This printed article is located at http://samudera.listedcompany.com/news.html

News

First Quarter Financial Statement For 2003

BackApr 29, 2003
PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS

1(a) An income statement (for the group) together with a comparative statement for the corresponding period of the immediately preceding financial year

1 (a)(i) Income Statements for the three months ended 31 March


 
  The Group
 
 
1Q 2003
1Q 2002
+ / (-)
 
S$'000
S$'000
%
Turnover
126,101
(10.2)
Cost of services
(103,625)
(119,630)
(13.4)
Gross profit
9,587
6,471
48.2
Marketing expenses
(1,244)
(1,125)
10.6
Administrative expenses
(2,420)
(2,272)
6.5
Other operating income
125
0
n.m.
Profit from operations
6,048
3,074
96.7
Finance income
271
87
n.m.
Finance expense
(942)
(1,350)
(30.2)
Foreign exchange loss
(280)
(43)
n.m.
Operating profit
5,097
1,768
n.m.
Share of results of associated company
-
172
n.m.
Profit before tax
5,097
1,940
n.m.
Tax
(82)
(91)
n.m.
Profit after tax
5,015
1,849
n.m.
Minority interests
(54)
(9)
n.m.
Net profit attributable to shareholders
4,961
1,840
n.m.

n.m. = not meaningful


1 (a)(ii) Notes to the Income Statements

 
  The Group
 
 
1Q 2003
1Q 2002
+ / (-)
 
S$'000
S$'000
%
Other income including interest income
396
87
n.m.
Interest on borrowings
(942)
(1,350)
(30.2)
Depreciation and amortisation
(3,724)
(3,993)
(6.7)
Provision for doubtful debts and bad debts written off, net
(182)
0
n.m.
Foreign exchange loss
(280)
(43)
n.m.



1(b)(i) A balance sheet (for the issuer and group), together with a comparative statement as at the end of the immediately preceding financial year

Balance Sheet

 
  The Group
  The Company
 
31/3/2003
31/12/2002
31/3/2003
31/12/2002
 
S$'000
S$'000
S$'000
S$'000
Share capital and reserves        
Share capital (457,675,000 shares @ S$0.10 each)
45,768
45,768
45,768
45,768
Share premium
53,432
53,432
53,432
53,432
Share redemption reserve
504
504
504
504
Capital reserve
267
267
-
-
Translation reserve
7,311
5,788
-
-
Accumulated profits
90,881
85,920
65,766
63,055
 
198,163
191,679
165,470
162,759
Minority interests
1,618
1,368
-
-
 
199,781
193,047
165,470
162,759
Subsidiaries
-
-
64,859
64,582
Club membership
60
59
54
54
Fixed assets
174,155
163,584
21,091
21,486
Deferred charges
3,489
2,547
393
497
Current assets        
Stocks, less provision for stock obsolescence
934
1,013
-
-
Trade debtors
63,967
70,261
61,190
68,440
Others debtors, deposits and prepayments
10,495
6,022
8,940
5,296
Due from immediate holding company (trade)
517
2,599
330
2,478
Due from subsidiaries (trade)
-
-
-
379
Due from subsidiaries (non-trade)
-
-
14,241
2,123
Due from affiliated company (trade)
105
80
62
-
Securities held for trading
5,709
4,505
5,709
4,505
Call and fixed deposits
28,045
33,663
24,039
32,176
Cash and bank balances
16,434
18,508
10,135
10,273
 
126,206
136,651
124,646
125,670
Current liabilities        
Trade creditors
29,323
30,911
24,585
27,438
Other creditors and accruals
11,166
12,582
9,831
11,023
Due to immediate holding company (non-trade)
9
5
-
-
Due to affiliated company (trade)
-
65
-
53
Due to subsidiary
-
-
529
-
Due to related companies (non-trade)
535
804
-
-
Due to minority shareholders of a subsidiary (non-trade)
350
224
-
-
Hire purchase creditors, current portion
81
55
65
39
Bank term loans (secured), current portion
14,590
15,200
1,846
2,423
Provision for tax
418
308
297
234
 
