SGT Horizontal Analysis

ASX Code
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Company Name
Telecommunications Limited
Item
Operating Revenue
Other Revenue
Total Revenue Excluding Interest
Operating Expenses
EBITDA
Depreciation
Amortisation
EBIT
Interest Revenue
Interest Expense
Net Interest Expense
PreTax Profit
Tax Expense
Net Profit after Tax Before Abnormals
03/05
9,876,901,474.00
296,200,951.00
10,173,102,426.00
-5,138,544,348.00
5,034,558,077.00
-1,531,398,705.00
-20,672,439.00
3,482,486,933.00
56,790,701.00
-381,074,966.00
-324,284,265.00
3,158,202,667.00
-337,077,775.00
2,821,124,892.00
03/06
11,399,810,066.00
1,077,700,077.00
12,477,510,144.00
-6,880,255,546.00
5,597,254,597.00
-1,677,890,011.00
-28,662,695.00
3,890,701,890.00
91,858,758.00
-420,184,753.00
-328,325,994.00
3,562,375,895.00
-802,210,135.00
2,888,543,555.00
03/07
10,812,173,202.00
462,745,098.00
11,274,918,300.00
-6,261,437,908.00
5,013,480,392.00
-1,470,669,934.00
-44,526,143.00
3,498,284,313.00
87,581,699.00
-344,281,045.00
-256,699,346.00
3,241,584,967.00
-335,702,614.00
2,905,882,352.00
03/08
11,798,973,549.00
180,023,687.00
11,978,997,236.00
-6,639,084,090.00
5,339,913,146.00
-1,449,427,556.00
-40,426,371.00
3,850,059,218.00
39,399,921.00
-310,225,029.00
-270,825,108.00
3,579,234,109.00
-412,396,367.00
3,166,837,741.00
03/09
14,353,510,200.00
201,130,159.00
14,554,640,360.00
-8,496,791,495.00
6,057,848,865.00
-1,614,596,303.00
-44,919,069.00
4,398,333,492.00
33,234,364.00
-345,464,993.00
-312,230,629.00
4,086,102,863.00
-476,486,926.00
3,609,615,937.00
03/10
13,139,330,218.00
314,719,626.00
13,454,049,844.00
-8,252,647,975.00
5,201,401,869.00
-1,416,277,258.00
-46,339,563.00
3,738,785,046.00
13,006,230.00
-253,816,199.00
-240,809,968.00
3,497,975,077.00
-463,084,112.00
3,034,890,965.00
03/11
13,859,947,844.00
153,321,061.00
14,013,268,906.00
-8,879,736,155.00
5,133,532,750.00
-1,429,360,331.00
-80,610,523.00
3,623,561,895.00
25,924,221.00
-281,868,384.00
-255,944,163.00
3,367,617,732.00
-478,370,915.00
2,889,246,816.00
03/12
14,729,630,479.00
112,921,735.00
14,842,552,214.00
-9,748,144,747.00
5,094,407,466.00
-1,434,779,282.00
-96,549,613.00
3,563,078,570.00
34,580,368.00
-301,966,184.00
-267,385,815.00
3,295,692,754.00
-248,565,526.00
3,047,127,228.00
03/13
14,026,845,637.00
325,156,213.00
14,352,001,851.00
-9,174,959,500.00
5,177,042,351.00
-1,520,712,797.00
-120,419,655.00
3,535,909,897.00
36,102,753.00
-266,219,239.00
-230,116,485.00
3,305,793,412.00
-518,167,090.00
2,787,626,321.00
03/14
14,481,777,548.00
296,974,385.00
14,778,751,933.00
-9,085,697,094.00
5,693,054,839.00
-1,688,499,226.00
-144,662,197.00
3,859,893,415.00
42,289,840.00
-262,936,221.00
-220,646,381.00
3,639,247,034.00
-593,948,770.00
3,045,298,263.00
ASX Code
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Singapore
Company Name
Income Stat
700%
600%
500%
400%
300%
200%
100%
0%
-100%
-200%
