EX-99.1 3 exhibit99-1.htm PRESS RELEASE DATED AUGUST 27, 2009 Filed by sedaredgar.com - Net 1 UEPS Technologies Inc. - Exhibit 99.1

Exhibit 99.1

Net 1 UEPS Technologies, Inc. Announces 2009 Fourth Quarter and Year End Results

JOHANNESBURG, August 27, 2009 - Net1 UEPS Technologies, Inc. (“Net1” or the “Company”) (Nasdaq: UEPS; JSE: NT1) today announced results for the three months and year ended June 30, 2009. Revenue during 4Q 2009 was $61.6 million, a year over year decline of 1% in US dollars (“USD”) but an increase of 5% in constant currency. Earnings per share under US generally accepted accounting principles (“GAAP”) in 4Q 2009 was $0.33 versus $0.38 a year ago, a decline of 13% in USD and 8% in constant currency. 4Q 2009 fundamental earnings per share was $0.38 compared to $0.41 in the 4Q 2008, representing a decline of 7% in USD and 2% in constant currency.

Summary Financial Metrics

  Three months ended June 30,
      % change % change
  2009 2008 in USD in ZAR
(All figures in USD ‘000s except per share data)        
Revenue 61,621 62,231 (1)% 5%
GAAP net income 18,216 21,482 (15)% (10)%
Fundamental net income (1) 20,967 23,423 (10)% (5)%
GAAP earnings per share ($) 0.33 0.38 (13)% (8)%
Fundamental earnings per share ($) (1) 0.38 0.41 (7)% (2)%
Fully diluted shares outstanding (‘000’s) 54,993 57,612 (5)%  
Average period USD/ ZAR exchange rate 8.26 7.80 6%  

  Year ended June 30,
      % change % change
  2009 2008 in USD in ZAR
(All figures in USD ‘000s except per share data)        
Revenue 246,822 254,056 -3% 19%
GAAP net income 86,601 86,695 0% 22%
Fundamental net income (1) 82,504 88,821 -7% 14%
GAAP earnings per share ($) 1.55 1.52 2% 25%
Fundamental earnings per share ($) (1) 1.47 1.55 -5% 16%
Fully diluted shares outstanding (‘000’s) 56,140 57,635 -3%  
Average period USD/ ZAR exchange rate 8.94 7.29 23%  

(1) Fundamental net income and earnings per share is GAAP net income and earnings per share excluding the amortization of acquisition-related intangible assets, net of deferred taxes, and stock-based compensation charges. In addition, the effects of the change in the Company’s fully distributed tax rate from 35.45% to 34.55% in fiscal 2009 (and from 36.89% to 35.45% in fiscal 2008), JSE listing costs, a bank facility fee, an impairment of goodwill, the profit on sale of the Company’s traditional microlending business and a foreign exchange gain, net of tax, related to a short-term investment, are excluded in calculating fundamental net income and earnings per share.

The following factors had significant impact on the comparability of our 2009 fourth quarter results to last year:

  • Reporting currency fluctuations: the South African Rand (“ZAR”), which is the Company’s functional currency, depreciated 9% against the USD, the Company’s reporting currency, based on the average exchange rates during the fourth quarter of 2009 compared to last year, which adversely affected reported revenue and net income;
  • Tax comparison: Fourth quarter 2008 results were favorably impacted by a reduction in the Company’s fully- distributed tax rate, which became effective in the third quarter of 2008.

  • Additional revenues from BGS acquisition seasonal impact: 2009 includes $5.8 million in revenue with minimal operating income contribution from BGS, which the Company did not own during fiscal 2008. In fiscal 2009, the majority of BGS’ earnings were generated during the second quarter;
  • BGS intangible amortization: Fourth quarter 2009 includes $2.3 million intangible amortization expense related to the BGS acquisition;
  • Ghana implementation in 2008: Fourth quarter 2008 results were favorably impacted by $5.0 million in revenue which the Company recorded from the implementation phase of its UEPS technology in Ghana; and
  • Stock-based compensation: The Company recorded a higher stock-based compensation charge in fourth quarter 2009 compared to the prior year.

