Microequities Asset Management Group Limited
ABN 17 110 777 056
Annual Report - 30 June 2019
Microequities Asset Management Group Limited
Contents
30 June 2019
Chief Executive Officer’s report
Directors' report
Auditor's independence declaration
Consolidated statement of profit or loss and other comprehensive income
Consolidated statement of financial position
Consolidated statement of changes in equity
Consolidated statement of cash flows
Notes to the consolidated financial statements
Directors' declaration
Independent auditor's report to the members of Microequities Asset Management Group Limited
Corporate directory
Shareholder information
2(cid:1)
4(cid:1)
15(cid:1)
16(cid:1)
17(cid:1)
18(cid:1)
19(cid:1)
20(cid:1)
44(cid:1)
45(cid:1)
48(cid:1)
49(cid:1)
1
Microequities Asset Management Group Limited
Chief Executive Officer’s report
30 June 2019
Dear Fellow Shareholders,
Summary of operating and financial results are provided below:
Summary Profit or Loss Statement ($000's unless stated)
Funds Under Management ($m)
2019
340.1
2018 % change
432.4
-21.3%
Operating profit from investment management
Recurring revenue (1)
Ongoing operating expenses(2)
Operating profit from management fees
Reconciliation to reported net profit after tax
Performance fee income
Interest & other revenue
Other income and gains/(loss) on investments
Initial public offering costs
Employee share based payment expense
Tax expense
Profit attributable to non-controlling interests
6,438.3
-3,078.7
3,359.6
960.4
456.7
-387.2
0.0
-563.9
-999.9
-292.7
7,014.4
-3,160.1
3,854.3
3,503.2
448.1
254.3
-8.2%
-2.6%
-12.8%
-72.6%
1.9%
-252.2%
-447.7 -
-327.6 1
-1,804.0
-266.1
Profit from ordinary activities after tax attributable to the owners of
Microequities Asset Management Group Limited
Client Numbers (units)
Ongoing operating expenses to recurring revenue
2,533.0
5,214.5
764
47.8%
839
45.1%
(1) Represents m anagement fees
(2) Excludes costs related to the initial public offering and em ployee share based payment expense
-44.6%
10.0%
-51.4%
-8.9%
6.1%
(cid:1)
In the 2019 financial year (FY19), the business experienced challenging conditions created by the bifurcation of market
values that has seen extremely inflated valuations for some speculative and fast-growing businesses, whilst another
segment of the microcap and small cap asset classes faces highly depressed market valuations, which are at or near GFC
levels. Many of our investee companies lie within the latter category. The consequent dichotomy of these two valuation
extremes has led to short term marked-to-market underperformance of our domestic investment funds, with a consequent
negative effect on our funds under management and business.
We know from many decades of investing that the current value bifurcation is not only completely irrational but, more
importantly,
inevitably correct. The present
underperformance is simply laying the foundation for future periods of strong outperformance.
totally unsustainable and
these extreme valuation
imbalances will
Despite a challenging year, the business maintained operational profitability and generated free cash flow. Whilst a decline
in year on year earnings should never be celebrated, the strong fiscal discipline and robustness of the business model
allowed the business to endure a difficult external environment within a climate of stability and confidence.
Operationally, FY19 marked the launch of the Value Income Fund, our fund for retail investors which is based on the
strategy of our High Income Value Microcap Fund. The Value Income Fund has received a favourable investment research
rating from SQM Research and posted strong returns. The 2020 financial year (FY20) will see the fund become available on
multiple investment platforms as we seek to expand our distribution reach and scale the fund. Early interest from financial
advisors has been positive and, with the RBA undertaking two consecutive interest rate cuts, the need for investors to find
alternative quality, high income investments is greater than ever.
2
Microequities Asset Management Group Limited
Chief Executive Officer’s report
30 June 2019
Industry dynamics
This year has seen many of our competitors close their businesses. We have counted that at least 14 fund managers, many
of those in the microcap and small cap space, that have recently shut their businesses for various reasons. These generally
include a combination of industry superfunds insourcing asset class capability, fund managers being sub scale, prolonged
poor investment performance and continued growth of index investing. The forced selling from a number of these exiting
fund managers as well as the reduced number of competitors in our asset class has exacerbated pricing dislocation and
market inefficiency. Pricing inefficiency may have affected our FY19 investment performance but, as value-based investors,
we are not going to complain one iota about industry conditions that have only accentuated market pricing inefficiency and
obfuscated price discovery. The seeds of our future investment performance have been truly planted on highly fertile soil.
Strong start to FY20
We are pleased to note that our domestic funds recorded strong performance for the month of July, with our flagship Deep
Value Fund returning 8.6%, our High-Income Value Income Fund returning 8.1% and our Pure Microcap Value Fund
returning 4.9%. The returns are a pleasing start to FY20 and, with many of investee companies at highly depressed market
prices, there is strong return potential across all our Funds.
Dividends
The board of Microequities Asset Management Group Ltd is pleased to declare a one cent per share fully franked dividend.
The dividend payment is consistent with the dividend policy of the company, which is to pay between 70% to 100% of the
cash operating profit from the investment management operations.
Balance Sheet
The Group’s balance sheet remains extremely solid with Net Tangible Assets of $8.6million and a high Current Ratio. The
business remains free of financial debt. After paying the announced one cent per share dividend, the Group will have excess
cash which it will look deploy within the investment products of the Group.
Looking ahead
The growing market share of passive index funds has seen many commentators question the viability of active fund
managers. We can only speak with respect to the asset classes that we manage; microcaps and small caps. The increase in
index funds has exacerbated the very conditions that make value investors get up feeling excited about the asset class each
morning, namely: indiscriminate capital allocation accentuating severe pricing inefficiency.
Our job and task for FY20 is to articulate the tremendous investment opportunity we see ahead of us to those investors that
are not cognisant of it, and to point them towards our undervalued investment funds. This will require a communications and
marketing strategy to narrate and articulate the opportunity. Some of our investors are already demonstrating the
sophistication to understand that the opportunity is compelling, it behoves us to capture it by articulating it to those that do
not.
FY20 will also see our Wholesale High Income Value Microcap Fund move to monthly cash distributions allowing improved
cash flow management and high cash returns in a prolonged low interest rate environment. The Fund has some unique
features and, with a strong track record of generating income and capital growth, we will increase our marketing efforts to
build further scale.
We take this occasion to thank our clients, shareholders and colleagues who work tirelessly alongside us as we endeavour
to achieve our objectives.
__________________________
Carlos Gil
Chief Executive Officer, Chief Investment Officer
15 August 2019
3
Microequities Asset Management Group Limited
Directors' report
30 June 2019
The directors present their report, together with the financial statements, on the consolidated entity (referred to hereafter as
the 'Group') consisting of Microequities Asset Management Group Limited (referred to hereafter as the 'Company' or
'parent entity') and the entities it controlled at the end of, or during, the year ended 30 June 2019.
Directors
The following persons were directors of Microequities Asset Management Group Limited during the whole of the financial
year and up to the date of this report, unless otherwise stated:
Leslie Szekely - Chairman
Craig Shapiro
Carlos Gil
Samuel Gutman
Principal activities
During the financial year the principal continuing activities of the Group consisted of the management of investment funds.
Dividends
Dividends paid/payable during the financial year were as follows:
Consolidated
2019
$
2018
$
Final dividend for the year ended 30 June 2018 of 1 cent per ordinary share
1,315,706
-
Interim dividend for the year ended 30 June 2019 of 1 cent per ordinary share (2018: 2.009
cents)
1,332,510
2,645,000
2,648,216
2,645,000
On 15 August 2019, the Directors declared a fully franked final dividend for the year ended 30 June 2019 of 1 cent per
ordinary share, to be paid on 5 September 2019 to eligible shareholders on the register as at 21 August 2019. This
equates to a total estimated dividend of $1,330,369, based on the number of ordinary shares on issue as at 30 June 2019.
The financial effect of dividends declared after the reporting date are not reflected in the financial statements and will be
recognised in subsequent financial statements.
Review of operations
The profit for the Group after providing for income tax and non-controlling interest amounted to $2,532,958 (30 June 2018:
$5,214,479).
Refer to Chief Executive Officer's report for further commentary on the review of operations.
Significant changes in the state of affairs
There were no significant changes in the state of affairs of the Group during the financial year.
Matters subsequent to the end of the financial year
Apart from the dividend declared as discussed above, no other matter or circumstance has arisen since 30 June 2019 that
has significantly affected, or may significantly affect the Group's operations, the results of those operations, or the Group's
state of affairs in future financial years.
Likely developments and expected results of operations
Likely developments in the operations of the Group and the expected results of those operations are contained in the Chief
Executive Officer's report.
Environmental regulation
The Group is not subject to any significant environmental regulation under Australian Commonwealth or State law.
4
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Information on directors
Name:
Title:
Qualifications:
Experience and expertise:
Leslie Szekely
Non-Executive Director and Chairman
Bachelor of Arts, Bachelor of Law from the University of New South Wales and
Master of Law from Sydney University
Leslie worked as a solicitor before teaching commercial and revenue law at the
University of New South Wales, and Sydney University. He was a tax consulting
partner with Horwath Chartered Accountants for 20 years, until Horwath merged with
Deloitte, when he became Director of Taxation in Deloitte Growth Solutions. Leslie
has authored numerous books and articles on taxation law. Since leaving Deloitte in
2008 Leslie has dedicated his time to angel and venture capital ('VC') investing. He is
Chairman of the Investment Committee for the Microequities VC Fund and sits on the
Boards of several unlisted companies. His focus is the development of business
strategy in sectors undergoing digital disruption.
Other current directorships:
No other listed entity directorships
Former directorships (last 3 years): No other listed entity directorships
Special responsibilities:
Chairperson of the Nomination and Remuneration Committee and Member of the
Audit and Risk Management Committee
18,317,357 ordinary shares
None
None
Interests in shares:
Interests in options:
Interests in rights:
Experience and expertise:
Name:
Title:
Qualifications:
Craig Shapiro
Independent Non-Executive Director
Bachelor of Science from the University of Sydney, a Diploma from the Securities
Institute of Australia and is a member of the Australian Institute of Company Directors
Craig is a financial services expert with more than 30 years of experience. He spent
22 years at Macquarie Group where he was the Global Group Treasurer and
Executive Director. Prior to joining Macquarie, Craig worked for the State Bank of
NSW and Mitsui Trust Finance Australia. In 2015 he co-founded and is currently the
Co-Chief Executive Officer of Blue River Group Pty Limited, an impact investment
services firm based in Sydney. Craig is a current director of The Jewish Care
Foundation and is a past director and honorary treasurer of The Sydney Institute.
Other current directorships:
No other listed entity directorships
Former directorships (last 3 years): No other listed entity directorships
Special responsibilities:
Chairperson of the Audit and Risk Management Committee and Member of the
Nomination and Remuneration Committee
2,662,376 ordinary shares
None
None
Carlos Gil
Managing Director, Chief Executive Officer and Chief Investment Officer
Bachelor of Economics from Sydney University, a Graduate Diploma in Applied
Finance and Investment Analysis from the Australian Securities Institute and a
Master's in Applied Finance and Investment Analysis from the Financial Services
Institute of Australia.
Carlos has worked in stockbroking, funds management, and investment research for
over 20 years and has been an individual investor in Australian Microcaps since he
was a teenager. Carlos has held various senior management positions in Europe,
including roles as Head of International Securities at BM Securities, and at Banesto
Bank (Santander Group). Upon his return to Australia, he founded the Company with
a long-term vision of creating a value-driven specialist Microcap and Small Cap Fund
Manager.
Smartpay Holdings Limited (ASX: SMP) - appointed on 5 December 2018
Interests in shares:
Interests in options:
Interests in rights:
Name:
Title:
Qualifications:
Experience and expertise:
Other current directorships:
Former directorships (last 3 years): No other listed entity directorships
Special responsibilities:
Interests in shares:
Interests in options:
Interests in rights:
Member of the Nomination and Remuneration Committee
53,634,560 ordinary shares
None
1,905,516 performance rights
5
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Experience and expertise:
Name:
Title:
Qualifications:
Samuel Gutman
Executive Director and Company Secretary
Bachelor of Arts from the University of Newcastle (Australia) and has a Graduate
Diploma of Applied Finance and Investments from the Financial Services Institute of
Australia
Samuel brings a wealth of invaluable pragmatic business experience to the
management team obtained
the Information
Technology industry. Samuel has been a long time personal investor in the Microcap
asset class and adamantly shares the investment philosophy of the Microequities
team.
Other current directorships:
No other listed entity directorships
Former directorships (last 3 years): No other listed entity directorships
Special responsibilities:
Interests in shares:
Interests in options:
Interests in rights:
Member of the Audit and Risk Management Committee
22,955,539 ordinary shares inclusive of 580,232 loan funded shares
None
None
through a successful career
in
'Other current directorships' quoted above are current directorships for listed entities only and excludes directorships of all
other types of entities, unless otherwise stated.
'Former directorships (last 3 years)' quoted above are directorships held in the last 3 years for listed entities only and
excludes directorships of all other types of entities, unless otherwise stated.
Company secretary
Samuel Gutman is the company secretary. Samuel's experience is detailed in the 'Information on directors' section above.
Meetings of directors
The number of meetings of the Company's Board of Directors ('the Board') and of each Board committee held during the
year ended 30 June 2019, and the number of meetings attended by each director were:
Full Board
Attended
Held
Nomination and
Remuneration Committee
Attended
Held
Audit and Risk Management
Committee
Attended
Held
Leslie Szekely
Craig Shapiro
Carlos Gil
Samuel Gutman
11
11
12
12
12
12
12
12
3
3
3
-
3
3
3
-
5
5
-
5
5
5
-
5
Held: represents the number of meetings held during the time the director held office or was a member of the relevant
committee.
Remuneration report (audited)
The remuneration report details the key management personnel remuneration ('KMP') arrangements for the Group, in
accordance with the requirements of the Corporations Act 2001 and its Regulations.
KMP are those persons having authority and responsibility for planning, directing and controlling the activities of the entity,
directly or indirectly, including all directors.
The remuneration report is set out under the following main headings:
(cid:1)
(cid:1)
(cid:1)
(cid:1)
(cid:1)
(cid:1)
Principles used to determine the nature and amount of remuneration
Details of remuneration
Service agreements
Share-based compensation
Additional information
Additional disclosures relating to KMP
6
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Principles used to determine the nature and amount of remuneration
The objective of the Group's executive reward framework is to ensure reward for performance is competitive and
appropriate for the results delivered. The framework aligns executive reward with the achievement of strategic objectives
and the creation of value for shareholders, and it is considered to conform to the market best practice for the delivery of
reward. The Board of Directors ('the Board') ensures that executive reward satisfies the following key criteria for good
reward governance practices:
(cid:1)
(cid:1)
(cid:1)
(cid:1)
competitiveness and reasonableness;
acceptability to shareholders;
performance linkage / alignment of executive compensation; and
transparency.
The Board is responsible for determining and reviewing remuneration arrangements for its directors and executives. The
performance of the Group depends on the quality of its directors and executives. The remuneration philosophy is to attract,
motivate and retain high performance and high quality personnel.
The Board has structured an executive remuneration framework that is market competitive and complementary to the
reward strategy of the Group.
The reward framework is designed to align executive reward to shareholders' interests. The Board have considered that it
should seek to enhance shareholders' interests by:
(cid:1)
(cid:1)
having economic profit as a core component of plan design;
focusing on sustained growth in shareholder wealth, consisting of dividends and growth in share price, and delivering
constant or increasing return on assets as well as focusing the executive on key non-financial drivers of value; and
attracting and retaining high calibre executives.
(cid:1)
Additionally, the reward framework should seek to enhance executives' interests by:
(cid:1)
(cid:1)
(cid:1)
rewarding capability and experience;
reflecting competitive reward for contribution to growth in shareholder wealth; and
providing a clear structure for earning rewards.
In accordance with best practice corporate governance, the structure of non-executive director and executive director
remuneration is separate.
Non-Executive directors' remuneration
Non-Executive directors each have a letter of appointment with the Group. Fees and payments to non-executive directors
reflect the demands and responsibilities of their role. Non-executive directors' fees and payments are reviewed annually by
the Board. The Board may, from time to time, receive advice from independent remuneration consultants to ensure non-
executive directors' fees and payments are appropriate and in line with the market. The chairman's fees are determined
independently to the fees of other non-executive directors based on comparative roles in the external market. The
chairman is not present at any discussions relating to the determination of his own remuneration. Non-executive directors
do not receive share options or other incentives.
As prescribed by the Listing Rules of the ASX, the aggregate remuneration of non-executive directors is determined from
time to time by shareholders at general meeting. Non-executive directors’ fees (including statutory superannuation) are
determined within an aggregate directors’ fee pool limit. The pool currently stands at a maximum of $300,000 per annum in
total, which was approved by shareholders on 16 February 2018.
The annual base non-executive director fees payable by the Group are $45,000 to the Chairman and $40,000 to other non-
executive directors, including for any committee roles. These amounts comprise fees paid in cash and are inclusive of
statutory superannuation contributions.
Executive remuneration
The Group aims to reward executives based on their position and responsibility, with a level and mix of remuneration which
has both fixed and variable components.
The executive remuneration and reward framework has four components:
(cid:1)
(cid:1)
(cid:1)
(cid:1)
base pay and non-monetary benefits;
short-term performance incentives;
share-based payments; and
other remuneration such as superannuation and long service leave.
7
Microequities Asset Management Group Limited
Directors' report
30 June 2019
The combination of these comprises the executive's total remuneration.
Fixed remuneration, consisting of base salary, superannuation and non-monetary benefits, are reviewed annually by the
Board based on individual and business unit performance, the overall performance of the Group and comparable market
remunerations.
Executives may receive their fixed remuneration in the form of cash or other fringe benefits.
No short-term incentive (‘STI’) payments were made during the year.
The long-term incentives ('LTI') include long service leave and share-based payments. Shares, options or performance
rights are awarded to executives over a period of 3 to 4 years based on long-term incentive measures. These include
increase in shareholder value, increase in funds under management, performance of the funds and financial performance
of the business. The options, performance rights and loan shares vest between 3 and 4 years and are contingent upon
employment or service with the Group on the vesting date and the satisfaction of certain vesting conditions.
The Board reviewed the long-term equity-linked performance incentives specifically for executives during the financial year
ended 30 June 2019. Refer to 'share-based compensation' section below for further details of LTI awards issued by the
Group.
Group performance and link to remuneration
LTI comprising of share-based payments are directly linked to the performance of the Group. Performance rights, loan
shares and options have various vesting conditions including a continuous period of service with the Group and
performance of underlying Funds and the business.
Use of remuneration consultants
During the financial year ended 30 June 2019, the Group did not engage any remuneration consultants.
Voting and comments made at the Company's 2018 Annual General Meeting ('AGM')
At the 2018 AGM, shareholders voted to approve the adoption of the remuneration report for the year ended 30 June 2018.
The Company did not receive any specific feedback at the AGM regarding its remuneration practices.
Details of remuneration
Amounts of remuneration
Details of the remuneration of key management personnel of the Group are set out in the following tables.
The key management personnel of the Group consisted of the directors of Microequities Asset Management Group Limited
and the following person:
(cid:1)
Paul Kaplan - Chief Operating Officer
8
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Short-term benefits
Post-
employment
benefits
Long-term
benefits
Share-
based
payments
Cash salary
and fees
$
Cash
bonus
$
Non-
monetary
$
Super-
annuation
$
Long
service
leave
$
Equity-
settled
$
Total
$
41,096
36,530
485,559
132,479
306,759
1,002,423
-
-
-
-
-
-
-
-
-
-
-
-
3,904
3,470
-
-
-
-
45,000
40,000
20,049
13,014
17,986
3,806
73,796
5,663
597,390
154,962
20,049
60,486
6,139
27,931
427,530
506,989
760,477
1,597,829
Short-term benefits
Post-
employment
benefits
Long-term
benefits
Share-
based
payments
Cash salary
and fees
$
Cash
bonus
$
Non-
monetary
$
Super-
annuation
$
Long
service
leave
$
Equity-
settled
$
Total
$
6,849
19,818
464,404
141,583
-
-
-
-
281,007
913,661
90,000
90,000
-
-
-
-
-
-
651
1,883
-
-
-
-
7,500
21,701
20,049
13,014
9,046
2,602
73,796
15,103
567,295
172,302
20,049
55,646
-
11,648
169,012
257,911
560,068
1,328,866
2019
Non-Executive Directors:
Leslie Szekely - Chairman
Craig Shapiro
Executive Directors:
Carlos Gil
Samuel Gutman
Other Key Management
Personnel:
Paul Kaplan
2018
Non-Executive Directors:
Leslie Szekely - Chairman
Craig Shapiro
Executive Directors:
Carlos Gil
Samuel Gutman
Other Key Management
Personnel:
Paul Kaplan
Non-Executive Directors' salaries are 100% fixed. The fixed proportion and the proportion of remuneration linked to
performance of Executive Directors and KMP are as follows:
Name
Executive Directors:
Carlos Gil
Samuel Gutman
Other Key Management
Personnel:
Paul Kaplan
Fixed
remuneration
2019
2018
At risk - STI
2019
2018
At risk - LTI
2019
2018
88%
96%
87%
91%
44%
54%
-
-
-
-
-
12%
4%
13%
9%
16%
56%
30%
9
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Service agreements
The Group enters into employment agreements with its executives. The agreements are continuous, that is, not of a fixed
duration, and includes notice period ranging from four weeks to three months on the part of the employee and the Group.
