RNS Number : 3290Y
Cambria Africa PLC
07 September 2015
Cambria Africa Plc
("Cambria" or the "Company")
Results for the full year ending 31 August 2014
Delayed by extenuating circumstances, Cambria Africa Plc (AIM:CMB) announces its full year results for the year ending 31 August 2014.
The audited Financial Statements will be made available on the Company's website (www.cambriaafrica.com) and will be sent to shareholders today.
As the Company has now published both its audited 2014 Full Year Results for the twelve months ended 31 August 2014, and its 2015 Interim Results for the six months ended 28 February 2015, the Company has requested for its shares to be readmitted to trading and it is expected that this will happen tomorrow, 8 September 2015.
Following the investment in the Company by Ventures Africa Limited ("VAL") in April 2015 and the resultant changes to the board of directors, considerable time and resources have been invested in improving the financial reporting functions of the Company. The board is confident that the previous factors causing delays in the publication of results have been satisfactorily addressed ensuring future results will be published timeously.
All references to continuing operations relate to the Group's Payserv Africa and Millchem Holdings investments and head office activities.
Key events for the 2014 financial year were:
On 8 May 2014, the Company disposed of the Southerton property, which was previously occupied by the Group's previously owned printing business, Celsys Limited, for a total consideration of US$0.7million (before costs and related taxes). The Southerton property had a carrying value of US$1 million as at the previous reporting period;
On 21 October 2014, in the post balance sheet period, the Group disposed of its 100% interest in Lonzim Hotel Holdings Limited ("the Leopard Rock Hotel Group"), the owner of the Leopard Rock Hotel and related entities, for a total consideration of US$2.5 million. Accordingly, the net asset value of the Leopard Rock Hotel Group has been impaired by US$8.9 million at 31 August 2014 to reflect this investment's net realisable value of US$2.5 million;
Following the above disposals, the Company's only remaining assets are Payserv Africa ("Payserv") and Millchem Holdings ("Millchem").
The board is of the view that the remaining assets provide significant value creation opportunities to Cambria and its shareholders.
We are now focussed on:
o Rationalising and simplifying the head office function including head office roles, responsibilities and reporting lines. An aggressive reduction in overheads has been accelerated following the investment by VAL in April 2015;
o Restoring the momentum lost in Millchem by re-establishing key supplier and customer relationships and performing a critical financial and operational analysis of the underlying subsidiaries including Millchem Zambia;
o Accelerating the development of Payserv Zambia to achieve breakeven and profitability; and
o Further enhancing the value of Payserv by replicating its successful technology platforms, products and services in the rest of Sub-Saharan Africa.
Results summary:
During the year ended 31 August 2014, Payserv and Millchem combined, grew revenues and gross profit by 11% and 10% year-on-year, respectively.
The Payserv results were impacted by a significant once-off loss US$0.7 million on the failed proposed acquisition of CelPay Zambia.
Cambria's central costs were reduced by 22.5% when compared to the equivalent period last year. As noted above, a further cost reduction has been implemented after the financial year-end.
Cambria's EBITDA loss from continuing operations for the year ended 31 August 2014 was US$3.75 million (2013: US$3.58 million).
The Group recorded a loss from continuing operations of US$5.7 million for the year ended 31August2014. The loss from discontinued operations, including the loss on disposal of the Southerton property and the write down of the Company's investment in the Leopard Rock Hotel Group, totalled US$10.2 million.
Audit opinion
The Company's auditors, Baker Tilly Isle of Man LLC, have issued their opinion on the Group's financial statements for the year ended 31 August 2014. The audit was conducted in accordance with International Standards On Auditing (UK and Ireland). They have issued an unmodified audit opinion.
The Group, which at 31 August 2014 had net liabilities of $1.24m and reported an operating loss of $4.25m for the year, has external borrowings which mature during 2016. $5.1 million is due for repayment in April 2016 and a further $2 million is due for repayment in July 2016. Although the directors are taking steps to refinance these loans, material uncertainty exists which may cast significant doubt about the Group's ability to continue as a going concern. Whilst the full year results for the year ended 31 August 2014 have been prepared on the going concern basis, the audit opinion contains an emphasis of matter regarding the existence of the material uncertainty.
