e r 2 - Umgeni Water

More documents

Recommendations

Info

Chapter| Self-Evaluation Statement on FinancialViabilityofUmgeniWaterFigure19.10:Net Leverage Ratioo1.8001.6001.401001.201001.001000.800000.6000.400000.20000-NetLeverage Ratio1. .59550.91990.4000 0 .4544 0.50 0 07 0 0.657 0.6560.467 0.51920088 20099 20100 201121 20122 20133 20144 2015 2016The net leverageratio isexpectedd to rise to 0.657 timesinF’ ’14 due to the increasee inimpairmentss andthereaftercontinues itss downwardtrend.Pagee 144Umgeni WateWer Five-Year Business Plann | 201121/2012to 2015/2016
| Self-Evaluation Statement on Financial Viability of Umgeni Water Chapter19.5 Business Segment informationTable 19.3: Business Segment Operating ProfitBusiness Segment Operating Profit2010 2011 2012R'000 R'000 R'000Bulk 583 (21%) 462 19% 548WW 15 (22%) 12 (10%) 11S30 21 (70%) 6 75% 11620 (23%) 480 19% 570Bulk SegmentIt is anticipated that in F’11 the impact of the negative volume growth coupled with the increase in impairmentsand operating cost will result in a decrease in the operating profit by 21%.However in F’12 the operating profit margin reverts to a positive % owing to the completion of the amortisation ofthe Reticulation financial.WW SegmentThe bulk wastewater segment is not projected to show growth owing to the high operating costs with relativelylow management fee increases.S30 SegmentAn analysis of the S30 segment in terms of the projects is shown in Table 26.3.Table 19.4: Analysis of the S30 segment.F'09ActualR’000F'10ActualR’000F'11ForecastR’000F'12BudgetR’000Revenue - Section 30 184 012 204 148 213 603 295 594Sect 30 - Revenue : Laboratory Services 4 022 3 199 3 500 3 700Sect 30 - Revenue : Research 1 845 563 1 110 780Sect 30 - Revenue : Scientific & Environ 11 646 14 553 18 542 -Sect 30 - Revenue : Sanitation 128 435 123 401 50 806 -Sect 30 - Revenue : Water Infrastructure 24 986 47 230 125 985 234 510Sect 30 - Revenue : O & M Contracts 13 078 15 202 13 660 56 604Cost of Sales -Section 30 141 132 169 537 186 373 225 259Sect 30 - Laboratory Services 1 876 1 363 1 800 1 903Sect 30 - Projects : Research 1 742 630 1 110 780Sect 30 - Projects : Scientific & Environ 10 821 13 366 17 317 -Sect 30 - Projects : Sanitation 102 325 108 883 47 757 -Sect 30 - Projects : Water Infrastructure 24 369 45 296 118 388 222 576Sect 30 - Projects : O & M Contracts - - - -Other Direct Costs 7 558 7 888 8 188 33 624Gross Profit 35 321 26 723 19 042 36 712Gross Profit % 19.2% 13.1% 8.9% 12.4%Net Admin and operating costs 10 350 5 275 12 602 25 465Operating profit 24 971 21 448 6 440 11 247Although revenue shows relatively good growth, the margins on the work being carried out as an implementingagent has reduced significantly. A bad debt provision of R6m on the Howick WW Operating and maintenancecontract has also contributed to a lower operating profit.Umgeni Water Five-Year Business Plan | 2011/2012 to 2015/2016 Page 145
Page 1:
WF2WaFiv20atev01er fUve11forUe-Y1/r
Page 4 and 5:
Chapter| Table of ContentsPage 2 Um
Page 6:
Chapter| Foreword by the ChiefExecu
Page 9 and 10:
| Introduction and Strategy Chapter
Page 11 and 12:
Page 13 and 14:
| Introduction andd StrategyChapter
Page 15 and 16:
Page 17 and 18:
Page 19 and 20:
Page 21 and 22:
| Policy StatementChapterChapter 3.
Page 23 and 24:
| Directivesby thee MiniisterChapte
