Leveraging P6 and Unifier combined strengths - Oracle Primavera P6 Collaborate 14
SBI Annual Report 2011 - Leveraging on strengths
-
Upload
wer1-consultants-pte-ltd -
Category
Documents
-
view
222 -
download
0
Transcript of SBI Annual Report 2011 - Leveraging on strengths
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
1/94
SBI Offshore Limited
LEVERAGING ON
ANNUAL REPORT 2011
STRENGTHS
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
2/94
CONTENTSCompany Prole
Executive Chairman and CEOs Message
Financial Perormance and Operational Review
Board o Directors
Key Management
Group Structure
Corporate InormationCorporate Governance
Report o the Directors
Independent Auditors Report
Consolidated Statement o Comprehensive Income
Statement o Financial Position
Statements o Changes in Equity
Consolidated Statement o Cash Flows
Notes to the Financial Statements
Statistics o ShareholdingsNotice o Annual General Meeting
Proxy Form
01
02
05
08
10
11
1213
23
27
29
30
31
34
36
8486
This annual report has been prepared by the Company and its contents have been reviewed by PrimePartners Corporate Finance Pte. Ltd.(the Sponsor) or compliance with the relevant rules o the Singapore Exchange Securities Trading Limited (the SGX-ST). The Sponsorhas not independently veried the contents o this annual report.
This annual report has not been examined or approved by the SGX-ST and the SGX-ST assumes no respons ibi lit y o r the contents o thisannual repor t, including the correc tness o any o t he statements or opinions made or reports contained in this annual report.
The contact person o r the Sponsor is Mr Mark Liew, Managing Di rector, Corporate Finance, at 20 Cecil Street, #21-02 Equity Plaza,Singapore 049705, telephone (65) 6229 8088.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
3/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
01
Established since 1994, Singapore home-grown SBI Oshore Limited (SBI Oshore) was primarily engaged
in the marketing and distribution o equipment to shipyards and builders o jack-up rigs, semi-submersibles,drillships, and mobile oshore production units in Asia.
Since our listing on the Catalist Board o the Singapore Exchange in November 2009, we have ormed subsidiaries
in Singapore and the United States o America (USA), namely Sea Ree Oshore Pte Ltd and Sea Ree International
Inc. (Sea Ree), ocusing on designing oshore equipment packages and also a joint-venture HS Oshore
Pte Ltd (HS Oshore) with Hong Kong Stock Exchange-listed Honghua Group Limited (Honghua Group) o
the Peoples Republic o China (the PRC). SBI Oshore has recently established a business alliance with RBV
Energy Ltd (RBV Energy) o the United Kingdom through RBV Energy (Singapore) Pte Ltd (RBV Singapore).
This collaboration, which leverages on RBV Energys experience and brand name in supplying piping and subsea
equipment and SBI Oshores strong Asian marketing network and contract engineering capabilities, will help SBI
Oshore to move up the value chain in the oshore and marine sector.
With these alliances we can now oer integrated equipment solutions to the oshore oil and gas industry in Asia,
while working with major oshore equipment Original Equipment Manuacturers (OEMs) such as Aker Solutions.
Our customer base currently includes most o the leading owners and builders o mobile oshore drilling and
production units in the world. Our marketing and distribution network encompasses Singapore, the PRC, USA,
Brazil, Norway, Malaysia, Indonesia, the Philippines and Vietnam.
Norway Sales
USA Sales,
ENG, MFG, MRO
Brazil Sales,
MFG, MROSingapore Sales,
ENG, MFG, MRO
China Sales,
MFG, MRO
* MFG Manuacturing* MRO Maintenance, Repair and Overhaul* ENG Engineering
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
4/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
02
Dear Shareholders,On behal o the Board o Directors (the Board), I am pleased topresent the Annual Report or SBI Oshore Limited (SBI Oshoreor the Group) or the nancial year ended 31 December 2011
(FY2011).
This report is signicant on several ronts. It marks the secondyear o our dedicated eorts to build up an engineering andcommercial team and specic capabilities, an endeavour whichhas included acquisitions, joint-ventures and alliances acrossthe globe. With these skill sets now in pace, we have harvestedthe rst ruits o our strategy, with signicant orders secured justater FY2011, as activities in the oshore oil and gas engineeringsector picked up.
FY2011 Financial ReviewFor FY2011, our net prot attributable to shareholders increased72.9% to US$0.26 million compared to nancial year ended 31
December 2010 (FY2010), on revenue o US$7.1 million andUS$9.3 million, respectively. Gross prot increased by 10.0%rom US$3.42 million in FY2010 to US$3.77 million in FY2011,mainly due to higher commission income, although distributionsales declined. Despite lower revenue, the Group recorded ahigher gross prot margin o 52.9% in FY2011 compared to36.7% in FY2010.
O signicance, we were able to streamline the activities otwo subsidiaries Sea Ree Oshore Pte. Ltd. and Sea ReeInternational Inc. (Sea Ree) as we disengaged rom non-core product lines since the middle o FY2011. These non-coreproduct lines contributed signicantly to Sea Rees FY2011 loss
o US$1.4 million. As we have now reduced Sea Rees monthlyxed salaries and overheads to US$70,000 per month, we expectthese expenses to be suciently covered by engineering revenues
rom the orders we have received. We continue to ocus oureorts on turning around our China acilities, which lost US$0.6million in FY2011. While there should be more subcontractingactivities rom the orders we received, greater eorts will be madeto attract subcontracting work directly rom international oshoreand marine (O&M) original equipment manuacturers (OEMs).
Group earnings per share rose to 0.22 cent per share or FY2011compared to 0.12 per share a year earlier. The Groups workingcapital position has also improved.
Signifcant Operational Developments in FY2011In June 2011, we ormed a joint-venture with Honghua GroupLimited (Honghua), a leading global land drilling rig manuacturer
based in the Peoples Republic o China (the PRC) and listedon the Hong Kong Stock Exchange. HS Oshore Pte. Ltd.,70%-owned by Honghua and 30% owned by SBI Oshore,oers large-scale contract manuacturing services to the globalO&M industry. It leverages on the ormers production acilitiesand expertise in land rigs and SBIs knowledge o oshore drillingequipment and marketing network.
In October 2011, Sea Ree secured an order or a BOP (Blow-Out Preventer) transporter rom a major American drillingcontractor, which is upgrading one o the older drilling rigs in itsfeet. Subsequent to the rst order, the same client awarded usan order or a BOP crane. With more older rigs being upgraded
The signifcant orders we secured in early
2012 vindicate our eorts in building up a
strong commercial and engineering team
and in orging business alliances and joint-
ventures with established international
equipment OEMs. We now have a viable
value proposition to carve a niche orourselves in the international oshore and
marine industry.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
5/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
03
due to increasing oshore saety standards, we oresee morebusiness or Sea Ree. With design engineering work carriedout in Houston, United States o America (USA) and actualequipment abrication and assembly work done in Asia, thisacilitates timely delivery to yards in Asia perorming the entire rig
upgrade project.
Similarly, International Maritime Organisations recent InternationalConvention or the Saety o Live at Sea (SOLAS) requirementshave called or new hooks and larger lieboats. We believe thatthe rig upgrade market will benet our deck machinery andload handling systems (under Sea Ree brand name) as wellas lieboats and davits (under SBI and NPT brand names). Wehave already been approached by several clients to supplyreplacement hooks, lieboats and davits.
During November 2011, we ormed a 50:50 joint venturecompany, RBV Energy (Singapore) Pte. Ltd. (RBV Singapore),with RBV Energy Ltd o the United Kingdom. RBV Singapore willmarket and sell piping and subsea equipment in Asia, USA andBrazil.
Signifcant Orders Secured Subsequent To The Year
EndAs at end-February 2012, the Groups order book had risensignicantly to approximately US$41 million, ater winning US$35million worth o new orders since the start o January 2012rom major rig builders in Asia and leading international drillingcontractors. The new orders vindicate our eorts in building upstrong commercial and engineering team and orging alliancesand joint-ventures with established international equipmentOEMs. The orders are expected to have a positive impact on the
Groups nancial perormance or the nancial year ending 31December 2012 (FY2012).
Business Outlook and Strategic UpdateOur portolio o products and brands is now airly well recognisedin the industry, and has helped our Group to move up the valuechain, as evinced by the resh orders outlined above. As we ocuson our commitment to our customers to deliver a quality productat competitive pricing and with shorter delivery lead time, webelieve that the new orders will result in repeat orders rom ourcustomers. Hence, we expect our product development andmarketing costs as a percentage o revenues to decline.
Our orward strategy will be underpinned by two major
developments. First, we are seeing new orders or drillships andsemi-submersibles in early FY2012, driven by orders rom Brazil.The tight oshore oil and gas equipment supply market oersopportunities or our various joint-ventures to oer contractengineering services at competitive prices and shorter deliverylead times. With a sizeable portolio o OEM product lines, we arecondent o achieving urther sales. Sea Ree recently securedtwo initial orders, worth approximately US$1.3 million, rom aleading international drilling contractor and has also receivedenquiries rom other contractors or equipment replacements orupgrades.