Comments and Outlook

“Our results demonstrate the strength of our business model and the power of our technology, allowing us to take advantage of the difficult global economic environment,” said Dr. Serge Belamant, Chairman and Chief Executive Officer of Net1. “Despite our fourth quarter results being adversely impacted by the timing differences between our new pricing structure with SASSA, which was effective April 1, 2009, and the elimination of our pre-funding requirements effective May 1, 2009, we managed to grow our transaction-based activities while maintaining margins, and we remain an integral social welfare distribution supplier to the South African government. We are well-positioned to continue expanding the number of people using our technology and the breadth of services we provide in South Africa as well as other global markets. I remain confident that we will continue to deliver sustainable growth for all of our stake holders,” he concluded.

“For fiscal year 2010, we expect to achieve constant currency fundamental earnings per share growth of at least 20%,” said Herman Kotze, Chief Financial Officer of Net1. “While our South African pension and welfare business should generate modest growth, given our new contract with SASSA, we expect EasyPay, and new country implementations to be more meaningful contributors to earnings growth in fiscal 2010,” he concluded.

Results of operations

Net1’s frequently asked questions will be posted on the Company’s website (www.net1.com).

     Transaction-based activities

Transaction-based activities revenue was $39.2 million, up 3% from 4Q 2008 in US dollars and 9% higher on a constant currency basis. Pension and welfare revenue was modestly lower due to the Company’s re-negotiated contract with SASSA which took effect April 1, 2009, but this reduction was offset by continued growth at EasyPay and the merchant processing business. Operating margin for the Transaction-based activities segment was 58%, similar to 4Q 2008. Excluding amortization of intangibles for EasyPay, segment operating margin was 60% in 4Q 2009.

     Smart card accounts

Smart card account revenue of $7.6 million declined 10% year-over-year in US Dollars and 4% on a constant currency basis. Operating margin for the segment remained consistent at 45%.

     Financial services

Financial services revenue of $0.9 million, was down 56% from 4Q 2008 in US Dollars and 53% lower on a constant currency basis, principally due to the divestiture of the Company’s traditional microlending business in 3Q 2009. Operating margin for the segment however, improved significantly to 32% from 27% in 4Q 2008 as a result of the sale of this low-margin business.

     Hardware and software

Hardware and software revenue of $13.9 million increased 1% year-over-year in US Dollars and 7% on a constant currency basis. The increase was due primarily to revenue contributions by BGS of $5.8 million in 4Q 2009, which was partially offset by lower contractual revenue from the Company’s Ghana contract. Operating loss for the segment was 20% in 4Q 2009 compared to an operating margin of 15% in the year ago quarter, due to high margin sales to Ghana in the prior year and high intangible asset amortization related to the BGS acquisition. Excluding amortization of all intangibles, segment operating margin was 3%.


     Cash flow and liquidity

At June 30, 2009, the Company had cash and equivalents of $221 million, up from $121 million at March 31, 2009. For 4Q 2009 and fiscal 2009, the Company generated operating cash flow of $88.8 million and $106.8 million, compared to $29 million and $119 million in 4Q 2008 and fiscal 2008, respectively.

Share Repurchase Program and Repurchase of Brait Shares

During fiscal 2009, the Company repurchased approximately $41 million in stock out of its $50 million authorization, including $16 million in 4Q 2009. In addition, after the close of the 2009 fiscal year, the Company repurchased all Company shares held by Brait SA and its investment affiliates for ZAR 105.98 ($13.50) per share, for an aggregate repurchase price of ZAR 977 million, or $124.5 million. The buyback of Brait’s 9,221,526 shares represented 16.9% of the Company’s then outstanding shares.

Use of Non-GAAP Measures

US securities laws require that when we publish any non-GAAP measures, we disclose the reason for using the non-GAAP measure and provide reconciliation to the directly comparable GAAP measure. The presentation of fundamental net income and fundamental earnings per share and headline earnings per share are non-GAAP measures.