Page 25 and 26:
For thee strategicobjective ‘excc
Page 27 and 28:
| Self-Appraisal Chaptero The proje
Page 29 and 30:
| Participation inCompaniesChapterC
Page 31 and 32:
| Water ResourcesChapterChapter 7.W
Page 33 and 34:
| Water Resources Chapter7.2 Water
Page 35 and 36:
7.4 Water Demands, Planned Developm
Page 37 and 38:
| Water Resources ChapterFigure 7.1
Page 39 and 40:
| Water Resources Chapterconstructi
Page 41 and 42:
| Water ResourcesChapterandSouthCoa
Page 43 and 44:
| BulkPotable WaterSupply PlanChapt
Page 45 and 46:
| BulkPotable Waterr Supply PlanCha
Page 47 and 48:
| Bulk Potable Water Supply Plan Ch
Page 49 and 50:
Page 51 and 52:
8.4.2 Bulk Water Supply Infrastruct
Page 53 and 54:
Page 55 and 56:
Page 57 and 58:
Page 59 and 60:
| Bulk Wastewater Treatment andd Di
Page 61 and 62:
| RetailSupplyChapterChapter 10.Ret
Page 63 and 64:
| OtheOer Activitiess (Sectionn 30)
Page 65 and 66:
| Other Activities (Section 30) Cha
Page 67 and 68:
| HumanResources PlanChapterChapter
Page 69 and 70:
| HumanResources PlanChapterFigure1
Page 71 and 72:
| Human Resources Plan ChapterThe s
Page 73 and 74:
| HumanResources PlanChapter12.7Gov
Page 75 and 76:
| Environmental ManaMagementt Progr
Page 77 and 78:
| Environmental Management Programm
Page 79 and 80:
| Waterr Conservationandd Demand Ma
Page 81 and 82:
C1InpvGmeTwaacTcD2Ft2UwmUpC15npevoG
Page 83 and 84:
| Financial Plan Chapter15.2.2 Staf
Page 85 and 86:
| Financial Plan Chapter15.2.4 Raw
Page 87 and 88:
SalTabCusteTheMsunuMguSizaUguiLemSi
Page 89 and 90:
| Financial Plan Chapter15.4 Tariff
Page 91 and 92:
| Financial Plan Chapter15.5 Subsid
Page 93 and 94:
| Financial Plan Chapter15.7 Challe
Page 95 and 96: Table 15.12: Umgeni Water Income St
Page 97 and 98: | Financial Plan ChapterTable 15.14
Page 101 and 102: Table 15.18: Umgeni Water Cash Flow
Page 103 and 104: Table 15.20: Msinsi Holdings Balanc
Page 105 and 106: Table 15.22: Umgeni Water Services
Page 109 and 110: Table 15.26: Group Cash Flow Statem
Page 111 and 112: | Financial Plan Chapter15.9 Capita
Page 113 and 114: | Financial PlanChapterFigure 15. .
Page 115 and 116: | Financial Plan ChapterProject Cat
Page 117 and 118: | Financial PlanChapterTable 15.31:
Page 119 and 120: Table 15.34: Rural Project Evaluati
Page 121 and 122: | Financial Plan ChapterProject Cat
Page 123 and 124: | Financial PlanChapterFigure15.8:
Page 125 and 126: | Debt Management and Funding Requi
Page 127 and 128: | Debt Management and Funding Requi
Page 129 and 130: | DebtManagement andd Fundingg Requ
Page 131 and 132: 16.1.6 Debt Curve| Debt Management
Page 133 and 134: | DebtManagement andd Fundingg Requ
Page 135 and 136: | Materiality and significance fram
Page 137 and 138: | Financial Ratios ChapterChapter 1
Page 139 and 140: Table 18.2: Group Financial Ratios|
Page 141 and 142: | Self-Evaluation Staatement onFina
Page 143 and 144: | Self-Evaluation Staatement onFina
Page 145: | Self-Evaluation Staatement onFina
Page 149 and 150: | Bank Accounts Chapter19.7 Analysi
Page 151 and 152: | Analysis of o RiskRksChapterChapt
Page 153 and 154: | Analysis of Risks Chapter# Risk a
Page 155 and 156: | Organisational Scorecard: Key Per
Page 165 and 166: | DeclarationChapterChapter 23.Decl
show all

e r 2 - Umgeni Water

Create successful ePaper yourself

Delete template?

Save as template?