SGT Horizontal Analysis

download SGT Horizontal Analysis

of 35

Transcript of SGT Horizontal Analysis

  • 8/15/2019 SGT Horizontal Analysis

    1/35

    ASX Code Company Name

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications LimitedSGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

  • 8/15/2019 SGT Horizontal Analysis

    2/35

  • 8/15/2019 SGT Horizontal Analysis

    3/35

  • 8/15/2019 SGT Horizontal Analysis

    4/35

    03/09 03/10 03/11

    14,'#',#10,"0000 1',1'9,''0,"1800 1',8#9,947,84400

    "01,1'0,1#900 '14,719,6"600 1#','"1,06100

    14,##4,640,'6000 1',4#4,049,84400 14,01',"68,90600

    (8,496,791,49#00 (8,"#",647,97#00 (8,879,7'6,1##00

    6,0#7,848,86#00 #,"01,401,86900 #,1'',#'",7#000(1,614,#96,'0'00 (1,416,"77,"#800 (1,4"9,'60,''100

    (44,919,06900 (46,''9,#6'00 (80,610,#"'00

    4,'98,''',49"00 ',7'8,78#,04600 ',6"',#61,89#00

    '',"'4,'6400 1',006,"'000 "#,9"4,""100

    ('4#,464,99'00 ("#',816,19900 ("81,868,'8400

    ('1","'0,6"900 ("40,809,96800 ("##,944,16'00

    4,086,10",86'00 ',497,97#,07700 ','67,617,7'"00

    (476,486,9"600 (46',084,11"00 (478,'70,91#00

    ',609,61#,9'700 ',0'4,890,96#00 ",889,"46,81600

  • 8/15/2019 SGT Horizontal Analysis

    5/35

    03/12 03/13 03/14

    14,7"9,6'0,47900 14,0"6,84#,6'700 14,481,777,#4800

    11",9"1,7'#00 '"#,1#6,"1'00 "96,974,'8#00

    14,84",##","1400 14,'#",001,8#100 14,778,7#1,9''00

    (9,748,144,74700 (9,174,9#9,#0000 (9,08#,697,09400

    #,094,407,46600 #,177,04",'#100 #,69',0#4,8'900(1,4'4,779,"8"00 (1,#"0,71",79700 (1,688,499,""600

    (96,#49,61'00 (1"0,419,6##00 (144,66",19700

    ',#6',078,#7000 ',#'#,909,89700 ',8#9,89',41#00

    '4,#80,'6800 '6,10",7#'00 4","89,84000

    ('01,966,18400 ("66,"19,"'900 ("6",9'6,""100

    ("67,'8#,81#00 ("'0,116,48#00 (""0,646,'8100

    ',"9#,69",7#400 ','0#,79',41"00 ',6'9,"47,0'400

    ("48,#6#,#"600 (#18,167,09000 (#9',948,77000

    ',047,1"7,""800 ",787,6"6,'"100 ',04#,"98,"6'00

  • 8/15/2019 SGT Horizontal Analysis

    6/35

  • 8/15/2019 SGT Horizontal Analysis

    7/35

    Item 03/05 03/06

    Operating Revenue 100 1#

    Ot!er Revenue 100 "64

     Total Revenue $%cluding &nterest 100 "'

    Operating $%penses 100 '4

    $)&T*+ 100 11

    *epreciation 100 10+mortisation 100 '9

    $)&T 100 1"

    &nterest Revenue 100 6"

    &nterest $%pense 100 10

    et &nterest $%pense 100 1

    -reTa% -ro.t 100 1'

     Ta% $%pense 100 1'8

    et -ro.t a/ter Ta% )e/ore +normals 100 "

    &ncome Statement ( 2ori3ontal +nalsis

  • 8/15/2019 SGT Horizontal Analysis

    8/35

  • 8/15/2019 SGT Horizontal Analysis

    9/35

    03/11 03/12 03/13 03/14

    40 49 4" 47

    (48 (6" 10 0

    '8 46 41 4#

    7' 90 79 77

    " 1 ' 1'

    (7 (6 (1 10"90 '67 48' 600

    4 " " 11

    (#4 ('9 ('6 ("6

    ("6 ("1 ('0 ('1

    ("1 (18 ("9 ('"

