced economies is expected to be lower due to adverse spillovers from the Euro region. The World Bank has also lowered its world economic growth to 2.5% in 2012 and 3.1% in 2013, well below the 3.6 % growth for each year projected in June 2011. According to the World Bank estimates, high income economies across the world are expected to expand nearly 1.4% in 2012 as the Euro area shrinks 0.3%, as it recorded sharp downward revisions from growth forecasts last June of 2.7% and 1.8%, respectively. It also lowered the growth forecast for developing economies to 5.4% for 2012 from its previous forecast of 6.2%, as the expansion in Brazil and India, Russia, South Africa and Turkey became slow. According to experts, the global economy is expected to register sluggish growth in 2013, with output growth dragged down by a weak performance anticipated in the Euro zone. The continuing uncertainty over economic recovery and the sovereign debt crises could adversely affect the company’s earnings, and exert pressure on its growth prospects in the long run as it decreases the disposable income of consumers.

 

Fast Changing Fashion Trends

SFG specialized in fashion apparel and related accessories could get affected by rapidly changing customer preferences and fashion trends. A natural characteristic of the fashion industry is the short life cycle of products, dependence on trends, the seasonality of sales and the susceptibility to abnormal changes in weather conditions. The group needs to adapt quickly to these changes to increase or maintain its business in the competitive apparel industry. Its business could be at risk as it manufactures clothes well in advance and the trends may change by the time the merchandise reach the customers. Presently, all market players are facing the pricing pressure throughout the supply chain which includes introduction of new or enhanced products at lower price; reduction of wholesale prices on existing products; incentives and other forms of economic support. Failure to anticipate, identify or react properly to changes in styles, trends, desired images or brand preferences, could have a material adverse effect on the group's financial condition and market position.

 

Competitive Environment

The company operates in retail domain related to women’s fashion in the Australasia region, which is characterized by increasing competition from various local, domestic and international players. It competes with peers on pricing, product offering, store locations and customer service. Being a women’s apparel retailer, the company competes with other regional and national chain apparel stores. In addition, it also competes with department stores, hypermarkets, online shops and independent apparel stores. The key competitors of the company include Country Road, Premier Investments Limited, Noni B Limited, and others. The influx of private labels in the industry is also on the rise. To survive and succeed in a stiff competitive environment, it becomes very important for the company to distinguish its product and service offerings through a clear and unique value proposition. Furthermore, the rising competition could pressurize the company to reduce its prices to remain competitive, which could have an adverse affect on company’s overall revenue growth in turn affecting its profitability.

 

 

Corporate Family

 

Total Corporate Family Members: 4 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Specialty Fashion Group Ltd.

Parent

Alexandria, NSW

Australia

Clothing and Apparel Stores

584.6

11,015

Millers Fashion Club (QLD) Pty Limited

Subsidiary

Alexandria, NSW

Australia

Clothing and Apparel Stores

 

200

Millers Fashion Club (VIC) Pty Limited

Subsidiary

Croydon, VIC

Australia

Clothing and Apparel Stores

 

 

Millers Fashion Club (WA) Pty Limited

Subsidiary

Perth, WA

Australia

Clothing and Apparel Stores

 

 

 

 

Competitors Report

 

CompanyName

Location

Employees

Ownership

Billabong International Limited

Burleigh Heads, Queensland, Australia

1,750

Public

Breville Group Ltd

Botany Bay, New South Wales, Australia

452

Public

Country Road Limited

Richmond, Victoria, Australia

195

Public

Noni B Limited

Sydney, New South Wales, Australia

1,077

Public

Reject Shop Ltd

Melbourne, Victoria, Australia

5,000

Public

 

 

Executives ReporT  

 

 

 

Board of Directors

 

 

Name

Title

Function

 

Geoffrey Howard Levy

 

Non-Executive Chairperson of the Board

Chairman

 

Biography:

Mr. Geoffrey (Geoff) Howard Levy is the Non-Executive Chairperson of the Board of Speciality Fashion Group Limited since April 8, 2005. He retired as Executive Chairman of Investec Bank (Australia) limited (Investec) on January 1, 2008 and assumed the Non-Executive position of Deputy Chair. He was previously Chief Executive Officer of Investec, a principal of Wentworth Associates and before that a partner in the law firm, Freehills. He has over two decades of experience in the corporate advisory environment where he is regarded as an in mergers and acquisitions, capital raisings and general corporate commercial law. He has been a director on a number of public and government boards and is currently a Non-Executive Chairman of Cromwell Group Limited. In the last three years, he previously served on the boards of

listed companies, Mirvac, Ten Network Holdings and STW Group Limited. He was appointed an Officer of the Order of Australia in the 2005 Queen’s Birthday Honours List.

 

Compensation/Salary:111,541

Compensation Currency: AUD

 

Joel Bloom

 

Board Member

Director/Board Member

 

 

Michael Hardwick

 

Non-Executive Director

Director/Board Member

 

 

Biography:

Mr. Michael Hardwick has been Non-Executive Director of Specialty Fashion Group Limited since May 25, 2012. He is the Chief Financial Officer of the Cotton On Group, and has been involved in the internal expansion of the business.

 

M Hardwick

 

Non-Executive Director

Director/Board Member

 

 

Ashley Hardwick

 

Non-Executive Director

Director/Board Member

 

 

Biography:

Mr. Ashley Hardwick has been Non-Executive Director of Specialty Fashion Group Limited since May 25, 2012. He is a director and shareholder of the Cotton On Group. He has 20 years of retail experience and oversees the property function of the business.

