48 OZFOREX GROUP
STATEMENT OF COMPREHENSIVE INCOME
FOR THE FINANCIAL YEAR ENDED 31 MARCH 2016
Notes
2016
$’000
2015
$’000
Interest and similar income 3 1,662 1,754
Interest income 1,662 1,754
Fee and commission income 3 111,246 95,646
Fee and commission expense 3 (8, 995) (7, 256)
Net fee and commission income 102,251 88,390
Other income 3 101
Total other income 101
Employment expenses 3(38,979) (30,430)
Occupancy expenses 3(3,855) (2,12 2)
Promotional expenses 3(15,306) (13,90 9)
IPO-related expenses 3 (96)
Other operating expenses 3( 13,980) (9,755)
Total operating expenses (72,1 20) (56,312)
Net profit before income tax 31,793 33,933
Income tax expense 4 (9,97 9) (9,667)
Net profit after income tax 21,814 24,266
Net profit attributable to ordinar y equity holders of OzForex G roup Limited121,814 24, 266
Other comprehensive income
Exchange differences on translation of foreign operations2(33) 314
Total comprehensive income 21,781 24,580
Total comprehensive income attributable to:
Ordinary equity holders of Oz Forex Group Limited 21,781 24,580
1. Represents profit from cont inuing operations.
2. Repr esents other compr ehensive income tha t may be reclassified to pr ofit or loss.
Cents Cents
Earnings per share based on profit fro m continuing operations,
attributable to the ordinary equi ty holders of the parent entit y:
Basic 29 9.09 10.11
Fully diluted 29 8.99 10.03
The above Statement of Comprehensive In come should be read in conjunction with the accompan ying notes.
49ANNUAL REPORT 2016
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2016
Notes
2016
$’000
2015
$’000
Assets
Cash and cash equivalents 5 142,088 168,804
Receivables due from financial institutions 620,802 5,200
Derivative financial instruments – po sitive values 7 26,977 10,29 4
Other assets 8 3,202 3,083
Property, plant and equipment19 6,512 1,0 14
Intangible assets110 2,760 198
Prepaid income tax 1,945
Deferred income tax assets 11 1,310 3,919
Total assets 205,596 192,512
Liabilities
Client liabilities 12 124,827 124,591
Derivative financial instruments – neg ative values 7 20,297 10,327
Other liabilities 13 4,754 4,263
Current tax liabilities 2,686
Provisions 14 2,467 2,999
Deferred income tax liabilities 11 22 15
Total liabilities 152,367 14 4,881
Net assets 53,229 47,631
Equity
Ordinary share capital 15 24,360 24,360
Foreign currency translation reser ve 278 311
Share-based payments reserve 2,298 1,239
Retained earnings 16 26,293 21,721
Total capital and reserves attributable to equit y holders of OzForex Group Limited 53,229 47,631
Total e qui ty 53,229 47,631
1. Comparative informatio n has been restated to c onform to presentat ion in the current year. Pleas e see Note 10 for furthe r details.
The above Statement of Financial Position sho uld be read in conjunction with the accompanying note s.
50 OZFOREX GROUP
STATEMENT OF CHANGES IN EQUITY
FOR THE FINANCIAL YEAR ENDED 31 MARCH 2016
Notes
Contributed
equity
$’000
Retained
earnings
$’000
Foreign
currency
translation
reserve¹
$’000
Share-based
payments
reserve¹
$’000
Total equity
$’000
Balance at 1 April 2014 24,360 11,555 (3) 91 36,003
Net profit, after income tax 24, 266 24,266
Other comprehensive income, net of tax 314 314
Total comprehensive income 24,266 314 24,580
Transactions with equity holders in their
capacity as equity holders:
Share issue
Dividends and distributions paid 17 (14,10 0) (14,100)
Employee share options
– value of employee services 23 –––(91) (91)
Share-based payment expense 23 –––1,239 1,239
(14,10 0) 1,148 (1 2,952)
Balance at 31 March 2015 24,360 21,721 311 1,239 47,631
Net profit, after income tax 21,814 21,814
Other comprehensive income, net of tax (33) (3 3)
Total comprehensive income 2 1,814 (33) 2 1,781
Transactions with equity holders in their
capacity as equity holders:
Share issue
Dividends and distributions paid 17 (17,242) (1 7,242)
Employee share options
– value of employee services 23 –––43 43
Share-based payment expense 23 –––1,016 1,016
(17,242) 1,059 (16,183)
Balance at 31 March 2016 24,360 26,293 278 2,298 53,2 29
1. The foreign currency tr anslation reserv e and the share-base d payments reser ve are non-distrib utable reserve s of the Group.