Working Capital
On 3 September 2015 the Company concluded a settlement agreement with Lonrho with respect to the claims and counterclaims ("the Claims") between the parties, in terms of which the Company will receive US$4.752 million in full and final settlement of the Claims. After outstanding litigation and other associated costs, the net proceeds are estimated to be US$3.5 million.
Taking account the external borrowings mentioned above, the Company is therefore expected to have sufficient working capital until April 2016. The Company's Board is however confident that it will be able to refinance or raise additional finances to cover the contractual debt obligations before they become due.
Changes to the board
The following changes to the board of directors occurred during the period under review and up to the date of this report:
Director resignations:
Name
Ex-position/designation
Date
Tania Sanders
CFO
30 November 2013
Paul Turner
Non-executive director
6 May 2015
Edzo Wisman
CEO
13 July 2015
Ian Perkins
Chairman and non-executive director
14 July 2015
Director appointments:
Name
Position/designation
Date
Samir Shasha
CEO
3 June 2015
Josephine Petra Watenphul
CFO
17 June 2015
Dipak Champaklal Pandya
Non-executive director
26 June 2015
Paul Turner
Chairman and non-executive director
9 July 2015
About Cambria Africa Plc
Cambria Africa Plc, quoted on the AIM market of the London Stock Exchange, is a long term, active investment company, investing primarily in Southern Africa.
Contacts
Cambria Africa Plc
www.cambriaafrica.com
Samir Shasha
+44 (0) 781 3919 988
Josie Watenphul
+41 (0) 79 9085 430
WH Ireland Limited
www.wh-ireland.co.uk
James Joyce / Mark Leonard
+44 (0) 20 7220 1666
Chief Executive's Review
Introduction
Having been appointed a director in June 2015 and assuming the CEO role with effect from 3 August 2015, this is my first report to shareholders albeit almost a full year after the year under review. With a significant cash equity investment through VAL's subscription in April 2015, my interests as CEO are aligned with that of shareholders. Shareholders of Cambria have suffered a tremendous loss of value in their investment in the Company. It is my aim to guide the Group back to profitability and restore shareholder value.
In addition to the aforementioned asset disposals Cambria has undergone a significant restructuring in the last few months whereby the Company's central overheads have been reduced to be fit-for-purpose. In addition, the Group's financial position has been significantly strengthened following the settlement of the legal dispute with Lonrho.
Despite the diminished relevance of the historical results and management overhaul following VAL's investment in April 2015, commentary on the results for the financial year ended 31 August 2014 is provided.
During the 2014 financial year, revenues and gross profit of the continuing operations of Cambria, Payserv and Millchem, were US$9.4 million (2013: US$8.5 million) and US$5.0 million (2013: US$4.6 million) an increase of 11% and 10% respectively compared to the fiscal year 2013.
Cambria's EBITDA loss from continuing operations for the 2014 was US$3.75 million, an increase of 4.8% from the prior year's EBITDA loss from continuing operations of US3.58 million. The Group loss for the year is US$5.7 million for continuing operations. Discontinued operations, including loss on disposal of property and write downs, had a loss of US$10.2 million. Cambria's loss per share for the financial year was 19.5c per share, compared to 18.4c per share for the same period last year, an increase of 6% in loss per share.
