© 2026 Zoe. All rights reserved.
Zoe is a legal information platform. Always consult the Federal Register of Legislation for authoritative text.
[2004] VSC 299
Supreme Court of Victoria
2004-08-25
HABERSBERGER J.
Original judgment source is linked above.
[2004] VSC 299
CONTRACT - Assessment of damages for breach of agreement to give plaintiff 5% of the equity in a group of companies and unit trusts - Meaning of entitlement - Proof of plaintiff's claim - Admissibility of expert's report - Capitalisation of future maintainable earnings - Relevant factors.
"The parties agree that the following is an accurate outline of agreement reached between J Schwalb, 'Ipex Group', D Cohen (or nominated entity) 'DC', J Sheiman (or nominated entity), 'JS' and M Hosking (or nominated entity) 'MH'. 1. The Ipex Group, 'the group' is defined as all current and future Australian trading entities consisting of: a) Takapana Investments Pty Ltd ATF The Schwalb Family Trust No. 1. b) Ipex Information Technology Group Pty Ltd. c) Ipex Research and Development Pty Ltd. d) Toren Pty Ltd ATF Toren Unit Trust. e) Ipex Software Services Pty Ltd ATF Ipex Software Services Unit Trust. f) Melton Gully Pty Ltd ATF The Schwalb Family Trust No 2. 2. The parties hereby agree that the following agreement is to be effective from 1 July 1994 ('The effective date'). 3. The fundamental basis of the agreement is that David Cohen and J Sheiman and M Hosking are to become entitled to the following % of the equity in the group: DC 14 % JS 5 % MH 5 % 4. The above entitlements are unconditional and effective immediately except that in the case of JS the following vesting arrangement is to apply: a) Immediate unconditional entitlement to 1.5%. b) Balance of entitlement to be 'vested' over 2 years commencing 1 July 1994 in equal proportions for each completed year. c) In the event of a formal group restructure or listing prior to the expiry of the 2 year period the balance of the entitlement % will automatically vest in JS. d) ... e) ... 5. Due to commercial constraints the parties agree that a formal restructure of the group is not currently feasible but that the agreement is intended to be as legally and commercially binding as if a restructure had been completed. 6. The group referred to in 1 above consists of companies and trusts and thus have different taxation treatments applying to profits generated in the respective entities. 7. Notwithstanding the above, it is agreed that all future profit generated in trust structures will be distributed to companies in the defined group, such that the value of the group will be increased each year by the increase in the groups net profit after tax (i.e. not assets). 8. Furthermore, if dividends are paid from companies in the group then a proportionate distribution of profits will be made from trust structures to entities associated with DC or JS or MH. (It is noted however that dividends and distributions are in any case restricted by conditions imposed by the group bankers, Hong Kong Bank). 9. The entitlement referred to in 3 above is to be formally restructured and given effect to in the following circumstances: a) A proposed sale of the group or part thereof prior to or in the course of a formal restructure or listing of the group, or b) In any event by 1 July 1996. 10. In the event of the death, or total & Permanent Disability of DC, JS or MH prior to a formal restructure, the Ipex Proprietors (Schwalb family) will be required to make a termination payment to DC, JS or MH in a manner mutually agreed between the parties. 11. The termination payment shall, in the absence of an agreed amount to be [sic] determined by reference to the following formula: A = X% (G+NA) - 1A Where A = Termination payment X = % entitlement of DC or JS or MH G = Goodwill of the group calculated as being the average group net profit after tax for the prior 3 completed financial years multiplied by a price/earnings multiple of 10. NA = Consolidated net tangible assets as at 30 June of the last completed financial year. LA = Insurance amount payable referred to in 14 and 15 below (if any). 12. By way of indication based on the group consolidated results for the 3 years ended 30 June 1993, the goodwill valuation would be approximately $10M and net tangible assets were approximately $1.8M at that date. 13. Any loan account balances owing at the time of death, will also need to be paid out or deducted as the case may be. 14. ... 15. Any amount due under 11 above shall be paid to DC, JS or MH or their beneficiaries as soon as possible but at least at the rate of equal monthly instalments over 3 years with interest accruing at bank overdraft rates from time to time on the outstanding balances. 16. ... 17. In the event of resignation or termination the following procedures are to apply: a) The departing party is to remain entitled to the equity percentage referred to in 3 above and will be entitled to a formal shareholding consequent on the events specified in 9 above. b) The departing party will be free to dispose of his entitlement or shareholding in any manner and to any party, subject to a first right of refusal being held by the remaining parties. c) The value of the entitlement or shareholding and terms of sale is not hereby fixed but will be subject to negotiations between the parties at that time. d) ... 18. Consolidated group financial accounts at 30 June 1994 are to be prepared and presented to the parties by 31 December 1994, setting out the net assets of the group at 30 June 1994."
