| |
|
FINANCIAL REVIEW - DISCUSSION AND ANALYSIS
|
FINANCIAL PERFORMANCE
The Group's surplus after tax was $15.774m a 4.1% decrease on last year's
surplus. Total sales went up from $273.151m to $306.374m, a 12.2% increase.
The New Zealand retail segment achieved a same store sales increase of
2.4% and an increased segment result of NZ$10.180m up from NZ$10.044m
the previous year.
The Australian retail segment suffered from difficult trading conditions
for much of the last 3 quarters and ended the year with same store sales
down 1.3% in Australian dollars.The segment result was NZ$15.677m compared
to NZ$17.707m the previous year.
The Canadian same store sales improved 6.9% for the year in Canadian dollars.Total
sales increased 57.2% to C$12.223m.The operating loss in Canada reduced
from C$767,000 to C$746,000 in its third full year of operation. However,
expansion into Alberta necessitated additional retail management resource
being put in place and this impacted on the segments result. The directors
are satisfied with this result and more stores are planned in Canada for
2006/07.
The above flat retail performance together with increased overheads at
the corporate support centre in Brisbane delivered a lower surplus for
the group. However we are well positioned to leverage the store growth
of 23 stores achieved during the year and to continue our philosophy of
controlled profitable growth in 2006/07.
CASH FLOW
Net cash outflow from operating activities amounted to $2.360m compared
to net cash inflows of $10.221m last year.
Key drivers for this increased outflow from operating activities were:
- an increase in
payments to suppliers of $62.708m a 22.8% increase on last year due
mainly to the stocking of 23 new stores during the year (14 stores last
year) and also increased investment in stock ranges for existing stores.
A higher world gold price also impacted negatively on the company's
cash flow.
- an increase in
income tax paid of $2.856m, an increase of 36.6% due to the increase
in taxable profits in 2004/05 and resulting tax paid during the 2005/06
year.
Net cash outflow relating
to investing activities was up by $1.564m to $10.408m. The key driver
for the increased investing activity was the cost of constructing 23 new
stores during the year compared to 14 the previous year.
Net cash inflow from financing activities was $9.092m compared to a net
outflow of $8.107m last year.This increased net inflow was due to the
company raising bank debt to help fund our expansion during the year and
fund extensions to our product ranges.
BALANCE SHEET
Net assets increased from $61.080m at the end of the previous year to
$74.759m this year. Long term borrowings increased to $62.134m from $40.163m
last year. The equity ratio at year end was 42.9% compared to 46.6% last
year.Total assets went up from $131.146m to $174.338m due principally
to inventories increasing by $39.514m.
The working capital ratio increased from
3.5:1 last year to 3.8:1 at 30 June 2006.
Events after balance date
There were no events after balance sheet date requiring disclosure.
Shareholders' returns
- Declared dividends
total 23 cents per share the same as in 2005/06.
- Shares traded between
$6.55 and $8.11 ending the year at $7.62.
- Return on average
equity was 23.2% compared to 28.8% last year.
- Return on average
total assets was 10.3% compared to 12.8% last year.
Trend Statement
| FINANCIAL
PERFORMANCE |
NZIFRS
2006
|
NZIFRS
restated
2005
|
NZIFRS
restated
2004
|
2003
|
2002
|
2001
|
2000
|
| |
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
| Group
revenue |
306,374
|
273,151
|
259,777
|
224,802
|
214,105
|
189,168
|
181,983
|
| Profit
before depreciation,amortisation & interest (EBITDA) |
31,059
|
31,734
|
29,892
|
24,022
|
25,623
|
21,590
|
21,348
|
| Depreciation
and amortisation |
6,714
|
5,836
|
6,100
|
5,165
|
4,965
|
4,406
|
4,397
|
| Profit
before interest and Tax |
24,345
|
25,898
|
23,792
|
18,857
|
20,658
|
17,184
|
16,951
|
| Net
interest |
1,834
|
1,632
|
1,729
|
2,220
|
1,960
|
2,054
|
1,434
|
| Profit
before taxation |
22,511
|
24,266
|
22,063
|
