Consolidated
Statement of Changes in Shareholders' Equity Year ended
December 31, 2005
Attributable to
shareholders of the parent
| |
Share capital US$ 000 |
Share Premium US$ 000 |
Treasury shares US$ 000 |
Statutory reserve US$ 000 |
General 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 January 2004 |
200,000 |
|
-13,999 |
24,103 |
4,588 |
6,676 |
6,362 |
32,542 |
260,272 |
55,433 |
315,705 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Net movement in cumulative changes in fair
values |
- |
|
- |
- |
- |
3,034 |
- |
- |
3,034 |
- |
3,034 |
| Directors remuneration paid |
- |
- |
- |
- |
- |
- |
- |
-265 |
-265 |
- |
-265 |
| Donations paid to charities |
- |
- |
- |
- |
- |
- |
- |
-250 |
-250 |
- |
-250 |
| Foreign currency translation adjustment |
- |
- |
- |
- |
- |
- |
358 |
- |
358 |
- |
358 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Net income recognised directly in equity |
- |
- |
- |
- |
- |
3,034 |
358 |
-515 |
2,877 |
- |
2,877 |
| Income for the year |
- |
- |
- |
- |
- |
- |
- |
43,313 |
43,313 |
9,058 |
52,371 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total recognised income and expense for the year |
- |
- |
- |
- |
- |
3,034 |
358 |
42,798 |
46,190 |
9,058 |
55,248 |
| Transfers during the year |
- |
- |
- |
4,331 |
4,331 |
- |
- |
-8,662 |
- |
- |
- |
| Other movements in minority interests |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-13,723 |
-13,723 |
| Divedens |
- |
- |
- |
- |
- |
- |
- |
-26,741 |
-26,741 |
- |
-26,741 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Balance at 1 January 2005 |
200,000 |
- |
-13,999 |
28,434 |
8,919 |
9,710 |
6,720 |
39,937 |
279,721 |
50,768 |
330,489 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Net movement in cumulative changes in fair
values |
- |
- |
- |
- |
- |
- |
29,470 |
- |
- |
- |
29,470 |
| Directors remuneration paid |
- |
- |
- |
- |
- |
- |
- |
-244 |
-244 |
- |
-244 |
| Donations paid to charities |
- |
- |
- |
- |
- |
- |
- |
-325 |
-325 |
- |
-325 |
| Negative goodwill adjustments on adoption of
IFRS3 |
- |
- |
- |
- |
- |
- |
- |
1,079 |
1,079 |
- |
1,079 |
| Other movements in equity of subsidiaries and
associated companies |
- |
- |
- |
- |
- |
- |
- |
7,654 |
7,654 |
- |
7,654 |
| Foreign currency translation adjustment |
- |
- |
- |
- |
- |
- |
2,618 |
- |
2,618 |
- |
2,618 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Net income recognised directly in equity |
- |
- |
- |
- |
- |
29,470 |
2,618 |
8,164 |
40,252 |
- |
40,252 |
| Income for the year |
- |
- |
- |
- |
- |
- |
- |
81,003 |
81,003 |
26,565 |
107,568 |
| Other movements in minority interests |
- |
- |
- |
- |
- |
- |
- |
- |
- |
18,470 |
18,470 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Total recognised income and expense for the year |
- |
- |
- |
- |
- |
29,470 |
2,618 |
89,167 |
121,255 |
45,035 |
166,290 |
| Sale of treasury shares |
- |
- |
1,947 |
- |
- |
- |
- |
1,280 |
3,227 |
- |
3,227 |
| Shares issued |
114 |
673 |
- |
- |
- |
- |
- |
- |
787 |
- |
787 |
| Dividends |
- |
- |
- |
- |
- |
- |
- |
-28,652 |
-28,652 |
- |
-28,652 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Balance at 31 December 2005 |
200,114 |
673 |
-12,052 |
28,434 |
8,919 |
39,180 |
9,338 |
101,732 |
376,338 |
95,803 |
472,141 |
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
Retained earnings at 31
December 2005 include non-distributable reserves amounting to US$ 1.28
million (31 December 2004: US$ 11 thousand) relating to net gain on
reissuance of treasury shares. Other movements in minority
interest includes movement in fair value reserve, foreign currency
translation reserve, dividend, etc.
|
|