"THE COURT DECLARES THAT: 1. On 30 August 1994 the Plaintiff and each of the First to Sixthnamed Defendants (collectively 'the Ipex Group') entered into a binding agreement ('the agreement') which was effective from 1 July 1994 and pursuant to which: (a) the Plaintiff acquired the right to 5% of the equity in the Ipex Group; (b) the Ipex Group agreed to give effect to that entitlement on or before 1 July 1999. 2. The First to Sixthnamed Defendants breached the agreement in that they each refused and failed and continue to refuse and fail, to give effect to the Plaintiff's entitlement to 5% equity in the Ipex Group. 3. The First to Sixthnamed Defendant are liable to the Plaintiff for breach of the agreement, with damages to be assessed by a Master under order 51 of the Supreme Court Rules. THE COURT ORDERS THAT: 4. The proceeding against the Seventhnamed Defendant is dismissed. 5. The costs of the proceeding, including the costs of today are reserved."
"THE COURT OF APPEAL ORDERS THAT: 1. The Appeal is allowed by consent for the purpose of varying the first three paragraphs of the judgment given by the Honourable Justice Hansen on 25 March 1999 to read: '1. On 30 August 1994 the Plaintiff and each of the First to Sixthnamed Defendants entered into a binding agreement ('the agreement') which was effective from 1 July 1994 and pursuant to which: (a) the Plaintiff acquired the right to 5% of the equity in 'the Ipex Group' (as defined in the agreement); and (b) the First to Sixthnamed Defendants agreed to give effect to that entitlement in respect of profits from 1 July 1994 and otherwise on or before 1 July 1996 as pleaded in paragraph 10 of the Fourth Further Amended Statement of Claim dated 19 December 1997. 2. The First to Sixthnamed Defendants breached the agreement in that they each refused and failed, and continue to refuse and fail, to give effect to the Plaintiff's entitlement to 5% of the equity in the Ipex Group. 3. The First to Sixthnamed Defendant are liable to the Plaintiff for breach of the agreement, with damages to be assessed by a Judge but otherwise in accordance with Order 51.' 2. The Appeal is otherwise dismissed with costs."
The defendants unsuccessfully sought leave to appeal to the High Court of Australia.
"There were terms of the Agreement, inter alia: (a) that the Plaintiff was entitled to 5% of the equity in and profits of the Ipex Group from 1 July 1994; (b) that all future net profits of the Ipex Group generated in trust structures would be distributed to companies within the Ipex Group so that the value of the Ipex Group would be increased each year by the increase n the Group's net profit after tax; (c) that if dividends were paid by companies within the Ipex Group then a 5% distribution of profits would be made from trust structures to entities associated with the Plaintiff; (d) that the Plaintiff's entitlement to 5% equity in the Ipex Group was to be given effect by the formal restructuring of the Ipex Group, the sale of part of the Ipex Group or in any event by the 1st July 1996."