Results for the Period
Consolidated results
Payserv and Millchem jointly had an aggregated performance as follows:
(US$ '000)
2014
2013
Growth
Revenues
9 405
8,487
11%
Gross profit
5 017
4,581
10%
Gross margin
53%
54%
(2%)
SG&A
(5 650)
(4,209)
34%
EBITDA
(633)
372
>(100%)
EBITDA margin
(7%)
4%
>(100%)
The following factors significantly impacted EBITDA during the year:
Once-off costs of US$0.7 million incurred on investigating the acquisition of CelPay Zambia which was not concluded following the discovery of a significant deterioration in the financial position of CelPay Zambia;
Continued investment in expanding its presence and offering in Zambia by Payserv, the costs of which are expensed in full; and
Investment by Millchem in two new subsidiaries, Millchem Zambia and Millchem Malawi and challenges experienced in the ramp up of these subsidiaries to full trading capacity. Investment in these territories has been suspended to refocus operations and investment in Millchem's core Zimbabwe market.
Payserv Africa
Payserv provides EDI switching services (Paynet), 'payslip' processing (Autopay), and payroll based microfinance loan processing (Tradanet).
(US$ '000)
2014
2013
Growth
Revenues
4 594
4 164
10%
Gross profit
4 196
3 811
10%
Gross margin
91%
91%
(0%)
SG&A
(3 871)
(3 369)
15%
EBITDA
325
442
(26%)
EBITDA margin
7%
11%
(36%)
Paynetprovides Electronic Data Interchange (EDI) services to all the banks and building societies in Zimbabwe, as well as to over 1,500 corporates. Paynet processed 16.4 million transactions (2013: 15.2 million) during the period under review, a 7.9% increase.
Autopay, provides payroll services to more than 150 customers, processed over 313 000 pay slips (2013: 303 000) during the period under review, a 3.3% increase.
Tradanetprocessed approximately 121,000 (2013: 66,000) loans during the period, representing a value of US$154 million (2013: US$131 million), a 83.3% increase and a 17.5% increase respectively.
During the year under review, Payserv continued to invest significantly into product upgrades, new offerings, entry into the Zambian market, as well as exploration of other geographic markets. These investments have not been capitalised and have therefore directly impacted the income statement during the year under review.
There was an exceptional item of US$0.7 million included in the Payserv results relating to the write-off of transaction costs related to CelPay Zambia discussed above.
Millchem Holdings
Millchem is a value-added chemicals distributor with a leading market position in Zimbabwe and a fledgling presence in Zambia and Malawi.
US$ '000
2014
2013
Growth
Revenues
4 811
4 323
11%
Gross profit
821
770
7%
Gross margin
17%
18%
(4%)
SG&A
(1 779)
(840)
>100%
EBITDA
(958)
(70)
>(100%)
EBITDA margin
(20%)
(2%)
>(100%)
Despite the challenging and uncertain business environment during the year, Millchem grew revenue by 11%.
Overheads were negatively impacted by the expansion and investment in establishing Millchem Zambia and Millchem Malawi. Millchem Malawi has been closed after the year-end while Millchem Zambia is in the process of being disposed of.
Establishing Millchem as a profitable unit is an important priority. The key focus areas will be:
o Strengthening the executive leadership team following departure of senior executives;
o Rebuilding relationships with key customers;
o Re-establishing credit lines with key suppliers; and
o Streamlining overheads and trading efficiencies.
Discontinued operations, other and central costs
Southerton Property
The Southerton property which was occupied by Celsys Limited, the group's previously owned printing business, was disposed of on 8 May 2014 for a total consideration of US$0,7 million (before costs and related taxes). The Southerton property had a carrying value of US$1 million as at the previous financial year.
Lonzim Hotels Limited ("Leopard Rock Hotel Group")
The Leopard Rock Hotel Group has been classified by Cambria as held for sale during the past two financial years. During the 2014 financial year, the Leopard Rock Hotel Group generated US$2.0 million in revenue (2013: US$2.3 million) and loss before interest, tax, depreciation and amortisation of US$0.4 million (2013: US$0.7 million, before write downs recognised in the income statement of US$2.8 million).