    7 4 # 1#

    4" ("6 #4 76

    " 8 (1 8

  • 8/15/2019 SGT Horizontal Analysis

    10/35

  • 8/15/2019 SGT Horizontal Analysis

    11/35

    Item 03/05

    5+ ( 5as! ",#76,#66,0'400

    5+ ( Receivales 1,480,068,64800

    5+ ( -repaid $%penses 67,868,00800

    5+ ( &nventories 89,'"0,#'900

    5+ ( &nvestments 7'',"08,#18005+ ( Ot!er #8,4"8,89400

     Total 5urrent +ssets #,00#,460,64400

    5+ ( Receivales "0,'60,40"00

    5+ ( &nvestments 4,'0","07,66000

    5+ ( --$ 9,098,60',6'#00

    5+ ( &ntangiles$%G 466,"61,01800

    5+ ( Good:ill 7,4"","6',8"700

    5+ ( ;uture Ta% )ene.t 9#',896,##900

    5+ ( Ot!er "94,17",71"00

     Total 5+ "",##7,76#,81600 Total +ssets "7,#6',""6,46000

    5L ( +ccount -aale ",'07,044,"'100

    5L ( S!ort(Term *et 1,6#9,"##,79"00

    5L ( -rovisions '07,"00,"4900

    5L ( Ot!er '88,719,86800

     Total 5urr Liailities 4,66",""0,14100

    5L ( +ccount -aale 99,77',77'00

    5L ( Long(Term *et #,780,014,04100

    5L ( -rovisions ''1,'8',10'00

    5L ( Ot!er 1,647,##4,41100 Total 5L 7,8#8,7"#,'"900

     Total Liailities 1",#"0,94#,47100

    S!are 5apital 1,947,"6#,77700

    Reserves 1,'7',#86,08'00

    Retained $arnings 11,71",4#8,07000

    Outside $

  • 8/15/2019 SGT Horizontal Analysis

    12/35

    03/06 03/07 03/08

    ",'91,694,7"#00 1,1'#,70",61400 1,08','00,4'400

    1,767,417,76700 1,8#9,7"","""00 1,87',#09,67"00

    000 140,'#9,47700 1'",7"7,99000

    97,0'8,76'00 76,'07,18900 97,#91,78800

    80",987,1'600 "79,00',"6700 10,6#9,"97006',800,'9700 000 000

    #,1"",9'8,78900 ',491,094,77100 ',197,789,18"00

    "#,'8",0"#00 000 118,#1#,#9400

    #,946,47',"7900 6,0#0,16','9800 7,'0',987,'6600

    8,171,199,17100 7,949,019,60700 7,99',841,"9400

    48#,#'9,1#"00 4'1,"90,84900 '84,840,11000

    8,"47,604,"4700 7,81','16,99'00 7,###,#46,78"00

    9#9,''6,9#900 8##,964,0#"00 8##,11",#1400

    #4,908,0#400 81,781,04#00 000

    "',890,44",89000 "',181,#'#,94700 "4,"11,84',66'00"9,01','81,68000 "6,67",6'0,71800 "7,409,6'",84600

    ",747,99",74700 ",#'7,#81,69900 ",6#',0#9,61'00

    1,"89,'89,6""00 160,866,01'00 1,480,14",1"'00

    '89,6"",7""00 '04,"48,'6600 411,'69,91700

    000 000 000

    4,4"7,00#,09'00 ',00",696,07800 4,#44,#71,6#400

    '78,6#8,'7800 000 '1","77,9'100

    #,099,887,76600 #,1"',774,#0900 4,47#,48',61600

    8##,8"',18900 1,081,699,'4600 1,'1',778,1"800

    41,#"6,'7400 4'0,147,0#800 180,#76,'91006,'7#,89#,70900 6,6'#,6"0,91#00 6,"8",116,06700