We are on the look-out or more strategic tie-ups and/oracquisitions o equipment OEMs in Europe and USA, as weseek to broaden our product oerings to our strong networko customers in Asia as well as to leverage o our lower costmanuacturing capabilities and shorter delivery lead time
compared to equipment assembled in Europe or USA. As SBIOshore adds signicant value in terms o our marketing networkas well as being a low-cost manuacturing base in Asia, we expectsuch strategic tie-ups and/or acquisitions to benet both parties.
Beyond Singapore, the PRC and Vietnam, the Group has alsobeen pre-qualied by the our major Korean yards and hasreceived several purchase enquiries or potentially signicantorders.
Second, the Group is now well-positioned to oer its own turnkeyequipment solution to owners and operators o tender rigs andlitboats. We are able to oer technical competence, competitivepricing and shorter delivery schedules at a time when customerswant more fexible, customised and competitively priced vesseldesigns than that oered by traditional jack-up drilling rigs. Thishas led to rising demand or tender rigs or development drillingin shallow-water marginal elds; and or litboats or well work-over, well servicing and maintenance as well as installation ooshore wind arms. This niche has thus ar been neglected bythe major equipment players which have been busy with largerpackages or drillships, semi-submersibles and jack-ups. TheGroup believes it is uniquely positioned to ll this niche and isnow working with well-known international rig/vessel designhouses to develop a complete rig/vessel design and equipmentpackage (at an aordable price) which has enormous potentialin ASEAN, China, West Arica and Middle East shallow waters.
In summary, the bright prospects in the O&M industry coupledwith successul implementation o our strategy to oercompetitively priced equipment, designed and engineered inEurope or USA but abricated and assembled in Asia, we expectto grow in strength in FY2012.
DividendTo reward shareholders, the Board o Directors has proposeda rst and nal dividend o 0.2 Singapore cent per share,representing 71.1% o net prot attributable to the owners o theCompany or FY2011. This is consistent with last nancial yearsdividend o 0.2 Singapore cent per share.
AcknowledgementsIt has been a hectic and exciting year as we orged aheadon building up our capabilities, widening our network andaggressively marketing to existing and new customers. Theresults have started to show. Beyond the numbers, we nowhave a viable value proposition to carve a niche or ourselvesin the O&M industry. So many people our management andsta, customers, partners and principals have contributedsignicantly. To all o them and you, our valued shareholder, weowe a debt o gratitude or your aith and trust in the Company.
Jonathan HuiExecutive Chairman and CEO
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
6/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
04
STRONG PARTNERSHIP
LEVERAGING ON
2011 has seen us orming powerul alliances and joint ventures with
RBV Energy and Honghua Group Limited. This strategic eort willenhance our design and build capability signifcantly, add breadth
and depth to our product oerings in the oshore and marine sector,
and deliversuperior returns orour stakeholders in the coming years.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
7/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
05
Revenue and Gross ProftThe Groups revenue or FY2011 decreased by 23.7%,
rom US$9.34 million in FY2010 to US$7.12 million in
FY2011 due to a decline in distribution sales. As a
result o higher commission income, gross prot orthe Group increased by 10.0% rom US$3.42 million
in FY2010 to US$3.77 million in FY2011. Overall
gross prot margin has improved to 52.9% in FY2011
as compared to 36.7% in FY2010.
ExpensesFor FY2011, total general and administrative
expenses amounted to US$3.77 million, an increase
o 6.4% rom US$3.54 million. This was primarily due
to an increase in operating cost o the Groups design
and engineering subsidiaries, Sea Ree Oshore Pte
Ltd (SOPL) and Sea Ree International Inc. (SRI),
amounting to approximately US$0.13 million.
Depreciation expense increased by 22.3% to
US$0.38 million in FY2011 rom US$0.31 million in
FY2010 due to the purchase o additional xed assets
as manuacturing activities increased. Finance cost
or FY2011 surged to US$0.14 million, an increase
o 70.5% rom US$0.08 million in FY2010 due to
additional bank borrowings to take advantage o
lower borrowing rates.
Proft Beore and Ater TaxAter taking into account all expenses together with
share o results o an associate and joint ventures, the
Groups prot beore income tax increased by 129.9%
rom US$0.20 million in FY2010 to US$0.46 millionin FY2011. The Groups prot ater tax increased by
72.9% rom US$0.15 million in FY2010 to US$0.26
million in FY2011.
Financial PositionNon-current assets increased rom US$9.30 million
as at 31 December 2010 to US$9.43 million as at
31 December 2011, mainly due to the purchase
o additional xed assets by Jiangyin SBI Oshore
Equipment Co. Ltd (JSBI) and investment in joint
ventures (JV).
Current assets decreased rom US$5.34 million as
at 31 December 2010 to US$3.63 million as at 31
December 2011 mainly due to the property held or
sale by JSBI as at 31 December 2010, which was
sold during FY2011 (the Property), as well as the
decrease in trade and other receivables due to lower
distribution sales.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
8/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
06
Current liabilities decreased to US$3.51 million as at
31 December 2011 rom US$5.35 million as at 31
December 2010. This was mainly attributed to the ull
settlement o a nance lease and a mortgage loan, and
also due to the repayment o bank borrowings and
amount owing to Jiangyin Neptune Marine ApplianceCo. Ltd (NPT).
The increase in capital and reserves rom US$9.29
million as at 31 December 2010 to US$9.55 million as
at 31 December 2011 was mainly due to the prots
rom FY2011, partially oset by dividends declared in
FY2010 and paid out in FY2011.
The Group had positive working capital o approximately
US$119,000 as at 31 December 2011 compared to a
negative working capital o approximately US$10,000as at 31 December 2010.
Cash FlowThe Group reported a net decrease in cash and cash
equivalents (net o xed deposits pledged) o US$0.28
million rom US$1.61 million as at 31 December 2010
to US$1.33 million as at 31 December 2011.
Net cash rom operating activities, which amounted
to US$0.72 million in FY2011, was mainly due to the
decrease in trade and other receivables as well as
payments to vendors which led to a decrease in trade
and other payables.
Net cash used in investing activities, which amounted
to US$0.50 million, was mainly due to the purchase o
xed assets as well as investment in JV.
Net cash fow used in nancing activities, which
amounted to US$0.51 million, was mainly due to
repayment o bank borrowings and dividends declared
or FY2010 which was paid out in FY2011.
Dividend
To reward shareholders, the Board o Directors hasproposed a rst and nal dividend o 0.2 Singapore
cent per share, representing 71.1% o the net prot or
FY2011.This is consistent with FY2010s dividend o
0.2 Singapore cent per share.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
9/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
07
FOOTING IN CHINA
STRENGTHENING OUR
Through progressive acility enhancement and upgrade, our Jiangyin
plant is in a stronger position to take on more contract manuacturingopportunities rom the international O&M industry.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
10/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
08
Mr. Jonathan Hui
Mr. David Tan
Ms. Chen Jiayu
Mr. Wong Kok Hoe
Mr. Chan Lai Thong
Mr. Giang Sovann
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
11/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
09
Mr. Jonathan HuiExecutive Chairman and CEO
Mr. Jonathan Hui is our Executive Chairman and Chie ExecutiveOcer, having been appointed on 17 March 2008. He isresponsible or the daily overall management o our Group. Mr.Hui has vast experience in the nancial and business sector.He was an audit senior with Arthur Andersen, United Kingdom
(1980-1983), senior manager with Arthur Andersen, Singapore(1983-1989), Vice-President o Merrill Lynch (1990-1994) andExecutive Research Director o UBS Securities in 1994. Mr. Huiwas also with Asiaborders Capital Pte. Ltd., Singapore (1994-2005), serving as its Chie Executive Ocer responsible orinvestments and management o investee companies. He wasalso a Director at Aviation and Electronics Support Pte. Ltd.Singapore (2001-2003) and was responsible or nance as wellas marketing to the China market. Mr. Hui subsequently co-ounded the Swanlin Asia Group in 2005 and was responsibleor business development and nance. He has a Bachelor oEconomics (Honours) degree rom Leeds University, UnitedKingdom, and is currently a Chartered Accountant and a CertiedPublic Accountant in the Institute o Chartered Accountants in
England and Wales and Institute o Certied Public Accountantso Singapore, respectively.