LonZim Air (B.V.I.) Limited
Through LonZim Air (BVI) Limited Cambria previously owned three aircraft.Over the years a number of disputes arose in relation to these aircraft and certain associated contracts. Cambria has been pursuing the recovery of claims related to these disputes. These amounts relate to, inter alia, maintenance reserve and lease charges and related contractual interest, payment of insurance proceeds, deterioration in market value of the aircraft, and the significantly lower amount the Company was able to obtain through a sale, due to the poor condition the aircraft were found to be in.
LonZim Air incurred US$0.8 million in operating losses for the period under review, largely related to extra-ordinary legal expenses associated with the above mentioned claims.
Central costs
Cambria incurred US$3.1 million in central costs for the period under review, compared to US$4.0 million in the prior year, a reduction of 22.5%.
Included in the above are salaries and benefits paid to the Company's previous CEO and Chairman, Messrs E Wisman and I Perkins of US$0.5 million and US$0.13 million, respectively. Subsequent to year end a staff loan of US$100 000 to Mr Wisman had been waived and following VAL's investment in Cambria, Messrs Wisman and Perkins received "change in control" payments combined amounting to US$185 500.
At the date of this report, central costs have been further reduced to an estimated annual cost of US$0.7 million from US3.1 million before VAL's investment.
As the new CEO of Cambria, I will not be collecting compensation including benefits until such time as the cash flow from the Company's underlying operations supports it.
Events following the end of the period under review
The Leopard Rock Hotel Group
On 21 October 2014 the Company entered into an agreement to dispose of its shares and loan claims in Lonzim Hotels Limited to VAL for a total consideration of US$2.5 million settled in cash. Lonzim Hotels Limited holds the Leopard Rock Hotel and related subsidiaries.
VAL equity placement
On 15 February 2015, the Company entered into a Share Subscription Agreement in terms of which VAL agreed to subscribe and the Company agreed to issue, 107,000,000 ordinary shares of GBP0.0001 each at price of 0.85p per share ("the VAL subscription"). The proceeds from the VAL subscription had by 1 June 2015 been fully expended by the previous management to fund the head office and working capital requirements of the Group.
VAL is beneficially owned by Samir Shasha.
Cancellation of Chemicals & Marketing Company Limited acquisition ("the C&M acquisition")
It was announced on 26 August 2013 that the Company had concluded the acquisition of the entire issued share capital of Malawi chemical distributor Chemicals & Marketing Company Limited ("C&M") and that the 5.5 million consideration shares ("consideration shares") had been admitted to listing on AIM.
Following a more in-depth understanding of the financial affairs of C&M, the Company and the C&M vendors entered into a Disengagement Agreement in June 2015 in terms of which the parties agreed that the C&M acquisition would be reversed and the parties be restored to their initial positions.
The consideration shares, net of shares sold to satisfy obligations to C&M, will be held as treasury shares.
The Company's subsidiary MillChem Holdings Limited ("MHL"), has provided guarantees to creditors of C&M to the value of US$0.6 million. C&M has undertaken to release MHL from these guarantees and indemnified MHL for any potential related loss.
Sale of Millchem Zambia
Millchem has agreed in principle to the sale of the Zambian operations for net asset value estimated to be US$50 000. The rights to the name "Millchem Zambia" are not included in the sale.
Settlement with Lonrho
On 3 September 2015, the Company entered into a Settlement Agreement with Lonrho Limited. We expect a net inflow of US$3.5 million which will be used to reduce debt and support the operating companies.
Strategy going forward and closing
The Company is being focused on creating value for shareholders through its investments in Millchem and Payserv. In addition, the Board is in the process of formulating its investment strategy to implement strategic value-creating acquisitions as appropriate opportunities arise. We will continue to focus on Zimbabwe, which we believe provides the best opportunity for successful investment and growth in the short to medium term.