The employment agreements contain substantially the same terms which include usual statutory entitlements, typical
confidentiality and intellectual property provisions intended to protect the Group’s intellectual property rights and other
proprietary information and non-compete clauses.
Share-based compensation
Issue of shares
There were no shares issued to directors and other key management personnel as part of compensation during the year
ended 30 June 2019.
Options
The terms and conditions of each grant of options over ordinary shares affecting remuneration of directors and other key
management personnel in this financial year or future reporting years are as follows:
Grant date and
expiry date
Particulars
09/11/2015 and
09/10/2020
Paul Kaplan: 2,713,022 options which vest on 36 months of
continuous service with the Group. The vesting of the options is
conditional on Paul being employed by the Group on the vesting
date. There are no performance conditions in relation to the
options. On 19 November 2018, all the options were exercised by
way of cashless exercise in terms of which shares to the value of
the surplus over the exercise price were issued.
Exercise price
Fair value
per option
at grant date
$0.267
$0.070
The number of options over ordinary shares granted to and vested by directors and other key management personnel as
part of compensation during the year ended 30 June 2019 are set out below:
Name
Paul Kaplan:
Number of
options
granted
during the
year
2019
Number of
options
granted
during the
year
2018
Number of
options
vested
during the
year
2019
Number of
options
vested
during the
year
2018
-
-
2,713,022
-
Loan Funded Share Plan ('LFSP')
The Group has an equity scheme pursuant to which certain KMP's may access a LFSP. On 26 November 2015, in
accordance with the terms of the plan Samuel Gutman was issued 580,232 shares. The acquisition of shares under this
LFSP is fully funded by the Company through the granting of a limited recourse loan. The LFSP shares are restricted until
the loan is repaid. Interest is charged on the outstanding amount of the loan at the Benchmark Interest Rate as defined in
section 109N(2) of the Income Tax Assessment Act 1936. The loan together with interest must be repaid in full on the date
that is two years after Listing. The issue of share with the limited recourse loan is deemed to be an option for accounting
purposes. Options issued to Samuel Gutman under LFSP have fully vested, the option holder will have unrestricted access
to the underlying shares upon settlement of the loan.
Performance rights
The terms and conditions of each grant of performance rights over ordinary shares affecting remuneration of directors and
other KMP in this financial year or future reporting years are as follows:
10
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Grant date
Particulars
28/02/2018
09/11/2018
Carlos Gil 1,905,516 rights: The Group has agreed to pay Carlos
Gil a bonus in February 2022 if certain performance hurdles
relating to the Funds are met and he is still employed by the
Group. The Group can elect to settle the bonus in cash or by way
of an issue of shares. The amount of the bonus will be calculated
in accordance with a formula based on the market price of the
shares at the time the bonus is payable multiplied by the vesting
percentage (which will range from 0% to 100% depending on the
number of Funds that meet the performance hurdle). Each Fund
has its own performance hurdles which are all 5% above the
compound annual return of the relevant benchmark. In calculating
the share-based payment expense for performance rights, the
Board has reviewed the historical performance of the funds which
have at least 2 years track record. Based on the review, the Board
has applied a 40% probability of meeting the performance
conditions.
Paul Kaplan 1,223,550 rights: The Group granted performance
rights to pay a bonus in November 2021 if certain performance
hurdles relating to the Group and service conditions of the
employee are met. The Group can elect to settle the bonus in cash
or by way of an issue of shares. The amount of the bonus will be
calculated in accordance with a formula based on the market price
of the shares at the time the bonus is payable multiplied by the
vesting percentage (which will range from 0% to 100% depending
on the achievement of the various performance hurdles). The
Board has applied a 22.25% probability of meeting the
performance conditions.
Expiry date
Fair value
per right
at grant date
28/02/2022
$0.581
28/02/2021
$0.430
Performance rights granted carry no dividend or voting rights.
The number of performance rights over ordinary shares granted to and vested in directors and other key management
personnel as part of compensation during the year ended 30 June 2019 are set out below:
Name
Carlos Gil
Paul Kaplan
Number of
rights
granted
during the
year
2019
Number of
rights
granted
during the
year
2018
Number of
rights
vested
during the
year
2019
Number of
rights
vested
during the
year
2018
-
1,223,550
1,905,516
-
-
-
-
-
Additional information
The earnings of the Group for the two years to 30 June 2019 are summarised below:
Sales revenue
Profit after income tax
2019
$
2018
$
7,855,401
2,532,958
10,965,756
5,214,479
11
Microequities Asset Management Group Limited
Directors' report
30 June 2019
The factors that are considered to affect total shareholders return ('TSR') are summarised below:
Share price at financial year end ($)
Total dividends declared (cents per share)
Basic earnings per share (cents per share)
Diluted earnings per share (cents per share)
Additional disclosures relating to KMP
2019
2018
0.26
2.00
1.94
1.94
0.71
2.00
4.00
3.90
Shareholding
The number of shares in the Company held during the financial year by each director and other members of KMP of the
Group, including their personally related parties, is set out below:
Ordinary shares
Leslie Szekely*
Craig Shapiro
Carlos Gil
Samuel Gutman**
Paul Kaplan
Balance at
the start of
the year
Received
as part of
remuneration
Additions
Disposals/
other
18,317,357
2,662,376
53,634,560
22,955,539
-
97,569,832
-
-
-
-
759,161
759,161
-
-
-
-
-
-
-
-
-
-
-
-
Balance at
the end of
the year
18,317,357
2,662,376
53,634,560
22,955,539
759,161
98,328,993
*
Leslie Szekely, the Chairman, holds 50% of the shares in Equity Venture Partners Pty Ltd ACN 600 735 626 ('EVP')
through Bellite Pty Ltd ACN 056 441 386, a company controlled by him. EVP (as trustee for the EVP Trust) is a limited
partner of Microequities Venture Capital Managing Partnership LP which acts as general partner of the Microequities
Venture Capital Fund LP.
** Samuel Gutman's shareholding above includes 580,232 shares issued under the LFSP.
Option holding
The number of options over ordinary shares in the Company held during the financial year by each director and other
members of KMP of the Group, including their personally related parties, is set out below:
Options over ordinary shares
Paul Kaplan
Balance at
the start of
the year
2,713,022
2,713,022
Granted
Exercised
Expired/
forfeited/
other
Balance at
the end of
the year
-
-
(2,713,022)
(2,713,022)
-
-
-
-
Performance rights holding
The number of performance rights over ordinary shares in the Company held during the financial year by each director and
other members of KMP of the Group, including their personally related parties, is set out below:
Performance rights over ordinary shares
Carlos Gil
Paul Kaplan
Balance at
the start of
the year
Granted
Vested
Expired/
forfeited/
other
Balance at
the end of
the year
1,905,516
-
1,905,516
-
1,223,550
1,223,550
-
-
-
-
-
-
1,905,516
1,223,550
3,129,066
Loans to key management personnel and their related parties
Loans attached to the LFSP total $93,762 (2018: $114,736) and are reported as a reduction in issued capital, due to the
operability of the LFSP being accounted for as share-based payments, similar in nature to options.
This concludes the remuneration report, which has been audited.
12
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Shares under option
There were no unissued ordinary shares of Microequities Asset Management Group Limited under option outstanding at
the date of this report.
Shares issued on the exercise of options
The following ordinary shares of Microequities Asset Management Group Limited were issued during the year ended 30
June 2019 and up to the date of this report on the exercise of options granted:
Date options granted
09/11/2015
Exercise
price
Number of
shares issued
$0.000
759,161
Shares under performance rights and loan funded share plan
Ordinary shares of Microequities Asset Management Group Limited under performance rights at the date of this report are
as follows:
Grant date
28/02/2018
28/02/2018
09/11/2018
Expiry date
28/02/2022
28/02/2022
09/11/2021
Exercise
price
Number
under rights
$0.000
$0.000
$0.000
1,905,516
1,270,344
1,223,550
4,399,410
No person entitled to exercise the performance rights had or has any right by virtue of the performance right to participate
in any share issue of the Company or of any other body corporate.
Shares issued on the exercise of performance rights
There were no ordinary shares of Microequities Asset Management Group Limited issued on the exercise of performance
rights during the year ended 30 June 2019 and up to the date of this report.
Indemnity and insurance of officers
The Company has indemnified the directors and executives of the Company for costs incurred, in their capacity as a
director or executive, for which they may be held personally liable, except where there is a lack of good faith.
During the financial year, the Company paid a premium in respect of a contract to insure the directors and executives of
the Company against a liability to the extent permitted by the Corporations Act 2001. The contract of insurance prohibits
disclosure of the nature of the liability and the amount of the premium.
Indemnity and insurance of auditor
The Company has not, during or since the end of the financial year, indemnified or agreed to indemnify the auditor of the
Company or any related entity against a liability incurred by the auditor.
During the financial year, the Company has not paid a premium in respect of a contract to insure the auditor of the
Company or any related entity.
Proceedings on behalf of the Company
No person has applied to the Court under section 237 of the Corporations Act 2001 for leave to bring proceedings on
behalf of the Company, or to intervene in any proceedings to which the Company is a party for the purpose of taking
responsibility on behalf of the Company for all or part of those proceedings.
13
Microequities Asset Management Group Limited
Directors' report
30 June 2019
Non-audit services
Details of the amounts paid or payable to the auditor for non-audit services provided during the financial year by the auditor
are outlined in note 19 to the financial statements.
The directors are satisfied that the provision of non-audit services during the financial year, by the auditor (or by another
person or firm on the auditor's behalf), is compatible with the general standard of independence for auditors imposed by
the Corporations Act 2001.
The directors are of the opinion that the services as disclosed in note 19 to the financial statements do not compromise the
external auditor's independence requirements of the Corporations Act 2001 for the following reasons:
(cid:1)
all non-audit services have been reviewed and approved to ensure that they do not impact the integrity and objectivity
of the auditor; and
none of the services undermine the general principles relating to auditor independence as set out in APES 110 Code
of Ethics for Professional Accountants issued by the Accounting Professional and Ethical Standards Board, including
reviewing or auditing the auditor's own work, acting in a management or decision-making capacity for the Company,
acting as advocate for the Company or jointly sharing economic risks and rewards.
(cid:1)
Officers of the Company who are former partners of BDO East Coast Partnership
There are no officers of the Company who are former partners of BDO East Coast Partnership.
Auditor's independence declaration
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is set out
immediately after this directors' report.
Auditor
BDO East Coast Partnership continues in office in accordance with section 327 of the Corporations Act 2001.
This report is made in accordance with a resolution of directors, pursuant to section 298(2)(a) of the Corporations Act
2001.
On behalf of the directors
___________________________
Leslie Szekely
Chairman
15 August 2019
___________________________
Carlos Gil
Chief Executive Officer
14
(cid:25)(cid:3)(cid:5)(cid:26)(cid:1)(cid:27)(cid:28)(cid:6)(cid:1)(cid:19)(cid:1)(cid:29)(cid:19)(cid:30)(cid:6)(cid:1)(cid:31)(cid:6)(cid:20)(cid:20)(cid:1)
(cid:9)!(cid:26)(cid:1)(cid:27)(cid:28)(cid:6)(cid:1)(cid:19)(cid:1)(cid:29)(cid:19)(cid:31)(cid:20)(cid:1)(cid:29)"(cid:19)(cid:6)(cid:1)
(cid:1)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:5)(cid:2)(cid:6)(cid:5)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)
(cid:10)
(cid:2)(cid:3)(cid:4)(cid:3)(cid:5)(cid:1)(cid:6)(cid:6)(cid:7)(cid:1)(cid:6)(cid:1)(cid:8)(cid:9)(cid:10)(cid:11)(cid:9)(cid:10)(cid:3)(cid:12)(cid:1)(cid:13)(cid:12)(cid:1)(cid:1)
(cid:13)(cid:14)(cid:15)(cid:16)(cid:3)(cid:14)(cid:1)(cid:17)(cid:13)(cid:18)(cid:1)(cid:19)(cid:20)(cid:20)(cid:20)(cid:1)
(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:1)
(cid:1)
(cid:1)(cid:1)
(cid:1)
(cid:10)
(cid:10)
(cid:11)(cid:12)(cid:13)(cid:14)(cid:15)(cid:16)(cid:15)(cid:17)(cid:18)(cid:19)(cid:20)(cid:10)(cid:19)(cid:21)(cid:10)(cid:18)(cid:20)(cid:11)(cid:12)(cid:22)(cid:12)(cid:20)(cid:11)(cid:12)(cid:20)(cid:13)(cid:12)(cid:10)(cid:23)(cid:24)(cid:10)(cid:15)(cid:16)(cid:17)(cid:25)(cid:26)(cid:16)(cid:10)(cid:27)(cid:18)(cid:14)(cid:20)(cid:12)(cid:16)(cid:10)(cid:17)(cid:19)(cid:10)(cid:17)(cid:25)(cid:12)(cid:10)(cid:11)(cid:18)(cid:16)(cid:12)(cid:13)(cid:17)(cid:19)(cid:16)(cid:28)(cid:10)(cid:19)(cid:21)(cid:10)(cid:27)(cid:18)(cid:13)(cid:16)(cid:19)(cid:12)(cid:29)(cid:26)(cid:18)(cid:17)(cid:18)(cid:12)(cid:28)(cid:10)(cid:15)(cid:28)(cid:28)(cid:12)(cid:17)(cid:10)
(cid:27)(cid:15)(cid:20)(cid:15)(cid:30)(cid:12)(cid:27)(cid:12)(cid:20)(cid:17)(cid:10)(cid:30)(cid:16)(cid:19)(cid:26)(cid:22)(cid:10)(cid:14)(cid:18)(cid:27)(cid:18)(cid:17)(cid:12)(cid:11)(cid:10)
(cid:1)
(cid:21)(cid:23)(cid:1)(cid:5)(cid:3)(cid:9)(cid:15)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)(cid:1)(0(cid:1)(cid:8)(cid:24)1(cid:10)((cid:3)8(cid:22)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:21)(cid:23)(cid:23)(cid:3)(cid:12)(cid:1)(cid:8)(cid:9)(cid:16)(cid:9)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)9(cid:10)((cid:22)+(cid:1)(cid:2)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)(cid:3)(cid:16)(cid:15)(cid:3)(cid:15)(cid:1),(cid:20)(cid:1):(cid:22)(cid:16)(cid:3)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:7)(cid:1)4(cid:1)
(cid:15)(cid:3)1(cid:5)(cid:9)(cid:10)(cid:3)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:7)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)/(cid:3)(cid:23)(cid:12)(cid:1)(0(cid:1).(cid:14)(cid:1)7(cid:16)(2(cid:5)(cid:3)(cid:15)(cid:11)(cid:3)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)/(cid:3)(cid:5)(cid:24)(cid:3)0(cid:7)(cid:1)(cid:12)*(cid:3)(cid:10)(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)/(cid:3)(cid:3)(cid:16)(cid:26)(cid:1)
(cid:6)3 (cid:17)((cid:1)1((cid:16)(cid:12)(cid:10)(cid:9)(cid:4)(cid:3)(cid:16)(cid:12)(cid:24)((cid:16)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)1(cid:3)(cid:1)(cid:10)(cid:3)8(cid:22)(cid:24)(cid:10)(cid:3).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)
(cid:10)(cid:3)(cid:5)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12);(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)
(cid:19)3 (cid:17)((cid:1)1((cid:16)(cid:12)(cid:10)(cid:9)(cid:4)(cid:3)(cid:16)(cid:12)(cid:24)((cid:16)(cid:23)(cid:1)(0(cid:1)(cid:9)(cid:16)(cid:14)(cid:1)(cid:9)++(cid:5)(cid:24)1(cid:9)/(cid:5)(cid:3)(cid:1)1((cid:15)(cid:3)(cid:1)(0(cid:1)+(cid:10)(0(cid:3)(cid:23)(cid:23)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)1((cid:16)(cid:15)(cid:22)1(cid:12)(cid:1)(cid:24)(cid:16)(cid:1)(cid:10)(cid:3)(cid:5)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)3(cid:1)
(cid:1)
(cid:25)*(cid:24)(cid:23)(cid:1)(cid:15)(cid:3)1(cid:5)(cid:9)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:24)(cid:23)(cid:1)(cid:24)(cid:16)(cid:1)(cid:10)(cid:3)(cid:23)+(cid:3)1(cid:12)(cid:1)(0(cid:1)(cid:8)(cid:24)1(cid:10)((cid:3)8(cid:22)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:21)(cid:23)(cid:23)(cid:3)(cid:12)(cid:1)(cid:8)(cid:9)(cid:16)(cid:9)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)9(cid:10)((cid:22)+(cid:1)(cid:2)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:3)(cid:16)(cid:12)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:24)(cid:12)(cid:1)
1((cid:16)(cid:12)(cid:10)((cid:5)(cid:5)(cid:3)(cid:15)(cid:1)(cid:15)(cid:22)(cid:10)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*(cid:3)(cid:1)+(cid:3)(cid:10)(cid:24)((cid:15)3(cid:1)
(cid:1)
(cid:1)
(cid:1)
(cid:21)(cid:10)(cid:12)*(cid:22)(cid:10)(cid:1)(cid:8)(cid:24)(cid:5)(cid:16)(cid:3)(cid:10)(cid:1)(cid:1)
)(cid:9)(cid:10)(cid:12)(cid:16)(cid:3)(cid:10)(cid:1)
(cid:10)
(cid:23)(cid:11)(cid:19)(cid:10)(cid:12)(cid:8)(cid:31) (cid:10)(cid:13)(cid:5)(cid:8)(cid:31) (cid:10)(cid:22)(cid:8)! "#!(cid:31)$%&(cid:1)
(cid:13)(cid:14)(cid:15)(cid:16)(cid:3)(cid:14)(cid:7)(cid:1)(cid:6)(cid:30)(cid:1)(cid:21)(cid:22)(cid:11)(cid:22)(cid:23)(cid:12)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:1)(cid:1)
(cid:1)
#$%(cid:1)&(cid:9)(cid:23)(cid:12)(cid:1)’((cid:9)(cid:23)(cid:12)(cid:1))(cid:9)(cid:10)(cid:12)(cid:16)(cid:3)(cid:10)(cid:23)*(cid:24)+(cid:1)(cid:1)(cid:21)#(cid:17)(cid:1)",(cid:1)(cid:19),(cid:28)(cid:1)(cid:29)"(cid:30)(cid:1)-(cid:19)(cid:28)(cid:1)(cid:24)(cid:23)(cid:1)(cid:9)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:1)(0(cid:1)(cid:9)(cid:1)(cid:16)(cid:9)(cid:12)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:9)(cid:23)(cid:23)(1(cid:24)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)(cid:12)(cid:1)(cid:3)(cid:16)(cid:12)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)2*(cid:24)1*(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:9)(cid:5)(cid:5)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:23)(cid:1)(0(cid:1)#$%(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:1)(cid:2)(cid:12)(cid:15)(cid:1)
(cid:1)
(cid:21)#(cid:17)(cid:1)--(cid:1)(cid:20)(cid:30)(cid:20)(cid:1)(cid:6)(cid:6)(cid:20)(cid:1)(cid:19)-(cid:30)(cid:7)(cid:1)(cid:9)(cid:16)(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)1(.+(cid:9)(cid:16)(cid:14)(cid:1)(cid:5)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:11)(cid:22)(cid:9)(cid:10)(cid:9)(cid:16)(cid:12)(cid:3)(cid:3)3(cid:1)#$%(cid:1)&(cid:9)(cid:23)(cid:12)(cid:1)’((cid:9)(cid:23)(cid:12)(cid:1))(cid:9)(cid:10)(cid:12)(cid:16)(cid:3)(cid:10)(cid:23)*(cid:24)+(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)#$%(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:1)(cid:2)(cid:12)(cid:15)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:23)(cid:1)(0(cid:1)#$%(cid:1)4(cid:16)(cid:12)(cid:3)(cid:10)(cid:16)(cid:9)(cid:12)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:2)(cid:12)(cid:15)(cid:7)(cid:1)
(cid:9)(cid:1)56(cid:1)1(.+(cid:9)(cid:16)(cid:14)(cid:1)(cid:5)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:11)(cid:22)(cid:9)(cid:10)(cid:9)(cid:16)(cid:12)(cid:3)(cid:3)(cid:7)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)0((cid:10).(cid:1)+(cid:9)(cid:10)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:24)(cid:16)(cid:12)(cid:3)(cid:10)(cid:16)(cid:9)(cid:12)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)#$%(cid:1)(cid:16)(cid:3)(cid:12)2((cid:10)7(cid:1)(0(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)(cid:12)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:1)0(cid:24)(cid:10).(cid:23)3(cid:1)(cid:2)(cid:24)(cid:9)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:14)(cid:1)(cid:5)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:9)(cid:1)(cid:23)1*(cid:3).(cid:3)(cid:1)(cid:9)++(cid:10)((cid:4)(cid:3)(cid:15)(cid:1)
(cid:22)(cid:16)(cid:15)(cid:3)(cid:10)(cid:1))(cid:10)(0(cid:3)(cid:23)(cid:23)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)(cid:2)(cid:3)(cid:11)(cid:24)(cid:23)(cid:5)(cid:9)(cid:12)(cid:24)((cid:16)(cid:7)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:12)*(cid:9)(cid:16)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)1(cid:12)(cid:23)(cid:1)((cid:10)(cid:1)(.(cid:24)(cid:23)(cid:23)(cid:24)((cid:16)(cid:23)(cid:1)(0(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:23)(cid:3)(cid:10)(cid:4)(cid:24)1(cid:3)(cid:23)(cid:1)(cid:5)(cid:24)1(cid:3)(cid:16)(cid:23)(cid:3)(cid:3)(cid:23)3(cid:1)
(cid:1)
15
Microequities Asset Management Group Limited
Consolidated statement of profit or loss and other comprehensive income
For the year ended 30 June 2019
Revenue from contracts with customers
Other income and gain/(loss) on investments
Interest revenue calculated using the effective interest method
Expenses
Employee benefits expenses
Legal and professional expenses
Advertising expenses
Occupancy expenses
Listing expenses
Other expenses
Profit before income tax expense
Income tax expense
Profit after income tax expense for the year
Other comprehensive income for the year, net of tax
Total comprehensive income for the year
Profit for the year is attributable to:
Non-controlling interest
Owners of Microequities Asset Management Group Limited
Total comprehensive income for the year is attributable to:
Non-controlling interest
Owners of Microequities Asset Management Group Limited
Consolidated
Note
2019
$
2018
$
5
6
7,746,101
10,806,986
(387,154)
109,300
254,252
158,770
(2,711,812)
(96,983)
(114,873)
(315,238)
-
(403,729)
(2,518,191)
(120,624)
(257,347)
(288,924)
(447,735)
(302,569)
3,825,612
7,284,618
8
(999,905)
(1,804,019)
2,825,707
5,480,599
-
-
2,825,707
5,480,599
292,749
2,532,958
266,120
5,214,479
2,825,707
5,480,599
292,749
2,532,958
266,120
5,214,479
2,825,707
5,480,599
Cents
Cents
Basic earnings per share
Diluted earnings per share
26
26
1.94
1.94
4.00
3.90
