Group |
Company | ||||||
S$'000 |
% |
S$'000 |
% | ||||
2002 |
2001 |
Increase/ (Decrease) |
2002 |
2001 |
Increase/ (Decrease) | ||
1.(a) | Turnover |
251,108 |
242,340 |
3.6 |
230,962 |
223,158 |
3.5 |
1.(b) | Cost of sales or classification as followed in the most recent audited annual financial statements |
(238,928) |
(229,069) |
4.3 |
(226,756) |
(216,106) |
4.9 |
1.(c) | Gross profit |
12,180 |
13,271 |
(8.2) |
4,206 |
7,052 |
(40.4) |
1.(d) | Investment income |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
1.(e) | Other income including interest income |
370 |
1,533 |
(75.9) |
180 |
1,421 |
(87.3) |
2.(a) | Operating profit before income tax, minority interests, extraordinary items, interest on borrowings, depreciation and amortisation, foreign exchange gain/(loss) and exceptional items |
13,652 |
15,800 |
(13.6) |
2,283 |
5,427 |
(57.9) |
2.(b)(i) | Interest on borrowings |
(2,441) |
(3,220) |
(24.2) |
(124) |
(246) |
(49.6) |
2.(b)(ii) | Depreciation and amortisation |
(7,970) |
(7,492) |
6.4 |
(2,358) |
(2,443) |
(3.5) |
2.(b)(iii) | Foreign exchange gain/(loss) |
(2,560) |
2,712 |
n.m. |
(2,292) |
2,540 |
n.m. |
2.(c) | Exceptional items (provide separate disclosure of items) |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
Group |
Company | ||||||
S$'000 |
% |
S$'000 |
% | ||||
2002 |
2001 |
Increase/ (Decrease) |
2002 |
2001 |
Increase/ (Decrease) | ||
2.(d) | Operating profit/(loss) before income tax, minority interests and extraordinary items but after interest on borrowings, depreciation and amortisation, foreign exchange gain/(loss) and exceptional items |
681 |
7,800 |
(91.3) |
(2,491) |
5,278 |
n.m |
2.(e) | Income derived from associated companies (With separate disclosure of any items included therein which are exceptional because of size & incidence) |
424 |
717 |
(40.9) |
0 |
0 |
n.m. |
2.(f) | Operating profit before income tax |
1,105 |
8,517 |
(87.0) |
(2,491) |
5,278 |
n.m. |
2.(g) | Less income tax (Indicate basis of computation) |
(264) |
(454) |
(41.9) |
(31) |
(257) |
(87.9) |
2.(g)(i) | Operating profit/(loss) after tax before deducting minority interests |
841 |
8,063 |
(89.6) |
(2,522) |
5,021 |
n.m. |
2.(g)(ii) | Less minority interests |
(41) |
(48) |
(14.6) |
0 |
0 |
n.m. |
2.(h) | Operating profit/(loss) after tax attributable to members of the company |
800 |
8,015 |
(90.0) |
(2,522) |
5,021 |
n.m. |
2.(i)(i) | Extraordinary items (provide separate disclosure of items) |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
2.(i)(ii) | Less minority interests |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
2.(i)(iii) | Extraordinary items attributable to members of the company |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
Group |
Company | ||||||
S$'000 |
% |
S$'000 |
% | ||||
2002 |
2001 |
Increase/ (Decrease) |
2002 |
2001 |
Increase/ (Decrease) | ||
2.(i)(iv) | Transfer to/from Exchange Reserve |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
2.(i)(v) | Transfer to Capital Reserve |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
2.(i)(vi) | Transfer to Reserve Fund |
0 |
0 |
n.m. |
0 |
0 |
n.m. |
2.(j) | Operating profit/(loss) after tax and extraordinary items attributable to members of the company |
800 |
8,015 |
(90.0) |
(2,522) |
5,021 |
n.m. |
Group Figures | |||
Latest period |
Previous corresponding period | ||
3.(a) |
