SHJ 3.60% 72.0¢ shine justice ltd

franking credit, page-2

  1. swc
    69 Posts.
    lightbulb Created with Sketch. 41
    See my previous post on 21 Nov 2021 for the following :

    " In eps , Income tax expense = $11.3 M ( p58 ) .
    In operating cash flows income tax paid = $.229M ( p63 ) .
    so actual tax paid is less than charge in eps.

    Instead of paying tax the deferred tax asset is reduced by $6.7M and the deferred tax liability is increased by $4.5M ( p78 corrected to p77 ) .
    No franking credits arise from the actual tax paid in FY21, dividends remain unfranked. ( p125 ) ."

    The above is for FY21 from the FY21 Annual Report.
    Repeating for FY22 from The FY22 Annual Report.

    Income Tax Expense = $13.5 M ( taken from p81 Note 5 ) used for eps
    ( Note 5 includes discontinued operations whereas the P or L on p62 is only continuing operations )
    Income Tax Paid = $ .034M ( p67 ) in the Cash Flow Statement
    ( no franking credits arise from the income tax paid in FY22 see p131 )

    Instead of paying tax the DEFERRED TAX ASSET is reduced by $4.541M and the Deferred Tax Liability is increased by $8.991M . ( p81 Note 5a )
    DEFERRED TAX ASSET BALANCE AT 30 JUNE 2022 = $ 12.177M ( p108 Note 7di )
    This was reduced by $6.7M in FY21 and $4.8M in FY22.

    The deferred tax assets ( without further tax losses ) are likely to run out in the next 2 to 3 years.
    When this occurs actual tax paid will become significant ( but still less than tax expense ).
    I estimate FRANKING CREDITS ARE LIKELY TO START IN FY25 but may occur as early as FY24.






    Last edited by swc: 18/12/22
 
watchlist Created with Sketch. Add SHJ (ASX) to my watchlist
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.