"It is likely that questions will have to be decided of at least the same difficulty as those which had to be decided at the trial. In my view, it is not impossible that the assessment of damages will prove more difficult than the determination of liability."[4]
The Meaning of the Plaintiff's Entitlement to Five Per Cent of the Equity in the Ipex Group
(a) restructuring the Ipex Group by:
(i) establishing a new entity or entities (the "restructure vehicle"), which could be either a corporation or a unit trust, in whatever form the defendants decided;
(ii) effecting the transfer of the assets of the defendants as they stood at 1 July 1996 to the restructure vehicle;
(iii) effecting the assumption of the liabilities of the defendants as they stood at 1 July 1996 by the restructure vehicle; and
(iv) granting securities to the financiers of the defendants in substitution for the securities granted by the defendants to their financiers as at 1 July 1996; and
(b) tendering to the plaintiff 5% of:
(i) the issued shares in a corporation or corporations regulated by a constitution containing provisions determined by the defendants (if the restructure vehicle were to be a corporation or corporations); or
(ii) the issued units in a unit trust to be held pursuant to a Trust Deed, the terms of which would be determined by the defendants (if the restructure vehicle were to be a unit trust or trusts).
It was then stated that because the modes of performance available to the defendants were so diverse the plaintiff was only entitled to nominal damages.
(a) restructuring the Ipex Group by establishing a "restructure vehicle" (which could be either a corporation or a unit trust);
(b) effecting the transfer of all of the assets of the defendants as at 1 July 1996 to the restructure vehicle;
(c) effecting the assumption by the restructure vehicle of all of the liabilities of the defendants as at 1 July 1996;
(d) effecting the transfer to the restructure vehicle of the whole of the business or businesses which were being carried on by the defendants as at 1 July 1996;
(e) tendering to the plaintiff shares in the restructure vehicle if that vehicle was a corporation, or units if the restructure vehicle was a unit trust, equal in value to 5% of the value of the Ipex Group.
However, in paragraph 10 of his response, the plaintiff said that in any such restructure, each of the shares or units tendered to the plaintiff was required to have the same rights and liabilities as any other share or unit in the restructure vehicle and that the defendants were not entitled in the mode of performance to discriminate against the plaintiff by transferring to him a share or unit which had lesser rights or greater liabilities than any other share or unit in the restructure vehicle.
"(i) 5% of the profits of the Ipex Group from 1 July 1994 to the date of payment; and (ii) 5% of the value of the Ipex Group as at the date of assessment by this Honourable Court."
Share of after tax profits from 1 July 1994 $2,190,000
Share of franking credits from 1 July 1994 $1,151,000
(a) 5% of "the equity in the group" (clause 3 of the agreement) on "a proposed sale of the group or part thereof prior to or in the course of a formal restructure or listing of the group" or "in any event" by no later than 1 July 1996 (clause 9 of the agreement), and
(b) 5% of the profits of the group between 1 July 1994 and the granting of the 5% interest on 1 July 1996, (clause 2 of the agreement), if dividends were declared by the companies in the group (clause 8 of the agreement).
Mr Burnside submitted that the appropriate mode of performance was for this entitlement to be translated into 5% of the share capital of the restructure vehicle ("Newco") which Mr Schwalb said that he would have set up, probably after seeking the advice of Mr Stuk. Mr Burnside further submitted that because the defendants were entitled to perform the contract in the way most favourable to them, this share capital would have been subject to a number of restrictive aspects, which would considerably reduce the value of the plaintiff's interest.
"shares in the restructure vehicle if that vehicle was a corporation ... equal in value to 5% of the value of the Ipex Group."
Further, Mrs Crennan referred to the paragraph of the plaintiff's response which set out in general terms the plaintiff's claim (quoted in paragraph 16 above) including a claim to "5% of the value of the Ipex Group as at the date of assessment by this Honourable Court."
