Five-Year Financial Profile2004 2003 2002 2001 2000$'000 $'000 $'000 $'000 $'000Profit & Loss AccountTurnover 69,856 52,874 19,098 34,508 29,110Net Profit/(Loss) After Taxand Minority Interest 10,274 6,577 (238) 999 (3,188)Net Profit/(Loss) After Taxand Extraordinary Items 10,274 6,577 (238) 999 (3,188)Proposed Dividends (Net) 6,120 3,711 849 849 437Balance SheetFixed Assets & Long Term Assets 20,791 18,558 18,580 19,392 19,670Long Term Investments 72 72 100 141 276Current Assets 47,152 29,292 12,923 23,294 21,537Total Assets 68,015 47,922 31,603 42,827 41,483Shareholders' Funds 37,295 32,687 26,983 28,374 27,510Long-Term Liabilities 93 494 457 855 1,391Current Liabilities 30,627 14,741 4,163 13,598 12,582Total Reserves and Liabilities 68,015 47,922 31,603 42,827 41,483Per Share Data (Cents)Net Earnings/(Loss) After Tax 13.56 9.06 (0.34) 1.40 (4.50)Dividends (Gross) 7.00 5.00 1.20 1.20 0.60Dividends (Net) 6.00 5.00 1.20 1.20 0.60Dividend Cover - Times 1.68 1.80 - 1.20 -Net Tangible Assets* 48.70 44.00 38.20 40.10 38.90Financial RatiosReturn on Shareholders' Funds (%) 27.50 20.10 (0.90) 3.60 (11.60)Return on Total Assets Employed (%) 15.11 13.70 (0.80) 2.30 (7.70)Debt-Equity Ratio 0.31 0.02 0.04 0.22 0.26EmployeesAverage Number 421 348 287 312 321Wages, Salaries and Related Costs 16,180 13,757 8,961 9,989 10,001* The per share datea are computed as follows:2000 - Based on share capital of 70,717,454 ordinary shares of $0.20 each2001 - Based on share capital of 70,717,454 ordinary shares of $0.20 each2002 - Based on share capital of 70,717,454 ordinary shares of $0.20 each2003 - Based on share capital of 74,335,954 ordinary shares of $0.20 each2004 - Based on share capital of 76,547,954 ordinary shares of $0.20 each20 <strong>inter</strong>-<strong>roller</strong> engineering limited annual report2004
Value-Added StatementsGroup 2004 2003 2002 2001 2000$’000 $’000 $’000 $’000 $’000Turnover 69,856 52,874 19,098 34,508 29,110Purchase of Goods & Services 40,608 30,609 9,264 22,391 21,430Value Added from Operations 29,248 22,265 9,834 12,117 7,680Investment Income 829 682 83 268 28330,077 22,947 9,917 12,385 7,963Applied As Follows:To Employees:Salaries and Other 16,180 13,757 8,961 9,989 10,001Staff CostsTo Government:Income and Other Taxes 1,350 1,529 88 150 (392)To Providers of Capital:Finance Charges 143 98 137 265 459Dividends 7,268 3,711 848 849 437Retained for Re-Investmentand Future Growth:Depreciation 1,112 1,001 970 982 1,083Retained Profits 4,024 2,851 (1,087) 150 (3,625)30,077 22,947 9,917 12,385 7,963Productivity DataValue Added Per Employee 71,440 65,941 34,265 38,837 23,924Value Added Per $ 1.86 1.67 1.1 1.21 0.77Employment CostValue Added Per $ Investment 1.45 1.24 0.39 0.48 0.31in Fixed AssetsAverage Number of Employees 421 348 287 312 321<strong>inter</strong>-<strong>roller</strong> engineering limited annual report2004 21