Item
Operating Revenue
Other Revenue
Total Revenue Excluding Interest
Operating Expenses
EBITDA
Depreciation
Amortisation
EBIT
Interest Revenue
Interest Expense
Net Interest Expense
PreTax Profit
Tax Expense
Net Profit after Tax Before Abnormals
03/05
03/06
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Income Statement - Horizontal Analysis
15%
264%
23%
34%
11%
10%
39%
12%
62%
10%
1%
13%
138%
2%
03/07
03/08
9%
56%
11%
22%
0%
-4%
115%
0%
54%
-10%
-21%
3%
0%
3%
03/09
19%
-39%
18%
29%
6%
-5%
96%
11%
-31%
-19%
-16%
13%
22%
12%
03/10
45%
-32%
43%
65%
20%
5%
117%
26%
-41%
-9%
-4%
29%
41%
28%
33%
6%
32%
61%
3%
-8%
124%
7%
-77%
-33%
-26%
11%
37%
8%
03/11
03/12
40%
-48%
38%
73%
2%
-7%
290%
4%
-54%
-26%
-21%
7%
42%
2%
03/13
49%
-62%
46%
90%
1%
-6%
367%
2%
-39%
-21%
-18%
4%
-26%
8%
03/14
42%
10%
41%
79%
3%
-1%
483%
2%
-36%
-30%
-29%
5%
54%
-1%
47%
0%
45%
77%
13%
10%
600%
11%
-26%
-31%
-32%
15%
76%
8%
ASX Code
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
Company Name
Singapore Telecommunications
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Item
CA - Cash
CA - Receivables
CA - Prepaid Expenses
CA - Inventories
CA - Investments
CA - Other
Total Current Assets
NCA - Receivables
NCA - Investments
NCA - PP&E
NCA - Intangibles(ExGW)
NCA - Goodwill
NCA - Future Tax Benefit
NCA - Other
Total NCA
Total Assets
CL - Account Payable
CL - Short-Term Debt
CL - Provisions
CL - Other
Total Curr. Liabilities
NCL - Account Payable
NCL - Long-Term Debt
NCL - Provisions
NCL - Other
Total NCL
Total Liabilities
Share Capital
Reserves
Retained Earnings
Outside Equity
Total Equity
03/05
2,576,566,034.00
1,480,068,648.00
67,868,008.00
89,320,539.00
733,208,518.00
58,428,894.00
5,005,460,644.00
20,360,402.00
4,302,207,660.00
9,098,603,635.00
466,261,018.00
7,422,263,827.00
953,896,559.00
294,172,712.00
22,557,765,816.00
27,563,226,460.00
2,307,044,231.00
1,659,255,792.00
307,200,249.00
388,719,868.00
4,662,220,141.00
99,773,773.00
5,780,014,041.00
331,383,103.00
1,647,554,411.00
7,858,725,329.00
12,520,945,471.00
1,947,265,777.00
1,373,586,083.00
11,712,458,070.00
8,971,058.00
15,042,280,989.00
03/06
2,391,694,725.00
1,767,417,767.00
0.00
97,038,763.00
802,987,136.00
63,800,397.00
5,122,938,789.00
25,382,025.00
5,946,473,279.00
8,171,199,171.00
485,539,152.00
8,247,604,247.00
959,336,959.00
54,908,054.00
23,890,442,890.00
29,013,381,680.00
2,747,992,747.00
1,289,389,622.00
389,622,722.00
0.00
4,427,005,093.00
378,658,378.00
5,099,887,766.00
855,823,189.00
41,526,374.00
6,375,895,709.00
10,802,900,802.00
4,089,268,755.00
-946,127,946.00
15,047,224,380.00
20,115,685.00
18,210,480,877.00
03/07
1,135,702,614.00
1,859,722,222.00
140,359,477.00
76,307,189.00
279,003,267.00
0.00
3,491,094,771.00
0.00
6,050,163,398.00
7,949,019,607.00
431,290,849.00
7,813,316,993.00
855,964,052.00
81,781,045.00
23,181,535,947.00
26,672,630,718.00
2,537,581,699.00
160,866,013.00
304,248,366.00