    10,80",900,80"00 9,6'8,'16,99'00 10,8"6,687,7""00

    4,089,"68,7##00 ",0#8,#78,4'100 ",047,9"7,'#800

    (946,1"7,94600 (79',709,1#000 (1,101,'81,76000

    1#,047,""4,'8000 1#,749,'46,40#00 1#,6'4,188,70900

    "0,11#,68#00 "0,098,0'800 ","10,81700

    18,"10,480,87700 17,0'4,'1',7"#00 16,#8",94#,1"400

  • 8/15/2019 SGT Horizontal Analysis

    13/35

    03/09 03/10 03/11

    1,0'0,##",6"900 1,"#6,697,81900 ",100,01#,''900

    ","76,1"",97600 ",'01,791,"7700 ",4"6,67#,87000

    148,8'6,'1800 168,691,#8800 "18,898,60400

    166,076,04600 "69,'14,64100 ""9,##9,74800

    11,780,48000 9,968,84700 #",61#,4'100000 000 000

    ',6'','68,4#100 4,006,464,17400 #,0"7,764,99400

    141,6#',09800 000 000

    8,961,#9',71700 8,444,6"6,16800 8,0#7,984,'#'00

    8,7'7,"8#,70000 8,'7",4"9,90600 8,#"',16',06100

    '90,19",#1000 4"4,9"",11800 4'0,'#7,41600

    9,"1',676,8#000 7,#19,1#8,87800 7,406,964,"#800

    77",''9,81400 69','80,06"00 #8#,979,44400

    000 96,"61,68"00 96,870,68#00

    "8,"16,741,69100 "#,##0,778,81600 "#,101,'19,""000'1,8#0,110,14"00 "9,##7,"4",99000 '0,1"9,084,"1#00

    ',1"9,489,#1"00 ',6"1,''9,#6'00 ',41',176,86700

    1,'7',"40,11100 1,190,0'1,1#"00 ",070,0"6,07700

    '84,"#4,'8100 #11,68","4"00 1,067,49#,01400

    000 000 000

    4,886,984,00#00 #,'"',0#",9#900 6,##0,697,9#900

    000 000 000

    #,80#,191,07'00 4,167,#"','6400 ',#17,947,#'700

    8'4,'07,0#800 96",#'8,94000 676,0"',9'000

    689,"06,01400 789,48#,98100 708,007,'6'007,'"8,704,14700 #,919,#48,"8600 4,901,978,8'100

    1","1#,688,1#"00 11,"4",601,"4600 11,4#",676,79000

    ",4#',69",17#00 ",01',86",9"800 1,990,87",8''00

    (',14#,771,47700 (1,694,00',11#00 (",160,914,"#000

    "0,'61,6#1,18"00 17,976,71','9#00 18,8"9,#7#,08800

    ('4,149,89000 18,068,#'#00 16,87',7#'00

    19,6'4,4"1,99000 18,'14,641,74400 18,676,407,4"400

  • 8/15/2019 SGT Horizontal Analysis

    14/35

    03/12 03/13 03/14

    1,0'0,066,##900 70",769,4"000 #'#,069,6"'00

    ",718,61',7"#00 ",#7',941,"1700 ",7'',711,#'#00

    "8#,747,07'00 "64,907,81400 '"",674,91800

    1#9,"07,40#00 164,8#',81400 14#,779,61100

    ","18,6#100 848,#6900 ",9"",46800"##,604,00800 000 000

    4,4#1,4#7,4"400 ',707,'"0,8'600 ',740,1#8,1#700

    1,01',694,4'800 1,141,711,0"'00 1,'09,4'7,8#400

    7,977,#07,4#900 7,91',"14,#''00 9,"1",""",79#00

    8,8#9,'06,86"00 9,044,897,01400 9,#'7,8"0,18"00

    '94,767,04100 779,"94,91600 890,#79,''600

    7,'88,9#",64'00 7,48","18,6""00 8,'40,7"#,4#900

    7'6,74#,46700 7"9,1#","0"00 71",1'6,84000

    99,1#0,79100 46,#17,00900 #4,409,48900

    "6,470,1"4,70'00 "7,1'7,00#,'""00 '0,0#7,''1,9#800'0,9"1,#8",1"800 '0,844,'"6,1#900 '',797,490,11#00