Mr. David TanExecutive Director
Mr. David Tan is our Executive Director, having been appointedsince 1 July 1997. He is responsible or securing agencycontracts rom Aker MH o Norway to market its range odrilling equipment in Asia, including Singapore, China, Vietnam,Thailand, Indonesia and Malaysia. He ounded the Companyin 1994, when the company was involved in the trading oequipment and supplies related to the oshore industry. Priorto SBI Oshores listing, he was responsible or securingseveral agency agreements rom various companies such asWilhelmsen Callenberg or HVAC Systems, Jiangyin Neptuneor lieboats and davits and Aker Solutions (Malaysia) or marinedrilling risers. From 1973 to 1987, Mr. Tan was a manager in therig-building commercial department o Keppel FELS Limitedand was involved in cost estimations and marketing o rig-building services. Subsequently, he was the manager o SeaScan International where he was involved in the procuremento equipment and accessories or the ship building and/or shiprepairing activities o Keppel Group. He was also the businessmanager o Aker MH or the China market rom 2007 to 2008.
Ms. Chen Jiayu
Alternate Director to David Tan
Ms. Chen Jiayu is our Customer Support Director and AlternateDirector to David Tan. She was appointed as alternate Director toDavid Tan on 18 July 2008. From 2007 to 2009, Ms. Chen wasour Executive Director and was responsible or operational,human resources and nance matters.
Mr. Giang SovannLead Independent Director
Mr. Giang Sovann is our Lead Independent Director and was rstappointed on 28 September 2009. He graduated with a Bacheloro Administration degree with Great Distinction rom University oRegina, Canada, and qualied as a Chartered Accountant withthe Canadian Institute o Chartered Accountants. He is also a
Certied Public Accountant with the Institute o Certied PublicAccountants o Singapore and a member o the SingaporeInstitute o Directors. Mr. Giang started his career as a publicaccountant in Canada and has extensive and diversiedpublic accounting practice experience with a big-4 rm in bothCanada and Singapore. With more than 30 years o nancialand operational management experience, he has served assenior executive o a MNC aerospace company, a regionalconglomerate with diversied business interests, a large publicentity and a number o Singapore listed companies. Mr. Giangis currently the Executive Director o the Singapore Institute oDirectors and sits on the Organizing Committee o the SingaporeCorporate Awards and co-organizes the Best Managed BoardAward.
Mr. Chan Lai ThongIndependent Director
Mr. Chan Lai Thong is our Independent Director, having beenappointed on 28 September 2009. Mr. Chan has about 30years o international marketing and business developmentexperience in several industries, particularly in the oshore andmarine industry. He has lived and operated in various parts o theworld such as in Southeast Asia, Middle East, Australia, EasternEurope, Central Asia and China. He is currently a Director oseveral private companies including Weatherock China Ltd,Chongqing Panxin Industry Company Ltd, Sichuan BangkokInvestment Company Ltd, ANC Holdings Pte Ltd and SaudiMTD Capital Company Ltd. Prior to that, he was with the KeppelGroup and was a Group General Manager in both KeppelCorporation Ltd and Keppel Oshore & Marine Ltd. While withKeppel, Mr. Chan helped develop the markets in SoutheastAsia, Middle East, Bulgaria, Azerbaijan and Kazakhstan. Mr.Chan graduated rom the National University o Singapore witha Bachelor o Science (Honours) in 1980 and holds Diplomasin Administrative Management, Marketing Management andMarketing rom Institute o Administrative Management (UnitedKingdom), Ngee Ann Polytechnic and Institute o Marketing(United Kingdom), respectively.
Mr. Wong Kok Hoe
Independent Director
Mr. Wong Kok Hoe is our Independent Director, having beenappointed on 28 September 2009. Mr. Wong is the GroupChie Operating Ocer o the Centurion Group. The Group hasinterests in und management, private equity investments andproperty development and investments. Prior to this, he was apartner in a local advocates and solicitors rm. He has morethan 18 years o experience in legal practice and his main areaso practice were corporate law, corporate nance, mergersand acquisitions and venture capital. He is also a director ovarious public listed companies in Singapore. Mr. Wong holds aBachelor o Laws (Honours) degree rom the National Universityo Singapore.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
12/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
10
Chen JiayuCustomer Support Director
Chen Jiayu is our Customer Support Director and
alternate Director to David Tan. Please reer to sectionentitled Board o Directors or urther details.
M.Shariuz ZamanEngineering Director
M.Shariuz Zaman is our Engineering Director,responsible or equipment design and engineering. Hehas more than 20 years o experience in the design andengineering o marine, onshore and oshore projects.He has worked with Oil States Skagit Smatco asEngineering Manager and with NOV Amclyde as Project
Engineer. He holds a Bachelor o Science in MechanicalEngineering rom Michigan Tech University.
Loh Chua Meng, RickGeneral Manager
Loh Chua Meng, Rick is our General Manager,appointed on 3 October 2011, responsible oroverseeing the Companys operations and providescustomer support or any technical or commercial bidsmade by our Company. Prior to joining us, he was aGeneral Manager o Oshore Construction Services PteLtd responsible or projects management. Loh ChuaMeng, Rick graduated with a Bachelor in MechanicalEngineering (1st Class Honours) rom University oStrathclyde, United Kingdom.
Tay Sin Tor, CliveGeneral Manager, QAHSE and Technical
Tay Sin Tor, Clive is our General Manager o QAHSE and
Technical, responsible or overseeing the Companysquality, project management and technical support. Priorto joining us, he was a General Manager o KTL LoganPte Ltd responsible or technical support and managingthe quality control. Tay Sin Tor, Clive graduated with aBachelor in Mechanical Engineering.
Tan Seow CheeFinance Manager
Tan Seow Chee is our Finance Manager, responsible orthe nancial management and internal controls o our
Group. Prior to joining us in 2009, she was an accountantwith Pacic Radiance Ltd and Jaya Holdings Ltd. TanSeow Chee graduated with a Bachelor in Commerce(Accounting and Marketing) degree rom Curtin Universityo Technology, Australia, and is qualied as a certiedpractising accountant and certied public accountant inAustralia and Singapore respectively.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
13/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
11
SBI GROUP
Design / Manuacturing / Project
SBI/Sea Ree
Production Facility
Jiangyin SBI SBI Oshore
Distribution
HP choke &kill Maniold,Pipeline & Fittings
Fluid TranserSystems & Hoses
Sea Ree
International
Total SolutionPackage
Sea Ree M.R.O.(Houston/ Singapore)
Deck
Equipment &Load Handling
Systems
Maintenance,
Repair,Over-haulServices
Jack-upMulti-Support
Vessel
AKER DrillingEquipment Package
Oshore Equipment(Manuacturing)
Lieboats & Davits(NPT)
TenderRigs
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
14/94
SBI OFFSHORE LIMITEDANNUAL REPORT 2011
12
BOARD OF DIRECTORSJonathan HuiExecutive Chairman and Chie Executive Ofcer
David Tan (Alternate Director: Chen Jiayu)Executive Director
Giang SovannLead Independent Director
Chan Lai ThongIndependent Director
Wong Kok Hoe
Independent Director
AUDIT COMMITTEEGiang Sovann (Chairman)Chan Lai ThongWong Kok Hoe
NOMINATING COMMITTEE
Wong Kok Hoe (Chairman)Jonathan HuiGiang Sovann
REMUNERATION COMMITTEEChan Lai Thong (Chairman)Giang SovannWong Kok Hoe
COMPANY SECRETARIESTan Seow Chee, Certied Public AccountantChan Lai Yin, ACIS
REGISTERED OFFICE31 International Business Park#05-05 Creative ResourceSingapore 609921Tel: +65 6848 1033Fax: +65 6848 1011Website: www.sbioshore.com
SHARE REGISTRARTricor Barbinder Share Registration Services
80 Robinson Road#02-00Singapore 068898
AUDITORSBDO LLPPublic Accountants and Certied PublicAccountants21 Merchant Road#05-01 Royal Merukh S.E.A BuildingSingapore 058267
Partner-in-charge: Khoo Gaik Suan(First appointed or the nancial yearended 31 December 2011)
PRINCIPAL BANKERDBS Bank Ltd.6 Shenton WayDBS Building Tower OneSingapore 068809
Hong Leong Finance Limited16 Rafes Quay#01-05 Hong Leong BuildingSingapore 048581
SPONSORPrimePartners Corporate Finance Pte. Ltd.20 Cecil Street#21-02 Equity PlazaSingapore 049705
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
15/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201113
The Board of Directors of the Company (the Board) is committed to its policy of managing the affairs of SBI Offshore Limited(the Company) and its subsidiaries (the Group) with transparency, integrity and accountability by ensuring that soundframework of best corporate practices is in place at all level of the Groups business. The Board aspires to discharge itsprincipal responsibility towards protecting and enhancing long-term shareholders value and investors interest.
Pursuant to Rule 710 of the Listing Manual Section B: Rules of Catalist of the Singapore Exchange Securities TradingLimited (the SGX-ST) (the Rules of Catalist), the Board is pleased to outline below the manner the Group has appliedthe principles of the Code of Corporate Governance 2005 (the Code) during the financial year ended 31 December 2011(FY2011), except where otherwise stated. The Company has complied with the principles of the Code where appropriate.