"Then it was argued that the word 'equity' was uncertain. Counsel for the plaintiff submitted that it was plain, in the context, that 'equity in the group' meant shares or units in an entity mentioned in cl.1 of the agreement. In my view that is correct. It accords with references to holding shares in cl.17. It also accords with a common and well understood meaning of the word equity as referring to the holding of shares in a company. See Ford's Principles of Corporations Law, paras.17.020 and 17.070."[7]
"Hansen J, with whose reasons as to the issue of uncertainty I am in substantial agreement, held that the phrase 'equity in the group' meant shares or units in the entities which at present or in future would comprise the Group."
Further, his Honour also said that given that it was a 5% equity in the Group as a whole which was to be provided:
"it did not follow that a 5% equity must necessarily have been provided in each company or trust, so long as overall such an interest was achieved."
By "such an interest", I consider his Honour was referring to shares or units representing 5% of the value of the Group, as the plaintiff contended.
"which exists between (a) an obligation expressed in terms of a range of alternatives from which the promisor may choose and (b) a single obligation expressed in an indefinite way"
and expressed the view that damages would be assessed on the basis of what would have been a reasonable method of performance with the interests of both parties in mind.[9]
"Where the contingency is dependent upon the way in which the party in breach of the contract would perform the contract, the settled rule is that damages are assessed on the basis that the wrongdoer would have performed the contract in the way most favourable to himself."
"Hansen J was entitled to find, as he did, that 'the agreement itself contained no suggestion of differential rights among the holders of the equity in the Group'. Hansen J held, appropriately in my view, that one interpretation which was open was that the meaning to be given to the phrase, insofar as shares were involved, was that ordinary shares would be involved, not preference shares. He was not called upon to resolve that issue, because specific performance was not required. There were alternative interpretations which were open, but that did not mean that the term was uncertain. ... The plaintiff agreed to terms which place him at something of a disadvantage in determining how his loss may be assessed. The damages will be assessed on the basis, so far as applicable, that the appellants would have performed the contract in the way most favourable to themselves."[11]
The above quotation from the judgment of McHugh JA was cited by Eames AJA in a footnote to this passage.
"Mr Scerri [senior counsel for Mr Hosking] was driven to concede that the bargain entailed that the respondent would accept his 5% of the equity in the group in whatever form the appellants decided."[12]
His Honour went on to record that Mr Scerri pointed out that there would be some limits on the appellants' freedom of choice, such as acting honestly, acting reasonably or at least not purporting to perform the contract in a way that no reasonable person would adopt, and not discriminating between the minority shareholders.
"In the cases to which we have been referred the contracts provide on the face of them for alternative methods of performance. This contract only imposes one obligation upon the appellants - namely, to publish. The question is what will satisfy that obligation?"[15]
"... in the present case there are no alternatives, and to adjust the rights of the parties the only method is to form a reasonable estimate of the amount the respondents would be in pocket if the appellant had kept his promise."[16]
"Where a party sustains a loss by reason of a breach of contract, he is, so far as money can do it, to be placed in the same situation, with respect to damages, as if the contract had been performed."[17]
Thus, the damages to be awarded to the plaintiff have to be such that he is placed in the same situation as if the contract had not been breached.
Did The Plaintiff Make Out His Claim For Damages?
"the price which a willing, but not anxious, buyer, acting at arms-length and having all necessary information would be prepared to pay a willing, but not anxious seller, of the Ipex Group as a going concern."
(a) the plaintiff would have sought to have sold his shares as a willing but not anxious seller; and
(b) a market would have existed for those shares consisting of a willing but not anxious purchaser.
He submitted that, because the plaintiff did not give evidence at this hearing, there was no material concerning his intention with respect to, or how he would have dealt with, the shares or units he was supposed to have received. It was submitted that very different scenarios could arise, depending on Mr Hosking's evidence, each with quite different consequences for the assessment of damages. These different scenarios could include holding the shares in the long term, hoping that the company would be wound up or the assets distributed, or that the company would be listed on the stock exchange so that the shares would become readily tradeable, or alternatively looking for a buyer in the short term in order to sell at whatever price could be obtained. Mr Burnside therefore argued that the value of what Mr Hosking lost depended on what plans he had and there was no evidence at all on this point. Moreover, Mr Burnside submitted that there was a gap in the evidence regarding the existence of a buyer and that it was not reasonable to assume that anyone would be willing to pay money to buy the 5% shareholding. Therefore, it had not been shown that Mr Hosking had lost anything of value. All that Mr Hosking had lost, Mr Burnside submitted, was the possibility of getting an indeterminate amount of money at an indeterminate time in the future, which was not capable of quantification. Therefore, all that he could be awarded was nominal damages for expectation loss.
