Consolidated Statement of Change in Equity
For the three month period ended 30 September 2008 (Unaudited)
| |
Share
capital US$000 |
Share
premium US$000 |
Treasury shares US$000 |
Statutory reserve US$000 |
General reserve US$000 |
Treasury shares reserve US$000 |
Fair
Value reserve US$000 |
Foreign currency translation reserve US$000 |
Retained earnings US$000 |
Total
US$000 |
Minority Interest US$000 |
Total
Equity US$000 |
 |
| Balance at 1 January 2008 |
203,747 |
4,360 |
(341) |
68,767 |
49,252 |
13,551 |
52,744 |
47,756 |
221,919 |
661,755 |
142,983 |
804,738 |
| Net movement in cumulative changes in
fair values |
- |
- |
- |
- |
- |
- |
(9,382) |
- |
- |
(9,382) |
(2,591) |
(11,973) |
| Foreign currency translation
adjustments |
- |
- |
- |
- |
- |
- |
- |
16,935 |
- |
16,935 |
1,715 |
18,650 |
| Other movements in equity of
subsidiaries and associated companies |
- |
- |
- |
- |
- |
- |
- |
- |
(3,229) |
(3,229) |
- |
(3,229) |
| Net income recognized directly in
equity |
- |
- |
- |
- |
- |
- |
(9,382) |
16,935 |
(3,229) |
4,324 |
(876) |
3,448 |
| Income for the period |
- |
- |
- |
- |
- |
- |
- |
- |
348,862 |
348,862 |
27,019 |
375,881 |
| Total recognized income for the period |
- |
- |
- |
- |
- |
- |
(9,382) |
16,935 |
345,633 |
353,186 |
26,143 |
379,329 |
| Other movements in minority interest |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(8,301) |
(8,301) |
| Shares issued |
2,462 |
3,789 |
- |
- |
- |
- |
- |
- |
- |
6,251 |
- |
6,251 |
| Effect of employee share option plan
under IFRS 2 |
- |
- |
- |
- |
- |
- |
- |
- |
822 |
822 |
- |
822 |
| Dividends |
- |
- |
- |
- |
- |
- |
- |
- |
(132,520) |
(132,520) |
- |
(132,520) |
| Dividends of subsidiaries |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(16,062) |
(16,062) |
| Balance at 30 September 2008 |
206,209 |
8,149 |
(341) |
68,767 |
49,252 |
13,551 |
43,362 |
64,691 |
435,854 |
889,494 |
144,763 |
1,034,257 |
| Balance at 1 January 2007 |
200,526 |
1,136 |
(341) |
46,681 |
27,166 |
13,551 |
71,234 |
13,624 |
115,584 |
489,161 |
103,690 |
592,851 |
| Net movement in cumulative changes in
fair values |
- |
- |
- |
- |
- |
|
(17,747) |
- |
- |
(17,747) |
6,516 |
(11,231) |
| Foreign currency translation
adjustments |
- |
- |
- |
- |
- |
- |
- |
16,629 |
- |
16,629 |
- |
16,629 |
| Other movements in equity of
subsidiaries and associated companies |
- |
- |
- |
- |
- |
- |
- |
|
(1,419) |
(1,419) |
- |
(1,419) |
| Net income recognized directly in
equity |
- |
- |
- |
- |
- |
|
(17,747) |
16,629 |
(1,419) |
(2,537) |
6,516 |
3,979 |
| Income for the period |
- |
- |
- |
- |
- |
- |
- |
- |
195,043 |
195,043 |
38,321 |
233,364 |
| Total recognized income and expense for the period |
- |
- |
- |
- |
- |
|
(17,747) |
16,629 |
193,624 |
192,506 |
44,837 |
237,343 |
| Other movements in minority interest |
- |
- |
- |
- |
- |
- |
- |
|
- |
- |
(2,299) |
(2,299) |
| Shares issued |
3,187 |
3,185 |
- |
- |
- |
- |
- |
- |
- |
6,372 |
- |
6,372 |
| Effect of employee share option plan
under IFRS 2 |
- |
- |
- |
- |
- |
- |
- |
- |
1,226 |
1,226 |
- |
1,226 |
| Dividends |
- |
- |
- |
- |
- |
- |
- |
- |
(69,759) |
(69,759) |
- |
(69,759) |
| Dividends of subsidiaries |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(13,851) |
(13,851) |
| Balance at 30 September 2007 |
203,713 |
4,321 |
(341) |
46,681 |
27,166 |
13,551 |
53,487 |
30,253 |
240,675 |
619,506 |
132,377 |
751,883 |
 |
|