The above consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the
accompanying notes
16
Microequities Asset Management Group Limited
Consolidated statement of financial position
As at 30 June 2019
Assets
Current assets
Cash and cash equivalents
Trade and other receivables
Other
Total current assets
Non-current assets
Financial assets at fair value through profit or loss
Deferred tax
Total non-current assets
Total assets
Liabilities
Current liabilities
Trade and other payables
Income tax
Employee benefits
Total current liabilities
Non-current liabilities
Employee benefits
Total non-current liabilities
Total liabilities
Net assets
Equity
Issued capital
Reserves
Retained earnings
Equity attributable to the owners of Microequities Asset Management Group Limited
Non-controlling interest
14
15
Total equity
Consolidated
Note
2019
$
2018
$
9
10
11
12
8
13
8
4,680,498
673,955
114,968
5,469,421
6,562,576
784,866
82,182
7,429,624
3,907,025
216,804
4,123,829
2,876,277
92,730
2,969,007
9,593,250
10,398,631
409,518
333,330
229,282
972,130
634,886
766,409
205,274
1,606,569
22,676
22,676
11,312
11,312
994,806
1,617,881
8,598,444
8,780,750
2,645,634
320,960
5,631,840
8,598,434
10
2,706,045
327,597
5,747,098
8,780,740
10
8,598,444
8,780,750
The above consolidated statement of financial position should be read in conjunction with the accompanying notes
17
Microequities Asset Management Group Limited
Consolidated statement of changes in equity
For the year ended 30 June 2019
Consolidated
Balance at 1 July 2017
Profit after income tax expense for the year
Other comprehensive income for the year, net
of tax
Total comprehensive income for the year
Transactions with owners in their capacity as
owners:
Contributions of equity, net of transaction costs
(note 14)
Share-based payments (note 27)
Repayments under loan funded share plan
(note 14)
Distribution of profits to non-controlling interest
Dividends paid (note 16)
Issued
capital
$
2,655,669
-
-
-
1
-
Reserves
$
Retained
earnings
$
Non-
controlling
interest
$
Total equity
$
-
-
-
-
3,177,619
10
5,833,298
5,214,479
266,120
5,480,599
-
-
-
5,214,479
266,120
5,480,599
-
327,597
-
-
-
-
1
327,597
50,375
-
-
-
-
-
-
-
(2,645,000)
-
(266,120)
-
50,375
(266,120)
(2,645,000)
Balance at 30 June 2018
2,706,045
327,597
5,747,098
10
8,780,750
Consolidated
Issued
capital
$
Reserves
$
Retained
earnings
$
Non-
controlling
interest
$
Total equity
$
Balance at 1 July 2018
2,706,045
327,597
5,747,098
10
8,780,750
Profit after income tax expense for the year
Other comprehensive income for the year, net
of tax
Total comprehensive income for the year
Transactions with owners in their capacity as
owners:
Contributions of equity, net of transaction costs
(note 14)
Share-based payments (note 27)
Transfer on exercise of options
Repayments under loan funded share plan
(note 14)
Share buy-back
Distribution of profits to non-controlling interest
Dividends paid (note 16)
-
-
-
-
-
-
2,532,958
292,749
2,825,707
-
-
-
2,532,958
292,749
2,825,707
28,680
-
190,139
53,658
(332,888)
-
-
-
183,502
(190,139)
-
-
-
-
-
-
28,680
183,502
-
-
-
-
-
-
-
-
(2,648,216)
-
-
(292,749)
-
53,658
(332,888)
(292,749)
(2,648,216)
Balance at 30 June 2019
2,645,634
320,960
5,631,840
10
8,598,444
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes
18
Microequities Asset Management Group Limited
Consolidated statement of cash flows
For the year ended 30 June 2019
Cash flows from operating activities
Receipts from customers (inclusive of GST)
Payments to suppliers and employees (inclusive of GST)
Dividends and distributions received
Interest received
Income taxes paid
Net cash from operating activities
Cash flows from investing activities
Payments for investments
Proceeds from disposal of investments
Net cash from/(used in) investing activities
Cash flows from financing activities
Proceeds from issue of shares
Repayments under loan funded share plan
Payments for share buy-backs
Dividends paid
Distribution of profits to non-controlling entity
Net cash used in financing activities
Net increase/(decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the financial year
Consolidated
Note
2019
$
2018
$
8,689,808
(4,427,845)
14,962,395
(4,746,431)
4,261,963
18,277
114,935
(1,557,058)
10,215,964
41,966
151,981
(2,531,604)
25
2,838,117
7,878,307
14
14
(1,500,000)
-
(1,000,000)
1,129,875
(1,500,000)
129,875
-
53,658
(332,888)
(2,648,216)
(292,749)
1
50,375
-
(4,945,000)
(266,120)
(3,220,195)
(5,160,744)
(1,882,078)
6,562,576
2,847,438
3,715,138
Cash and cash equivalents at the end of the financial year
9
4,680,498
6,562,576
The above consolidated statement of cash flows should be read in conjunction with the accompanying notes
19
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 1. General information
The financial statements cover Microequities Asset Management Group Limited as a Group consisting of Microequities
Asset Management Group Limited and the entities it controlled at the end of, or during, the year. The financial statements
are presented in Australian dollars, which is Microequities Asset Management Group Limited's functional and presentation
currency.
Microequities Asset Management Group Limited is a listed public company limited by shares, incorporated and domiciled in
Australia. Its registered office and principal place of business is:
Suite 3105, Level 31 Governor Macquarie Tower
1 Farrer Place
Sydney NSW 2000
A description of the nature of the Group's operations and its principal activities are included in the directors' report, which is
not part of the financial statements.
The financial statements were authorised for issue, in accordance with a resolution of directors, on 15 August 2019. The
directors have the power to amend and reissue the financial statements.
Note 2. Significant accounting policies
The principal accounting policies adopted in the preparation of the financial statements are set out below. These policies
have been consistently applied to all the years presented, unless otherwise stated.
New or amended Accounting Standards and Interpretations adopted
The Group has adopted all of the new or amended Accounting Standards and Interpretations issued by the Australian
Accounting Standards Board ('AASB') that are mandatory for the current reporting period.
Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
The following Accounting Standards and Interpretations adopted during the year are most relevant to the Group:
AASB 9 Financial Instruments
The Group has adopted AASB 9 from 1 July 2018. The standard introduced new classification and measurement models
for financial assets. A financial asset shall be measured at amortised cost if it is held within a business model whose
objective is to hold assets in order to collect contractual cash flows which arise on specified dates and that are solely
principal and interest. A debt investment shall be measured at fair value through other comprehensive income if it is held
within a business model whose objective is to both hold assets in order to collect contractual cash flows which arise on
specified dates that are solely principal and interest as well as selling the asset on the basis of its fair value. All other
financial assets are classified and measured at fair value through profit or loss unless the entity makes an irrevocable
election on initial recognition to present gains and losses on equity instruments (that are not held-for-trading or contingent
consideration recognised in a business combination) in other comprehensive income ('OCI'). Despite these requirements, a
financial asset may be irrevocably designated as measured at fair value through profit or loss to reduce the effect of, or
eliminate, an accounting mismatch. New impairment requirements use an 'expected credit loss' ('ECL') model to recognise
an allowance. Impairment is measured using a 12-month ECL method unless the credit risk on a financial instrument has
increased significantly since initial recognition in which case the lifetime ECL method is adopted. For receivables, a
simplified approach to measuring expected credit losses using a lifetime expected loss allowance is available.
AASB 15 Revenue from Contracts with Customers
The Group has adopted AASB 15 from 1 July 2018. The standard provides a single comprehensive model for revenue
recognition. The core principle of the standard is that an entity shall recognise revenue to depict the transfer of promised
goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in
exchange for those goods or services. The standard introduced a new contract-based revenue recognition model with a
measurement approach that is based on an allocation of the transaction price. This is described further in the accounting
policies below. Credit risk is presented separately as an expense rather than adjusted against revenue. Contracts with
customers are presented in an entity's statement of financial position as a contract liability, a contract asset, or a
receivable, depending on the relationship between the entity's performance and the customer's payment. Customer
acquisition costs and costs to fulfil a contract can, subject to certain criteria, be capitalised as an asset and amortised over
the contract period.
20
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
Impact of adoption
The Group has adopted AASB 9 and AASB 15 for the financial year ended 30 June 2019. The Accounting Standards were
adopted using the transitional rules that allow for comparatives not to be restated. The adoption of AASB 9 and AASB 15
did not result in any change to the opening net assets or the opening retained earnings as at 1 July 2018.
The adoption of these Accounting Standards and Interpretations resulted in the following disclosure changes:
(cid:1)
interest revenue is now shown separately on the face of the statement of profit or loss and other comprehensive
income; and
additional disclosures relating to disaggregation of revenue which is included in note 5.
(cid:1)
Basis of preparation
These general purpose financial statements have been prepared in accordance with Australian Accounting Standards and
Interpretations issued by the Australian Accounting Standards Board ('AASB') and the Corporations Act 2001, as
appropriate for for-profit oriented entities. These financial statements also comply with International Financial Reporting
Standards as issued by the International Accounting Standards Board ('IASB').
Historical cost convention
The financial statements have been prepared under the historical cost convention, except for, financial assets at fair value
through profit or loss.
Critical accounting estimates
The preparation of the financial statements requires the use of certain critical accounting estimates. It also requires
management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a
higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial
statements, are disclosed in note 3.
Parent entity information
In accordance with the Corporations Act 2001, these financial statements present the results of the Group only.
Supplementary information about the parent entity is disclosed in note 28.
Principles of consolidation
The consolidated financial statements incorporate the assets and liabilities of all subsidiaries of Microequities Asset
Management Group Limited ('Company' or 'parent entity') as at 30 June 2019 and the results of all subsidiaries for the year
then ended. Microequities Asset Management Group Limited and its subsidiaries together are referred to in these financial
statements as the 'Group'.
Subsidiaries are all those entities over which the Group has control. The Group controls an entity when the Group is
exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns
through its power to direct the activities of the entity. Subsidiaries are fully consolidated from the date on which control is
transferred to the Group. They are de-consolidated from the date that control ceases.
Intercompany transactions, balances and unrealised gains on transactions between entities in the Group are eliminated.
Unrealised losses are also eliminated unless the transaction provides evidence of the impairment of the asset transferred.
Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted
by the Group.
The acquisition of subsidiaries is accounted for using the acquisition method of accounting. A change in ownership interest,
without the loss of control, is accounted for as an equity transaction, where the difference between the consideration
transferred and the book value of the share of the non-controlling interest acquired is recognised directly in equity
attributable to the parent.
Non-controlling interest in the results and equity of subsidiaries are shown separately in the statement of profit or loss and
other comprehensive income, statement of financial position and statement of changes in equity of the Group. Losses
incurred by the Group are attributed to the non-controlling interest in full, even if that results in a deficit balance.
21
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
Where the Group loses control over a subsidiary, it derecognises the assets including goodwill, liabilities and non-
controlling interest in the subsidiary together with any cumulative translation differences recognised in equity. The Group
recognises the fair value of the consideration received and the fair value of any investment retained together with any gain
or loss in profit or loss.
Operating segments
Operating segments are presented using the 'management approach', where the information presented is on the same
basis as the internal reports provided to the Chief Operating Decision Makers ('CODM'). The CODM is responsible for the
allocation of resources to operating segments and assessing their performance.
Revenue recognition
The Group recognises revenue as follows:
Revenue from contracts with customers
Revenue is recognised at an amount that reflects the consideration to which the Group is expected to be entitled in
exchange for transferring goods or services to a customer. For each contract with a customer, the Group: identifies the
contract with a customer; identifies the performance obligations in the contract; determines the transaction price which
takes into account estimates of variable consideration and the time value of money; allocates the transaction price to the
separate performance obligations on the basis of the relative stand-alone selling price of each distinct good or service to be
delivered; and recognises revenue when or as each performance obligation is satisfied in a manner that depicts the
transfer to the customer of the goods or services promised.
The measurement of variable consideration is subject to a constraining principle whereby revenue will only be recognised
to the extent that it is highly probable that a significant reversal in the amount of cumulative revenue recognised will not
occur. The measurement constraint continues until the uncertainty associated with the variable consideration is
subsequently resolved. Amounts received that are subject to the constraining principle are recognised as a refund liability.
Fees from management services are recognised over time when the services are provided.
The measurement of the management fee component of revenue is based on the portfolio managed, net of any fund
manager rebates.
The performance fee component of revenue is recognised at the time when the right to receive payment has been
established. Performance fees which are contingent upon performance to be determined at future dates have not been
recognised as revenue or as a receivable at the reporting date as they are not able to be estimated or measured reliably
and may change significantly.
Dividends and distributions
Dividends and distributions are recognised when received or when the right to receive payment is established.
Interest
Interest revenue is recognised as interest accrues using the effective interest method. This is a method of calculating the
amortised cost of a financial asset and allocating the interest income over the relevant period using the effective interest
rate, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset
to the net carrying amount of the financial asset.
Other revenue
Other revenue is recognised when it is received or when the right to receive payment is established.
Income tax
The income tax expense or benefit for the period is the tax payable on that period's taxable income based on the
applicable income tax rate for each jurisdiction, adjusted by the changes in deferred tax assets and liabilities attributable to
temporary differences, unused tax losses and the adjustment recognised for prior periods, where applicable.
22
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
Deferred tax assets and liabilities are recognised for temporary differences at the tax rates expected to be applied when
the assets are recovered or liabilities are settled, based on those tax rates that are enacted or substantively enacted,
except for:
(cid:1) When the deferred income tax asset or liability arises from the initial recognition of goodwill or an asset or liability in a
transaction that is not a business combination and that, at the time of the transaction, affects neither the accounting
nor taxable profits; or
(cid:1) When the taxable temporary difference is associated with interests in subsidiaries, associates or joint ventures, and
the timing of the reversal can be controlled and it is probable that the temporary difference will not reverse in the
foreseeable future.
Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that
future taxable amounts will be available to utilise those temporary differences and losses.
The carrying amount of recognised and unrecognised deferred tax assets are reviewed at each reporting date. Deferred
tax assets recognised are reduced to the extent that it is no longer probable that future taxable profits will be available for
the carrying amount to be recovered. Previously unrecognised deferred tax assets are recognised to the extent that it is
probable that there are future taxable profits available to recover the asset.
Deferred tax assets and liabilities are offset only where there is a legally enforceable right to offset current tax assets
against current tax liabilities and deferred tax assets against deferred tax liabilities; and they relate to the same taxable
authority on either the same taxable entity or different taxable entities which intend to settle simultaneously.
Microequities Asset Management Group Limited (the 'head entity') and its wholly-owned Australian subsidiaries have
formed an income tax consolidated group under the tax consolidation regime. The head entity and each subsidiary in the
tax consolidated group continue to account for their own current and deferred tax amounts. The tax consolidated group has
applied the 'separate taxpayer within group' approach in determining the appropriate amount of taxes to allocate to
members of the tax consolidated group.
In addition to its own current and deferred tax amounts, the head entity also recognises the current tax liabilities (or assets)
and the deferred tax assets arising from unused tax losses and unused tax credits assumed from each subsidiary in the tax
consolidated group.
Assets or liabilities arising under tax funding agreements with the tax consolidated entities are recognised as amounts
receivable from or payable to other entities in the tax consolidated group. The tax funding arrangement ensures that the
intercompany charge equals the current tax liability or benefit of each tax consolidated group member, resulting in neither a
contribution by the head entity to the subsidiaries nor a distribution by the subsidiaries to the head entity.
Current and non-current classification
Assets and liabilities are presented in the statement of financial position based on current and non-current classification.
An asset is classified as current when: it is either expected to be realised or intended to be sold or consumed in the
Group's normal operating cycle; it is held primarily for the purpose of trading; it is expected to be realised within 12 months
after the reporting period; or the asset is cash or cash equivalent unless restricted from being exchanged or used to settle
a liability for at least 12 months after the reporting period. All other assets are classified as non-current.
A liability is classified as current when: it is either expected to be settled in the Group's normal operating cycle; it is held
primarily for the purpose of trading; it is due to be settled within 12 months after the reporting period; or there is no
unconditional right to defer the settlement of the liability for at least 12 months after the reporting period. All other liabilities
are classified as non-current.
Deferred tax assets and liabilities are always classified as non-current.
Cash and cash equivalents
Cash and cash equivalents includes cash on hand, deposits held at call with financial institutions, other short-term, highly
liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and
which are subject to an insignificant risk of changes in value.
23
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
Trade and other receivables
Trade receivables are initially recognised at fair value and subsequently measured at amortised cost using the effective
interest method, less any allowance for expected credit losses. Trade receivables are generally due for settlement within 7
days.
The Group has applied the simplified approach to measuring expected credit losses, which uses a lifetime expected loss
allowance. To measure the expected credit losses, trade receivables have been grouped based on days overdue.
Other receivables are recognised at amortised cost, less any allowance for expected credit losses.
Investments and other financial assets
Investments and other financial assets are initially measured at fair value. Transaction costs are included as part of the
initial measurement, except for financial assets at fair value through profit or loss. Such assets are subsequently measured
at either amortised cost or fair value depending on their classification. Classification is determined based on both the
business model within which such assets are held and the contractual cash flow characteristics of the financial asset
unless, an accounting mismatch is being avoided.
