* Your assessment is very important for improving the workof artificial intelligence, which forms the content of this project
Download New Frontier - listing - Business Plan (00142711
International investment agreement wikipedia , lookup
Systemic risk wikipedia , lookup
Negative gearing wikipedia , lookup
Land banking wikipedia , lookup
Securitization wikipedia , lookup
Private equity in the 2000s wikipedia , lookup
Private equity wikipedia , lookup
Business valuation wikipedia , lookup
Mark-to-market accounting wikipedia , lookup
Stock selection criterion wikipedia , lookup
Financial economics wikipedia , lookup
Global saving glut wikipedia , lookup
Private equity secondary market wikipedia , lookup
Private equity in the 1980s wikipedia , lookup
Modified Dietz method wikipedia , lookup
Financialization wikipedia , lookup
Early history of private equity wikipedia , lookup
Investment fund wikipedia , lookup
BUSINESS PLAN TREVO CAPITAL LTD (“TREVO” OR THE “COMPANY”) 23 November 2015 1 lelephone KPMG Advisory Services Ltd KPMG Centre 31, Cybercity Ebene Mauritius Fax BAN No. Website Our ref The Directors Trevo Capital I .td 3rd Floor, La Croisette Grand Baie +230 406 9999 +230 406 9988 C06010081 www .kprng.rnu HBB/ral/220915 13 November 20 15 Oear Sirs Report of the Independent Financial Advisor KPMU Advisory Services Ltd (''KPMG") was appointed by Trevo Capital Ltd {the " Company") to review the business plan prepared by the Company in the context of a listing on the Stock Exchange of Mauritius Ltd ('"SEM") in accordance with Chapter 18 of the Listing Rules. Scope of work Our scope and limitations are set out in our engagement letter to Trcvo Capital Lld. We have performed such specific procedures as we believe appropriate in the context of the objectives of the engagement. We emphasise that these procedures are limited in nature and the scope of the work to be pcrlom1cd is less than that for an audit of financial statements and cannot be relied upon to provide the same level of assurance as an audit. Key review considerations We have undertaken the following procedures in our review of the Company's busi ness plan: • Obtained an understand ing of the structure ofTrevo Capital I.td; • Read the <.:Ontcnls o f the Company' s business plan; • Reviewed the fin ancial forecasts for the period from 2015 to 2018 (the "Forecast Period") and the underl ying assum ptions; • Reviewed the process for the preparation o r the financia l forecasts; • Reviewed the reasonableness o f the material ass umptions in the financia l forecasts relating to revenue growth and margins; • Reviewed the sensitivity analysis on th e material assumptions to assess the risks of delivering the forecasts financial perlonnance; and • Held discussions with management of the Company on the contents of the business plan and the assumptions underlyi ng the financ ial forecasts. KPMG Adv1so1y Su1v11,."f:ts l td. a Maurmu11 i.1111i..cJ l1ilbd11v comp1mv and a rnembcn fiun of the KPMG n~tw-o1 lc ui nl(loµiunch;m rmtrnt>&t tirms atht1ated v.Mh KPM G luh.1m;,it1orn.1I C:ooperu11vo t"KPMG \ntemattooa1· i. ts Swiss enuw. Trevo Ct1pitt1l ltd Repurt ofthe /11depe11de11t Financial Advisor 13 November 2015 Conclusion Based on our review of the assumptions underlying the preparation of the business plan, we are of the view that the assumptions applied are reasonable under the c urrent circumstances. We are therefore of the view that the business plan prepared by Trcvo Capital Ltd demonstrates the viability of the business over the Forecast Period. On the basis of the indicative terms of the Preference s hares specified on pages 18 to 19 of the business plan and the interpretation in accordance with Internat ional Financial Reporting Standards ("IFRS"), the Preference shares have been classified and shown as Equity in the business plan of the Company. Our review is based on prevailing conditions and KPMG's view as at I2 November 2015. KPMG has not undertaken to nor shall KPMG be under any obligation to update this report or revise the information contained in this report for events or circumstances arising after the 12 November 2015 and this report or any information contained in this report shall not amount to any form of guarantee that KPMG have determined or predicted future events or circumstances. Limitations This engagement has not been performed by us in the capacity as a Licenced Auditor and does not constitute an audit or review, due diligence, or other assurance engagement or an agreedupon procedures engagement, performed in accordance with International Standards on Auditing (ISAs), International Standards o n Review Engagements (ISREs), International Standards on Assurance Engagements {ISAEs) or International Standards on Engagements to perform Agreed-upon Procedures regardi ng Financial Information . The realisation of the forecasts/projections prepared by the Company is dependent on the continuing validity of the assumptions on which they are based. The assumptions will need to be reviewed and revised to re nect such changes in trading patterns, cost structures or the direction of the business as they emerge. We accept no responsibility for the realisation of' the projections. Independence We confinn that we have no direct or indirect interest in the shares ofTrevo Capital Ltd. Yours faithfull y Huns Biltoo Partner 2 TABLE OF CONTENTS Page 1. 2. 3. 4. DEFINITIONS 4 EXECUTIVE SUMMARY 6 INTRODUCTION 7 1.1 About Us 7 1.2 Why Mauritius? 7 1.3 Listing on the SEM 7 1.4 Creation of value to shareholders 7 1.5 Local Service Providers 8 CORPORATE INFORMATION 9 2.1 Group Structure 9 2.2 Company’s Mission and Long Term Aims 10 2.3 Management Team 10 2.4 Company’s Historical Milestones 12 MARKET RESEARCH 13 3.1 Industry Description and Trends 13 3.2 Target Market 13 3.3 Opportunities/Threats/Challenges in the Industry 13 3.4 Competitors Profile and Competitive Advantage 14 BUSINESS STRATEGY 15 4.1 Current Objectives 15 4.2 Preference Shares 18 4.3 SWOT Analysis 19 4.4 Risk Factors and Risk Management 20 2 5. 6. 7. HISTORICAL FINANCIAL INFORMATION 23 5.1 Reporting 23 5.2 Statement of Comprehensive Income 23 5.3 Statement of Financial Position 24 5.4 Statement of Changes in Equity 24 5.5 Statement of Cash Flow 25 FINANCIAL FORECASTS AND ASSUMPTIONS 26 6.1 Financial Forecasts 26 6.2 General Assumptions 28 6.3 Specific Assumptions and Analysis 28 6.4 Scenario Analysis 30 FUNDING REQUIREMENTS 32 Annexure A Audited Financial Statement of the Company for the period ended 28 February 2015 33 Annexure B Detailed Projected Asset Allocation as at 31 December 2018 34 Annexure C Forward Sale Agreement 36 Annexure D Listed Portfolio 37 3 DEFINITIONS In this Business Plan, unless the context indicates otherwise, references to the singular include the plural and vice versa, words denoting one gender include the others, expressions denoting natural persons include juristic persons and associations of persons and vice versa, and the words in the first column have the meanings stated opposite them in the second column, as follows: “the Company” or “Trevo” Trevo Capital Ltd (formerly Arro ETF Management Limited), a company registered as a public limited company under the laws of Mauritius and holding a Category 1 Global Business License issued by the FSC; “directors” or “the board” or “board of directors” the directors of the Company as at the date of this Business Plan, further details of whom appear in Section 2.3 below; “Forward Sale Agreement” the Forward Sale Agreement entered into between the Company and Treemo, further details of which are contained in Section 4.1 and a signed copy of which is attached as Annexure C; “FSC” the Financial Services Commission of Mauritius; “GBL1” a category one Global Business Licence issued under the Financial Services Act 2007; “ISDA” International Swaps and Derivatives Association; “Listed Portfolio” the portfolio of shares in Steinhoff International Holdings Limited, listed on the JSE, to be purchased by the Company in terms of the Forward Sale Agreement, as detailed in Annexure D; “Mauritian Companies Act” the Mauritian Companies Act 2001 (Act 15 of 2001) as amended; “Mauritius” the Republic of Mauritius; “MUR” or “Rs” the Mauritian Rupee; “NACA” Nominal annual compounded annually; “NAD” or “N$” Namibian Dollars, the legal currency of Namibia; 4 “NSX” the Namibian Stock Exchange, which is licenced as an exchange in terms of the Stock Exchange Control Act 1 of 1985, as amended; “Preference Shares” the non-redeemable, non-participating preference shares in the stated capital of the Company denominated in ZAR; “SEM” the Stock Exchange of Mauritius Ltd established under the repealed Stock Exchange Act 1988 and now governed by the Securities Act 2005 of Mauritius; “SEM Official Market” the Official List of the SEM; “Treemo” Treemo (Pty) Ltd, a private company incorporated under the laws of South Africa; “USD” or “$” US Dollars, the legal currency of the United States; “ZAR” South African Rand, the legal currency of the Republic of South Africa; 5 EXECUTIVE