MTN - Reviewed interim results for the six months30 Aug 2006
MTN
 MTN                                                                             
MTN - Reviewed interim results for the six months ended 30 June 2006            
MTN GROUP LIMITED                                                               
(Incorporated in the Republic of South Africa)                                  
Registration number: 1994/009584/06                                             
ISIN code: ZAE000042164                                                         
Share code: MTN                                                                 
Reviewed interim results for the six months ended 30 June 2006                  
-    Group subscribers up 9,4% in six months to 25,4 million                    
-    Revenue 17,6% higher to R20,2 billion against six months to 30             
     September 2005                                                             
-    EBITDA up 20,9% to R8,7 billion against six months to 30 September         
2005                                                                       
-    EBITDA margin of 42,9%                                                     
-    Adjusted headline EPS increased by 27,5% to 278,5 cents against six        
     months to 30 September 2005                                                
-    Acquisition of Investcom LLC concluded, effective July 2006                
OPERATIONAL DATA                                                                
                                    30 June 2006   31 December 2005             
South Africa                                                                    
Subscribers                         10 437 000     10 235 000                   
ARPU (Rand)                         159            169                          
Nigeria                                                                         
Subscribers                         9 636 000      8 370 000                    
ARPU (USD)                          18             22                           
Cameroon                                                                        
Subscribers                         1 528 000      1 248 000                    
ARPU (USD)                          15             16                           
Uganda                                                                          
Subscribers                         1 236 000      982 000                      
ARPU (USD)                          12             15                           
Cote d"Ivoire                                                                   
Subscribers                         1 108 000      1 080 000                    
ARPU (USD)                          19             20                           
Mascom Botswana                                                                 
Subscribers                         531 000        479 000                      
ARPU (USD)                          16             21                           
Rwanda                                                                          
Subscribers                         311 000        275 000                      
ARPU (USD)                          16             17                           
Swaziland                                                                       
Subscribers                         236 000        213 000                      
ARPU (Rand)                         141            149                          
Congo Brazzaville                                                               
Subscribers                         229 000        210 000                      
ARPU (USD)                          20             21                           
Zambia                                                                          
Subscribers                         119 000        97 000                       
ARPU (USD)                          20             20                           
Total subscribers*                  25 371 000     23 189 000                   
CONDENSED CONSOLIDATED INCOME STATEMENTS                                        
                        6 months    6 months              9 months              
ended       ended                 ended                 
                        30 June     30 Sept               31 Dec                
                        2006        2005                  2005                  
                        Reviewed    Reviewed              Audited               
Restated   %                                
                        Rm          Rm         change     Rm                    
Revenue                 20 209      17 180     18         27 212                
Direct network                                                                  
operating costs         (1 563)     (1 301)    20         (1 992)               
Cost of handsets and                                                            
other accessories       (1 595)     (1 775)    (10)       (2 717)               
Interconnect and                                                                
roaming                 (2 814)     (2 357)    19         (3 736)               
Employee benefits       (935)       (840)      11         (1 310)               
Selling, distribution                                                           
and marketing expenses  (3 442)     (2 803)    23         (4 736)               
Other expenses          (1 199)     (942)      27         (1 490)               
Depreciation            (2 009)     (1 569)    28         (2 497)               
Amortisation of                                                                 
intangible assets       (232)       (137)      69         (256)                 
Net finance                                                                     
income/(costs)          338         (92)                  (373)                 
Share of results of                                                             
associates              21          6                     10                    
Profit before tax       6 779       5 370      26         8 115                 
Income tax expense      (1 383)     (977)      42         (1 411)               
Profit for the period   5 396       4 393      23         6 704                 
Attributable to:                                                                
Equity holders of the                                                           
company                 4 804       3 776      27         5 866                 
Minority interests      592         617        (4)        838                   
                        5 396       4 393      23         6 704                 
Earnings per share                                                              
(cents)                 288,3       227,1      27         352,7                 
Diluted earnings per                                                            
share (cents)           286,0       225,9      27         349,7                 
Dividend per share                                                              
(cents)                 65,0        65,0                  65,0                  
CONDENSED CONSOLIDATED BALANCE SHEETS                                           
                                                          At                    
At          At                    30 Sept               
                        30 June     31 Dec                2005                  
                        2006        2005                  Reviewed              
                        Reviewed    Audited    %          Restated              
Rm          Rm         change     Rm                    
ASSETS                                                                          
Non-current assets      36 338      31 136     17         26 256                
Property, plant and                                                             
equipment               23 897      20 676     16         19 143                
Goodwill                4 333       2 650      18         1 554                 
Other intangible assets 3 054       4 057      5          2 097                 
Investments in                                                                  
associates              77          54         43         53                    
Financial assets held                                                           
at fair value through                                                           
profit or loss          351         312        13         308                   
Loan and other                                                                  
non-current assets      2 792       2 001      40         1 939                 
Deferred income tax                                                             
