Using the report, calculate 1. EBIT 2. EBITDA 3. Cashflow after debt servicing Profit and Loss Statement

Using the report, calculate

1. EBIT

2. EBITDA

3. Cashflow after debt servicing

  

Transcribed Image Text:

Profit and Loss Statement ('000) 31 Dec 2018 31 Dec 2019 Revenue 1,423,000 1,200,000 COGS (924,950) (840,000) Gross Profit 498,050 360,000 Rental expenses (199,220) (142,300) (40,000) (5,000) (258,986) (184,990) (50,000) (7,000) (140,976) Staff salary Other SG&A Depreciation Operating Profit 111,530 Interest expense (500) (6,000) Share of profit from associated companies 1,800 (145,176) 1,200 Profit before tax 112,230 (17,957) 94,273 (2,000) Provision for tax Net Profit after tax (145,176) Minority interest expense (3,500) Net profit after tax and MI 92,273 (148,676) Other Comprehensive Income 2,000 (4,000) Total profit 94,273 (152,676) (10,000) (162,676) Dividend declared (30,000) Retained earnings 64,273 Increase in capital 100,000 Adjustment due to change in accounting rule 800 Change in NW (61,876) Networth reconciliation (61,876) Profit and Loss Statement ('000) 31 Dec 2018 31 Dec 2019 Revenue 1,423,000 1,200,000 COGS (924,950) (840,000) Gross Profit 498,050 360,000 Rental expenses (199,220) (142,300) (40,000) (5,000) (258,986) (184,990) (50,000) (7,000) (140,976) Staff salary Other SG&A Depreciation Operating Profit 111,530 Interest expense (500) (6,000) Share of profit from associated companies 1,800 (145,176) 1,200 Profit before tax 112,230 (17,957) 94,273 (2,000) Provision for tax Net Profit after tax (145,176) Minority interest expense (3,500) Net profit after tax and MI 92,273 (148,676) Other Comprehensive Income 2,000 (4,000) Total profit 94,273 (152,676) (10,000) (162,676) Dividend declared (30,000) Retained earnings 64,273 Increase in capital 100,000 Adjustment due to change in accounting rule 800 Change in NW (61,876) Networth reconciliation (61,876)