"It is apparent that Hansen J considered that an immediate entitlement to 5% equity, which was to be effective as from 1 July 1994 (as provided by clauses 2, 3, 4), translated, at least, to an entitlement to profits, in the period between 1 July 1994 and 1 July 1996 (the date stipulated in clause 9(b) as the last date by which the entitlement to be provided by equity in the restructured company had to be delivered). Thus 5% of the equity carried an entitlement to 5% of the profits. Given that the breach occurred at 1 July 1996 that is the date at which the 5% equity in the Group must then be determined for the purpose of calculating damages. The entitlement of the respondent to 5% of the profits from 1 July 1994 was not challenged before us. Subject to hearing counsel, I consider that it would be appropriate that the order of the court should reflect the fact that Hansen J held that there was such an entitlement."[20]
"once the agreement is deemed not incomplete or uncertain ... the entitlement to profits must also be taken into account when calculating damages."
It must be remembered that Eames AJA was clearly assuming that damages would be assessed as at the date of breach, being 1 July 1996. However, as will be seen, in the end the damages were assessed as at 30 June 2002.
"1. On 30 August 1994 the Plaintiff and each of the First to Sixthnamed Defendants entered into a binding agreement ('the agreement') which was effective from 1 July 1994 and pursuant to which: (a) the Plaintiff acquired the right to 5% of the equity in 'the Ipex Group' (as defined in the agreement); (b) the First to Sixthnamed Defendants agreed to give effect to that entitlement on or before 1 July 1996; and (c) the Plaintiff was entitled to 5% of the profits of the Ipex Group from 1 July 1994. 2. The First to Sixthnamed Defendants breached the agreement in that they each refused and failed, and continue to refuse and fail, to give effect to the Plaintiff's entitlement to 5% of the equity in the Ipex Group, or to his entitlement to 5% of the profits of the Ipex Group from 1 July 1994."
A comparison of this draft with the final form of the order shows that sub-paragraph 1(c) was deleted and instead words were added in sub-paragraph (b), and the last part of paragraph 2 was deleted. The second omission is particularly significant because this would suggest that, after hearing counsel, the Court of Appeal was not prepared to declare that the defendants had breached the agreement by failing to give effect to the plaintiff's entitlement to 5% of the profits of the Group from 1 July 1994. This could only be, in my opinion, because no dividends had been declared.
Five Per Cent of the Capital Reserve Distribution
Calculation of the Plaintiff's Claim for Damages
"Further, damages are to be assessed as at 1 July 1996."
This accorded with normal contractual principles that damages should be assessed as at the date of breach. However, a court may depart from the general rule where necessary to do so in the interests of justice, or to provide a remedy which will most fairly compensate the plaintiff for the wrong that he has suffered. In such circumstances, the court may assess the damages at a later date than the date of breach.[21]
"The Plaintiff contends that the damages are to be assessed as at the date of the assessment by this Honourable Court."
During the trial, Mrs Crennan contended that this meant assessment by reference to the last complete financial year because assessment as at the date of the hearing or judgment was not feasible. Mrs Crennan also explained that the principal consideration which made it inappropriate to assess damages as at the date of breach was that, if the defendants had performed their obligations under the agreement by giving effect to the plaintiff's 5% interest in the Group, the plaintiff would not have been required immediately to sell or dispose of that interest. Thus, she submitted that the plaintiff was entitled to hold on to his 5% interest and to take the benefit of any subsequent increase in the value of that interest.
