Upload
taiba-akhlaq
View
60
Download
0
Tags:
Embed Size (px)
Citation preview
Page
Din Textile Mills Limited
ANA AKHLAQ
08U0561
Page
Executive Summary
The project is an attempt to analyze the financial position of DIN Textiles Limited by
calculating some important ratios which will help gain an understanding into reasons for
and effects of the trends followed in various financial statements over the period FY09-
FY11, (with the last year ending on June 30, 2011) .This will help us in generating operating
results and determining the financial position of the company. Din Textiles is a public
limited company incorporated in Pakistan and is listed on Lahore Stock Exchange and
Karachi Stock Exchanges. Din Textiles Limited has consistently provided high quality,
branded products and also is an exporter of the textiles from Pakistan. In addition,
comparisons over time and with other companies in the industry are made. After analyzing
ratios and interpreting them, we can conclude that in the FY09 was the worst for the
company as profits declined due to the economic recession that hit the entire country but
still the company managed to regain in FY10 and FY11.
Page
Din Textile Mills Limited
Income Statements
Year 2011 Year 2010 Year 2009
Net Sales 7,708,743,247 4,691,884,420 3,712,392,008
Cost of products sold -6,099,469,105 -3,767,900,161 -3,324,877,658
Gross Profit 1,609,274,142 923,984,259 387,514,350
Distribution costs -219,763,163 -195,200,541 -115,091,974
Administrative expenses -91,677,177 -80,810,935 -43,720,551
Other Operating Expenses -56,637,058 -31,954,167 -11,082,788
Other Operating (income) 14,569,747 11,486,916 9,735,260
Operating Profit 1,255,766,491 627,505,532 227,354,297
Finance cost 330,083,322 213,463,132 142,461,027
(loss)/profit before tax 925,683,169 414,042,400 84,893,270
Taxation -74,331,658 -54,163,213 -52,346,390
Provision for Taxation
Profit after taxation 851,351,511 359,879,187 32,546,880
Earnings per share- basic and diluted – rupees 41.77 19.42 1.76
Weighted Average of Common Stock Share 20381889.18 18,531,369 18492545.45
(Analysis)
The net income of the company shows an increasing trend over the five years, however it
declined in year 2009 but again it boosted up in year 2010 and 2011. These rising net
Page
incomes are the result of increasing sales of the company at a rate that is higher than at
which the total costs of the company have increased over time. The Gross profit of the
company also increased over the five years. It is due to sales increasing more than the
increase in cost of goods sold. The company’s share value increased because EPS increased
with the passage of time which shows that the company’s performance is improving over
the years.
Balance Sheets
Page
Year 2011 Year 2010 Year 2009
Assets
Non Current assets
Property, Plant and Equipment 1,637,141,349 1,670,162,349 1,736,468,468
Capital work in Progress
Long term loans and Advances 373,300 671,344
Long term Deposit 13,340,008 12,194,682 6,429,363
Total Non Current assets 1,650,481,357 1,682,730,331 1,743,569,175
Current Assets
Stores and spares Part and Loose Tools 183,799,894 140,651,363 105,354,466
Stock in trade 1,798,763,867 864,829,665 515,264,284
Trade Debts 1,000,964,780 547,899,636 560,982,844
Loans and Advances 874,219,423 90,106,436 193,507,133
Trade deposits and short term prepayments 4,117,850 2,462,807 2,077,356
Other receivables 141,611 163,824 8,592,642
Income Tax and Sale Tax 63,972,483
Advance Income Tax-Net 23,143,692
Tax refunds due from the Government 66,774,334
Cash and bank balances 57,830,178 24,665,598 14,403,051
Total current assets 3,986,611,937 1,734,751,812 1,423,325,468
Total assets 5,637,093,294 3,417,482,143 3,166,894,643
Current Liabilities
Trade and other payables 327,572,961 243,632,210 182,032,808
Accrued Mark up and Interest 86,235,600 44,455,705 27,681,243
Short term Borrowing 2,486,195,450 1,050,725,072 1,052,565,863
Current Portion of
Page
Long term Financing 129,543,818 88,793,818 106,325,743
Long Term Financing from Director and Others 250,000,000
Liabilities against assets subject to finance lease 13,848,202 13,928,746 11,471,459
Total Current Liabilities 3,043,396,031 1,691,535,551 1,380,077,116
Working Capital 943,215,906 43,216,261 43,248,352
Total Capital Employed 2,593,697,263 1,725,946,592 1,786,817,527
Non - Current Liabilities
Long term Financing 173,849,939 143,393,757 64,245,675
Long term Loans from directors and others 500,000,000
Liabilities against assets subject to finance lease 24,067,681 16,307,416 19,496,461
Deferred liabilities
Retirement benefits- obligation 64,972,067 49,728,712 52,008,160
Deferred taxation 53,967,522 53,967,522 48,397,233
Total non-current liabilities 316,857,209 263,397,407 684,147,529
Contingencies and Commitments
Equity
Share Capital and Reserves
Authorized Capital
50,000,000(2010: 50,000,000) ordinary shares of 10
each 500,000,000 500,000,000 500,000,000
issued, subscribed and paid-up capital 203,833,530 185,303,210 185,303,210
Reserve 2,073,006,524 1,277,245,975 917,366,788
Total Owner Equity 2,276,840,054 1,462,549,185 1,102,669,998
Page
Total Equity and Liabilities 5,637,093,294 3,417,482,143 3,166,894,643
(Analysis)
The Balance Sheet of Din Textiles Ltd for the three years showed an increasing trend in the
company’s Assets. The Non Current Assets declined over the years. This could be mainly
the result of selling of some plant assets as their value declined over time. The long term
loans declined from 2009 to 2010 which shows that some assets have been sold off due to
the payment of loans. However, the Current Assets increased over the years which were
mainly because Cash and Bank balances showed an increasing trend till in all the 3 years
except for 2009, where it declined.
