Financial statements for the six months ended 30 June 2002.
These figures have not been audited.
- | - |
Group |
Company | ||||
- | - |
S$'000 |
% |
S$'000 |
% | ||
- | - | ||||||
- | - |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
1.(a) | Turnover |
23,248 |
29,147 |
(20) |
0 |
0 |
- |
1.(b) | Cost of sales or classification as followed in the most recent audited annual financial statements |
(20,058) |
(24,848) |
(19) |
0 |
0 |
- |
1.(c) | Gross profit/loss |
3,190 |
4,299 |
(26) |
0 |
0 |
- |
1.(d) | Investment income |
0 |
0 |
- |
0 |
0 |
- |
1.(e) | Other income including interest income |
109 |
150 |
(27) |
0 |
0 |
- |
2.(a) | Operating profit before income tax, minority interests, extraordinary items, interest on borrowings, depreciation and amortisation, foreign exchange gain/(loss) and exceptional items |
2,207 |
3,643 |
(39) |
(8) |
0 |
nm |
2.(b)(i) | Interest on borrowings |
(144) |
(180) |
(20) |
0 |
0 |
- |
2.(b)(ii) | Depreciation and amortisation |
(307) |
(176) |
74 |
0 |
0 |
- |
2.(b)(iii) | Foreign exchange gain/(loss) |
0 |
0 |
0 |
0 |
- | |
2.(c) | Exceptional items (provide separate disclosure of items) |
0 |
0 |
- |
0 |
0 |
- |
- | - | ||||||
- | - |
S$'000 |
% |
S$'000 |
% | ||
- | - | ||||||
- | - |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
2.(d) | Operating profit before income tax, minority interests and extraordinary items but after interest on borrowings, depreciation and amortisation, foreign exchange gain/(loss) and exceptional items |
1,756 |
3,287 |
(47) |
(8) |
0 |
nm |
2.(e) | Income derived from associated companies (With separate disclosure of any items included therein which are exceptional because of size & incidence) |
0 |
0 |
- |
0 |
0 |
- |
2.(f) | Operating profit before income tax |
1,756 |
3,287 |
(47) |
(8) |
0 |
nm |
2.(g) | Less income tax (Indicate basis of computation) |
(464) |
(833) |
(44) |
0 |
0 |
- |
2.(g)(i) | Operating profit after tax before deducting minority interests |
1,292 |
2,454 |
(47) |
(8) |
0 |
nm |
2.(g)(ii) | Less minority interests |
0 |
0 |
- |
0 |
0 |
- |
2.(h) | Operating profit after tax attributable to members of the company |
1,292 |
2,454 |
(47) |
(8) |
0 |
nm |
2.(i)(i) | Extraordinary items (provide separate disclosure of items) |
0 |
0 |
- |
0 |
0 |
- |
2.(i)(ii) | Less minority interests |
0 |
0 |
- |
0 |
0 |
- |
2.(i)(iii) | Extraordinary items attributable to members of the company |
0 |
0 |
- |
0 |
0 |
- |
- | - |
Group |
Company | ||||
- | - |
S$'000 |
% |
S$'000 |
% | ||
- | - | ||||||
- | - |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
2.(i)(iv) | Transfer to/from Exchange Reserve |
0 |
0 |
- |
0 |
0 |
- |
2.(i)(v) | Transfer to Capital Reserve |
0 |
0 |
- |
0 |
0 |
- |
2.(i)(vi) | Transfer to Reserve Fund |
0 |
0 |
- |
0 |
0 |
- |
2.(j) | Operating profit after tax and extraordinary items attributable to members of the company |
1,292 |
2,454 |
(47) |
(8) |
0 |
nm |
nm - not meaningful
2(g) Income tax
The income tax charged to the profit and loss account represents the current tax rate based on taxable profits earned during the financial period. The difference between the effective tax rate and statutory tax rate for FY2001 and FY2002 was due mainly to certain non-deductible items added back for tax purposes.
