Consolidated |
Parent |
||||
2009 |
2008 |
2009 |
2008 |
||
Notes |
$ |
$ |
$ |
$ |
|
Cash flows from operating activities |
|
|
|
|
|
Receipts from customers and members |
|
31,974,676 |
28,697,367 |
12,726,760 |
13,778,948 |
Payments to suppliers and employees |
|
( 31,189,721 ) |
( 28,793,926 ) |
( 13,709,972 ) |
( 14,911,789 ) |
Cash generated from operations |
|
784,955 |
-96,559 |
( 983,212 ) |
( 1,132,840 ) |
Dividends received |
|
71,512 |
105,716 |
1,525,643 |
1,531,697 |
Royalties |
|
- |
- |
60,000 |
60,000 |
Interest received |
|
386,389 |
933,655 |
7,855 |
40,920 |
Borrowing costs |
|
( 4,880 ) |
( 39,599 ) |
( 33,755 ) |
( 112,396 ) |
Income taxes (paid)/received |
|
677,248 |
( 269,597 ) |
677,248 |
( 269,597 ) |
Income taxes paid |
|
- |
- |
- |
- |
Net cash inflow from operating activities |
28 |
1,915,224 |
633,616 |
1,253,779 |
117,784 |
Cash flows from investing activities |
|
|
|
|
|
Payments for property, plant and equipment |
|
( 1,060,599 ) |
( 495,667 ) |
( 504,876 ) |
( 390,009 ) |
Payments for investments |
|
- |
( 41,020 ) |
- |
- |
Proceeds from sale of property, plant and equipment |
|
115,119 |
19,067 |
- |
- |
Proceeds from sale of investment property |
|
- |
- |
- |
- |
Proceeds from sale of financial assets |
|
- |
4,720 |
- |
- |
Payments for acquisition of financial assets |
|
( 42,987 ) |
( 19,441 ) |
- |
- |
Proceeds/investments in/from maturity of bank bills |
|
- |
- |
- |
- |
Net cash (outflow) from investing activities |
|
( 988,467 ) |
( 532,341 ) |
( 504,876 ) |
( 390,009 ) |
Cash flows from financing activities |
|
|
|
|
|
Proceeds from borrowings |
|
- |
- |
- |
- |
Repayment of hire purchase liabilities |
|
- |
- |
- |
- |
Loans from related parties |
|
- |
- |
( 250,000 ) |
2,000,000 |
Dividends paid |
|
- |
- |
- |
- |
Repayment of borrowings |
|
- |
( 1,873,512 ) |
- |
( 1,800,000 ) |
Net cash inflow (outflow) from financing activities |
|
- |
( 1,873,512 ) |
( 250,000 ) |
200,000 |
Net increase (decrease) in cash and cash equivalents |
|
926,757 |
-1,772,237 |
498,904 |
( 72,226 ) |
Cash and cash equivalents at 1 January |
|
13,583,717 |
15,355,954 |
282,776 |
355,002 |
Cash and cash equivalents at 31 December |
4 |
14,510,472 |
13,583,717 |
781,680 |
282,776 |
The above statements of cash flows should be read in conjunction with the organisation's complete financials.