PRINCIPLE 1: THE BOARDS CONDUCT OF AFFAIRS
SBI Offshore Limited is directed by an effective Board to lead and control the Company. The Board is entrusted with theresponsibility for the overall management of the business and corporate affairs of the Group. The Board works closely andmonitors the performance of management. The Board oversees processes for evaluating the adequacy of internal controls,risk management, financial reporting and compliance, and satisfies itself as to the adequacy of such processes. The Boardis also responsible for considering sustainability issues relating to the environment and social factors as part of the strategicdirection of the Group. All Directors objectively make decisions in the best interests of the Company.
The Board meets quarterly. Additional Board meetings are also held at such other times as and when required to address anyspecific significant matters that may arise. The general agenda of the meeting includes discussion over matters arising fromtime to time, financial results of the Group and any other issues requiring the Boards deliberation and approval. The agendafor each Board meeting is circulated to all the Directors for their perusal prior to the convening of each meeting to enableDirectors to obtain further clarification / explanation prior to the meeting to ensure smooth proceeding of each meeting. Theproceedings and resolutions reached at each Board meeting are minuted and signed by the Chairman of the meeting. BesidesBoard meetings, the Board exercises control on matters that require Boards deliberation and approval through the circulationof Directors resolution(s).
The Articles of Association of the Company provide for Directors to convene Board meetings by teleconferencing orvideoconferencing when a physical Board meeting is not possible. Timely communication with the members of the Board canbe achieved through electronic means.
The Board has identified, matters reserved for its approval and the Board reserved matters had been formalised in writing.This would provide clear directions to Management on matters that must be approved by the Board. List of matters, withoutlimitation that require its approval are:
Approval of periodic financial results announcements and annual audited financial statements;
Declaration of dividends and other returns to shareholders;
Major corporate policies on key areas of operation;
Corporate or financial restructuring and share issuances;
Mergers and acquisitions;
Material acquisitions and disposals;
Approval of transactions involving interested person transactions; and
Appointment of new Directors.
To improve management efficiency, certain functions have been delegated to committees, namely the Audit Committee (AC),the Nominating Committee (NC) and the Remuneration Committee (RC) (collectively, the Board Committees). Each ofthese Board Committees has its own clearly defined terms of reference and its actions are reported regularly to and monitoredby the Board.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
16/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201114
New appointments to the Board will be briefed by management on the Groups business operations and governance practicesto ensure that new Directors have an insight of the Group. Upon appointment, the Director will also be provided with formalletters, setting out their duties and obligations.
Directors are informed of development relevant to the Group including changes in laws and regulations that impact theGroups operations and have access to all information concerning the Group. They are also encouraged to attend workshopsand seminars to enhance their skills and knowledge.
The Board meets quarterly and whenever necessary. The attendance of the Directors at every Board and Board Committeesmeetings held during FY2011 are presented below. Minutes of all Board Committees and Board meetings are circulated tomembers for review and confirmation. These minutes could also enable Directors to be kept abreast of matters discussed atsuch meetings:
Board AC NC RC
Directors No. of
meetings
held while
a member
No. of
meetings
attended
No. of
meetings
held while
a member
No. of
meetings
attended
No. of
meetings
held while
a member
No. of
meetings
attended
No. of
meetings
held while
a member
No. of
meetings
attendedJonathan Hui 4 4 1 1
David Tan 4 4
Chen Jiayu
(Alternate Director to
David Tan) 4 0
Giang Sovann 4 4 5 5 1 1 1 1
Chan Lai Thong 4 4 5 5 1 1
Wong Kok Hoe 4 4 5 5 1 1 1 1
PRINCIPLE 2: BOARD COMPOSITION AND GUIDANCE
The Board currently comprises two Executive Directors, three Independent Non-Executive Directors and an Alternate Director.
The Board members as at the date of this report are:
Jonathan Hui Choon Ho, Executive Chairman and Chief Executive OfficerDavid Tan Woo Thian, Executive DirectorChen Jiayu, Alternate Director to David TanGiang Sovann, Lead Non-Executive Independent DirectorChan Lai Thong, Independent Non-Executive DirectorWong Kok Hoe, Independent Non-Executive Director
The criteria for independence are determined based on the definition as provided in the Code. There is an independenceelement on the Board, given that half of the Board are Independent Directors. The Board considers an Independent Directoras one who has no relationship with the Group, its related companies or its officers that could interfere, or be reasonably
perceived to interfere with the exercise of the Directors independent judgement with the view to the best interest of theCompany and the Group. The Company has satisfied the requirement of the Code of at least one third of the Board comprisesIndependent Directors.
The Independent Directors have confirmed that they do not have any relationship with the Company or its related companies,its substantial shareholders, or its officers that could interfere, or be reasonably perceived to interfere, with the exercise ofthe Directors independent business judgement with a view to the best interests of the Company and Group. The NC hasreviewed and determined that the said Directors are independent.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
17/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201115
The Board comprises business leaders and professionals with industry and financial backgrounds and its composition enablesmanagement to benefit from a diverse and objective external perspective on issues raised before the Board. The Board willconstantly examine its size annually with a view of determining its impact on its effectiveness. The Board, taking into accountthe nature of operations of the Group, considers its current size to be adequate for effective decision-making and believes that
the experience, skills and expertise of the Board members in areas such as accounting, legal and business would contributeto the Groups objective.
Non-Executive Directors monitor and review the performance of management and meet regularly without the presence ofmanagement.The NC is of the view that the current Board comprises persons who as a group provide capabilities required for the Boardto be effective. These include audit, finance, banking, accounting and legal with entrepreneurial and management experience,industry experience and familiarity with regulatory requirement and risk management. Profiles of the Directors are set out onpages 8 to 9 of this Annual Report.
PRINCIPLE 3: EXECUTIVE CHAIRMAN AND CHIEF EXECUTIVE OFFICER
Mr Jonathan Hui Choon Ho is both the Executive Chairman and Chief Executive Officer (CEO) of the Company.
The Executive Chairman is responsible for the daily overall management of the Group and ensures that the Groups businessare kept distinct, increasing the accountability and capacity of the Board for independent decision making.
The Executive Chairman shall:
a. Schedule meetings that enable the Board to perform its duties responsibly while not interfering with the flow of theGroups operations;
b. Review meeting agenda;
c. Exercise control over quality, quantity and timeliness of the flow of information between management and the Board;d. Ensure effective communication with shareholders; and
e. Assist in ensuring compliance with the Groups guidelines on corporate governance.
The Executive Chairman executes decisions taken by the Board and is responsible for the conduct of the Groups dailybusiness operations.
Although the roles of Executive Chairman of the Board and CEO are not separated, the Board is of the view that there aresufficient safeguards and checks to ensure that the process of decision making by the Board is independent and basedon collective decisions without any individual or group of individuals exercising any considerable concentration of power orinfluence and there is accountability for good corporate governance. All the Board Committees are chaired by IndependentDirectors and half of the Board consist of Independent Directors.
For good corporate governance, Mr Giang Sovann has been appointed Lead Non-Executive Independent Director and he shall
be available to shareholders where they have concerns and for which contact through the normal channels of the ExecutiveChairman and CEO has failed to resolve or for which such contact is inappropriate.
PRINCIPLE 4: BOARD MEMBERSHIP
The NC comprises the following members, the majority of whom, including the Chairman of the NC, are independent:
Wong Kok Hoe - Chairman, Independent Non-Executive DirectorGiang Sovann - Member, Independent Non-Executive DirectorJonathan Hui Choon Ho - Member, Executive Chairman and CEO
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
18/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201116
The NC is scheduled to meet at least once a year. Its role is to establish an objective and transparent process for theappointment, re-appointment or resignation of members of the Board and of the various Board Committees, as well as toevaluate and assess the effectiveness of the Board as a whole, and the effectiveness and contribution of each Director to theBoard.
For new appointments, the NC will take into consideration the current Board size and its mix and determine if the candidatesbackground, experience and knowledge in technology, business or finance management skills will bolster the corecompetencies of the Board. The selected candidate must also be a person of integrity and be prepared to commit time andattention to the Companys affairs, especially if he is serving on multiple boards.
Where a vacancy arises under any circumstances, or where it is considered that the Board would benefit from the servicesof a new director with particular skills, the NC, in consultation with the Board, determines the selection criteria and selectscandidates with the appropriate expertise and experience for the position.
The NC is also charged with the responsibility of determining annually whether a director is independent. Each NC memberwill not take part in determining his own re-nomination or independence. During the financial year, the NC had reviewed anddetermined that Mr Giang Sovann, Mr Chan Lai Thong and Mr Wong Kok Hoe are independent.
Under the provisions of Article 99 of the Companys Articles of Association, newly appointed directors are required to holdoffice until the next annual general meeting (AGM) and at least one third of the Directors to retire by rotation at every AGM. Aretiring Director is eligible for re-election by the shareholders of the Company at the AGM.