Group Figures | |||
- | - |
Latest period |
Previous corresponding period |
3.(a) | Operating profit [2(g)(i) above] as a percentage of turnover [1(a) above] |
5.55% |
8.42% |
3.(b) | Operating profit [2(h) above] as a percentage of issued capital and reserves at end of the period |
10.16% |
25.21% |
3.(c) | Earnings per ordinary share for the period based on 2(h) above after deducting any provision for preference dividends:- | ||
(i) Based on weighted average number of ordinary shares in issue |
1.1 cents |
2.1 cents | |
(ii) On a fully diluted basis (To disclose the basis used in arriving at the weighted average number of shares for the purposes of (c)(i) above and to provide details of any adjustments made for the purpose of (c)(ii) above) |
na |
na | |
3.(d) | Net tangible asset backing per ordinary share based on existing issued share capital as at the end of the period reported on |
9.53 cents |
8.45 cents |
30/6/2002 |
30/6/2001 |
Increase/(Decrease) | |
$'000 |
$'000 |
% | |
Administrative expenses |
1,089 |
758 |
44 |
Other operating costs |
310 |
225 |
38 |
Total operating costs |
1,399 |
983 |
42 |
- | - |
Group |
Company | ||||
Item 4 is not applicable to interim results |
S$'000 |
% |
S$'000 |
% | |||
- | - | ||||||
- | - |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
30 June 2002 |
30 June 2001 |
Increase/ (Decrease) |
4.(a) | Sales reported for first half year |
- | |||||
4.(b) | Operating profit [2(g)(i) above] reported for first half year | ||||||
4.(c) | Sales reported for second half year | ||||||
4.(d) | Operating profit [2(g)(i) above] reported for second half year |
5.(a) Amount of any adjustment for under or overprovision of tax in respect of prior years
Revenue |
Revenue |
Increase/ (Decrease) |
Profit before interest and tax |
Profit before interest and tax |
Increase/ (Decrease) | |
30/6/2002 |
30/6/2001 |
30/6/2002 |
30/6/2001 |
|||
$'000 |
$'000 |
% |
$'000 |
$'000 |
% | |
Road construction |
13,664 |
13,750 |
(1) |
1,603 |
2,714 |
(41) |
Road maintenance |
9,584 |
15,397 |
(38) |
297 |
753 |
(61) |
Total |
23,248 |
29,147 |
(20) |
1,900 |
3,467 |
(45) |
(a) Any dividend declared for the present financial period? - |
None | - | |
(b) Any dividend declared for the previous corresponding period? | None | ||
(c) Total Annual Dividend | |||
- | |||
- |
Latest Year () |
Previous Year () |
|
Ordinary | |||
Preference |
0 |
0 |
|
Total: | |||
Group |
Group |
Company |
Company | |
$'000 |
$'000 |
$'000 |
$'000 | |
30/6/2002 |
30/6/2001 |
30/6/2002 |
30/6/2001 | |
Fixed assets |
5,395 |
8,004 |
- |
- |
Subsidiaries |
- |
- |
11,426 |
11,426 |
Investment properties |
2,371 |
3,300 |
- |
- |
Intangible assets |
1,822 |
75 |
- |
- |
Preliminary expenses |
350 |
- |
350 |
- |
Current assets | ||||
Construction in progress |
1,179 |
3,466 |
- |
- |
Trade debtors |
4,849 |
8,552 |
- |
- |
Amount due from related parties (non-trade) |
- |
25 |
- |
- |
Other debtors, deposits and prepayments |
344 |
99 |
- |
- |
Amount due from director of the Company (non-trade) |
- |
1,490 |
- |
- |
Amount due from director of subsidaries (non-trade) |
- |
76 |
- |
- |
Amount due from shareholders of the Company (non-trade) |
- |
14 |
- |
- |
Fixed deposits |
4,507 |
4,370 |
- |
- |
Cash and bank balances |
1,558 |
215 |
- |
- |
12,437 |
18,307 |
- |
- | |
Current liabilities | ||||
Trade creditors |
3,966 |
6,435 |
- |
- |
Other creditors |
38 |
49 |
1 |
- |
Amount due to a subsidiary (non-trade) |
- |
- |
357 |
- |
Amount due to a director of a subsidiary (non-trade) |
- |
20 |
- |
- |
Hire purchase creditors |
279 |
134 |
- |
- |
Long term bank loans (secured) - current portion |
80 |
100 |
- |
- |
Short term bank loan (secured) |
- |
- |
- |
- |
Bank overdrafts (secured) |
488 |
4,069 |
- |
- |
Accrued operating expenses |
574 |
4,397 |
- |
- |
Provision for income tax |
1,086 |
1,196 |
- |
- |
6,511 |
16,400 |
358 |
- | |
Net current assets/(liabilities) |
5,926 |
1,907 |
(358) |
11,426 |
Less: | ||||
Non-current liabilities | ||||
Hire puchase creditors |
(735) |
(1,077) |
- |
- |
Long term bank loans (secured) |
(1,996) |
(2,171) |
- |
- |
Deferred taxation |
(415) |
(304) |
- |
- |
12,718 |
9,734 |
11,418 |
11,426 | |
Represented by: | ||||
Share capital |
