| THE HUB POWER COMPANY LIMITED |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (ANNUAL
REPORT 1997) |
|
|
| CONTENTS |
|
| COMPANY
INFORMATION |
|
| NOTICE OF MEETING |
|
|
| BOARD
OF DIRECTORS |
|
| CHAIRMAN'S REVIEW |
|
|
| REPORT
OF THE DIRECTORS |
|
| AUDITORS' REPORT |
|
|
| PROFIT
& LOSS ACCOUNT |
|
| BALANCE SHEET |
|
|
| CASH
FLOW STATEMENT |
|
| NOTES
TO THE ACCOUNTS |
|
| PATTERN
OF SHAREHOLDING |
|
| SHAREHOLDERS'
INFORMATION |
|
| PROXY FORM |
|
|
| COMPANY
INFORMATION |
|
|
| Head Office: |
|
| 3rd
Floor, Islamic Chamber Building |
|
| ST-2/A,
Block-9, Clifton, P.O. Box 13841 |
|
| Karachi-75600 |
|
|
| Registered
Office: |
|
| C/o
Ford, Rhodes, Robson, Morrow, |
|
| Premises
No. 1 to 5, Elahi Chambers, |
|
| C/o
Ambassador Hotel Building, |
|
| I&T
Centre, Khayaban-e-Suharwardi, |
|
| Aabpara,
P.O. Box 2388, Islamabad. |
|
|
| Company
Secretary: |
|
| S.
Khurshid Husain |
|
|
| Principal
Bankers: |
|
| Account
Banks: |
|
|
| ·
National Development Finance Corporation, Karachi & Islamabad |
|
| ·
Citibank N.A., Karachi |
|
| ·
Bank of Tokyo - Mitsubishi (UK) Limited, London |
|
| ·
The Sakura Bank Limited, London |
|
| ·
Banco di Napoli International S.A., Luxembourg |
|
|
| Inter-Creditor
Agent: |
|
| Citibank
International, plc, London |
|
|
| Legal Advisors: |
Linklaters & Paines |
|
| Rizvi, Isa & Co. |
|
| Kabraji
& Talibuddin |
|
|
| Auditors: |
|
| Ford,
Rhodes, Robson, Morrow |
|
| Registrar: |
|
| Ford,
Rhodes, Robson, Morrow |
|
|
| NOTICE
OF THE SIXTH ANNUAL GENERAL MEETING |
|
| Notice
is hereby given that the Sixth Annual General Meeting of the Company will be
held on Wednesday, |
|
| September
17, 1997 at 2.00 p.m. at 250-A, Street No. 23, Sector E-7, Islamabad to
transact the following |
|
| business: |
|
|
| 1.
To confirm the minutes of the Fifth Annual General Meeting of the Company
held on November 20, |
|
| 1996. |
|
| 2.
To receive and adopt the Audited Accounts of the Company for the year ended
June 30, 1997 and the |
|
| Directors'
& Auditors' Reports thereon. |
|
| 3.
To appoint Auditors and to fix their remuneration. |
|
| 4.
To elect Directors in accordance with the provisions of Section 178 of the
Companies Ordinance 1984 |
|
| for
a term of three years commencing from the date of holding of the Annual
General Meeting. |
|
| As
fixed by the Board of Directors at their meeting held on May 21, 1997 the
number of Directors to be |
|
| elected
will be twelve (12). |
|
|
| The
following Directors of the Company will cease to hold office upon the
election of new Directors. |
|
|
| 1.
Mr. M. A. Alireza H.I. |
|
2. Mr. Y. Asahata |
|
| 3.
Mr. P. F. Bennett |
|
4. Mr. C. J. Brown III |
|
| 5.
Mr. Brian Chang |
|
6. Mr. C. R. W. Masterson |
|
| 7.
Dr. I. M. H. Preston C. B.E. |
|
8. Mr. S. N. A. Shah |
|
| 9.
Mr. P. H. Smith |
|
10. Mr. M. A. Tumbi |
|
| 11.
Mr. S. J. K. Wheeler |
|
12. Mr. P. J. Windsor |
|
|
|
By Order of the Board |
|
|
S. Khurshid Husain |
|
| Karachi
- August 06, 1997 |
|
Company Secretary |
|
|
| NOTES: |
|
| 1.
The Share Transfer Books of the Company will remain closed from September 05,
1997 to September |
|
| 19,
1997 (both days included). |
|
|
| 2.