The NC recommended to the Board the re-election of Mr Giang Sovann and Mr Wong Kok Hoe, who are due for retirementat the AGM. The Board has accepted the recommendation of the NC. Mr Giang Sovann will upon re-election, remain as theChairman of AC and member of NC and RC. Mr Wong Kok Hoe will upon re-election, remain as Chairman of NC and memberof AC and RC. They will be considered independent for the purposes of Rule 704(7) of the Rules of Catalist. In making therecommendation, the NC had considered the Directors overall contribution and performance.
Name ofDirectors
Date of firstappointment
Date of lastre-election
Nature ofAppointment
Membershipof BoardCommittee
Directorship/chairmanshipboth present and thoseheld over the preceding
three years in other listedcompany
JonathanHui Choon Ho
17 March2008
20 April 2011 Chief ExecutiveOfficer/ ExecutiveChairman
Member of NC None
David TanWoo Thian
1 July 1997 23 April 2010 ExecutiveDirector
None None
Chen Jiayu(Alternate Directorto David Tan)
18 July 2008 18 May 2009 CustomerSupport Director
None None
Giang Sovann 28 September2009
23 April 2010 Lead Non-Executive
IndependentDirector
Chairman ofAC, Member of
NC and RC
None
Chan Lai Thong 28 September2009
20 April 2011 IndependentNon-ExecutiveDirector
Chairmanof RC andMember of AC
None
Wong Kok Hoe 28 September2009
23 April 2010 IndependentNon-ExecutiveDirector
Chairman ofNC, Memberof AC and RC
1.Lifebrandz Ltd.2.Hartawan Holdings Limited3.Centurion Corporation
Limited4.CFM Holdings Limited
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
19/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201117
PRINCIPLE 5: BOARD PERFORMANCE
The Board has a formal process for assessing the effectiveness of the Board as a whole with objective performance criteria.The NC decides on how the Boards performance is to be evaluated and propose objective performance criteria, subject to
the Boards approval. Such performance criteria allowed comparison with industry peers and addressed how the Board hasenhanced long-term shareholders value. The Board has also conducted an assessment of the functions and effectiveness ofthe Board as a whole and the contribution from each Director to the effectiveness of the Board. Each member of the NC shallabstain from voting on any resolution in respect of the assessment of his performance or re-election as a Director.
The results of the evaluation process will be used by the NC, in consultation with the Chairman of the Board, to effectcontinuing improvements on Board processes. The NC has looked into the comments and suggestions raised during theevaluation process.
The NC has assessed the current Boards performance to-date and is of the view that the performance of the Board asa whole has been satisfactory. Although some of the Board members have multiple board representations, the NC issatisfied that sufficient time and attention has been given by the Directors to the Group. Furthermore, such multiple boardrepresentations will widen the experience of the Board and provide it with a broader perspective.
PRINCIPLE 6: ACCESS TO INFORMATION
The Board is provided with complete, adequate and timely information to enable them to fulfill their duties and responsibilities.Detailed board papers and related materials will be prepared for each Board Meeting. Management reports with the necessaryinformation including but not limited to financial reports are provided to the Directors in a timely manner to enable them tomake informed decisions.
The Directors have separate and independent access to the Groups senior management and the Company Secretary at alltimes. The Company Secretary will be present at all Board and Board Committees meetings to ensure that they are conductedin accordance with Articles of Association of the Company, applicable rules and regulations, and the provisions in the Rules ofCatalist are complied with. The appointment or removal of the Company Secretary is a matter for the Board as a whole.
The Directors, whether individually or as a group, if the furtherance of their duties require professional advice, may engageindependent professional at the Companys expense to obtain advice and enable Directors to discharge their duties withadequate knowledge on the matters being deliberated, if necessary. The cost of such professional advice will be borne by theCompany.
PRINCIPLE 7: PROCEDURES FOR DEVELOPING REMUNERATION POLICIES
The RC comprises the following members, all of whom, including the Chairman of the RC, are independent:
Chan Lai Thong Chairman, Independent Non-Executive DirectorGiang Sovann Member, Independent Non-Executive DirectorWong Kok Hoe Member, Independent Non-Executive Director
The RC is scheduled to meet at least once a year. The responsibilities of the RC include:
To review and recommend to the Board a framework of remuneration and determine the appropriateness of specificremuneration packages awarded to attract, retain and motivate Executive Directors, the CEO and key officers withoutbeing excessive, and thereby maximise shareholders value. The recommendations should cover all aspects ofremuneration, including but not limited to Directors fees, salaries, allowances, bonuses, options and benefits in kind;
To review the proportion of such remuneration that should be linked to performance of the Company as well asindividual incumbent; and
To administer the Companys Employees Share Option Scheme or any long-term incentive scheme.
The RC may obtain independent external legal and other professional advice as it deems necessary on the Companysrecommendation matters and expenses of such advice shall be borne by the Company.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
20/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201118
PRINCIPLE 8: LEVEL AND MIX OF REMUNERATION
As part of its review, the RC ensures that the remuneration packages are comparable within the industry and with similarcompanies and has taken into consideration the Groups relative performance and the performance of individual Directors.
The Independent Directors do not have service agreements with the Company. They are paid directors fees, which aredetermined by the Board, appropriate to the level of their contribution and attendance at meetings, taking into accountfactors such as the effort and time spent and the responsibilities of the Independent Directors. The fees are recommended toshareholders for approval at AGM. Except as disclosed, the Independent Directors do not receive any other remuneration fromthe Company.
The Company had entered into service agreements with the two Executive Directors, Mr Jonathan Hui and Mr David Tan on1 August 2009 for a period of five years with effect from the date of admission of the Company to the Official list of the SGX-Catalist.
The Company adopts a remuneration policy that comprises a fixed component as well as a variable component. The fixedcomponent is in a form of base salary and benefits while the variable component is pegged to the performance of the Group.
All revisions to the remuneration packages for Directors and key executives are subject to the review and approval ofthe Board. No Director is involved in deciding their own remuneration package. Directors fees are paid after approval byshareholders at the AGM.
PRINCIPLE 9: DISCLOSURE ON REMUNERATION
The remuneration packages of Directors and top key executives of the Group for FY2011 are as follows:
Salary Bonus Others Fees Total
% % % % %
Directors
Below S$250,000
Executive Directors:
Jonathan Hui 93 4 3 0 100
David Tan 81 3 16 0 100
Chen Jiayu (Alternate Director to David Tan)
Independent Directors:
Giang Sovann 100 100
Chan Lai Thong 100 100
Wong Kok Hoe 100 100
Key Executives
Below S$250,000
Loh Chua Meng, Rick 91 0 9 0 100
Tay Sin Tor, Clive 83 7 10 0 100
Chen Jiayu 84 7 9 0 100
Tan Seow Chee 92 8 0 0 100Further information on the Directors and key executives are found on pages 8 to 10 of this report.
Immediate family members of a Director or CEO
The Company does not have any employee who is an immediate family member of the Directors or the CEO and whoseremuneration exceeds S$150,000 during FY2011.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
21/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201119
Share option scheme
The SBI Offshore Employee Share Option Scheme (the Share Option Scheme) was established on 28 September 2009.The RC administers the Share Option Scheme based on the rules of the Share Option Scheme and determines participation
eligibility, option offers and share allocation and attend to matters that may be required in connection with the Share OptionScheme.
Information on the options granted under the Share Option Scheme to participants is as follows:
Options granted to
Options grantedduring the financialyear under review
Aggregate optionsgranted sincecommencement ofscheme to the endof financial yearunder review
Aggregate optionslapsed sincecommencement ofscheme to the endof financial yearunder review
Aggregate optionsoutstanding as atend of financialyear under review
Employees Nil 200,000 200,000 Nil
No options were granted since the commencement of the Share Option Scheme to Directors of the Company, controllingshareholders of the Company and their associates; and employees of its subsidiaries during the financial year under reviewand up to the date of this report.
On 19 March 2012 (Grant Date), the Company has offered to grant options of 3,000,000 shares pursuant to the ShareOption Scheme to an employee. The exercise price of option granted is $0.21 which was the average of the last dealt pricesfor the shares on Catalist for a period of five consecutive trading days immediately preceding the Grant Date. The optionshave an initial vesting period of 5 years and the validity period of the options is from 19 March 2013 to 19 March 2022.
PRINCIPLE 10: ACCOUNTABILITY
The Board is accountable to the shareholders while the Management is accountable to the Board. The Boards primary roleis to disseminate information on the Groups performance, position and prospects through the half-year and full-year resultsannouncements and annual reports and where appropriate, press releases and media and analyst briefings. The management
provides the Board with understandable and detailed information of the Groups performance, position and prospects on aquarterly basis.
PRINCIPLE 11: AUDIT COMMITTEE
The AC currently comprises the following members, all of whom, including the Chairman are Independent Non-ExecutiveDirectors:
Giang Sovann Chairman, Independent Non-Executive DirectorChan Lai Thong Member, Independent Non-Executive DirectorWong Kok Hoe Member, Independent Non-Executive Director
Two of the members have expertise or experience in accounting or related financial management and the Board considers thatthe members are appropriately qualified to discharge the responsibilities of the AC.