Mr Samir Shasha
Chief Executive Officer
7 September 2015
Cambria Africa Plc
Audited consolidated income statement
For the year ended 31 August 2014
31-Aug-14 US$'000
31-Aug-13 US$'000
Revenue
9 405
8 487
Cost of sales
(4 388)
(3 906)
Gross profit
5 017
4 581
Operating costs
(8 513)
(8 647)
Other income
17
289
Loss on disposal and impairment of assets
(774)
(348)
Operating loss
(4 253)
(4 125)
Finance income
21
282
Finance costs
(1 128)
(967)
Net finance costs
(1 107)
(685)
Loss before tax
(5 360)
(4 810)
Income tax
(319)
(204)
Loss for the period from continuing operations
(5 679)
(5 014)
Discontinued operations:
Loss for the year from discontinued operations, net of tax
(10 166)
(6 890)
Loss for the year
(15 845)
(11 904)
Attributable to:
Owners of the company
(16 138)
(12 048)
Non-controlling Interests
293
144
Loss for the year
(15 845)
(11 904)
Earnings per share
Basic and diluted loss per share (Cents)
(19.5c)
(18.4c)
Earnings per share-continuing operations
Basic and diluted loss per share (Cents)
(7.2c)
(7.6c)
Cambria Africa Plc
Audited consolidated statement of comprehensive income
For the year ended 31 August 2014
31-Aug-14
31-Aug-13
US$'000
US$'000
Loss for the year
(15 845)
(11 904)
Other comprehensive income
Items that will never be reclassified to income statement:
Revaluation of property, plant and equipment
-
422
Related deferred tax adjustment
-
(110)
Impairment of previously re-valued land and buildings in disposal group
-
(1 873)
Shareholder loans provided for in the prior year
-
(392)
Items that are or may be reclassified to income statement:
Foreign currency translation differences for overseas operations
12
(1)
Total comprehensive loss for the year
(15 833)
(13 858)
Attributable to:
Owners
(16 126)
(14 002)
Non-controlling interests
293
144
Total comprehensive loss for the year
(15 833)
(13 858)
Cambria Africa Plc
Audited consolidated statement of changes in equity
For the year ended 31 August 2014
Share Capital
Share Premium
Revaluation Reserve
Foreign Exchange Reserve
Share Based Payment Reserve
Retained Earnings
Non-distributable Reserve
Total
Non-controlling Interest
Total
Balance at 31 August 2012
11
77 399
3 124
(10 629)
355
(47 312)
2 128
25 076
(1 785)
23 291
Loss for the period
-
-
-
-
-
(12 048)
(12 048)
144
(11 904)
Adjustment to opening reserves in respect of shareholder loans
-
-
-
-
-
(392)
-
(392)
-
(392)
Revaluation of property
-
-
422
-
-
-
-
422
-
422
Deferred tax adjustment
-
-
(110)
-
-
-
-
(110)
-
(110)
Impairment of (previously revalued) land and buildings in a disposal group held for sale
-
-
(1 873)
-
-
-
-
(1 873)
-
(1 873)
Foreign currency translation differences for overseas operations
-
-
-
(1)
-
-
(1)
-
(1)
Total comprehensive loss for the year
-
-
(1 561)
(1)
-
(12 440)
-
(14 002)
144
(13 858)
Contributions by/distributions to owners of the Company recognised directly in equity
Reclassification of reserves
-
-
(621)
-
-
-
621
-
-
-
Disposal of entity
-
-
(865)
(11)
-
-
(508)
(1 384)
1 808
424
Dividends paid
-
-
-
-
-
-
-
-
(247)
(247)
Issue of ordinary shares (net of share issue costs)
1
1 399
-
-
-
-
-
1 400
-
1 400
Share based payment transactions
-
-
-
-
(269)
-
-
(269)
-
(269)
Total contributions by and distributions
1
1 399
(1 486)
(11)
(269)
-
113
(253)
1 561
1 308
Balance at 31 August 2013
12
78 798
77
(10 641)
86
(59 752)
2 241
10 821
(80)
10 741
Balance at 31 August 2013
12
78 798
77
(10 641)
86
(59 752)
2 241
10 821
