GROSS PROFIT NET PROFIT

Similar documents
FY 2017 EARNINGS RELEASE Cairo 28 February Q Consolidated Financial Highlights. FY 2017 Consolidated Financial Highlights

Revenues Gross Profit EBITDA Net Profit after Minority

Revenues Gross Profit EBITDA Net Profit after Minority. EGP 2,848.6 million 28% y-o-y

Cleopatra Hospitals Company Posts 1Q2016 Results Recording EGP 210 million in Consolidated Revenue

LEASING MICROFINANCE INVESTMENT BANKING

Cleopatra Hospitals Group Reports 3Q2017 Results

Earnings Release: El Sewedy Electric Reports Consolidated Results for FY2011, ended December 31 st, 2011.

Cleopatra Hospitals Group Reports 3Q2018 Results

Investor Presentation March 2018

EGP 2.9 BN 51.1% y-o-y. EGP 216 MN 44.9% y-o-y. EGP 92 MN 69.4% y-o-y. EGP 28 MN 46.3% y-o-y. EGP 36 MN 88.4% y-o-y.

Oriental Weavers Reports Revenue and Net Profit Growth, Strong Margins in Q1 2013

OBOUR LAND FOR FOOD INDUSTRIES S.A.E.

Cairo for Investment and Real Estate Development Releases 1Q 2019 Results thousand. 19 schools

Earnings Release Q th of February 2017

Cleopatra Hospitals Group Reports 1Q2017 Results

First day of trading of CI Capital Holding s shares on the Egyptian Stock Exchange

Investor Presentation - Second Quarter August 2018 Cairo, Egypt

Integrated Diagnostics Holdings Plc Update on 9M2018 Results

EGP 9.6 BN 33% y-o-y. EGP 826 MN 45.2% y-o-y. EGP 406 MN 77.5% y-o-y. EGP 170 MN 67.2% y-o-y. EGP MN 103.4% y-o-y.

EZZSTEEL REPORTS CONSOLIDATED FY 2017 RESULTS

2016 Full Year Results Building on its 2016 performance, Capgemini strengthens its growth strategy in Digital and Cloud

Oriental Weavers Reports Strong Sales and Income Performance, Margin Growth in 9M2013

Cleopatra Hospitals Group Reports 2Q2018 Results

EZZSTEEL REPORTS CONSOLIDATED 9M 2018 RESULTS

Financial Release June 30, 2018

Orascom Construction Reports 21.7% Increase in Net Income in Q1 2017

H Results Presentation

9M 2017 Results Presentation. 21 November 2017

Orascom Construction Announces FY 2016 Results and Reports a Sustainable Return to Profitability

Palm Hills Developments Reports 74% Increase in Statutory Revenues, Over Two-fold Increase in EBITDA in FY 2014

ezzsteel REPORTS CONSOLIDATED FY2012 RESULTS

FY 2017 Results Presentation

Edita Food Industries Reports FY2018 Earnings

Edita Food Industries Reports 3Q2018 Earnings

Key highlights for the year

Egypt Kuwait Holding Co. Releases Q Earnings Results

ADES International Holding Ltd Results for the six-month period ending 30 June 2017

Amer Group shows strong performance in FY-2016 with EGP 2.4 Billion consolidated revenues, representing 32% YoY increase.

EZZSTEEL REPORTS CONSOLIDATED FY 2015 RESULTS

Juhayna Releases Second Quarter 2015 Earnings

LafargeHolcim makes good progress in 2017; Strategy 2022 to drive growth. EPS 11.9% up on prior year excluding impairment and divestments

Amer Group shows strong performance in 1Q-2017 with EGP 603 Million consolidated revenues, representing 11% YoY increase.

Investor Relations Presentation December 2012

COMMERCIAL INTERNATIONAL BANK ( CIB ) REPORTS RECORD THIRD-QUARTER 2017 CONSOLIDATED REVENUE OF EGP 4.16 BILLION AND NET INCOME OF EGP 2

Edita Food Industries Reports 2Q2018 Earnings

Domty Reports a 24% Y-o-Y Growth in Revenues to EGP 1,400.1 million; Bottom-Line Surges 355% in FY2015

CI Capital signs Brokerage Services Agreement with Maybank Kim Eng

Integrated Diagnostics Holdings Plc results for the sixmonth period ended 30 June 2018

Edita Food Industries Reports 3Q2017 Earnings

Earnings Release Q4 2017

Hexaware Reports Fourth Quarter and FY 2016 results Q4 Constant Currency Revenue at $139.9 Mn, up 13.2% YoY Q4 EBITDA* at $24.8 Mn, up 24.