"Our clients will accept that the damages are to be assessed as at the date of the assessment by the Court."
That is, the defendants accepted the position put forward in the plaintiff's response that the damages should be assessed as at the date of the hearing and not the date of breach.
"There has been no agreement between us (or order of the Court) that 30 June 2002 is to be the date of the assessment of damages."
"Ipex ITG is recognized internationally, as a desktop integration company of excellence, with the capacity to handle the most technical and logistically complex multi-million dollar projects. Since 1982, Ipex ITG has built its success on providing total, fully integrated IT solutions enabling business to make quick, informed decisions, automate, monitor and control business and organizational processes and streamline internal and external communications."
The marketing brochures of the Ipex Group described it as "the largest and most successful Australian-owned IT Company", noting that it is ranked as a "Top 20 IT Systems Integrator" and a "Top 5 Desktop/Server Manufacturer". In describing its financial capacity, these brochures stated that:
"Ipex's long term success is evident in the consistently high ratings given by independent financial analysts. Ipex ITG is regarded as one of the most financially stable and secure IT companies in the industry, and stands ahead of almost all of its multi-national competitors."
(a) Ipex was required to provide to the Bank audited consolidated annual accounts, budget forecasts and cash flow projections, and quarterly management accounts;
(b) Ipex gave continuing warranties that its most recent accounts provided to the Bank were a true, fair and accurate statement of its financial position, that there had been no material adverse change in the financial position since those accounts were prepared, and that Ipex had disclosed in writing all facts which were material to the assessment of the nature and amount of the risk undertaken by the Bank; and
(c) the Bank must be notified of any change to Ipex's core business.
Counsel for the plaintiff submitted that in its dealings with the Bank, Ipex had consistently represented itself as a highly profitable company. Moreover, it had distributed retained profits which represented goodwill of $25.85 million in 1998.
"Management's original expectation was that Ipex would incur a loss of between $5-7 million in FYE 2003. This was based on results for the first four months of the year, being an operating loss of $1.24 million (extrapolated to a full year operating loss of $3.72 million) combined with the net effect of the two new deals. This methodology, in Management's opinion, remains valid. However, the net effect of the two new deals needs to be revised to recognise that only half the Telstra PCs will be purchased in FYE 2003. On this basis, we have forecast a loss of $2.67 million arising from the sale of PCs to Telstra in the remainder of this financial year. Offset against this is the $2.2 million gross profit we will make through the sale of 20,000 PCs to EDS for the Australian Tax Office, leaving us with a net loss of $0.47 million on these two deals. As a result, Management has forecast an operating loss of $4.19 million for FYE 2003."
This statement was said to show that the Group had suffered a net loss of $4.953 million for the six months ending 31 December 2002.
"The industry has a tendency to 'peak' every 3-5 years, when new technological developments occur. This timeframe is also typically in line with the life span of most IT equipment. The most recent example of 'peaking' is the 'Y2K' bug which amongst other things, has synchronised PC purchasing patterns across the world (i.e. the next peak being expected in 2003 and 2004)."
Mr Shulman concluded that the Ipex Group was a significant participant in the IT market. It had generated normalised earnings before interest and tax of $70.8 million since 1 July 1993, or $7.86 million per annum.
(i) Normalisation adjustments were not calculated for these periods.
(a) the future prospects of the Group's business, which were promising based on the nature of its business, its sustained profitability in recent times when the IT industry had been in a slump, its quality customer base and the expected buoyancy in the IT industry in the coming years (arising from new product demand and rationalisation of smaller competitors);
(b) the pre-existing profitability and financial condition of the business;
(c) the human resources of the business, with its experienced and well-skilled management team;
(d) the business profile, which in the case of the Group was high; and
(e) general economic and industry expectations.
"adjustments have been made to the implied multiples of the companies examined for: - the private company status of the Group; - the potential illiquidity of a 5% ownership interest in the Group; and - the other factors noted pertaining to the Group's operations ..."