assets                  1 834       1 386      32         1 162                 
Current assets          19 413      13 676     42         10 358                
Cash and cash                                                                   
equivalents             9 666       7 222      34         4 825                 
Restricted cash**       290         338        (14)       350                   
Financial market                                                                
Instrument (note 10)    2 611       -                     -                     
Other current assets    6 846       6 116      12         5 183                 
Total assets            55 751      44 812     24         36 614                
EQUITY AND LIABILITIES                                                          
Shareholders" equity                                                            
Share capital and                                                               
reserves                27 754      19 716     41         18 565                
Minority interests      3 819       3 380      13         3 169                 
                        31 573      23 096     37         21 734                
Non-current liabilities 11 418      9 765      17         4 800                 
Borrowings              7 991       7 505      6          3 664                 
Deferred income tax                                                             
liabilities             1 733       853        103        721                   
Other non-current                                                               
Liability (note 11)     1 694       1 407      20         415                   
Current liabilities     12 760      11 951     7          10 080                
Non-interest-bearing                                                            
liabilities             11 507      10 851     6          9 108                 
Interest-bearing                                                                
liabilities             1 253       1 100      14         972                   
Total equity and                                                                
liabilities             55 751      44 812     24         36 614                
**These monies consist primarily of amounts placed on deposit with banks in     
Nigeria to secure letters of credit.                                            
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                          
                                   6 months    6 months   9 months              
                                   ended       ended      ended                 
30 June     30 Sept    31 Dec                
                                   2006        2005       2005                  
                                   Reviewed    Reviewed   Audited               
                                               Restated                         
Rm          Rm         Rm                    
Restated opening balance           23 096      18 416     18 416                
Net profit                         4 804       3 776      5 866                 
Dividends paid                     (1 083)     (1 080)    (1 081)               
Issue of share capital             18          15         33                    
Effect of put option               -           (415)      (1 284)               
Transaction with minorities        -           -          124                   
Minorities" share of profits                                                    
and reserves                       439         836        838                   
Minority interest on acquisition   (290)       -          -                     
Revaluation of shareholders" loans 296         69         79                    
Share-based payments reserve       9           12         17                    
Transfer to cash flow hedging                                                   
reserve                            1 900       -          -                     
Currency translation differences   2 384       105        88                    
                                   1 573       21 734     23 096                
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS                                     
                                   6 months    6 months   9 months              
                                   30 June     30 Sept    31 Dec                
                                   2006        2005       2005                  
Reviewed    Reviewed   Audited               
                                   Rm          Rm         Rm                    
Cash inflows from operating                                                     
activities                         5 430       4 514      9 161                 
Cash outflows from investing                                                    
activities                         (3 812)     (6 763)    (12 922)              
Cash (out)/inflows from financing                                               
activities                         (146)       647        5 357                 
Net movement in cash and cash                                                   
equivalents                        1 472       (1 602)    1 596                 
Cash and cash equivalents at                                                    
beginning of period                7 164       5 772      5 772                 
Cash acquired through acquisitions -           -          (152)                 
Foreign entities translation                                                    
adjustment                         913         144        (52)                  
Cash and cash equivalents at end                                                
of period                          9 549       4 314      7 164                 
SEGMENT ANALYSIS                                                                
                                   6 months    6 months   9 months              
                                   ended       ended      ended                 
30 June     30 Sept    31 Dec                
                                   2006        2005       2005                  
                                   Reviewed    Reviewed   Audited               
                                               Restated                         
Rm          Rm         Rm                    
REVENUE                                                                         
Southern Africa                    11 643      9 918      15 793                
West and Central Africa            8 169       6 905      10 868                
Middle East, North and East Africa 397         357        551                   
                                   20 209      17 180     27 212                
EBITDA                                                                          
Southern Africa                    4 118       3 427      5 360                 
West and Central Africa            4 352       3 554      5 597                 
Middle East, North and East Africa 191         181        274                   
                                   8 661       7 162      11 231                
PAT                                                                             
Southern Africa                    2 517       1 854      2 836                 
West and Central Africa            2 857       2 460      3 763                 
Middle East, North and East Africa 22          79         105                   
                                   5 396       4 393      6 704                 
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                        
1. BASIS OF PREPARATION                                                         
The condensed consolidated interim financial information ("interim              
financial information") announcement was prepared in accordance with            
International Financial Reporting Standards ("IFRS") IAS 34 - Interim           
Financial Reporting and in compliance with the Listings Requirements of the     
JSE Limited and the South African Companies Act, 1973 (Act 61 of 1973), on      
a consistent basis with that of the prior period.                               
The financial year-end for MTN Group and its subsidiaries has changed from      
31 March to 31 December. The interim financial statements are therefore for     
the six-month period ended 30 June 2006, with the comparative results for       
the 6 months ended 30 September 2005.                                           
The Group elected to early adopt IAS 21 (The effects of changes in foreign      
exchange rates) revised December 2005 (effective from 1 January 2006),          
from 1 April 2004 onwards.  The financial impact of early adopting has been     
included in the September 2005 comparative results.                             