56,472
60,154
37,153
41,210
Net current assets
69,734
76,497
87,493
84,460
Non-current liabilities        
Due to subsidiary (non-trade)
-
-
8,140
8,143
Hire purchase creditors, non-current portion
364
203
280
177
Bank term loans (secured), non-current portion
47,293
49,437
-
-
 
199,781
193,047
165,470
162,759



1(b)(ii) Aggregate amount of group's borrowings and debt securities

Amount repayable in one year or less, or on demand
As at 31/03/03
As at 31/12/02
Secured
Unsecured
Secured
Unsecured
S$ 14.67 mil
0
S$ 15.26 mil
0


Amount repayable after one year
As at 31/03/03
As at 31/12/02
Secured
Unsecured
Secured
Unsecured
S$47.66 mil
0
S$ 49.64 mil
0


Details of any collateral

The Group's borrowings are secured by ways of:
1(c) A cash flow statement (for the group), together with a comparative statement for the corresponding period of the immediately preceding financial year

Consolidated Cash Flow Statement for the first quarter ended 31 March

 
2003
2002
 
S$'000
S$'000
Cash flows from operating activities    
Profit before tax
5,097
1,940
Adjustments:    
Amortisation of deferred charges
592
675
Depreciation of fixed assets
3,132
3,318
Interest expense
942
1,350
Interest income
(271)
(87)
Provision for doubtful trade debts
182
-
Share of profit of associated company
-
(172)
Operating profit before working capital changes
9,674
7,024
(Increase) decrease in:    
Stocks
79
-
Trade debtors
5,712
3,197
Other debtors, deposits and prepayments
(4,539)
(5,636)
Due from immediate holding company
2,085
517
Due from affiliated company
(25)
(212)
Increase (decrease) in:    
Trade creditors
(1,772)
4,230
Other creditors and accruals
(1,485)
(2,794)
Due to related companies, net
(269)
(1,386)
Due to affiliated company
(65)
916
Due to minority shareholders of a subsidiary
126
-
Cash generated from operations
9,521
5,856
Interest paid
(942)
(1,350)
Tax refund
28
8
Net cash generated from operating activities
8,607
4,514
Cash flows (used in) generated from investing activities    
Interest income received
271
87
Purchase of fixed assets
(11,353)
-
Additions to deferred charges
(1,459)
-
Purchase of investment securities
(1,204)
-
Cash and cash equivalents subject to restriction
1,101
972
Net cash (used in) generated from investing activities
(12,644)
1,059
Cash flows used in financing activities    
Repayment of hire purchase liabilities
(86)
(200)
Proceeds from hire purchase liabilities
273
-
Repayment of loans
(2,755)
(11,611)
Net cash used in financing activities
(2,568)
(11,811)
Net decrease in cash and cash equivalents
(6,605)
(6,238)
Effect of exchange rate changes on cash and cash equivalents
14
7
Cash and cash equivalents at the beginning of the year
45,468
38,665
Cash and cash equivalents at the end of the year before cash and cash equivalents subject to restriction
38,877
32,434
Cash and cash equivalents subject to restriction
5,602
5,074
Cash and cash equivalents at the end of the year
44,479
37,508


1(d)(i) A statement (for the issuer and group) showing either (i) all changes in equity or (ii) changes in equity other than those arising from capitalisation issues and distributions to shareholders, together with a comparative statement for the corresponding period of the immediately preceding financial year

Statement of Changes in Equity for the third quarter ended 30 September

GROUP
1Q 2003
Share
capital
Share
premium
Share
redemption reserve
Capital
reserve
Translation
reserve
Accumulated
profits
TOTAL
 
S$'000
S$'000
S$'000
S$'000
S$'000
S$'000
S$'000
Balance as at 31 Dec 2002
45,768
53,432
504
267
5,788
85,920
191,679
Currency translation
-
-
-
-
1,523
-
1,523
Net profit for the period
-
-
-
-
-
4,961
4,961
Balance as at 31 Mar 2003
45,768
53,432
504
267
7,311
90,881
198,163
               