SUMMARY Trevo, previously known as Arro ETF Management Limited, was incorporated in Mauritius on 9 November 2009 and its core business is related to strategic investments in a strategically selected group of assets. The Company has applied to be listed on the Stock Exchange of Mauritius under Chapter 18 of the Listing Rules, with a secondary listing on the Namibian Stock Exchange (NSX). The Company’s reason for listing is to raise capital in a regulated environment, to ensure transparency in terms of disclosure to shareholders and accountability for management actions. The Company has been dormant since incorporation and aims to raise capital during its listings on the SEM and NSX in order to fund its business activities. The Company intends to list 600,000 non-voting, non-redeemable preference shares denominated in ZAR, with a fixed dividend yield of 7%, with an equivalent value in USD of $600,000, on the SEM and 313,000,000 of the same class of preference shares, with a USD value of $313,000,000, to be dual listed on the NSX. The Company intends to raise additional sums of $50 million in 2017 and $50 million in 2018. The Company has entered into the Forward Sale Agreement with Treemo (Pty) Ltd, in terms of which it will acquire from Treemo the Listed Portfolio, valued at approximately the ZAR equivalent of $313 million, which purchase price will be settled either in cash or by the issue to Treemo of an equivalent number of preference shares. It is possible that the value of the Listed Portfolio may have increased or decreased by the time the Forward Sale Agreement is executed, and in such event, the capital raised and number of shares to be issued on the NSX will increase or decrease accordingly. Trevo will be led by a strong team of individuals with diverse experience, ranging from financial advisory and taxation to banking, and have a successful track record in business management and creating value for shareholders. Trevo’s medium term target is to grow its total gross assets to approximately $585 million for the period ended 31 December 2018. The assumptions underlying the forecasts are outlined in detail in Sections 6.2 and 6.3 below and are based on several factors, including dividends, unrealised gains, etc. The Company’s long-term objective is to establish a strategically selected global portfolio of assets that will consist of various listed and unlisted investment securities across a range of asset classes (including property). The intention is to carefully select a number of strategic holdings, as opposed to a portfolio approach. 6 1. INTRODUCTION 1.1 About Us Trevo, previously known as Arro ETF Management Limited, was incorporated in Mauritius as a Category 1 Global Business License company on 9 November 2009. The Company is seeking a primary listing on the SEM, with a secondary listing on the NSX, of 313,600,000 non-redeemable, non-participating preference shares denominated in ZAR. The Company’s long-term objective is to establish a strategically selected global selection of assets that will consist of various listed and unlisted investment securities across a range of asset classes (including property). 1.2 Why Mauritius? Mauritius has a conducive environment to stimulate private investment and growth, improving the competitiveness and productivity as well as ensuring sustainable development for its economy, its people and the environment. Mauritius stands as a first choice location for the incorporation of the Company, through its geographical, cultural, economic and fiscal point of view, in order to excel throughout the Indian Ocean region. Mauritius is well-renowned for its business friendly environment and its investor-friendly laws and is one of the reasons the Company is seeking a listing in Mauritius is to take advantage of this. 1.3 Listing on the SEM It is envisaged that a listing on the SEM will facilitate greater and more flexible access to the global markets and the targeted investors for the execution of the Company’s long-term strategic plan. 1.4 Creation of value to shareholders The Company will issue Preference Shares to select international shareholders. These Preference Shares will earn an annual fixed dividend yield of 7.00%, quoted as a NACA rate, and calculated on an actual/365 basis, payable at the discretion of the directors. 7 1.5 Local service providers Company secretary and company administrator Legal advisor as to Mauritian law Osiris Corporate Solutions (Mauritius) Limited 3rd Floor, La Croisette Grand Baie Mauritius C&A Law Suite 1005, Level 1 Alexander House 35 Cybercity Ebene, 72201 Mauritius SEM authorised representative and listing sponsor Auditors Capital Markets Brokers Ltd Ground Floor, Alexander House 35 Cybercity Ebene, 72201 Mauritius KPMG KPMG Centre 31 Cybercity Ebene, 72201 Mauritius Independent Financial Advisor Registrar and Transfer Agent (Mauritius) KPMG Advisory Services Ltd KPMG Centre 31 Cybercity Ebene, 72201 Mauritius Mauritius Computing Services Ltd 18 Edith Cavell Street Port Louis Mauritius 8 2. CORPORATE INFORMATION 2.1 Company Structure Company Structure before SEM listing Osiris Corporate Solutions (Mauritius) Ltd as trustee of Trevo Holdings Trust (“the Trust”) is a 100% ordinary and preference shareholder of the Company. The Trust was established in terms of the laws of the British Virgin Islands on 7 September 2015. The beneficial owner of the Trust is Miles Walton. The Company’s structure, following listing, will be as follows: Osiris Corporate Solutions (Mauritius) Ltd as trustee of Trevo Holdings Trust (British Virgin Islands) (Beneficial owner: Miles Walton) 100% Ordinary Shareholder 100% Preference Shareholder Trevo Capital Ltd (Mauritius) Listed Portfolio Activities of Trevo In order to provide value to its investors, the Company will first establish a strategically selected global portfolio of strategic investments in order to facilitate capital growth and, once established, will thereafter consider additional long-term investments. The Companies principal activities will thus consist of the following: Raise funding from the listing on the SEM and NSX; On listing on the NSX, the Company will hold a significant stake in the Listed Portfolio, a blue-chip, internationally listed Company, with the intention to sell down this stake relatively quickly; Manage its investments in order to achieve high capital growth and investment income; Seek investment from a number of select international investors, of which the Company has already received interest; and Consider additional feasible, long-term investment opportunities, preferably in the retail and property sectors. 9 The Company is committed to increasing its asset base progressively to provide value to its shareholders and will continue to evaluate potential opportunities consistent with its objective and strategy. 2.2 Company’s Mission and Aims In order to meet the Company’s long-term objective, it will be the Company’s initial aim to accumulate financial resources. The Company is aiming to have gross assets to the value of $585 million for the period ended 31 December 2018. 2.3 Management Team Board of Directors The Board of the Company will be responsible for the management of the Company and strategic decision making and implementation. All decisions in connection with investments, including without limitation approving acquisitions, financings and dispositions of investments and effecting transactions will be taken and implemented by the Company. The Board will ensure that each member has the requisite advisory and management experience and expertise. Following on the successful listings on the SEM and NSX and the sell down of the Company’s existing positions, the management team will be strengthened by bringing onto the board individuals with significant international retail experience. In this way, the Company will have the capital and expertise to pursue its strategy, to achieve significant value enhancement for the Company. The Board includes the following directors: Roshan Nathoo (executive director) Mr Nathoo has been working in the financial services industry in Mauritius for more than 20 years. Roshan is the Managing Director of Globefin Management Services. He was the Managing Director of Standard Bank Trust (Mauritius) for 4 years from 2002 to 2006. During that time, he contributed to making Mauritius a hub for the Standard Bank Group for businesses from South Africa, Sub-Sahara Africa Region as well as from the Middle East. He was also the Chief Operating Officer of the Standard Bank Group in Mauritius (which comprised both Banking operations as well as Corporate and Fiduciary Services operations) from 2006 to 2008 with specific responsibility for Banking Operations, IT, Treasury Back Office and Trade Services. He was formerly a senior manager at the representative office of Arthur Anderson in Mauritius where he worked for 8 years from 1994 to 2002 in the Offshore Business Department. He was responsible for a portfolio of clients with primary interest in the Emerging Markets of