A member entitled to attend and vote at the meeting may appoint a proxy in
writing to attend the meeting |
|
| and
vote on the member's behalf. A Proxy need not be a member of the Company. |
|
|
| 3.
Duly completed forms of proxy must be deposited with the Company Secretary at
the Head Office of the |
|
| Company
not later than 48 hours before the time appointed for the meeting. |
|
|
| 4.
Every candidate for election as a Director, whether a retiring Director or
otherwise, shall file with the |
|
| Company
at least fourteen (14) days before the date of the AGM a notice of their
intention to offer |
|
| themselves
for election as a Director alongwith their consent in the prescribed form to
their appointment |
|
| as
a Director of the Company. |
|
|
| 5.
Shareholders are requested to notify any change in their address immediately. |
|
|
| BOARD
OF DIRECTORS |
|
|
| Mr.
M. A. Alireza H. I. |
|
| Chairman |
|
| Other
directorships |
|
| Xenel
Industries Limited |
|
| &
other Xenel Group Companies |
|
| Xenel
international Ltd. |
|
|
| Mr. P. H. Smith |
|
| Vice Chairman |
|
| Other
directorships |
|
| Electra
Insurance Ltd |
|
| National
Power International Holdings BV |
|
| Kot
Addu Power Co. Ltd |
|
| Tejo Energia |
|
|
| Mr.
D. M. Woodroffe |
|
| Chief Executive |
|
|
|
| Mr. Y. Asahata |
|
| Other
directorships |
|
| Hub
Power Japan Corp |
|
|
| Mr. P. F. Bennett |
|
| Other
directorships |
|
| Kot
Addu Power Co. Ltd |
|
|
| Mr. C. J. Brown |
|
| Other
appointments |
|
| Managing
Director, Europe |
|
| Entergy
Power Group |
|
|
| Mr. B. Chang |
|
| Other
directorships |
|
| Task
Technology Ltd |
|
| Taisun
Group of Companies |
|
| Asia
Petroleum Ltd |
|
| Fauji
Oil Terminal Co. Ltd |
|
| Pakistan
Power Ltd |
|
|
| Mr.
C. R. W. Masterson |
|
| Other
directorships |
|
| National
Power Share Schemes Ltd |
|
| Electricity
Pensions Trustee Ltd |
|
| De
Haviland Aircraft Museum Ltd |
|
|
| Dr.
I. M. H. Preston C. B.E. |
|
| Other
directorships |
|
| Mining
(Scotland) Ltd, |
|
| Scottish
Coal Company Ltd |
|
| East
of Scotland Water Authority |
|
| Motherwell
Bridge Holdings Ltd |
|
| Clydeport plc |
|
| Deutsche
Morgan Grenfell (Scotland) Ltd |
|
| Scottish
Council for Development and Industry |
|
| Kot
Addu Power Co. Ltd |
|
|
| Mr. S. N. A. Shah |
|
| Other
directorships |
|
| Jahangir
Siddiqui & Co. Ltd |
|
| Philips
Electrical Industries (Pak) Ltd |
|
| Forbes,
Forbes, Campbell & Co. Ltd |
|
|
| Mr. M. A. Tumbi |
|
| Other
appointments |
|
| General
Manager Finance, Xenel |
|
|
| Mr.
S. J. K. Wheeler |
|
| Other
directorships |
|
| American
National Power, Inc |
|
| Dagenham
& Barking Management Ltd |
|
| Hinduja
National Power Corporation |
|
|
| Mr. P. J. Windsor |
|
| Other
directorships |
|
| American
National Power, Inc |
|
| National
Power International Holdings BV |
|
| National
Power International Ltd |
|
| National
Power of America, Inc |
|
| National
Power Polska Spolka z.o.o. |
|
| National
Power (Kot Addu) Ltd |
|
| Tejo Energia |
|
|
| Mr. Zafar Iqbal |
|
| Nominee of |
|
| National
Development |
|
| Finance
Corporation |
|
|
| Mr.