2. HEADLINE EARNINGS PER ORDINARY SHARE                                         
The calculations of basic and adjusted headline earnings per ordinary share     
are based on basic headline earnings of R4816 million (December 2005:           
R5984 million) and adjusted headline earnings of R4640 million (December        
2005: R5626 million) respectively,  and a weighted average of 1 666 091 087     
(December 2005: 1 663 208 548) ordinary shares in issue.                        
Reconciliation between net profit attributable to the equity holders of the     
company and headline earnings                                                   
6 month-    6 month-   9 month-              
                                   period      period     period                
                                   ended       ended      ended                 
                                   30 June     30 Sept    31 Dec                
2006        2005       2005                  
                                   Reviewed    Reviewed   Audited               
                                               Restated                         
                                   Rm          Rm         Rm                    
Net profit attributable to                                                      
company"s equity holders           4 804       3 776      5 866                 
Adjusted for:                                                                   
Loss on disposal of                                                             
property, plant and equipment      6           6          27                    
Profit on sale of associate        -           -          (23)                  
Impairment on PPE                  6           41         114                   
Basic headline earnings            4 816   3 823   5 984                        
Adjusted for:                                                                   
Reversal of deferred tax asset     (283)       (192)      (332)                 
Reversal of put option in respect                                               
of subsidiary                                                                   
- Fair value adjustment            (8)         -          (19)                  
- Finance costs                    177         -          97                    
- Minority share of profits        (62)        -          (104)                 
Adjusted headline earnings         4 640       3 631      5 626                 
Reconciliation of headline                                                      
earnings per ordinary                                                           
share (cents)                                                                   
Attributable earnings per                                                       
share (cents)                      288,3       227,1      352,7                 
Adjusted for:                                                                   
Loss on disposal of property,                                                   
plant and equipment                0,4         0,4        1,6                   
Profit on sale of a subsidiary     -           -          (1,4)                 
Impairment of property, plant and                                               
equipment                          0,4         2,4        6,9                   
Basic headline earnings per                                                     
share (cents)                      289,1       229,9      359,8                 
Effect of reversal of deferred                                                  
tax asset                          (17,0)      (11,5)     (20,0)                
Effect of reversal of put option                                                
entries                            6,4         -          (1,6)                 
Adjusted headline earnings per                                                  
share (cents)                      278,5       218,4      338,2                 
Contribution to adjusted headline                                               
earnings per ordinary share (cents)                                             
South Africa                       125,4       109,7      171,2                 
Rest of Africa                     153,1       108,7      167,0                 
Adjusted headline earnings per                                                  
share (cents)                      278,5       218,4      338,2                 
Number of ordinary shares in issue:                                             
- Weighted average (000)           1 666 091   1 662 605  1 663 209             
- At period end (000)              1 666 948   1 664 082  1 665 317             
ADJUSTED HEADLINE EARNINGS ADJUSTMENTS                                          
DEFERRED TAX ASSET                                                              
The Group"s subsidiary in Nigeria has been granted a five-year tax holiday      
under "Pioneer Status" legislation. Furthermore, capital allowances arising     
on capital expenditure incurred during this five-year period may be carried     
forward and claimed as deductions against taxable income from the sixth         
year of operations onwards. A deferred tax credit of R283 million (December     
2005:  R332 million), excluding minority interests, relating to these           
deductible temporary differences, has been recognised for the period ended      
30 June 2006 in terms of  IAS 12 - Income Taxes.                                
As previously disclosed, although the Group has complied with the               
requirements of IAS 12 in this regard, the Board of Directors has               
reservations about the appropriateness of this treatment in view of the         
fact that no cognisance may be taken in determining the value of such           
deferred tax assets for uncertainties arising out of the effects of the         
time value of money or future foreign exchange movements. The Board             
therefore resolved to report adjusted headline earnings (negating the           
effect of the deferred tax asset) in addition to basic headline earnings,       
to more appropriately reflect the Group"s results for the period.               
PUT OPTION IN RESPECT OF SUBSIDIARY                                             
The implementation of IFRS requires the Group to account for a written put      
option held by a minority shareholder of one of the Group"s subsidiaries,       
which provides them with the right to require the subsidiary to acquire         
their shareholding at fair value.  Prior to the implementation of IFRS the      
shareholding was treated as a minority shareholder in the subsidiary, as        
all risks and rewards associated  with these shares, including dividends,       
currently accrue to the minority shareholder.                                   