     Fundamental net income and fundamental earnings per share

Under GAAP, the Company is required to fair value all intangible assets on the date of the acquisition and amortize these intangible assets over their expected useful lives. In addition, under GAAP, the Company is required to measure the fair value of options and other stock-based awards, and recognize a stock-based compensation charge over the requisite service period. The Company’s GAAP net income and earnings per share for the three months and year ended June 30, 2009 and 2008, include amortization of intangibles and stock-based compensation, as well as JSE listing costs, a bank facility fee, an impairment of goodwill, the profit on sale of the Company’s traditional microlending business and a foreign exchange gain, net of tax, related to a short-term investment. Finally, the effect of the change in the fully distributed tax rate from 35.45% to 34.55% in July 2008 is included in the net income and earnings per share for the year ended June 30, 2009 and the effect of the change in the fully distributed tax rate from 36.89% to 35.45% in January 2008 is included in the Company’s net income and earnings per share for the year ended June 30, 2008. The Company excludes all of the above- mentioned amounts when calculating fundamental net income and earnings per share, because management believes that these adjustments enhance its own evaluation, as well as an investor’s understanding, of the Company’s financial performance. Attachment B presents the reconciliation between GAAP and fundamental net income and earnings per share.

     Headline earnings per share (“HEPS”)

The inclusion of HEPS in this press release is a requirement of our listing on the JSE. HEPS basic and diluted is calculated using net income which has been determined based on US GAAP. Accordingly, this may differ to the headline earnings per share calculation of other companies listed on the JSE as these companies may report their financial results under a different financial reporting framework, including but not limited to, International Financial Reporting Standards. HEPS basic and diluted is calculated as GAAP net income adjusted for the impairment of goodwill, the profit on the sale of the Company’s traditional microlending business and loss (profit) on sale of property, plant and equipment, net of related tax effects. Attachment C presents the reconciliation between our net income used to calculate earnings per share basic and diluted and HEPS basic and diluted.

Conference Call

Net1 will host a conference call to review fourth quarter results on August 28, 2009, at 8:00 a.m. Eastern Time. To participate in the call, dial 1-800-860-2442 (US only), 1-866-519-5086 (Canada only), 0-800-917-7042 (UK only) or 0-800-200-648 (South Africa only) five minutes prior to the start of the call. Callers should request “Net1 call” upon dial-in. The call will also be webcast on the Net1 homepage, www.net1.com. Please click on the webcast link at least 10 minutes prior to the call. A webcast of the call will be available for replay on the Net1 website through September 18, 2009.


About Net1 (www.net1.com)

Net1 provides its universal electronic payment system, or UEPS, as an alternative payment system for the unbanked and under-banked populations of developing economies. Our market leading system enables the estimated four billion people who generally have limited or no access to a bank account, to enter affordably into electronic transactions with each other, government agencies, employers, merchants and other financial service providers. Our universal electronic payment system, or UEPS, uses smart cards that operate in real-time but offline, unlike traditional payment systems offered by major banking institutions that require immediate access through a communications network to a centralized computer. This offline capability means that users of the Net1 system can enter into transactions at any time with other card holders even in the most remote areas so long as a portable offline smart card reader is available. In addition to payments and purchases, UEPS can be used for banking, healthcare management, international money transfers, voting and identification.

The Company also focuses on the development and provision of secure transaction technology, solutions and services. The Company’s core competencies around secure online transaction processing, cryptography and integrated circuit card (chip/smart card) technologies are principally applied to electronic commerce transactions in the telecommunications, banking, retail, energy and utilities market sectors. Additionally, through our majority-owned subsidiary, BGS Smartcard System AG (“BGS”) based in Austria, the Company implements, develops and integrates smart card-based offline and online financial transaction systems in cooperation with banks, enterprises and government authorities in Russia and the other members of the Commonwealth of Independent States.

Net1 has a primary listing on the Nasdaq and a secondary listing on the JSE Limited.

Forward-Looking Statements

This announcement contains forward-looking statements that involve known and unknown risks and uncertainties. A discussion of various factors that cause the Company’s actual results, levels of activity, performance or achievements to differ materially from those expressed in such forward-looking statements are included in the Company’s filings with the Securities and Exchange Commission. The Company undertakes no obligation to revise any of these statements to reflect future circumstances or the occurrence of unanticipated events.

