Table 1
|
Proposed utilisation as set out in the Prospectus
(RM’000)
|
Actual utilization
as at
12 May 2008
(RM’000)
|
Balance
(RM’000)
|
Intended timeframe for utilisation
|
Expansion plan
|
15,000
|
5,480
|
9,520
|
Within 24 months from the date of listing
|
Working capital
|
1,275
|
1,059
|
216
|
Immediate
|
Defray estimated listing expenses *
|
1,700
|
1,916
|
(216)
|
Immediate
|
Total
|
17,975
|
8,455
|
9,520
|
|
Note:
* The actual listing expenses are higher than budgeted, therefore, the deficit was funded out of the portion allocated for working capital.
Table 2
|
Proposed utilisation as set out in the Prospectus
(RM’000)
|
Actual utilization
as at
12 May 2008
(RM’000)
|
Unutilised amount as at
12 May 2008
(RM’000)
|
Variation
(RM’000)
|
Revised utilisation for the remaining amount
(RM’000)
|
Expansion plan
|
15,000
|
5,480
|
9,520
|
(1,270)
|
8,250
|
Working capital
|
1,275
|
1,059
|
-
|
1,270
|
1,270*
|
Defray estimated listing expenses
|
1,700
|
1,916
|
-
|
-
|
-
|
Total
|
17,975
|
8,455
|
9,520
|
-
|
9,250
|
Note:
*The amount is used to increase the level of stock the Company holds.