IAS 32 requires that in the circumstances described in the previous             
paragraph:                                                                      
(a)  the present value of the future redemption amount  be reclassified         
     from equity to financial liabilities and that financial liability so       
     reclassified subsequently be measured in accordance with IAS 39;           
(b)  in accordance with IAS 39, all subsequent changes  in the fair value       
     of the liability together with the related interest charges arising        
     from present valuing the future liability, be recognised in the income     
     statement;                                                                 
(c)  the minority shareholder holding the put option no longer be regarded      
     as a minority shareholder, but rather as a creditor from the date of       
     receiving the put option.                                                  
Although the Group has complied with the requirements of IAS 32 and IAS 39      
as outlined above, the Board of Directors has reservations about the            
appropriateness of this treatment in view of the fact that:                     
(a)  the recording of a liability for the present value of the future           
     strike price of the written put option results in the recording of a       
liability that is inconsistent with the framework, as there is no          
     present obligation for the future strike price;                            
(b)  the shares considered to be subject to the contracts are issued and        
     fully paid up, have the same rights as any other issued and fully paid     
up shares and should be treated as such;                                   
(c)  the written put option meets the definition of a derivative and should     
     therefore be accounted for as a  derivative in which case the              
     liability and the related fair value adjustments recorded through the      
income statement would not be required.                                    
3. INDEPENDENT REVIEW BY THE AUDITORS                                           
These condensed consolidated results have been reviewed by our joint            
auditors PricewaterhouseCoopers Inc. and SizweNtsaluba VSP, who have            
performed their review in accordance with the International Statement on        
Review Engagements 2400. A copy of their unqualified review report is           
available for inspection at the registered office of the company.               
                                   6 months    9 months   6 months              
30 June     31 Dec     30 Sept               
                                   2006        2005       2005                  
                                   Reviewed    Audited    Reviewed              
                                   Rm          Rm         Rm                    
4. Capital expenditure incurred    3 290       6 732      4 125                 
5. Contingent liabilities and                                                   
commitments                                                                     
Contingent liabilities             1 030       781        3 749                 
Operating leases                   777         331        453                   
Finance leases                     625         638        467                   
6. Commitments for property,                                                    
plant and equipment and                                                         
intangible assets                                                               
- Contracted for                   4 913       2 902      1 855                 
- Authorised but not contracted                                                 
for                                6 322       10 039     1 538                 
7. Cash and cash equivalents                                                    
Bank balances, deposits and cash   9 666       7 222      4 825                 
Call borrowings                    (117)       (58)       (511)                 
                                   9 549       7 164      4 314                 
8. Interest-bearing liabilities                                                 
Call borrowings                    117         58         511                   
Short-term borrowings              1 136       1 042      461                   
Current liabilities                1 253       1 100      972                   
Long-term liabilities              7 991       7 505      3 664                 
                                   9 244       8 605      4 636                 
9. Other non-current liability                                                  
The put options in respect of subsidiaries arise from arrangements whereby      
minority shareholders of two of the Group"s subsidiaries have the rights to     
put their remaining shareholdings in the subsidiaries to Group companies.       
On initial recognition, these put options were fair valued using effective      
interest rates as deemed appropriate by management to the extent that these     
put options are not exercisable at a fixed strike price the fair value will     
be determined on an annual base with movements in fair value being recorded     
in the income statement.                                                        
10. Financial market instrument                                                 
The financial market instrument relates to the fair value movement on the       
foreign exchange contracts and currency options in respect of the Investcom     
transaction as detailed in note 11. This has been treated as a cash flow        
hedge.                                                                          
11. Post-balance sheet events                                                   
On 4 July 2006 the Group acquired 99,5% of the issued share capital of          
Investcom Plc for a consideration of US$5,5 billion settled in cash and         
shares. The cost of acquisition was settled through an issue of corporate       
paper in the South African bond market, a US$ and ZAR- denominated bank         
facility, 183 210 084 MTN Group shares issued and $3,7 billion cash settled     
out of the new facilities raised above.                                         
The purchase price allocation for the acquisition of Investcom has not yet      
been finalised. This is as a result of significant time limitations between     
acquisition date and issue of these interim financial statements. It is         
therefore impractical to disclose net assets acquired and goodwill              
allocation at this stage. This will be disclosed in the annual financial        
statements for the year ended 31 December 2006.                                 
The shareholding in MTN Uganda was increased in two tranches in July 2006       
from 52,01% to 97,34% for a total consideration of approximately US$220         
million, converting the joint venture operation into a fully consolidated       
subsidiary of the Group.                                                        
12. Net asset value per ordinary share and net (debt)/cash equity ratios        
                                   At          At         At                    
                                   30 June     31 Dec     30 Sept               
2006        2005       2005                  
                                   Reviewed    Audited    Reviewed              
                                   Rm          Rm         Rm                    
Net asset value                    16,65       11,84      11,2                  
Net (debt)/cash equity             2%          (4,5%)     2%                    
REVIEW OF RESULTS                                                               
MTN Group Limited (MTN Group) achieved a strong increase of 27,5% in            
adjusted headline earnings per share (adjusted headline EPS) to 278,5 cents     
(30 September 2005: 218,4 cents restated). The Group changed its financial      
year-end to 31 December at the end of the previous financial year in line       
with its operational cycle and international peer group, and is reporting       
interim results at 30 June for the first time. The last reviewed six-month      
period was 30 September 2005, which has been used for income statement          
comparatives. Results to 30 September 2005 have been restated due to the        
early adoption of IAS 21 (Revised) at 31 December 2005. The last reported       
results at 31 December 2005 have been used for balance sheet comparatives.      