S. Abbas Husain |
|
| Nominee of |
|
| Government
of Balochistan |
|
|
| Mr. S. Potter |
|
| Nominee of |
|
| Commonwealth
Development |
|
| Corporation |
|
|
| CHAIRMAN'S
REVIEW |
|
| In
the name of God the Most Merciful and Most Benevolent. |
|
| It
gives me great pleasure to introduce the Company's Report and Accounts for
the financial year ended |
|
| June 30, 1997. |
|
| During
the year the Company successfully commissioned all four of its 323MW
generating units in |
|
| aggregate
27 unit weeks early. On March 31, 1997 the Company achieved Full Commercial
Operation |
|
| within
the project budget of US$ 1.6 billion. Each of these achievements is
remarkable but taken |
|
| together
are almost unique for a power project anywhere in the world. This has to be a
matter of pride |
|
| for
the Country demonstrating as it does that it is possible to both finance and
construct large scale |
|
| infrastructure
projects successfully in Pakistan. |
|
| The
Company started commercial supply to The Water and Power Development
Authority (WAPDA) on |
|
| July
9, 1996. By the end of June 1997 the Company had delivered 5,821GWhrs of
electricity for distri- |
|
| bution
to industry, commerce, agriculture and domestic customers. During the recent
period of power |
|
| shortage
the Power Station operated at 100% utilisation for extended periods and
generated up to 20% |
|
| of
all electricity supplied in the Country. Thus the operations of the Company
has had a significant |
|
| impact
on reducing the levels of load-shedding. |
|
| As
required under the Power Purchase Agreement, WAPDA opened the largest ever
local syndicated |
|
| standby
Letter of Credit in favour of the Company to provide security in respect of
its payment obliga- |
|
| tions.
During the year the Company billed and received payments from WAPDA for
available capacity |
|
| and
energy produced. |
|
| The
technical performance of the Power Station in respect of both availability
and thermal efficiency has |
|
| been
better than the guaranteed levels. Utilisation of the available capacity by
WAPDA at 73.86% is |
|
| higher
than the base case utilisation of 64.6% assumed in the Equity Offer for Sale.
As designed, the |
|
| Power
Station was required to have a net output of 1200MW. However, commissioning
tests have |
|
| demonstrated
that the actual net output was 57MW higher at 1257MW. |
|
| It
is the policy of the Company to both operate and maintain the Plant to the
best international standards. |
|
| In
this context, I am pleased to be able to report that the operation of the
Power Station achieved ISO |
|
| 14001
certification in respect of Environmental Controls, a first for any Company
in the Country. |
|
| Since
the end of the financial year the Company has continued to maintain its
current high levels of |
|
| availability
and has continued to deliver electricity in line wit. h the levels indicated
in the Equity Offer |
|
| document.
I am therefore able to confirm that the Company expects to declare an interim
dividend |
|
| during
the first quarter of 1998. The Company will also begin to repay its senior
loans in the first month |
|
| of
1998. These are all significant milestones for the future which, God willing,
I am confident the |
|
| Company
will achieve. |
|
| It
gives me particular pleasure to report that the Company has continued to
support the Balochistan |
|
| Rural
Support Programme and the payment of Octroi taxes is making a significant
contribution to the |
|
| development
of Balochistan. |
|
| I
would like to thank the Company's Contractors for completing the Power
Station to time and cost, and |
|
| our
employees for their hard work and dedication. |
|
|
|
Mohamed A. Alireza |
|
|
Chairman |
|
|
| REPORT
OF THE DIRECTORS |
|
| The
Directors have pleasure in presenting the Annual Report and the Accounts for
the year ended June |
|
| 30, 1997. |
|
|
| Principal
Activities |
|
| The
principal activities of the Company are to design, construct, finance, own,
operate and maintain an |
|
| oil
fired power station in Pakistan with a net capacity of 1200MW. The Company
commenced full com- |
|
| mercial
operation on March 31,1997 when the Commercial Operations Date (COD) of the
Complex was |
|
| declared.
Fiscal year 1996-97 was a year of developing management controls and
monitoring the |
|
| completion
of all four units. The business has progressed broadly in line with the
forecast made at the |
|
| time
of financial close and with the full support of the lenders and the principal
shareholders. |
|
|
| Finance |
|
| During
the year the Company commenced its operational phase when the first unit was
commissioned in |
|
| July
1996. Operating profit is higher than the Equity Offer projections which has
been achieved through |
|
| the
early completion of the units. Total turnover for the year was Rs. 18,308
million and Operating costs |
|
| were
Rs. 8,925 million, these amounts are higher than the prospectus figures due
mainly to a 15.3% |
|
| devaluation
of the Pakistani Rupee during the year and a 268% increase in the cost of
fuel from Rs |
|
| 2,350
per ton to Rs 6,297 per ton since 1994. The Earning Per Share (EPS) for the
year amounted to |
|
| Rs. 6.34. |
|
|
| During
the year the Company drew Rs 4,815 (1996: Rs 15,861 ) million from its
secured debt facilities to |
|
| finance
the project construction. Total drawing to June 1997 amounted to Rs 38,461
(1996: Rs 33,646) |
|
| million.