EZZSTEEL REPORTS CONSOLIDATED H RESULTS

ezzsteel REPORTS CONSOLIDATED FY 2013 RESULTS

Telecom Egypt Announces First Nine Months 2009 Consolidated Results

FY 2015 Results Presentation. 24 April 2016

5 Q & A. Agenda. Introduction Ben Robinson Strategy Director. Strategy and Business update Guy Dubois CEO. Financial update David Arnott CFO

Investor Relations Presentation December 2013

Cleopatra Hospitals Group Reports FY2017 Results

Investor Presentation

HCL Tech revenues up 28% to USD 252 million

BUY. NIIT TECHNOLOGIES LTD Result Update (PARENT BASIS): Q2 FY16 SYNOPSIS. CMP Target Price OCTOBER 17 th, 2015

ACI Worldwide Investor Conferences. Spring 2012

A New Record in Sales and Earnings

Growth USD Mn. Q1 18 QoQ YoY Revenue (Constant Currency ) % 10.1%

Q4 AND FY 2015 RESULTS. Harold Goddijn CEO Taco Titulaer CFO 9 February 2016

UBS - French Equity Conference

Edita Food Industries Reports 1Q2018 Earnings

Cleopatra Hospitals Company Reports 2Q2016 Results

Amer Group shows strong performance in 1Q-2016 with EGP 544 Million consolidated revenues, representing 18% YoY increase.

EZZSTEEL REPORTS CONSOLIDATED FY 2014 RESULTS

Investor. Presentation

Full year 2017 key highlights. Ahmed El Beheiry, Group Chief Executive, commented:

Outlook (About DICE Sport and Casual Wear S.A.E).

Earnings Release 3Q 2017/9M2017

Domty Reports a 27.2% Y-o-Y Growth in Revenues to EGP million, Net profit is affected by the devaluation of the pound

Thai Union Group Public Company Limited

Earnings Release 4Q 2014

Q Quarterly Report

Emirates NBD Announces First Quarter 2018 Results

News Release 13 May 2015

Eqbal Investment (EICO)

ADIB 2017 Net Profit rises 17.7% to AED 2.3 billion

Dubai Islamic Bank 1st Quarter 2017 Net Profit reaches AED Billion

Cleopatra Hospitals Group Reports 2Q2018 Results

Ulf Santjer, Tel Dieter Bock, Tel

Abu Dhabi Commercial Bank PJSC ( ADCB or the Bank ) today reported its financial results for the year ended 31 December 2017.

It is therefore pleasing to report that this evolution of BOQ has continued throughout this financial year.

2017 Full Year Results

Juhayna Releases First Quarter 2014 Earnings

Investor Presentation Q1 2018

Earnings Release 4Q / 12M 2016

Highlights & CEO Statement

Interim Results Presentation 1H September 2018

Contact: Brian Beades

Domty Reports 22% Y-o-Y Growth in Revenues to EGP mn during 2016; Bottom-line weighed down by Forex Losses and success in market share expansion

Atento Reports Third Quarter 2014 Results

Hexaware Reports Q results Q3 Constant Currency Revenue at $171.8 Mn, up 2.1% QoQ Profitability Outgrows Revenue PAT at $24.3 mn; up 6.

CI Capital hosts Egypt s Minister of Finance for Bilateral Meetings in Asia with High-Level Government Officials in South Korea

ezzsteel REPORTS CONSOLIDATED FULL YEAR 2011 RESULTS

Hexaware Reports Fourth Quarter and FY 2017 results. FY 2017 revenue at $607.5 mn; up 15.6% YoY. Profitability Outgrows Revenue

Transcription:

RAYA CONTACT CENTER REPORTS FY2017 RESULTS STELLAR FINANCIAL & OPERATIONAL PERFORMANCE, DIVIDEND PAYOUT OF EGP0.62 / SHARE REVENUES EGP 760.6 MN 44.0% y-o-y GROSS PROFIT EGP 323.8 MN 31.5% y-o-y EBITDA EGP 204.7 MN 14.0% y-o-y NET PROFIT EGP 158.5 MN 33.8% y-o-y Raya Contact Center (RACC.CA on EGX), Egypt s largest provider of comprehensive business process outsourcing (BPO) services, announced its consolidated results for the fiscal year ending December 31 st, 2017, reporting revenue of EGP 760 million, up an impressive 44% y-o-y. The largest contributor to revenue was the outsourcing segment (75%), followed by hosting services (14%) and insourcing services (11%). Net profit for the year grew by 34% to reach EGP 159 million in FY17, compared to FY16 figure of EGP 118 million, with a net profit margin of 20.9%. Summary Income Statement EGP FY2017 FY2016 % Change Revenue 760,601,822 528,044,423 44.00% Outsourcing 570,537,757 427,914,878 33.30% Insourcing 85,574,253 46,969,850 82.20% Hosting 104,489,812 53,159,695 96.60% Gross Profit 323,815,783 246,321,991 31.50% Gross Profit Margin 42.60% 46.70% (4.1 pts) EBITDA 204,710,385 179,563,770 14.00% EBITDA Margin 27.00% 34.10% (7.1 pts) Net Debt (Cash) / EBITDA -1.15-0.14 Net Profit 158,524,927 118,454,684 33.80% Net Profit Margin 20.90% 22.50% (1.6 pts) 1 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

Note from the CEO We are pleased to announce stellar and an all-time record performance for the fiscal year ending December 31 st, 2017. Despite the challenging macroeconomic trends in our region and the countries we are currently operating-in, our prudent management initiatives continue to demonstrate continuous enhancements in the operational and financial strength of our company. We closed FY2017 having delivered 43% increase in revenue y-o-y to EGP759 million, while on a quarterly basis revenue grew by 82% y-o-y to record the highest quarterly top-line in the Company s history at EGP202 million. Top-line growth was dual-pronged as we continue to push through with the organic expansion of our business and capitalize on our price-competitiveness as a uniquely positioned service exporter. We were also successful in soliciting 17 new clients during FY2017, six of which are offshore contracts. Noting that the biggest FY17 offshore contract pertains to services rendered to the previously disclosed GCC telecom operator, with services rendered out of our Hurghada facility, which started operations in 2H2017 with 80 FTEs. Now, we are servicing this client with over c.140 FTEs in less than 6 months from project s kick-off. We still perceive considerable upselling and growth prospects with such client, with opportunities to grasp additional BPO Lines of Business as the relationship evolves overtime. We continue to target expanding our foreign-currency sources in our revenue composition, with over 77% of our top-line in FY2017 generated from offshore accounts, with a robust double-digit growth in the offshore revenue of 16% y-o-y in constantcurrency terms. We remain in-line to our stated goal of increasing contribution from foreign markets with our operations in Dubai and Poland together contributing 21% to our top-line in FY17 up from only 11% in the previous year. Furthermore, we were successful in acquiring three strategic offshore BPO contracts during 1Q18, with a total combined offering of c.150 FTEs, with expectations to grow-on further in the upcoming period, with services towards EU & GCC markets, and to be rendered from both Egypt and Poland facilities. Our people are our most valuable asset; after all, we are in the people management business. We continue to invest in our staff, with our total headcount now exceeding six thousand and nine hundred employees. Our employee average monthly attrition levels have improved significantly to reach 5% per month compared to 6% & 6.6% in FY16 & FY15 respectively, on the back of our continuous exerted efforts on working environment enhancements, providing hands-on training, development and career progression, and emerging to be an employer of choice in the regional BPO front. Moreover, FY17 witnessed over c.450 jobpromotions across the board, offering genuine career-advancements to our stars and top-achievers. We also expanded our operational capacities remarkably with the addition of 845 new workstations during FY17 (doubling our historical run-rate), reaching an all-time-high of 5,715 seat capacity, with an average billable capacity-utilization of 80%, allowing the company to better serve demand for the more lucrative professional offerings while growing our core contact center services. With a minor shift in our revenue mix during FY17 towards professional and back office service now constituting 31% of revenues versus 25% in FY16. Nonetheless, FY17 witnessed contraction in profitability margins, driven by inflationary consequences following the EGP flotation as previously disclosed, including rental cost hikes (especially for those quoted in FCY), pricing concessions, regional expansions, and salary adjustments. Yielded margins are still ahead of our international peergroup, and are expected to normalize in the coming period. On the other hand, our international presence contributed positively to our effective tax rate (ETR), bringing it to 20.4% in FY17, down from 24.2% last year. Such efficiencies were successful to curb the decline witnessed on FY17 EBITDA margin y-o-y resulting from the uncontrollable inflationary pressures post EGP flotation. We closed FY17 with a net profit of EGP159 million, yielding a satisfactory 20.9% net profit margin and EPS of EGP 1.32 per share (net-of-appropriations). Our cash flows from operations remain resilient growing more than two-folds annually, recording EGP 232 million during FY17 versus EGP91 million during the same period last year. Our Board of Directors recommended a cash dividend payout of EGP0.62 per share (EGP65.8 million in total, representing 47% payout ratio, and 4.4% dividend yield), and also recommended an additional stock dividend; subject to final approval and ratification by Co. s AGM and regulatory authorities. FY2017 was quite an eventful year in the history of RCC, we took the company public, enhancing corporate sustainability, bestpractice governance, and openness to global opportunities. RCC is now well geared to be the leading provider of business process outsourcing services in the MEA region. Reem Asaad Chief Executive Officer 2 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