    ',86',"8#,1'#00 ',"#6,884,98000 ',"6',108,1'100

    100,"98,'7000 '0","44,8#000 699,"4',#9600

    "48,948,0#"00 '46,8'',"9400 '"#,8##,"#100

    "",''9,#'000 #61,984,10800 60",6'0,""100

    4,"'4,871,08800 4,467,947,"'400 4,890,8'7,"0100

    000 179,#88,0#800 1#4,0'1,"8700

    6,6"7,419,47800 #,814,16','8800 6,"11,6"1,11000

    #7#,'9#,91400 697,060,86#00 7'7,"'#,68800

    1,#4#,0"',''400 1,179,66#,"0000 1,"66,890,149008,747,8'8,7"600 7,870,477,#1"00 8,'69,778,"'600

    1",98",709,81#00 1",''8,4"4,74700 1',"60,61#,4'700

    1,981,409,""600 1,999,460,00100 ","'0,87#,0"100

    (",7#1,740,49400 (',1"#,896,78'00 (4,'78,"87,77700

    18,69',#96,#1100 19,61','61,10400 "",66','14,4"'00

    1#,607,06900 18,977,08800 "0,97',01000

    17,9'8,87",'1"00 18,#0#,901,41100 "0,#'6,874,67700

  • 8/15/2019 SGT Horizontal Analysis

    15/35

    ASX Code Company Name Item

    SGT Singapore Telecommunications Limited 5+ ( 5as!

    SGT Singapore Telecommunications Limited 5+ ( Receivales

    SGT Singapore Telecommunications Limited 5+ ( -repaid $%penses

    SGT Singapore Telecommunications Limited 5+ ( &nventories

    SGT Singapore Telecommunications Limited 5+ ( &nvestments

    SGT Singapore Telecommunications Limited 5+ ( Ot!erSGT Singapore Telecommunications Limited Total 5urrent +ssets

    SGT Singapore Telecommunications Limited 5+ ( Receivales

    SGT Singapore Telecommunications Limited 5+ ( &nvestments

    SGT Singapore Telecommunications Limited 5+ ( --$

    SGT Singapore Telecommunications Limited 5+ ( &ntangiles$%G

    SGT Singapore Telecommunications Limited 5+ ( Good:ill

    SGT Singapore Telecommunications Limited 5+ ( ;uture Ta% )ene.t

    SGT Singapore Telecommunications Limited 5+ ( Ot!er

    SGT Singapore Telecommunications Limited Total 5+

    SGT Singapore Telecommunications Limited Total +ssetsSGT Singapore Telecommunications Limited 5L ( +ccount -aale

    SGT Singapore Telecommunications Limited 5L ( S!ort(Term *et

    SGT Singapore Telecommunications Limited 5L ( -rovisions

    SGT Singapore Telecommunications Limited 5L ( Ot!er

    SGT Singapore Telecommunications Limited Total 5urr Liailities

    SGT Singapore Telecommunications Limited 5L ( +ccount -aale

    SGT Singapore Telecommunications Limited 5L ( Long(Term *et

    SGT Singapore Telecommunications Limited 5L ( -rovisions

    SGT Singapore Telecommunications Limited 5L ( Ot!er

    SGT Singapore Telecommunications Limited Total 5L

    SGT Singapore Telecommunications Limited Total Liailities

    SGT Singapore Telecommunications Limited S!are 5apital

    SGT Singapore Telecommunications Limited Reserves

    SGT Singapore Telecommunications Limited Retained $arnings

    SGT Singapore Telecommunications Limited Outside $

  • 8/15/2019 SGT Horizontal Analysis

    16/35

    (4000

    ('000

     Total 5urrent +ssets Total 5urr Liailities

  • 8/15/2019 SGT Horizontal Analysis

    17/35

    03/05 03/06 03/07 03/08

    10000 (718 (##9" (#796

    10000 1941 "#6# "6#8

    10000 (10000 10681 9##7

    10000 864 (14#7 9"6

    10000 9#" (619# (98##

    10000 919 (10000 (1000010000 "'# ('0"# ('611

    10000 "466 (10000 48"09

    10000 '8"" 406' 6977

    10000 (1019 (1"6' (1"14

    10000 41' (7#0 (1746

    10000 111" #"7 180

    10000 0#7 (10"7 (10'6

    10000 (81'' (7""0 (10000

    10000 #91 "77 7''