Mr Shulman noted that his multiple equated to a PE ratio of 12.8 to 13.5 and that the average PE ratio for all listed stocks in Australia at 30 June 2002 was 27.12.
"arrived at this range by taking the average EBITDA multiple (9.23 times) for the Australian IT companies quoted above, and discounted that multiple by between 33-40% to account for the private company status of the Group, as well as its size, geographic location and in particular the uncertainties of the industry it operates in."
Of these companies, Mr Rose regarded Aspect Computing Limited ("Aspect"), Kaz Group Limited ("Kaz") and SMS Management Limited ("SMS") as the most relevant to Ipex. Mr Rose's earnings multiple meant that he estimated the fair market value of the group at between $90.85 million and $101.35 million.
"(a) Alternative 1 Assuming the 5% shareholder owns a separate class of share which does not have voting rights and assuming the existence of a Governing Director which has the right to manage and control all aspects of the Company. (b) Alternative 2 Assuming the 5% shareholder has the right to vote (on the basis of one vote for each share held) and assuming the existence of a Governing Director which has the right to manage and control all aspects of the Company (c) Alternative 3 Assuming the company has a 'standard constitution' with each share conferring voting rights and no Governing Director."
These alternative scenarios were derived from the type of restrictions which Mr Schwalb had said he would have required to be placed on Mr Hosking's 5% shareholding, based on the advice of Mr Stuk.
"disregard the beneficiary entitlements currently set out in the accounts as they would not have occurred if the agreement the subject of this proceeding had been performed."
"$913,500 of amounts owed to the Schwalb and Cohen families in the form of undrawn beneficiary entitlements as at 1 July 1996 should not be disregarded."
He was also instructed to assume that this amount would accrue interest at penalty interest rates. Accordingly, when Mr Edwards first performed a valuation on this basis, he calculated that the $913,500 liability would have increased to $1.646 million by 31 December 2002.
In fact, the ranges should have been a little higher because Mr Edwards incorrectly used the $1.646 million figure which was calculated on the $913,500 figure plus interest to 31 December 2002, whereas he should have used a figure including interest only to 30 June 2002. Ms Wilson calculated that the correct figure for this indebtedness as at 30 June 2002 was $1.637 million.
"The fact that Ipex has traded at a loss for the six months to 31 December 2002 gives some indication of the current outlook for the Ipex Group. It indicates that the business is currently facing issues with respect to the profitability of certain contracts. In isolation however it is not necessarily representative of the future earnings (or otherwise) of Ipex on a maintainable basis. .. In this instance, I would be reluctant to change my view of maintainable earnings in the absence of a full budget for the 2003 financial year and also some discussion around the prospects for the 2004 financial year. Should it be demonstrated to me with some certainty that these prospects were very poor, I would consider a reduction in the selected multiple. Notwithstanding the above, I recognise that the loss incurred in the six months to 31 December 2002 has eroded the financial position of the Ipex Group. Consequently, I would adjust my estimate of surplus cash by $2 million ..."
(a) how many past years should be taken into account in calculating the starting point for future maintainable earnings;
(b) whether there should be any and what deduction for deferred service contract revenue;
(c) whether there should be any and what other adjustments made to the results;
(d) whether there should be any and what account taken of the results for the 2003 financial year;
(e) what multiple should be used; and
(f) whether there should be any further and what discounting for the nature of the minority interest.
I turn then to a detailed consideration of each of those issues.
Number of Past Years Taken into Account
"most likely have used the normalised historic results for the year ended 30 June 2002 as an estimate of future maintainable EBIT (in the absence of forecasts for the year ending 30 June 2003), rather than the simple average of historic earnings over 4 years."
He said that he was of the view that Mr Shulman's "use of a simple average inclusive of the prior four years might overestimate the future maintainable earnings." This was because the Group had experienced in 1999 and 2000 abnormally high level of earnings as a result of the build-up to Y2K and GST implementation, and as he noted:
"there was a significant change in the business model in the year ended 30 June 2002 with the commencement of the Group 8 contract whereby the Ipex Group financed the IT infrastructure and therefore retained ownership of the computer equipment."
