24.11.2014 Views

Untitled - Swissco Holdings Limited

Untitled - Swissco Holdings Limited

Untitled - Swissco Holdings Limited

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

CONSOLIDATED CASH FLOW STATEMENT<br />

For the financial year ended 31 December 2005<br />

Note 2005 2004<br />

$ $<br />

Cash flows from operating activities<br />

Profit before tax 12,940,188 3,972,600<br />

Adjustments for:<br />

Share of results of associated companies (1,938,755) (1,048,631)<br />

Employee share option benefit 30,000 –<br />

Amortisation of deferred income (190,457) (14,840)<br />

Depreciation of property, plant and equipment 1,083,950 1,156,827<br />

Interest expense 135,965 348,318<br />

Interest income (62,415) –<br />

Property, plant and equipment written off 14,568 –<br />

Initial Public Offering expense – 584,480<br />

Gain on disposal of property, plant and equipment (9,456,010) (4,332,020)<br />

Gain arising from restructuring of associates (1,201,000) –<br />

Gain arising from the deemed disposal of associate (196,000) –<br />

Operating cash flow before working capital changes 1,160,034 666,734<br />

Changes in operating assets and liabilities:<br />

Trade and other receivables (2,016,883) 866,267<br />

Inventories (29,019) 8,672<br />

Other current assets (397,691) (30,914)<br />

Trade and other payables 2,662,906 (798,699)<br />

Cash generated from operations 1,379,347 712,060<br />

Income tax paid (103,527) (2,750)<br />

Net cash inflow from operating activities 1,275,820 709,310<br />

Cash flows from investing activities<br />

Interest received 62,415 –<br />

Proceeds from sale of property, plant and equipment 22,028,674 8,844,522<br />

Purchase of property, plant and equipment (26,457,700) (6,624,077)<br />

Net cash (outflow)/inflow from investing activities (4,366,611) 2,220,445<br />

Cash flows from financing activities<br />

Proceeds from issue of shares – 6,300,002<br />

Initial Public Offering expense – (1,168,960)<br />

Interest expense (135,965) (348,318)<br />

Proceeds from borrowings 9,775,654 –<br />

Repayment of finance lease liabilities (402,980) (233,018)<br />

Repayment of short-term bank loans (5,673,540) (1,461,960)<br />

Net cash inflow from financing activities 3,563,169 3,087,746<br />

Net increase in cash and cash equivalents held 472,378 6,017,501<br />

Cash and cash equivalents at beginning of the financial year 3,733,422 (2,284,079)<br />

Cash and cash equivalents at end of the financial year 12 4,205,800 3,733,422<br />

The accompanying notes form an integral part of these financial statements.<br />

Auditors’ report – Page 26<br />

30

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!