Untitled - Swissco Holdings Limited
Untitled - Swissco Holdings Limited
Untitled - Swissco Holdings Limited
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