    10000 #"6 ('"' (0#610000 1911 999 1#00

    10000 ("""9 (90'0 (1079

    10000 "68' (096 ''91

    10000 (10000 (10000 (10000

    10000 (#0# ('#60 ("#"

    10000 "79#" (10000 "1"99

    10000 (1177 (11'# (""#7

    10000 1#8"6 ""64" "964#

    10000 (9748 (7'89 (8904

    10000 (1887 (1##6 ("006

    10000 (1'7" ("'0" (1'#'

    10000 11000 #7" #17

    10000 (16888 (1#778 (18018

    10000 "847 '447 ''48

    10000 1"4"' 1"40' (7#'6

    10000 "106 1'"4 10"4

    1 " ' 4 # 6

    ('000

    ("000

    (1000

    000

    1000

    "000

    '000

    4000#000

    Solvenc4

     

  • 8/15/2019 SGT Horizontal Analysis

    18/35

    (#000

    (4000

    5L ( Long(Term *et Total $

  • 8/15/2019 SGT Horizontal Analysis

    19/35

    03/09 03/10 03/11 03/12

    (6000 (#1"' (18#0 (600"

    #'78 ###" 6'96 8'68

    119'0 148#6 """#4 '"10'

    8#9' "01#1 1#701 78"4

    (98'9 (9864 (9"8" (9970

    (10000 (10000 (10000 ''746("741 (1996 04# (1107

    #9#7' (10000 (10000 48787#

    108'0 96"9 87'0 8#4'

    ('97 (798 (6'" ("6'

    (16'1 (887 (770 (1#''

    "414 1'1 (0"1 (04#

    (190' ("7'1 ('8#7 (""76

    (10000 (67"8 (6707 (66'0

    "#09 1'"7 11"8 17'4

    1### 7"' 9'1 1"18'#6# #697 479# 6746

    (17"4 ("8"8 "476 (9'96

    "#08 66#6 "4749 (1896

    (10000 (10000 (10000 (94"#

    48" 1417 40#1 (917

    (10000 (10000 (10000 (10000

    044 ("790 ('914 1466

    1#177 19046 10400 7'6'

    (#817 (#"08 (#70' (6""

    (674 ("468 ('76" 11'1

    ("44 (10"1 (8#' '69

    "601 '4" ""4 17#

    ('"90" (""''' ("#7'" ('00''