India, China, South East Asia and South Africa. Mr Nathoo is a Fellow of the Association of Chartered Certified Accountants (UK), a member of the Chartered Institute of Management Accountants (UK) and a member of the Society of Trust and Estate Practitioners (UK). Ajay Kumar Jeetoo (executive director) Mr Jeeto heads the Trusts Administration section within Globefin Management Services Ltd. He has over twelve years of experience in the Corporate, Trust and Fund industry and brings with him a wealth of experience and skills. His last position was that of Head of a Trust and Corporate Services team at a major bank in Mauritius. He holds a BSc (Hons) in Economics and Finance, is a member of the Institute of 10 Chartered Secretaries and Administrators (ICSA) and a member of the Society of Trust and Estate Practitioners (STEP). Daniel Romburgh (non-executive director) Mr Romburgh has vast experience as an executive of fund advisories and in the administration of investment funds. He has been Head of Operations at Drake Fund Advisors (SA) (Pty) Ltd. He was previously a director of Caledonian Fund Services (South Africa) (Pty) Ltd. His responsibilities included internal and outward management of an international fund administration and accounting service provider. He was previously appointed as accounts manager at Beacon Fund Administrators (Pty) Ltd. Peter Todd (non-executive director) Mr Todd qualified as an attorney and then became a senior tax manager at Arthur Anderson and Associates in Johannesburg. He joined TWS Rubin Ferguson in 1993 as a tax partner and was instrumental in listing several companies on the JSE. Mr Todd’s practice was very focused on the property industry in South Africa and TWS had most of the major property companies as clients including, Stocks and Stocks, RPP, Abland, Edge Properties Ltd and Concor Ltd. The practice consulted on property structuring and raising finance for property developments. In 2000, Mr Todd set up Osiris International Trustees Limited in the BVI to provide international trust and corporate administrative services to global clients, as well as Drake Fund Advisors which sets up and administers hedge funds in the BVI and Cayman Islands. Mr Todd was involved as a director from inception with the creation of Ciref Ltd. Ciref went on to list on AIM and later reversed into Wichford Ltd on the main board of the LSE. Mr Todd was also general manager of Corovest Fund Managers the investment manager of Redefine. Mr Todd remained a non-executive director of Redefine International Limited from initial listing for some 9 years and has otherwise been involved in the property industry for many years including in property syndications into the UK market, a large office development in the BVI, and in indirectly managing some 50 other property investments worldwide. Uday Gujadhur (non-executive director) Mr Gujadhur has over 30 years of professional experience in the fields of auditing, taxation, consulting and structuring. Locally, he has been involved in advising both local and international firms in various business sectors including investment funds seeking listing on the SEM. Between 1986 and 1994, he carried out various audits of companies and projects financed by World Bank/African Development Bank in certain African countries. Until 2008, Mr Gujadhur was the CEO, director and shareholder of a major trust and fiduciary company in Mauritius. In 2000, Mr Gujadhur was a member of the consultative committee set up by the Government of Mauritius to advise on the reforms to the non-banking financial services sector, which led to the setting up of the Financial Services Commission and the enactment of a new legal and regulatory framework in 2001. He is a Fellow of the Association of Chartered Certified Accountants, UK and is the Founder member of the International Fiscal Association IFA, Mauritius Branch. He is also a member of the Institute of Directors, UK and a Fellow of the Mauritius Institute of Directors. Corporate Governance As a company listed on Stock Exchange of Mauritius, Trevo shall endeavour to comply with the provisions of the Code of Corporate Governance of Mauritius. The Board shall ensure that the Company adheres to all the laws of Mauritius, complies with the listing requirements of The Stock Exchange of Mauritius (for listed companies) and follows the guidelines laid down in the Code. Conflicts of Interest None of the directors of the Company hold any securities in the Company as at the date hereof. 11 No directors of the Company or its controlling shareholders have a beneficial interest in transactions entered into by the Company: • during the current financial year; or • during the two preceding financial years; or • during any earlier financial year and which may still be outstanding. No amount has been paid to any director (or to any company in which he is interested (whether directly or indirectly) or of which he is a director or to any partnership, syndicate or other association of which he is a member) in the three years preceding the date hereof (whether in cash or securities or otherwise) by any person either to induce him to become or to qualify him as a director or otherwise for services rendered by him (or by the associate identity) in connection with the promotion or formation of the Company. No director of the Company or its controlling shareholders have had any material beneficial interest, direct or indirect, in the promotion of the Company or in any property acquired or proposed to be acquired by the Company in the three years preceding the date hereof and no amount has been paid during this period, or is proposed to be paid to any director. The Board will determine a policy for detailing the manner in which a director’s interest in transactions is to be determined and the interested director’s involvement in the decision-making process. Real or perceived conflicts will be disclosed to the Board and managed in accordance with the predetermined policy used to assess a director’s interest in transactions. The independence of Non-executive Directors will be reviewed from time-to-time. The Company does not propose to conduct a rigorous and extensive review of the independence of the Non-executive Directors. It is the Company’s belief that, unless the directors have newly acquired recent interest in the Company, passage of time does not lead to a lack of independence. Administrative Functions All administrative business functions of the Company shall be carried out by Osiris Corporate Solutions (Mauritius) Limited (“Osiris”) in Mauritius. Osiris is licensed and regulated by the Financial Services Commission. 2.4 Company Historical Milestones The Company’s historical milestones are set out in the table below. Date 9 November 2009 27 January 2010 16 March 2011 30 June 2015 26 August 2015 Event Incorporation in Mauritius as Bravura FM Limited Company changes name to Foreign Ex FM Limited Company changes name to Arro ETF Management Limited Arro ETF Management commences active business activities Company changes name to Trevo Capital Ltd The Company has been dormant for the period from incorporation until 30 June 2015. Since inception, there have been no regulatory breaches by the Company in any jurisdiction. 12 3. MARKET RESEARCH 3.1 Industry description and trends Trevo’s intention is to build a growing and income yielding investment portfolio. Its investment strategy will not be restricted to only one particular industry, however it will seek to invest in the retail and property sectors, to reflect the existing and future experience levels of management. The Company will therefore be seeking a strategic selection select investment opportunities, both listed and unlisted, across all the major asset classes, ranging from equities, to bonds and property. It may also make private equity investments or large investments in select listed companies, e.g. Apple, Shell Oil and Alibaba. These investment opportunities will be identified over time as, and when, they arise. Consequently, Trevo will not be operating in any one specific industry, nor is Trevo comparable to a particular industry. No single market, industry or country has been proven to be the top performer in the investment market and neither can one make assumptions about the one market based on the performance of the other. Consequently an active involvement in the day-to-day management of the Company’s investments is imperative. For example, just recently China’s two stock exchanges (if combined with the Hong Kong exchange equates to the second largest financial market in the world) entered freefall while US equities continues to show robust returns even with the Federal Reserve Bank moving towards normalising policy rates. It is nearly impossible to predict which market will perform in a given year. The Company will consider a feasible, long –term investment opportunity, preferably in the retail sector. The retail industry will fluctuate according to the buying power of consumers (for example, there was a massive decline in economic activity from 2007 to 2009 due to the recession), but over the years the industry has also proven to be resilient, showing healthy recovery after periods of lower consumer activity. There is also the vast, largely untapped, African retail market that could translate into big shareholder returns if pursued. 