24.11.2014 Views

Notes to the Financial Statements - Swissco Holdings Limited

Notes to the Financial Statements - Swissco Holdings Limited

Notes to the Financial Statements - 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<br />

Cash Flow Statement<br />

For <strong>the</strong> financial year ended 31 December 2009<br />

Note 2009 2008<br />

$ $<br />

Cash flows from operating activities<br />

Net profit 24,176,705 23,590,644<br />

Adjustments for<br />

- Income tax expense 1,222,568 255,385<br />

- Share of (profit)/loss of an associated company (46,536) 210,653<br />

- Employee share option expense 363,439 430,949<br />

- Amortisation of deferred gain (68,530) (47,250)<br />

- Depreciation of property, plant and equipment 8,021,114 4,646,626<br />

- Interest expense 663,078 605,386<br />

- Interest income (11,712) (195,058)<br />

- Gain on disposal of property, plant and equipment (3,476,380) (3,515,035)<br />

- Gain on disposal of non-current asset classified as held for sale – (1,704,745)<br />

- Gain on disposal of financial assets, available-for-sale (6,722,860) –<br />

24,120,886 24,277,555<br />

Change in working capital<br />

- Trade and o<strong>the</strong>r receivables 638,505 (4,771,482)<br />

- Inven<strong>to</strong>ries 47,912 (114,096)<br />

- O<strong>the</strong>r current assets 852,722 (375,791)<br />

- Trade and o<strong>the</strong>r payables 170,947 4,157,382<br />

Cash generated from operations 25,830,972 23,173,568<br />

Income tax paid (119,009) (663,976)<br />

Net cash provided by operating activities 25,711,963 22,509,592<br />

Cash flows from investing activities<br />

Interest received 11,712 195,058<br />

Proceeds from disposal of financial assets, available-for-sale 8,950,539 –<br />

Investment in an associated company – (210,653)<br />

Investment in joint venture (20,366) –<br />

Proceeds from disposal of property, plant and equipment 17,715,709 10,435,909<br />

Proceeds from disposal of non-current asset classified as held for sale – 8,243,104<br />

Purchases and construction of property, plant and equipment (40,125,840) (55,193,649)<br />

Net cash used in investing activities (13,468,246) (36,530,231)<br />

Cash flows from financing activities<br />

Proceeds from issuance of ordinary shares – 348,281<br />

Interest paid (663,078) (605,386)<br />

Proceeds from borrowings 16,329,644 19,650,000<br />

Repayment of borrowings (15,607,065) (8,523,582)<br />

Repayment of finance lease liabilities (65,806) (362,924)<br />

Dividends paid <strong>to</strong> equity holders of <strong>the</strong> Company (1,972,087) (1,967,837)<br />

Net cash (used in)/provided by financing activities (1,978,392) 8,538,552<br />

Net increase/(decrease) in cash and cash equivalents 10,265,325 (5,482,087)<br />

Cash and cash equivalents at beginning of financial year 4,313,138 9,795,225<br />

Cash and cash equivalents at end of financial year 10 14,578,463 4,313,138<br />

The accompanying notes form an integral part of <strong>the</strong>se financial statements.<br />

<strong>Swissco</strong> International <strong>Limited</strong> Annual Report 2009<br />

40

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

Saved successfully!

Ooh no, something went wrong!