www.naspers.com
Calculation of Core Headline Earnings
Six months
Six months
ended
ended
Year ended
30 September 30 September
31 March
2006
2005
2006
Reviewed
Reviewed
Audited
R’m
R’m
R’m
Net profit attributable
to shareholders
824
1 048
3 161
Adjusted for:
– impairment of goodwill and
other assets
–
–
69
– profit on sale of property,
plant and equipment
(6)
(7)
(17)
– discontinuance of operations
–
–
(1 032)
– loss/(profit) on sale of
investments
308
(17)
(13)
– impairment of equity
accounted nvestments
150
–
–
Headline earnings
1 276
1 024
2 168
Adjusted for:
– profit from discontinued
operations
–
(43)
(32)
– creation of deferred
tax assets
(35)
(10)
(42)
– amortisation of intangible
assets
51
34
51
– fair value adjustments and
currency translation differences
16
(91)
(118)
Core headline earnings
1 308
914
2 027
Naspers’s mission is to build shareholder value
by operating subscriber platforms
that bring content, services and
communication to paying users;
to sell related technologies
and be useful to the communities
we serve
Supplementary Information
Six months
Six months
30 September 30 September
31 March
2006
2005
2006
Reviewed
Reviewed
Audited
R’m
R’m
R’m
Depreciation of
property, plant
and equipment
323
276
596
Amortisation of
intangible assets
87
48
96
Share-based payment
expenses (IFRS 2)
82
80
135
Other gains – net
116
13
–
– profit on sale of property,
plant and equipment
7
12
17
– impairments of goodwill
and intangible assets
–
–
(69)
– impairments of tangible
assets
(1)
–
–
– dividends received
3
1
2
– fair value adjustment on
shareholders’ liabilities
107
–
50
Finance costs
466
25
(16)
– interest received
(128)
(117)
(279)
– interest paid
79
64
98
– interest on finance leases
78
87
177
– net foreign exchange
differences
337
(14)
(5)
– net fair value adjustments
on derivative instruments
100
5
(7)
Investments and loans
5 006
1 264
1 297
– listed investments
1 407
1 143
1 163
– unlisted investments
3 599
121
134
Market value of listed
investments
11 384
4 862
6 506
Directors’ valuation of
unlisted investments
3 599
121
134
Commitments
3 394
3 699
2 860
– capital expenditure
382
343
445
– programme and film rights
2 070
1 574
1 426
– network and other
services commitments
339
304
364
– operating lease
commitments
472
1 335
359
– set-top box
commitments
131
143
266
Directors
T Vosloo (chairman), JP Bekker (managing director), F-A du Plessis, GJ Gerwel, RCC Jafta, LN Jonker, SJZ Pacak, FTM Phaswana,
BJ van der Ross, NP van Heerden, JJM van Zyl, HSS Willemse
Company secretary
GM Coetzee
Registered office
Transfer secretaries
40 Heerengracht, Cape Town, 8001
Link Market Services South Africa (Proprietary) Limited
(PO Box 2271, Cape Town, 8000)
11 Diagonal Street, Johannesburg 2001
(PO Box 4844, Johannesburg 2000)
ADR programme
The Bank of New York maintains a Global BuyDIRECTTM
plan for Naspers Limited. For additional information, please visit The Bank of New York’s website at
www.globalbuydirect.com or call Shareholder Relations at 1-888-BNY-ADRS or 1-800-345-1612 or write to: The Bank of New York, Shareholder Relations
Department – Global BuyDIRECTTM, Church Street Station, P O Box 11258, New York, NY 10286-1258, USA.