3.2 Target Investors The target market of the Company is select, high net worth individuals looking for long-term capital growth and a fixed yield on their investment. Several such individuals have already indicated an interest in participating in future capital raising exercises once the Company has been listed. Any additional subscription for shares will be via a private placement. It is anticipated that with new investors coming in as a result of the above mentioned capital raisings, more than 10% of the issued share capital of Company will be in public hands over the next two years. 3.3 Opportunities/Threats/Challenges in the Industry Investment industry This industry is not very predictable and carries a measure of risk depending on the type of investments made. There is always the possibility of large returns but also big losses if the market has been incorrectly interpreted. 13 Retail investment industry (as the preferred industry) The retail industry will fluctuate according to the buying power of consumers, so if a particular economy is not performing very well, the retail industry will suffer because of that. There are big opportunities in the African retail market, as that market still remains largely untapped. Competition in this industry tends to be intense, with many market participants. 3.4 Competitors Profile and Competitive Advantages Trevo will be seeking investments from select international investors only and therefore will not be seeking to raise funding from the retail or traditional wholesale market. The objective and strategy of the Company gives it the flexibility to adapt to changing circumstances and to take advantage of opportunities that otherwise would not be possible. 14 4. BUSINESS STRATEGY 4.1 Current Objectives Overview The Company’s long-term objective is to establish a global portfolio of assets that will consist of various listed and unlisted investment securities across a range of asset classes (including retail and property). The Company therefore intends to undertake the following: The Company will list preference shares (with terms as set out below) on the SEM and the NSX. The primary listing of the Company on the SEM and the dual listing on the NSX will facilitate greater and more flexible access to: the global markets; and the targeted investors. The Company has entered into the Forward Sale Agreement with Treemo, in terms of which the Company, on or about the listing date, will acquire from Treemo the Listed Portfolio of shares in Steinhoff International Holdings Limited, further details of which are in Annexure D, valued at approximately the ZAR equivalent of $313 million, which purchase price shall be settled either in cash or by the issue of preference shares in the Company to the value of the ZAR equivalent of $313 million. It is possible that the value of the Listed Portfolio may have increased or decreased by the time the Forward Sale Agreement completes, and in such event, the capital raised and number of shares to be issued on the NSX will increase or decrease accordingly. Treemo is a South African company of which Mr Pieter Erasmus, together with his family trust, is the holder of all the issued share capital. Following the successful completion of the transaction detailed above, Mr Erasmus, together with his family trust, will hold the preference shares. The current make-up of the Listed Portfolio is highly concentrated and low yielding, which exposes the Company to various risks, which could affect the achievement of the Company’s long-term objective, including: country specific social, political and legislative risk; unsystematic risk (business risk); currency risk; liquidity risk; and inflationary risk. The Listed Portfolio will thus be liquidated over time. The shares in the Listed Portfolio will be sold in the market, at the prevailing market value. There are no guarantees in place in respect of the price at which the Listed Portfolio will be liquidated. The details of the trading volumes, growth in share price and market capitalisation of the Listed Portfolio is detailed in Annexure D. Due to the liquidity of the shares, it is expected that the Listed Portfolio will be liquidated in the timeframes given below, however in the unlikely event that this is not achievable, the Company will liquidate the Listed Portfolio as and when this is possible, failing which it will retain the Listed Portfolio and enjoy the future growth in the shares. The proceeds of the liquidation of the Listed Portfolio will be used as a building block for the Company to pursue the strategy detailed below and will be reinvested in higher yielding securities 15 and/or property in order to achieve the following proposed asset allocation: Percentage Asset class Allocation of total portfolio Mauritius South Africa Rest of the World Property 20% 5% 25% 70% Listed equities 20% 25% 17% 58% 0% Resources 0% 0% 0% Hotels 20% 100% 0% 0% Communication and Electronics 10% 0% 10% 90% Retail 20% 0% 30% 70% Financial Services 25% 20% 20% 60% Healthcare 10% 0% 50% 50% Technology 15% 0% 0% 100% 30% 0% 0% 100% 75% 0% 0% 100% Index funds 25% 0% 0% 100% ETF's 50% 0% 0% 100% Other index funds 50% 0% 0% 100% 25% 3.3% 43.3% 53.3% 33.33% 0% 30% 70% 66.67% 5% 50% 45% 5% 35% 0% 65% 100% 8.58% 19.23% 72.18% Passive investments Structured investments with Capital Guarantee Active Investments Venture Capital Opportunities (mainly renewables) Private Equity Investments Cash and cash equivalents Total geographic split It is to be noted that each investment, as per the table above, represents a large strategic stake in each of the sectors and jurisdictions, and does not represent a portfolio approach to investing. The realisation of the Listed Portfolio will be staggered as follows: Portfolio composition Initial JSE listed shares (South Africa) Global investments (including listed equities, passive investments, venture capital investments, cash and property FY16 70% 30% FY17 30% 70% FY18 19.23%% 80.77% In due course, the Directors intend appointing reputable investment advisors to assist in determining where the best investment opportunities will be in line with the Company’s strategy, which institutions will be appointed as soon as possible after the SEM Listing. It is noted that there may be multiple advisors, as there are multiple investment jurisdictions and multiple asset classes. The directors will seek out the best advisors per sector. While no specific assets have been earmarked for acquisition at the date hereof, the Company intends to acquire assets in terms of its investment strategy set out herein and as advised by its investment advisors. A proposed asset allocation is included in Annexure B. 16 Trevo will aim to have maximum flexibility in its investment mandate to ensure that investment can take place with the following in mind: possible investment in a greater variety of investment instruments/vehicles (including equity, bonds, preference shares, cash, derivatives, index tracking vehicles, listed property etc.); possible introduction of leverage; faster response to changes in exchange and interest rates; faster response to legislative changes; and faster response to changing political and social circumstances due to the increased liquidity. The globalisation of the portfolio is thus key to the objective of the Company. Trevo’s intention is to build a growing and income yielding investment portfolio. Its investment strategy will not be restricted to only one particular industry. The Company will therefore be seeking a strategic selection of investment opportunities, both listed and unlisted, across all the major asset classes, ranging from equities, to bonds and property. It may also make private equity investments or large investments in select listed companies, e.g. Apple, Shell Oil and Alibaba. These investment opportunities will be identified over time as, and when, they arise. Opportunistic holdings in retail or property may materialise and will be pursued aggressively. The returns received on this portfolio will be used to service the dividends on the preference shares and the remainder will be reinvested. Obtain additional funding from select international investors. The Company is aiming to have gross assets to the value of $585 million by the end of the period ended 31 December 2018, with a total comprehensive income of $75 million for the same period, as follows: Total comprehensive income Gross assets Year ended 28 February 2016 (USD) 11 444 931 Year ended 28 February 2017 (USD) 76 193 258 Year ended 28 February 2018 (USD) 92 298 285 Period ended 31 December 2018 (USD) 75 125 319 319 677 931 420 503 189 533 933 474 585 002 126 At that point, the Company will consider additional feasible, long-term investment opportunities, preferably in the retail sector, which will reflect the experience of the incoming management and the interests from the potential investor base. Geographic jurisdictions The Company will generally seek to identify investment opportunities across various markets and sectors as its core strategy, with a main focus on opportunities in the retail industry. The Company has no geographic limits on where it may invest, although intends to focus on Mauritius (approximately 8.5% of the assets), South Africa (approximately 19% of the assets) and the rest of the world (approximately 72% of the assets). A proposed geographic breakdown is included in Annexure B. This flexibility allows the Company’s management to look for opportunities in markets around the world, including emerging markets, that it believes will provide the best strategic investment to meet the Company’s objective. When choosing markets, the Company considers various factors, including economic and political conditions, potential for economic growth and possible changes in currency exchange rates. 