The main functions of the AC include:
Review the overall scope of examination of the external auditors, the audit plan and their evaluation of the Groupssystem of risk management, compliance and internal controls;
Review the co-operation given by management to the external auditors and internal auditors, and discuss problemsand concerns, if any, rising from the interim and final audits;
Review the independence of the external auditors annually, recommend the appointment of the auditors and their levelof audit fees;
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
22/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201120
Review the adequacy of the Companys internal controls and effectiveness of the internal audit function;
Review the Groups half-year and full-year results announcements prior to its recommendations to the Board forapproval; and
Review interested person transactions (if any) falling within the scope of Chapter 9 of the Rules of Catalist.
The AC has explicit authority by the Board to investigate any matter within its terms of reference. All employees shall bedirected to co-operate as requested by the members of the AC. The AC has full and unlimited/unrestricted access to allinformation and documents/resources as well as to the internal and external auditors and senior management of the Companyand the Group which are required to perform its duties. All audit findings and recommendations put up by the internal and theexternal auditors were forwarded to the AC. Significant issues were discussed during the meetings. The AC is authorised bythe Board at the expense of the Company to obtain external legal or other independent professional advice and to secure theattendance of outsiders with relevant experience and expertise if it considers this necessary. The AC has reasonable resourcesto enable it to discharge its functions properly.
During the financial year, the AC has reviewed the scope and quality of the audits and the independence and objectivity of theexternal auditors as well as the cost effectiveness. The AC is satisfied that the Companys auditors are able to meet the audit
requirements and statutory obligation of the Company. The AC has recommended Messrs BDO LLP (the External Auditors)for re-appointment as external auditors of the Company at the forthcoming AGM. The fees payable to the External Auditors isset out on page 53 of this Annual Report.
There was no non-audit fee paid to the External Auditors. The AC meets with both the internal and external auditors withoutthe presence of the Companys management at least once a year.
The Company has a Singapore incorporated subsidiary which is not audited by the External Auditors. The Board and theCommittee are satisfied that the appointment of different auditing firm would not compromise the standard and effectivenessof the Companys audit. The Company confirms that it is in compliance with Rules 712 and 716 of the Rules of Catalist. TheCompany has engaged suitable auditor for its foreign-incorporated subsidiaries and associate company.
The Company has formulated the guidelines for a whistle-blowing policy to provide a channel for employees of the Group toreport in good faith and in confidence, without fear of reprisals, concerns about possible improprieties in financial reportingand other matters. The objective of the policy is to ensure that there is independent investigation of such matters and thatappropriate follow up actions will be taken. Employees could approach the AC Chairman directly on any concerns that theymay have. Matters raised may be investigated by management, internal audit and the AC. This policy will be reviewed, prior tothe start of each calendar year, by the Board of Directors so as to ensure the continuing effectiveness of the same.
PRINCIPLE 12: INTERNAL CONTROLS
The Group has in place a system of internal controls to safeguard shareholders investment and the Groups assets. TheCompanys External Auditors during their statutory audit, will consider the system of internal controls relevant to theCompanys preparation of financial statements and internal control weaknesses noted during their audit are reported tothe AC. The Board and the AC also work with the External Auditors on their recommendations and institute and executerelevant controls with a view to managing business risks. The Board regularly reviews the Groups businesses and operationalactivities to identify areas of significant business risks as well as appropriate measures to control and mitigate these risks. The
Management reviews significant control policies and procedures and highlights all significant matters to the Directors and theAC.
The Board believes that, in the absence of any evidence to the contrary, the system of internal controls maintained by theCompanys management throughout the financial year up to the date of this report is adequate to meet the needs of theCompany in its current business environment. The system of internal controls provide reasonable, but not absolute assuranceagainst material financial misstatements or loss, and include the safeguarding of assets, the maintenance of proper accountingrecords, the reliability of financial information, compliance with appropriate legislation, regulations and best practices, and theidentification and containment of business risks. The Board, however, recognises that no cost effective system of internalcontrols could preclude all errors and irregularities. The internal control system is designed to manage rather than eliminate allrisk of failure to achieve business objectives.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
23/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201121
The Board through the AC, reviews the adequacy of the Groups risk management framework and internal controls, with theassistance of the auditors, to ensure that robust risk management and internal controls in place. These include assessment ofthe key risks relating to financial, operational and compliance matters. The AC guides management to check and ensure theadequacy of the internal controls.
Based on information provided by the External and Internal Auditors on the system of internal controls, the Board, with theconcurrence of the AC, has assessed the internal controls and is of the opinion that there are adequate internal controls inplace within the Group addressing financial, operational and compliance risks. The adequacy of the internal controls wouldprovide reasonable assurance of integrity, effectiveness in safeguarding its assets and shareholders value.
PRINCIPLE 13: INTERNAL AUDIT
The Company had appointed the external professional consulting firm, Wensen Consulting Asia (S) Pte Ltd. (the InternalAuditors), as the internal auditor to review the adequacy and integrity of the Groups internal control system. The InternalAuditors meet the standard for the Professional Practice of Internal Auditing set by The Institute of Internal Auditors. TheInternal Auditor reports directly to the AC Chairman.
The scope of the internal audit is:
- to review the effectiveness of the Groups material internal controls;- to provide assurance that key business and operational risks are identified and managed;- to determine that internal controls are in place and functioning as intended; and- to evaluate that operations are conducted in an effective and efficient manner.
The AC had reviewed with the Internal Auditors their audit plan and their evaluation of the system of internal controls, theiraudit findings and managements processes to those findings, the effectiveness of material internal controls, including financial,operational and compliance controls and overall risk management of the Company and the Group for FY2011. The AC issatisfied that the internal audit is adequately resourced and has the appropriate standing within the Group.
PRINCIPLE 14: COMMUNICATION WITH SHAREHOLDERS
The Board is mindful of its obligations to provide timely disclosure of material information to shareholders. Shareholders arekept abreast of all important developments concerning the Group through regular and timely dissemination of informationvia SGXNET announcements, press releases, annual reports, and various other announcements made during the year. TheCompany continually updates its corporate website at http://www.sbioffshore.com through which shareholders will be able toaccess information of the Group.
The Articles of Association of the Company allow shareholders of the Company the right to appoint proxies to attend and voteon their behalf on the shareholders meetings.
All shareholders of the Company will receive the annual report and notice of AGM. The Board regards the annual generalmeeting as the main forum where dialogue with shareholders can be effectively conducted. The Executive Chairman andchairperson of the Board Committees together with the External Auditors attend the annual general meeting and are availableto answer questions from shareholders. Shareholders are encouraged to attend the annual general meeting of the Companyto ensure a high level of accountability and to stay informed of the Companys strategy and goals. Minutes of general meetings
include substantial and relevant queries or comments from shareholders relating to the agenda of the meeting and responsesfrom the Board and Management. These minutes would be available to shareholders upon their request.
The Company ensures that there are separate resolutions at general meetings on each distinct issue.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
24/94
Corporate Governance
SBI OFFSHORE LIMITED
ANNUAL REPORT 201122
DEALINGS IN SECURITIES
The Group has adopted an internal code of conduct to provide guidance to its officers including Directors, managementstaff and employees (collectively, Officers) with regard to dealings in the Companys securities. The Code prohibits dealing
in the Companys securities by the Officers of the Group while in possession of unpublished price-sensitive information.The Officers of the Group should not deal in the Companys securities on short-term considerations and during the periodcommencing one month before the announcement of the Groups half-year and full-year results and ending on the date ofthe announcement of the results. The Officers are also required to adhere to any other relevant regulations with regard to theirsecurities transactions.
INTERESTED PERSON TRANSACTIONS (IPT)
All IPT will be documented and submitted periodically to the AC for their review to ensure that such transactions are carriedout on an arms length basis and on normal commercial terms and are not prejudicial to the interests of the Company.
The Company does not have a general shareholders mandate for recurrent interested person transactions.
The Company confirms that there were no IPT which fall within the ambit of the disclosure requirements under Chapter 9 of
the Rules of Catalist during FY2011.
MATERIAL CONTRACTS
Save for the service agreements between the Executive Directors and the Company and the supplemental agreement enteredinto between the Company, the Executive Directors, Mr Jonathan Hui and Mr David Tan and The Enterprise Fund Limited inrelation to the redemption of outstanding preference shares, there were no material contracts entered into by the Companyand its subsidiaries involving the interest of the controlling shareholder or Director, which are either still subsisting at the end ofFY2011 or if not then subsisting, entered into since the end of the previous financial year.
NON-SPONSOR FEE
No fees relating to non-sponsorship activities were paid to the Companys Sponsor, PrimePartners Corporate Finance Pte.Ltd. for the financial year under review.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
25/94
Report of the Directors
SBI OFFSHORE LIMITED
ANNUAL REPORT 201123
The Directors of the Company present their report to the members together with the audited financial statements of the Groupfor the financial year ended 31 December 2011 and the statement of financial position of the Company as at 31 December2011 and the statement of changes in equity of the Company for the financial year ended 31 December 2011.
