10.07.2015 Views

FINANCIAL STATEMENTS - Mewah Group

FINANCIAL STATEMENTS - Mewah Group

FINANCIAL STATEMENTS - Mewah Group

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

MEWAH INTERNATIONAL INC.CONSOLIDATED STATEMENTOF CASH FLOWSFor the financial year ended 31 December 2012Note 2012 2011US$’000 US$’000Cash flows from operating activitiesProfit after tax 23,525 39,258Adjustments for:- Income tax credit (5,399) (1,094)- Amortisation 929 58- Depreciation 16,889 14,142- (Gain)/loss on disposal of property, plant and equipment - net (300) 367- Property, plant and equipment written off 24 260- Impairment of goodwill 3,161 2,717- Gain on change in fair value of put option (1,260) -- Interest income (9,571) (5,548)- Interest expense 17,477 12,887- Share of profit of associated company (60) (123)- Exchange differences (net) (3,656) 4,864Operating cash flows before working capital changes 41,759 67,788Changes in operating assets and liabilities:- Inventories 64,044 (64,709)- Trade and other receivables (101,161) 15,690- Trade and other payables 29,025 (40,993)- Derivative financial instruments (49,317) 28,193Cash flows (used in)/generated from operations (15,650) 5,969Interest received 9,130 4,753Interest paid (17,477) (12,887)Income tax refund received/(tax paid) 9,490 (26,424)Net cash flows used in operating activities (14,507) (28,589)Cash flows from investing activitiesAcquisition of non-controlling interests - (748)(Increase)/decrease in other receivables (722) 2,723Additions to property, plant and equipment (58,532) (92,238)Additions of leasehold prepayments 19 (5,195) (14,063)Proceeds from disposal of property, plant and equipment 884 574Net cash flows used in investing activities (63,565) (103,752)Cash flows from financing activitiesPlacement and listing expenses - (1,422)Dividends paid to equity holders of the Company 29 (9,646) (4,333)Increase in restricted short term deposit (19) (1)Proceeds from long term borrowings 81,965 42,184Repayment of long term borrowings (11,000) (17,023)Net (repayment)/proceeds from short term borrowings (72,896) 35,040Repayment of finance lease liabilities (363) (392)Interest received 441 795Net cash flows (used in)/from financing activities (11,518) 54,848Net change in cash and cash equivalents (89,590) (77,493)Cash and cash equivalents at beginning of financial year 136,464 215,152Effect of changes in exchange rate on cash and cash equivalents 1,683 (1,195)Cash and cash equivalents at end of financial year 17 48,557 136,464The accompanying notes form an integral part of these financial statements.48

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

Saved successfully!

Ooh no, something went wrong!