Financial assets are derecognised when the rights to receive cash flows have expired or have been transferred and the
Group has transferred substantially all the risks and rewards of ownership. When there is no reasonable expectation of
recovering part or all of a financial asset, it's carrying value is written off.
Financial assets at fair value through profit or loss
Financial assets not measured at amortised cost or at fair value through other comprehensive income are classified as
financial assets at fair value through profit or loss. Typically, such financial assets will be either: (i) held for trading, where
they are acquired for the purpose of selling in the short-term with an intention of making a profit, or a derivative; or (ii)
designated as such upon initial recognition where permitted. Fair value movements are recognised in profit or loss.
Impairment of financial assets
The Group recognises a loss allowance for expected credit losses on financial assets which are either measured at
amortised cost or fair value through other comprehensive income. The measurement of the loss allowance depends upon
the Group's assessment at the end of each reporting period as to whether the financial instrument's credit risk has
increased significantly since initial recognition, based on reasonable and supportable information that is available, without
undue cost or effort to obtain.
Where there has not been a significant increase in exposure to credit risk since initial recognition, a 12-month expected
credit loss allowance is estimated. This represents a portion of the asset's lifetime expected credit losses that is attributable
to a default event that is possible within the next 12 months. Where a financial asset has become credit impaired or where
it is determined that credit risk has increased significantly, the loss allowance is based on the asset's lifetime expected
credit losses. The amount of expected credit loss recognised is measured on the basis of the probability weighted present
value of anticipated cash shortfalls over the life of the instrument discounted at the original effective interest rate.
Leases
The determination of whether an arrangement is or contains a lease is based on the substance of the arrangement and
requires an assessment of whether the fulfilment of the arrangement is dependent on the use of a specific asset or assets
and the arrangement conveys a right to use the asset.
A distinction is made between finance leases, which effectively transfer from the lessor to the lessee substantially all the
risks and benefits incidental to the ownership of leased assets, and operating leases, under which the lessor effectively
retains substantially all such risks and benefits.
Finance leases are capitalised. A lease asset and liability are established at the fair value of the leased assets, or if lower,
the present value of minimum lease payments. Lease payments are allocated between the principal component of the
lease liability and the finance costs, so as to achieve a constant rate of interest on the remaining balance of the liability.
Leased assets acquired under a finance lease are depreciated over the asset's useful life or over the shorter of the asset's
useful life and the lease term if there is no reasonable certainty that the Group will obtain ownership at the end of the lease
term.
24
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
Operating lease payments, net of any incentives received from the lessor, are charged to profit or loss on a straight-line
basis over the term of the lease.
Trade and other payables
These amounts represent liabilities for goods and services provided to the Group prior to the end of the financial year and
which are unpaid. Due to their short-term nature they are measured at amortised cost and are not discounted. The
amounts are unsecured and are usually paid within 30 days of recognition.
Employee benefits
Short-term employee benefits
Liabilities for wages and salaries, including non-monetary benefits, annual leave and long service leave expected to be
settled wholly within 12 months of the reporting date are measured at the amounts expected to be paid when the liabilities
are settled.
Long-term employee benefits
The liability for annual leave and long service leave not expected to be settled within 12 months of the reporting date are
measured at the present value of expected future payments to be made in respect of services provided by employees up to
the reporting date. Consideration is given to expected future wage and salary levels, experience of employee departures
and periods of service. Expected future payments are discounted using market yields at the reporting date on high quality
corporate bonds with terms to maturity and currency that match, as closely as possible, the estimated future cash outflows.
Defined contribution superannuation expense
Contributions to defined contribution superannuation plans are expensed in the period in which they are incurred.
Share-based payments
Equity-settled share-based compensation benefits are provided to employees.
Equity-settled transactions are awards of shares, or options over shares (including performance rights and loan funded
shares), that are provided to employees in exchange for the rendering of services.
The cost of equity-settled transactions are measured at fair value on grant date. Fair value is independently determined
using either the Binomial or Black-Scholes option pricing model that takes into account the exercise price, the term of the
option, the impact of dilution, the share price at grant date and expected price volatility of the underlying share, the
expected dividend yield and the risk free interest rate for the term of the option, together with non-vesting conditions that do
not determine whether the Group receives the services that entitle the employees to receive payment. No account is taken
of any other vesting conditions.
The cost of equity-settled transactions are recognised as an expense with a corresponding increase in equity over the
vesting period. The cumulative charge to profit or loss is calculated based on the grant date fair value of the award, the
best estimate of the number of awards that are likely to vest and the expired portion of the vesting period. The amount
recognised in profit or loss for the period is the cumulative amount calculated at each reporting date less amounts already
recognised in previous periods.
Market conditions are taken into consideration in determining fair value. Therefore, any awards subject to market
conditions are considered to vest irrespective of whether or not that market condition has been met, provided all other
conditions are satisfied.
If equity-settled awards are modified, as a minimum an expense is recognised as if the modification has not been made.
An additional expense is recognised, over the remaining vesting period, for any modification that increases the total fair
value of the share-based compensation benefit as at the date of modification.
If the non-vesting condition is within the control of the Group or employee, the failure to satisfy the condition is treated as a
cancellation. If the condition is not within the control of the Group or employee and is not satisfied during the vesting
period, any remaining expense for the award is recognised over the remaining vesting period, unless the award is forfeited.
25
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
If equity-settled awards are cancelled, they are treated as if they had vested on the date of cancellation, and any remaining
expense is recognised immediately. If a new replacement award is substituted for the cancelled award, the cancelled and
new award is treated as if they were a modification.
Fair value measurement
When an asset or liability, financial or non-financial, is measured at fair value for recognition or disclosure purposes, the
fair value is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date; and assumes that the transaction will take place either: in the
principal market; or in the absence of a principal market, in the most advantageous market.
Fair value is measured using the assumptions that market participants would use when pricing the asset or liability,
assuming they act in their economic best interests. For non-financial assets, the fair value measurement is based on its
highest and best use. Valuation techniques that are appropriate in the circumstances and for which sufficient data are
available to measure fair value, are used, maximising the use of relevant observable inputs and minimising the use of
unobservable inputs.
Assets and liabilities measured at fair value are classified into three levels, using a fair value hierarchy that reflects the
significance of the inputs used in making the measurements. Classifications are reviewed at each reporting date and
transfers between levels are determined based on a reassessment of the lowest level of input that is significant to the fair
value measurement.
For recurring and non-recurring fair value measurements, external valuers may be used when internal expertise is either
not available or when the valuation is deemed to be significant. External valuers are selected based on market knowledge
and reputation. Where there is a significant change in fair value of an asset or liability from one period to another, an
analysis is undertaken, which includes a verification of the major inputs applied in the latest valuation and a comparison,
where applicable, with external sources of data.
Issued capital
Ordinary shares are classified as equity.
Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax,
from the proceeds.
Dividends
Dividends are recognised when declared during the financial year and no longer at the discretion of the Company.
Earnings per share
Basic earnings per share
Basic earnings per share is calculated by dividing the profit attributable to the owners of Microequities Asset Management
Group Limited, excluding any costs of servicing equity other than ordinary shares, by the weighted average number of
ordinary shares outstanding during the financial year, adjusted for bonus elements in ordinary shares issued during the
financial year.
Diluted earnings per share
Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account
the after income tax effect of interest and other financing costs associated with dilutive potential ordinary shares and the
weighted average number of shares assumed to have been issued for no consideration in relation to dilutive potential
ordinary shares.
Goods and Services Tax ('GST') and other similar taxes
Revenues, expenses and assets are recognised net of the amount of associated GST, unless the GST incurred is not
recoverable from the tax authority. In this case it is recognised as part of the cost of the acquisition of the asset or as part
of the expense.
Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net amount of GST
recoverable from, or payable to, the tax authority is included in other receivables or other payables in the statement of
financial position.
26
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 2. Significant accounting policies (continued)
Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing
activities which are recoverable from, or payable to the tax authority, are presented as operating cash flows.
Commitments and contingencies are disclosed net of the amount of GST recoverable from, or payable to, the tax authority.
New Accounting Standards and Interpretations not yet mandatory or early adopted
Australian Accounting Standards and Interpretations that have recently been issued or amended but are not yet
mandatory, have not been early adopted by the Group for the annual reporting period ended 30 June 2019. The Group's
assessment of the impact of these new or amended Accounting Standards and Interpretations, most relevant to the Group,
are set out below.
AASB 16 Leases
This standard is applicable to annual reporting periods beginning on or after 1 January 2019. The standard replaces AASB
117 'Leases' and for lessees will eliminate the classifications of operating leases and finance leases. Subject to exceptions,
a 'right-of-use' asset will be capitalised in the statement of financial position, measured at the present value of the
unavoidable future lease payments to be made over the lease term. The exceptions relate to short-term leases of 12
months or less and leases of low-value assets (such as personal computers and small office furniture) where an
accounting policy choice exists whereby either a 'right-of-use' asset is recognised or lease payments are expensed to profit
or loss as incurred. A liability corresponding to the capitalised lease will also be recognised, adjusted for lease
prepayments, lease incentives received, initial direct costs incurred and an estimate of any future restoration, removal or
dismantling costs. Straight-line operating lease expense recognition will be replaced with a depreciation charge for the
leased asset (included in operating costs) and an interest expense on the recognised lease liability (included in finance
costs). In the earlier periods of the lease, the expense associated with the lease under AASB 16 will be higher when
compared to lease expense under AASB 117. However, EBITDA (Earnings Before Interest, Tax, Depreciation and
Amortisation) results will be improved as the operating expense is replaced by interest expense and depreciation in profit
or loss under AASB 16. For classification within the statement of cash flows, the lease payments will be separated into
both a principal (financing activities) and interest (either operating or financing activities) component. For lessor accounting,
the standard does not substantially change how a lessor accounts for leases. The impact of adoption of this standard as at
1 July 2019, using the modified retrospective approach, will result in the recognition of a right-of-use asset of $396,218 with
a corresponding increase in lease liability, in respect of the Group’s operating leases over premises. Refer to note 21 for
undiscounted commitments in relation to non-cancellable operating leases as at 30 June 2019.
New Conceptual Framework for Financial Reporting
A revised Conceptual Framework for Financial Reporting has been issued by the AASB and is applicable for annual
reporting periods beginning on or after 1 January 2020. This release impacts for-profit private sector entities that have
public accountability that are required by legislation to comply with Australian Accounting Standards and other for-profit
entities that voluntarily elect to apply the Conceptual Framework. Phase 2 of the framework is yet to be released which will
impact for-profit private sector entities. The application of new definition and recognition criteria as well as new guidance on
measurement will result in amendments to several accounting standards. The issue of AASB 2019-1 Amendments to
Australian Accounting Standards – References to the Conceptual Framework, also applicable from 1 January 2020,
includes such amendments. Where the Group has relied on the conceptual framework in determining its accounting
policies for transactions, events or conditions that are not otherwise dealt with under Australian Accounting Standards, the
Group may need to revisit such policies. The Group will apply the revised conceptual framework from 1 July 2020 and is
yet to assess its impact
Note 3. Critical accounting judgements, estimates and assumptions
The preparation of the financial statements requires management to make judgements, estimates and assumptions that
affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in
relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements, estimates
and assumptions on historical experience and on other various factors, including expectations of future events,
management believes to be reasonable under the circumstances. The resulting accounting judgements and estimates will
seldom equal the related actual results. The judgements, estimates and assumptions that have a significant risk of causing
a material adjustment to the carrying amounts of assets and liabilities (refer to the respective notes) within the next
financial year are discussed below.
27
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 3. Critical accounting judgements, estimates and assumptions (continued)
Share-based payment transactions
The Group measures the cost of equity-settled transactions with employees by reference to the fair value of the equity
instruments at the date at which they are granted. The fair value is determined by using either the Binomial or Black-
Scholes model taking into account the terms and conditions upon which the instruments were granted. The accounting
estimates and assumptions relating to equity-settled share-based payments would have no impact on the carrying amounts
of assets and liabilities within the next annual reporting period but may impact profit or loss and equity.
The Group can elect to settle performance rights in the form of a bonus in cash or by way of an issue of shares. The fair
value of such performance rights are accounted over the vesting period as an equity settled share-based payment based
on the current expectation of settlement.
Fair value measurement hierarchy
The Group is required to classify all assets and liabilities, measured at fair value, using a three level hierarchy, based on
the lowest level of input that is significant to the entire fair value measurement, being: Level 1: Quoted prices (unadjusted)
in active markets for identical assets or liabilities that the entity can access at the measurement date; Level 2: Inputs other
than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and Level
3: Unobservable inputs for the asset or liability. Considerable judgement is required to determine what is significant to fair
value and therefore which category the asset or liability is placed in can be subjective.
Note 4. Operating segments
The main business activities of the Group are the provision of funds management services. The Board of Directors are
identified as the Chief Operating Decision Makers ('CODM'), and they consider the performance of the main business
activities on an aggregated basis to determine the allocation of resources.
Other activities undertaken by the Group, including investing activities, are incidental to the main business activities.
Based on the internal reports that are used by the CODM the Group has one operating segment being the provision of
funds management services with the objective of offering investment funds to wholesale and sophisticated investors. There
is no aggregation of operating segments.
The operating segment information is the same information as provided throughout the financial statements and are
therefore not duplicated.
The information reported to the CODM is on a monthly basis.
Note 5. Revenue from contracts with customers
Management fees
Performance fees
Other revenue
Revenue from contracts with customers
Disaggregation of revenue
Consolidated
2019
$
2018
$
6,438,289
960,403
347,409
7,014,414
3,503,215
289,357
7,746,101
10,806,986
There is no disaggregation of revenue provided, as all revenue is generated in Australia and revenue is recognised over
time.
28
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 6. Other income and gain/(loss) on investments
Dividends and distributions
Realised gain on investments
Unrealised gain/(loss) on investments
Other income and gain/(loss) on investments
Note 7. Expenses
Profit before income tax includes the following specific expenses:
Rental expense relating to operating leases
Minimum lease payments
Superannuation expense
Defined contribution superannuation expense
Consolidated
2019
$
2018
$
121,051
-
(508,205)
55,423
55,848
142,981
(387,154)
254,252
Consolidated
2019
$
2018
$
315,238
288,924
145,028
144,384
29
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 8. Income tax
Income tax expense
Current tax
Deferred tax - origination and reversal of temporary differences
Aggregate income tax expense
Deferred tax included in income tax expense comprises:
Increase in deferred tax assets
Numerical reconciliation of income tax expense and tax at the statutory rate
Profit before income tax expense
Tax at the statutory tax rate of 27.5%
Tax effect amounts which are not deductible/(taxable) in calculating taxable income:
Share-based payments
Contributions to employee share scheme
Taxable distributions
Tax impact of franked dividends received
Non-taxable income attributable to non-controlling interest
Sundry items
Income tax expense
Deferred tax asset
Deferred tax asset comprises temporary differences attributable to:
Amounts recognised in profit or loss:
Employee benefits
Accrued expenses
Listing expenses
Unrealised loss/(gain) on investments
Deferred tax asset
Movements:
Opening balance
Credited to profit or loss
Closing balance
Provision for income tax
Provision for income tax
30
Consolidated
2019
$
2018
$
1,123,979
(124,074)
1,863,925
(59,906)
999,905
1,804,019
(124,074)
(59,906)
3,825,612
7,284,618
1,052,043
2,003,270
54,223
-
-
(25,855)
(80,506)
-
90,089
(264,000)
68,838
(21,132)
(73,183)
137
999,905
1,804,019
Consolidated
2019
$
2018
$
69,289
7,686
-
139,829
59,740
9,034
95,532
(71,576)
216,804
92,730
92,730
124,074
32,824
59,906
216,804
92,730
Consolidated
2019
$
2018
$
333,330
766,409
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 9. Current assets - cash and cash equivalents
Cash at bank and on hand
Cash on deposits
Note 10. Current assets - trade and other receivables
Trade receivables
Other receivable
Trust distribution receivable
Interest receivable
Consolidated
2019
$
2018
$
4,440,169
240,329
4,472,042
2,090,534
4,680,498
6,562,576
Consolidated
2019
$
2018
$
574,269
4,167
89,472
6,047
743,912
3,621
25,651
11,682
673,955
784,866
Allowance for expected credit losses
The Group has recognised a loss of $nil (2018: $nil) in profit or loss in respect of the expected credit losses for the year
ended 30 June 2019.
The ageing of the receivables and allowance for expected credit losses provided for above are as follows:
Consolidated
Not overdue
Note 11. Current assets - other
Prepayments
Other assets
Expected
credit loss
rate
2019
%
Carrying
amount
2019
$
Allowance
for expected
credit losses
2019
$
-
574,269
-
Consolidated
2019
$
2018
$
65,877
49,091
33,091
49,091
114,968
82,182
Consolidated
2019
$
2018
$
Note 12. Non-current assets - financial assets at fair value through profit or loss
Investment in unlisted Australian unit trusts - designated at fair value through profit or loss
3,907,025
2,876,277
Refer to note 18 for further information on fair value measurement.
31
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 13. Current liabilities - trade and other payables
Trade payables
Accruals and other payables
Refer to note 17 for further information on financial instruments.
Note 14. Equity - issued capital
Ordinary shares - fully paid
Less: Treasury shares
Movements in ordinary share capital
Consolidated
2019
$
2018
$
73,453
336,065
92,575
542,311
409,518
634,886
Consolidated
2019
Shares
2018
Shares
2019
$
2018
$
133,036,934 132,938,073
(2,637,776)
(2,637,776)
3,816,577
(1,170,943)
3,930,646
(1,224,601)
130,399,158 130,300,297
2,645,634
2,706,045
Details
Date
Shares
$
Balance
Share-split
Issue of shares under employee share trust plan
Issue of shares
Balance
Share buy-back
Shares issued on exercise of options
Issue of shares
Share buy-back
Share buy-back
Share buy-back
Transfer from share-based payment reserve on exercise of options
1 July 2017
16 February 2018
28 February 2018
24 April 2018
30 June 2018
9 October 2018
19 November 2018
19 November 2018
21 November 2018
22 February 2019
21 March 2019
401,426
131,266,302
1,270,344
1
132,938,073
(216,076)
759,161
50,760
(6,445)
(274,540)
(213,999)
-
2,970,645
-
960,000
1
3,930,646
(125,232)
-
28,680
(3,646)
(117,050)
(86,960)
190,139
Balance
30 June 2019
133,036,934
3,816,577
Movements in Treasury shares
Details
Date
Shares
$
Balance
Share-split
Issue of shares under employee share trust plan
Repayment of loan
Balance
Repayment of loan
Balance
1 July 2017
16 February 2018
28 February 2018
30 June 2018
(4,169)
(1,363,263)
(1,270,344)
-
(314,976)
-
(960,000)
50,375
(2,637,776)
-
(1,224,601)
53,658
30 June 2019
(2,637,776)
(1,170,943)
32
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 14. Equity - issued capital (continued)
Ordinary shares
Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the Company in
proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the
Company does not have a limited amount of authorised capital.
On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each
share shall have one vote.
Treasury shares
Treasury shares comprise of 1,367,432 shares issued under a Loan Funded Share Plan and 1,270,344 shares issued
under an Employee Share Trust Plan.
Loan Funded Share Plan ('LFSP')
The Company has an equity scheme pursuant to which certain employees may access a LFSP. The acquisition of shares
under this LFSP is fully funded by the Company through the granting of a limited recourse loan. The LFSP shares are
restricted until the loan is repaid. These shares are recorded as treasury shares representing a deduction against issued
capital. These have been accounted for as a share-based payment. Refer to note 27 for further details. When the loans are
settled, the treasury shares are reclassified as ordinary shares and the equity will increase by the amount of the loan
repaid.
Employee Share Trust Plan ('ESTP').
The Company has established the ESTP to deliver long-term incentives to eligible employees. The trustee of the Share
Trust is a wholly owned subsidiary of the Company. The acquisition of the shares under the ESTP is fully funded by the
Company. These shares are recorded as treasury shares representing a deduction against issued capital. The eligible
employees are issued with units in the Share Trust. Each unit in the Share Trust is converted to one share in the Company
upon satisfaction of the relevant vesting conditions. The issue of units in the Share Trust have been accounted for as a
share-based payment. Refer to note 27 for further details.
Share buy-back
During the financial year, the Company bought back 711,060 shares at a cost of $332,888. The buy-back program is
expected to expire on 12 September 2019.
Capital risk management
The Group's objectives when managing capital is to safeguard its ability to continue as a going concern, so that it can
provide returns for shareholders and benefits for other stakeholders and to maintain an optimum capital structure to reduce
the cost of capital.
Capital is regarded as total equity, as recognised in the statement of financial position, plus net debt. Net debt is calculated
as total borrowings less cash and cash equivalents.