Nevertheless, Mr Churchill said that calculating an average was "a valid approach."
"(a) maintainable service revenues of $1,337,000,being the average amount invoiced in 2001 and 2002; (b) the number of technicians would be reduced to 11 (compared with 16 in 2002) to reflect the lower levels of maintenance revenues."
Although he did not expressly say so, it would appear that Mr Edwards allowed an amount of $338,000 for the savings in costs. Thus, $7.275 million less $1.337 million less $0.338 million equals $5.6 million.
5. Provision for diminution in value of receivables/investments
The Use of Results from the 2003 Financial Year
"The use of foreign comparables is complicated by 'conversion' difficulties due to the significant differences in capital markets, relative strength of economies in which such businesses operate, scale of operations, business models and risk profiles."
"reviewed a number of trade sales of both public and private companies in Australia and overseas as well as reviewing values and earning multiples of relevant listed companies. Importantly, there were no sales or listed entities that [he] felt were directly comparable to Ipex in terms of size, activities and geographical location. Accordingly, [he had] found the need to extrapolate and make some allowances as well as assumptions, in order to make the data relevant to this valuation."
(a) the company listed its shares on a stock exchange; or
(b) the company (or the underlying business) was sold or merged with another company; or
(c) they sold their shares to either the company (for example, in a share buyback) or to another shareholder.
All of the above options required the approval or co-operation of the majority shareholder(s).
(a) the articles of private companies frequently contained restrictions on their transfer;
(b) there might also be pre-emptive clauses that gave the existing shareholders the right not only to acquire the shares but to have the price fixed by the auditors if the existing shareholders considered the asking price was too high;
(c) shareholders in a private company were effectively at the mercy of the controlling shareholders in respect of not only their annual dividend income but, because of the flow on effect of dividend policy to share value, the capital value of the shares;
(d) private companies usually had less depth of management than their listed counterparts;
(e) private companies generally were of a smaller absolute size than their listed counterparts; and
(f) the potential sources of additional equity capital available to private companies in the case of need were less numerous.
He said that all of these factors could be regarded as adding risk to the investment in shares of unlisted companies (and thereby reducing their value) when compared with listed counterparts.
Calculation of the Plaintiff's 5% Equity in the Ipex Group
Less deferred service contract revenue in 2002 $ 5,600,000
Plus tax benefit on beneficiary loan interest $ 252,000
Given the approximate nature of this calculation I propose to award the plaintiff damages of the rounded amount of $1,545,650.
[9] [1993] 2 All ER 390 at 394
[10] (1988) 15 NSWLR 130 at 156
[11] [2000] VSCA 239 at [72] and [74]
[13] [1983] 2 All ER 390 at 394
[15] [1922] 1 KB 477 at 480
[16] [1922] 1 KB 477 at 483
[17] Robinson v Harman [1848] EngR 135; (1848) 1 Ex 850 at 855 per Parke B. This statement has been approved and applied in Australia: see Wenham v Ella [1972] HCA 43; (1972) 127 CLR 454 at 471 per Gibbs J (as his Honour then was) and The Commonwealth of Australia v Amann Aviation Pty Ltd [1991] HCA 54; (1991) 174 CLR 64 at 80 per Mason CJ and Dawson J.
[21] Johnson v Perez [1988] HCA 64; (1988) 166 CLR 351 at 355-356 per Mason CJ
[25] See Federal Commissioner of Taxation v Murry (1998) 193 CLR 605 at [12] to [21] per Gaudron, McHugh, Gummow and Hayne JJ
Hosking
Ipex Software Services Pty Ltd [2004] VSC 299
(1988) 15 NSWLR 130
(1972) 127 CLR 454
(1991) 174 CLR 64
(1988) 166 CLR 351
(1995) 12 WAR 370
(2001) 52 NSWLR 705
(1998) 193 CLR 605