Investor Relations Contact:
Dhruv Chopra
Vice President of Investor Relations
Phone: +1-212-626-6675
Email: dchopra@net1.com


NET 1 UEPS TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
for the years ended June 30, 2009 and 2008

    Three months ended     Year ended  
    June 30,     June 30,  
    2009     2008     2009     2008  
    (In thousands, except per share data)     (In thousands, except per share data)  
             
REVENUE $  61,621   $  62,231   $  246,822   $  254,056  
EXPENSE                        
     Cost of goods sold, IT processing, servicing and                        
     support   18,455     15,653     70,091     67,486  
     Selling, general and administration   16,752     16,447     64,833     65,362  
     Depreciation and amortization   5,132     2,527     17,082     10,822  
PROFIT ON SALE OF MICROLENDING                        
BUSINESS   1,197     -     455     -  
IMPAIRMENT OF GOODWILL   -     -     1,836     -  
OPERATING INCOME   22,479     27,604     93,435     110,386  
FOREIGN EXCHANGE GAIN RELATED TO                        
SHORT-TERM INVESTMENT   -     -     26,657     -  
INTEREST INCOME, net   3,238     4,870     10,828     15,722  
INCOME BEFORE INCOME TAXES   25,717     32,474     130,920     126,108  
INCOME TAX EXPENSE   7,300     11,376     42,744     39,192  
NET INCOME FROM CONTINUING OPERATIONS                        
BEFORE MINORITY INTEREST AND LOSS FROM                        
EQUITY-ACCOUNTED INVESTMENTS   18,417     21,098     88,176     86,916  
MINORITY INTEREST   124     (619 )   701     (815 )
LOSS FROM EQUITY-ACCOUNTED                        
INVESTMENTS   (77 )   (235 )   (874 )   (1,036 )
NET INCOME $  18,216   $  21,482   $  86,601   $  86,695  
Net income per share                        
     Basic earnings, in cents – common stock and linked                        
     units   33.2     37.5     1.55     1.52  
     Diluted earnings, in cents – common stock and                        
     linked units   33.1     37.3     1.54     1.50  


NET 1 UEPS TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
as of June 30, 2009 and 2008

    2009     2008  
    (In thousands, except share data)  
ASSETS            
CURRENT ASSETS            
               Cash and cash equivalents $  220,786   $  272,475  
               Pre-funded social welfare grants receivable   4,930     35,434  
               Accounts receivable, net   42,475     21,797  
               Finance loans receivable, net   2,563     4,301  
               Deferred expenditure on smart cards   8     78  
               Inventory   7,250     6,052  
               Deferred income taxes   12,282     5,597  
                    Total current assets   290,294     345,734  
OTHER LONG-TERM ASSETS, including available for sale securities   7,147     207  
PROPERTY, PLANT AND EQUIPMENT, net   7,376     6,291  
EQUITY-ACCOUNTED INVESTMENTS   2,583     2,685  
GOODWILL   116,197     76,938  
INTANGIBLE ASSETS, net   75,890     22,216  
TOTAL ASSETS   499,487     454,071  
LIABILITIES            
CURRENT LIABILITIES            
               Bank overdraft   -     -  
               Accounts payable   5,481     4,909  
               Other payables   61,454     57,432  
               Income taxes payable   10,874     14,162  
    Total current liabilities   77,809     76,503  
DEFERRED INCOME TAXES   41,737     33,474  
INTEREST BEARING LIABILITIES – outside shareholders loans   4,185     3,766  
COMMITMENTS AND CONTINGENCIES   -     -  
TOTAL LIABILITIES   123,731     113,743  
MINORITY INTERESTS   2,539     -  
SHAREHOLDERS’ EQUITY            
COMMON STOCK            
               Authorized shares: 200,000,000 with $0.001 par value;            
               Issued and outstanding shares: 2009: 58,434,003; 2008: 53,423,552   59     52  
SPECIAL CONVERTIBLE PREFERRED STOCK            
               Authorized shares: 50,000,000 with $0.001 par value;            
               Issued and outstanding shares: 2009: -; 2008: 4,882,429   -     5  
B CLASS PREFERENCE SHARES            
               Authorized shares: 330,000,000 with $0.001 par value;            
               Issued and outstanding shares (net of shares held by the Company): 2009: -;            
               2008: 35,975,818   -     6  
ADDITIONAL PAID-IN CAPITAL   126,914     119,283  
TREASURY SHARES, AT COST: 2009: 3,927,516; 2008: 306,269   (48,637 )   (7,950 )
ACCUMULATED OTHER COMPREHENSIVE LOSS   (58,472 )   (37,820 )
RETAINED EARNINGS   353,353     266,752  
TOTAL SHAREHOLDERS’ EQUITY   373,217     340,328  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $  499,487   $  454,071  