The above Statement of Changes in Equity s hould be read in conjunction with the accompanying no tes.
51ANNUAL REPORT 2016
STATEMENT OF CASH FLOWS
FOR THE FINANCIAL YEAR ENDED 31 MARCH 2016
Notes
2016
$’000
2015
$’000
Cash flows from operating activities
Interest received 1,662 1,754
Total cash inflows from customers 19,596,083 16,647,053
Total cash outflows to customers, suppliers and employe es (19,569,976) (16,599,859)
Income tax paid (11,994) (10,444)
Net cash flows from operating activ ities 20 15,775 38,504
Cash flows from investing activities
Loss on sale of property, plant and equipment
Payments for property, plant and equipment (6,490) (54 8)
Payments for intangible assets (2,927) (192)
Payments for deposits with financial institutio ns (15,602) (5,000)
Net cash flows used in investing activ ities (25,019) (5,74 0)
Cash flows from financing activities
Dividends paid 17 (17,242) (1 4,100)
Net cash flows used in financing activities (17,242) (14,10 0)
Net increase in cash (26,486) 18,664
Cash and cash equivalents at the beginning of the fin ancial year 168,804 148,558
Exchange (losses)/gains on cash and cash equivalents (230) 1,582
Cash and cash equivalents at the end o f the financial year 5142,088 168,804
The above Statement of Cash Flows sh ould be read in conjunction with the accompanying no tes.
Comparative information has been rest ated to conform to presentation in the curr ent year.
STATEMENT OF COMPREHENSIVE INCOME FOR THE FINANCIAL YEAR ENDED 31 MARCH 2016 Notes 2016 $’000 2015 $’000 3 1,662 1,754 1,662 1,754 Interest and similar income Interest income Fee and commission income 3 111,246 95,646 Fee and commission expense 3 (8,995) (7,256) 102,251 88,390 Net fee and commission income Other income 3 – 101 – Total other income 101 Employment expenses 3 (38,979) (30,430) Occupancy expenses 3 (3,855) (2,122) Promotional expenses 3 (15,306) (13,909) IPO-related expenses 3 – (96) Other operating expenses 3 (13,980) (9,755) Total operating expenses (72,120) (56,312) Net profit before income tax 31,793 33,933 (9,979) (9,667) 21,814 24,266 21,814 24,266 Income tax expense 4 Net profit after income tax Net profit attributable to ordinary equity holders of OzForex Group Limited 1 Other comprehensive income Exchange differences on translation of foreign operations2 (33) 314 21,781 24,580 21,781 24,580 Cents Total comprehensive income Cents Total comprehensive income attributable to: Ordinary equity holders of OzForex Group Limited 1. Represents profit from continuing operations. 2. Represents other comprehensive income that may be reclassified to profit or loss. Earnings per share based on profit from continuing operations, attributable to the ordinary equity holders of the parent entity: Basic 29 9.09 10.11 Fully diluted 29 8.99 10.03 The above Statement of Comprehensive Income should be read in conjunction with the accompanying notes. 48 OZFOREX GROUP STATEMENT OF FINANCIAL POSITION AS AT 31 MARCH 2016 Notes 2016 $’000 2015 $’000 Cash and cash equivalents 5 142,088 168,804 Receivables due from financial institutions 6 20,802 5,200 Derivative financial instruments – positive values 7 26,977 10,294 Other assets 8 3,202 3,083 Property, plant and equipment1 9 6,512 1,014 10 2,760 198 1,945 – Assets Intangible assets 1 Prepaid income tax Deferred income tax assets 11 1,310 3,919 205,596 192,512 12 124,827 124,591 7 20,297 10,327 13 4,754 4,263 – 2,686 Provisions 14 2,467 2,999 Deferred income tax liabilities 11 22 15 152,367 144,881 53,229 47,631 24,360 24,360 278 311 