 

Anne McDonald

 

Independent Non-Executive Director

Director/Board Member

 

 

Biography:

Ms. Anne McDonald has been Independent Non-Executive Director of Speciality Fashion Group Limited April 2, 2007. She is a Chartered Accountant by training and is currently a Director of the GPT Group, Spark Infrastructure Group, and Westpac’s Life Insurance and General Insurance businesses. She chairs the Audit Committee for a number of those entities. She is also a Director of Health Super Pty Ltd (as trustee of Health Superannuation Fund). Ms. McDonald was a partner with Ernst & Young for 15 years until 2005. During that time she served as a member of the Board of Ernst & Young Australia for seven years. She was previously a Director of the Private Health Insurance Administration Council, a Commonwealth Government statutory authority, for four years. As part of her community work she is a director of St Vincent’s Healthcare Group which oversees the St Vincent’s group of national hospitals and aged care facilities. She holds a Bache

or's degree from University of Sydney.

 

Education:

University of Sydney, B 

 

A. Ian Miller

 

Non-Executive Director

Director/Board Member

 

 

Biography:

Mr. A. Ian Miller has been Non-Executive Director of Speciality Fashion Group Limited since January 1, 2007. He co-founded Specialty Fashion Group in 1993 and was its Managing Director until October 2003. He has had over 35 years of retailing experience. He was an Executive Director from 1993 until January 1, 2007, when he moved to being a Non-Executive Director.

 

Compensation/Salary:305,000

Compensation Currency: AUD

 

Megan Quinn

 

Non-Executive Director

Director/Board Member

 

 

Biography:

Ms. Megan Quinn is Non-Executive Director of the Company effective October 30, 2012. She was a co-founder of Net-A-Porter, an online fashion retailer. She has more than 20 years experience in senior executive and consulting roles with organizations, including Conde Nast, Harrods and CoutureLab; working with brands including Asprey, Garrard, Australian Tourist Commission, Dell, BHS, Qantas and Patek Philippe. Her experience in e-commerce, retailing, marketing and brand development is combined with operational and financial experiences.

 

 

 

Executives

 

 

Name

Title

Function

 

Gary Perlstein

 

Chief Executive Officer, Executive Director

Chief Executive Officer

 

Biography:

Mr. Gary Perlstein has been Chief Executive Officer and Executive Director of Speciality Fashion Group Limited since October 2003. He was appointed CEO in October 2003. He has 20 years retailing experience in australia. He does not hold any other listed company directorships and has not held any other listed company directorships in the last three years.

 

Compensation/Salary:700,000

Compensation Currency: AUD

Source: Reuters

J Clough

 

General Manager Operations

Division Head Executive

 

 

Sonia Moura

 

General Manager - Human Resources

Division Head Executive

 

 

Compensation/Salary:180,000

Compensation Currency: AUD

Source: Reuters

Alison Henriksen

 

Chief Financial Officer, Company Secretary

Company Secretary

 

 

Biography:

Ms. Alison Henriksen has been Chief Financial Officer and Company Secretary of Specialty Fashion Group Ltd since July 29, 2010. She is also the Chief Financial Officer of Specialty Fashion Group Limited, appointed in August 2009 and has over 20 years commercial experience. In addition to financial and company secretarial matters, Alison has responsibility for overseeing the Group’s investor relations, legal, property, loss prevention, IT, logistics, customer care

and customer insights functions.

 

Education:

University of Melbourne, BS (Communications)

 

Compensation/Salary:320,000

Compensation Currency: AUD

 

 


Significant Developments

 

Specialty Fashion Group Ltd Declares Final Dividend

Aug 25, 2013


Specialty Fashion Group Ltd announced that on August 26, 2013 the directors declared a fully franked final dividend of 2.0 cents per share to the holders of fully paid ordinary shares, payable to shareholders on September 26, 2013. 

Specialty Fashion Group Ltd Announces Holding Interest Of Celeste Funds Management Limited

May 08, 2013


Specialty Fashion Group Ltd announced that Celeste Funds Management Limited has an interest of 10,324,142 ordinary shares, representing 5.37% of the voting power in the Company. Celeste Funds Management Limited acquired 40,000 shares for AUD 26,085.80; 5,000 shares for AUD 3,260.73; 10,297 shares for AUD 9,401.19; and 1,000,000 shares for AUD 1,153,795.01. 

 

 

 

News

 

All ASX share movements today (Part 14) from SITE ...

RWE Australian Business News (530 Words)

21-Nov-2013

All ASX share movements today (Part 15) from SINO ...

RWE Australian Business News (531 Words)

19-Nov-2013

All ASX share movements today (Part 15) from SOUTH...

RWE Australian Business News (523 Words)

18-Nov-2013

All ASX share movements today (Part 14) from SAI G...

RWE Australian Business News (541 Words)

13-Nov-2013

All ASX share movements today (Part 14) from SINO ...

RWE Australian Business News (536 Words)

12-Nov-2013

All ASX share movements today (Part 14) from SHINE...

RWE Australian Business News (538 Words)

11-Nov-2013

All ASX share movements today (Part 14) from SAI G...