17 Process The Company’s directors will set the investment policy, parameters and objectives, and will review and approve each sale or purchase of assets. The Board will also be responsible for identifying the availability of new opportunities that fall within the policy and objectives and negotiating the terms and ongoing management of the assets. The board may appoint various financial and investment advisors to identify potential opportunities. Schedule of Assets Prior to listing on the SEM, Trevo will have cash of $700,100, $100,100 represented by the 100,100 issued ordinary shares of the Company, together with the equivalent in ZAR of $600,000, represented by the 600,000 issued preference shares to be listed on SEM and is aiming to raise the equivalent in ZAR of $313,000,000, or more in terms of the Forward Sale Agreement, on listing on the NSX, in terms of the Forward Sale Agreement. Forward Sale Agreement In terms of the Forward Sale Agreement, the Company will acquire from Treemo the Listed Portfolio, on the following terms: (a) the Forward Sale Agreement was entered into in terms of and governed by ISDA documentation on 29 October December 2015; (b) The purchase consideration will be determined with reference to the forward price of the Listed Portfolio; (c) Trevo will be required to settle the purchase consideration within 3 months of the date of conclusion of the Forward Sale Agreement; (d) The purchase consideration may be settled by Trevo either in cash or by the issue to Treemo or nominee of an equivalent number of preference shares in Trevo listed on the NSX; (e) Trevo will settle the purchase consideration against delivery by Treemo of the Listed Portfolio to Trevo; and (f) Treemo’s obligation to deliver the Listed Portfolio to Trevo will be secured by an option granted to Trevo by Treemo’s shareholder that will enable Trevo to acquire Treemo’s shares and thus control of Treemo. A signed copy of the Forward Sale Agreement is attached hereto as Annexure C. The board is of the opinion that the Forward Sale Agreement is critical to the Company, as it will enable the Company to acquire a significant portfolio of assets, to be settled in cash or in preference shares in the event that insufficient capital is raised, thereby ensuring that the Company will raise substantial capital, with little risk of Treemo’s default. The Listed Portfolio will provide the Company with a platform from which to leverage and to implement the Company’s business objectives. 4.2 Preference Shares Indicative Terms and Conditions Preference Shares: Denominated in ZAR; Non-redeemable, non-participating preference shares; 18 Preference Share Dividend Rate: Preference Share Dividend Payment Dates: 4.3 Dividends are non-cumulative; No ordinary dividends may be paid if the preference dividend is not paid; Preferred rights: o The Preference Shares will rank in priority to all ordinary shareholders; o The Preference Shares will rank after all debt; o The Preference Shares will rank pari passu with all other preference shareholders of the same class of shares; o The Preference Shares will earn a fixed dividend yield, payable at the discretion of the directors after consideration of the solvency requirements set by the Mauritian Companies Act; o In the event that the dividend is undeclared in any year, the dividend will not be accumulated for payment in a subsequent year in which dividends are declared; o The dividend will rank before all ordinary shareholders’ dividends; o The dividends will rank pari passu with all other preference shareholders’ dividends of the same class; o The Preference Shares will not participate in residual profits; and o The Preference Shares will not carry any voting rights: Unless any dividends remain outstanding; Unless the rights attaching to the Preference Shares are to be amended. Fixed yield of 7.00%, quoted as a NACA rate, referenced against the value in ZAR of the shares; Calculated on an Actual/365 basis; payable at the discretion of the directors after consideration of the solvency requirements set by the Mauritian Companies Act. Declared and paid annually; Payable after the Dividend Declaration Date; Settled in cash. SWOT Analysis An analysis of the Company’s strengths, weaknesses, opportunities and threats is detailed below: Strengths There is an experienced board of directors with proven track record in business and risk management; The company has identified a large anchor shareholder who is able to provide a huge capital injection which will kick start the investment process and provide first class business, retail and property experience; Established relationships with financial, investment and business advisors; Access to select future investors; Contacts within the retail industry; Flexible, with quick decision making process, in terms of responding to changing circumstances and opportunities; and Already have pipeline assets and investor. 19 Weaknesses Possible loss of capital from market fluctuations; High fees of financial and investment advisors; High entry or exit fees into and out of the more bespoke, less liquid, investments; Controlling stake in an unlisted company might prove too expensive; and Concentration of initial portfolio. Opportunities Access to further capital from new investors; Contacts within the retail industry; Established relationships with potential future investors; Leverage can be introduced; Ability to invest in global markets; and Ability to invest across a multitude of asset classes. Threats Negative performance of global capital markets; Reduced consumer spending; Political and regulatory risks; Currency fluctuations; Poor investment decisions; and Incorrect investment timing. 4.4 Risk Factors In implementing its investment policy, the Company will contemplate opportunities that will yield satisfactory returns at acceptable levels of risk. The risks to the Company are all of the risks that would typically be associated with investing in global assets. Set out below is a list of identified risks. The Board will take appropriate steps to attempt to mitigate such risks. A number of factors may affect the result of operations, financial condition and prospects of the Company. This section describes the risk factors that are considered by the Board to be material. However, these factors should not be regarded as a complete and comprehensive statement of all potential risks and uncertainties. Additional risks not presently known to the Board or that the Board currently considers to be immaterial may also adversely impact the Company’s business operations. The business, growth prospects, financial condition and/or results of operations of the Company could be materially adversely affected by any of these risks. The trading price of the shares could decline due to the materialisation of any of these risks and shareholders could lose part or all of their investment. Failure to raise capital It is a risk that the Company may fail to raise the funds required to meet its initial objectives. However, in the event that insufficient funds are raised to acquire the Listed Portfolio, in terms of the Forward Sale 20 Agreement the Company is entitled to settle the purchase price by an issue to Treemo of an equivalent number of preference shares. Therefore, the Company will be in a position to raise the projected $313 million in 2015. The Company is also already aware of potential investors willing to invest in the Company. As such, the Company is confident that future capital raises will be successful. Further details on the risk of failing to raise capital, including an illustration of three scenarios, are included in Section 6.3. Achievability of financial forecasts In the event that the Company fails to raise capital, there could be a material impact on the forward looking statements. Significant assumptions had to be made regarding future market performance in the production of the forward looking