NET 1 UEPS TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
for the years ended June 30, 2009 and 2008

    2009     2008  
    (In thousands)  
Cash flows from operating activities            
Net income $  86,601   $  86,695  
Adjustments to reconcile net income to net cash provided by operating activities:            
     Depreciation and amortization   17,082     10,822  
     Loss (earnings) from equity-accounted investments   874     1,036  
     Fair value adjustment   (4,402 )   (269 )
     Interest payable   425     434  
     Facility fee amortized   1,100     -  
     Loss (Profit) on disposal of property, plant and equipment   85     (110 )
     Loss on disposal of equity-accounted investment   -     -  
     Profit on disposal of business   (455 )   -  
     Minority interest   701     (815 )
     Stock compensation charge, net of forfeitures   5,026     3,971  
     Impairment of goodwill   1,836     -  
     Decrease (Increase) in accounts receivable, pre-funded social welfare            
     grants receivable and finance loans receivable   14,639     (9,983 )
     Decrease in deferred expenditure on smart cards   50     416  
     Increase in inventory   (81 )   (1,138 )
     (Decrease) Increase in accounts payable and other payables   (8,788 )   24,353  
     (Decrease) Increase in taxes payable   (3,339 )   1,369  
     (Decrease) Increase in deferred taxes   (4,586 )   1,979  
         Net cash provided by operating activities   106,768     118,760  
Cash flows from investing activities            
Capital expenditures   (4,770 )   (3,563 )
Proceeds from disposal of property, plant and equipment   159     160  
Acquisition of available for sale securities   (3,422 )   -  
Proceeds from disposal of equity-accounted investment   -     -  
Long-term receivables and loan to equity-accounted investment repaid   -     -  
Acquisition of BGS, net of cash acquired   (97,992 )   -  
Acquisition of RMT, net of cash acquired   (1,381 )   -  
Acquisition of Prism Holdings Limited and remaining 25.1% of EasyPay, net of            
cash acquired   -     -  
Acquisition of and advance of loans to equity-accounted investments   (450 )   (500 )
         Net cash used in investing activities   (107,856 )   (3,903 )
Cash flows from financing activities            
Proceeds from issue of common stock   271     2,845  
Acquisition of treasury stock (Note 18)   (39,412 )   -  
Proceeds from short-term loan facility   110,000        
Repayment of short-term loan facility   (110,000 )      
Payment of facility fee   (1,100 )      
Proceeds from bank overdraft   2,843     1,462  
Repayment of bank overdraft   (2,850 )   (1,443 )
Proceeds from interest bearing liabilities   -     -  
         Net cash (used in) provided by financing activities   (40,248 )   2,864  
Effect of exchange rate changes on cash   (10,353 )   (16,973 )
Net (decrease) increase in cash and cash equivalents   (51,689 )   100,748  
Cash and cash equivalents – beginning of year   272,475     171,727  
Cash and cash equivalents at end of year $  220,786   $  272,475  


Net 1 UEPS Technologies, Inc.