1Q 2002
Share
capital
Share
premium
Share
redemption reserve
Capital
reserve
Translation reserve
Accumulated profits
TOTAL
 
S$'000
S$'000
S$'000
S$'000
S$'000
S$'000
S$'000
Balance as at 31 Dec 2001
45,768
53,432
504
267
10,904
74,668
185,543
Currency translation
-
-
-
-
(144)
-
(144)
Net profit for the period
-
-
-
-
-
1,840
1,840
Balance as at 31 Mar 2002
45,768
53,432
504
267
10,760
76,508
187,239
               
COMPANY
1Q 2003
   
Share
capital
Share
premium
Share
redemption reserve
Accumulated profits
TOTAL
     
S$'000
S$'000
S$'000
S$'000
S$'000
Balance as at 31 Dec 2002    
45,768
53,432
504
63,055
162,759
Net profit for the period    
-
-
-
2,711
2,711
Balance as at 31 Mar 2003    
45,768
53,432
504
65,766
165,470
               
1Q 2002    
Share
capital
Share
premium
Share
redemption reserve
Accumulated profits
TOTAL
     
S$'000
S$'000
S$'000
S$'000
S$'000
Balance as at 31 Dec 2001    
45,768
53,432
504
61,264
160,968
Net profit for the period    
-
-
-
(110)
(110)
Balance as at 31 Mar 2002    
45,768
53,432
504
61,154
160,858



1(d)(ii) Details of any changes in the company's share capital arising from rights issue, bonus issue, share buy-backs, exercise of share options or warrants, conversion of other issues of equity securities, issue of shares for cash or as consideration for acquisition or for any other purpose since the end of the previous period reported on. State also the number of shares that may be issued on conversion of all the outstanding convertibles as at the end of the current financial period reported on and as at the end of the corresponding period of the immediately preceding financial year

During the three months ended 31 March 2003, there was no change in the Company's share capital (2002: 457,675,000).


2. Whether the figures have been audited, or reviewed and in accordance with which standard (e.g. the Singapore Standard on Auditing 910 (Engagements to Review Financial Statements), or an equivalent standard)

The figures have not been audited or reviewed by the auditors.


3. Where the figures have been audited or reviewed, the auditors' report (including any qualifications or emphasis of matter)

Not applicable.


4. Whether the same accounting policies and methods of computation as in the issuer's most recently audited annual financial statements have been applied

The Group has applied the same accounting policies and methods of computation in the financial statements of the current financial reporting period as in the latest annual audited financial statements.


5. If there are any changes in the accounting policies and methods of computation, including any required by an accounting standard, what has changed, as well as the reasons for, and the effect of, the change

Please refer to item 4.


6. Earnings per ordinary share of the group for the current period reported on and the corresponding period of the immediately preceding financial year, after deducting any provision for preference dividends

 
Group Figures
 
1st Quarter of 2003
1st Quarter of 2002
Earnings per ordinary share for the three months based on net profits attributable to shareholders    
(i) Based on weighted average number of ordinary shares in issue (cents)
1.08
0.40
(ii) On a fully diluted basis (cents)
1.08
0.40



7. Net asset value (for the issuer and group) per ordinary share based on issued share capital of the issuer at the end of the (a) current period reported on and (b) immediately preceding financial year

 
Group Figures
 
31 Mar 2003
31 Dec 2002
Net asset value backing per ordinary share based on existing issued share capital as at the end of the period reported on:    
(i) Based on weighted average number of ordinary shares in issue (cents)
43.30
41.88



8. A review of the performance of the group, to the extent necessary for a reasonable understanding of the group's business. The review must discuss any significant factors that affected the turnover, costs, and earnings of the group for the current financial period reported on, including (where applicable) seasonal or cyclical factors. It must also discuss any material factors that affected the cash flow, working capital, assets or liabilities of the group during the current financial period reported on

The Group's turnover decreased by 10.2% mainly due to freight rate deterioration and reduction of certain surcharges.