RWE Australian Business News (532 Words)

08-Nov-2013

Wesfarmers tips Christmas surge GOYDER CONFIDENT OF BUOYANT TRADING

Australian, The (708 Words)

08-Nov-2013

Specialty Fashion director steps down

News Bites - Australian Stock Exchange (33 Words)

07-Nov-2013

Some Picks Among Small Caps

FNArena (356 Words)

06-Nov-2013

Fashion Exposed optimistic

Ragtrader (265 Words)

06-Nov-2013




Annual Income Statement

 

Financials in: USD (mil)

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

 

Financial Glossary

 

 

 

 

 

 

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

Updated Normal 
30-Jun-2012

Updated Normal 
30-Jun-2011

Restated Normal 
30-Jun-2011

Updated Normal 
30-Jun-2009

Filed Currency

AUD

AUD

AUD

AUD

AUD

Exchange Rate (Period Average)

0.97416

0.969323

1.014759

1.136469

1.359567

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

582.3

589.5

560.9

489.0

411.9

Revenue

582.3

589.5

560.9

489.0

411.9

    Interest Income, Non-Bank

0.5

0.3

0.3

0.3

0.2

    Other Revenue

1.8

0.8

0.8

0.6

0.2

Other Revenue, Total

2.3

1.2

1.1

0.9

0.4

Total Revenue

584.6

590.6

562.0

489.9

412.3

 

 

 

 

 

 

    Cost of Revenue

223.1

247.6

238.4

210.1

176.5

Cost of Revenue, Total

223.1

247.6

238.4

210.1

176.5

Gross Profit

359.3

341.9

322.5

278.9

235.3

 

 

 

 

 

 

    Selling/General/Administrative Expense

113.8

117.2

104.7

82.0

72.2

    Labor & Related Expense

153.8

150.6

136.7

112.8

93.9

Total Selling/General/Administrative Expenses

267.6

267.8

241.4

194.7

166.1

    Depreciation

25.4

21.1

17.8

13.4

9.0

Depreciation/Amortization

25.4

21.1

17.8

13.4

9.0

        Interest Expense - Operating

0.8

2.2

1.7

1.3

2.4

    Interest Expense - Net Operating

0.8

2.2

1.7

1.3

2.4

Interest Expense (Income) - Net Operating Total

0.8

2.2

1.7

1.3

2.4

    Impairment-Assets Held for Use

-3.0

2.9

0.3

-

6.7

    Other Unusual Expense (Income)

-

-

-

-

-1.4

Unusual Expense (Income)

-3.0

2.9

0.3

-

5.3

    Other Operating Expense

51.3

52.5

41.5

32.3

30.3

Other Operating Expenses, Total

51.3

52.5

41.5

32.3

30.3

Total Operating Expense

565.1

594.0

541.0

451.8

389.6

 

 

 

 

 

 

Operating Income

19.5

-3.4

21.0

38.0

22.7

 

 

 

 

 

 

Income Before Tax

19.5

-3.4

21.0

38.0

22.7

 

 

 

 

 

 

Total Income Tax

6.2

-0.5

6.7

11.0

6.1

Income After Tax

13.3

-2.9

14.3

27.0

16.6

 

 

 

 

 

 

Net Income Before Extraord Items

13.3

-2.9

14.3

27.0

16.6

    Discontinued Operations

-

0.0

-0.3

-0.3

-

Total Extraord Items

-

0.0

-0.3

-0.3

-

Net Income

13.3

-2.9

14.0

26.8

16.6

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

13.3

-2.9

14.3

27.0

16.6

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

13.3

-2.9

14.0

26.8

16.6

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

192.2

192.0

191.3

190.7

190.4

Basic EPS Excl Extraord Items

0.07

-0.02

0.07

0.14

0.09

Basic/Primary EPS Incl Extraord Items

0.07

-0.02

0.07

0.14

0.09

Dilution Adjustment

-

0.0

-

-

0.0

Diluted Net Income

13.3

-2.9

14.0

26.8

16.6

Diluted Weighted Average Shares

193.2

192.0

192.2

193.9

192.6

Diluted EPS Excl Extraord Items

0.07

-0.02

0.07

0.14

0.09

Diluted EPS Incl Extraord Items

0.07

-0.02

0.07

0.14

0.09

Dividends per Share - Common Stock Primary Issue

0.04

0.00

0.04

0.07

0.00

Gross Dividends - Common Stock

7.9

0.0

7.6

13.5

0.0

Interest Expense, Supplemental

0.8

2.2

1.7

1.3

2.4

Depreciation, Supplemental

19.3

21.1

18.1

13.4

9.0

Total Special Items

-3.1

2.9

0.3

-0.1

5.3

Normalized Income Before Tax

16.5

-0.5

21.2

38.0

28.0

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-1.0

1.0

0.1

0.0

1.4

Inc Tax Ex Impact of Sp Items

5.2

0.5

6.8

11.0

7.5

Normalized Income After Tax

11.2

-1.0

14.5

27.0

20.5

 

 

 

 

 

 

Normalized Inc. Avail to Com.