0.00
3,002,696,078.00
0.00
5,123,774,509.00
1,081,699,346.00
430,147,058.00
6,635,620,915.00
9,638,316,993.00
2,058,578,431.00
-793,709,150.00
15,749,346,405.00
20,098,038.00
17,034,313,725.00
03/08
1,083,300,434.00
1,873,509,672.00
132,727,990.00
97,591,788.00
10,659,297.00
0.00
3,197,789,182.00
118,515,594.00
7,303,987,366.00
7,993,841,294.00
384,840,110.00
7,555,546,782.00
855,112,514.00
0.00
24,211,843,663.00
27,409,632,846.00
2,653,059,613.00
1,480,142,123.00
411,369,917.00
0.00
4,544,571,654.00
312,277,931.00
4,475,483,616.00
1,313,778,128.00
180,576,391.00
6,282,116,067.00
10,826,687,722.00
2,047,927,358.00
-1,101,381,760.00
15,634,188,709.00
2,210,817.00
16,582,945,124.00
03/09
1,030,552,629.00
2,276,122,976.00
148,836,318.00
166,076,046.00
11,780,480.00
0.00
3,633,368,451.00
141,653,098.00
8,961,593,717.00
8,737,285,700.00
390,192,510.00
9,213,676,850.00
772,339,814.00
0.00
28,216,741,691.00
31,850,110,142.00
3,129,489,512.00
1,373,240,111.00
384,254,381.00
0.00
4,886,984,005.00
0.00
5,805,191,073.00
834,307,058.00
689,206,014.00
7,328,704,147.00
12,215,688,152.00
2,453,692,175.00
-3,145,771,477.00
20,361,651,182.00
-34,149,890.00
19,634,421,990.00
03/10
1,256,697,819.00
2,301,791,277.00
168,691,588.00
269,314,641.00
9,968,847.00
0.00
4,006,464,174.00
0.00
8,444,626,168.00
8,372,429,906.00
424,922,118.00
7,519,158,878.00
693,380,062.00
96,261,682.00
25,550,778,816.00
29,557,242,990.00
3,621,339,563.00
1,190,031,152.00
511,682,242.00
0.00
5,323,052,959.00
0.00
4,167,523,364.00
962,538,940.00
789,485,981.00
5,919,548,286.00
11,242,601,246.00
2,013,862,928.00
-1,694,003,115.00
17,976,713,395.00
18,068,535.00
18,314,641,744.00
03/11
2,100,015,339.00
2,426,675,870.00
218,898,604.00
229,559,748.00
52,615,431.00
0.00
5,027,764,994.00
0.00
8,057,984,353.00
8,523,163,061.00
430,357,416.00
7,406,964,258.00
585,979,444.00
96,870,685.00
25,101,319,220.00
30,129,084,215.00
3,413,176,867.00
2,070,026,077.00
1,067,495,014.00
0.00
6,550,697,959.00
0.00
3,517,947,537.00
676,023,930.00
708,007,363.00
4,901,978,831.00
11,452,676,790.00
1,990,872,833.00
-2,160,914,250.00
18,829,575,088.00
16,873,753.00
18,676,407,424.00
03/12
1,030,066,559.00
2,718,613,725.00
285,747,073.00
159,207,405.00
2,218,651.00
255,604,008.00
4,451,457,424.00
1,013,694,438.00
7,977,507,459.00
8,859,306,862.00
394,767,041.00
7,388,952,643.00
736,745,467.00
99,150,791.00
26,470,124,703.00
30,921,582,128.00
3,863,285,135.00
100,298,370.00
248,948,052.00
22,339,530.00
4,234,871,088.00
0.00
6,627,419,478.00
575,395,914.00
1,545,023,334.00
8,747,838,726.00
12,982,709,815.00
1,981,409,226.00
-2,751,740,494.00
18,693,596,511.00
15,607,069.00
17,938,872,312.00
03/13
702,769,420.00
2,573,941,217.00
264,907,814.00
164,853,814.00
848,569.00
0.00
3,707,320,836.00
1,141,711,023.00
7,913,214,533.00
9,044,897,014.00
779,294,916.00
7,482,218,622.00
729,152,202.00
46,517,009.00
27,137,005,322.00