1. Directors
The Directors of the Company at the date of this report are as follows:
Jonathan Hui
David Tan
Giang Sovann
Chan Lai Thong
Wong Kok Hoe
Chen Jiayu (Alternate director to David Tan)
2. Arrangements to enable Directors to acquire shares or debentures
Neither at the end of nor at any time during the financial year was the Company a party to any arrangement whoseobject is to enable the Directors of the Company to acquire benefits by means of the acquisition of shares in, ordebentures of, the Company or any other body corporate.
3. Directors interests in shares or debentures
According to the Register of Directors shareholdings kept by the Company for the purposes of Section 164 of theSingapore Companies Act, Chapter 50 (the Act), none of the Directors holding office at the end of the financial yearhad any interest in the shares, debentures and share options of the Company and its related corporations except asdetailed below:
Shareholdings registered Shareholdings in which Directors
in the name of Directors are deemed to have an interest
Balance as at1 January 2011
Balance as at31 December
2011Balance as at
1 January 2011
Balance as at31 December
2011
Number of ordinary shares
Company
Jonathan Hui 34,000,000 22,704,000 11,000,000 21,444,000
David Tan 45,000,000 45,900,000
Giang Sovann 10,000 10,000
Chan Lai Thong 10,000 10,000
Wong Kok Hoe 10,000 10,000
By virtue of Section 7 of the Act, Jonathan Hui and David Tan are deemed to have an interest in all the subsidiaries ofthe Company at the beginning and end of the financial year.
In accordance with the continuing listing requirements of the Singapore Exchange Securities Trading Limited (SGX-ST), the Directors of the Company state that, according to the Register of Directors shareholdings, the Directorsinterests as at 21 January 2012 in the shares of the Company have not changed from those disclosed as at 31December 2011.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
26/94
Report of the Directors
SBI OFFSHORE LIMITED
ANNUAL REPORT 201124
4. Directors contractual benefits
Since the end of the previous financial year, no Director of the Company has received or become entitled to receivea benefit which is required to be disclosed under Section 201(8) of the Act by reason of a contract made by the
Company or by a related corporation with the Director of the Company, or with a firm of which he is a member, or witha company in which he has a substantial financial interest, except for salaries, bonuses and other benefits as disclosedin the financial statements.
5. Share options
The Company has a share option scheme under the SBI Offshore Employee Share Option Scheme (the Scheme).The Scheme is administered by the Remuneration Committee. The Scheme was approved and adopted at anextraordinary general meeting of the Shareholders on 23 April 2010.
Options are exercisable at price based on the average of the last done prices for the shares of the Company on theSGX-ST for the five market days preceding the date of grant. The Remuneration Committee may at its discretion fixthe exercise price at a discount not exceeding 20% to the above price. If the options remain unexercised after the firstanniversary of the day granted until the tenth anniversary, the options will expire. Options are forfeited if the employeesleave the Company before the options vest.
On 12 March 2010 (grant date), 250,000 share options were granted to eligible participants of the Exercise Priceof S$0.194, an average price based on the last done prices of shares for the five market days preceding the dateof grant, of which 200,000 options were granted to General Manager of Sales, Mr Jeremy Chng Tien Siang and50,000 options were granted to Program Manager, Mr Choong Jun Yuan, who are not controlling shareholders or theirassociates. The options have initial vesting period of 5 years with exercise period expiring at the end of 10 years fromgrant date. No participant under the Scheme has received 5% or more of the total number of shares under optionavailable under the Scheme.
There were no shares issued during the financial year by virtue of the exercise of options to take up unissued shares ofthe Company or its subsidiaries.
In the previous financial year, Mr Choong Jun Yuan had resigned and 50,000 share options granted were forfeited. On20 August 2011, Mr Jeremy Chng Tien Siang has resigned and 200,000 share options granted were forfeited. At theend of the financial year, there were no share options outstanding under the Scheme.
6. Audit Committee
The Audit Committee comprises the following members who, including the Chairman, are all Independent Non-Executive Directors of the Company. The members of the Audit Committee during the financial year and at the date ofthis report are:
Giang Sovann (Chairman)Chan Lai Thong
Wong Kok Hoe
The Audit Committee performs the functions specified in Section 201B of the Act, the SGX Listing Manual andthe Code of Corporate Governance. In performing its functions, the Audit Committee reviewed the audit plans andthe overall scope of examination by the external auditors of the Company. The Audit Committee also reviewed theindependence of the external auditors of the Company and the nature and extent of the non-audit services provided bythe external auditors.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
27/94
Report of the Directors
SBI OFFSHORE LIMITED
ANNUAL REPORT 201125
6. Audit Committee (Continued)
The Audit Committee also reviewed the assistance provided by the Companys officers to the internal and externalauditors, the statement of financial position and statement of changes in equity of the Company and the consolidated
financial statements of the Group prior to their submission to the Directors of the Company for adoption and reviewedthe interested person transactions as defined in Chapter 9 of the Rules of Catalist of SGX-ST.
The Audit Committee has full access to and has the co-operation of the management and has been given theresources required for it to discharge its function properly. It has also full authority and discretion to invite any Directoror executive officer to attend its meetings. The Audit Committee also recommends the appointment of the externalauditors and reviews the level of audit and non-audit fees.
The Audit Committee is satisfied with the independence and objectivity of the external auditors and has recommendedto the Board of Directors the nomination of BDO LLP, for re-appointment as auditors of the Company at theforthcoming Annual General Meeting.
7. Auditors
The auditors, BDO LLP, have expressed their willingness to accept re-appointment.
On behalf of the Board of Directors
Jonathan Hui Chen JiayuDirector Alternate Director of David Tan
Singapore30 March 2012
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
28/94
Statement by Directors
SBI OFFSHORE LIMITED
ANNUAL REPORT 201126
In the opinion of the Board of Directors,
(a) the consolidated financial statements of the Group and the statement of financial position and statement of changes inequity of the Company together with the notes thereon are properly drawn up so as to give a true and fair view of the
state of affairs of the Group and of the Company as at 31 December 2011, and of the results, changes in equity andcash flows of the Group and changes in equity of the Company for the financial year ended on that date; and
(b) at the date of this statement, there are reasonable grounds to believe that the Company will be able to pay its debts asand when they fall due.
On behalf of the Board of Directors
Jonathan Hui Chen JiayuDirector Alternate Director of David Tan
Singapore30 March 2012
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
29/94
To the Members of SBI Offshore Limited
Independent Auditors Report
SBI OFFSHORE LIMITED
ANNUAL REPORT 201127
Report on the Consolidated Financial Statements
We have audited the accompanying consolidated financial statements of SBI Offshore Limited (the Company) and itssubsidiaries (the Group), which comprise the statements of financial position of the Group and of the Company as at 31
December 2011, the consolidated statement of comprehensive income, statement of changes in equity of the Group andof the Company and consolidated statement of cash flows for the financial year then ended, and a summary of significantaccounting policies and other explanatory information.
Managements Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation of consolidated financial statements that give a true and fair view inaccordance with the provisions of the Singapore Companies Act, Chapter 50 (the Act) and Singapore Financial ReportingStandards, and for devising and maintaining a system of internal accounting controls sufficient to provide a reasonableassurance that assets are safeguarded against loss from unauthorised use or disposition; and transactions are properlyauthorised and that they are recorded as necessary to permit the preparation of true and fair profit and loss accounts andbalance sheets and to maintain accountability of assets.
Auditors Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted ouraudit in accordance with Singapore Standards on Auditing. Those standards require that we comply with ethical requirementsand plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are freefrom material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidatedfinancial statements. The procedures selected depend on the auditors judgement, including the assessment of the risksof material misstatement of the consolidated financial statements, whether due to fraud or error. In making those riskassessments, the auditor considers internal control relevant to the entitys preparation of consolidated financial statementsthat give a true and fair view in order to design audit procedures that are appropriate in the circumstances, but not for the
purpose of expressing an opinion on the effectiveness of the entitys internal control. An audit also includes evaluating theappropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as wellas evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements of the Group and the statement of financial position and statementof changes in equity of the Company are properly drawn up in accordance with the provisions of the Act and SingaporeFinancial Reporting Standards so as to give a true and fair view of the state of affairs of the Group and of the Company as at31 December 2011 and the results, changes in equity and cash flows of the Group and changes in equity of the Company forthe financial year ended on that date.
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
30/94
To the Members of SBI Offshore Limited
Independent Auditors Report
SBI OFFSHORE LIMITED
ANNUAL REPORT 201128
Report on Other Legal and Regulatory Requirements
In our opinion, the accounting and other records required by the Act to be kept by the Company have been properly kept inaccordance with the provisions of the Act.