statements. A deviation in any of these assumptions could cause the financial forecasts to be materially different. No assurance of Profits Given the market volatility and business risks associated with this venture, there can be no assurance that the Company will sustain a cumulative profit during the period of its existence. Shareholders may lose part or all of their initial investment. Restrictions The Company's policies do not prohibit certain investment techniques such as concentration of investments in a small number of companies, or sectors that may entail significant risks. Currency Risks The Company may be invested substantially in assets whereby the income and proceeds of which will be received in currencies other than USD or ZAR. Accordingly, the value of the Shares and distributions in USD/ ZAR terms will be adversely affected by any reductions in value of the relevant currency relative to USD/ZAR. In addition, the Company will incur transaction costs in connection with the conversions between other currencies and USD/ZAR. Political and/or Regulatory Risks The value of the Company’s assets may be affected by uncertainties such as political developments, changes in government policies, changes in taxation, restrictions on foreign investment and currency repatriation, currency fluctuations and other developments in the laws and regulations of countries in which investment is made. Furthermore, the legal infrastructure and accounting, auditing and reporting standards in certain countries in which investments may be made may not provide the same degree of protection or information to shareholders as would generally apply in major securities markets. Overall Risk All investments in assets represent a potential risk of loss of capital. While the Company will take due care in the management of its assets, there can be no assurance that the Company will not incur losses. Many unforeseeable events may cause sharp market fluctuations, which could adversely affect the Company. Changes in economic conditions, including, for example, interest rates, inflation rates, industry conditions, competition, technological developments, political events and trends, changes to tax laws and innumerable other factors can substantially and adversely affect the performance of the Company. None of these conditions will be within the control of the Company. 21 Leverage and Financing Risk The balance sheet of the Company may be leveraged so as to achieve a higher rate of return. While leverage presents opportunities for increasing the total return of the Company, it has the effect of potentially increasing losses as well. Accordingly, any event which adversely affects the value of an asset by the Company would be magnified to the extent that the Company is leveraged. The cumulative effect of the use of leverage by the Company in a market that moves adversely to the Company’s investments could result in a substantial loss which would be greater than if the Company were not leveraged. In general, the anticipated use of short-term margin borrowings results in certain additional risks to the Company. Liquidity Risk Due to the high concentration and low yielding nature of the Listed Portfolio, the Company intends to liquidate the Listed Portfolio over the next 3 years. There is a risk that it will be difficult to liquidate such a large volume of a single stock in the time frames provided. However, in light of the historic trading volumes, growth in share price and current market capitalisation of the Listed Portfolio, as detailed in Annexure D, the Company is of the view that there will not be any difficulties or delays in liquidating the portfolio. 22 5. HISTORICAL FINANCIAL INFORMATION 5.1 Reporting The audited financial statements for the Company for the period ended 28 February 2015 are attached hereto as Annexure B. The historical financial information for the Company is provided in Sections 5.2 to 5.5 below. 5.2 Statement of Comprehensive Income STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 28 FEBRUARY 2015 2015 USD 2014 USD Revenue - - Administrative expenses - (50) Loss before taxation - (50) Taxation - - Loss for the year - (50) Other comprehensive income for the year - - Items that will not be reclassified subsequently to profit or loss - - Items that may be reclassified subsequently to profit or loss - - Total comprehensive loss for the year - (50) Other comprehensive income 23 5.3 Statement of Financial Position STATEMENT OF FINANCIAL POSITION AS AT 28 FEBRUARY 2015 ASSET Current asset Cash and cash equivalents TOTAL ASSET EQUITY AND LIABILITIES Share capital and reserves Stated capital Revenue deficit TOTAL EQUITY AND LIABILITIES 2015 USD 2014 USD - - - - 100 (100) 100 (100) - - 5.4 Statement of Changes in Equity STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 28 FEBRUARY 2015 Stated capital USD Revenue deficit USD Total USD 100 (50) 50 - (50) (50) Balance at 28 February 2014 100 (100) - Balance at 1 March 2014 100 (100) - - - - 100 (100) - Balance at 1 March 2013 Total comprehensive loss for the year Total comprehensive income for the year Balance at 28 February 2015 24 5.5 Statement of Cash Flows STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 28 FEBRUARY 2015 2015 USD 2014 USD Cash flows from operating activities Loss before taxation - (50) Change in working capital - - Net cash used in operating activities - (50) Change in cash and cash equivalents - (50) Cash and cash equivalents at beginning of the year - 50 Cash and cash equivalents at end of the year - - 25 6. FINANCIAL FORECASTS AND ASSUMPTIONS 6.1 Financial Forecasts The financial forecasts for the Company, based on the information immediately available, are included below. Please note that these forecasts have not been reviewed nor reported on by the auditors of the Company and are based on the Company’s current expectations and predictions about future events including the Company’s intentions. These forecasts are, however, subject to inherent risks, uncertainties and assumptions that could cause actual results, performance or achievements of the Company to differ materially from the expectations and predictions, expressed or implied, in such forecasts. These factors include, among other things, those risks identified in this Business Plan. These forecasts, including the assumptions on which they are based and the financial information from which they are prepared, are the responsibility of the directors of the Company. Forecast financial statements of Trevo Set out below are the forecast financial statements of Trevo for the years ending 29 February 2016, 28 February 2017, 28 February 2018 and the period ending 31 December 2018 (the “Forecast Information”). The Forecast Information of Trevo is the responsibility of the directors. The Forecast Information has been prepared in compliance with IFRS and in accordance with Trevo’s accounting policies. Forecast statement of financial position 29 February 2016 USD 28 February 2017 USD 28 February 2018 USD 31 December 2018 USD 321 617 788.74 321 617 788.74 426 218 080.50 426 218 080.50 540 859 629.19 540 859 629.19 592 627 961.14 592 627 961.14 -1 939 857.75 -1 939 857.75 -5 714 891.41 -5 714 891.41 -6 926 155.30 -6 926 155.30 -7 625 835.08 -7 625 835.08 TOTAL ASSETS 319 677 930.99 420 503 189.09 533 933 473.90 585 002 126.06 EQUITY & LIABILITIES Reserves Retained income Ordinary Share Capital Preference Shares 319 677 930.99 5 977 930.99 100 000.00 313 600 000.00 420 503 189.09 56 803 189.09 100 000.00 363 600 000.00 533 933 473.90 120 233 473.90 100 000.00 413 600 000.00 585 002 126.06 171 302 126.06 100 000.00 413 600 000.00 Non-current Liabilities 0.00 0.00 0.00 0.00 Current Liabilities 0.00 0.00 0.00 0.00 319 677 930.99 420 503 189.09 533 933 473.90 585 002 126.06 ASSETS Non-current Assets Investments Current Assets Cash and Cash Equivalents TOTAL EQUITY & LIABILITIES 26 Forecast statement of comprehensive income 29 February 2016 USD 2 824 845.00 -397 702.75 -5 000.00 -411.00 -3 283.50 -374 400.00 -1 358.25 -3 750.00 -6 250.00 0.00 -3 250.00 28 February 2017 USD 22 195 500.00 -602 533.66 -5 300.00 -1 742.64 -13 922.04 -511 6800.00 -5 758.98 -23 850.00 -26 500.00 0.00 -13 780.00 28 February 2018 USD 27 902 476.56 -245 740.45 -5 618.00 -1 847.20 -14 757.36 -149 435.57 -6 104.52 -25 281.00 -28 090.00 0.00 -14 606.80 31 December 2018 USD 23 442 056.20 -85 069.31 -4 962.57 -1 631.69 -13 035.67 0.00 -5 392.32 -22 331.55 -24 812.83 0.00 -12 902.67 2 427 142.25 21 592 966.34 27 656 736.11 23 356 986.89 0.00 0.00 0.00 3 120 000.00 0.00 3 756 492.37 0.00 0.00 Profit/(Loss) For the Year 2 427 142.25 24 712 966.34 31 413 228.49 23 356 986.89 Market value adjustments Pref share liability write-up/write down 9 017 788.74 0.00 51 480 291.77 0.00 60 885 056.32 0.00 51 768 331.94 0.00 11 444 930.99 76 193 258.11 92 298 284.80 75 125 318.83 Investment income Operating Expenses Audit Fees Transfer secretary SEM annual Fee Trading costs CDS annual fee Other fees Directors fees Investment management fees Administration fees