solution for consol statement of cash flow for Patin Bhd ?

QUESTION 1 On 1 January 2015, Patin Bhd acquired 80% of the share capital of Sembilang Bhd in exchange for 4.7 million of its own ordinary shares at a fair value of RM2 per share and RM1million in cash. The fair value of non-controlling interests of Sembilang Bhd was RM2 25 million on acquisition date. The fair values of the following identifiable assets and liabilities of Sembilang Bhd at the acquisition date are as follows: RM million 7.6 Property plant and equipment Trade receivables Inventories Cash and cash equivalents Trade payables 3.2 27 0.3 (3.4) 104 Below are the summarised group statements of financial position of Patin Bhd as at 31 December 2015 and its comparative for 2014 2014 RM million Consolidated Statements of Financial Position as at 31 December 2015 RM million Assets Property, plant and equipment 118.90 Investment in associates 2.40 Goodwill on consolidation 9.17 Inventories 37.00 Trade receivables 39.68 Cash and cash equivalents 2.14 209.29 103.46 2.00 832 2460 26.56 8 10 173.04 Equity and Liabilities Ordinary share of RM1 each Share premium Retained earnings Non-controlling interest Trade payables Tax payable 84.00 20.00 47.76 6.53 40.00 11.00 209.29 80.00 15.00 26.70 3.08 3758 9.68 173.04 Additional information: 1. Prior to the acquisition of Sembilang Bhd, Patin Bhd acquired 75% of the issued share capital of another subsidiary, Maple Bhd. Goodwill in both subsidiaries was unimpaired. In 2015, Patin Bhd disposed a property for RM4.76 million. The carrying amount of the property at the date of disposal was RM2.4 million. There were no other disposals of non- 2. current assets. 3. 4. 5. During the year, Patin Bhd paid a dividend of RM14 million and Maple Bhd paid a dividend of RM1.6 million. No dividends were declared by Sembilang Bhd. Dividend received from associate for the year was RM200,000 The following has been extracted from the group's statement of profit or loss and other comprehensive income for the year ended 31 December 2015: RM million Profit before taxation 46.32 Taxation (9.66) Profit after taxation 36.66 Profit attributable to non-controlling interest (1.60) Profit attributable to group 35.06 Dividends declared (14.00) Retained profit for the year 21.06 Retained profit, 1 January 2015 26.70 Retained profit, 31 December 2015 47.76 6. Profit before taxation was arrived after charging depreciation of RM10.7 million, crediting share of associates profit of RM900,000 and gain on disposal of property. The group valued the non-controlling interest at its fair value at acquisition date. 7. Required: Prepare the consolidated Statement of Cash Flows for Patin Bhd for the year ended 31 December 2015 using the indirect method. (15 marks) (Total: 15 marks)