11.2

-1.0

14.5

27.0

20.5

 

 

 

 

 

 

Basic Normalized EPS

0.06

-0.01

0.08

0.14

0.11

Diluted Normalized EPS

0.06

-0.01

0.08

0.14

0.11

Rental Expenses

113.8

117.2

104.7

82.0

72.2

Normalized EBIT

17.3

1.7

22.9

39.3

30.4

Normalized EBITDA

36.6

22.8

41.0

52.7

39.4

    Current Tax - Domestic

4.0

0.3

6.2

8.8

4.5

Current Tax - Total

4.0

0.3

6.2

8.8

4.5

    Deferred Tax - Domestic

1.9

-1.3

0.2

2.6

1.6

Deferred Tax - Total

1.9

-1.3

0.2

2.6

1.6

    Other Tax

0.3

0.5

0.3

-0.4

-0.1

Income Tax - Total

6.2

-0.5

6.7

11.0

6.1

Defined Contribution Expense - Domestic

10.6

10.5

9.6

8.0

6.1

Total Pension Expense

10.6

10.5

9.6

8.0

6.1

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

Financial Glossary

 

 

 

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

UpdateType/Date

Updated Normal 
30-Jun-2013

Updated Normal 
30-Jun-2012

Updated Normal 
30-Jun-2011

Updated Normal 
30-Jun-2010

Reclassified Normal 
30-Jun-2010

Filed Currency

AUD

AUD

AUD

AUD

AUD

Exchange Rate

1.078131

0.997712

0.934056

1.183922

1.236935

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash

21.9

10.6

6.0

2.3

6.5

    Short Term Investments

13.9

0.0

-

-

-

Cash and Short Term Investments

35.8

10.6

6.0

2.3

6.5

    Other Receivables

6.7

5.4

4.5

2.8

7.5

Total Receivables, Net

6.7

5.4

4.5

2.8

7.5

Total Inventory

37.7

48.3

49.1

38.7

35.6

Prepaid Expenses

0.9

0.9

0.5

0.5

0.9

    Other Current Assets

4.8

0.0

0.0

2.5

0.0

Other Current Assets, Total

4.8

0.0

0.0

2.5

0.0

Total Current Assets

85.9

65.2

60.1

46.8

50.5

 

 

 

 

 

 

        Buildings

-

-

-

3.0

2.9

        Land/Improvements

0.0

2.7

2.8

2.2

0.0

        Machinery/Equipment

180.0

196.3

201.0

139.5

124.4

    Property/Plant/Equipment - Gross

180.0

199.0

203.8

144.7

127.3

    Accumulated Depreciation

-113.5

-116.2

-104.1

-77.3

-68.0

Property/Plant/Equipment - Net

66.4

82.8

99.7

67.5

59.2

    Accumulated Goodwill Amortization

-

0.0

0.0

0.0

0.0

Goodwill, Net

9.4

10.1

10.8

10.0

9.5

Note Receivable - Long Term

0.3

0.4

0.8

0.0

-

    Deferred Income Tax - Long Term Asset

0.5

2.4

3.7

0.3

3.8

    Other Long Term Assets

0.1

0.0

-

-

-

Other Long Term Assets, Total

0.6

2.4

3.7

0.3

3.8

Total Assets

162.5

160.8

175.1

124.6

123.0

 

 

 

 

 

 

Accounts Payable

34.2

34.7

19.1

13.1

11.3

Accrued Expenses

11.5

12.6

12.2

9.5

8.6

Current Portion - Long Term Debt/Capital Leases

0.2

6.5

0.0

0.0

27.3

    Customer Advances

1.1

0.7

0.7

0.4

0.4

    Income Taxes Payable

0.0

0.1

0.3

2.6

3.2

    Other Payables

27.9

28.3

32.3

26.8

31.9

    Other Current Liabilities

4.5

4.5

14.3

3.5

6.4

Other Current liabilities, Total

33.5

33.6

47.6

33.2

41.8

Total Current Liabilities

79.5

87.4

79.0

55.8

89.0

 

 

 

 

 

 

    Long Term Debt

-

0.0

23.6

6.8

0.0

    Capital Lease Obligations

0.4

0.0

-

-

-

Total Long Term Debt

0.4

0.0

23.6

6.8

0.0

Total Debt

0.6

6.5

23.6

6.8

27.3

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

1.7

0.0

-

-

-

Deferred Income Tax

1.7

0.0

-

-

-

    Reserves

9.0

9.4

8.3

3.8

3.0

    Other Long Term Liabilities

9.3

9.7

10.1

7.0

6.1

Other Liabilities, Total

18.3

19.1

18.4

10.8

9.1

Total Liabilities

99.9

106.5

120.9

73.4

98.1

 

 

 

 

 

 

    Common Stock

124.8

134.8

143.3

111.9

106.7

Common Stock

124.8

134.8

143.3

111.9

106.7

Retained Earnings (Accumulated Deficit)

-61.7

-79.7

-88.3

-60.0

-81.0

    Translation Adjustment

-0.3

-0.8

-0.9

-0.8

-0.9

Other Equity, Total

-0.3

-0.8

-0.9

-0.8

-0.9

Total Equity

62.7

54.3

54.2

51.2

24.9

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

162.5

160.8

175.1

124.6

123.0

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

192.2

192.2

191.8

191.0

190.5

Total Common Shares Outstanding

192.2

192.2

191.8

191.0

190.5

Number of Common Shareholders

-

5,395

5,848

6,464

6,829

Accumulated Goodwill Amortization Suppl.