Operating profit [2(g)(i) above] as a percentage of turnover [1(a) above] |
0.33% |
3.33% |
3.(b) |
Operating profit [2(h) above] as a percentage of issued capital and reserves at end of the period |
0.44% |
4.30% |
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 |
0.17 cents |
1.73 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) |
0.17 cents |
1.73 cents | |
3.(d) |
Net tangible asset backing per ordinary share based on existing issued share capital as at the end of the period reported on |
39.89 cents |
40.37 cents |
Group |
Company | |||
Jun 2002 | Jun 2001 | Jun 2002 | Jun 2001 | |
S$'000 | S$'000 | S$'000 | S$'000 | |
Marketing expenses | 2,444 | 2,207 | 1,257 | 1,779 |
Administrative expenses | 4,423 | 4,289 | 3,205 | 3,710 |
Group |
Company | ||||||
Item 4 is not applicable to interim results |
S$'000 |
% |
S$'000 |
% | |||
2002 |
2001 |
Increase/ (Decrease) |
2002 |
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 |
|
Profit before Tax and Interest | |||||
2002 |
2001 |
2002 |
2001 | |||
S$'000 |
S$'000 |
S$'000 |
S$'000 | |||
Container Shipping |
230,541 |
222,663 |
(2,542) |
4,363 | ||
Industrial Shipping |
18,221 |
17,508 |
5,798 |
5,698 | ||
Forwarding and others *) |
2,346 |
2,169 |
99 |
410 | ||
Total |
251,108 |
242,340 |
3,355 |
10,471 |
| ||||
2002 |
2001 | |||
S$'000 |
S$'000 | |||
Indonesia |
105,410 |
110,222 | ||
South East Asia (excl. Indonesia) |
37,693 |
41,624 | ||
Middle East and Indian Sub-continent |
68,680 |
54,915 | ||
Far East (including China, Hong Kong) |
19,830 |
15,410 | ||
Others |
1,274 |
2,661 | ||
Total |
232,887 |
224,832 |
*) | Including agency business after elimination of intra-group transaction. |
**) | The Directors are of the opinion that it is inaccurate to analyse profit before tax and interest by geographical segments as certain costs cannot be meaningfully allocated to the different routes as the Group's vessels do not operate on fixed routes. |
Latest Year (S$'000) |
Previous Year (S$'000) | |
Ordinary |
0 |
1,373 |
Preference |
0 |
0 |
Total: |
0 |
1,373 |
The Group |
The Company | |||
Jun 2002 | Dec 2001 | Jun 2002 | Dec 2001 | |
S$'000 | S$'000 | S$'000 | S$'000 | |
Share capital and reserves | ||||
Share capital | 45,768 | 45,768 | 45,768 | 45,768 |
Share premium | 53,432 | 53,432 | 53,432 | 53,432 |
Accumulated profit | 74,095 | 74,668 | 57,369 | 61,264 |
Capital reserve | 267 | 267 | - | - |
Translation reserve | 7,349 | 10,904 | - | - |
Capital redemption reserve | 504 | 504 | 504 | 504 |
181,415 | 185,543 | 157,073 | 160,968 | |
Minority interest | 1,159 | 484 | - | - |
182,574 | 186,027 | 157,073 | 160,968 | |
Represented by: | ||||
Fixed assets, net | 168,894 | 182,447 | 24,592 | 26,999 |
Investment in subsidiaries | - | - | 62,657 | 62,657 |
Investment in associated company | 3,316 | 3,153 | - | - |
Other investment | 63 | 63 | 54 | 54 |
Current assets | 126,082 | 129,743 | 123,348 | 120,679 |
Current liabilities | (66,695) | (70,682) | (50,046) | (44,472) |
Net Current Assets | 59,387 | 59,061 | 73,302 | 76,207 |
Less: | ||||
Long-term liabilities | (49,086) | (58,697) | (1,335) | (2,783) |
Due to subsidiary | - | - | (2,197) | (2,166) |
182,574 | 186,027 | 157,073 | 160,968 |
Jun 2002 |
Jun 2001 | |
S$'000 |
S$'000 | |
Profit before tax |
1,105 |
8,517 |
Adjustment: |
||
Gain on disposal of fixed assets |
(11) |
- |
Depreciation of fixed assets |