30,844,326,159.00
3,256,884,980.00
302,244,850.00
346,833,294.00
561,984,108.00
4,467,947,234.00
179,588,058.00
5,814,163,388.00
697,060,865.00
1,179,665,200.00
7,870,477,512.00
12,338,424,747.00
1,999,460,001.00
-3,125,896,783.00
19,613,361,104.00
18,977,088.00
18,505,901,411.00
03/14
535,069,623.00
2,733,711,535.00
322,674,918.00
145,779,611.00
2,922,468.00
0.00
3,740,158,157.00
1,309,437,854.00
9,212,222,795.00
9,537,820,182.00
890,579,336.00
8,340,725,459.00
712,136,840.00
54,409,489.00
30,057,331,958.00
33,797,490,115.00
3,263,108,131.00
699,243,596.00
325,855,251.00
602,630,221.00
4,890,837,201.00
154,031,287.00
6,211,621,110.00
737,235,688.00
1,266,890,149.00
8,369,778,236.00
13,260,615,437.00
2,230,875,021.00
-4,378,287,777.00
22,663,314,423.00
20,973,010.00
20,536,874,677.00
ASX Code
Company Name
SGT
Singapore Telecommunications Limited
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
Item
CA - Cash
CA - Receivables
CA - Prepaid Expenses
CA - Inventories
CA - Investments
CA - Other
NCA - Receivables
NCA - Investments
NCA - PP&E
NCA - Intangibles(ExGW)
NCA - Goodwill
NCA - Future Tax Benefit
NCA - Other
Total NCA
Total Assets
CL - Account Payable
CL - Short-Term Debt
CL - Provisions
CL - Other
NCL - Account Payable
NCL - Provisions
NCL - Other
Total NCL
Total Liabilities
Share Capital
Reserves
Retained Earnings
Outside Equity
Total Equity
Liquidity
50.00%
40.00%
30.00%
20.00%
10.00%
0.00%
-10.00%
-20.00%
-30.00%
-40.00%
10.00%
0.00%
-10.00%
-20.00%
-30.00%
-40.00%
03/05
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
03/06
03/07
-55.92%
25.65%
106.81%
-14.57%
-61.95%
-100.00%
-30.25%
-100.00%
40.63%
-12.63%
-7.50%
5.27%
-10.27%
-72.20%
2.77%
-3.23%
9.99%
-90.30%
-0.96%
-100.00%
-35.60%
-100.00%
-11.35%
226.42%
-73.89%
-15.56%
-23.02%
5.72%
-157.78%
34.47%
124.03%
13.24%
-7.18%
19.41%
-100.00%
8.64%
9.52%
9.19%
2.35%
24.66%
38.22%
-10.19%
4.13%
11.12%
0.57%
-81.33%
5.91%
5.26%
19.11%
-22.29%
26.83%
-100.00%
-5.05%
279.52%
-11.77%
158.26%
-97.48%
-18.87%
-13.72%
110.00%
-168.88%
28.47%
124.23%
21.06%
03/08
-57.96%
26.58%
95.57%
9.26%
-98.55%
-100.00%
-36.11%
482.09%
69.77%
-12.14%
-17.46%
1.80%
-10.36%
-100.00%
7.33%
-0.56%
15.00%
-10.79%
33.91%
-100.00%
-2.52%
212.99%
-22.57%
296.45%
-89.04%
-20.06%
-13.53%
5.17%
-180.18%
33.48%
-75.36%
10.24%
Solvency
50.00%
40.00%
30.00%
20.00%
10.00%
0.00%
-10.00%
-20.00%
-30.00%
-40.00%
-50.00%
Total Equity
0.00%
-10.00%
-20.00%
-30.00%
-40.00%
-50.00%
Total Equity
03/09
-60.00%
53.78%
119.30%
85.93%
-98.39%
-100.00%
-27.41%
595.73%
108.30%
-3.97%
-16.31%
24.14%
-19.03%
-100.00%
25.09%
15.55%
35.65%
-17.24%
25.08%
-100.00%
4.82%
-100.00%
0.44%
151.77%
-58.17%
-6.74%
-2.44%
26.01%
-329.02%
73.85%
-480.67%
30.53%
l Equity
03/10
-51.23%
55.52%
148.56%
201.51%
-98.64%
-100.00%
-19.96%
-100.00%
96.29%
-7.98%
-8.87%
1.31%
-27.31%
-67.28%
13.27%
7.23%
56.97%
-28.28%
66.56%
-100.00%
14.17%
-100.00%
-27.90%