-

0.0

0.0

0.0

0.0

Deferred Revenue - Current

1.1

0.7

0.7

0.4

0.4

    Interest Costs

-0.1

0.0

-

-

-

Total Capital Leases, Supplemental

0.6

0.0

-

-

-

Capital Lease Payments Due in Year 1

0.2

0.0

-

-

-

Capital Lease Payments Due in Year 2

0.1

0.0

-

-

-

Capital Lease Payments Due in Year 3

0.1

0.0

-

-

-

Capital Lease Payments Due in Year 4

0.1

0.0

-

-

-

Capital Lease Payments Due in Year 5

0.1

0.0

-

-

-

Capital Lease Payments Due in 2-3 Years

0.2

0.0

-

-

-

Capital Lease Payments Due in 4-5 Years

0.2

0.0

-

-

-

Total Operating Leases, Supplemental

212.9

267.1

306.3

168.8

157.8

Operating Lease Payments Due in Year 1

67.8

71.3

77.7

48.9

48.4

Operating Lease Payments Due in Year 2

35.9

46.7

50.2

26.5

25.1

Operating Lease Payments Due in Year 3

35.9

46.7

50.2

26.5

25.1

Operating Lease Payments Due in Year 4

35.9

46.7

50.2

26.5

25.1

Operating Lease Payments Due in Year 5

35.9

46.7

50.2

26.5

25.1

Operating Lease Pymts. Due in 2-3 Years

71.7

93.3

100.4

53.1

50.1

Operating Lease Pymts. Due in 4-5 Years

71.7

93.3

100.4

53.1

50.1

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

1.7

9.2

27.8

13.7

9.1

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

Financial Glossary

 

 

 

 

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
30-Jun-2013

Updated Normal 
30-Jun-2011

Updated Normal 
30-Jun-2010

Updated Normal 
30-Jun-2009

Filed Currency

AUD

AUD

AUD

AUD

AUD

Exchange Rate (Period Average)

0.97416

0.969323

1.014759

1.136469

1.359567

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Cash Receipts

643.3

650.6

621.8

553.3

453.3

Cash Payments

-589.9

-606.3

-578.7

-503.5

-419.2

Cash Taxes Paid

-2.3

-4.7

-8.4

-9.5

-2.8

Cash Interest Paid

-0.8

-2.2

-1.7

-1.3

-2.4

    Other Operating Cash Flow

0.5

0.3

0.3

4.7

0.2

Changes in Working Capital

0.5

0.3

0.3

4.7

0.2

Cash from Operating Activities

50.8

37.7

33.3

43.6

29.1

 

 

 

 

 

 

    Purchase of Fixed Assets

-13.8

-16.6

-33.7

-19.6

-17.4

Capital Expenditures

-13.8

-16.6

-33.7

-19.6

-17.4

    Acquisition of Business

-

-

-

-

0.0

    Sale of Business

-

-

3.9

0.0

-

    Sale of Fixed Assets

1.7

0.1

0.3

0.4

0.0

Other Investing Cash Flow Items, Total

1.7

0.1

4.2

0.4

0.0

Cash from Investing Activities

-12.2

-16.5

-29.5

-19.2

-17.4

 

 

 

 

 

 

    Cash Dividends Paid - Common

-3.9

0.0

-15.1

-6.8

-2.8

Total Cash Dividends Paid

-3.9

0.0

-15.1

-6.8

-2.8

        Sale/Issuance of Common

-

-

0.3

0.4

0.0

        Repurchase/Retirement of Common

-

-

-

-

0.0

    Common Stock, Net

-

-

0.3

0.4

0.0

Issuance (Retirement) of Stock, Net

-

-

0.3

0.4

0.0

        Long Term Debt Issued

0.7

0.0

13.8

7.0

0.0

        Long Term Debt Reduction

-6.7

-16.0

0.0

-29.7

-8.2

    Long Term Debt, Net

-6.0

-16.0

13.8

-22.7

-8.2

Issuance (Retirement) of Debt, Net

-6.0

-16.0

13.8

-22.7

-8.2

Cash from Financing Activities

-10.0

-16.0

-1.0

-29.1

-11.1

 

 

 

 

 

 

Net Change in Cash

28.7

5.2

2.8

-4.7

0.7

 

 

 

 

 

 

Net Cash - Beginning Balance

10.9

5.8

2.7

7.1

5.2

Net Cash - Ending Balance

39.6

10.9

5.5

2.4

5.9

Depreciation

25.4

21.1

18.1

14.2

13.0

 


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

Updated Normal 
30-Jun-2012

Updated Normal 
30-Jun-2011

Restated Normal 
30-Jun-2011

Updated Normal 
30-Jun-2009

Filed Currency

AUD

AUD

AUD

AUD

AUD

Exchange Rate (Period Average)

0.97416

0.969323

1.014759

1.136469

1.359567

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Sale of Goods

582.3

589.5

560.9

489.0

411.9

    Interest Income

0.5

0.3

0.3

0.3

0.2

    Other

1.8

0.8

0.8

0.6

0.2

Total Revenue

584.6

590.6

562.0

489.9

412.3

 

 

 

 

 

 

    Change in Inventory

7.7

-2.4

0.0

-1.6

1.4

    Finished Goods

215.3

250.0

238.5

211.7

175.1

    Employee Entitlement

153.8

150.6

136.7

112.8

93.9

    Depreciation, amortisation and impairmen

25.4

21.1

17.8

13.4

9.0

    Impairment charge

-3.0

2.9

0.3

-

3.9

    Asset write off

-

-

-

-

2.7

    Fraudulent expenditure -Other P&L exp.

