Number

Total

of

Share

Share

Other

Accumulated

attributable

Minority

Total

ordinary

capital

premium

reserves

profits

to equity

interest

equity

shares

US$000

US$000

US$000

US$000

shareholders

US$000

US$000

Balance -

59 226 694

2 961

102 342

(14 347)

100 213

191 169

(954)

190 215

31 Dec 2004
(as previously reported)

Change in accounting policy

-

-

-

-

(14 884)+

(14 884)+

-

(14 884)+

Balance -

59 226 694

2 961

102 342

(14 347)

85 329+

176 285+

(954)

175 331+

31 Dec 2004

Net income

-

-

-

-

45 507+

45 507+

2 349

47 856+

Movement on cash flow hedges-

-

-

-

(45)

(45)

-

(45)

Transfer to income statement

-

Fair value movement on financial instruments

-

-

-

(27 422)

-

(27 422)

-

(27 422)

Total recognised income/(loss)

-

-

-

(27 467)

45 507+

18 040 

2 349

20 389

Share-based payments

-

-

-

2 243

-

2 243 

-

2 243

Share options exercised

617 260

31

1 838

-

-

1 869 

-

1 869

Shares vested#

103 910

6

1 429

(1 429)

-

6 

-

6

Capital raising

8 125 000

406

109 281

-

-

109 687 

-

109 687

Costs associated with capital raising

-

-

(6 308)

-

-

(6 308) 

-

(6 308)

Balance -

68 072 864

3 404

208 582

(41 000)

130 836+

301 822+

1 395

303 217+

31 Dec 2005

Net income

-

-

-

-

47 564

47 564 

3 312

50 876

Movement on cash flow hedges-

Transfer to income statement

-

-

-

17 256

-

17 256 

-

17 256

Fair value movement on financial instruments

-

-

-

(36 603)

-

(36 603)

-

(36 603)

Total recognised income/(loss)

-

-

-

(19 347)

47 564

28 217  

3 312

31 529

Share-based payments

-

-

-

2 369

-

2 369  

-

2 369

Share options exercised

  633 867

34

3 619

-

-

3 653  

-

3 653

Exercise of options previously expensed under IFRS 2

-

-

650

(650)

-

-   

-

-

Shares vested#

56 830

2

802

(802)

-

2   

-

2 

Balance -

31 Dec 2006

68 763 561

3 440

213 653

(59 430)

178 400

336 063   

4 707 

340 770