SHJ 0.00% 70.0¢ shine justice ltd

Ann: FY18 Half Year Results Announcement Date, page-195

  1. 642 Posts.
    lightbulb Created with Sketch. 52
    Hi GazM,

    Welcome to the forum. The fine print of the report backs up Macherry's statement about GST being "grossed up" on the cashflow statement. Here's the relevant section:
    upload_2018-4-4_11-37-41.png
    So on that basis here's my back-of-the-envelope calculation of how P/L expenses match up with cashflow expenses:

    Column 1 Column 2 Column 3 Column 4 Column 5
    0   2017 2016 2015 2014
    1 P/L Employee benefits expense - 82,137 - 77,262 - 68,892 - 52,970
    2 P/L Other expense - 48,027 - 48,310 - 37,005 - 28,336
    3 Total P/L expense - 130,164 - 125,572 - 105,897 - 81,306
    4 Estimated P/L Expense Grossed Up to inc GST - 143,180 - 138,129 - 116,487 - 89,437
    5          
    6 Cash Payments to suppliers and employees - 142,975 - 134,122 - 121,644 - 91,130
    7          
    8 Difference b/w cashflow and Grossed up P/L - 205 - 4,007 5,157 1,693

    There's still a significant difference in some years. These may be partly accounted for by timing differences but it looks like there is something else going on. It might be possible that GST isn't applicable to all of the 'other expenses'.
 
watchlist Created with Sketch. Add SHJ (ASX) to my watchlist
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.