-

-

-

-

2.3

    Insurance recoveries

-

-

-

-

-3.7

    Rental Expenses

113.8

117.2

104.7

82.0

72.2

    Other Expense

51.3

52.5

41.5

32.3

30.3

    Interest Expense

0.8

2.2

1.7

1.3

2.4

Total Operating Expense

565.1

594.0

541.0

451.8

389.6

 

 

 

 

 

 

Net Income Before Taxes

19.5

-3.4

21.0

38.0

22.7

 

 

 

 

 

 

Provision for Income Taxes

6.2

-0.5

6.7

11.0

6.1

Net Income After Taxes

13.3

-2.9

14.3

27.0

16.6

 

 

 

 

 

 

Net Income Before Extra. Items

13.3

-2.9

14.3

27.0

16.6

    Gain on Disposal

-

0.0

0.5

-

-

    Discontinued Operations

-

-

-0.8

-0.3

-

Net Income

13.3

-2.9

14.0

26.8

16.6

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

13.3

-2.9

14.3

27.0

16.6

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

13.3

-2.9

14.0

26.8

16.6

 

 

 

 

 

 

Basic Weighted Average Shares

192.2

192.0

191.3

190.7

190.4

Basic EPS Excluding ExtraOrdinary Items

0.07

-0.02

0.07

0.14

0.09

Basic EPS Including ExtraOrdinary Items

0.07

-0.02

0.07

0.14

0.09

Dilution Adjustment

-

0.0

-

-

0.0

Diluted Net Income

13.3

-2.9

14.0

26.8

16.6

Diluted Weighted Average Shares

193.2

192.0

192.2

193.9

192.6

Diluted EPS Excluding ExtraOrd Items

0.07

-0.02

0.07

0.14

0.09

Diluted EPS Including ExtraOrd Items

0.07

-0.02

0.07

0.14

0.09

DPS-Fully Paid Ord. Shrs

0.04

0.00

0.04

0.07

0.00

Gross Dividends - Common Stock

7.9

0.0

7.6

13.5

0.0

Normalized Income Before Taxes

16.5

-0.5

21.2

38.0

28.0

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

5.2

0.5

6.8

11.0

7.5

Normalized Income After Taxes

11.2

-1.0

14.5

27.0

20.5

 

 

 

 

 

 

Normalized Inc. Avail to Com.

11.2

-1.0

14.5

27.0

20.5

 

 

 

 

 

 

Basic Normalized EPS

0.06

-0.01

0.08

0.14

0.11

Diluted Normalized EPS

0.06

-0.01

0.08

0.14

0.11

Interest Expense

0.8

2.2

1.7

1.3

2.4

Depreciation

19.3

21.1

18.1

13.4

9.0

Rental Expense

113.8

117.2

104.7

82.0

72.2

    Current Tax

4.0

0.3

6.2

8.8

4.5

Current Tax - Total

4.0

0.3

6.2

8.8

4.5

    Deferred Tax

1.9

-1.3

0.2

2.6

1.6

Deferred Tax - Total

1.9

-1.3

0.2

2.6

1.6

    Prior Years

0.3

0.5

0.3

-0.4

-0.1

Income Tax - Total

6.2

-0.5

6.7

11.0

6.1

Defined Contribution Plans-Superannautio

10.6

10.5

9.6

8.0

6.1

Total Pension Expense

10.6

10.5

9.6

8.0

6.1

 

 

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

Updated Normal 
30-Jun-2012

Updated Normal 
30-Jun-2011

Updated Normal 
30-Jun-2010

Reclassified Normal 
30-Jun-2010

Filed Currency

AUD

AUD

AUD

AUD

AUD

Exchange Rate

1.078131

0.997712

0.934056

1.183922

1.236935

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash on deposit

13.9

0.0

-

-

-

    Cash

21.9

10.6

6.0

2.3

6.5

    Other Debtors

5.2

2.2

4.5

2.8

7.5

    Prepayments

0.9

0.9

0.5

0.5

0.9

    Current tax receivables

1.5

3.3

0.0

-

-

    Inventories

37.7

48.3

49.1

38.7

35.6

    Derivative financial instruments

4.8

0.0

0.0

2.5

0.0

Total Current Assets

85.9

65.2

60.1

46.8

50.5

 

 

 

 

 

 

    Derivative financial instruments

0.1

0.0

-

-

-

    Other Receivalbes

0.3

0.4

0.8

0.0

-

    Land & Buildings

0.0

2.7

2.8

2.2

0.0

    Leasehold Improvment

-

-

-

3.0

2.9

    Plant/Equipment

180.0

196.3

201.0

139.5

124.4

    Depreciation

-113.5

-116.2

-104.1

-77.3

-68.0

    Deferred tax assets

0.5

2.4

3.7

0.3

3.8

    Goodwill

9.4

10.1

10.8

10.0

9.5

    Amortiation-Goodwill

-

0.0

0.0

0.0

0.0

Total Assets

162.5

160.8

175.1

124.6

123.0

 

 

 

 

 

 

    Trade Creditors

34.2

34.7

19.1

13.1

11.3

    Other Payables

27.9

28.3

32.3

26.8

31.9

    Borrowings

0.0

6.5

0.0

-

-

    Taxation Payable

0.0

0.1

0.3

2.6

3.2

    Derivatives

0.0

0.1

10.1

0.0

2.8

    Borrowings(1)

-

-

-

0.0

27.3

    Employee Enitilement

11.5

12.6

12.2

9.5

8.6

    Provisions

1.7

2.0

1.7

1.6

2.0

    Deferred Lease

2.8

2.4

2.4

1.8

1.6

    Deferred Income

1.1

0.7

0.7

0.4

0.4

    Other

0.0

0.0

0.1

-

-

    Finance lease

0.2

0.0

-

-

-

Total Current Liabilities

79.5

87.4

79.0

55.8

89.0

 

