ACTTAB Limited
 

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

 
  • Wagering

19 033

  • Other

2 082

  • Interest

170

Services Provided

 
  • Wagering and betting service

10 121

Disbursements

 
  • ACT racing industry

3 777

  • ACT Government

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