SGT Horizontal Analysis
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