    7'8# #'48 6077 #960

    (48067 10141 8809 7'97

    '0#' "17# "416 19"6

    7 8 9

  • 8/15/2019 SGT Horizontal Analysis

    20/35

  • 8/15/2019 SGT Horizontal Analysis

    21/35

  • 8/15/2019 SGT Horizontal Analysis

    22/35

  • 8/15/2019 SGT Horizontal Analysis

    23/35

  • 8/15/2019 SGT Horizontal Analysis

    24/35

    Item 03/05

    *ividends Received "76,698,6#000

    &nterest Received 70,0#","6600

    &nterest -aid ('81,074,96600

     Ta% -aid ("70,847,96000

    Ot!er Operating 5as!=o:s ',807,47',"8100et Operating 5as!=o:s ',#0",'01,"7100

    -ament /or -urc!ase o/ --$ (1,119,8"",1'900

    -roceeds ;rom Sale o/ --$ "48,'81,'0800

    &nvestments -urc!ased ('71,'"',81600

    -roceeds ;rom Sale o/ &nvestments 119,4'",09"00

    -aments /or -urc!ase o/ Susidiaries (416,7"#,17'00

    -roceeds /rom Sale o/ Susidiaries 1,9"',160,9'"00

    Loans Granted ('1",0'600

    Loans Repaid 18,644,"0000

    Ot!er &nvesting 5as!=o:s 49,9"#,89100et &nvesting 5as!=o:s 4#1,'61,"6000

    -roceeds /rom &ssues 89,6'",#7600

    -roceeds /rom )orro:ings 1,671,7'7,"6400

    Repament o/ )orro:ings (1,998,#17,8"#00

    *ividends -aid (848,116,07700

    Ot!er ;inancing 5as!=o:s (",7#9,887,66600

    et ;inancing 5as!=o:s (',84#,1#1,7"700

    et &ncrease in 5as! 108,#10,80400

    5as! at )eginning o/ -eriod ",466,#7',0##00

    $%c!ange Rate +d> 1,48",174005as! at $nd o/ -eriod ",#76,#66,0'400

  • 8/15/2019 SGT Horizontal Analysis

    25/35

    03/06 03/07 03/08

    #'1,7"7,#'100 #49,#91,#0'00 879,194,6'000

    118,"76,78400 71,'"',#"900 170,706,67100

    (4"0,184,7#'00 ('44,"81,04#00 ('10,""#,0"900

    ('16,7#7,'1600 ("74,019,60700 ("64,#08,48700

    ',9#8,991,6"#00 ',74',0##,###00 ',8'0,9#1,44000',87",0#',87"00 ',74#,669,9'400 4,'06,119,""600

    (1,#'1,641,19800 (1,464,6"4,18'00 (1,#4#,"8","7'00

    84,'47,7#100 "49,019,60700 710,61900

    (",1#8,''#00 (816,99'00 (868,#'#00

    1"#,"69,79100 4'4,640,#""00 "7',"7",79900

    (61",'6",94#00 (",8#9,47700 (9'9,044,61100

    90,8"",7#700 70,8'','''00 1'7,'07,#4000

    (1,0'6,00100 (81,69900 000

    #1,71',71800 69,#"6,14'00 1,6#8,11"00

    8',916,08'00 106,781,04#00 (97,670,74600(1,711,1"8,'7700 (#'7,#81,69900 (",169,917,09400

    87,196,7#'00 48,"0",61400 "4,9#0,6#100

    '01,'89,96800 1,07',1"0,91#00 ',890,801,4"100

    (1,0"8,749,0"800 (1,#8',088,"'#00 (",969,#"",'0#00

    (1,497,107,8'000 (1,#69,607,84'00 (",71",8'0,6'#00

    (48',"94,48'00 (",'06,86",74#00 ('74,"#9,77100

    (",6"0,#64,6"000 (4,''8,"'#,"9400 (",140,860,6'900

    (4#9,6'9,1"600 (1,1'0,147,0#800 (4,6#8,#0700

    ",8#1,#06,#1800 ","6','16,99'00 1,097,#1",8'000

    (17",66600 ",4#0,98000 (9,6'",84600",'91,694,7"#00 1,1'#,6"0,91#00 1,08',""1,47600

  • 8/15/2019 SGT Horizontal Analysis

    26/35

    03/09 03/10 03/11

    1,0"',08",08000 74",679,1"700 91#,784,6"900

    1"6,807,77700 000 000

    ('4#,464,99'00 000 000

    ('"4,489,99100 ("88,006,"'000 ("'0,480,1'400

    4,464,99',77400 ',697,196,"6100 ',9#",676,790004,944,9"8,64600 4,1#0,1##,76'00 4,6'4,91',''000

    (1,840,819,84400 (1,61#,7'",08700 (1,##6,987,"6700

    1,"4#,09100 1','9#,6'800 18,"#4,'''00

    (861,98600 (1##,76'00 (1#,''9,77600

    ",490,18"00 11,"14,9#'00 61',#9100

    (44",#8",1"800 (70,"49,""100 (#1',#7#,70100

    "0,687,67'00 000 000

    000 (7,'"0,87"00 000

    ",87',"8700 700,9'400 1,07',78400

    ('",6#9,70600 ("9,049,84400 (#0,"'7,76600(","89,6"7,4'000 (1,697,196,"6100 (",116,198,80'00

    11,'97,'7#00 8,''','''00 4,98#,4"700

    ",696,197,68"00 ',079,"8',48900 ",60','1','9100

    (',140,#99,##900 (',"1",'8',17700 (",1"8,16',8"800

    (1,906,04',48"00 (1,6"',#"0,"4900 (1,808,176,10000

    (##1,"88,19000 ('0',4"6,79100 ('14,081,91400

    (",890,''6,17400 (",0#1,71','9#00 (1,64",1"',0"#00

    ("'#,0'4,9#800 401,"46,10#00 876,#91,#0100

    1,'1',9#4,60"00 8'7,8#0,46700 1,"'7,#'6,4'100

    (48,##8,#6700 17,#"','6400 (14,11",#9'001,0'0,'61,07600 1,"#6,619,9'700 ",100,01#,''900