The construction, activity ended as planned with all payments to the Turn Key
Construction |
|
| Contractors
having been made. The Company voluntarily terminated all un-utilised base and
standby |
|
| loan
facilities, after funding the last draw down, on July 10, 1997. |
|
|
| As
required under the Fuel Supply Agreement, the Company opened a Letter of
Credit in favour of |
|
| Pakistan
State Oil (PSO) to provide security in respect of fuel supplies. The pipeline
to deliver fuel was |
|
| completed
by PSO in October 1996 and the Company is taking delivery of Residual Fuel
Oil through the |
|
| pipeline
without any technical or financial difficulties. |
|
|
| Construction |
|
| The
Construction and Commissioning phase was completed when the fourth and final
Unit was commis- |
|
| sioned
in March 1997. The first unit was commissioned in July 1996, having been
delayed by 17 days |
|
| due
to a boiler oil fire. The second Unit was commissioned 23 days ahead of
schedule in September |
|
| 1996
and the third Unit was commissioned in November 1996 substantially ahead of
schedule by 50 |
|
| days.
The early completion of the units provided much needed electricity for the
Country and helped |
|
| reduce
nation-wide load shedding. Since March 31, 1997 all four units have been
running at near full |
|
| capacity.
The availability and thermal efficiency of the units are better than the
required and expected |
|
| levels. |
|
|
| Operation |
|
| Hubco's
Operation and Maintenance (O&M) Contractor assumed full responsibility
after the declaration |
|
| of
Commercial Operation on April 1, 1997. During the commissioning period the
O&M Contractor |
|
| progressively
took over the responsibility for the Plant from the Construction Contractors
on a Unit by |
|
| Unit
basis. At present the plant is staffed by over 300 personnel and the O&M
Contractor is providing |
|
| ongoing
training to local engineers to operate and maintain the Complex. |
|
|
| Social
Action and Environment |
|
| During
the year the Company continued its support to the Balochistan Rural Support
Programme to |
|
| introduce
self help programmes into the area for the uplift of the community
surrounding the Complex. |
|
| This
programme is aimed at developing self help organisations using appropriate
technologies. Some |
|
| twelve
local village groups have already been established. |
|
|
| Environmentally,
the Complex is operating within the strict guidelines and limits established
by the |
|
| World
Bank for emission and waste. In June 1997 our O&M Contractor achieved ISO
14001 recognition, |
|
| a
first for any power station in the Country. |
|
|
| Appropriations |
|
| In
accordance with the Company's commitments to the financial institutions no
dividend will be recom- |
|
| mended
this year. As previously planned and according to the Prospectus, the Company
expects to |
|
| announce
an interim dividend in February 1998. |
|
|
| Board
of Directors |
|
| The
current members of the Board are listed on Page 3. Members of the Board were
appointed or |
|
| resigned
during the year as follows: |
|
|
| Mr. K. Iqbal |
(resigned 19/2/1997) |
Ch. Sajjad All |
(appointed 21/2/1997) |
|
| Nominee, NDFC |
|
Nominee, NDFC |
|
|
| Capt. F. Ahmedzai |
(resigned 19/2/1997) |
Mr. K. M. Tariq |
(appointed 21/2/1997) |
|
|
| Nominee, Government of
Balochistan |
Nominee, Government of
Balochistan |
|
|
| Ch. Sajjad All |
(resigned 21/5/1997) |
Mr. Zafar Iqbal |
(appointed 21/5/1997) |
|
| Nominee, NDFC |
|
Nominee, NDFC |
|
|