2.8% 3.9% 6.5% 7.5% 9.0% 3,278 3,740 4,454 4,630 5,381 FY2017 EARNINGS RELEASE Revenue by Segment (FY17) 14% 11% Outsourcing Insourcing Revenue by Service 27% (FY17) 1% 4% 75% Hosting 68% Contact Center Professional Services Back Office Services Inside Sales Channel Management Revenue by Geography (FY17) 20% 4% Operational Review During the fiscal year ended 31 December 2017, RCC added 845 new workstations across its centers, bringing its total capacity to 5,715 compared to 4,870 as at yearend 2016, up 17.3% y-o-y. RCC s total CAPEX as a percentage of sales recorded 6.5% in FY17 versus 2.8% in the same period last year. Over 72% of RCC s revenue for the year were generated from clients who have been in contract with the company for over five years, while client retention rate was at a healthy c.90%. RCC prides itself on the quality, reliability and security of its service, a key competitive strength that is a function of its continued investment in human resources development and quality assurance programs. In FY17, RCC extended 825,343 hours of operational training to its advisors across its onboarding, ongoing and client-specific programs. In parallel, the company successfully renewed its operational quality accreditation certificates, including upgrading its COPC accreditation for performance management to the higher-tier version 6, the ITIL information technology framework, and the PCI-DSS e-payment security accreditation. Moreover, RCC follows best practices as (ISMS) Information Security Management system, which is mapped by NIST and SANS institute. As well, we have the SOC Audit performed on annual basis. Workstation Evolution & Utilization 1 7,000 6,000 5,000 4,000 3,000 2,000 1,000-74% CAPEX / Sales Ratio 10.0% 8.0% Average Capacity Average Utilization 79% 80% 70% 72% 2013 2014 2015 2016 2017 100% 80% 60% 40% 20% 0% 6.0% 76% 4.0% 2.0% Egypt UAE Poland 0.0% 2013 2014 2015 2016 2017 1 Utilization is calculated as the average productive workstations utilization by the average total workstations. 3 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