Operating Income/(Loss) Interest paid Realised gain Total Comprehensive Income For the Year Forecast statement of changes in equity FY 16 Balance as at 1 March 2014 Total Comprehensive Income for the year Dividends Balance as at 1 March 2015 Total Comprehensive Income for the year Dividends Balance as at 29 February 2016 USD 0.00 0.00 0.00 0.00 11 444 930.99 -5 467 000.00 5 977 930.99 FY 17 Balance as at 1 March 2015 Total Comprehensive Income for the year Dividends Balance as at 1 March 2016 Total Comprehensive Income for the year Dividends Balance as at 28 February 2017 0.00 11 444 930.99 -5 467 000.00 5 977 930.99 76 193 258.11 -25 368 000.00 56 803 189.09 FY 18 Balance as at 1 March 2016 Total Comprehensive Income for the year Dividends Balance as at 1 March 2017 Total Comprehensive Income for the year Dividends 5 977 930.99 76 193 258.11 -25 368 000.00 56 803 189.09 92 298 284.80 -28 868 000.00 27 PE 18 DEC 6.2 Balance as at 28 February 2018 120 233 473.90 Balance as at 1 March 2017 Total Comprehensive Income for the year Dividends Balance as at 1 March 2018 Total Comprehensive Income for the year Dividends Balance as at 31 December 2018 56 803 189.09 92 298 284.80 -28 868 000.00 120 233 473.90 75 125 318.83 -24 056 666.67 171 302 126.06 General Assumptions Main assumptions and comments on the forecast financial information Assumptions considered to be significant are disclosed below, however, the assumptions disclosed are not intended to be an exhaustive list. Trevo has compiled high level financial business projections to demonstrate the intentions and prospects of the Company for the next thirty six months. The Forecast Information is based on information derived from the historical financial information and the directors’ knowledge of and experience in the industry. The forecasts have been prepared in accordance with the framework concepts and measurement and recognition requirements of International Financial Reporting Standards (IFRS). The Company’s medium term target is to grow its gross asset value from $320 million as at 29 February 2016 to approximately $585 million by the end of the period ended 31 December 2018. This Business Plan includes forward-looking statements that have been based on Trevo’s current expectations and predictions about future events including Trevo’s intentions. These forward-looking statements are, however, subject to inherent risks, uncertainties and assumptions that could cause actual results, performance or achievements of Trevo to differ materially from the expectations and predictions, expressed or implied, in such forward-looking statements. These factors include, among other things, those risks identified previously. 6.3 Specific Assumptions and Analysis It has been assumed that the 2015 funding requirement is the ZAR equivalent of $313 million, for which capital will be raised on listing on the NSX, by the settlement of the Listed Portfolio. It is possible that the value of the Listed Portfolio may have increased or decreased by the time the Forward Sale Agreement completes, and in such event, the capital raised and number of shares to be issued on the NSX will increase or decrease accordingly. It is assumed that additional capital in the amount of $50 million will be raised in each of the 2017 and 2018 financial years. The preference shares pay a fixed dividend of 7%, payable at the discretion of the directors. If undeclared or unpaid, no interest will accrue on this dividend. In the event that no dividend is declared in a particular year, as per the discretion of the directors, the dividend will not be accumulated for payment in a subsequent year in which dividends have been declared. It is assumed that all cash flows (income and expenses) occurred at the end of the year. A listing date of 23 November 2015 has been assumed. An exchange rate of N$14.00 to $1 has been assumed at listing date. 28 An exchange rate of N$14.00 to $1 has been assumed at year-end. It has been assumed that the exchange rate remained consistent at N$14.00 to $1 for FY17 and FY18. Assets The following asset composition over the three years has been assumed: Portfolio composition Initial JSE listed shares (South Africa) Global investments (including listed equities, passive investments, venture capital investments, cash and property) FY16 70% 30% FY17 30% 70% FY18 19.23% 80.77% The historic dividend yield on the JSE listed shares of 1.9% has been used, as the Company considers this to be a reasonable and sustainable return on these listed shares. The Listed Portfolio has shown the historical growth figures set out in Annexure D. The Company has therefore used the conservative assumption of 10% growth as a reasonable projected growth rate for the Listed Portfolio. The Company used the average between the MSCI World Index (in USD) and the Market Vectors US Listed Retail 25 Index as a proxy for estimating the projected returns and growth in the Global Securities. Market Vectors US Listed Retail 25 Index MSCI World Index (USD) Average Gross yield for 1 year (August 2014 to August 2015) 9.69% 5.49% 7.59% Growth in index level (price) (August 2014 to August 2015) 26.61% 3.80% 15.20% Assumptions for operating expenses Total administration and corporate costs for a full year will be $85,711 in 2015. Some of the expenses will be pro-rated for a portion of the year. The Company has assumed an annual escalation rate 6%. These expenses are broken down as follows: Audit Fees SEM annual Fee CDS annual fee Transfer secretary Other fees Directors fees Administration fees The company has no employees Other fees consist of: Rent Insurance Bank charges Full year $5 000 $13 134 $5 433 $1 644 $22 500 $25 000 $13 000 FY16 $5 000 $5 473 $2 264 $685 $9 375 $5 208 $5 417 FY17 $5 300 $13 922 $5 759 $1 743 $23 850 $26 500 $13 780 FY18 $5 618 $14 757 $6 105 $1 847 $25 281 $28 090 $14 607 HY18 AUG $2 978 $7 821 $3 235 $979 $13 399 $14 888 $7 742 $2 000 $5 000 $1 000 29 Board meeting expenses Government fees and taxes Dual listing fees $7 000 $2 500 $5 000 6.4 Scenario analysis A sensitivity analysis has been carried out with respect to the future forecasts for income, expenses, finance costs and total comprehensive income for three different time frames: 2016, 2017 and 2018. The three scenarios retained are 1) the sum of $113 million is raised in 2016, with $50 million raised in 2017 and $50 million raised in 2018 and the assets increased accordingly (least likely; (2) the sum of $213 million is raised in 2016, with $50 million raised in 2017 and $50 million raised in 2018 and the assets increased accordingly (equally likely); and (3)) the sum of $313 million is raised in 2016, with $50 million raised in 2017 and $50 million raised in 2018 and the assets of the Company are increased accordingly (most likely, given the Forward Sale Agreement to be entered into by the Company); The following tables show the projected pro-forma income statement and balance sheet of the Company for the financial years ended 29 February 2016, 28 February 2017, 28 February 2018 and 31 December 2018 given the three scenarios mentioned above. These figures should be read with reference to the projections and the assumptions set out in Sections 6.2 and 6.3. LEAST LIKELY $113 000 000.00 EQUALLY LIKELY $213 000 000.00 2016 Pro forma Income Statement for the year ended 29 February 2016 Income Expenses Operating profit Total comprehensive income for the year USD 1 021 345 -175 703 863 642 4 100 797 Pro forma Balance Sheet for the period ended 29 February 2016 Total assets Total Equity Total Liabilities Total equity and liabilities USD 115 833 797 115 833 797 0 115 833 797 2017 Pro forma Income Statement for the year ended 28 February 2017 Income Expenses Operating profit Total comprehensive income for the year USD 11 549 500 -274 534 11 274 966 34 680 693 MOST LIKELY $313 000 000.00 Pro forma Income Statement for the year ended 29 February 2016 Income Expenses Operating profit Total comprehensive income for the year USD 1 923 095 -277 703 1 645 392 7 772 864 Pro forma Balance Sheet for the period ended 29 February 2016 Total assets Total Equity Total Liabilities Total equity and liabilities USD 217 755 864 217 755 864 0 217 755 864 Pro forma Income Statement for the year ended 28 February 2017 Income Expenses Operating profit Total comprehensive income for the year USD 18 432 500 -438 534 17 993 966 436 976 Pro forma Income Statement for the year ended 29 February 2016 Income Expenses Operating profit Total comprehensive income for the year USD 2 824 845 -397 703 2 427 142 11 444 931 Pro forma Balance Sheet for the period ended 29 February 2016 Total assets Total Equity Total Liabilities Total equity and liabilities USD 319 677 931 319 677 931 0 319 677 931 Pro forma Income Statement for the year ended 28 February 2017 Income Expenses Operating profit Total comprehensive income for the year USD 25 315 500 -602 534 24 712 966 76 193 258 30 Pro forma Balance Sheet for the period ended 28 February 2017 Total assets Total Equity Total Liabilities Total equity and