190.46%
-52.08%
-24.68%
-10.21%
3.42%
-223.33%
53.48%
101.41%
21.75%
03/11
-18.50%
63.96%
222.54%
157.01%
-92.82%
-100.00%
0.45%
-100.00%
87.30%
-6.32%
-7.70%
-0.21%
-38.57%
-67.07%
11.28%
9.31%
47.95%
24.76%
247.49%
-100.00%
40.51%
-100.00%
-39.14%
104.00%
-57.03%
-37.62%
-8.53%
2.24%
-257.32%
60.77%
88.09%
24.16%
03/12
-60.02%
83.68%
321.03%
78.24%
-99.70%
337.46%
-11.07%
4878.75%
85.43%
-2.63%
-15.33%
-0.45%
-22.76%
-66.30%
17.34%
12.18%
67.46%
-93.96%
-18.96%
-94.25%
-9.17%
-100.00%
14.66%
73.63%
-6.22%
11.31%
3.69%
1.75%
-300.33%
59.60%
73.97%
19.26%
l Equity
03/13
-72.72%
73.91%
290.33%
84.56%
-99.88%
-100.00%
-25.93%
5507.51%
83.93%
-0.59%
67.14%
0.81%
-23.56%
-84.19%
20.30%
11.90%
41.17%
-81.78%
12.90%
44.57%
-4.17%
80.00%
0.59%
110.35%
-28.40%
0.15%
-1.46%
2.68%
-327.57%
67.46%
111.54%
23.03%
03/14
-79.23%
84.70%
375.44%
63.21%
-99.60%
-100.00%
-25.28%
6331.30%
114.13%
4.83%
91.00%
12.37%
-25.34%
-81.50%
33.25%
22.62%
41.44%
-57.86%
6.07%
55.03%
4.90%
54.38%
7.47%
122.47%
-23.10%
6.50%
5.91%
14.56%
-418.75%
93.50%
133.79%
36.53%
ASX Code
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
Company Name
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Limit
Item
Dividends Received
Interest Received
Interest Paid
Tax Paid
Other Operating Cashflows
Net Operating Cashflows
Payment for Purchase of PPE
Proceeds From Sale of PPE
Investments Purchased
Proceeds From Sale of Investments
Payments for Purchase of Subsidiaries
Proceeds from Sale of Subsidiaries
Loans Granted
Loans Repaid
Other Investing Cashflows
Net Investing Cashflows
Proceeds from Issues
Proceeds from Borrowings
Repayment of Borrowings
Dividends Paid
Other Financing Cashflows
Net Financing Cashflows
Net Increase in Cash
Cash at Beginning of Period
Exchange Rate Adj
Cash at End of Period
03/05
276,698,650.00
70,052,266.00
-381,074,966.00
-270,847,960.00
3,807,473,281.00
3,502,301,271.00
-1,119,822,139.00
248,381,308.00
-371,323,816.00
119,432,092.00
-416,725,173.00
1,923,160,932.00
-312,036.00
18,644,200.00
49,925,891.00
451,361,260.00
89,632,576.00
1,671,737,264.00
-1,998,517,825.00
-848,116,077.00
-2,759,887,666.00
-3,845,151,727.00
108,510,804.00
2,466,573,055.00
1,482,174.00
2,576,566,034.00
03/06
531,727,531.00
118,276,784.00
-420,184,753.00
-316,757,316.00
3,958,991,625.00
3,872,053,872.00
-1,531,641,198.00
84,347,751.00
-2,158,335.00
125,269,791.00
-612,362,945.00
90,822,757.00
-1,036,001.00
51,713,718.00
83,916,083.00
-1,711,128,377.00
87,196,753.00
301,389,968.00
-1,028,749,028.00
-1,497,107,830.00
-483,294,483.00
-2,620,564,620.00
-459,639,126.00
2,851,506,518.00
-172,666.00
2,391,694,725.00
03/07
549,591,503.00
71,323,529.00
-344,281,045.00
-274,019,607.00
3,743,055,555.00
3,745,669,934.00
-1,464,624,183.00
249,019,607.00
-816,993.00
434,640,522.00
-2,859,477.00
70,833,333.00
-81,699.00
69,526,143.00
106,781,045.00
-537,581,699.00
48,202,614.00
1,073,120,915.00