118.3 (22%) 173.2 (23%) 411.1 (78%) 585.9 (77%) 240.5 288.2 529.5 760.6 FY2017 EARNINGS RELEASE Revenue Progression (EGP mn) 2014 2015 2016 2017 Revenue Progression by Location (EGP mn) Local 2016 2017 COGS Breakdown (FY17) 1% 2% 5% 5%5% Salaries & Wages IT Maintenance Offshore 82% Depreciation Services Costs Infrastructure Financial Review Consolidated revenues in FY17 recorded EGP 760.6 million, up 44% y-o-y driven by both organic growth securing new clients and increasing services to existing clients as well as the effect of translating the company s foreign-currency denominated revenue streams onto the company s EGP financials post the float of the Egyptian Pound in November 2016. Analyzing FY17 revenue by currency, offshore revenue (USD pegged) recorded EGP 586 million, representing 77% from total revenue for FY17, posting an increase in absolute value of 43% y-o-y. Onshore (local) revenue accounted for the balance. When it comes to FY17 revenue by service segment, RCC s core function, contact center outsourcing revenue recorded EGP 569 million, representing 75% of total revenue, and posting 33% y-o-y growth. Insourcing (HR outsourcing) recorded EGP 86 million, representing 11% of total revenue, and posting 82% growth y-o-y. Hosting segment (workstation leasing) recorded EGP 104 million, representing 14% of revenue, and growing 97% y-o-y. Analyzing FY17 revenue by geographical location, Egypt operated facilities generated revenue for EGP 577 million, representing 76% from total revenue, and posting 23% annual increase. UAE operated facility generated EGP 154 million revenue, representing 20% from total revenue, and posting a remarkable 308% annual increase. Poland operated facility generated revenue for EGP 29 million, posting 21% annual increase, and representing 4% from total FY17 revenue. Overall, FY17 witnessed contraction in profitability margins, driven by inflationary consequences following the EGP flotation as previously explained, including rental cost hikes (especially for those quoted in FCY), pricing concessions, regional expansions, and salary adjustments. Yielded margins are still ahead of RCC s international peer-group, and are expected to normalize in the coming period. At the costs of goods sold (COGS) level, RCC recorded EGP 437 million in FY17, up 55% y-o-y, which is a slightly higher rate than revenue growth and comes on the back of the inflationary pressures on the company s cost base. Constituting the largest share of COGS at 82%, employees salaries and wages recorded EGP 356.5 million in FY17, up 59% compared to FY16. Management team s ability to minimize the effect of cost inflation saw it deliver a gross profit of EGP 324 million in FY17, up 31% y-o-y and yielding a slight 4.1 percentage-point contraction in gross profit margin to 42.6% affected by inflation. Meanwhile, selling, general and administrative (SG&A) expenses recorded a 54% y-o-y increase to EGP 78.5 million in FY17. However, as a percentage of sales, SG&A stood at 10.3% during FY2017 slightly higher than 9.7% in FY16, driven by the inflationary pressures affecting such expenses. EBITDA for FY2017 recorded EGP 205 million, up 14% y-o-y despite the inflationary pressures affecting direct cost items. EBITDA margin consequently recorded a 7.1 percentage-point contraction to 27% in FY17. RCC s international diversification contributed positively to its Effective Tax Rate (ETR), bringing it to 20.4% in FY17, down from 24.2% last year, which was successful to curb the decline witnessed on FY17 EBITDA margin y-o-y resulting from the uncontrollable inflationary pressures post EGP flotation. Net profit for the period recorded EGP159 million in FY17, up 34% compared to the EGP118 million posted in the same period last year. As at the fiscal year ending December 31 st 2017, the company s financial position remained liquid with a healthy cash balance of EGP 244 million or c.46% of total assets due to increasing efficiency of collecting receivables, and the successful injection of EGP 100 M capital increase following the completion of RCC s IPO. Cash Flows from Operations remain resilient growing more than two-folds annually, recording EGP232 million during FY17 versus EGP91 million during the same period last year. Net debt to EBITDA recorded negative 1.15. 4 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

About Raya Contact Center Raya Contact Center (RCC) is a world-class business process outsourcing (BPO) and contact center outsourcing (CCO) service provider offering contact center, professional, back office and inside sales channel management services to global clients, including Fortune 1000 companies in the Middle East, Europe, Africa, & North America in over 25 different languages. As at end of FY2017, Raya Contact Center operated eight top-of-the-line facilities, spanning six facilities in various locations around Egypt, one facility in Dubai, UAE, and one in Warsaw, Poland, with over 5,715 seat capacity and 6,850 employee. RCC serves a diversified clientele base of over 104 clients operating in the EMEA region, focusing on high growth industries, namely telecom & media, technology & consumer electronics, travel & hospitality, banking, automotive, and retail industries. Raya Contact Center is the number one BPO provider in Egypt boasting the largest market share by total FTEs (Full Time Equivalent), and aspires to be the leading BPO provider in the MENA region. Raya Contact Center is the only listed BPO player on the Egyptian Stock Exchange, and is currently trading under the symbol RACC.CA. For further information, Please contact: Shareholding Structure (as at 31 December, 2017) Raya Contact Center Ahmed N. Hassan Head of Investor Relations & Investments T: +2 (0)2 8276 0000 M: +2 (0) 1000 733337 investor_relations@rayacc.com 2.8% 55.1% Raya Holding Foreign Institutions Local Institutions Retail 9.2% 32.9% RACC.CA on the EGX Number of Shares 106,060,606 Share Price (25 Mar. 18) EGP 14.1 Market Cap (25 Mar. 18) EGP 1,495,454,544 Shareholders by Geography (as at 31 December, 2017) 65.4% Egypt UK EU Arab 7.0% 8.6% 9.5% 9.4% US 5 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