 

 

 

 

 

    Finance lease

0.4

0.0

-

-

-

    Borrowings

-

0.0

23.6

6.8

0.0

Total Long Term Debt

0.4

0.0

23.6

6.8

0.0

 

 

 

 

 

 

    Employee Entitlement

2.2

2.4

2.4

1.5

1.3

    Provisions

9.0

9.4

8.3

3.8

3.0

    Other

7.1

7.3

7.7

5.5

4.8

    Deferred tax

1.7

0.0

-

-

-

Total Liabilities

99.9

106.5

120.9

73.4

98.1

 

 

 

 

 

 

    Share Capital

124.8

134.8

143.3

111.9

106.7

    Foreign Currency Translation Reserve

-0.3

-0.8

-0.9

-0.8

-0.9

    Hedging Reserve

3.3

-0.1

-7.1

1.7

-2.0

    Share Based Payment Reserve

0.2

0.1

0.9

2.1

0.5

    Retained Profits

-65.3

-79.7

-82.1

-63.8

-79.4

Total Equity

62.7

54.3

54.2

51.2

24.9

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

162.5

160.8

175.1

124.6

123.0

 

 

 

 

 

 

    S/O-Fully Paid Ord. Shrs

192.2

192.2

191.8

191.0

190.5

Total Common Shares Outstanding

192.2

192.2

191.8

191.0

190.5

Accumulated Goodwill Amortization

-

0.0

0.0

0.0

0.0

Deferred Income

1.1

0.7

0.7

0.4

0.4

Number of Common Shareholders

-

5,395

5,848

6,464

6,829

Capital Lease due within 1 Year

0.2

0.0

-

-

-

Capital Lease due within 5 Years

0.4

0.0

-

-

-

Interest Charges

-0.1

0.0

-

-

-

Total Capital Leases, Supplemental

0.6

0.0

-

-

-

Operating Lease due within 1 Year

67.8

71.3

77.7

48.9

48.4

Operating Lease due within 1-5 Years

143.4

186.6

200.8

106.1

100.3

Operating Lease due > 5 Years

1.7

9.2

27.8

13.7

9.1

Total Operating Leases, Supplemental

212.9

267.1

306.3

168.8

157.8

 

 

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 
30-Jun-2013

Updated Normal 
30-Jun-2011

Updated Normal 
30-Jun-2010

Updated Normal 
30-Jun-2009

Filed Currency

AUD

AUD

AUD

AUD

AUD

Exchange Rate (Period Average)

0.97416

0.969323

1.014759

1.136469

1.359567

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Receipts-Customers

643.3

650.6

621.8

553.3

453.3

    Pay to Suppliers

-589.9

-606.3

-578.7

-503.5

-419.2

    Insurance Recovery Received

-

-

0.0

4.4

0.0

    Interest Received

0.5

0.3

0.3

0.3

0.2

    Cash Interest Paid

-0.8

-2.2

-1.7

-1.3

-2.4

    Cash Taxes Paid

-2.3

-4.7

-8.4

-9.5

-2.8

Cash from Operating Activities

50.8

37.7

33.3

43.6

29.1

 

 

 

 

 

 

    Proceeds from Sale of Division

-

-

3.9

0.0

-

    Acquisition of Buisness

-

-

-

-

0.0

    Capital Expenditures

-13.8

-16.6

-33.7

-19.6

-17.4

    Sale of Fixed Assets

1.7

0.1

0.3

0.4

0.0

Cash from Investing Activities

-12.2

-16.5

-29.5

-19.2

-17.4

 

 

 

 

 

 

    Issue of Shares

-

-

0.3

0.4

0.0

    Proceed-Borrowings

0.7

0.0

13.8

7.0

0.0

    Repayment of borrowings

-6.7

-16.0

0.0

-29.7

-8.2

    Treasury Shares

-

-

-

-

0.0

    Dividends paid

-3.9

0.0

-15.1

-6.8

-2.8

Cash from Financing Activities

-10.0

-16.0

-1.0

-29.1

-11.1

 

 

 

 

 

 

Net Change in Cash

28.7

5.2

2.8

-4.7

0.7

 

 

 

 

 

 

Net Cash - Beginning Balance

10.9

5.8

2.7

7.1

5.2

Net Cash - Ending Balance

39.6

10.9

5.5

2.4

5.9

    Depreciation

25.4

21.1

18.1

14.2

13.0

 

 

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 Revenue1 (?)

262.2

-2.61%

584.6

-0.53%

0.76%

1.14%

Operating Income1 (?)

-6.8

-

19.5

-

-23.95%

-9.09%

Income Available to Common Excl Extraord Items1 (?)

-5.1

-

13.3

-

-24.98%

-9.39%

Basic EPS Excl Extraord Items1 (?)

-0.03

-

0.07

-

-25.17%

-9.40%

Capital Expenditures2 (?)

13.8

-16.34%

13.8

-16.34%

-15.44%

-12.76%

Cash from Operating Activities2 (?)

50.8

35.62%

50.8

35.62%

-0.02%

11.19%

Free Cash Flow (?)

33.4

76.69%

33.4

76.69%

9.76%

71.28%

Total Assets3 (?)

162.5

9.25%

162.5

9.25%

5.91%

4.24%

Total Liabilities3 (?)

99.9

1.37%

99.9

1.37%

7.40%

-4.47%

Total Long Term Debt3 (?)