In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders,
return capital to shareholders, issue new shares or sell assets to reduce debt.
The Group holds an Australian Financial Services License and is subject to regulatory financial requirements that include
maintaining a minimum level of net tangible assets. The directors believe the Group has adequate capital as at 30 June
2019 to maintain the Group's existing business activities and facilitate growth.
The capital risk management policy remains unchanged from the 30 June 2018 Annual Report.
Note 15. Equity - reserves
Share-based payments reserve
Consolidated
2019
$
2018
$
320,960
327,597
33
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 15. Equity - reserves (continued)
Share-based payments reserve
The reserve is used to recognise the value of equity benefits provided to employees and directors as part of their
remuneration, and other parties as part of their compensation for services.
Movements in reserves
Movements in each class of reserve during the current and previous financial year are set out below:
Consolidated
Balance at 1 July 2017
Share-based payments
Balance at 30 June 2018
Share-based payments
Transfer to issued capital on exercise of options
Balance at 30 June 2019
Note 16. Equity - dividends
Dividends
Dividends paid/payable during the financial year were as follows:
Share-based
payments
$
-
327,597
327,597
183,502
(190,139)
320,960
Consolidated
2019
$
2018
$
Final dividend for the year ended 30 June 2018 of 1 cent per ordinary share
1,315,706
-
Interim dividend for the year ended 30 June 2019 of 1 cent per ordinary share (2018: 2.009
cents)
1,332,510
2,645,000
2,648,216
2,645,000
On 15 August 2019, the Directors declared a fully franked final dividend for the year ended 30 June 2019 of 1 cent per
ordinary share, to be paid on 5 September 2019 to eligible shareholders on the register as at 21 August 2019. This
equates to a total estimated dividend of $1,330,369, based on the number of ordinary shares on issue as at 30 June 2019.
The financial effect of dividends declared after the reporting date are not reflected in the financial statements and will be
recognised in subsequent financial statements.
Franking credits
Franking credits available for subsequent financial years based on a tax rate of 27.5%
2,156,751
1,503,314
The above amounts represent the balance of the franking account as at the end of the financial year, adjusted for:
(cid:1)
(cid:1)
(cid:1)
franking credits that will arise from the payment of the amount of the provision for income tax at the reporting date
franking debits that will arise from the payment of dividends recognised as a liability at the reporting date
franking credits that will arise from the receipt of dividends recognised as receivables at the reporting date
Consolidated
2019
$
2018
$
34
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 17. Financial instruments
Financial risk management objectives
The Group’s activities expose it to a variety of financial risks: market risk, credit risk and liquidity risk. Given the long-term
nature of the investments, the Group’s overall risk management program focuses on the underlying value of the
investments rather than short-term fluctuations in market price. The Group regularly reviews the investment case and
performance of the investments as well as other different methods to measure different types of risk to which it is exposed,
including sensitivity analysis.
In particular, the Group manages the investments of certain funds where it is entitled to receive management fees and fees
contingent upon performance of the portfolio managed. These fees are exposed to significant risk associated with the
funds’ performance, including market risks and liquidity risk as detailed below.
Risk management is carried out by the investment management team in accordance with the investment mandate of each
fund.
Market risk
Foreign currency risk
Foreign exchange risk arises from recognised financial assets and financial liabilities denominated in a currency that is not
the entity’s functional currency. The Group is not exposed to any significant foreign currency risk.
Price risk
Price risk is the risk that the fair value of investments decreases as a result of changes in market prices, whether those
changes are caused by factors specific to the individual equity securities or managed investment funds or factors affecting
all financial instruments in the market. Price risk exposure arises from the Group's investment portfolio.
Price risk is managed by monitoring the underlying value of the investments in relation to the price of the investments and
also taking a long-term investment time frame into account.
The Group is exposed to direct equity price risk on its financial assets that are at fair value. The table below summarises
the impact of a 10% movement in the market value of these assets:
Consolidated - 2019
Investment in unlisted
Australian unit trusts
Consolidated - 2018
Investment in unlisted
Australian unit trusts
Average price increase
Effect on
profit before
tax
Effect on
equity
% change
Average price decrease
Effect on
profit before
tax
Effect on
equity
% change
10%
390,703
283,260
(10%)
(390,703)
(283,260)
Average price increase
Effect on
profit before
tax
Effect on
equity
% change
Average price decrease
Effect on
profit before
tax
Effect on
equity
% change
10%
287,628
208,530
(10%)
(287,628)
(208,530)
Interest rate risk
The Group’s exposure to interest rate risk is not significant and limited to interest on cash at bank.
Credit risk
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the
Group. The maximum exposure to credit risk at the reporting date to recognised financial assets is the carrying amount, net
of any provisions for impairment of those assets, as disclosed in the statement of financial position and notes to the
financial statements. The Group does not hold any collateral.
35
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 17. Financial instruments (continued)
The Group has adopted a lifetime expected loss allowance in estimating expected credit losses to trade receivables
through the use of a provisions matrix using fixed rates of credit loss provisioning. These provisions are considered
representative across all customers of the Group based on recent sales experience, historical collection rates and forward-
looking information that is available.
The Group has a credit risk exposure with the cash at bank, trade and distribution receivable from funds under
management. The funds under management as at 30 June 2019 owed the Group 96% (2018: 94%) of trade receivables
and accrued income. The balance was within its terms of trade and no impairment was made as at the reporting date.
These receivables represent management fees and performance fees that are accrued and paid monthly by the Funds.
Generally, trade receivables are written off when there is no reasonable expectation of recovery. Indicators of this include
the failure of a debtor to engage in a repayment plan, no active enforcement activity and a failure to make contractual
payments for a period greater than 1 year.
Liquidity risk
Vigilant liquidity risk management requires the Group to maintain sufficient liquid assets (mainly cash and cash
equivalents) to be able to pay debts as and when they become due and payable.
The Group manages liquidity risk by maintaining adequate cash reserves by monitoring actual and forecast cash flows and
matching the maturity profiles of financial assets and liabilities.
Remaining contractual maturities
The following tables detail the Group's remaining contractual maturity for its financial instrument liabilities. The tables have
been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the
financial liabilities are required to be paid. The tables include both interest and principal cash flows disclosed as remaining
contractual maturities and therefore these totals may differ from their carrying amount in the statement of financial position.
Consolidated - 2019
Non-derivatives
Non-interest bearing
Trade payables
Total non-derivatives
Consolidated - 2018
Non-derivatives
Non-interest bearing
Trade payables
Total non-derivatives
Weighted
average
interest rate 1 year or less
%
$
Between 1
and 2 years
$
Between 2
and 5 years Over 5 years
$
$
Remaining
contractual
maturities
$
-
73,453
73,453
-
-
-
-
-
-
73,453
73,453
Weighted
average
interest rate 1 year or less
%
$
Between 1
and 2 years
$
Between 2
and 5 years Over 5 years
$
$
Remaining
contractual
maturities
$
-
92,575
92,575
-
-
-
-
-
-
92,575
92,575
The cash flows in the maturity analysis above are not expected to occur significantly earlier than contractually disclosed
above.
36
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 18. Fair value measurement
Fair value hierarchy
The following tables detail the Group's assets and liabilities, measured or disclosed at fair value, using a three level
hierarchy, based on the lowest level of input that is significant to the entire fair value measurement, being:
Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the
measurement date
Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly
or indirectly
Level 3: Unobservable inputs for the asset or liability
Consolidated - 2019
Assets
Investment in unlisted Australian unit trusts
Total assets
Consolidated - 2018
Assets
Investment in unlisted Australian unit trusts
Total assets
Level 1
$
Level 2
$
Level 3
$
Total
$
Level 1
$
-
-
-
-
3,907,025
3,907,025
Level 2
$
Level 3
$
2,876,277
2,876,277
-
-
-
-
3,907,025
3,907,025
Total
$
2,876,277
2,876,277
There were no transfers between levels during the financial year.
The carrying amounts of trade and other receivables and trade and other payables approximate their fair values due to
their short-term nature.
Valuation techniques for fair value measurements categorised within level 2 and level 3
Investments in unlisted Australian unit trusts
The investments are recorded at fair value determined on the basis of the published unit prices of those unlisted managed
investment funds at the reporting date, adjusted where deemed appropriate, to reflect values based on recent actual
market transactions.
Note 19. Remuneration of auditors
During the financial year the following fees were paid or payable for services provided by BDO East Coast Partnership, the
auditor of the Company, and its network firms:
Consolidated
2019
$
2018
$
Audit services - BDO East Coast Partnership (2018: Prosperity Advisers Audit Services Pty
Ltd)
Audit or review of the financial statements
36,500
32,500
Other services - network firm BDO East Coast Partnership (2018: Prosperity Advisers Audit
Services Pty Ltd)
Tax compilation and related services
Other compliance services
5,000
-
5,000
6,400
1,200
7,600
Note 20. Contingent liabilities
The Group had no contingent liabilities as at 30 June 2019 and 30 June 2018.
37
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 21. Commitments
Lease commitments - operating
Committed at the reporting date but not recognised as liabilities, payable:
Within one year
One to five years
Consolidated
2019
$
2018
$
270,733
138,021
282,783
408,754
408,754
691,537
Operating lease commitments includes contracted amounts for office premises under non-cancellable operating leases
expiring within 1 to 2 years.
Note 22. Key management personnel disclosures
Compensation
The aggregate compensation made to directors and other members of key management personnel of the Group is set out
below:
Short-term employee benefits
Post-employment benefits
Long-term benefits
Share-based payments
Note 23. Related party transactions
Parent entity
Microequities Asset Management Group Limited is the parent entity.
Subsidiaries
Interests in subsidiaries are set out in note 24.
Consolidated
2019
$
2018
$
1,002,423
60,486
27,931
506,989
1,003,661
55,646
11,648
257,911
1,597,829
1,328,866
Key management personnel
Disclosures relating to key management personnel are set out in note 22 and the remuneration report included in the
directors' report.
Transactions with related parties
Management fees and performance fees disclosed in note 5 are from Funds for which the Group is a Trustee.
Receivable from and payable to related parties
Trade receivables disclosed in note 10 are predominantly from Funds for which the Group is a Trustee.
Loans to/from related parties
There were no loans to or from related parties at the current and previous reporting date.
Terms and conditions
All transactions were made on normal commercial terms and conditions and at market rates.
38
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 24. Interests in subsidiaries
The consolidated financial statements incorporate the assets, liabilities and results of the following subsidiaries in
accordance with the accounting policy described in note 2:
Name
Principal place of business /
Country of incorporation
Microequities Asset Management Pty Ltd
Microequities Venture Capital Pty Ltd
Microequities Venture Capital Fund Managing
Partnership LP*
Australia
Australia
Australia
Ownership interest
2018
2019
%
%
100%
100%
50%
100%
100%
50%
*
Leslie Szekely, the Chairman, holds 50% of the shares in Equity Venture Partners Pty Ltd ACN 600 735 626 ('EVP')
through Bellite Pty Ltd ACN 056 441 386, a company controlled by him. EVP (as trustee for the EVP Trust) is a limited
partner of Microequities Venture Capital Managing Partnership LP which acts as general partner of the Microequities
Venture Capital Fund LP.
Note 25. Cash flow information
Reconciliation of profit after income tax to net cash from operating activities
Profit after income tax expense for the year
Adjustments for:
Net fair value loss/(gain) on other financial assets
Share-based payments
Dividend income- non-cash
Share issued under employee share plan
Change in operating assets and liabilities:
Decrease in trade and other receivables
Increase in deferred tax assets
Decrease/(increase) in prepayments
Increase in other assets
Decrease in trade and other payables
Decrease in provision for income tax
Increase in employee benefits
Net cash from operating activities
Non-cash investing and financing activities
Shares issued under employee share plan
Additions to investment by reinvestment of dividends
39
Consolidated
2019
$
2018
$
2,825,707
5,480,599
508,205
183,502
(38,953)
28,680
(182,106)
327,597
(30,180)
-
110,911
(124,074)
(32,786)
-
(225,369)
(433,079)
35,373
3,067,921
(59,906)
20,510
(49,091)
(35,563)
(667,679)
6,205
2,838,117
7,878,307
Consolidated
2019
$
2018
$
28,680
38,953
-
30,180
67,633
30,180
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 26. Earnings per share
Profit after income tax
Non-controlling interest
Consolidated
2019
$
2018
$
2,825,707
(292,749)
5,480,599
(266,120)
Profit after income tax attributable to the owners of Microequities Asset Management Group
Limited
2,532,958
5,214,479
Weighted average number of ordinary shares used in calculating basic earnings per share
Adjustments for calculation of diluted earnings per share:
Options over ordinary shares
Performance rights over ordinary shares
Number
Number
130,477,940 130,300,296
-
-
2,513,759
794,037
Weighted average number of ordinary shares used in calculating diluted earnings per share
130,477,940 133,608,092
Basic earnings per share
Diluted earnings per share
Cents
Cents
1.94
1.94
4.00
3.90
The weighted average number of ordinary shares for year ended 30 June 2019 does not include 2,637,776 treasury shares
(2018: 2,637,776).
Note 27. Share-based payments
The share-based payment expense for the year was $563,870 (2018: $327,597), including cash settled share-based
payment expense of $380,368.
Options
On 9 November 2015, the Group issued 2,713,022 options for $nil. Each option is exercisable for one share in the
Company. The options vest on the earlier of the sale of 100% of the Company or its business or 36 months from the date
of issue (being 9 November 2018). The exercise price for the options is $0.267 per share, being the market value of a
share at the time of issue of the options. On 19 November 2018, all the options were exercised by way of cashless
exercise in terms of which shares to the value of the surplus over the exercise price were issued.
Loan Funded Share Plan ('LFSP')
As detailed in note 14, the Group has an equity scheme pursuant to which certain employees may access a LFSP. On 26
November 2015, the Group granted limited recourse loans to certain employees to enable them to subscribe 1,367,432
shares in the Company. The LFSP shares are restricted until the loan is repaid. These shares are recorded as treasury
shares representing a deduction against issued capital. These have been accounted for as a share-based payment.
Set out below are summaries of options and loan funded shares granted under the plan:
2019
Grant date
Expiry date
Exercise
price
09/11/2015
26/11/2015
09/10/2020
26/11/2022
$0.267
$0.267
Balance at
the start of
the year
2,713,022
1,367,432
4,080,454
Granted
Exercised
Expired/
forfeited/
other
Balance at
the end of
the year
-
-
-
(2,713,022)
-
(2,713,022)
-
-
-
-
1,367,432
1,367,432
Weighted average exercise price
$0.267
$0.000
$0.267
$0.000
$0.267
40
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 27. Share-based payments (continued)
2018
Grant date
Expiry date
Exercise
price
09/11/2015
26/11/2015
09/10/2020
26/11/2022
$0.267
$0.267
Balance at
the start of
the year
2,713,022
1,367,432
4,080,454
Granted
Exercised
Expired/
forfeited/
other
Balance at
the end of
the year
-
-
-
-
-
-
-
-
-
2,713,022
1,367,432
4,080,454
Weighted average exercise price
$0.267
$0.000
$0.000
$0.000
$0.267
The weighted average share price during the financial year was $0.455 (2018: $0.749).
The weighted average remaining contractual life of options outstanding at the end of the financial year was nil years (2018:
0.33 years).
Whilst 1,367,432 shares under LFSP have fully vested, the holder does not have unrestricted access to the underlying
shares until settlement of the loan.
Performance rights
On 28 February 2018, the Group granted 1,905,516 performance rights to pay a bonus in February 2022 if certain
performance hurdles relating to the Funds and service conditions of the employee are met. The Group can elect to settle
the bonus in cash or by way of an issue of shares. The amount of the bonus will be calculated in accordance with a formula
based on the market price of the shares at the time the bonus is payable multiplied by the vesting percentage (which will
range from 0% to 100% depending on the number of Funds that meet the performance hurdle). Each Fund has its own
performance hurdles which are all 5% above the compound annual return of the relevant benchmark.
On 9 November 2018, the Group granted 1,223,550 performance rights to pay a bonus in November 2021 if certain
performance hurdles relating to the Group and service conditions of the employee are met. The Group can elect to settle
the bonus in cash or by way of an issue of shares. The amount of the bonus will be calculated in accordance with a formula
based on the market price of the shares at the time the bonus is payable multiplied by the vesting percentage (which will
range from 0% to 100% depending on the achievement of the various performance hurdles).
Units under the Employee Share Trust Plan ('ESTP')
On 28 February 2018, the Group granted 1,270,344 share units (unvested) under the ESTP. The units vest if certain
performance hurdles relating to the Funds and service conditions of the employees are met. The number of shares that will
vest will be calculated based on the vesting percentage (which will range from 0% to 100% depending on the number of
Funds that meet the performance hurdle). Each Fund has its own performance hurdles which are all 5% above the
compound annual return of the relevant benchmark.
Set out below are summaries of performance rights and share units granted under the plan:
2019
Grant date
Expiry date
28/02/2018
28/02/2018
09/11/2018
28/02/2022
28/02/2022
09/11/2021
Exercise
price
Balance at
the start of
the year
Granted
Exercised
Expired/
forfeited/
other
Balance at
the end of
the year
$0.000
$0.000
$0.000
1,905,516
1,270,344
-
3,175,860
-
-
1,223,550
1,223,550
-
-
-
-
-
-
-
-
1,905,516
1,270,344
1,223,550
4,399,410
41
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 27. Share-based payments (continued)
2018
Grant date
Expiry date
Exercise
price
Balance at
the start of
the year
Granted
Exercised
Expired/
forfeited/
other
Balance at
the end of
the year
28/02/2018
28/02/2018
28/02/2022
28/02/2022
$0.000
$0.000
-
-
-
1,905,516
1,270,344
3,175,860
-
-
-
-
-
-
1,905,516
1,270,344
3,175,860
The weighted average remaining contractual life of performance rights outstanding at the end of the financial year was 2.58
years (2018: 3.67 years).
For the performance rights and share units under ESTP granted during the current financial year, the valuation model
inputs used in the Black-Scholes option pricing model to determine the fair value at the grant date, are as follows:
Grant date
Expiry date
Share price
at grant date
Exercise
price
Expected
volatility
Dividend
yield
Risk-free
interest rate
Fair value
at grant date
09/11/2018
09/11/2021
$0.500
$0.000
56.80%
5.00%
3.25%
$0.430
Note 28. Parent entity information
Set out below is the supplementary information about the parent entity.
Statement of profit or loss and other comprehensive income
Profit after income tax
Total comprehensive income
Statement of financial position
Total current assets
Total assets
Total current liabilities
Total liabilities
Equity
Issued capital
Retained earnings/(accumulated losses)
Total equity
42
Parent
2019
$
2018
$
5,368,850
153,067
5,368,850
153,067
Parent
2019
$
2018
$
2,156,509
4,509,547
6,131,824
7,314,358
11,334
3,854,091
11,334
3,854,091
3,605,634
2,514,856
3,666,045
(205,778)
6,120,490
3,460,267
Microequities Asset Management Group Limited
Notes to the consolidated financial statements
30 June 2019
Note 28. Parent entity information (continued)
Issued capital
Issued capital disclosed above includes $960,000 (2018: $960,000) issue of shares under employee share trust plan that
was funded by another Group entity.
Guarantees entered into by the parent entity in relation to the debts of its subsidiaries
The parent entity had no guarantees in relation to the debts of its subsidiaries as at 30 June 2019 and 30 June 2018.
Contingent liabilities
The parent entity had no contingent liabilities as at 30 June 2019 and 30 June 2018.
Capital commitments - Property, plant and equipment
The parent entity had no capital commitments for property, plant and equipment as at 30 June 2019 and 30 June 2018.
Significant accounting policies
The accounting policies of the parent entity are consistent with those of the Group, as disclosed in note 2, except for the
following:
(cid:1)
(cid:1)
Investments in subsidiaries are accounted for at cost, less any impairment, in the parent entity.
Dividends received from subsidiaries are recognised as other income by the parent entity and its receipt may be an
indicator of an impairment of the investment.
Note 29. Events after the reporting period
Apart from the dividend declared as disclosed in note 16, no other matter or circumstance has arisen since 30 June 2019
that has significantly affected, or may significantly affect the Group's operations, the results of those operations, or the
Group's state of affairs in future financial years.
43
Microequities Asset Management Group Limited
Directors' declaration
30 June 2019
In the directors' opinion:
(cid:1)
(cid:1)
(cid:1)
(cid:1)
the attached financial statements and notes comply with the Corporations Act 2001, the Accounting Standards, the
Corporations Regulations 2001 and other mandatory professional reporting requirements;
the attached financial statements and notes comply with International Financial Reporting Standards as issued by the
International Accounting Standards Board as described in note 2 to the financial statements;
the attached financial statements and notes give a true and fair view of the Group's financial position as at 30 June
2019 and of its performance for the financial year ended on that date; and
there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due
and payable.