Forward-Looking Statements This communication contains certain forward-looking statements. A forward-looking statement is any statement that does not relate to historical facts and events, and can be identified by the use of such words and phrases as according to estimates, anticipates, assumes, believes, could, estimates, expects, intends, is of the opinion, may, plans, potential, predicts, projects, should, to the knowledge of, will, would or, in each case their negatives or other similar expressions, which are intended to identify a statement as forward-looking. This applies, in particular, to statements containing information on future financial results, plans, or expectations regarding our business and management, our future growth or profitability and general economic and regulatory conditions and other matters affecting us. Forward-looking statements reflect our management s ( Management ) current views of future events, are based on Management s assumptions and involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. The occurrence or non-occurrence of an assumption could cause our actual financial condition and results of operations to differ materially from, or fail to meet expectations expressed or implied by, such forward-looking statements. Our business is subject to a number of risks and uncertainties that could also cause a forward-looking statement, estimate or prediction to become inaccurate. These risks include fluctuations in the prices of raw materials or employee costs required by our operations, its ability to retain the services of certain key employees, its ability to compete successfully, changes in political, social, legal or economic conditions in Egypt, worldwide economic trends, the impact of war and terrorist activity, inflation, interest rate and exchange rate fluctuations and Management s ability to timely and accurately identify future risks to our business and manage the risks mentioned above. 6 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

Consolidated Income Statement EGP FY2017 FY2016 Change Sales 760,601,822 528,044,423 44% COGS (436,786,039) (281,722,432) 55% Gross Profit 323,815,783 246,321,991 31% General & Administrative Exp. (73,487,032) (47,083,545) 56% Selling & Marketing Exp. (4,996,908) (3,901,321) 28% Rent (63,918,643) (33,590,916) 90% Provisions (No Longer Required) 6,000 (718,000) Impairments (2,534,886) (3,639,878) (30%) Impairments Reversal 3,393,642 1,125,144 202% Operating Profit 182,277,956 158,513,475 15% Interest Income (Expense) 16,907,944 (2,304,082) Gain on Sale of Fixed Assets 44,850 4,490 899% FX Gain (Loss) (9,033) 6,933 (230%) EBT 199,221,717 156,220,816 28% Tax (40,696,790) (37,766,132) 8% Net Income 158,524,927 118,454,684 34% Distributed as follows: Shareholders of the Parent Co. 157,312,669 117,847,635 33% Minority Interest 1,212,258 607,049 100% Earnings Per Share 1.32 0.96 38% 7 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E

Consolidated Balance Sheet EGP 31-Dec-17 31-Dec-16 Assets Long Term Assets Fixed Assets 57,538,373 30,621,052 Intangible Assets 160,446 135,648 Deferred Tax Asset 1,696,128 2,795,682 Goodwill 26,582,777 26,582,777 Total Long term Assets 85,977,724 60,135,159 Current Assets Accounts Receivables 167,988,981 135,888,406 Advance Payment & Other Debit Balances 34,300,958 20,087,774 Due from Related Parties 6,162 62,811,936 Cash & Cash Equivalents 243,841,269 25,997,450 Total Current Assets 446,137,370 244,785,566 Total Assets 532,115,094 304,920,725 Equity Issued and Paid Capital 53,030,303 50,000,000 Additional Paid in Capital 75,306,925 0 Legal Reserve 31,060,282 4,545,130 Merger Reserves (2,834,374) (2,834,374) FX Translation Reserve 10,031,639 11,166,995 Retained Earnings 29,596,331 (2,042,322) Net Income Attributable to Majority Owners 157,312,669 117,847,635 Total Parent's Shareholders' Equity 353,503,775 178,683,064 Minority Interest 1,532,869 899,901 Total Equity 355,036,644 179,582,965 Liabilities Long Term Liabilities Deferred Tax Liability 2,923,846 0 Other long term Liabilities 3,697,237 1,385,714 Total long term Liabilities 6,621,083 1,385,714 Current Liabilities Bank Overdraft 8,070,284 1,299,531 Accounts Payable 52,070,098 43,402,556 Other Credit balance 67,016,330 40,657,086 Provisions 1,908,977 1,914,977 Due to Related Parties 6,890,228 - Taxes Payable 32,459,513 36,365,628 Dividends Payable 2,041,937 312,268 Total Current Liabilities 170,457,367 123,952,046 Total Liabilities 177,078,450 125,337,760 Total Liabilities & Equity 532,115,094 304,920,725 8 R A Y A C o n t a c t C e n t e r E A R N I N G S R E L E A S E