PIK	Feb 2009	Feb 2008	Feb 2007
	12 months	12 months	12 months
	R Millions	R Millions	R Millions
Turnover	49 862.1	45 380.7	39 337.1
Cash Flow from Earnings	1 553.6	1 429.9	1 240.9
Operating Profit	1 585.7	1 491.2	1 288.4
Pre Tax Profit	1 550.1	1 460.9	1 280.7
Attributable Earnings (incl Headline Earnings)	982.1	903.3	777.1
EPS (c) - Diluted - Headline Earnings as Calc'd	206.5c	189.2c	160.8c
EPS (c) - Headline Earnings as Published	208.2c	198.8c	170.4c
DPS (c) - Normal dividends	170.00c	149.10c	134.25c
Interest Cover	15.4	19.4	27.0
Tax Notes : Tax Rate as published	32.7%	36.6%	43.9%
Dividend Cover incl Headline Earnings	1.2	1.3	1.3
Shareholders' Funds	803.9	432.6	149.9
Total Serviced Debt	716.4	717.7	233.4
Total Assets	9 684.2	8 302.7	6 927.5
Fixed Assets-Tangible	3 142.8	2 964.2	2 707.7
Investments	0.2	0.2	9.3
Cash & Equivalent	1 072.8	663.2	709.1
Cash Flow : Net Capital Expenditure	841.7	822.5	1 102.8
Commitments : Capital	1 448.4	1 283.8	1 174.8
Shareholders' Funds / Total Assets (incl reval) %	8.3%	5.2%	2.2%
Serviced Debt / Shareholders' Funds (incl reval)%	89.1%	165.9%	155.7%
Return on Ave Capital Employed % (incl reval)	82.6%	105.4%	128.2%
Return on Ave Total Assets % (incl reval)	18.4%	20.2%	20.8%
Operating Profit / Turnover % (incl reval depr)	3.2%	3.3%	3.3%
Cash from Earnings / Serviced Debt %	244.2%	221.2%	563.5%
NAV (c) - Book Value with Investments at Market	178.5c	113.8c	61.9c
Return on Ave Equity % (incl reval and Eq Acc)	132.7%	205.9%	292.4%