Revenue increased by 17,6% to R20,2 billion (30 September 2005: R17,2           
billion). Earnings before interest, tax, depreciation and amortisation          
(EBITDA) increased to R8,7 billion (30 September 2005: R7,2 billion) and        
adjusted profit after tax (PAT) to R5,0 billion (30 September 2005: R4,1        
billion) and reflected increases of 20,9% and 21,3% in EBITDA and adjusted      
PAT, respectively, compared to the six months ended 30 September 2005. The      
reported adjusted headline EPS and adjusted PAT exclude the beneficial          
financial impact of the recognition of the deferred tax asset accounted for     
in MTN Nigeria Communication Limited (MTN Nigeria), as well as the negative     
effect of an obligation whereby MTN Nigeria might have to purchase a            
certain portion of its own equity  from a minority shareholder ("put            
option"). Basic headline earnings per share rose to 289,1 cents for the         
period, 25,8% above the restated 229,9 cents for the six months to 30           
September 2005.                                                                 
MTN Group recorded 25,4 million subscribers at the end of June 2006, a 9,4%     
increase from December 2005.                                                    
Operations acquired during 2005 accounted for 1 986 000 subscribers,            
comprising 8% of the Group"s subscriber base as at 30 June 2006. These          
operations contributed 5,8% of revenue and 4,5% of EBITDA for the review        
period.                                                                         
The Group has changed its segmental reporting to reflect three major            
operating regions: Southern Africa; West and Central Africa; and Middle         
East, North and East Africa. Southern Africa contributed 58% of revenue and     
48% of EBITDA (September 2005: 58% and 48% respectively).  The West and         
Central Africa region contributed 40% and 50% of revenue and EBITDA             
respectively, unchanged from September 2005. The Middle East, North and         
East African region has not contributed significantly as Iran, which is         
expected to be the major contributing operation in this region, has not yet     
launched commercial services.                                                   
Reported Rand values of assets and liabilities of non-South African             
operations increased between 10% and 20% owing to the depreciation of the       
Rand towards the end of the reporting period against the functional             
currencies of the operating companies. Most significantly, the Nigerian         
Naira strengthened by 12% to 17,9 versus the Rand since 31 December 2005,       
increasing the value of Nigerian assets by R2,1 billion.                        
Results for the review period do not include results of the Investcom           
transaction which was concluded during July 2006.  The only material impact     
that this transaction has had on the first half of the year was the             
recognition of the hedging instruments taken out prior to period-end, to        
limit the exchange risk between the offer and effective dates of the            
transaction.                                                                    
INTERNATIONAL FINANCIAL REPORTING STANDARDS                                     
The early adoption of IAS 21 (Revised) at the end of December 2005 has          
resulted in exchange differences arising from the translation of US$-           
denominated shareholders" loans granted to operating companies, which are       
deemed part of the Group"s net investment in a foreign operation, being         
recorded on consolidation as a separate component of equity as opposed to       
being accounted for through profit or loss. This treatment has resulted in      
a restatement of finance costs previously disclosed in the September 2005       
of R69 million and has negatively impacted the previous adjusted headline       
EPS of September 2005 by 4,2 cents per share.                                   
Income statement analysis                                                       
Group consolidated revenue increased by 17,6% to R20,2 billion (30              
September 2005: R17,2 billion). This was mainly due to the strong               
performance of MTN South Africa with revenue of the Southern African region     
at R11,6 billion (30 September 2005: R9,9 billion) and Nigeria contributing     
R6,4 billion in revenue, a 9% increase from September 2005. Operations          
acquired during 2005 contributed R1,2 billion (30 September 2005: R395          
million).                                                                       
EBITDA increased by 20,9% to R8,7 billion as a result of revenue growth,        
positive exchange rate impacts and cost-control initiatives, while the          
EBITDA margin increased from 41,7% to 42,9%. MTN South Africa achieved an       
EBITDA margin of 33,3%.                                                         
MTN Nigeria delivered a strong EBITDA margin of 56,1%, 3,9 percentage           
points better than in the six-month period ended 30 September 2005. The         
remaining international operations recorded EBITDA margins of between 33%       
and 59% excluding Zambia, which is virtually a start-up operation. The          
EBITDA margins of MTN Cote d"Ivoire, MTN Congo Brazzaville and MTN Zambia       
are currently lower than those of established MTN operations.                   
