Next | Previous
Objectives
ACTTAB Limited's mission
is to be a provider of responsive, customer focused wagering and gaming services, offering
state of the art products and providing sustainable returns to shareholders on their
investment in the business.
ACTTAB operates in a
market where direct and iirect competition for its revenue base is strong. The
Australian wagering market will become increasingly competitive as a result of the changes
in ownership and structure of the large NSW, Victorian and Queensland TABs. These changes
to the industry could threaten ACTTAB's access to free interstate racing products, which
is a major source of revenue. Many market participants have the advantage of a private
sector capital base and a profit maximising focus.
ACTTAB intends to meet the
challenge of increased competition, in the ACT wagering market, by continuing to develop
and maintain a network of readily accessible ACTTAB outlets providing a high level of
presentation and customer service, and by improving the accessibility and delivery of
ACTTAB telephone and home based betting facilities.
ACTTAB also endeavours to
convey the need for responsible betting to existing and potential customers, develop and
market the entertainment and value of ACTTAB products to existing and potential customers,
investigate mutually beneficial business relationships, and utilise the latest technology
to deliver fast, reliable, secure and user friendly services.
1999-2000 Highlights
Strategic and operational
issues to be pursued in 1999-2000 include:
- acquiring a new betting system able to
carry out a broad range of wagering and gaming activities, capable of simultaneously
linking to a number of different pools and betting products, with a high level of
security, efficiency and integrity;
- pursuing growth in profitable business
areas, where possible, including pursuing market share presented by pay TV and internet
betting;
- investigating new products and services;
- increasing the number of "combined
meetings" providing greater pool depth on more meetings;
- providing additional Keno game options
and improved displays for players; and
- enhancing the head office networks and
management information systems.
Budget Summary |
1999-2000
Planned
$000 |
Revenues |
|
|
|
19 033 |
|
|
2 082 |
|
|
170 |
Services Provided |
|
- Wagering and betting service
|
10 121 |
Disbursements |
|
|
|
3 777 |
|
|
5 972 |
ACTTAB Limited
Operating Statement
1998-99 |
|
|
1998-99 |
1999-00 |
|
2000-01 |
2001-02 |
2002-03 |
Budget |
|
|
Est.Outcome |
Budget |
Var |
Estimate |
Estimate |
Estimate |
$'000 |
|
|
$'000 |
$'000 |
% |
$'000 |
$'000 |
$'000 |
| |
|
Revenue |
|
|
|
|
|
|
18 227 |
|
User Charges - Non ACT Government
|
18 410 |
19 033 |
3 |
19 779 |
20 766 |
21 826 |
145 |
|
Interest
|
145 |
170 |
17 |
187 |
206 |
211 |
1 983 |
|
Other Revenue
|
1 983 |
2 082 |
5 |
2 186 |
2 295 |
2 295 |
20 355 |
|
Total
Revenue |
20 538 |
21 285 |
4 |
22 152 |
23 267 |
24 332 |
| |
|
Expenses |
|
|
|
|
|
|
2 946 |
|
Employee Expenses
|
2 946 |
3 072 |
4 |
3 199 |
3 300 |
3 383 |
152 |
|
Superannuation Expenses
|
152 |
158 |
4 |
164 |
169 |
174 |
5 045 |
|
Administrative Expenses
|
5 045 |
5 551 |
10 |
