appointed Financial Advisor to evaluate the appropriated At-Ze’s assets value by using Discounted Free Cash Flow Method-Free Cash Flows to Firm. Total value of consideration is same value as negotiation in
-appropriated 486.94 21.27% 440.35 19.39% Non-controlling interest of a subsidiary 191.90 8.38% 200.42 8.82% Total shareholders’ equity 1,654.11 72.25% 1,616.04 71.15% TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
-appropriated 468.04 19.96% 493.53 20.89% Non-controlling interest of the subsidiary 220.80 9.41% 214.30 9.07% Total shareholders’ equity 1,666.41 71.05% 1,684.60 71.32% TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
- - Issued and paid-up 140.00 100.00 40.00 40.00 Share premium 246.11 - 246.11 n.a. Retained earning Appropriated - legal reserve 5.09 5.09 - - Unappropriated 57.46 44.31 13.15 29.68 Equity attributable to
22.88% Retained earnings Legal reserve 74.10 3.14% 72.60 3.20% Un-appropriated 493.53 20.89% 440.35 19.39% Non-controlling interest of the subsidiary 214.30 9.07% 200.42 8.82% Total shareholders’ equity
% 383.00 16.22% Premium on stock 519.67 20.58% 519.67 22.00% Retained earnings Legal reserve 74.10 2.93% 74.10 3.14% Un-appropriated 536.92 21.26% 493.53 20.89% Non-controlling interest of the subsidiary
) Total liabilities 993.33 988.16 5.17 0.52 Equity Share Capital - Authorized 140.00 140.00 - - Issued and paid-up 140.00 100.00 40.00 40.00 Share premium 246.11 - 246.11 n/a Retained earning Appropriated
- - Issued and paid-up 140.00 140.00 - - Share premium 246.11 246.11 - - Retained earning - Appropriated - legal reserve 9.15 9.15 - - Unappropriated 90.86 87.31 3.55 4.07 Equity attributable to owners of the
Appropriated - legal reserve 0.92 1.56 3.00 Unappropriated 20.31 49.28 66.94 Total shareholders' equity 30.23 59.84 466.94 Total liabilities and shareholders' equity 170.81 190.45 697.62 Operation Results of