-1,583,088,235.00
-1,569,607,843.00
-2,306,862,745.00
-4,338,235,294.00
-1,130,147,058.00
2,263,316,993.00
2,450,980.00
1,135,620,915.00
03/08
879,194,630.00
170,706,671.00
-310,225,029.00
-264,508,487.00
3,830,951,440.00
4,306,119,226.00
-1,545,282,273.00
710,619.00
-868,535.00
273,272,799.00
-939,044,611.00
137,307,540.00
0.00
1,658,112.00
-97,670,746.00
-2,169,917,094.00
24,950,651.00
3,890,801,421.00
-2,969,522,305.00
-2,712,830,635.00
-374,259,771.00
-2,140,860,639.00
-4,658,507.00
1,097,512,830.00
-9,632,846.00
1,083,221,476.00
03/09
1,023,082,080.00
126,807,777.00
-345,464,993.00
-324,489,991.00
4,464,993,774.00
4,944,928,646.00
-1,840,819,844.00
1,245,091.00
-861,986.00
2,490,182.00
-442,582,128.00
20,687,673.00
0.00
2,873,287.00
-32,659,706.00
-2,289,627,430.00
11,397,375.00
2,696,197,682.00
-3,140,599,559.00
-1,906,043,482.00
-551,288,190.00
-2,890,336,174.00
-235,034,958.00
1,313,954,602.00
-48,558,567.00
1,030,361,076.00
03/10
742,679,127.00
0.00
0.00
-288,006,230.00
3,697,196,261.00
4,150,155,763.00
-1,615,732,087.00
13,395,638.00
-155,763.00
11,214,953.00
-70,249,221.00
0.00
-7,320,872.00
700,934.00
-29,049,844.00
-1,697,196,261.00
8,333,333.00
3,079,283,489.00
-3,212,383,177.00
-1,623,520,249.00
-303,426,791.00
-2,051,713,395.00
401,246,105.00
837,850,467.00
17,523,364.00
1,256,619,937.00
03/11
915,784,629.00
0.00
0.00
-230,480,134.00
3,952,676,790.00
4,634,913,330.00
-1,556,987,267.00
18,254,333.00
-15,339,776.00
613,591.00
-513,575,701.00
0.00
0.00
1,073,784.00
-50,237,766.00
-2,116,198,803.00
4,985,427.00
2,603,313,391.00
-2,128,163,828.00
-1,808,176,100.00
-314,081,914.00
-1,642,123,025.00
876,591,501.00
1,237,536,431.00
-14,112,593.00
2,100,015,339.00
03/12
703,695,203.00
0.00
0.00
-345,268,150.00
4,011,399,280.00
4,368,755,259.00
-1,818,453,064.00
445,260,500.00
-65,947,517.00
11,858,312.00
-702,318,108.00
0.00
0.00
0.00
-19,432,331.00
-2,149,032,208.00
7,191,492.00
4,495,524,443.00
-3,571,647,157.00
-3,141,687,705.00
-1,051,717,542.00
-3,262,336,470.00
-1,042,613,419.00
2,094,713,487.00
-22,033,509.00
1,030,066,559.00
03/13
766,257,810.00
0.00
0.00
-194,939,443.00
3,919,000,231.00
4,487,772,892.00
-1,716,577,952.00
7,714,263.00
-43,199,876.00
260,279,256.00
-544,781,300.00
67,191,236.00
0.00
0.00
-3,008,562.00
-1,972,382,936.00
1,388,567.00
2,936,203,039.00
-3,582,041,194.00
-1,942,760,163.00
-268,842,089.00
-2,856,051,839.00
-340,661,883.00
1,038,648,461.00
4,782,843.00
702,769,420.00
03/14
994,069,107.00
262,936,221.00
0.00
-567,990,373.00
3,914,045,040.00
4,598,848,203.00
-2,043,922,984.00
6,102,802.00
-386,797,318.00
43,751,074.00
-43,579,164.00
601,684.00
0.00
0.00
16,073,577.00
-2,407,770,328.00
0.00
2,974,815,196.00
-2,768,781,158.00
-2,308,320,440.00
-325,597,386.00
-2,427,883,788.00
-236,805,913.00
783,049,681.00
-11,174,144.00
535,069,623.00
ASX Code
Company Name
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT
SGT