The directors have been given the declarations required by section 295A of the Corporations Act 2001.
Signed in accordance with a resolution of directors made pursuant to section 295(5)(a) of the Corporations Act 2001.
On behalf of the directors
___________________________
Leslie Szekely
Chairman
15 August 2019
___________________________
Carlos Gil
Chief Executive Officer
44
(cid:25)(cid:3)(cid:5)(cid:26)(cid:1)(cid:27)(cid:28)(cid:6)(cid:1)(cid:19)(cid:1)(cid:29)(cid:19)(cid:30)(cid:6)(cid:1)(cid:31)(cid:6)(cid:20)(cid:20)(cid:1)
(cid:9)!(cid:26)(cid:1)(cid:27)(cid:28)(cid:6)(cid:1)(cid:19)(cid:1)(cid:29)(cid:19)(cid:31)(cid:20)(cid:1)(cid:29)"(cid:19)(cid:6)(cid:1)
(cid:1)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:5)(cid:2)(cid:6)(cid:5)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)
(cid:10)
(cid:2)(cid:3)(cid:4)(cid:3)(cid:5)(cid:1)(cid:6)(cid:6)(cid:7)(cid:1)(cid:6)(cid:1)(cid:8)(cid:9)(cid:10)(cid:11)(cid:9)(cid:10)(cid:3)(cid:12)(cid:1)(cid:13)(cid:12)(cid:1)(cid:1)
(cid:13)(cid:14)(cid:15)(cid:16)(cid:3)(cid:14)(cid:1)(cid:17)(cid:13)(cid:18)(cid:1)(cid:19)(cid:20)(cid:20)(cid:20)(cid:1)
(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:1)
(cid:1)
(cid:1)
(cid:10)
(cid:11)(cid:12)(cid:13)(cid:14)(cid:15)(cid:14)(cid:12)(cid:13)(cid:14)(cid:12)(cid:16)(cid:10)(cid:17)(cid:18)(cid:13)(cid:11)(cid:16)(cid:19)(cid:20)(cid:21)(cid:22)(cid:10)(cid:20)(cid:14)(cid:15)(cid:19)(cid:20)(cid:16)(cid:10)
(cid:1)
(cid:25)((cid:1)(cid:12)*(cid:3)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:23)(cid:1)(0(cid:1)(cid:8)(cid:24)1(cid:10)((cid:3)8(cid:22)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:21)(cid:23)(cid:23)(cid:3)(cid:12)(cid:1)(cid:8)(cid:9)(cid:16)(cid:9)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)9(cid:10)((cid:22)+(cid:1)(cid:2)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)
(cid:1)
(cid:1)
(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)(cid:5)(cid:27)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:17)(cid:9)(cid:4)(cid:29)(cid:26)(cid:10)(cid:5)(cid:30)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:31)(cid:29)(cid:27)(cid:8)(cid:27)(cid:6)(cid:29)(cid:8) (cid:10)(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)
(cid:19)(cid:24)(cid:29)(cid:27)(cid:29)(cid:5)(cid:27)(cid:10)(cid:10)
(cid:18)(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(0(cid:1)(cid:8)(cid:24)1(cid:10)((cid:3)8(cid:22)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:21)(cid:23)(cid:23)(cid:3)(cid:12)(cid:1)(cid:8)(cid:9)(cid:16)(cid:9)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)9(cid:10)((cid:22)+(cid:1)(cid:2)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1):(cid:12)*(cid:3)(cid:1)’(.+(cid:9)(cid:16)(cid:14);(cid:1)
(cid:9)(cid:16)(cid:15)(cid:1)(cid:24)(cid:12)(cid:23)(cid:1)(cid:23)(cid:22)/(cid:23)(cid:24)(cid:15)(cid:24)(cid:9)(cid:10)(cid:24)(cid:3)(cid:23)(cid:1):(cid:12)*(cid:3)(cid:1)9(cid:10)((cid:22)+;(cid:7)(cid:1)2*(cid:24)1*(cid:1)1(.+(cid:10)(cid:24)(cid:23)(cid:3)(cid:23)(cid:1)(cid:12)*(cid:3)(cid:1)1((cid:16)(cid:23)((cid:5)(cid:24)(cid:15)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)+((cid:23)(cid:24)(cid:12)(cid:24)((cid:16)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)(cid:12)(cid:1)
,(cid:20)(cid:1)<(cid:22)(cid:16)(cid:3)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:7)(cid:1)(cid:12)*(cid:3)(cid:1)1((cid:16)(cid:23)((cid:5)(cid:24)(cid:15)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)+(cid:10)(0(cid:24)(cid:12)(cid:1)((cid:10)(cid:1)(cid:5)((cid:23)(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)1(.+(cid:10)(cid:3)*(cid:3)(cid:16)(cid:23)(cid:24)(cid:4)(cid:3)(cid:1)(cid:24)(cid:16)1(.(cid:3)(cid:7)(cid:1)(cid:12)*(cid:3)(cid:1)
1((cid:16)(cid:23)((cid:5)(cid:24)(cid:15)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)1*(cid:9)(cid:16)(cid:11)(cid:3)(cid:23)(cid:1)(cid:24)(cid:16)(cid:1)(cid:3)8(cid:22)(cid:24)(cid:12)(cid:14)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)1((cid:16)(cid:23)((cid:5)(cid:24)(cid:15)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)1(cid:9)(cid:23)*(cid:1)0(cid:5)(2(cid:23)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)
(cid:12)*(cid:3)(cid:16)(cid:1)(cid:3)(cid:16)(cid:15)(cid:3)(cid:15)(cid:7)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:16)((cid:12)(cid:3)(cid:23)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:7)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:24)(cid:16)(cid:11)(cid:1)(cid:9)(cid:1)(cid:23)(cid:22)..(cid:9)(cid:10)(cid:14)(cid:1)(0(cid:1)(cid:23)(cid:24)(cid:11)(cid:16)(cid:24)0(cid:24)1(cid:9)(cid:16)(cid:12)(cid:1)(cid:9)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)+((cid:5)(cid:24)1(cid:24)(cid:3)(cid:23)(cid:1)
(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)=(cid:1)(cid:15)(cid:3)1(cid:5)(cid:9)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)3(cid:1)
4(cid:16)(cid:1)((cid:22)(cid:10)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)11(.+(cid:9)(cid:16)(cid:14)(cid:24)(cid:16)(cid:11)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)9(cid:10)((cid:22)+(cid:7)(cid:1)(cid:24)(cid:23)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)
(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)(cid:7)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:24)(cid:16)(cid:11)(cid:26)(cid:1)(cid:1)
:(cid:24);
9(cid:24)(cid:4)(cid:24)(cid:16)(cid:11)(cid:1)(cid:9)(cid:1)(cid:12)(cid:10)(cid:22)(cid:3)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)0(cid:9)(cid:24)(cid:10)(cid:1)(cid:4)(cid:24)(cid:3)2(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)9(cid:10)((cid:22)+=(cid:23)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)+((cid:23)(cid:24)(cid:12)(cid:24)((cid:16)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)(cid:12)(cid:1),(cid:20)(cid:1)<(cid:22)(cid:16)(cid:3)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(0(cid:1)(cid:24)(cid:12)(cid:23)(cid:1)
0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)+(cid:3)(cid:10)0((cid:10).(cid:9)(cid:16)1(cid:3)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)(cid:3)(cid:16)(cid:15)(cid:3)(cid:15)(cid:1)((cid:16)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:15)(cid:9)(cid:12)(cid:3)>(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:1)
:(cid:24)(cid:24);
’(.+(cid:5)(cid:14)(cid:24)(cid:16)(cid:11)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)(cid:21)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:16)(cid:17)(cid:18)(cid:19)(cid:20)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)3(cid:1)(cid:1)
!(cid:8)"(cid:29)"(cid:10)(cid:30)(cid:5)(cid:25)(cid:10)(cid:5)(cid:24)(cid:29)(cid:27)(cid:29)(cid:5)(cid:27)(cid:10)(cid:10)
(cid:18)(cid:3)(cid:1)1((cid:16)(cid:15)(cid:22)1(cid:12)(cid:3)(cid:15)(cid:1)((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)(cid:21)(cid:22)(cid:15)(cid:24)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)3(cid:1)(cid:1)%(cid:22)(cid:10)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:22)(cid:16)(cid:15)(cid:3)(cid:10)(cid:1)
(cid:12)*((cid:23)(cid:3)(cid:1)(cid:23)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)0(cid:22)(cid:10)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:15)(cid:3)(cid:23)1(cid:10)(cid:24)/(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:11)(cid:19)(cid:21)(cid:7)(cid:6)(cid:2)(cid:3)(cid:22)(cid:9)(cid:10)(cid:3)(cid:17)(cid:9)(cid:4)(cid:2)(cid:8)(cid:9)(cid:7)(cid:23)(cid:7)(cid:20)(cid:7)(cid:6)(cid:7)(cid:17)(cid:9)(cid:10)(cid:24)(cid:2)(cid:3)(cid:10)(cid:6)(cid:25)(cid:17)(cid:10)(cid:5)(cid:19)(cid:21)(cid:7)(cid:6)(cid:10)(cid:2)(cid:24)(cid:10)(cid:6)(cid:25)(cid:17)(cid:10)(cid:26)(cid:7)(cid:8)(cid:5)(cid:8)(cid:12)(cid:7)(cid:5)(cid:20)(cid:10)
(cid:16)(cid:17)(cid:4)(cid:2)(cid:3)(cid:6)(cid:1)(cid:23)(cid:3)1(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)((cid:22)(cid:10)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)3(cid:1)(cid:1)(cid:18)(cid:3)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)9(cid:10)((cid:22)+(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)
(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)(cid:10)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:3)(cid:12)*(cid:24)1(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)8(cid:22)(cid:24)(cid:10)(cid:3).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:21)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1))(cid:10)(0(cid:3)(cid:23)(cid:23)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)&(cid:12)*(cid:24)1(cid:9)(cid:5)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)#((cid:9)(cid:10)(cid:15)=(cid:23)(cid:1)
(cid:21))&(cid:13)(cid:1)(cid:6)(cid:6)(cid:20)(cid:1)(cid:1)(cid:2)(cid:21)(cid:17)(cid:10)(cid:2)(cid:24)(cid:10)(cid:27)(cid:6)(cid:25)(cid:7)(cid:12)(cid:9)(cid:10)(cid:24)(cid:2)(cid:3)(cid:10)(cid:28)(cid:3)(cid:2)(cid:24)(cid:17)(cid:9)(cid:9)(cid:7)(cid:2)(cid:8)(cid:5)(cid:20)(cid:10)(cid:11)(cid:12)(cid:12)(cid:2)(cid:19)(cid:8)(cid:6)(cid:5)(cid:8)(cid:6)(cid:9)(cid:1):(cid:12)*(cid:3)(cid:1)’((cid:15)(cid:3);(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:10)(cid:3)(cid:5)(cid:3)(cid:4)(cid:9)(cid:16)(cid:12)(cid:1)(cid:12)((cid:1)((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)
0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:24)(cid:16)(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)3(cid:1)(cid:1)(cid:18)(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)(cid:9)(cid:5)(cid:23)((cid:1)0(cid:22)(cid:5)0(cid:24)(cid:5)(cid:5)(cid:3)(cid:15)(cid:1)((cid:22)(cid:10)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:3)(cid:12)*(cid:24)1(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)
2(cid:24)(cid:12)*(cid:1)(cid:12)*(cid:3)(cid:1)’((cid:15)(cid:3)3(cid:1)
(cid:18)(cid:3)(cid:1)1((cid:16)0(cid:24)(cid:10).(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)1(cid:3)(cid:1)(cid:15)(cid:3)1(cid:5)(cid:9)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:10)(cid:3)8(cid:22)(cid:24)(cid:10)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)(cid:7)(cid:1)2*(cid:24)1*(cid:1)*(cid:9)(cid:23)(cid:1)/(cid:3)(cid:3)(cid:16)(cid:1)
(cid:11)(cid:24)(cid:4)(cid:3)(cid:16)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)’(.+(cid:9)(cid:16)(cid:14)(cid:7)(cid:1)2((cid:22)(cid:5)(cid:15)(cid:1)/(cid:3)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:23)(cid:9).(cid:3)(cid:1)(cid:12)(cid:3)(cid:10).(cid:23)(cid:1)(cid:24)0(cid:1)(cid:11)(cid:24)(cid:4)(cid:3)(cid:16)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)(cid:12)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:12)(cid:24).(cid:3)(cid:1)(0(cid:1)(cid:12)*(cid:24)(cid:23)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)=(cid:23)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)3(cid:1)
(cid:18)(cid:3)(cid:1)/(cid:3)(cid:5)(cid:24)(cid:3)(cid:4)(cid:3)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(cid:3)(cid:4)(cid:24)(cid:15)(cid:3)(cid:16)1(cid:3)(cid:1)2(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)(/(cid:12)(cid:9)(cid:24)(cid:16)(cid:3)(cid:15)(cid:1)(cid:24)(cid:23)(cid:1)(cid:23)(cid:22)00(cid:24)1(cid:24)(cid:3)(cid:16)(cid:12)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:9)++(cid:10)(+(cid:10)(cid:24)(cid:9)(cid:12)(cid:3)(cid:1)(cid:12)((cid:1)+(cid:10)((cid:4)(cid:24)(cid:15)(cid:3)(cid:1)(cid:9)(cid:1)/(cid:9)(cid:23)(cid:24)(cid:23)(cid:1)
0((cid:10)(cid:1)((cid:22)(cid:10)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)3(cid:1)(cid:1)
(cid:10)
#(cid:23)$(cid:10)(cid:8)(cid:9)(cid:4)(cid:29)(cid:26)(cid:10)(cid:7)(cid:8)(cid:26)(cid:26)(cid:23)(cid:25)"(cid:10)
6(cid:3)(cid:14)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1).(cid:9)(cid:12)(cid:12)(cid:3)(cid:10)(cid:23)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:12)*((cid:23)(cid:3)(cid:1).(cid:9)(cid:12)(cid:12)(cid:3)(cid:10)(cid:23)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:7)(cid:1)(cid:24)(cid:16)(cid:1)((cid:22)(cid:10)(cid:1)+(cid:10)(0(cid:3)(cid:23)(cid:23)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)?(cid:22)(cid:15)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:7)(cid:1)2(cid:3)(cid:10)(cid:3)(cid:1)(0(cid:1).((cid:23)(cid:12)(cid:1)(cid:23)(cid:24)(cid:11)(cid:16)(cid:24)0(cid:24)1(cid:9)(cid:16)1(cid:3)(cid:1)(cid:24)(cid:16)(cid:1)
((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)1(cid:22)(cid:10)(cid:10)(cid:3)(cid:16)(cid:12)(cid:1)+(cid:3)(cid:10)(cid:24)((cid:15)3(cid:1)(cid:1)(cid:25)*(cid:3)(cid:23)(cid:3)(cid:1).(cid:9)(cid:12)(cid:12)(cid:3)(cid:10)(cid:23)(cid:1)2(cid:3)(cid:10)(cid:3)(cid:1)(cid:9)(cid:15)(cid:15)(cid:10)(cid:3)(cid:23)(cid:23)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)1((cid:16)(cid:12)(cid:3)!(cid:12)(cid:1)(0(cid:1)
#$%(cid:1)&(cid:9)(cid:23)(cid:12)(cid:1)’((cid:9)(cid:23)(cid:12)(cid:1))(cid:9)(cid:10)(cid:12)(cid:16)(cid:3)(cid:10)(cid:23)*(cid:24)+(cid:1)(cid:1)(cid:21)#(cid:17)(cid:1)",(cid:1)(cid:19),(cid:28)(cid:1)(cid:29)"(cid:30)(cid:1)-(cid:19)(cid:28)(cid:1)(cid:24)(cid:23)(cid:1)(cid:9)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:1)(0(cid:1)(cid:9)(cid:1)(cid:16)(cid:9)(cid:12)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:9)(cid:23)(cid:23)(1(cid:24)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)(cid:12)(cid:1)(cid:3)(cid:16)(cid:12)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)2*(cid:24)1*(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:9)(cid:5)(cid:5)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:23)(cid:1)(0(cid:1)#$%(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:1)(cid:2)(cid:12)(cid:15)(cid:1)
(cid:1)
(cid:21)#(cid:17)(cid:1)--(cid:1)(cid:20)(cid:30)(cid:20)(cid:1)(cid:6)(cid:6)(cid:20)(cid:1)(cid:19)-(cid:30)(cid:7)(cid:1)(cid:9)(cid:16)(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)1(.+(cid:9)(cid:16)(cid:14)(cid:1)(cid:5)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:11)(cid:22)(cid:9)(cid:10)(cid:9)(cid:16)(cid:12)(cid:3)(cid:3)3(cid:1)#$%(cid:1)&(cid:9)(cid:23)(cid:12)(cid:1)’((cid:9)(cid:23)(cid:12)(cid:1))(cid:9)(cid:10)(cid:12)(cid:16)(cid:3)(cid:10)(cid:23)*(cid:24)+(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)#$%(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:1)(cid:2)(cid:12)(cid:15)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:23)(cid:1)(0(cid:1)#$%(cid:1)4(cid:16)(cid:12)(cid:3)(cid:10)(cid:16)(cid:9)(cid:12)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:2)(cid:12)(cid:15)(cid:7)(cid:1)
(cid:9)(cid:1)56(cid:1)1(.+(cid:9)(cid:16)(cid:14)(cid:1)(cid:5)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:11)(cid:22)(cid:9)(cid:10)(cid:9)(cid:16)(cid:12)(cid:3)(cid:3)(cid:7)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)0((cid:10).(cid:1)+(cid:9)(cid:10)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:24)(cid:16)(cid:12)(cid:3)(cid:10)(cid:16)(cid:9)(cid:12)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)#$%(cid:1)(cid:16)(cid:3)(cid:12)2((cid:10)7(cid:1)(0(cid:1)(cid:24)(cid:16)(cid:15)(cid:3)+(cid:3)(cid:16)(cid:15)(cid:3)(cid:16)(cid:12)(cid:1).(cid:3)./(cid:3)(cid:10)(cid:1)0(cid:24)(cid:10).(cid:23)3(cid:1)(cid:2)(cid:24)(cid:9)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:14)(cid:1)(cid:5)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)/(cid:14)(cid:1)(cid:9)(cid:1)(cid:23)1*(cid:3).(cid:3)(cid:1)(cid:9)++(cid:10)((cid:4)(cid:3)(cid:15)(cid:1)
(cid:22)(cid:16)(cid:15)(cid:3)(cid:10)(cid:1))(cid:10)(0(cid:3)(cid:23)(cid:23)(cid:24)((cid:16)(cid:9)(cid:5)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)(cid:2)(cid:3)(cid:11)(cid:24)(cid:23)(cid:5)(cid:9)(cid:12)(cid:24)((cid:16)(cid:7)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:12)*(cid:9)(cid:16)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)1(cid:12)(cid:23)(cid:1)((cid:10)(cid:1)(.(cid:24)(cid:23)(cid:23)(cid:24)((cid:16)(cid:23)(cid:1)(0(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:23)(cid:3)(cid:10)(cid:4)(cid:24)1(cid:3)(cid:23)(cid:1)(cid:5)(cid:24)1(cid:3)(cid:16)(cid:23)(cid:3)(cid:3)(cid:23)3(cid:1)
(cid:1)
45
(cid:1)
((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)(cid:1)2*((cid:5)(cid:3)(cid:7)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)0((cid:10).(cid:24)(cid:16)(cid:11)(cid:1)((cid:22)(cid:10)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:10)(cid:3)((cid:16)(cid:7)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)2(cid:3)(cid:1)(cid:15)((cid:1)(cid:16)((cid:12)(cid:1)+(cid:10)((cid:4)(cid:24)(cid:15)(cid:3)(cid:1)