Depreciation and amortisation charges increased by 31,4% to R2,2 billion        
for the period (30 September 2005: R1,7 billion). This was mainly due to        
additional capital expenditure for the network rollout in Nigeria, where        
depreciation increased by R318 million to R1,2 billion, an increase of 36%      
relative to the six-month period ended 30 September 2005. Subscriber bases      
that were acquired in 2005 were capitalised on initial recognition in terms     
of IFRS 3. These bases were amortised during the period resulting in an         
increase in the amortisation charge of R78 million (30 September 2005: R27      
million). Net finance income of R338 million was reported for the period in     
comparison to net finance costs of R92 million for the six-month period         
ended 30 September 2005.                                                        
The net exchange gain as a result of the translation of assets and              
liabilities to Rand in MTN Mauritius has added R537 million to profit           
before tax (September 2005: R18 million), while the impact of the put           
options in respect of minorities reduced profit before tax by R218 million.     
The Group"s taxation charge increased by 41,6% to R1,4 billion (30              
September 2005: R977 million). The effective tax rate increased by 2            
percentage points from September 2005 owing to deferred tax on functional       
currency gain in MTN Mauritius as well as extraordinary tax charges             
relating to the prior year in MTN Cameroon. The Group"s effective tax rate      
remains low at 20,4%, primarily due to MTN Nigeria still benefiting from        
the pioneer-status tax holiday. This results in a deferred tax credit to        
the income tax charge because of timing differences on property, plant and      
equipment.                                                                      
The Board continues to report adjusted headline earnings in addition to         
basic headline earnings, with earnings adjusted for:                            
-    The positive impact on earnings due to recording the Nigerian deferred     
tax credit noted earlier. This decreases earnings per share by 17          
     cents.                                                                     
-    IFRS requires the Group to account for a written put option held by        
     minority shareholders of the Group"s subsidiaries, which gives them        
the right but not the obligation to require the subsidiary to purchase     
     their shareholding at fair value. The net impact is an increase in         
     Group adjusted headline earnings per share of 6,4 cents. Refer to note     
     2 for more details.                                                        
Adjusted headline EPS of 278,5 cents for the period compares favourably to      
adjusted headline EPS of 218,4 cents for the six-month period ended 30          
September 2005. South African operations contributed 125,4 cents or 45% of      
total adjusted headline EPS.  The adjusted headline EPS contribution from       
international operations increased by 41% to 153,1 cents.                       
BALANCE SHEET AND CASH FLOW                                                     
The Group"s total assets have increased by 24,4% to R55,8 billion compared      
to R44,8 billion at 31 December 2005. Borrowings increased to R9,2 billion      
(December 2005: R8,6 billion). The weakening of the Rand against the US         
Dollar and functional currencies of the Group"s other operations has            
significantly increased the consolidated Rand value of the Group"s assets       
and liabilities.                                                                
The Group"s goodwill and other non-current assets have increased since 31       
December 2005 mainly due to the impact of exchange rate movements. The          
financial market instrument was acquired by the Group to hedge its exchange     
rate exposure on the anticipated acquisition of Investcom. This instrument      
has been fair valued.                                                           
At 30 June 2006, the Group had cash on hand of R10 billion, which included      
restricted cash (securitised cash deposits against letters of credit in         
Nigeria totalling R290 million). Group net cash (including restricted cash)     
increased from net debt of R1,0 billion at 31 December 2005 to net cash of      
R712 million at 30 June 2006.                                                   
The Group generated operating cash flow (before dividends) of R6,5 billion      
over the period with free cash flow (operating cash inflows less capital        
expenditure) of R3,2 billion. MTN South Africa and MTN Nigeria invested         
R1,2 billion and R1,5 billion respectively in property, plant and               
equipment, representing 82% of the Group"s R3,3 billion capital expenditure     
for the first six months.                                                       
OPERATIONAL REVIEW                                                              
MTN South Africa recorded 10 437 000 subscribers at the end of June 2006, a     
2% increase from December 2005, with growth expected to increase in the         
second half of the financial year. The postpaid component of the subscriber     
base was the main contributor to the increase, recording 216 000 net            
additions in the first six months. The prepaid base remained constant           
despite declines in the first quarter due to increased churn at the low end     
of the customer base. Net additions were positive in the second quarter of      
2006 with 238 000 net new customers, with post paid and prepaid                 
contributing equally to this position.                                          
As expected, blended ARPU for the six-month period declined by 6% to R159,      
driven principally by declines in the postpaid segment. Postpaid ARPU           
decreased by 8,7% to R494 (December 2005: R541) while prepaid ARPU              
decreased marginally to R90 (December 2005: R93). Included in total             
postpaid subscribers are 388 000 My Choice Top-up subscribers (December         
2005: 281 000) who generate significantly lower ARPU than the average           
postpaid subscriber.                                                            
During the period, MTN South Africa was the 11th global operator (first in      
Africa) to launch a commercial HSDPA service.                                   