Attachment A

Operating segment revenue, operating income and operating margin for the three months ended June 30, 2009 and 2008:

Three months ended June 30, 2009 and 2008

    Q4 ‘09     Q4 ‘08     Change  
                      In Constant  
Key segmental data, in ’000, except margins   USD     USD     In USD     Currency(1)  
   Revenue:                        
         Transaction-based activities   39,240     38,035     3 %   9 %
         Smart card accounts   7,619     8,445     (10 )%   (4 )%
         Financial services   859     1,934     (56 )%   (53 )%
         Hardware, software and related                        
         technology sales   13,903     13,817     1 %   7 %
             Total consolidated revenue   61,621     62,231     (1 )%   5 %
                         
   Consolidated operating income (loss):                        
         Transaction-based activities   22,580     21,912     3 %   9 %
         Smart card accounts   3,463     3,840     (10 )%   (5 )%
         Financial services   1,470     524     181 %   197 %
         Hardware, software and related                        
         technology sales   (2,731 )   2,123     (229 )%   (236 )%
         Corporate/ Eliminations   (2,303 )   (795 )   190 %   207 %
             Total operating income   22,479     27,604     (19 )%   (14 )%
                         
Operating income margin (%)                        
         Transaction-based activities   58 %   58 %            
         Smart card accounts   45 %   45 %            
         Financial services   171 %   27 %            
         Hardware, software and related                        
         technology sales   (20 )%   15 %            
         Overall operating margin   36 %   44 %            

(1) – This information shows what the change in these items would have been if the USD/ ZAR exchange rate that prevailed during the fourth quarter of fiscal 2009 also prevailed during the fourth quarter of fiscal 2008.


Operating segment revenue, operating income and operating margin for the year ended June 30, 2009 and 2008:

Year ended June 30, 2009 and 2008

    2009     2008 Change
                      In Constant  
Key segmental data, in ’000, except margins   USD     USD     In USD     Currency(1)  
   Revenue:                        
         Transaction-based activities   148,399     153,444     (3)%     19%  
         Smart card accounts   29,576     35,914     (18)%     1%  
         Financial services   5,430     8,251     (34)%     (19)%  
         Hardware, software and related                        
         technology sales   63,417     56,447     12%     38%  
             Total consolidated revenue   246,822     254,056     (3)%     19%  
                         
   Consolidated operating income (loss):                        
         Transaction-based activities   83,509     84,229     (1)%     22%  
         Smart card accounts   13,442     16,325     (18)%     1%  
         Financial services   (34)     1,935     (102)%     (102)%  
         Hardware, software and related                        
         technology sales   5,498     11,708     (53)%     (42)%  
         Corporate/ Eliminations   (8,980)     (3,811)     136%     189%  
             Total operating income   93,435     110,386     (15)%     4%  
                         
   Operating income margin (%)                        
         Transaction-based activities   56%     55%              
         Smart card accounts   45%     45%              
         Financial services   (1)%     23%              
         Hardware, software and related                        
         technology sales   9%     21%              
         Overall operating margin   38%     43%              

(1) – This information shows what the change in these items would have been if the USD/ ZAR exchange rate that prevailed during fiscal 2009 also prevailed during fiscal 2008.


Net 1 UEPS Technologies, Inc.

Attachment B

Reconciliation of GAAP net income to fundamental net income:

Three months ended June 30, 2009 and 2008

    Net Income     EPS, basic     Net Income     EPS, basic  
    (USD ’000)   (USD cents)     (ZAR ’000)   (ZAR cents)  
    2009     2008     2009     2008     2009     2008     2009     2008  
                                                 
GAAP   18,216     21,482     33     38     150,414     167,551     274     293  
                                                 
Amortization of intangible                                                
assets(1)   2,857     830                 23,592     6,476              
       Customer relationships   3,089     337                 25,506     2,630              
       Software and unpatented                                                
       Technology   804     852                 6,642     6,642              
       Trademarks   82     87                 679     679              
       Deferred tax benefit   (1,118 )   (446 )               (9,235 )   (3,475 )            
Stock-based charge(2)   1,158     1,111                 9,562     8,665              
Profit on sale of microlending                                                
business   (1,197 )   -                 (9,884 )   -              
Change in tax rate (3)   (67 )   -                 (553 )   -              
                                                 
Fundamental   20,967     23,423     38     41     173,131     182,692     316     319  

(1) Amortization of acquisition related intangibles, net of deferred tax benefit:
(2) Includes stock-based compensation charges.
(3) Represents the effect of the change in United States tax rate from 34% to 35% during the fourth quarter of fiscal 2009.