6,565 |
6,270 |
Amortisation of deferred charges |
1,405 |
1,222 |
Interest expense |
2,441 |
3,220 |
Interest income | (324) | (1,266) |
Share of results of associated company | (424) | (717) |
Operating profit before working capital changes | 10,757 | 17,246 |
(Increase) / decrease in current asset | 5,561 | (8,812) |
Increase / (decrease) in current liabilities | 4,650 | (3,470) |
Interest paid | (2,441) | (3,220) |
Income tax paid | (147) | (654) |
Net cash generated from operating activities | 18,380 | 1,090 |
Interest income received | 324 | 1,266 |
Purchase of fixed assets | (207) | (8,244) |
Proceeds from disposal of fixed assets | 135 | - |
Additions to deferred charges | (948) | (868) |
Dividend received from associated company | 27 | 26 |
Cash and cash equivalents subject to restriction | 394 | 1,774 |
Net cash used in investing activities | (275) | (6,046) |
Repayment of hire purchase liabilities | (211) | (46) |
Proceeds from loans | - | 21,659 |
Repayment of loans | (14,726) | (20,861) |
Dividend paid | (1,373) | (2,869) |
Proceeds from issue of shares to minority shareholders | 645 | 152 |
Net cash used in financing activities | (15,665) | (1,965) |
Net increase / (decrease) in cash and cash equivalent | 2,440 | (6,921) |
Effect of exchange rate changes on cash and cash equivalents | 55 | 130 |
Cash and cash equivalent at the beginning of period | 38,665 | 54,514 |
Cash and cash equivalent at end of period | 41,160 | 47,723 |
Group FY 2002 |
Share capital |
Share premium |
Share redemption reserve |
Capital reserve |
Translation reserve |
Accumulated profits |
TOTAL |
Balance as at 31 Dec 2001 |
45,768 |
53,432 |
504 |
267 |
10,904 |
74,668 |
185,543 |
Currency translation |
- |
- |
- |
- |
(3,555) |
- |
(3,555) |
Net profit for the period |
- |
- |
- |
- |
- |
800 |
800 |
Dividend paid |
- |
- |
- |
- |
- |
(1,373) |
(1,373) |
Balance as at 30 Jun 2002 |
45,768 |
53,432 |
504 |
267 |
7,349 |
74,095 |
181,415 |
Group FY 2001 |
Share capital |
Share premium |
Capital reserve |
Translation reserve |
Accumulated profits |
TOTAL |
|
Balance as at 31 Dec 2000 |
46,272 |
53,432 |
267 |
5,724 |
71,662 |
177,357 |
|
Currency translation |
- |
- |
- |
3,807 |
- |
3,807 |
|
Net profit for the period |
- |
- |
- |
- |
8,015 |
8,015 |
|
Dividend paid |
- |
- |
- |
- |
(2,869) |
(2,869) |
|
- |
- |
- |
|||||
Balance as at 30 Jun 2001 |
46,272 |
53,432 |
267 |
9,531 |
76,808 |
186,310 | |
Company FY 2002 |
Share capital |
Share premium |
Share redemption reserve |
Accumulated profits |
TOTAL |
||
Balance as at 31 Dec 2001 |
45,768 |
53,432 |
504 |
61,264 |
160,968 |
||
Net Profit for the period |
- |
- |
- |
(2,522) |
(2,522) |
||
Dividend paid |
- |
- |
- |
(1,373) |
(1,373) |
||
Balance as at 30 Jun 2002 |
45,768 |
53,432 |
504 |
57,369 |
157,073 |
||
Company FY 2001 |
Share capital |
Share premium |
Accumulated profits |
TOTAL |
|||
Balance as at 31 Dec 2000 |
46,272 |
53,432 |
64,563 |
164,267 |
|||
Net profit for the period |
- |
- |
5,021 |
5,021 |
|||
Dividend paid |
- |
- |
(2,869) |
(2,869) |
|||
Balance as at 30 Jun 2001 |
46,272 |
53,432 |
66,715 |
166,419 |
As at 30/06/2002 |
As at 31/12/2001 | ||
Secured |
Unsecured |
Secured |
Unsecured |
S$ 13.88 mil |
0 |
S$ 22.17 mil |
0 |
As at 30/06/2002 |
As at 31/12/2001 | ||
Secured |
Unsecured |
Secured |
Unsecured |
S$ 49.09 mil |
0 |
S$ 58.70 mil |
0 |