5 826 |
6 116 |
6 487 |
1 270 |
|
Depreciation and Amortisation
|
1 270 |
1 334 |
5 |
1 248 |
1 348 |
1 382 |
5 |
|
Interest
|
5 |
6 |
20 |
5 |
3 |
3 |
9 637 |
|
Other Expenses
|
9 820 |
9 749 |
-1 |
10 232 |
10 741 |
11 273 |
19 055 |
|
Total
Expenses |
19 238 |
19 870 |
3 |
20 674 |
21 677 |
22 702 |
1 300 |
|
Operating
Result Before Abnormal Items |
1 300 |
1 415 |
9 |
1 478 |
1 590 |
1 630 |
50 |
|
Abnormal Expense
|
50 |
0 |
-100 |
0 |
0 |
0 |
1 250 |
|
Operating
Result Before Extraordinary Items |
1 250 |
1 415 |
13 |
1 478 |
1 590 |
1 630 |
450 |
|
Income Tax Equivalent
|
450 |
509 |
13 |
532 |
572 |
586 |
800 |
|
Operating
Result |
800 |
906 |
13 |
946 |
1 018 |
1 044 |
10 373 |
|
Accumulated
Funds - Start of Period |
10 684 |
11 059 |
4 |
11 512 |
11 985 |
12 494 |
-25 |
|
Amounts transferred to/from Reserves
|
-25 |
0 |
-100 |
0 |
0 |
0 |
400 |
|
Dividend Declared
|
400 |
453 |
13 |
473 |
509 |
522 |
10 748 |
|
Accumulated
Funds - End of Period |
11 059 |
11 512 |
4 |
11 985 |
12 494 |
13 016 |
ACTTAB Limited
Statement Of Financial Position
Budget |
|
|
Est.Outcome |
Planned |
|
Planned |
Planned |
Planned |
as at 30/6/99 |
|
|
as at 30/6/99 |
as at 30/6/00 |
Var |
as at 30/6/01 |
as at 30/6/02 |
as at 30/6/03 |
$'000 |
|
|
$'000 |
$'000 |
% |
$'000 |
$'000 |
$'000 |
| |
|
Current
Assets |
|
|
|
|
|
|
4 066 |
|
Cash
|
7 091 |
8 060 |
14 |
9 152 |
10 283 |
11 454 |
825 |
|
Receivables
|
1 789 |
1 789 |
- |
1 789 |
1 789 |
1 789 |
67 |
|
Inventories
|
88 |
88 |
- |
88 |
88 |
88 |
100 |
|
Other
|
17 |
17 |
- |
17 |
17 |
17 |
5 058 |
|
Total
Current Assets |
8 985 |
9 954 |
11 |
11 046 |
12 177 |
13 348 |
| |
|
Non
Current Assets |
|
|
|
|
|
|
9 739 |
|
Property, Plant and Equipment
|
8 078 |
7 354 |
-9 |
6 835 |
6 216 |
5 597 |
0 |
|
Intangibles
|
343 |
343 |
- |
343 |
343 |
343 |
9 739 |
|
Total Non
Current Assets |
8 421 |
7 697 |
-9 |
7 178 |
6 559 |
5 940 |
14 797 |
|
TOTAL
ASSETS |
17 406 |
17 651 |
1 |
18 224 |
18 736 |
19 288 |
| |
|
Current
Liabilities |
|
|
|
|
|
|
2 500 |
|
Creditors
|
4 350 |
4 158 |
-4 |
4 038 |
3 918 |
3 798 |
505 |
|
Employee Entitlements
|
588 |
588 |
- |
588 |
588 |
588 |
845 |
|
Other Provisions
|
1 332 |
1 316 |
-1 |
1 536 |
1 659 |
1 809 |
3 850 |
|
Total
Current Liabilities |
6 270 |
6 062 |
-3 |
6 162 |
6 165 |
6 195 |
| |
|
Non
Current Liabilities |
|
|
|
|
|
|
200 |
|
Employee Entitlements
|
77 |
77 |
- |
77 |
77 |
77 |
200 |
|
Total Non
Current Liabilities |
77 |
77 |
- |
77 |
77 |
77 |
4 051 |
|
TOTAL
LIABILITIES |
6 348 |
6 140 |
-3 |
6 240 |
6 243 |
6 273 |
10 747 |
|
NET ASSETS |
11 059 |
11 512 |
4 |
11 985 |
12 494 |
13 016 |
| |
|
REPRESENTED
BY FUNDS EMPLOYED |
|
|
|
|
|
|
10 748 |
|
Accumulated Funds
|
11 059 |
11 512 |
4 |
11 985 |
12 494 |
13 016 |
10 748 |
|
TOTAL
FUNDS EMPLOYED |
11 059 |
11 512 |
4 |
11 985 |
12 494 |
13 016 |
ACTTAB Limited
Cashflow Statement
1998-99 |
|
|
1998-99 |
1999-00 |
|
2000-01 |
2001-02 |
2002-03 |
Budget |
|
|
Est.Outcome |
Budget |
Var |
Estimate |
Estimate |
Estimate |
$'000 |
|
|
$'000 |
$'000 |
% |
$'000 |
$'000 |
$'000 |
1 871 |
|
CASH AT
BEGINNING OF REPORTING PERIOD |
5 346 |
7 091 |
33 |
8 060 |
9 152 |
10 283 |
| |
|
CASH FLOWS
FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
| |
|
Receipts |
|
|
|
|
|
|
18 227 |
|
User Charges
|
19 304 |
19 402 |
1 |
20 230 |
21 252 |
22 312 |
145 |
|
Interest Received
|
145 |
170 |
17 |
187 |
206 |
211 |
1 983 |
|
Other Revenue
|
1 983 |
2 082 |
5 |
2 186 |
2 295 |
2 295 |
20 355 |
|
Operating
Receipts |
21 432 |
21 654 |
1 |
22 603 |
23 753 |
24 818 |
| |
|
Payments |
|
|
|
|
|
|
3 098 |
|
Related to Employees
|
3 098 |
3 230 |
4 |
3 363 |
3 469 |
3 557 |
5 070 |
|
Related to Administration
|
5 070 |
5 553 |
10 |
5 825 |
6 116 |
6 521 |
5 |
|
Finance Costs
|
5 |
6 |
20 |
5 |
3 |
3 |
8 723 |
|
Other
|
10 250 |
10 643 |
4 |
10 995 |
11 676 |
12 195 |
16 896 |
|
Operating
Payments |
18 423 |
19 432 |
5 |
20 188 |
21 264 |
22 276 |
3 459 |
|
NET CASH
INFLOW/ (OUTFLOW) FROM OPERATING ACTIVITIES |
3 009 |
2 222 |
-26 |
2 415 |
2 489 |
2 542 |
| |
|
CASH FLOWS
FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
| |
|
Receipts |
|
|
|
|
|
|
1 075 |
|
Proceeds from Sale of Property, Plant
& Equipment
|
1 075 |
0 |
-100 |
0 |
0 |
0 |
1 075 |
|
Investing
Receipts |
1 075 |
0 |
-100 |
0 |
0 |
0 |
| |
|
Payments |
|
|
|
|
|
|
1 939 |
|
Purchase of Property, Plant and
Equipment
|
1 939 |
800 |
-59 |
850 |
849 |
849 |
1 939 |
|
Investing
Payments |
1 939 |
800 |
-59 |
850 |
849 |
849 |
-864 |
|
NET CASH
INFLOW/ (OUTFLOW) FROM INVESTING ACTIVITIES |
-864 |
-800 |
7 |
-850 |
-849 |
-849 |
| |
|
CASH FLOWS
FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
| |
|
Payments |
|
|
|
|
|
|
400 |
|
Dividends to Government
|
400 |
453 |
13 |
473 |
509 |
522 |
400 |
|
Financing
Payments |
400 |
453 |
13 |
473 |
509 |
522 |
-400 |
|
NET CASH
INFLOW/ (OUTFLOW) FROM FINANCING ACTIVITIES |
-400 |
-453 |
-13 |
-473 |
-509 |
-522 |
2 195 |
|
NET
INCREASE/ (DECREASE) IN CASH HELD |
1 745 |
969 |
-44 |
1 092 |
1 131 |
1 171 |
4 066 |
|
CASH AT
THE END OF THE REPORTING PERIOD |
7 091 |
8 060 |
14 |
9 152 |
10 283 |
11 454 |
Notes to
the Budget Statements
Operating Statement
Significant variations are
as follows:
- user charges non-ACT Government: the
increase of $0.623m in 1999-2000 reflects marginal growth in gambling revenue related to
the indexation of sales;
- administrative expenses: the increase of
$0.506m in 1999-2000 is consistent with the growth in gambling revenue;
- other expenses: this largely represents
the licence fee paid to the Government and payments made to the ACT Racing Development
Fund. The licence fee will decrease by $0.551m in 1999-2000 due to a change in the
methodology used to calculate the licence fee under the Keno Licencing Agreement, from a
flat fee per year to a turnover based tax. This is partly offset by an increase of $0.480m
in the payments to ACT racing clubs due to the expected higher wagering turnover; and
- abnormal expense: the amount of $0.050m
in 1998-99 represents final legal and professional fees incurred for the Inquiry into
matters relating to contractual arrangements between ACTTAB and VITAB.
Statement of Financial
Position
Significant variations are
as follows:
- intangibles: the increase of $0.343m in
1998-99 from original budget represents the capitalised product establishment cost related
to Keno.
Top of
Page | Next | Previous |