0.4

-

0.4

-

-62.50%

-60.70%

Total Common Shares Outstanding3 (?)

192.2

0.00%

192.2

0.00%

0.22%

0.22%

1-ExchangeRate: AUD to USD Average for Period

0.985269

 

0.974160

 

 

 

2-ExchangeRate: AUD to USD Average for Period

0.974160

 

0.974160

 

 

 

3-ExchangeRate: AUD to USD Period End Date

1.078131

 

1.078131

 

 

 

 

 

Key Ratios

 

30-Jun-2013

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

Profitability

Gross Margin (?)

61.70%

58.00%

57.49%

57.04%

57.14%

Operating Margin (?)

3.34%

-0.58%

3.74%

7.76%

5.50%

Pretax Margin (?)

3.34%

-0.58%

3.74%

7.76%

5.50%

Net Profit Margin (?)

2.28%

-0.49%

2.55%

5.52%

4.03%

Financial Strength

Current Ratio (?)

1.08

0.75

0.76

0.84

0.57

Long Term Debt/Equity (?)

0.01

0.00

0.43

0.13

0.00

Total Debt/Equity (?)

0.01

0.12

0.43

0.13

1.10

Management Effectiveness

Return on Assets (?)

7.73%

-1.73%

9.34%

20.50%

15.32%

Return on Equity (?)

21.31%

-5.36%

26.12%

67.24%

119.33%

Efficiency

Receivables Turnover (?)

90.33

119.11

151.98

88.51

85.06

Inventory Turnover (?)

4.89

5.11

5.28

5.32

5.61

Asset Turnover (?)

3.39

3.53

3.67

3.72

3.81

 

 

Market Valuation USD (mil)

P/E (TTM) (?)

12.97

.

Enterprise Value2 (?)

120.8

Price/Sales (TTM) (?)

0.30

.

Enterprise Value/Revenue (TTM) (?)

0.23

Price/Book (MRQ) (?)

2.49

.

Enterprise Value/EBITDA (TTM) (?)

3.65

Market Cap as of 08-Nov-20131 (?)

159.3

.

 

 

1-ExchangeRate: AUD to USD on 8-Nov-2013

1.056129

 

 

 

2-ExchangeRate: AUD to USD on 30-Jun-2013

1.078131

 

 

 

 


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 (?)

1.08

0.75

0.76

0.84

0.57

Quick/Acid Test Ratio (?)

0.53

0.18

0.13

0.09

0.16

Working Capital1 (?)

6.4

-22.2

-18.9

-9.0

-38.6

Long Term Debt/Equity (?)

0.01

0.00

0.43

0.13

0.00

Total Debt/Equity (?)

0.01

0.12

0.43

0.13

1.10

Long Term Debt/Total Capital (?)

0.01

0.00

0.30

0.12

0.00

Total Debt/Total Capital (?)

0.01

0.11

0.30

0.12

0.52

Payout Ratio (?)

59.26%

0.00%

52.70%

49.66%

0.00%

Effective Tax Rate (?)

31.77%

-

31.85%

28.94%

26.77%

Total Capital1 (?)

63.3

60.8

77.7

57.9

52.2

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

3.39

3.53

3.67

3.72

3.81

Inventory Turnover (?)

4.89

5.11

5.28

5.32

5.61

Days In Inventory (?)

74.63

71.49

69.13

68.64

65.07

Receivables Turnover (?)

90.33

119.11

151.98

88.51

85.06

Days Receivables Outstanding (?)

4.04

3.06

2.40

4.12

4.29

 

 

 

 

 

 

Profitability

Gross Margin (?)

61.70%

58.00%

57.49%

57.04%

57.14%

Operating Margin (?)

3.34%

-0.58%

3.74%

7.76%

5.50%

EBITDA Margin (?)

6.64%

3.00%

6.95%

10.50%

7.68%

EBIT Margin (?)

3.34%

-0.58%

3.74%

7.76%

5.50%

Pretax Margin (?)

3.34%

-0.58%

3.74%

7.76%

5.50%

Net Profit Margin (?)

2.28%

-0.49%

2.55%

5.52%

4.03%

COGS/Revenue (?)

38.16%

41.92%

42.42%

42.88%

42.81%

SG&A Expense/Revenue (?)

45.77%

45.34%

42.95%

39.75%

40.29%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

7.73%

-1.73%

9.34%

20.50%

15.32%

Return on Equity (?)

21.31%

-5.36%

26.12%

67.24%

119.33%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.17

0.11

0.00

0.12

0.07

Operating Cash Flow/Share 2 (?)

0.24

0.19

0.19

0.22

0.17

1-ExchangeRate: AUD to USD Period End Date

1.078131

0.997712

0.934056

1.183922

1.236935

2-ExchangeRate: AUD to USD Average for Period

1.078131

0.997712

0.934056

1.183922

1.236935

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

12.97

Market Cap/Equity (MRQ) (?)

2.49

Market Cap/Revenue (TTM) (?)

0.30

Market Cap/EBIT (TTM) (?)

9.98

Market Cap/EBITDA (TTM) (?)

4.05

Enterprise Value/Earnings (TTM) (?)

10.04

Enterprise Value/Equity (MRQ) (?)

1.93

Enterprise Value/Revenue (TTM) (?)

0.23

Enterprise Value/EBIT (TTM) (?)

7.73

Enterprise Value/EBITDA (TTM) (?)

3.13

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.08

UK Pound

1

Rs.99.20

Euro

1

Rs.80.53

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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.