3G site build continued with, 304 additional base stations being rolled out     
in the first half of the year as part of expanding network coverage and         
capacity. This infrastructure enables customers in high-density areas with      
high-speed access to MTN South Africa"s data offerings as well as video-        
based services. It is encouraging to note that the number of 3G subscribers     
has increased by 76 000 to 133 000 subscribers.                                 
Data services contributed 7,8% of total revenue, excluding handset revenue.     
Whilst SMS continues to contribute 85% of data revenue, uptake of new data      
services is encouraging and continues on a positive upward trend.               
MTN Nigeria increased its subscriber base to 9 636 000, a 15% growth since      
31 December 2005. Subscriber acquisitions are expected to accelerate in the     
second half of the year. Blended ARPU remains strong and declined only          
marginally to US$18.                                                            
MTN Nigeria continues to hold a strong leadership position in the local         
market with an estimated 45% market share, a slight decrease from 47% in        
December 2005 owing to increased competition.                                   
MTN Nigeria successfully increased core network capacity to support over 12     
million subscribers from the 11 million supported in December 2005. The         
network rollout is proceeding as planned with 2 200 km of optic fibre           
cabling already completed. Total capital expenditure of R1,5 billion has        
been incurred during the period.                                                
As previously reported, identifying the most appropriate mechanism to           
broaden the Nigerian shareholder base continues to receive attention and        
further announcements will be made at the appropriate time.                     
OTHER OPERATIONS                                                                
MTN Cameroon increased its market share from 54% at the end of December         
2005 to 56% at the end of June 2006. Mobile subscribers increased by 22% to     
1 528 000 subscribers during the review period. Continued growth in             
subscribers and MTN"s leadership of the consumer segment in Cameroon is         
largely due to the successful launch of electronic voucher distribution as      
well as the successful introduction of the total flexibility product. This      
product allows prepaid subscribers to select any one of three tariff            
options for every call they make. ARPU declined to US$15 for the period,        
driven by increased penetration and consequent connections of lower-use         
subscribers.                                                                    
MTN Uganda captured an estimated 80% of net connections during the period,      
increasing its mobile market share to 64,5%. Marketing initiatives such as      
aggressive retail and direct marketing promotions, a 30% reduction of SIM       
pack prices as well as the introduction of the low-denomination airtime         
card, have contributed to the 26% increase in its mobile subscriber base        
from 982 000 in December 2005 to 1 236 000 at the end of June 2006.             
Increased market penetration resulted in ARPU declining to US$12.               
MTN Cote d"Ivoire recorded 1 108 000 subscribers at 30 June 2006, a 3%          
increase from December 2005. Market share is currently estimated at 44% and     
ARPU for the six months ended 30 June 2006 was a strong US$19. MTN Cote         
d"Ivoire has experienced some transition challenges that are being              
addressed to increase market share and deliver the expected subscriber          
growth.                                                                         
In May 2006, the Group increased its shareholding in MTN Cote d"Ivoire from     
51,0% to 68,34% through the purchase of a 17,34% stake from Atlantique          
Telecom for 342,75 million.                                                     
Mascom Wireless Botswana recorded 531 000 subscribers at 30 June 2006 with      
an estimated market share of 62% and ARPU of US$16.                             
MTN Rwanda still enjoys 100% mobile market share with 311 000 subscribers       
and recorded ARPU of US$16. MTN Rwanda successfully launched the Village        
phone company to provide telecommunications services to under-serviced          
areas. A second operator has been licensed but has not yet commenced            
operation.                                                                      
MTN Swaziland increased its subscriber base to 236 000, an 11% increase         
from 31 December 2005. ARPU has decreased to R141, 5% lower than the R149       
at the end of December 2005. MTN Swaziland is the only mobile operator in       
the country.                                                                    
MTN Congo Brazzaville recorded 229 000 subscribers at 30 June 2006, a 9%        
increase from December 2005 with ARPU at US$20.                                 
MTN Zambia recorded a 23% increase in subscribers to 119 000 from December      
2005 with ARPU remaining stable at US$20. In terms of the licence, 10% of       
the equity in this business will be placed with Zambian nationals.              
MTN IRANCELL                                                                    
The operation is ready for network system testing in three cities, Tehran,      
Mashaad and Tabriz with 5000 test simcards. The first "on net" call was         
connected on 24 August 2006. Commercial launch is expected towards the          
latter part of September with the company targeting a minimum of 1 million      
subscribers and full coverage in six cities by the end of December 2006.        
INVESTCOMTRANSACTION                                                            
In line with its vision of consolidating its position as the leading            
provider of telecommunications services in emerging markets, MTN Group made     
a cash and shares offer on 23 May 2006 to acquire the entire issued share       
capital of Investcom LLC, a company whose securities were listed in Dubai       
and London, for a total consideration of US$5,5 billion. The formal offer       
was based on an implied MTN Group share price of R59,25 (US$9,79). The          
purchase offer was to be settled partly in cash and partly by the issue of      
MTN Group shares. The cash portion of the offer was hedged resulting in a       
foreign exchange gain of R2,6 billion at 30 June 2006, which was treated as     
a cash flow hedge in terms of IAS 39 and was therefore recorded in equity.      