BDO LLPPublic Accountants andCertified Public Accountants
Singapore
30 March 2012
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
31/94
For The Year Ended 31 December 2011
Consolidated Statement of Comprehensive Income
SBI OFFSHORE LIMITED
ANNUAL REPORT 201129
The accompanying notes form an integral part of these financial statements.
Note 2011 2010
US$ US$
Revenue 4 7,121,398 9,339,024
Cost of sales (3,355,100) (5,914,747)
Gross profit 3,766,298 3,424,277
Other items of income
Interest income 1,418 787
Other income 5 399,631 201,051
Other items of expense
General and administrative expenses (3,769,722) (3,542,022)
Finance costs 6 (142,372) (83,516)
Share of results of an associate, net of tax 165,783 201,015
Share of results of joint ventures, net of tax 42,420
Profit before income tax 7 463,456 201,592
Income tax expense 8 (206,953) (53,282)
Profit for the financial year 256,503 148,310
Other comprehensive income:
Exchange differences arising from translation of foreign operations, net of taxamounting to US$Nil 207,585 168,386
Reclassification of foreign currency translation reserves on disposal ofa subsidiary (3,154)
Total comprehensive income for the financial year 464,088 313,542
Profit attributable to:
Owners of the parent 267,550 135,110
Non-controlling interests (11,047) 13,200
256,503 148,310
Total comprehensive income attributable to:
Owners of the parent 470,912 297,187
Non-controlling interests (6,824) 16,355
464,088 313,542
Earnings per share (in cents) 9
- Basic 0.22 0.12
- Diluted 0.22 0.12
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
32/94
As at 31st December 2011
Statements of Financial Position
SBI OFFSHORE LIMITED
ANNUAL REPORT 201130
The accompanying notes form an integral part of these financial statements.
Group Company
Note 2011 2010 2011 2010
US$ US$ US$ US$
Non-current assets
Property, plant and equipment 10 5,263,849 5,717,859 118,980 753,045
Investments in subsidiaries 11 5,880,000 5,880,000
Investment in an associate 12 2,372,838 2,207,055 1,800,000 1,800,000
Investment in joint ventures 13 392,420 350,000
Intangible assets 14 1,405,565 1,378,046
9,434,672 9,302,960 8,148,980 8,433,045
Current assets
Inventories 15 363,150 203,223 35,562 35,562
Property held for sale 16 201,238
Trade and other receivables 17 1,653,283 3,044,556 5,242,292 4,479,394
Cash and cash equivalents 18 1,610,481 1,887,399 1,295,221 1,490,314
3,626,914 5,336,416 6,573,075 6,005,270
Less:
Current liabilities
Trade and other payables 19 2,260,017 3,834,461 1,069,268 2,239,948
Finance lease payables 20 15,084 15,084
Current income tax payable 52,448 7,000 52,448 7,000
Bank borrowings 21 1,195,779 1,489,718 1,195,779 1,489,718
3,508,244 5,346,263 2,317,495 3,751,750
Net current assets/(liabilities) 118,670 (9,847) 4,255,580 2,253,520
Less:
Non-current liabilities
Deferred tax liabilities 22 4,271 4,271 4,271 4,271
Net assets 9,549,071 9,288,842 12,400,289 10,682,294
Equity
Share capital 23 6,397,479 6,397,479 6,397,479 6,397,479
Foreign currency translation reserve 24 368,390 165,028
Share option reserve 25 6,423 6,423
Accumulated profits 2,687,332 2,617,218 6,002,810 4,278,392
Equity attributable to owners of theparent 9,453,201 9,186,148 12,400,289 10,682,294
Non-controlling interests 95,870 102,694
Total equity 9,549,071 9,288,842 12,400,289 10,682,294
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
33/94
For The Financial Year Ended 31 December 2011
Statements of Changes In Equity
SBI OFFSHORE LIMITED
ANNUAL REPORT 201131
Theaccompanyingnotesform
anintegralpartofthesefinancialstatements.
Note
Share
cap
ita
l
Fore
ign
currency
trans
lation
reserve
Share
op
tion
reserve
Accumu
lated
pro
fits
Equ
ity
a
ttri
bu
table
to
ownerso
f
theparen
t
Non
con
tro
lling
interes
ts
To
tal
equ
ity
Group
US$
US$
US$
US$
US$
US$
US$
Balanceat1January2011
6,397,479
165,028
6,423
2,617,218
9,186,148
102,694
9,288,842
To
talcompre
hens
ive
income
for
the
financ
ial
year
Profitforthefinancialyear
267,550
267,550
(11,047)
256,503
Othercomprehensive
income
Exchangedifferences
arisingfromtranslationof
foreignoperations,netof
taxamountingtoUS$Nil
203,362
203,362
4,223
207,585
Totalcomprehensive
incomeforthefinancial
year
203,362
267,550
470,912
(6,824)
464,088
Transac
tionsw
ith
ownerso
ftheparen
t
recogn
ise
ddirec
tly
in
equ
ity
Shareoptionexpense
25
(6,423)
(6,423)
(6,423)
Dividends
26
(197,436)
(197,436)
(197,436)
Totaltransactionswith
ownersoftheparent
(6,423)
(197,436)
(203,859)
(203,859)
Balanceat31December
2011
6,397,479
368,390
2,687,332
9,453,201
95,870
9,549,071
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
34/94
For The Financial Year Ended 31 December 2011
Statements of Changes In Equity
SBI OFFSHORE LIMITED
ANNUAL REPORT 201132
Theaccompanyingnotesform
anintegralpartofthesefinancialstatements.
Note
Share
cap
ita
l
Fore
ign
currency
trans
lation
reserve
Share
op
tion
reserve
Accumu
lated
pro
fits
Equ
ity
a
ttri
bu
table
to
ownerso
f
theparen
t
Non
con
tro
lling
in
teres
ts
To
tal
equ
ity
Group
US$
US$
US$
US$
US$
US$
US$
Balanceat1January2010
4,130,211
2,951
2,643,745
6,776,907
86,339
6,863,246
To
talcompre
hens
ive
income
for
the
financ
ial
year
Profitforthefinancialyear
135,110
135,110
13,200
148,310
Othercomprehensive
income
Exchangedifferences
arisingfromtranslationof
foreignoperations,netof
taxamountingtoUS$Nil
165,231
165,231
3,155
168,386
Reclassificationofforeign
currencytranslation
reservesondisposalofa
subsidiary
(3,154)
(3,154)
(3,154)
Totalcomprehensive
incomeforthefinancial
year
162,077
135,110
297,187
16,355
313,542
Transac
tionsw
ith
ownerso
ftheparen
t
recogn
ise
ddirec
tly
in
equ
ity
Issueofshares
23
2,281,808
2,281,808
2,281,808
Shareissueexpenses
23
(14,540)
(14,540)
(14,540)
Shareoptionexpense
25
6,423
6,423
6,423
Dividends
26
(161,637)
(161,637)
(161,637)
Totaltransactionswith
ownersoftheparent
2,267,268
6,423
(161,637)
2,112,054
2,112,054
Balanceat31December
2010
6,397,479
165,028
6,423
2,617,218
9,186,148
102,694
9,288,842
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
35/94
For The Financial Year Ended 31 December 2011
Statements of Changes In Equity
SBI OFFSHORE LIMITED
ANNUAL REPORT 201133
The accompanying notes form an integral part of these financial statements.
Company NoteShare
capital
Shareoption
reserveAccumulated
profitsTotal
equity
US$ US$ US$ US$
Balance at 1 January 2011 6,397,479 6,423 4,278,392 10,682,294
Total comprehensive income for thefinancial year
Profit for the financial year 1,921,854 1,921,854
Transactions with owners of the parentrecognised directly in equity
Share option expense 25 (6,423) (6,423)
Dividends 26 (197,436) (197,436)
Total transactions with owners of the parent (6,423) (197,436) (203,859)
Balance at 31 December 2011 6,397,479 6,002,810 12,400,289
Balance at 1 January 2010 4,130,211 2,652,460 6,782,671
Total comprehensive income for thefinancial year
Profit for the financial year 1,787,569 1,787,569
Transactions with owners of the parentrecognised directly in equity
Issue of shares 23 2,281,808 2,281,808
Share issue expenses 23 (14,540) (14,540)
Share option expense 25 6,423 6,423Dividends 26 (161,637) (161,637)
Total transactions with owners of the parent 2,267,268 6,423 (161,637) 2,112,054
Balance at 31 December 2010 6,397,479 6,423 4,278,392 10,682,294
-
7/29/2019 SBI Annual Report 2011 - Leveraging on strengths
36/94
For The Financial Year Ended 31 December 2011
Consolidated Statement of Cash Flows
SBI OFFSHORE LIMITED
ANNUAL REPORT 201134
The accompanying notes form an integral part of these financial statements.
Note 2011 2010
US$ US$
(Reclassified)
Operating activities
Profit before income tax 463,456 201,592
Adjustments for:
Amortisation of intangible assets 14 28,132 4,676
Depreciation of property, plant and equipment 10 377,072 308,254