Tabreed 06 Prospectus - London Stock Exchange

More documents

Recommendations

Info

NATIONAL CENTRAL COOLING COMPANY (PJSC) CONSOLIDATED BALANCE SHEET At 31 December 2004 ASSETS Non-current assets Capital work in progress.......................................................................................... 7 330,869,051 129,174,890 Plant, furniture and equipment................................................................................ 8 772,893,901 862,402,237 Investments in associates.......................................................................................... 9 18,518,900 4,978,051 Advance to employee incentive scheme ................................................................... 11 12,416,431 5,673,662 Intangibles ................................................................................................................ 12 30,044,298 11,133,400 Prepayments ............................................................................................................. 21,987,485 11,550,000 Notes 2004 AED 2003 AED 1,186,730,066 1,024,912,240 Current assets Inventories................................................................................................................ 8,417,912 4,804,823 Trade and other receivables ..................................................................................... 13 131,325,255 67,844,920 Contract work in progress ....................................................................................... 14 70,457,460 29,434,991 Prepayments ............................................................................................................. 8,183,753 5,209,078 Bank balances and cash ........................................................................................... 15 255,389,978 110,600,318 473,774,358 217,894,130 TOTAL ASSETS..................................................................................................... 1,660,504,424 1,242,806,370 EQUITY AND LIABILITIES Equity Share capital............................................................................................................. 16 500,000,000 500,000,000 Statutory reserve ...................................................................................................... 17 7,914,371 5,160,205 Retained earnings..................................................................................................... 29,669,010 25,838,149 Proposed dividend.................................................................................................... 18 25,000,000 15,000,000 Cumulative changes in fair value of derivatives ...................................................... 29 (6,419,667) (4,315,300) Total equity 556,163,714 541,683,054 MINORITY INTERESTS 19 14,529,845 7,986,372 Non-current liabilities Accounts payable and accruals ................................................................................ 23 1,194,280 44,755,852 Term loans ............................................................................................................... 20 213,680,402 169,239,594 Islamic Ijara loans ................................................................................................... 21 324,322,983 241,000,000 Islamic Istisna’a loans .............................................................................................. 7 & 21 180,075,029 — Islamic Muqawala loans ...................................................................... 21 121,826,103 42,195,906 Employees’ end of service benefits ........................................................................... 22 5,603,590 3,451,744 846,702,387 500,643,096 Current liabilities Accounts payable and accruals ................................................................................ 23 171,578,635 152,162,162 Bank overdrafts........................................................................................................ 15 27,500,632 20,464,466 Current portion of term loans ................................................................................. 20 26,312,840 15,680,000 Current portion of Ijara loans ................................................................................. 21 9,395,644 — Current portion of Muqawala loans ................................................... 21 8,320,727 4,187,220 243,108,478 192,493,848 TOTAL EQUITY AND LIABILITIES................................................................... 1,660,504,424 1,242,806,370 Mohamed Saif Al Mazrouei Dany Safi CHAIRMAN CHIEF EXECUTIVE OFFICER The attached notes 1 to 29 form part of these consolidated financial statements. F-43
NATIONAL CENTRAL COOLING COMPANY (PJSC) CONSOLIDATED STATEMENT OF CASH FLOWS Year ended 31 December 2004 OPERATING ACTIVITIES Net profit for the year.............................................................................................. 31,585,027 23,373,321 Adjustment for: Depreciation ......................................................................................................... 36,415,484 23,282,593 Amortisation of goodwill and trademarks ........................................................... 861,509 776,103 Provision for employees’ end of service benefits.................................................. 2,151,846 1,383,136 Interest income ..................................................................................................... (3,961,583) (1,209,008) Finance costs ........................................................................................................ 20,400,967 7,340,599 Employee incentive scheme award ....................................................................... 821,680 — Profit on sale of plant, furniture and equipment ................................................. (745,591) (210,060) Operating profit before working capital changes..................................................... 87,529,339 54,736,684 Inventories ............................................................................................................ (3,613,089) (898,842) Receivables and prepayments............................................................................... (88,378,759) (44,445,511) Contract work in progress.................................................................................... (41,022,469) (13,930,041) Accounts payable and accruals ............................................................................ (16,711,309) 81,355,320 Net cash (used in) from operations ......................................................................... (62,196,287) 76,817,610 Minority interest ...................................................................................................... 6,543,473 1,769,777 Finance costs............................................................................................................ (20,400,967) (7,340,599) Net cash (used in) from operating activities ............................................................ (76,053,781) 71,246,788 INVESTING ACTIVITIES Purchase of plant, furniture and equipment ............................................................ (5,701,416) (4,459,558) Proceeds from sale of plant, furniture and equipment ............................................ 76,565,205 537,500 Investments in associates.......................................................................................... (13,540,849) (4,978,051) Advance to the employee incentive scheme ............................................................. (285,430) (14,456) Additions to capital work in progress ..................................................................... (218,719,507) (267,111,819) Acquisition of subsidiaries, net of cash acquired..................................................... (25,103,319) (220,000) Interest received ....................................................................................................... 3,961,583 1,209,008 Net cash used in investing activities......................................................................... (182,823,733) (275,037,376) FINANCING ACTIVITIES Share capital received............................................................................................... — 71,176,740 Dividends paid ......................................................................................................... (15,000,000) — Term loans received ................................................................................................. 250,039,996 45,415,907 Term loans repaid .................................................................................................... (194,966,348) (86,060,000) Islamic Ijara loans received...................................................................................... 187,425,030 — Islamic Ijara loans repaid......................................................................................... (94,706,403) Muqawala loans received ......................................................................................... 86,228,242 15,014,305 Muqawala loans repaid............................................................................................ (2,464,538) (3,491,430) Islamic Istisna’a loans received ................................................................................ 180,075,029 10,319,313 Cash from financing activities.................................................................................. 396,631,008 52,374,835 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS................... 137,753,494 (151,415,753) Cash and cash equivalents at the beginning of the year.......................................... 15 90,135,852 241,551,605 CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR ................ 15 227,889,346 90,135,852 Significant non-cash transactions, which have been excluded from the statement of cash flows, are as follows: Accounts payable and accruals – fair value adjustment for derivatives.................. 1,247,562 — Receivables and prepayments – fair value adjustment for derivatives .................... (3,351,929) — Increase in value of employee incentive scheme ...................................................... (7,279,019) (1,599,758) Notes The attached notes 1 to 29 form part of these consolidated financial statements. F-44 2004 AED 2003 AED
Page 1 and 2:
TABREED 06 FINANCING CORPORATION (i
Page 3 and 4:
Table of Contents Page STRUCTURE DI
Page 5 and 6:
above, the Dissolution Distribution
Page 7 and 8:
OVERVIEW OF THE OFFERING This follo
Page 9 and 10:
‘‘Margin’’ means 1.25 per c
Page 11 and 12:
Redemption for Tax Reasons accordan
Page 13 and 14:
Lease Agreement Date. The balance s
Page 15 and 16:
(d) fourth, only if such payment is
Page 17 and 18:
Governing Law The Declaration of Tr
Page 19 and 20:
Legionnaire’s Disease Tabreed is
Page 21 and 22:
Enforcement of Liabilities Ultimate
Page 23 and 24:
TERMS AND CONDITIONS OF THE CERTIFI
Page 25 and 26:
3 Status - Limited Recourse 3.1 Sta
Page 27 and 28:
4.3 Late Payment Amounts Received I
Page 29 and 30:
(i) the amount of any liability in
Page 31 and 32:
(d) if LIBOR cannot be determined i
Page 33 and 34:
8.6 Agents act solely as agents of
Page 35 and 36:
‘‘Total Loss Event’’ means
Page 37 and 38:
13.2 The Trustee shall not be bound
Page 39 and 40:
19 Governing Law and Submission to
Page 41 and 42:
transferred into the names of holde
Page 43 and 44:
Issuer. Unless otherwise agreed, th
Page 45 and 46:
Under the Lease Agreement, if Tabre
Page 47 and 48:
USE OF PROCEEDS The proceeds of the
Page 49 and 50:
* Manufacturing: Tabreed, in conjun
Page 51 and 52:
* High barriers to entry. District
Page 53 and 54:
Detailed customer profile of plants
Page 55 and 56:
Contractual Overview Contracts for
Page 57 and 58:
Servicing Ian Banham and Associates
Page 59 and 60:
Tabreed Bahrain is setting up its f
Page 61 and 62:
Plants Expected Commissioning Date
Page 63 and 64:
* Dany Safi, Chief Executive Office
Page 65 and 66:
Marketing district cooling services
Page 67 and 68:
TABREED 06 FINANCING CORPORATION In
Page 69 and 70:
TAXATION The following is a general
Page 71 and 72: THE UNITED ARAB EMIRATES The UAE is
Page 73 and 74: The growth of Dubai began in the ea
Page 75 and 76: Saudi Arabia Any investor in the Ki
Page 77 and 78: GENERAL INFORMATION 1. It is expect
Page 79 and 80: FINANCIAL INFORMATION AED Interim C
Page 81 and 82: ERNST &YOUNG P.O. Box 136 11th Floo
Page 83 and 84: NATIONAL CENTRAL COOLING COMPANY (P
Page 91 and 92: ERNST &YOUNG P.O. Box 136 11th Floo
Page 119 and 120: National Central Cooling Company PJ
Page 121: NATIONAL CENTRAL COOLING COMPANY (P
Page 141 and 142: Registered/Head Office of the Issue
show all

Tabreed 06 Prospectus - London Stock Exchange

Create successful ePaper yourself

Delete template?

Save as template?