45.00%
40.00%
35.00%
30.00%
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%

1000.00%

1000.00%
500.00%
0.00%
-500.00%
-1000.00%
-1500.00%
Item
Dividends Received
Interest Received
Interest Paid
Tax Paid
Other Operating Cashflows
Payment for Purchase of PPE
Proceeds From Sale of PPE
Investments Purchased
Proceeds From Sale of Investments
Payments for Purchase of Subsidiaries
Proceeds from Sale of Subsidiaries
Loans Granted
Loans Repaid
Other Investing Cashflows
Proceeds from Issues
Proceeds from Borrowings
Repayment of Borrowings
Dividends Paid
Other Financing Cashflows
Cash at Beginning of Period
Exchange Rate Adj
Cash at End of Period
03/05
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
ing Cashflows
rease in Cash
03/06
92.17%
68.84%
10.26%
16.95%
3.98%
10.56%
36.78%
-66.04%
-99.42%
4.89%
46.95%
-95.28%
232.01%
177.37%
68.08%
-479.10%
-2.72%
-81.97%
-48.52%
76.52%
-82.49%
-31.85%
-523.59%
15.61%
-111.65%
-7.18%
Net Investing Cash

0.00%
-100.00%
-200.00%
-300.00%
-400.00%
-500.00%
-600.00%
-700.00%
rease in Cash
03/07
98.62%
1.81%
-9.66%
1.17%
-1.69%
6.95%
30.79%
0.26%
-99.78%
263.92%
-99.31%
-96.32%
-73.82%
272.91%
113.88%
-219.10%
-46.22%
-35.81%
-20.79%
85.07%
-16.41%
12.82%
-1141.51%
-8.24%
65.36%
-55.93%
03/08
217.74%
143.68%
-18.59%
-2.34%
0.62%
22.95%
37.99%
-99.71%
-99.77%
128.81%
125.34%
-92.86%
-100.00%
-91.11%
-295.63%
-580.75%
-72.16%
132.74%
48.59%
219.87%
-86.44%
-44.32%
-104.29%
-55.50%
-749.91%
-57.96%
03/09
269.75%
81.02%
-9.34%
19.81%
17.27%
41.19%
64.39%
-99.50%
-99.77%
-97.91%
6.20%
-98.92%
-100.00%
-84.59%
-165.42%
-607.27%
-87.28%
61.28%
57.15%
124.74%
-80.02%
-24.83%
-316.60%
-46.73%
-3376.17%
-60.01%
03/10
168.41%
-100.00%
-100.00%
6.34%
-2.90%
18.50%
44.28%
-94.61%
-99.96%
-90.61%
-83.14%
-100.00%
2246.16%
-96.24%
-158.19%
-476.02%
-90.70%
84.20%
60.74%
91.43%
-89.01%
-46.64%
269.78%
-66.03%
1082.27%
-51.23%
Net Fina
20.00%
10.00%
0.00%
-10.00%
-20.00%
-30.00%
-40.00%
-50.00%
-60.00%
-70.00%
03/11
230.97%
-100.00%
-100.00%
-14.90%
3.81%
32.34%
39.04%
-92.65%
-95.87%
-99.49%
23.24%
-100.00%
-100.00%
-94.24%
-200.62%
-568.85%
-94.44%
55.73%
6.49%
113.20%
-88.62%
-57.29%
707.84%
-49.83%
-1052.15%
-18.50%
03/12
154.32%
-100.00%
-100.00%
27.48%
5.36%
24.74%
62.39%
79.26%
-82.24%
-90.07%
68.53%
-100.00%
-100.00%
-100.00%
-138.92%
-576.12%
-91.98%
168.91%
78.71%
270.43%
-61.89%
-15.16%
-1060.84%
-15.08%
-1586.57%
-60.02%
03/13
176.93%
-100.00%
-100.00%
-28.03%
2.93%
28.14%
53.29%
-96.89%
-88.37%
117.93%
30.73%
-96.51%
-100.00%
-100.00%
-106.03%
-536.99%
-98.45%
75.64%
79.23%
129.07%
-90.26%
-25.72%
-413.94%
-57.89%
222.69%
-72.72%
03/14
259.26%
275.34%
-100.00%
109.71%
2.80%
31.31%
82.52%
-97.54%
4.17%
-63.37%
-89.54%
-99.97%
-100.00%
-100.00%
-67.81%
-633.45%
-100.00%
77.95%
38.54%
172.17%
-88.20%
-36.86%
-318.23%
-68.25%
-853.90%
-79.23%

SGT Horizontal Analysis

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

SGT Horizontal Analysis

Transféré par

Droits d'auteur :

Formats disponibles

ASX Code

Income Statement - Horizontal Analysis

Total Curr. Liabilities

Total Curr. Liabilities

Net Operating Cashflows

Net Increase in Cash

Net Increase in Cash

Net Investing Cash

Net Investing Cashflows

Net Financing Cashflows

Vous aimerez peut-être aussi