| Mr. K. M. Tariq |
(resigned 21/5/1997) |
Mr. S. Abbas Husain |
(appointed 21/5/1997) |
|
| Nominee,
Government of Balochistan |
Nominee, Government of
Balochistan |
|
|
| Auditors |
|
| The
retiring auditors Messrs. Ford, Rhodes, Robson, Morrow, Chartered Accountants
being eligible, |
|
| offer
themselves for re-appointment. |
|
|
| Shareholding
Pattern |
|
| A
statement reflecting the distributions of shareholding is attached to the
Annual Report. |
|
|
|
By Order of the Board |
|
|
| Karachi
- August 06, 1997 |
|
D. M. Woodroffe |
|
|
Chief Executive |
|
|
| AUDITORS'
REPORT TO THE MEMBERS |
|
| We
have audited the annexed balance sheet of The Hub Power Company Limited as at
June 30, 1997 |
|
| and
the related profit and loss account and statement of changes in financial
position, together with the |
|
| notes
forming part thereof, for the year then ended and we state that we have
obtained all the information |
|
| and
explanations which to the best of our knowledge and belief were necessary for
the purposes of our |
|
| audit
and, after due verification thereof, we report that: |
|
|
| (a)
in our opinion, proper books of account have been kept by the Company as
required by the |
|
| Companies
Ordinance, 1984; |
|
|
| (b)
in our opinion: |
|
| (i)
the balance sheet and profit and loss account together with the notes thereon
have been |
|
| drawn up in conformity with the Companies
Ordinance, 1984 and are in agreement with the |
|
| books of account and are further in
accordance with accounting policies consistently applied; |
|
|
| (ii)
the expenditure incurred during the year was for the purpose of the Company's
business; |
|
| and |
|
|
| (iii)
the business conducted, investments made and the expenditure incurred during
the year |
|
| were in accordance with the objects of
the Company; |
|
|
| (c)
in our opinion and to the best of our information and according to the
explanations given to us, the |
|
| balance sheet, profit and loss account
and the statement of changes in financial position, together |
|
| with the notes forming part thereof, give
the information required by the Companies Ordinance, |
|
| 1984 in the manner so required and
respectively give a true and fair view of the state of the |
|
| Company's affairs as at June 30, 1997 and
of the profit and the changes in financial position for |
|
| the year then ended; and |
|
|
| (d)
in our opinion no Zakat was deductible at source under the Zakat and Ushr
Ordinance, 1980. |
|
|
|
Ford, Rhodes, Robson,
Morrow |
|
| Karachi
- August 12, 1997 |
|
Chartered Accountants |
|
|
|
| PROFIT
AND LOSS ACCOUNT |
|
|
|
| FOR
THE YEAR ENDED JUNE 30, 1997 |
|
|
|
|
1997 |
|
|
Note |
(Rs. '00Os) |
|
|
|
|
| Turnover |
|
18,308,284 |
|
| Operating costs |
|
3 |
(8,924,878) |
|
|
|
---------- |
|
| GROSS PROFIT |
|
|
9,383,406 |
|
| Selling,
general and administration expenses |
4 |
(110,652) |
|
|
|
---------- |
|
| OPERATING PROFIT |
|
|
9,272,754 |
|
| Other income |
|
5 |
414,962 |
|
|
|
---------- |
|
|
|
9,687,716 |
|
| Other expenses |
|
6 |
(164,098) |
|
| Financing costs |
|
7 |
(2,183,296) |
|
|
|
---------- |
|
| NET
PROFIT FOR THE YEAR |
|
|
|
| Unappropriated
profit brought forward |
|
|
7,340,322 |
|
|
|
- |
|
|
|
---------- |
|
| Unappropriated
profit carried forward |
|
|
7,340,322 |
|
|
|
=========== |
|
| EARNINGS
PER SHARE (RUPEES) |
|
6.34 |
|
|
|
=========== |
|
| The
annexed notes form an integral part of these accounts. |
|
|
| D. M. Woodroffe |
|
I.M.H. Preston |
|
| Chief Executive |