(cid:9)(cid:1)(cid:23)(cid:3)+(cid:9)(cid:10)(cid:9)(cid:12)(cid:3)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)(cid:1)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:23)(cid:3)(cid:1).(cid:9)(cid:12)(cid:12)(cid:3)(cid:10)(cid:23)3(cid:1)
(cid:22)(cid:28)(cid:8)(cid:25)(cid:23)(cid:10)(cid:3)(cid:8)"(cid:23)(cid:4)(cid:10)(cid:24)(cid:8)$(cid:7)(cid:23)(cid:27)(cid:26)(cid:10)(cid:26)(cid:25)(cid:8)(cid:27)"(cid:8)(cid:6)(cid:26)(cid:29)(cid:5)(cid:27)"(cid:10)
(cid:1)(cid:2)(cid:3)(cid:4)(cid:5)(cid:6)(cid:7)(cid:8)(cid:9)(cid:4)(cid:10)(cid:5)(cid:9)(cid:9)(cid:2)(cid:11)(cid:4)(cid:10)
(cid:12)(cid:13)(cid:14)(cid:4)(cid:9)(cid:15)(cid:2)(cid:4)(cid:10)(cid:5)(cid:9)(cid:9)(cid:2)(cid:11)(cid:4)(cid:14)(cid:5)(cid:16)(cid:4)(cid:5)(cid:7)(cid:7)(cid:11)(cid:2)(cid:16)(cid:16)(cid:2)(cid:7)(cid:4)(cid:8)(cid:17)(cid:4)(cid:13)(cid:6)(cid:11)(cid:4)(cid:5)(cid:6)(cid:7)(cid:8)(cid:9)(cid:10)
(cid:25)*(cid:3)(cid:1)9(cid:10)((cid:22)+(cid:1)+(cid:10)((cid:4)(cid:24)(cid:15)(cid:3)(cid:23)(cid:1)/(cid:3)(cid:16)(cid:3)0(cid:24)(cid:12)(cid:23)(cid:1)(cid:12)((cid:1)(cid:3)!(cid:3)1(cid:22)(cid:12)(cid:24)(cid:4)(cid:3)(cid:23)(cid:1)
%(cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)+(cid:10)(1(cid:3)(cid:15)(cid:22)(cid:10)(cid:3)(cid:23)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:3)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)0((cid:5)(cid:5)(2(cid:24)(cid:16)(cid:11)(cid:26)(cid:1)
(cid:9)(cid:16)(cid:15)(cid:1)(cid:3).+(cid:5)((cid:14)(cid:3)(cid:3)(cid:23)(cid:1)(cid:12)*(cid:10)((cid:22)(cid:11)*(cid:1)(cid:12)*(cid:3)(cid:1)(cid:24)(cid:23)(cid:23)(cid:22)(cid:3)(cid:1)(0(cid:1)
(+(cid:12)(cid:24)((cid:16)(cid:23)(cid:7)(cid:1)+(cid:3)(cid:10)0((cid:10).(cid:9)(cid:16)1(cid:3)(cid:1)(cid:10)(cid:24)(cid:11)*(cid:12)(cid:23)(cid:7)(cid:1)(cid:5)((cid:9)(cid:16)(cid:1)0(cid:22)(cid:16)(cid:15)(cid:3)(cid:15)(cid:1)
(cid:23)*(cid:9)(cid:10)(cid:3)(cid:1)+(cid:5)(cid:9)(cid:16)(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:9)(cid:16)(cid:1)(cid:3).+(cid:5)((cid:14)(cid:3)(cid:3)(cid:1)(cid:23)*(cid:9)(cid:10)(cid:3)(cid:1)(cid:12)(cid:10)(cid:22)(cid:23)(cid:12)(cid:1)
+(cid:5)(cid:9)(cid:16)3(cid:1)(cid:25)*(cid:3)(cid:1)(cid:9)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:23)(cid:3)(cid:1)(cid:23)*(cid:9)(cid:10)(cid:3)@
/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)+(cid:9)(cid:14).(cid:3)(cid:16)(cid:12)(cid:1)(cid:12)(cid:10)(cid:9)(cid:16)(cid:23)(cid:9)1(cid:12)(cid:24)((cid:16)(cid:23)(cid:1)(cid:24)(cid:23)(cid:1)(cid:15)(cid:3)(cid:23)1(cid:10)(cid:24)/(cid:3)(cid:15)(cid:1)
(cid:24)(cid:16)(cid:1)(cid:16)((cid:12)(cid:3)(cid:1)(cid:19)(cid:1)(cid:12)((cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:23)3(cid:1)
(cid:21)(cid:23)(cid:1)(cid:15)(cid:24)(cid:23)1(cid:5)((cid:23)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:16)((cid:12)(cid:3)(cid:1)(cid:19)-(cid:7)(cid:1)(cid:12)*(cid:3)(cid:1)9(cid:10)((cid:22)+(cid:1)
(cid:10)(cid:3)1((cid:11)(cid:16)(cid:24)(cid:23)(cid:3)(cid:15)(cid:1)(cid:23)*(cid:9)(cid:10)(cid:3)(cid:1)/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)+(cid:9)(cid:14).(cid:3)(cid:16)(cid:12)(cid:1)(cid:3)!+(cid:3)(cid:16)(cid:23)(cid:3)(cid:23)(cid:1)
0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)(cid:10)(cid:3)(cid:5)(cid:9)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)((cid:1)(cid:3)8(cid:22)(cid:24)(cid:12)(cid:14)(cid:1)(cid:24)(cid:16)(cid:23)(cid:12)(cid:10)(cid:22).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)
(cid:24)(cid:23)(cid:23)(cid:22)(cid:3)(cid:15)3(cid:1)(cid:1)
(cid:25)*(cid:3)(cid:1)1(cid:9)(cid:5)1(cid:22)(cid:5)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:23)*(cid:9)(cid:10)(cid:3)@/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)+(cid:9)(cid:14).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)
(cid:24)(cid:23)(cid:1)1(.+(cid:5)(cid:3)!(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:10)(cid:3)8(cid:22)(cid:24)(cid:10)(cid:3)(cid:23)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)++(cid:5)(cid:24)1(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)
•
•
•
•
•
A(cid:3)(cid:4)(cid:24)(cid:3)2(cid:3)(cid:15)(cid:1)(cid:10)(cid:3)(cid:5)(cid:3)(cid:4)(cid:9)(cid:16)(cid:12)(cid:1)(cid:23)(cid:22)++((cid:10)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:15)(1(cid:22).(cid:3)(cid:16)(cid:12)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:12)((cid:1)(/(cid:12)(cid:9)(cid:24)(cid:16)(cid:1)(cid:9)(cid:16)(cid:1)
(cid:22)(cid:16)(cid:15)(cid:3)(cid:10)(cid:23)(cid:12)(cid:9)(cid:16)(cid:15)(cid:24)(cid:16)(cid:11)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)1((cid:16)(cid:12)(cid:10)(cid:9)1(cid:12)(cid:22)(cid:9)(cid:5)(cid:1)(cid:16)(cid:9)(cid:12)(cid:22)(cid:10)(cid:3)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)(cid:3)(cid:10).(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)
1((cid:16)(cid:15)(cid:24)(cid:12)(cid:24)((cid:16)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:23)*(cid:9)(cid:10)(cid:3)@/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)+(cid:9)(cid:14).(cid:3)(cid:16)(cid:12)(cid:1)(cid:12)(cid:10)(cid:9)(cid:16)(cid:23)(cid:9)1(cid:12)(cid:24)((cid:16)(cid:23)>(cid:1)
(cid:21)(cid:23)(cid:23)(cid:3)(cid:23)(cid:23)(cid:3)(cid:15)(cid:1)2*(cid:3)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:12)*(cid:3)(cid:1).(cid:3)(cid:12)*((cid:15)((cid:5)((cid:11)(cid:14)(cid:1)(cid:22)(cid:23)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:4)(cid:9)(cid:5)(cid:22)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:23)*(cid:9)(cid:10)(cid:3)@/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)+(cid:9)(cid:14).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)2(cid:9)(cid:23)(cid:1)(cid:9)++(cid:10)(+(cid:10)(cid:24)(cid:9)(cid:12)(cid:3)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)
2(cid:24)(cid:12)*(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)(cid:21)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)>(cid:1)
&(cid:4)(cid:9)(cid:5)(cid:22)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)7(cid:3)(cid:14)(cid:1)(cid:24)(cid:16)+(cid:22)(cid:12)(cid:23)(cid:1)(cid:22)(cid:23)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)1(cid:9)(cid:5)1(cid:22)(cid:5)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:9)(cid:24)(cid:10)(cid:1)
(cid:4)(cid:9)(cid:5)(cid:22)(cid:3)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:24)(cid:16)(cid:11)(cid:1)(cid:10)(cid:24)(cid:23)7@0(cid:10)(cid:3)(cid:3)(cid:1)(cid:24)(cid:16)(cid:12)(cid:3)(cid:10)(cid:3)(cid:23)(cid:12)(cid:1)(cid:10)(cid:9)(cid:12)(cid:3)(cid:7)(cid:1)(cid:4)((cid:5)(cid:9)(cid:12)(cid:24)(cid:5)(cid:24)(cid:12)(cid:14)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:14)(cid:24)(cid:3)(cid:5)(cid:15)(cid:23)>(cid:1)(cid:1)
&(cid:4)(cid:9)(cid:5)(cid:22)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1).(cid:9)(cid:16)(cid:9)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)=(cid:23)(cid:1)(cid:9)(cid:23)(cid:23)(cid:3)(cid:23)(cid:23).(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:5)(cid:24)7(cid:3)(cid:5)(cid:24)*(((cid:15)(cid:1)(0(cid:1)
(cid:12)*(cid:3)(cid:1)(cid:4)(cid:3)(cid:23)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)1((cid:16)(cid:15)(cid:24)(cid:12)(cid:24)((cid:16)(cid:23)(cid:1)/(cid:3)(cid:24)(cid:16)(cid:11)(cid:1).(cid:3)(cid:12)>(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)
&(cid:4)(cid:9)(cid:5)(cid:22)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:15)(cid:3)8(cid:22)(cid:9)1(cid:14)(cid:1)(0(cid:1)(cid:15)(cid:24)(cid:23)1(cid:5)((cid:23)(cid:22)(cid:10)(cid:3)(cid:1).(cid:9)(cid:15)(cid:3)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)
(cid:23)(cid:24)(cid:11)(cid:16)(cid:24)0(cid:24)1(cid:9)(cid:16)(cid:12)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:3)(cid:23)(cid:1)(cid:3)(cid:23)(cid:12)(cid:24).(cid:9)(cid:12)(cid:24)((cid:16)(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)
(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:10)(cid:3)(cid:5)(cid:9)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)((cid:1)(cid:23)*(cid:9)(cid:10)(cid:3)(cid:1)/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)+(cid:9)(cid:14).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*((cid:23)(cid:3)(cid:1)
?(cid:22)(cid:15)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)(cid:24)(cid:16)(cid:1)1(cid:9)(cid:5)1(cid:22)(cid:5)(cid:9)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:9)(cid:24)(cid:10)(cid:1)(cid:4)(cid:9)(cid:5)(cid:22)(cid:3)(cid:1)(0(cid:1)
.(cid:9)(cid:15)(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:10)(cid:3)(cid:23)+(cid:3)1(cid:12)(cid:1)(cid:12)((cid:1)?(cid:22)(cid:15)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:3)(cid:23)(cid:12)(cid:24).(cid:9)(cid:12)(cid:3)(cid:23)3(cid:1)
(cid:12)*(cid:3)(cid:1)(cid:3)8(cid:22)(cid:24)(cid:12)(cid:14)(cid:1)(cid:24)(cid:16)(cid:23)(cid:12)(cid:10)(cid:22).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)(cid:24)(cid:23)(cid:23)(cid:22)(cid:3)(cid:15)3(cid:1)
’((cid:16)(cid:23)(cid:3)8(cid:22)(cid:3)(cid:16)(cid:12)(cid:5)(cid:14)(cid:7)(cid:1)(cid:24)(cid:12)(cid:1)2(cid:9)(cid:23)(cid:1)1((cid:16)(cid:23)(cid:24)(cid:15)(cid:3)(cid:10)(cid:3)(cid:15)(cid:1)(cid:9)(cid:1)7(cid:3)(cid:14)(cid:1)
(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1).(cid:9)(cid:12)(cid:12)(cid:3)(cid:10)3(cid:1)
(cid:1)
(cid:10)
(cid:19)(cid:26)(cid:28)(cid:23)(cid:25)(cid:10)(cid:29)(cid:27)(cid:30)(cid:5)(cid:25)(cid:7)(cid:8)(cid:26)(cid:29)(cid:5)(cid:27)(cid:10)(cid:10)
(cid:25)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:5)(cid:3)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)3(cid:1)(cid:1)(cid:25)*(cid:3)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)1(.+(cid:10)(cid:24)(cid:23)(cid:3)(cid:23)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)$(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)=(cid:23)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)(cid:3)(cid:16)(cid:15)(cid:3)(cid:15)(cid:1),(cid:20)(cid:1)<(cid:22)(cid:16)(cid:3)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:7)(cid:1)/(cid:22)(cid:12)(cid:1)(cid:15)((cid:3)(cid:23)(cid:1)(cid:16)((cid:12)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:3)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)
(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)=(cid:23)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:12)*(cid:3)(cid:10)(cid:3)((cid:16)3(cid:1)(cid:1)
%(cid:22)(cid:10)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)(cid:1)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:15)((cid:3)(cid:23)(cid:1)(cid:16)((cid:12)(cid:1)1((cid:4)(cid:3)(cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)2(cid:3)(cid:1)(cid:15)((cid:1)(cid:16)((cid:12)(cid:1)(cid:3)!+(cid:10)(cid:3)(cid:23)(cid:23)(cid:1)(cid:9)(cid:16)(cid:14)(cid:1)
0((cid:10).(cid:1)(0(cid:1)(cid:9)(cid:23)(cid:23)(cid:22)(cid:10)(cid:9)(cid:16)1(cid:3)(cid:1)1((cid:16)1(cid:5)(cid:22)(cid:23)(cid:24)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:10)(cid:3)((cid:16)3(cid:1)(cid:1)
4(cid:16)(cid:1)1((cid:16)(cid:16)(cid:3)1(cid:12)(cid:24)((cid:16)(cid:1)2(cid:24)(cid:12)*(cid:1)((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:7)(cid:1)((cid:22)(cid:10)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:14)(cid:1)(cid:24)(cid:23)(cid:1)(cid:12)((cid:1)(cid:10)(cid:3)(cid:9)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)
(cid:9)(cid:16)(cid:15)(cid:7)(cid:1)(cid:24)(cid:16)(cid:1)(cid:15)((cid:24)(cid:16)(cid:11)(cid:1)(cid:23)((cid:7)(cid:1)1((cid:16)(cid:23)(cid:24)(cid:15)(cid:3)(cid:10)(cid:1)2*(cid:3)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)((cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:24)(cid:23)(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:5)(cid:14)(cid:1)(cid:24)(cid:16)1((cid:16)(cid:23)(cid:24)(cid:23)(cid:12)(cid:3)(cid:16)(cid:12)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)
(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)((cid:10)(cid:1)((cid:22)(cid:10)(cid:1)7(cid:16)(2(cid:5)(cid:3)(cid:15)(cid:11)(cid:3)(cid:1)(/(cid:12)(cid:9)(cid:24)(cid:16)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)((cid:10)(cid:1)((cid:12)*(cid:3)(cid:10)2(cid:24)(cid:23)(cid:3)(cid:1)(cid:9)++(cid:3)(cid:9)(cid:10)(cid:23)(cid:1)(cid:12)((cid:1)/(cid:3)(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:5)(cid:14)(cid:1).(cid:24)(cid:23)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3)(cid:15)3(cid:1)(cid:1)
40(cid:7)(cid:1)/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)2((cid:10)7(cid:1)2(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)+(cid:3)(cid:10)0((cid:10).(cid:3)(cid:15)(cid:7)(cid:1)2(cid:3)(cid:1)1((cid:16)1(cid:5)(cid:22)(cid:15)(cid:3)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:12)*(cid:3)(cid:10)(cid:3)(cid:1)(cid:24)(cid:23)(cid:1)(cid:9)(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:1).(cid:24)(cid:23)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:24)(cid:23)(cid:1)
((cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)0((cid:10).(cid:9)(cid:12)(cid:24)((cid:16)(cid:7)(cid:1)2(cid:3)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:10)(cid:3)8(cid:22)(cid:24)(cid:10)(cid:3)(cid:15)(cid:1)(cid:12)((cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)0(cid:9)1(cid:12)3(cid:1)(cid:1)(cid:18)(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)(cid:16)((cid:12)*(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)((cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:24)(cid:23)(cid:1)(cid:10)(cid:3)(cid:11)(cid:9)(cid:10)(cid:15)3(cid:1)(cid:1)
(cid:1)
(cid:20)(cid:23)"(cid:24)(cid:5)(cid:27)"(cid:29)(cid:3)(cid:29) (cid:29)(cid:26)(cid:29)(cid:23)"(cid:10)(cid:5)(cid:30)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:4)(cid:29)(cid:25)(cid:23)(cid:6)(cid:26)(cid:5)(cid:25)"(cid:10)(cid:30)(cid:5)(cid:25)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:31)(cid:29)(cid:27)(cid:8)(cid:27)(cid:6)(cid:29)(cid:8) (cid:10)(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)(cid:10)
(cid:25)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)’(.+(cid:9)(cid:16)(cid:14)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:5)(cid:3)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)+(cid:10)(cid:3)+(cid:9)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:11)(cid:24)(cid:4)(cid:3)(cid:23)(cid:1)(cid:9)(cid:1)
(cid:12)(cid:10)(cid:22)(cid:3)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)0(cid:9)(cid:24)(cid:10)(cid:1)(cid:4)(cid:24)(cid:3)2(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)(cid:21)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)(cid:1)
46
(cid:1)
(cid:9)(cid:16)(cid:15)(cid:1)0((cid:10)(cid:1)(cid:23)(cid:22)1*(cid:1)(cid:24)(cid:16)(cid:12)(cid:3)(cid:10)(cid:16)(cid:9)(cid:5)(cid:1)1((cid:16)(cid:12)(cid:10)((cid:5)(cid:1)(cid:9)(cid:23)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(cid:15)(cid:3)(cid:12)(cid:3)(cid:10).(cid:24)(cid:16)(cid:3)(cid:1)(cid:24)(cid:23)(cid:1)(cid:16)(cid:3)1(cid:3)(cid:23)(cid:23)(cid:9)(cid:10)(cid:14)(cid:1)(cid:12)((cid:1)(cid:3)(cid:16)(cid:9)/(cid:5)(cid:3)(cid:1)(cid:12)*(cid:3)(cid:1)+(cid:10)(cid:3)+(cid:9)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)
0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:11)(cid:24)(cid:4)(cid:3)(cid:23)(cid:1)(cid:9)(cid:1)(cid:12)(cid:10)(cid:22)(cid:3)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)0(cid:9)(cid:24)(cid:10)(cid:1)(cid:4)(cid:24)(cid:3)2(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:24)(cid:23)(cid:1)0(cid:10)(cid:3)(cid:3)(cid:1)0(cid:10)(.(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:1).(cid:24)(cid:23)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:7)(cid:1)2*(cid:3)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:15)(cid:22)(cid:3)(cid:1)(cid:12)((cid:1)
0(cid:10)(cid:9)(cid:22)(cid:15)(cid:1)((cid:10)(cid:1)(cid:3)(cid:10)(cid:10)((cid:10)3(cid:1)
4(cid:16)(cid:1)+(cid:10)(cid:3)+(cid:9)(cid:10)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:7)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:5)(cid:3)(cid:1)0((cid:10)(cid:1)(cid:9)(cid:23)(cid:23)(cid:3)(cid:23)(cid:23)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:14)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:11)(cid:10)((cid:22)+(cid:1)(cid:12)((cid:1)