2,298 1,239 Total assets Liabilities Client liabilities Derivative financial instruments – negative values Other liabilities Current tax liabilities Total liabilities Net assets Equity Ordinary share capital 15 Foreign currency translation reserve Share-based payments reserve Retained earnings 26,293 21,721 Total capital and reserves attributable to equity holders of OzForex Group Limited 16 53,229 47,631 Total equity 53,229 47,631 1. Comparative information has been restated to conform to presentation in the current year. Please see Note 10 for further details. The above Statement of Financial Position should be read in conjunction with the accompanying notes. ANNUAL REPORT 2016 49 STATEMENT OF CHANGES IN EQUITY FOR THE FINANCIAL YEAR ENDED 31 MARCH 2016 Foreign currency Share-based translation payments reserve¹ reserve¹ $’000 $’000 Contributed equity $’000 Retained earnings $’000 24,360 11,555 (3) 91 36,003 Net profit, after income tax – 24,266 – – 24,266 Other comprehensive income, net of tax – – 314 – 314 Total comprehensive income – 24,266 314 – 24,580 – – – – – Notes Balance at 1 April 2014 Total equity $’000 Transactions with equity holders in their capacity as equity holders: Share issue Dividends and distributions paid 17 – (14,100) – – (14,100) Employee share options – value of employee services 23 – – – (91) (91) Share-based payment expense 23 – – – 1,239 1,239 – (14,100) – 1,148 (12,952) 24,360 21,721 311 1,239 47,631 Net profit, after income tax – 21,814 – – 21,814 Other comprehensive income, net of tax – – (33) – (33) Total comprehensive income – 21,814 (33) – 21,781 Balance at 31 March 2015 Transactions with equity holders in their capacity as equity holders: Share issue – – – – – Dividends and distributions paid 17 – (17,242) – – (17,242) Employee share options – value of employee services 23 – – – 43 43 Share-based payment expense 23 Balance at 31 March 2016 – – – 1,016 1,016 – (17,242) – 1,059 (16,183) 24,360 26,293 278 2,298 53,229 1. The foreign currency translation reserve and the share-based payments reserve are non-distributable reserves of the Group. The above Statement of Changes in Equity should be read in conjunction with the accompanying notes. 50 OZFOREX GROUP STATEMENT OF CASH FLOWS FOR THE FINANCIAL YEAR ENDED 31 MARCH 2016 2016 $’000 2015 $’000 1,662 1,754 Total cash inflows from customers 19,596,083 16,647,053 Total cash outflows to customers, suppliers and employees (19,569,976) (16,599,859) (11,994) (10,444) 15,775 38,504 – – Payments for property, plant and equipment (6,490) (548) Payments for intangible assets (2,927) (192) Payments for deposits with financial institutions (15,602) (5,000) Net cash flows used in investing activities (25,019) (5,740) (17,242) (14,100) (17,242) (14,100) Notes Cash flows from operating activities Interest received Income tax paid Net cash flows from operating activities 20 Cash flows from investing activities Loss on sale of property, plant and equipment Cash flows from financing activities Dividends paid 17 Net cash flows used in financing activities Net increase in cash (26,486) 18,664 Cash and cash equivalents at the beginning of the financial year 168,804 148,558 (230) 1,582 142,088 168,804 Exchange (losses)/gains on cash and cash equivalents Cash and cash equivalents at the end of the financial year 5 The above Statement of Cash Flows should be read in conjunction with the accompanying notes. Comparative information has been restated to conform to presentation in the current year. ANNUAL REPORT 2016 51