Twelve months ended June 30, 2009 and 2008

    Net Income     EPS, basic     Net income     EPS, basic  
    (USD’000)   (USD cents)     (ZAR’000)   (ZAR cents)  
    2009     2008     2009     2008     2009     2008     2009     2008  
                                                 
GAAP   86,601     86,695     155     152     774,187     632,050     1,384     1,106  
                                                 
Amortization of intangible                                                
assets(1)   8,871     3,552                 79,314     25,902              
           Customer relationships   9,110     1,443                 81,450     10,520              
           Software and unpatented                                                
           technology   2,972     3,644                 26,569     26,569              
           Trademarks   304     372                 2,715     2,715              
           Deferred tax benefit   (3,515 )   (1,907 )               (31,420 )   (13,902 )            
Stock-based charge(2)   5,026     3,971                 44,931     28,951              
JSE listing costs   495     -                 4,425     -              
Facility fee   1,100     -                 9,834     -              
Foreign exchange gain related                                                
to a short-term investment, net                                                
of tax of $6,028   (17,447 )   -                 (155,971 )   -              
Profit on sale of microlending                                                
business   (455 )   -                 (4,068 )   -              
Impairment of goodwill   1,836     -                 16,413     -              
Change in tax rate (3)   (3,523 )   (5,397 )               (31,493 )   (38,484 )            
                                                 
   Fundamental   82,504     88,821     147     155     737,572     648,419     1,318     1,134  

(1) Amortization of Prism, EasyPay and BGS intangibles, net of deferred tax benefit:
(2) Includes stock-based compensation charges.
(3) Represents the effect of the change in the fully distributed tax rate from 35.45% to 34.55% in fiscal 2009 and 36.89% to 35.45% during fiscal 2008.


Net 1 UEPS Technologies, Inc.

Attachment C

Reconciliation of net income used to calculate earnings per share basic and diluted and headline earnings per share and diluted:

Three months ended June 30, 2009 and 2008

    2009     2008  
Net income (USD’000)   18,216     21,482  
Adjustments:            
   Profit on sale of microlending business   (1,197 )   -  
   Loss (Profit) on sale of property, plant and equipment (USD’000)   76     (1 )
   Tax effects on above (USD’000)   (26 )   -  
             
Net income used to calculate headline earnings (USD’000)   17,069     21,481  
             
Weighted average number of shares used to calculate net income per share            
basic earnings and headline earnings per share basic earnings (‘000)   54,800     57,237  
             
Weighted average number of shares used to calculate net income per share            
diluted earnings and headline earnings per share diluted earnings (‘000)   54,993     57,612  
             
Headline earnings per share:            
   Basic earnings – common stock and linked units, in US cents   31     38  
   Diluted earnings – common stock and linked units, in US cents   31     37  

Year ended June 30, 2009 and 2008

    2009     2008  
Net income (USD’000)   86,601     86,695  
Adjustments:            
   Profit on sale of microlending business   (455 )   -  
   Impairment of goodwill   1,836     -  
   Loss (Profit) on sale of property, plant and equipment (USD’000)   85     (110 )
   Tax effects on above (USD’000)   (29 )   39  
             
Net income used to calculate headline earnings (USD’000)   88,038     86,624  
             
Weighted average number of shares used to calculate net income per share            
basic earnings and headline earnings per share basic earnings (‘000)   55,953     57,156  
             
Weighted average number of shares used to calculate net income per share            
diluted earnings and headline earnings per share diluted earnings (‘000)   56,140     57,635  
             
Headline earnings per share:            
   Basic earnings – common stock and linked units, in US cents   157     152  
   Diluted earnings – common stock and linked units, in US cents   157     150