liabilities USD 189 146 490 189 146 490 0 189 146 490 2018 Pro forma Income Statement for the year ended 28 February 2018 Income Expenses Operating profit Total comprehensive income for the year USD 16 263 477 -149 965 16 113 512 47 770 613 Pro forma Balance Sheet for the period ended 28 February 2018 Total assets Total Equity Total Liabilities Total equity and liabilities USD 272 049 104 272 049 104 0 272 049 104 2018 (December) Pro forma Income Statement for the year ended 31 December 2018 Income Expenses Operating profit Total comprehensive income for the period USD 12 493 911 -85 069 12 408 842 39 161 018 Pro forma Balance Sheet for the period ended 31 December 2018 Total assets Total Equity Total Liabilities Total equity and liabilities USD 298 820 121 298 820 121 0 298 820 121 Pro forma Balance Sheet for the period ended 28 February 2017 Total assets Total Equity Total Liabilities Total equity and liabilities USD 304 824 840 304 824 840 0 304 824 840 Pro forma Income Statement for the year ended 28 February 2018 Income Expenses Operating profit Total comprehensive income for the year USD 23 961 223 -197 853 23 763 370 70 034 449 Pro forma Balance Sheet for the period ended 28 February 2018 Total assets Total Equity Total Liabilities Total equity and liabilities USD 402 991 289 402 991 289 0 402 991 289 Pro forma Income Statement for the year ended 31 December 2018 Income Expenses Operating profit Total comprehensive income for the period USD 17 967 984 -85 069 17 882 914 57 143 168 Pro forma Balance Sheet for the period ended 31 December 2018 Total assets Total Equity Total Liabilities Total equity and liabilities USD 441 911 124 441 911 124 0 441 911 124 Pro forma Balance Sheet for the period ended 28 February 2017 Total assets Total Equity Total Liabilities Total equity and liabilities USD 420 503 189 420 503 189 0 420 503 189 Pro forma Income Statement for the year ended 28 February 2018 Income Expenses Operating profit Total comprehensive income for the year USD 31 658 969 -245 740 31 413 228 92 298 285 Pro forma Balance Sheet for the period ended 28 February 2018 Total assets Total Equity Total Liabilities Total equity and liabilities USD 533 933 474 533 933 474 0 533 933 474 Pro forma Income Statement for the year ended 31 December 2018 Income Expenses Operating profit Total comprehensive income for the period USD 23 442 056 -85 069 23 356 987 75 125 319 Pro forma Balance Sheet for the period ended 31 December 2018 Total assets Total Equity Total Liabilities Total equity and liabilities USD 585 002 126 585 002 126 0 585 002 126 31 7. FUNDING REQUIREMENTS Trevo intends listing on the SEM by way of private placement. Thereafter, the Company intends to raise the ZAR equivalent of $313 million on listing on the NSX, which will be achieved through the Forward Sale Agreement with Treemo. The Company will further utilise appropriate debt funding governed by careful consideration of the cost of borrowing and the ability to mitigate the risk of interest rate increases and the effect of leverage on the returns generated from investments made. SIGNED AT MAURITIUS ON 23 NOVEMBER 2015 ON BEHALF OF TREVO CAPITAL LTD ____________________________ 32 Annexure A AUDITED FINANCIAL STATEMENTS OF THE COMPANY FOR THE PERIOD ENDED 28 FEBRUARY 2015 33 Annexure B DETAILED PROJECTED ASSET ALLOCATION AS AT 31 DECEMBER 2018 Investment Strategy Value of total capital raise - ZAR ZAR:USD exchange rate Value of total capital raise - USD 4 500 000 000 13.00 346 153 843 Percentage Asset class Allocation of total portfolio Mauritius South Africa Rest of the World Property 20% 5% 25% 70% Listed equities 20% 25% 17% 58% Resources 0% 0% 0% 0% Hotels 20% 100% 0% 0% Communication and Electronics 10% 0% 10% 90% Retail 20% 0% 30% 70% Financial Services 25% 20% 20% 60% Healthcare 10% 0% 50% 50% Technology 15% 0% 0% 100% 30% 0% 0% 100% Structured investments with Capital Guarantee 75% 0% 0% 100% Index funds 25% 0% 0% 100% ETF's* 50% 0% 0% 100% Other index funds 50% 0% 0% 100% 25% 3.3% 43.3% 53.3% Venture Capital Opportunities (mainly renewables) 33.33% 0% 30% 70% Private Equity Investments 66.67% 5% 50% 45% 5% 35% 0% 65% 100% 8.58% 19.23% 72.18% Passive investments Active Investments Cash and cash equivalents Total geographic split South African Rand Values - ZAR Asset class Allocation of total portfolio Mauritius South Africa Rest of the World Property 900 000 000 45 000 000 225 000 000 630 000 000 Listed equities 900 000 000 225 000 000 153 000 000 522 000 000 Resources Hotels Communication and Electronics 180 000 000 180 000 000 - - - - 90 000 000 - 9 000 000 81 000 000 Retail 180 000 000 - 54 000 000 126 000 000 Financial Services 225 000 000 45 000 000 135 000 000 45 000 000 Healthcare 90 000 000 - Technology 135 000 000 - 45 000 000 - 45 000 000 135 000 000 34 Passive investments 1 350 000 000 - - 1 350 000 000 1 012 500 000 - - 1 012 500 000 Index funds 337 500 000 - - 337 500 000 ETF's* 168 750 000 - - 168 750 000 Other index funds 168 750 000 - - 168 750 000 Structured investments with Capital Guarantee Active Investments 1 125 000 000 37 501 875 Venture Capital Opportunities (mainly renewables) 374 962 500 Private Equity Investments 750 037 500 37 501 875 225 000 000 78 750 000 4 500 000 000 386 251 875 Cash and cash equivalents Total geographic split - 487 507 500 599 990 625 112 488 750 262 473 750 375 018 750 337 516 875 865 507 500 146 250 000 3 248 240 625 US Dollar Values - USD Asset class Allocation of total portfolio Mauritius South Africa Rest of the World Property 69 230 769 3 461 538 17 307 692 48 461 538 Listed equities 69 230 769 17 307 692 11 769 231 40 153 846 Resources Hotels Communication and Electronics 13 846 154 6 923 077 Retail 13 846 154 Financial Services 17 307 692 Healthcare Technology 13 846 154 - - - 692 308 - 4 153 846 9 692 308 3 461 538 10 384 615 3 461 538 3 461 538 3 461 538 6 923 077 - 6 230 769 10 384 615 - - 10 384 615 103 846 154 - - 103 846 154 Structured investments with Capital Guarantee 77 884 615 - - 77 884 615 Index funds 25 961 538 - - 25 961 538 ETF's* 12 980 769 - - 12 980 769 Other index funds 12 980 769 - - 12 980 769 Passive investments Active Investments 86 538 462 2 884 760 Venture Capital Opportunities (mainly renewables) 28 843 269 Private Equity Investments 57 695 192 2 884 760 17 307 692 6 057 692 Cash and cash equivalents Total geographic split 346 153 846 - 29 711 683 8 652 981 20 190 288 28 847 596 25 962 837 66 577 500 11 250 000 249 864 663 *Investment criteria for ETF investments 1. High level of liquidity. The market is flooded with funds that use the ETF structure but don’t really do what ETFs traditionally do. Instead of tracking a broadly followed index they attempt to replicate illiquid assets, such as the price of oil or a short position against the market. The problem is that not very many people buy and sell them. Fewer participants means increased chances of paying too much for a fund. 2. Focus on low fee ETF's which are upfront about their total costs. 3. Allocate and rebalance. Research shows that, over the past 15 years, investors who owned a portfolio of ETFs that included a diversity of asset classes and who rebalanced with discipline enjoyed a 1.5% premium over the broad stock market return. 35 Annexure C FORWARD SALE AGREEMENT 36 Annexure D LISTED PORTFOLIO The Listed Portfolio will consist of 56,578,213 shares in Steinhoff International Holdings Limited (“the JSE Company”). The JSE Company has 3,667,476,771 shares in issue. The Listed Portfolio therefore represents a shareholding of 1.543% in the JSE Company. The market capitalization of the JSE Company is ZAR313.65 billion. Current Beta = 1. Growth in share price of the JSE Company: 1 week: +4.43% 1 month: +9.28% 3 months: +17.71% 6 months: +28.8% 1 year: +56.17% 2 years: +151.63% 3 years: +208.36% Trading volumes of the shares of the JSE Company (calculated over the last 6 months) Average volume per day: 10 million shares Average value per day: ZAR753.54 million (approximately USD 57,97 million using an exchange rate of ZAR13.00:USD1.00) Average volume per week: 47 million shares Average value per week: ZAR3.52 billion (approx. USD 0.27 billion using an exchange rate of ZAR13.00:USD1.00) This illustrates that 56,578,213 shares in the JSE Company can be sold down in 5.66 days. Dividend payments of the JSE Company: 2013: ZAR0.80 per share 2014: ZAR1.50 per share 2015: ZAR1.65 per share Trading on the JSE Central Order Book and Reported Trades Number of Trades Volume Value Week Week Ended 11.09.2015 Ended 12.09.2014 1 334 153 982 211 % Change Week on Week Year to Year to Date 2015 Date 2014 42 847 982 29 299 490 49 292 655 202 42 965 493 802 3 398 773 583 125 2 728 375 423 936 35.83 1 573 380 812 1 107 046 242 106 597 325 993 80 722 867 460 42.12 32.05 % Change Year on Year 46.24 14.73 24.57 37 Total JSE Market Capitalisation Week Week % Change Ended Ended Year on 11.09.2015 12.09.2014 Year JSE Market Capitalisation (R 11 206.79 bn) Source: JSE statistical data per website for week ending 11 September 2015. 12 069.79 7.15 38