1((cid:16)(cid:12)(cid:24)(cid:16)(cid:22)(cid:3)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)(cid:1)(cid:11)((cid:24)(cid:16)(cid:11)(cid:1)1((cid:16)1(cid:3)(cid:10)(cid:16)(cid:7)(cid:1)(cid:15)(cid:24)(cid:23)1(cid:5)((cid:23)(cid:24)(cid:16)(cid:11)(cid:7)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)++(cid:5)(cid:24)1(cid:9)/(cid:5)(cid:3)(cid:7)(cid:1).(cid:9)(cid:12)(cid:12)(cid:3)(cid:10)(cid:23)(cid:1)(cid:10)(cid:3)(cid:5)(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:12)((cid:1)(cid:11)((cid:24)(cid:16)(cid:11)(cid:1)1((cid:16)1(cid:3)(cid:10)(cid:16)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:22)(cid:23)(cid:24)(cid:16)(cid:11)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:11)((cid:24)(cid:16)(cid:11)(cid:1)1((cid:16)1(cid:3)(cid:10)(cid:16)(cid:1)/(cid:9)(cid:23)(cid:24)(cid:23)(cid:1)(0(cid:1)(cid:9)11((cid:22)(cid:16)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:22)(cid:16)(cid:5)(cid:3)(cid:23)(cid:23)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(cid:3)(cid:24)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:24)(cid:16)(cid:12)(cid:3)(cid:16)(cid:15)(cid:1)(cid:12)((cid:1)(cid:5)(cid:24)8(cid:22)(cid:24)(cid:15)(cid:9)(cid:12)(cid:3)(cid:1)(cid:12)*(cid:3)(cid:1)9(cid:10)((cid:22)+(cid:1)((cid:10)(cid:1)(cid:12)((cid:1)1(cid:3)(cid:9)(cid:23)(cid:3)(cid:1)
(+(cid:3)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:23)(cid:7)(cid:1)((cid:10)(cid:1)*(cid:9)(cid:23)(cid:1)(cid:16)((cid:1)(cid:10)(cid:3)(cid:9)(cid:5)(cid:24)(cid:23)(cid:12)(cid:24)1(cid:1)(cid:9)(cid:5)(cid:12)(cid:3)(cid:10)(cid:16)(cid:9)(cid:12)(cid:24)(cid:4)(cid:3)(cid:1)/(cid:22)(cid:12)(cid:1)(cid:12)((cid:1)(cid:15)((cid:1)(cid:23)(3(cid:1)(cid:1)
(cid:17)(cid:9)(cid:4)(cid:29)(cid:26)(cid:5)(cid:25)&"(cid:10)(cid:25)(cid:23)"(cid:24)(cid:5)(cid:27)"(cid:29)(cid:3)(cid:29) (cid:29)(cid:26)(cid:29)(cid:23)"(cid:10)(cid:30)(cid:5)(cid:25)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:8)(cid:9)(cid:4)(cid:29)(cid:26)(cid:10)(cid:5)(cid:30)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:31)(cid:29)(cid:27)(cid:8)(cid:27)(cid:6)(cid:29)(cid:8) (cid:10)(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)(cid:10)
%(cid:22)(cid:10)(cid:1)(/?(cid:3)1(cid:12)(cid:24)(cid:4)(cid:3)(cid:23)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:12)((cid:1)(/(cid:12)(cid:9)(cid:24)(cid:16)(cid:1)(cid:10)(cid:3)(cid:9)(cid:23)((cid:16)(cid:9)/(cid:5)(cid:3)(cid:1)(cid:9)(cid:23)(cid:23)(cid:22)(cid:10)(cid:9)(cid:16)1(cid:3)(cid:1)(cid:9)/((cid:22)(cid:12)(cid:1)2*(cid:3)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:9)(cid:23)(cid:1)(cid:9)(cid:1)2*((cid:5)(cid:3)(cid:1)(cid:24)(cid:23)(cid:1)0(cid:10)(cid:3)(cid:3)(cid:1)
0(cid:10)(.(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:1).(cid:24)(cid:23)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:7)(cid:1)2*(cid:3)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:15)(cid:22)(cid:3)(cid:1)(cid:12)((cid:1)0(cid:10)(cid:9)(cid:22)(cid:15)(cid:1)((cid:10)(cid:1)(cid:3)(cid:10)(cid:10)((cid:10)(cid:7)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:12)((cid:1)(cid:24)(cid:23)(cid:23)(cid:22)(cid:3)(cid:1)(cid:9)(cid:16)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)=(cid:23)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)
(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:3)(cid:23)(cid:1)((cid:22)(cid:10)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)3(cid:1)(cid:1)A(cid:3)(cid:9)(cid:23)((cid:16)(cid:9)/(cid:5)(cid:3)(cid:1)(cid:9)(cid:23)(cid:23)(cid:22)(cid:10)(cid:9)(cid:16)1(cid:3)(cid:1)(cid:24)(cid:23)(cid:1)(cid:9)(cid:1)*(cid:24)(cid:11)*(cid:1)(cid:5)(cid:3)(cid:4)(cid:3)(cid:5)(cid:1)(0(cid:1)(cid:9)(cid:23)(cid:23)(cid:22)(cid:10)(cid:9)(cid:16)1(cid:3)(cid:7)(cid:1)/(cid:22)(cid:12)(cid:1)(cid:24)(cid:23)(cid:1)(cid:16)((cid:12)(cid:1)(cid:9)(cid:1)(cid:11)(cid:22)(cid:9)(cid:10)(cid:9)(cid:16)(cid:12)(cid:3)(cid:3)(cid:1)(cid:12)*(cid:9)(cid:12)(cid:1)(cid:9)(cid:16)(cid:1)
(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)1((cid:16)(cid:15)(cid:22)1(cid:12)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:12)*(cid:3)(cid:1)(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)(cid:21)(cid:22)(cid:15)(cid:24)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)2(cid:24)(cid:5)(cid:5)(cid:1)(cid:9)(cid:5)2(cid:9)(cid:14)(cid:23)(cid:1)(cid:15)(cid:3)(cid:12)(cid:3)1(cid:12)(cid:1)(cid:9)(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:1)
.(cid:24)(cid:23)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)2*(cid:3)(cid:16)(cid:1)(cid:24)(cid:12)(cid:1)(cid:3)!(cid:24)(cid:23)(cid:12)(cid:23)3(cid:1)(cid:1)(cid:8)(cid:24)(cid:23)(cid:23)(cid:12)(cid:9)(cid:12)(cid:3).(cid:3)(cid:16)(cid:12)(cid:23)(cid:1)1(cid:9)(cid:16)(cid:1)(cid:9)(cid:10)(cid:24)(cid:23)(cid:3)(cid:1)0(cid:10)(.(cid:1)0(cid:10)(cid:9)(cid:22)(cid:15)(cid:1)((cid:10)(cid:1)(cid:3)(cid:10)(cid:10)((cid:10)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)1((cid:16)(cid:23)(cid:24)(cid:15)(cid:3)(cid:10)(cid:3)(cid:15)(cid:1).(cid:9)(cid:12)(cid:3)(cid:10)(cid:24)(cid:9)(cid:5)(cid:1)
(cid:24)0(cid:7)(cid:1)(cid:24)(cid:16)(cid:15)(cid:24)(cid:4)(cid:24)(cid:15)(cid:22)(cid:9)(cid:5)(cid:5)(cid:14)(cid:1)((cid:10)(cid:1)(cid:24)(cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:11)(cid:11)(cid:10)(cid:3)(cid:11)(cid:9)(cid:12)(cid:3)(cid:7)(cid:1)(cid:12)*(cid:3)(cid:14)(cid:1)1((cid:22)(cid:5)(cid:15)(cid:1)(cid:10)(cid:3)(cid:9)(cid:23)((cid:16)(cid:9)/(cid:5)(cid:14)(cid:1)/(cid:3)(cid:1)(cid:3)!+(cid:3)1(cid:12)(cid:3)(cid:15)(cid:1)(cid:12)((cid:1)(cid:24)(cid:16)0(cid:5)(cid:22)(cid:3)(cid:16)1(cid:3)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:3)1((cid:16)(.(cid:24)1(cid:1)
(cid:15)(cid:3)1(cid:24)(cid:23)(cid:24)((cid:16)(cid:23)(cid:1)(0(cid:1)(cid:22)(cid:23)(cid:3)(cid:10)(cid:23)(cid:1)(cid:12)(cid:9)7(cid:3)(cid:16)(cid:1)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)/(cid:9)(cid:23)(cid:24)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:24)(cid:23)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)3(cid:1)(cid:1)
(cid:21)(cid:1)0(cid:22)(cid:10)(cid:12)*(cid:3)(cid:10)(cid:1)(cid:15)(cid:3)(cid:23)1(cid:10)(cid:24)+(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)((cid:22)(cid:10)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)0(cid:24)(cid:16)(cid:9)(cid:16)1(cid:24)(cid:9)(cid:5)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)(cid:24)(cid:23)(cid:1)(cid:5)(1(cid:9)(cid:12)(cid:3)(cid:15)(cid:1)(cid:9)(cid:12)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:21)(cid:22)(cid:15)(cid:24)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)(cid:21)(cid:23)(cid:23)(cid:22)(cid:10)(cid:9)(cid:16)1(cid:3)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)(cid:1)#((cid:9)(cid:10)(cid:15)(cid:1)2(cid:3)/(cid:23)(cid:24)(cid:12)(cid:3)(cid:1):*(cid:12)(cid:12)+(cid:26)CC2223(cid:9)(cid:22)(cid:9)(cid:23)/3(cid:11)((cid:4)3(cid:9)(cid:22)CD(.(cid:3)3(cid:9)(cid:23)+!;(cid:1)(cid:9)(cid:12)(cid:26)(cid:1)(cid:1)
*(cid:12)(cid:12)+(cid:26)CC2223(cid:9)(cid:22)(cid:9)(cid:23)/3(cid:11)((cid:4)3(cid:9)(cid:22)C(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)(cid:23)E(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)C(cid:9)(cid:10)(cid:6)3+(cid:15)0(cid:1)
(cid:25)*(cid:24)(cid:23)(cid:1)(cid:15)(cid:3)(cid:23)1(cid:10)(cid:24)+(cid:12)(cid:24)((cid:16)(cid:1)0((cid:10).(cid:23)(cid:1)+(cid:9)(cid:10)(cid:12)(cid:1)(0(cid:1)((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)((cid:10)=(cid:23)(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)3(cid:1)
(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)(cid:5)(cid:27)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:20)(cid:23)(cid:7)(cid:9)(cid:27)(cid:23)(cid:25)(cid:8)(cid:26)(cid:29)(cid:5)(cid:27)(cid:10)(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)
(cid:19)(cid:24)(cid:29)(cid:27)(cid:29)(cid:5)(cid:27)(cid:10)(cid:5)(cid:27)(cid:10)(cid:26)(cid:28)(cid:23)(cid:10)(cid:20)(cid:23)(cid:7)(cid:9)(cid:27)(cid:23)(cid:25)(cid:8)(cid:26)(cid:29)(cid:5)(cid:27)(cid:10)(cid:20)(cid:23)(cid:24)(cid:5)(cid:25)(cid:26)(cid:10)(cid:10)
(cid:18)(cid:3)(cid:1)*(cid:9)(cid:4)(cid:3)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:3)(cid:15)(cid:1)(cid:12)*(cid:3)(cid:1)A(cid:3).(cid:22)(cid:16)(cid:3)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)A(cid:3)+((cid:10)(cid:12)(cid:1)(cid:24)(cid:16)1(cid:5)(cid:22)(cid:15)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)+(cid:9)(cid:11)(cid:3)(cid:23)(cid:1)(cid:28)(cid:1)(cid:12)((cid:1)(cid:6)(cid:19)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)=(cid:1)(cid:10)(cid:3)+((cid:10)(cid:12)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)(cid:3)(cid:16)(cid:15)(cid:3)(cid:15)(cid:1),(cid:20)(cid:1)<(cid:22)(cid:16)(cid:3)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)3(cid:1)
4(cid:16)(cid:1)((cid:22)(cid:10)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)(cid:7)(cid:1)(cid:12)*(cid:3)(cid:1)A(cid:3).(cid:22)(cid:16)(cid:3)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)A(cid:3)+((cid:10)(cid:12)(cid:1)(0(cid:1)(cid:8)(cid:24)1(cid:10)((cid:3)8(cid:22)(cid:24)(cid:12)(cid:24)(cid:3)(cid:23)(cid:1)(cid:21)(cid:23)(cid:23)(cid:3)(cid:12)(cid:1)(cid:8)(cid:9)(cid:16)(cid:9)(cid:11)(cid:3).(cid:3)(cid:16)(cid:12)(cid:1)9(cid:10)((cid:22)+(cid:1)(cid:2)(cid:24).(cid:24)(cid:12)(cid:3)(cid:15)(cid:7)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)
(cid:14)(cid:3)(cid:9)(cid:10)(cid:1)(cid:3)(cid:16)(cid:15)(cid:3)(cid:15)(cid:1),(cid:20)(cid:1)<(cid:22)(cid:16)(cid:3)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:7)(cid:1)1(.+(cid:5)(cid:24)(cid:3)(cid:23)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:23)(cid:3)1(cid:12)(cid:24)((cid:16)(cid:1),(cid:20)(cid:20)(cid:21)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)3(cid:1)(cid:1)
(cid:20)(cid:23)"(cid:24)(cid:5)(cid:27)"(cid:29)(cid:3)(cid:29) (cid:29)(cid:26)(cid:29)(cid:23)"(cid:10)
(cid:25)*(cid:3)(cid:1)(cid:15)(cid:24)(cid:10)(cid:3)1(cid:12)((cid:10)(cid:23)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)’(.+(cid:9)(cid:16)(cid:14)(cid:1)(cid:9)(cid:10)(cid:3)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:5)(cid:3)(cid:1)0((cid:10)(cid:1)(cid:12)*(cid:3)(cid:1)+(cid:10)(cid:3)+(cid:9)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(cid:9)(cid:16)(cid:15)(cid:1)+(cid:10)(cid:3)(cid:23)(cid:3)(cid:16)(cid:12)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)
A(cid:3).(cid:22)(cid:16)(cid:3)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)A(cid:3)+((cid:10)(cid:12)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)(cid:23)(cid:3)1(cid:12)(cid:24)((cid:16)(cid:1),(cid:20)(cid:20)(cid:21)(cid:1)(0(cid:1)(cid:12)*(cid:3)(cid:1)(cid:1)(cid:2)(cid:3)(cid:4)(cid:2)(cid:3)(cid:5)(cid:6)(cid:7)(cid:2)(cid:8)(cid:9)(cid:10)(cid:11)(cid:12)(cid:6)(cid:10)(cid:13)(cid:14)(cid:14)(cid:15)3(cid:1)(cid:1)%(cid:22)(cid:10)(cid:1)(cid:10)(cid:3)(cid:23)+((cid:16)(cid:23)(cid:24)/(cid:24)(cid:5)(cid:24)(cid:12)(cid:14)(cid:1)
(cid:24)(cid:23)(cid:1)(cid:12)((cid:1)(cid:3)!+(cid:10)(cid:3)(cid:23)(cid:23)(cid:1)(cid:9)(cid:16)(cid:1)(+(cid:24)(cid:16)(cid:24)((cid:16)(cid:1)((cid:16)(cid:1)(cid:12)*(cid:3)(cid:1)A(cid:3).(cid:22)(cid:16)(cid:3)(cid:10)(cid:9)(cid:12)(cid:24)((cid:16)(cid:1)A(cid:3)+((cid:10)(cid:12)(cid:7)(cid:1)/(cid:9)(cid:23)(cid:3)(cid:15)(cid:1)((cid:16)(cid:1)((cid:22)(cid:10)(cid:1)(cid:9)(cid:22)(cid:15)(cid:24)(cid:12)(cid:1)1((cid:16)(cid:15)(cid:22)1(cid:12)(cid:3)(cid:15)(cid:1)(cid:24)(cid:16)(cid:1)(cid:9)11((cid:10)(cid:15)(cid:9)(cid:16)1(cid:3)(cid:1)2(cid:24)(cid:12)*(cid:1)
(cid:21)(cid:22)(cid:23)(cid:12)(cid:10)(cid:9)(cid:5)(cid:24)(cid:9)(cid:16)(cid:1)(cid:21)(cid:22)(cid:15)(cid:24)(cid:12)(cid:24)(cid:16)(cid:11)(cid:1)(cid:13)(cid:12)(cid:9)(cid:16)(cid:15)(cid:9)(cid:10)(cid:15)(cid:23)3(cid:1)(cid:1)
!(cid:13)(cid:19)(cid:10)(cid:14)(cid:8)"(cid:26)(cid:10)’(cid:5)(cid:8)"(cid:26)(cid:10)(cid:15)(cid:8)(cid:25)(cid:26)(cid:27)(cid:23)(cid:25)"(cid:28)(cid:29)(cid:24)(cid:1)
(cid:1)
(cid:21)(cid:10)(cid:12)*(cid:22)(cid:10)(cid:1)(cid:8)(cid:24)(cid:5)(cid:16)(cid:3)(cid:10)(cid:1)
)(cid:9)(cid:10)(cid:12)(cid:16)(cid:3)(cid:10)(cid:1)
(cid:13)(cid:14)(cid:15)(cid:16)(cid:3)(cid:14)(cid:7)(cid:1)(cid:6)(cid:30)(cid:1)(cid:21)(cid:22)(cid:11)(cid:22)(cid:23)(cid:12)(cid:1)(cid:19)(cid:20)(cid:6)(cid:29)(cid:1)
47
Microequities Asset Management Group Limited
Corporate directory
30 June 2019
Directors
Leslie Szekely - Non-Executive Chairman
Craig Shapiro - Non-Executive Director
Carlos Gil - Executive Director, Chief Executive Officer and Chief Investment Officer
Samuel Gutman - Executive Director and Company Secretary
Company secretary
Samuel Gutman
Registered office and
Principal place of business
Suite 3105, Level 31 Governor Macquarie Tower
1 Farrer Place
Sydney NSW 2000
Telephone: +61 2 9009 2900
Share register
Auditor
Solicitors
Link Market Services Limited
Level 12, 680 George Street
Sydney NSW 2000
Telephone: 1300 554 474
BDO East Coast Partnership
Level 11, 1 Margaret Street
Sydney NSW 2000
Mills Oakley
Level 12, 400 George Street
Sydney NSW 2000
Stock exchange listing
Microequities Asset Management Group Limited shares are listed on the Australian
Securities Exchange (ASX code: MAM)
Website
http://microequities.com.au/
Corporate Governance Statement The directors and management are committed to conducting the business of
Microequities Asset Management Group Limited in an ethical manner and in
accordance with the highest standards of corporate governance. Microequities Asset
Management Group Limited has adopted and has substantially complied with the
ASX Corporate Governance Principles and Recommendations (Third Edition)
('Recommendations') to the extent appropriate to the size and nature of the Group’s
operations.
The Corporate Governance Statement, which sets out the corporate governance
practices that were in operation during the financial year and identifies and explains
any Recommendations that have not been followed, which is approved at the same
time as the Annual Report can be found at:
http://microequities.com.au/governance-policies/
48
Microequities Asset Management Group Limited
Shareholder information
30 June 2019
The shareholder information set out below was applicable as at 19 July 2019.
Distribution of equitable securities
Analysis of number of equitable security holders by size of holding:
1 to 1,000
1,001 to 5,000
5,001 to 10,000
10,001 to 100,000
100,001 and over
Holding less than a marketable parcel
Equity security holders
Twenty largest quoted equity security holders
The names of the twenty largest security holders of quoted equity securities are listed below:
GIL INVESTMENT COMPANY PTY LTD
GUTMAN INVESTMENT PARTNERS PTY LTD
SZEKELY SMSF PTY LTD
BELLITE PTY LTD
DESIGN MANGEMENT INVESTMENT PTY LTD
MICROEQUITIES VENTURE CAPITAL
ANDANSA PTY LIMITED
MR SHUO YANG
BRENMORE PTY LTD
IME HOLDINGS PTY LTD
OZSUN INVESTMENTS PTY LTD
PORTLAND 41 PTY LIMITED
I M E INVESTMENTS PTY LTD
TREPLO PTY LIMITED
C & M LAVERS PTY LTD
ELYSIUM FAMILY SUPER PTY LIMITED
MANN SUPERANNUATION FUND PTY LTD
JMAS PTY LTD
BCDO PTY LIMITED
SELLMALL PTY LTD
49
Number
of holders
of ordinary
shares
6
111
51
222
104
494
-
Ordinary shares
Number held
% of total
shares
issued
53,634,560
22,955,539
12,991,949
5,325,408
2,662,376
1,270,344
1,250,000
787,200
759,161
740,000
645,000
639,272
630,000
625,000
546,040
532,672
532,672
532,016
480,669
479,536
108,019,414
40.32
17.26
9.77
4.00
2.00
0.95
0.94
0.59
0.57
0.56
0.48
0.48
0.47
0.47
0.41
0.40
0.40
0.40
0.36
0.36
81.19
Microequities Asset Management Group Limited
Shareholder information
30 June 2019
Unquoted equity securities
Rights over ordinary shares issued under loan funded share plan
Performance rights over ordinary shares
Awards under employee share trust plan
Substantial holders
Substantial holders in the Company are set out below:
GIL INVESTMENT COMPANY PTY LTD
GUTMAN INVESTMENT PARTNERS PTY LTD
SZEKELY SMSF PTY LTD
Voting rights
The voting rights attached to ordinary shares are set out below:
Number
on issue
Number
of holders
1,367,432
3,129,066
1,270,344
2
2
2
Ordinary shares
Number held
53,634,560
22,955,539
12,991,949
% of total
shares
issued
40.32
17.26
9.77
Ordinary shares
On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each
share shall have one vote.
There are no other classes of equity securities.
Restricted securities
Class
Ordinary shares
Expiry date
Share issued under Loan Funded Share Plan
restricted until the related loan has been repaid
Number
of shares
1,367,432
50