FRONTLINE COVER FA 070606 CR2.indd
FRONTLINE COVER FA 070606 CR2.indd
FRONTLINE COVER FA 070606 CR2.indd
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
52<br />
frontline technologies corporation ltd<br />
annual report 2006<br />
> consolidated cash flow statement<br />
for the financial year ended 31 march 2006<br />
Note B Analysis on acquisition of business<br />
2006 2005<br />
$ $<br />
Property, plant and equipment – 50,000<br />
Acquisition of intellectual property – 1,200,000<br />
Goodwill arising from acquisition of business – 242,000<br />
Cash and bank balance – 600,000<br />
– 2,092,000<br />
Trade and other payables – (1,110,865)<br />
Acquisition of business, net of cash acquired – 981,135<br />
Note C Analysis of acquisition of a subsidiary<br />
2006 2005<br />
$ $<br />
Property, plant and equipment – 3,411,125<br />
Intangibles – 397,579<br />
Long-term receivables – 383,927<br />
Inventories – 7,793,922<br />
Trade and other receivables – 25,569,540<br />
Cash and bank balance – 8,717,636<br />
Trade and other payables – (9,576,267)<br />
Deferred taxation – (823,873)<br />
Borrowings and loans – (16,770,163)<br />
Net assets acquired – 19,103,426<br />
Goodwill arising from acquisition of subsidiary – 5,228,415<br />
Less: Minority interest – (11,079,988)<br />
Total purchase consideration – 13,251,853<br />
Less: Cash and bank balance – (8,717,636)<br />
Acquisition of a subsidiary, net of cash acquired – 4,534,217<br />
The accompanying notes form an integral part of these financial statements.