16,637
|
18,698
|
15,130
|
15,517
|
| Income
tax expense |
6,737
|
7,824
|
7,003
|
5,067
|
5,992
|
5,091
|
5,578
|
| Operating
profit after tax attributable to members |
15,774
|
16,442
|
15,060
|
11,570
|
12,706
|
10,039
|
9,939
|
| Net
operating cash flow |
-2,360
|
10,221
|
24,779
|
6,789
|
8,871
|
7,887
|
14,214
|
| Ordinary
dividends per share paid out |
8,926
|
8,496
|
6,944
|
14,266*
|
5,978
|
2,518
|
5,216
|
| *
includes a special dividend of $7,710,000. |
| |
| FINANCIAL
POSITION |
2006
|
2005
|
2004
|
2003
|
2002
|
2001
|
2000
|
| |
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
| Cash |
4,088
|
7,234
|
14,017
|
2,294
|
685
|
637
|
0
|
| Other
Current Assets |
133,582
|
95,556
|
84,973
|
83,161
|
77,825
|
67,537
|
62,134
|
| Other
non-current assets |
27,846
|
21,470
|
19,490
|
21,877
|
16,449
|
22,235
|
19,635
|
| Deferred
tax assets |
7,285
|
5,087
|
4,117
|
1,598
|
1,061
|
417
|
0
|
| Total
tangible assets |
172,801
|
130,274
|
121,800
|
108,930
|
96,020
|
90,826
|
81,769
|
| Intangible
assets |
1,537
|
1,799
|
1,470
|
298
|
393
|
505
|
625
|
| Total
Assets |
174,338
|
131,146
|
123,270
|
109,228
|
96,413
|
91,331
|
82,394
|
| Current
interest bearing debt |
0
|
0
|
0
|
172
|
174
|
225
|
192
|
| Other
liabilities |
36,441
|
28,975
|
28,586
|
15,530
|
13,917
|
13,031
|
17,747
|
| Total
current liabilities |
36,441
|
28,975
|
28,586
|
15,702
|
14,091
|
13,256
|
17,939
|
| Term
borrowings |
62,134
|
40,163
|
40,604
|
42,299
|
27,965
|
27,525
|
21,859
|
| Deferred
taxation liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
| Other
long term liabilities |
1,004
|
928
|
915
|
1,179
|
1,029
|
978
|
0
|
| Total
liabilities |
99,579
|
70,066
|
70,105
|
59,180
|
43,085
|
41,759
|
39,807
|
| |
| Net
assets |
74,759
|
61,080
|
53,165
|
50,048
|
53,328
|
49,572
|
42,587
|
| |
| Reserves
and retained profits |
60,901
|
49,505
|
42,031
|
43,036
|
46,031
|
41,860
|
34,875
|
| Paid
up capital |
14,235
|
12,031
|
11,134
|
7,712
|
7,712
|
7,712
|
7,712
|
| Treasury
Stock |
(377)
|
(456)
|
0
|
(700)
|
(415)
|
0
|
-
|
| |
| Total
shareholder equity |
74,759
|
61,080
|
53,165
|
50,048
|
53,328
|
49,572
|
42,587
|
| |
| Per
ordinary share |
|
| Basic
earnings per share before abnormals |
40.8¢
|
42.7¢
|
39.1¢
|
26.6¢
|
32.0¢
|
26.03¢
|
25.8¢
|
| Basic
earnings per share after abnormals |
40.8¢
|
42.7¢-
|
39.1¢
|
30.0¢
|
33.0¢
|
-
|
-
|
| Diluted
earnings per share |
40.5¢
|
41.7¢
|
38.2¢
|
29.3¢
|
32.2¢
|
-
|
-
|
|
Dividends declared
per share
- Interim
|
9¢
|
9¢
|
8¢
|
7¢
|
7¢
|
6.5¢
|
6.0¢
|
|
- Final |
14¢
|
14¢
|
13¢
|
10¢
|
10¢
|
8.5¢
|
7.5¢
|
| |
| Net
Tangible asset backing |
$
1.87
|
$1.54
|
$1.49
|
$1.29
|
$1.37
|
$1.27
|
$1.09
|
| |
| ANALYTICAL
INFORMATION |
2006
|
2005
|
2004
|
2003
|
2002
|
2001
|
2000
|
| EBITDA
to sales |
10.1%
|
11.6%
|
11.5%
|
10.7%
|
12.0%
|
11.4%
|
11.7%
|
| EBIT
to sales |
7.9%
|
9.5%
|
9.2%
|
8.4%
|
9.6%
|
9.1%
|
9.3%
|
| Profit
after tax to sales |
5.1%
|
6%
|
5.8%
|
5.1%
|
6%
|
5%
|
5%
|
| EBIT
to total Assets |
14.0%
|
19.7%
|
19.1%
|
17.3%
|
21.4%
|
18.8%
|
20.6%
|
| Return
on Average Shareholders funds |
23.2%
|
28.8%
|
29.2%
|
22.0%
|
23.9%
|
21.8%
|
24.9%
|
| Current
assets to current liabilities |
3.8
|
3.5
|
3.4
|
5.4
|
5.6
|
5.1
|
3.5
|
| EBIT
interest cover |
7.4
|
9.7
|
8.4
|
8.5
|
10.5
|
8.4
|
11.8
|
| Effective
tax rate |
29.9%
|
32.2%
|
31.7%
|
30.5%
|
32.0%
|
33.6%
|
35.9%
|
| |
| Gearing |
|
| Net
borrowings to equity |
77.6%
|
53.9%
|
50.0%
|
80.3%
|
51.5%
|
54.7%
|
51.8%
|
| Equity |
42.9%
|
46.6%
|
42.6%
|
45.8%
|
55.3%
|
54.3%
|
51.7%
|
| |
|
|
|
|
|
|
|
Other
Ordinary Shares
|
|
|
|
|
|
|
|
| Shares
issued at year end excl. treasury stock |
39,232,946
|
38,617,164
|
38,537,512
|
38,419,162
|
38,471,352
|
38,558,600
|
38,558,600
|
| Treasury
stock at year end |
75,654
|
91,436
|
121,088
|
139,438
|
87,248
|
0
|
0
|
| Jewellery
stores at year end |
177
|
156
|
143
|
134
|
120
|
115
|
106
|
| Exchange
rate for translating Australian results |
0.89
|
0.92
|
0.88
|
0.89
|
0.82
|
0.79
|
0.8
|
| Exchange
rate for translating Canadian results |
0.78
|
0.87
|
0.84
|
0.8
|
-
|
-
|
-
|
|