MTN shareholders approved the transaction on 28 June 2006 and it became         
wholly unconditional on 4 July 2006. Investcom will be consolidated from        
this date onwards.                                                              
MTN Group has separately announced Investcom"s results on SENS for the six      
months to 30 June 2006.                                                         
POST-BALANCE SHEET EVENTS                                                       
The Investcom LLC transaction became unconditional on 4 July and in             
accordance with DFIX rules settlement of cash and shares took place on 17       
and 24 July 2006. In terms of the offer made US$3,7 billion was settled in      
cash and 183000000 MTN Group Limited shares were issued to the previous         
Investcom LLC shareholders.                                                     
Investcom LLC was delisted on 15 August 2006.                                   
Bridging finance obtained at the time of the Investcom LLC offer was            
refinanced in early July through an issue of corporate paper in the South       
African bond market and a US$ and ZAR-denominated bank facility                 
underwritten by Calyon, Citibank, Commerz, Deutsche, Sumitomo and Standard      
Chartered banks. A total of R6,3 billion was raised in the bond market - R5     
billion with a four-year term and R1,3 billion with an eight-year term.         
Approximately US$2,6 billion of the underwritten banking facility has been      
utilised; US$1 billion is repayable over five years, the Rand equivalent of     
US$1 billion is repayable over five years and US$0,6 billion is a revolving     
facility.                                                                       
The shareholding in MTN Uganda was increased during July 2006 from 52,01%       
to 97,34% for approximately US$220 million, converting the joint venture        
operation into a fully consolidated subsidiary of the Group.                    
PROSPECTS                                                                       
MTN Group"s vision is to be the leader in telecommunications in emerging        
markets. On the assumption that current market conditions endure, the Board     
expects the Group to continue to show good subscriber growth and maintain a     
strong market position in existing operations. Capital expansion programmes     
in Nigeria, South Africa and Iran, as well as the operations in Investcom,      
are expected to provide further impetus to subscriber and revenue growth.       
Following the conclusion of the transaction with Investcom LLC in July          
2006, the Group has increased its footprint substantially and further           
diversified its revenue and earnings streams. Financing the transaction has     
resulted in the Group raising additional debt and issuing shares. The           
related financing costs and dilution effect will inhibit the rate of growth     
in the Group"s earnings per share in the short-term.                            
The key priorities for the MTN Group in the short term are the integration      
of Investcom and realisation of synergies as a result of the transaction.       
In the medium term, priorities are the realisation of longer- term              
synergies as well as the repayment of debt used to fund the acquisition.        
For and on behalf of the Board                                                  
MC Ramaphosa        PF Nhleko                                                   
(Chairman)          (Group President and CEO)                                   
Fairland                                                                        
30 August 2006                                                                  
Certain statements in this announcement that are neither reported financial     
results nor other historical information are forward-looking statements,        
relating to matters such as future earnings, savings, synergies, events,        
trends, plans or objectives.                                                    
Undue reliance should not be placed on such statements because they are         
inherently subject to known and unknown risks and uncertainties and can be      
affected by other factors that could cause actual results and company plans     
and objectives to differ materially from those expressed or implied in the      
forward-looking statements (or from past results).                              
Unfortunately the company cannot undertake to publicly update or revise any     
of these forward-looking statements, whether to reflect new information of      
future events or circumstances or otherwise.                                    
Directorate: MC Ramaphosa (Chairman), PF Nhleko* (Group President & CEO),       
DDB Band, RS Dabengwa*, KP Kalyan, AT Mikati, RD Nisbet*, MJN Njeke, MA         
Ramphele, ARH Sharbatly, JHN Strydom, AF van Biljon, J van Rooyen, P Woicke     
*Executive                                                                      
Company Secretary: SB Mtshali, 216 - 14th Avenue, Fairland, 2195. Private       
Bag 9955, Cresta, 2118                                                          
Registered office: 216 - 14th Avenue, Fairland, 2195                            
American Depository Receipt (ADR) programme: Cusip No. 62474M108 ADR to         
ordinary share 1:1 Depository: The Bank of New York, 101 Barclay Street,        
New York NY 10286, USA                                                          
Office of the South African registrars: Computershare Investor Services         
2004 (Proprietary) Limited (Registration number:  2004/003647/07)               
70 Marshall Street, Johannesburg, 2001. PO Box 61051, Marshalltown, 2107        
Joint auditors:  PricewaterhouseCoopers Inc., 2 Eglin Road, Sunninghill,        
2157 Private Bag X36, Sunninghill, 2157 and SizweNtsaluba VSP Inc., 1           
Woodmead Drive, Woodmead Estate, PO Box 2939, Saxonwold, 2132                   
E-mail: investor_relations@mtn.co.za                                            
Date: 30/08/2006 07:32:45 AM Produced by the JSE SENS Department