|
Cash flows from/(used in) operating activities
|
|
|
|
|
Surplus/(deficit) before tax
|
|
(167,893,265)
|
(665,760,387)
|
|
Adjustments for
|
|
|
|
|
Depreciation of property, plant and equipment
|
3.2
|
129,053,660
|
92,880,583
|
|
Amortisation of Intangible assets
|
5
|
361,695
|
–
|
|
Amortisation of leasehold rights
|
4
|
634,941
|
634,941
|
|
Profit/(loss) on disposal of fixed assets
|
16
|
559,956
|
(128,240)
|
|
Income from investments
|
15
|
(81,009,253)
|
(100,244,319)
|
|
Provision for post employment benefit plan
|
9
|
61,104,682
|
56,286,896
|
|
Provision for expatriate defined contribution plan
|
11.1
|
59,425,332
|
70,736,153
|
|
Operating profit/(loss) before working capital changes
|
|
2,237,748
|
(545,594,373)
|
|
Changes in working capital
|
|
|
|
|
Decreased/(increased) in receivables and prepayments
|
|
(22,583,660)
|
289,056,441
|
|
(Decreased)/increased other payables
|
|
104,579,840
|
211,055,695
|
|
Cash generated from/(used) in operating activities
|
|
84,233,928
|
(45,482,237)
|
|
Post employment benefit plan paid
|
9.1
|
(21,909,012)
|
(22,896,276)
|
|
Expatriate defined contribution plan paid
|
11.1
|
(131,713,265)
|
(144,594,112)
|
|
Interest received
|
15
|
81,009,253
|
100,244,319
|
|
Income tax paid
|
17.4
|
–
|
(5,328,653)
|
|
Net cash generated from/(used in) operating activities
|
|
11,620,904
|
(118,056,959)
|
|
Cash flows from investing activities
|
|
|
|
|
Acquisition of building, property, plant and equipment
|
3.1
|
(76,228,063)
|
(257,770,420)
|
|
Addition of assets under construction
|
3.1
|
(5,818,585)
|
(7,389,371)
|
|
Proceeds from disposal of property, plant equipment
|
|
–
|
128,241
|
|
Investments acquired
|
|
(96,689,580)
|
(934,581,466)
|
|
Investments redeemed/disposed
|
|
104,247,923
|
410,605,691
|
|
Net cash used in investing activities
|
|
(74,488,305)
|
(789,007,325)
|
|
Cash flows from financing activities
|
|
|
|
|
Net receipts from school projects
|
|
7,545,128
|
(2,490,537)
|
|
Net cash from/(used in) financing activities
|
|
7,545,128
|
(2,490,537)
|
|
Decrease in cash and cash equivalents
|
|
(55,322,273)
|
(909,554,821)
|
|
Cash and cash equivalents at the beginning of the year
|
8
|
209,274,812
|
1,118,829,633
|
|
Cash and cash equivalents at the end of the year
|
8
|
153,952,539
|
209,274,812
|