(80)
10 741
(Loss)/profit for the period
-
-
-
-
-
(16 138)
-
(16 138)
293
(15 845)
Foreign currency translation differences for overseas operations
-
-
-
12
-
-
-
12
-
12
Total comprehensive loss for the year
-
-
-
12
-
(16 138)
-
(16 126)
293
(15 833)
Contributions by/distributions to owners of the Company recognised directly in equity
Deferred tax adjustment
-
-
361
-
-
-
-
361
-
361
Dividends paid
-
-
-
-
-
-
-
-
(204)
(204)
Issue of ordinary shares (net of share issue costs)
5
3 689
-
-
-
-
-
3 695
-
3 695
Total contributions by and distributions
5
3 689
361
-
-
-
-
4 056
(204)
3 852
Balance at 31 August 2014
18
82 487
438
(10 629)
86
(75 890)
2 241
(1 249)
9
(1 240)
Cambria Africa Plc
Audited consolidated and company statements of financial position
As at 31 August 2014
Group
Company
Group
Company
31-Aug-14
31-Aug-14
31-Aug-13
31-Aug-13
US$'000
US$'000
US$'000
US$'000
Property, plant and equipment
2 705
18
2 881
56
Goodwill
717
-
717
-
Intangible assets
14
-
179
-
Long term receivables
-
-
361
-
Total non-current assets
3 436
18
4 138
56
Inventories
1 385
-
925
-
Financial assets at fair value through profit and loss
66
-
58
-
Trade and other receivables
1 408
12 378
814
25 648
Cash and cash equivalents
405
38
2 136
1 210
Assets held for sale
6 469
-
16 164
-
Total current assets
9 733
12 416
20 097
26 858
Total assets
13 169
12 434
24 235
26 914
Equity
Issued share capital
18
18
12
12
Share premium account
82 487
82 487
78 798
78 798
Revaluation reserve
438
-
77
-
Share based payment reserve
86
86
86
86
Foreign exchange reserve
(10 629)
(13 186)
(10 641)
(13 186)
Non distributable reserves
2 241
-
2 241
-
Retained losses
(75 890)
(65 055)
(59 752)
(45 530)
Equity attributable to owners of the company
(1 249)
4 350
10 821
20 180
Non-controlling interests
9
-
(80)
-
Total equity
(1 240)
4 350
10 741
20 180
Liabilities
Loans and borrowing
6 745
4 685
6 553
4 500
Provisions
182
-
203
29
Deferred tax liabilities
178
-
553
-
Total non-current liabilities
7 105
4 685
7 309
4 529
Bank overdraft
-
398
-
Current tax liabilities
269
187
-
Loans and borrowings
348
249
94
-
Trade and other payables
2 865
3 150
1 322
2 205
Liabilities held for sale
3 822
4 184
-
Total current liabilities
7 304
3 399
6 185
2 205
Total liabilities
14 409
8 084
13 494
6 734
Total equity and liabilities
13 169
12 434
24 235
26 914
Cambria Africa Plc
Audited consolidated statement of cash flows
For the year ended 31 August 2014
31-Aug-14
31-Aug-13
US$'000
US$'000
Cash used in operations
(3 647)
(1 379)
Taxation paid
(287)
(335)
Cash used for operating activities
(3 934)
(1 714)
Cash flows from investing activities
Proceeds on disposal of property, plant and equipment
673
20
Purchase of property, plant and equipment
(169)
(400)
Proceeds on sale of investments
-
(361)
Other investing activities
(349)
-
Interest received
21
282
Net cash used in investing activities
176
(459)
Cashflows from financing activities
Dividends paid to non-controlling interests
(204)
(247)
Interest paid
(1 174)
(967)
Proceeds from issue of share capital
3 694
1 400
Proceeds from drawdown of loans (net of repayments)
343
3 594
Net cash from financing activities
2 659
3 780
Net (decrease)/increase in cash and cash equivalents
(1 099)
1 607
Cash and cash equivalents at 1 September
1 738
131
Foreign exchange
-
-
Net cash and cash equivalents at 31 August
639
1 738
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR EDLFBEKFLBBL