  • 8/15/2019 SGT Horizontal Analysis

    27/35

  • 8/15/2019 SGT Horizontal Analysis

    28/35

    ASX Code Company Name

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications LimitedSGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications LimitedSGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

    SGT Singapore Telecommunications Limited

     

    000

    #00

    1000

    1#00"000

    "#00

    '000

    '#00

    4000

    4#00

    ,et Operating 5as

  • 8/15/2019 SGT Horizontal Analysis

    29/35

    (1#0000

    (100000

    (#0000

    000

    #0000

    100000

    ,et &ncrease in

  • 8/15/2019 SGT Horizontal Analysis

    30/35

    Item 03/05 03/06

    *ividends Received 10000 9"17

    &nterest Received 10000 6884

    &nterest -aid 10000 10"6

     Ta% -aid 10000 169#

    Ot!er Operating 5as!=o:s 10000 '98

    et Operating 5as!=o:s 10000 10#6-ament /or -urc!ase o/ --$ 10000 '678

    -roceeds ;rom Sale o/ --$ 10000 (6604

    &nvestments -urc!ased 10000 (994"

    -roceeds ;rom Sale o/ &nvestments 10000 489

    -aments /or -urc!ase o/ Susidiaries 10000 469#

    -roceeds /rom Sale o/ Susidiaries 10000 (9#"8

    Loans Granted 10000 "'"01

    Loans Repaid 10000 177'7

    Ot!er &nvesting 5as!=o:s 10000 6808

    et &nvesting 5as!=o:s 10000 (47910-roceeds /rom &ssues 10000 ("7"

    -roceeds /rom )orro:ings 10000 (8197

    Repament o/ )orro:ings 10000 (48#"

    *ividends -aid 10000 76#"

    Ot!er ;inancing 5as!=o:s 10000 (8"49

    et ;inancing 5as!=o:s 10000 ('18#

    et &ncrease in 5as! 10000 (#"'#9

    5as! at )eginning o/ -eriod 10000 1#61

    $%c!ange Rate +d> 10000 (1116#

    5as! at $nd o/ -eriod 10000 (718

     

    !=o:s

    (70000

    (60000

    (#0000

    (40000

    ('0000

    ("0000

    (10000

    000

    ,et &

  • 8/15/2019 SGT Horizontal Analysis

    31/35

      5as!

  • 8/15/2019 SGT Horizontal Analysis

    32/35

    03/07 03/08 03/09 03/10

    986" "1774 "697# 16841

    181 14'68 810" (10000

    (966 (18#9 (9'4 (10000

    117 ("'4 1981 6'4

    (169 06" 17"7 ("90

    69# ""9# 4119 18#0'079 '799 64'9 44"8

    0"6 (9971 (99#0 (9461

    (9978 (9977 (9977 (9996

    "6'9" 1"881 (9791 (9061

    (99'1 1"#'4 6"0 (8'14

    (96'" (9"86 (989" (10000

    (7'8" (10000 (10000 ""4616

    "7"91 (9111 (84#9 (96"4

    11'88 ("9#6' (16#4" (1#819

    ("1910 (#807# (607"7 (4760"(46"" (7"16 (87"8 (9070

    ('#81 1'"74 61"8 84"0

    ("079 48#9 #71# 6074

    8#07 "1987 1"474 914'

    (1641 (8644 (800" (8901

    1"8" (44'" ("48' (4664

    (1141#1 (104"9 ('1660 "6978

    (8"4 (###0 (467' (660'

    6#'6 (74991 (''7617 108""7

    (##9' (#796 (6001 (#1"'

      vesting 5as!=o:s

    (7000

    (6000

    (#000

    (4000

    ('000

    ("000

    (1000

    000

    1000

    "000

  • 8/15/2019 SGT Horizontal Analysis

    33/35

  • 8/15/2019 SGT Horizontal Analysis

    34/35

  • 8/15/2019 SGT Horizontal Analysis

    35/35