11,426 |
11,426 |
11,426 |
11,426 |
Unappropriated profits |
1,292 |
(1,692) |
(8) |
- |
12,718 |
9,734 |
11,418 |
11,426 |
01/01/2002 to 30/06/2002 |
01/01/2001 to 30/06/2001 | |
$'000 |
$'000 | |
Cash flows from operating activities | ||
Profit before tax |
1,756 |
3,287 |
Adjustments for: | ||
Depreciation of fixed assets |
636 |
591 |
Amortisation of intangible assets |
120 |
25 |
Loss on disposal of fixed assets |
7 |
2 |
Gain on disposal of fixed assets |
(30) |
(1) |
Interest income |
(14) |
(48) |
Hire purchase interest |
54 |
39 |
Bank overdraft interest |
10 |
76 |
Long term bank loans interest |
78 |
66 |
Operating profit before working capital changes |
2,617 |
4,037 |
Construction in progress |
(1,066) |
(4,229) |
Trade debtors |
2,993 |
(135) |
Other debtors, deposits and prepayments |
(134) |
58 |
Amount due from directors of the company (non-trade) |
1,590 |
68 |
Amount due from directors of subsidaries (non-trade) |
75 |
- |
Amount due from related parties (non-trade) |
118 |
- |
Amount due from shareholders of the company (non-trade) |
14 |
(1) |
Trade creditors |
(2,884) |
(3,756) |
other creditors |
(22) |
38 |
Amount due to a director of a subsidary (non-trade) |
(11) |
1 |
Accrued operating expenses |
183 |
3,621 |
Cash generated from operations |
3,473 |
(298) |
Hire purchase interest paid |
(54) |
(39) |
Bank overdraft interest paid |
(10) |
(76) |
Long term bank loans interest paid |
(78) |
(66) |
Interest income received |
14 |
48 |
Income tax paid |
(706) |
(68) |
Net cash gnerated from operating activities |
2,639 |
(497) |
Cash flows from investing activities | ||
Purchase of fixed assets |
(168) |
(676) |
Proceeds from disposal of fixed assets |
659 |
189 |
Purchase of investment properties |
- |
(132) |
Net cash generated from/(used in) investing activities |
491 |
(620) |
Cash flow used in financing activities | ||
Payment to hire purchase creditors |
(469) |
(157) |
Proceeds from long term bank loans |
1,100 |
- |
Dividend paid to shareholders |
(1,892) |
- |
Repayment of long term bank loans |
(1,329) |
(100) |
Repayment of short term bank loan |
(50) |
- |
Net cash generated from/(used in) financing activities |
(2,640) |
(257) |
Net increase (decrease) in cash and cash equivalents |
490 |
(1,376) |
Cash and cash equivalents at beginning of period |
5,087 |
1,892 |
Cash and cash equivalents at end of the period (Note A) |
5,577 |
516 |
Note: |
As at 01/01/2002 |
As at 30/06/2002 |
As at 01/01/2001 |
As at 30/06/2001 |
(A) Cash and cash equivalents | ||||
Fixed deposits |
4,394 |
4,507 |
5,585 |
4,370 |
Cash and bank balances |
1,710 |
1,558 |
100 |
215 |
Bank overdrafts |
(1,017) |
(488) |
(3,793) |
(4,069) |
5,087 |
5,577 |
1,892 |
516 |
Issue Capital |
Proposed Dividends |
Reserves |
Total | |
$'000 |
$'000 |
$'000 |
$'000 | |
Balance at 1 January 2001 |
4,700 |
- |
2,580 |
7,280 |
Profit for the period |
- |
- |
2,454 |
2,454 |
Arising from eliminated on Restructuring Exercise |
6,726 |
- |
(6,726) |
- |
Balance at 30 June 2001 |
11,426 |
- |
(1,692) |
9,734 |
Dividends for 2001 - proposed |
- |
1,892 |
(1,892) |
- |
Profit for the period |
- |
- |
1,471 |
1,471 |
Arising from eliminated on Restructuring Exercise |
- |
(1,892) |
1,892 |
- |
Balance at 31 December 2001 |
11,426 |
- |
(221) |
11,205 |
Profit for the period |
- |
- |
1,292 |
1,292 |
Dividends for 2001-paid |
- |
(1,892) |
- |
(1,892) |
Arising from eliminated on Restructuring Exercise |
- |
1,892 |
221 |
2,113 |
Balance at 30 June 2002 |
11,426 |
- |
1,292 |
12,718 |
Number of ordinary shares | |
Issued and fully paid-up ordinary shares of $1.00 each as at date of incorporation |
2 |
Issue of ordinary shares of $1.00 each pursuant to the Restructuring Exercise |
11,426,092 |
11,426,094 | |
Sub-Division of shares |
114,260,940 |
Issue of new shares pursuant to the listing of the Company on SGX SESDAQ |
22,000,000 |
Post-Invitation share capital |
136,260,940 |
(a) Amount repayable in one year or less, or on demand | |||
As at 30/06/2002 |
As at 31/12/2001 | ||
Secured |
Unsecured |
Secured |
Unsecured |
568 |
- |
1,262 |
- |
(b) Amount repayable after one year | |||
As at 30/06/2002 |
As at 31/12/2001 | ||
Secured |
Unsecured |
Secured |
Unsecured |
1,996 |
- |
2,042 |
- |