各位大大,小弟在study着几个投资公司。然后看到Net Gearing(%),我用它们的financial statement来算,怎样也算不到。
比如:OLDTOWN BHD 2011 的Net Gearing(%) 是-36.9%,以下是他的financial statement。希望大大指教!
| As at 31/12/2010
(Proforma-Before
Public Issue)
RM | As at 31/12/2011
(Audited)
RM
| | ASSETS NON-CURRENT ASSETS |
|
| | Property, plant and equipment | 58,528,701 | 52,804,871 | | Prepaid lease payments | 14,178,543 | 13,988,408 | | Investment properties | 1,800,000 | 1,860,000 | | Investment in subsidiaries | - | - | | Investment in associated companies | 1,822,317 | 1,208,690 | | Other investments | 29,000 | 765,752 | | Deferred tax assets | 1,065,000 | 1,194,000 | | Goodwill on consolidation | 51,984,048 | 25,671,638 | | Intangible asset | - | 22,065,786 | | Total Non-Current Assets | 129,407,609 | 119,559,145 |
|
|
| | CURRENT ASSETS |
| | | Inventories | 12,911,881 | 16,416,371 | | Trade and other receivables | 41,688,719 | 44,408,047 | | Amount owing by ultimate holding company | 5,229,705 | - | | Amount owing by associated companies | 1,862,963 | 1,398,828 | | Amount owing by subsidiaries | - | - | | Other investments | - | 10,205,442 | | Current tax assets | 560,710 | 550,388 | | Fixed deposits, cash and bank balances | 20,025,433 | 85,627,025 | | Total Current Assets | 82,279,411 | 158,606,101 |
|
|
| | TOTAL ASSETS | 211,687,020 | 278,165,246 |
|
|
| | EQUITY |
|
| | Share capital | 266,606,000 | 330,000,000 | | Share premium | - | 12,311,332 | | Retained earnings | 69,786,806 | 97,407,300 | | Reserve arising from restructuring | (222,652,893) | (222,653,894) | | Reserve arising from foreign exchange | (20,361) | 6,984 |
| 113,718,552 | 217,071,722 | | Non-controlling interests | 249,995 | 235,562 |
| 113,968,547 | 217,307,284 | | NON-CURRENT LIABILITIES |
|
| | Hire-purchase payables | 2,093,687 | 1,829,991 | | Borrowings | 16,303,236 | 11,484,307 | | Deferred income | 2,486,389 | 2,773,260 | | Deferred capital grant | 64,583 | 46,852 | | Deferred tax liabilities | 2,634,054 | 2,261,061 | | Total Non-Current Liabilities | 23,581,949 | 18,395,471 |
|
|
| | CURRENT LIABILITIES |
|
| | Trade and other payables | 63,846,929 | 34,600,908 | | Amount owing ultimate holding company | 27,348 | 51,196 | | Amount owing to subsidiaries | - | - | | Amount owing to directors | 3,4,463 | 4,463 | | Hire-purchase payables | 798,812 | 860,763 | | Borrowings | 5,882,666 | 1,536,869 | | Deferred income | 1,077,659 | 1,298,597 | | Deferred capital grant | 22,143 | 24,180 | | Current tax liabilities | 2,477,204 | 4,085,515 | | Total Current Liabilities | 74,136,524 | 42,462,491 |
|
|
| | TOTAL LIABILITIES | 97,718,473 | 60,857,962 |
|
|
| | TOTAL EQUITY AND LIABILITIES | 211,687,020 | 278,165,246 |
|