The establishment of Silkargo LLC in Dubai and a joint venture company in Malaysia, Galaxy Shipping Services Sdn. Bhd., contributed to the turnover of the Group in the first quarter of 2003.

Continues effort by the Group to implement cost efficiency program and space rationalization have resulted in lower operational costs, such as container cost, cargo expenses and port charges. However certain operational costs increased, such as bunker that reached a peak price in first quarter of 2003 and freight charges due to more containers loaded in the third party vessels.

The Industrial Shipping Division deployed 6 additional ships during first quarter 2003 compared to those in 2002, and they contributed more to the Group's turnover and also in turn to the profit of the Group.

Finance expense decreased by 30.2% due to loan repayment by the Group.

Due to the above factors, the Group recorded profit of S$ 4.96 million for the first 3 month of 2003 as compared to a profit of S$ 1.84 million in the same period of previous year.


9. Where a forecast, or a prospect statement, has been previously disclosed to shareholders, any variance between it and the actual results

Not applicable.

10. A commentary at the date of the announcement of the competitive conditions of the industry in which the group operates and any known factors or events that may affect the group in the next reporting period and the next 12 months

The Container Shipping Division will continue facing a challenging business environment. Charter hire prices for vessels have started to rise in the month of April 2003 whilst freight rates for containers remain competitive. Bunker prices remain uncertain. The Group will continue its cost efficiency programme to maximise efficiency.

Industrial Shipping Division is expected to contribute more to the Group due to an acquisition of a vessel in February 2003 and four vessels in March 2003 that will contribute positively to the Group.


11. Dividend

(a) Current Financial Period Reported On


Any dividend declared for the current financial period reported on?

None

(b) Corresponding Period of the Immediately Preceding Financial Year

Any dividend declared for the corresponding period of the immediately preceding financial year?

None

(c) Date payable

Not applicable.

(d) Books closure date

Not applicable.


12. If no dividend has been declared/recommended, a statement to that effect

No interim dividend has been declared for the period ended 31 March 2003.


PART II - ADDITIONAL INFORMATION REQUIRED FOR FULL YEAR ANNOUNCEMENT

(This part is not applicable to Q1, Q2, Q3 or Half Year Results)

13. Segmented revenue and results for business or geographical segments (of the group) in the form presented in the issuer's most recently audited annual financial statements, with comparative information for the immediately preceding year


Not applicable.


14. In the review of performance, the factors leading to any material changes in contributions to turnover and earnings by the business or geographical segments

Not applicable.


15. A breakdown of sales

Not applicable.


16. A breakdown of the total annual dividend (in dollar value) for the issuer's latest full year and its previous full year

Total Annual Dividend (Refer to Para 16 of Appendix 7.2 for the required details)

 
Latest Full Year ()
Previous Full Year ()
Ordinary
Preference
0
0
Total:


17. Interested Person Transactions

The aggregate value of the interested person transactions conducted pursuant to the shareholders' mandate obtained in accordance with Chapter 9 of the SGX-ST 's listing manual were as follows:

Name of Interested Person
Aggregate value of all interested person transactions during the financial year under review (excluding transactions less than S$100,000 and transactions conducted under shareholders' mandated pursuant to Rule 920)
Aggregate value of all interested person transactions conducted under shareholders' mandated pursuant to Rule 920 (excluding transactions less than S$100,000)
 
1st Qtr of 2003
1st Qtr of 2002
1st Qtr of 2003
1st Qtr of 2002
Expenses        
Holding Company, PT Samudera Indonesia Tbk        
Management fee
-
-
174,150
172,968
Commissions
-
-
1,146,728
906,983
Related companies        
Management fees (PT Tankindo Perdana)
-
-
12,360
16,032
Charter hire (PT TSK Samudera Indonesia)
-
-
431,796
462,981
Affiliated company (PT Samudera Ship Management)        
Ship Management fee
-
-
271,791
275,197
Acquisition of vessels
2,409,158
-
-
-


Please read our General Disclaimer & Warning carefully.
Use of this Website constitutes acceptance of the Terms of Website Use.
Copyright © 2024. ListedCompany.com. All Rights Reserved.