|
Director |
|
|
|
| BALANCE
SHEET AS AT JUNE 30, 1997 |
|
|
|
Note |
1997 |
1996 |
|
|
(Rs. '000s) |
(Rs. '000s) |
|
| TANGIBLE
FIXED ASSETS |
|
| Operating
fixed assets |
|
8 |
46,944,038 |
72,464 |
|
| Capital
work-in-progress |
|
9 |
21,763 |
35,125,082 |
|
| PROJECT
DEVELOPMENT AND |
|
|
|
| IMPLEMENTATION
COSTS |
|
10 |
- |
10,070,481 |
|
|
|
|
| LONG
TERM DEPOSITS, PREPAYMENTS AND |
|
|
|
| DEFERRED COSTS |
|
11 |
2,402,958 |
2,536,409 |
|
|
|
|
| CURRENT ASSETS |
|
12 |
12,823,401 |
3,899,371 |
|
|
|
------------ |
------------ |
|
|
|
62,192,160 |
51,703,807 |
|
| SHARE
CAPITAL AND RESERVE |
|
|
=========== |
=========== |
|
|
| Share capital |
|
|
|
| Authorised,
issued, subscribed and paid-up |
13 |
11,571,544 |
11,571,544 |
|
| Revenue reserve |
|
| Unappropriated
profit |
|
7,340,322 |
- |
|
|
------------ |
------------ |
|
|
18,911,866 |
11,571,544 |
|
| LONG TERM LOANS |
|
14 |
36,974,978 |
33,645,264 |
|
| DEFERRED
LIABILITY |
|
15 |
2,160 |
1,495 |
|
| CURRENT
LIABILITIES |
|
16 |
6,303,156 |
6,485,504 |
|
| COMMITMENTS
AND CONTINGENCIES |
|
17 |
- |
- |
|
|
------------ |
------------ |
|
|
62,192,160 |
51,703,807 |
|
|
=========== |
=========== |
|
| The
annexed notes form an integral part of these accounts. |
|
|
|
| STATEMENT
OF CHANGES IN FINANCIAL POSITION |
|
| (CASH
FLOW STATEMENT) |
|
| FOR
THE YEAR ENDED JUNE 30, 1997 |
|
|
1997 |
1996 |
|
|
Note |
(Rs. '000s) |
(Rs. '000s) |
|
|
| CASH
FLOW FROM OPERATING ACTIVITIES |
|
| Net profit |
|
7,340,322 |
- |
|
| Adjustment
for non cash charges and other items: |
|
|
|
| Depreciation |
|
841,083 |
- |
|
| Amortisation
of deferred costs |
|
76,275 |
- |
|
| Profit
on sale of fixed assets |
|
(196) |
- |
|
| Staff gratuity |
|
665 |
- |
|
| Interest/mark-up
on secured loans |
|
1,888,042 |
- |
|
|
------------ |
------------ |
|
|
2,805,869 |
- |
|
|
------------ |
------------ |
|
| Operating
profit before working capital changes |
|
10,146,191 |
- |
|
| Working
capital changes |
|
(3,679,483 |
- |
|
| Interest/mark-up
paid on secured loans |
|
(1,599,885 |
- |
|
|
------------ |
------------ |
|
| Net
cash inflow from operating activities |
|
4,866,823 |
- |
|
|
| CASH
FLOW FROM INVESTING ACTIVITIES |
|
| Fixed
capital expenditure (net) |
|
(2,539,425 |
10,087,123) |
|
| Loss
on sale of fixed assets |
|
- |
24 |
|
| Staff gratuity |
|
477 |
|
| Sale
proceeds of fixed assets |
|
764 |
630 |
|
| Long
term deposits, prepaymerits and deferred costs |
|
57,176 |
(131,560) |
|
| Long
term receivables |
|
- |
121,923 |
|
| Working
capital changes |
|
- |
(6,086,322) |
|
|
------------ |
------------ |
|
| Net
cash (outflow) from investing activities |
|
(2,481,485) |
(16,181,951) |
|
|
|
|
| CASH
FLOW FROM FINANCING ACTIVITIES |
|
| Proceeds
from issue of share capital |
|
- |
1,390,062 |
|
| Long term loans |
|
4,815,651 |
15,860,223 |
|
| Long
term liabilities |
|
- |
(444,787) |
|
| Repayment
of obligations under finance lease |
|
(1,089) |
(829) |
|
|
------------ |
------------ |
|
| Net
cash inflow from' financing activities |
|
4,814,562 |
16,804,669 |
|
|
|
------------ |
------------ |
|
| Net
increase in cash and cash equivalents |
|
7,199,900 |
622,718 |
|
| Cash
and cash equivalents as at July 1, 1996 |
|
1,087,121 |
464,403 |
|
|
|
------------ |
------------ |
|
|
| Cash
and cash equivalents as at June 30, 1997 |
12.3 |
8,287,021 |
1,087,121 |
|
|
|
|
=========== |
=========== |
|
| WORKING
CAPITAL CHANGES |
|
| (Increase)/decrease
in current assets |
|
| Stores and spares |
|