Other External Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee Benefits Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Loss Per Share From Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Loss Per Share From Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer To Finance Cost Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Exchange Differences On Translation Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Reconcile Profit Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Receipts From Noncurrent Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect Of Exchange Rate Changes On Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Current Receivables |
|
1.2 |
1.5 |
2 |
2.7 |
2.5 |
1.4 |
0.8 |
0.2 |
0 |
101.9 |
0 |
|
|
|
|
0.6 |
2.3 |
3.2 |
3.8 |
21.6 |
3.2 |
Issued Capital |
|
23.5 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
26.8 |
267.8 |
267.8 |
Retained Earnings |
|
166.8 |
160.9 |
175.7 |
165.9 |
152.6 |
137.9 |
127.1 |
102.1 |
90.8 |
76.5 |
81 |
76.1 |
73.7 |
63.1 |
56.3 |
60.6 |
63.6 |
66.7 |
105.2 |
-90.5 |
26 |
Equity |
|
190.3 |
187.7 |
191.2 |
182.6 |
169.6 |
162.1 |
150.9 |
120.5 |
116.2 |
102.4 |
80.7 |
77.2 |
71 |
63.8 |
63.5 |
65.6 |
68.2 |
76.8 |
110.2 |
151.7 |
261.1 |
Cash And Cash Equivalents |
|
|
2.9 |
|
3.8 |
|
2.1 |
|
0.000007 |
53.2 |
13.2 |
-4.1 |
-6.2 |
0 |
8.4 |
0.6 |
2.5 |
0 |
10.3 |
|
6.5 |
|
Gains Losses On Exchange Differences On Translation Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification Adjustments On Exchange Differences On Translation Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer To Net Sales Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Intangible Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Tax Assets |
|
21.1 |
21.1 |
21.1 |
18.6 |
19 |
17.5 |
17.5 |
10 |
10 |
0 |
0 |
6.4 |
3.3 |
3.3 |
0 |
|
|
|
0 |
0 |
0 |
Investment Property |
|
164.2 |
164.2 |
165.1 |
165.1 |
165 |
158.2 |
119.4 |
83.1 |
55.2 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Of Finance Lease Liabilities Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents Before Effect Of Exchange Rate Changes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Amortisation Expense And Impairment Losses Of Property Plant And Equipment And Intangible Assets Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
7.2 |
2.9 |
3.1 |
3.8 |
2.3 |
2.1 |
11.1 |
6.8 |
53.2 |
13.1 |
|
|
|
|
|
2.5 |
|
|
0 |
0 |
0 |
Gains Losses On Net Monetary Position |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Current Payables |
|
2.1 |
2.8 |
1.9 |
7.3 |
6.2 |
8.5 |
4.9 |
5.3 |
3.3 |
0.5 |
|
|
|
|
|
|
|
|
|
|
|
Decrease Increase In Receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease Increase In Trade Payables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Fair Value Gains Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Gains Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Financial Instruments Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Operating Activities Before Deprecition And Amortisation Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense By Nature |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Cash Flow Hedges Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Cash Flow Hedges Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|