On the other hand, the company’s total owner equity also increased over the years as a
result of raising Shareholders Investments and Reserves. The long term liabilities show a
fluctuating trend. It declined continuously till 2010, which means that it is attributed to
repayment of long term financing by the firm. However it increased in 2011, due to less
long term loans. The total current liabilities showed an upward trend over these five years.
This is due to the rapidly increasing accounts payable.
Statement of Cash Flows
Page
Year 2011 Year 2010 Year 2009
Cash flows from operating activities
Profit Before Taxation 925,683,169 414,042,400 84,893,270
Adjustments for :
Depreciation 165,919,661 170,199,061 187,216,792
Staff Retirement benefit- Gratuity 30,731,800 17,815,405 17,868,608
Provision for Doubtful Debts 6,000,000 9,397,112 6,000,000
Workers Profit participation fund 48,720,167 21,791,705 4,468,067
Finance Cost 330,083,322 213,463,132 142,461,027
Loss/ (gain) on disposal of property, plant and
equipment -13,781,754 -2,779,883 -3,021,679
567,673,196 429,886,532 354,992,815
Profit before working capital changes 1,493,356,365 843,928,932 439,886,085
Increase) / Decrease in current assets
Store, spare parts and Loose tools -43,148,531 -35,296,897 9,316,525
Stock in Trade -933,934,202 -349,565,381 44,002,000
Trade Debts -459,065,144 3,686,096 -150,023,106
Loans and Advances -784,112,987 103,400,697 -104,382,506
Trade Deposits and Short Term Prepayments -1,655,043 -385,451 1,045,194
Other Receivables 22,213 118,351 -1,333,294
-2,221,893,694 -278,042,585 -201,375,187
(Decrease)/ increase in Current Liabilities
Trades and Other payables 67,502,137 35,993,866 32,688,972
Cash generated from/ (Used) in operations -661,035,192 601,880,213 271,199,870
Finance cost paid -288,149,314 -196,607,942 -136,777,510
Tax paid -88,092,229 -72,854,452 -26,547,095
Dividend Paid -36,665,155 -1,350 -2,780,622
Workers Profit participation fund paid -21,872,433 -4,522,343 -6,966,333
Staff Retirement benefit- Gratuity paid -15,488,445 -20,004,853 -11,152,896
Net Cash generated from/ (Used) in operations -1,111,302,768 307,889,273 86,975,414
Page
Cash Flows From Investing Activities
Proceeds from sale of Property, Plant and equipment 19,398,825 5,346,500 6,522,109
Fixed capital expenditure -138,515,732 -106,459,559 -27,999,878
Long term loans and advances 373,300 298,044 812,256
Long term Deposit -1,145,326 -5,765,319 -2,686,200
Net Cash Used in Investing activities -119,888,933 -106,580,334 -23,351,713
CASH FLOWS FROM FINANCING ACTIVITIES
Long Term Financing 71,206,182 61,616,157 -342,837,500
Long Term loan from directors and others -250,000,000 -250,000,000
Liabilities against asset subject to finance lease 7,679,721 -731,758 -11,300,971
New Cash flows from financing activities -171,114,097 -189,115,601 -354,138,471
Net increase/ (Decrease) in cash and equipments -1,402,305,798 12,103,338 -290,514,770
Cash and cash equivalents at the beginning of the year -1,026,059,474 -1,038,162,812 -747,648,042
Cash and Cash equivalents at the end of the years -2,428,365,272 -1,026,059,474 -1,038,162,812
CASH AND CASH EQUIVALENTS
Cans and Bank balances 57,830,178 24,665,598 14,403,051
Short term borrowings -2,486,195,450 -1,050,725,072 -1,052,565,863
-2,428,365,272 -1,026,059,474 -1,038,162,812
(Analysis)
Page
The three years cash flows of the company presented that Din Textiles ltd has fluctuating
net cash from operating activities due to sharp rise and fall from cash generated in
operations. The major change took place due to increase in long term prepayments, loans,
Trades and Other Payables. The net cash used in investing activities was also in negative
for all the years and had fluctuating trends. It was due to fixed capital expenditures and
long term deposits. The net cash used in financing activities also shows a fluctuating trend
over the years. Cash at the end of the year is also fluctuating for all the years and shows a
negative balance, which shows that the company does not have enough cash to finance its
Operating, Investing and Financing activities.
Page
Common-Size Income Statement
Year 2011 Year 2010 Year 2009
Net Sales 100.00% 100.00% 100.00%
Cost of products sold 79.12% 80.31% 89.56%
Gross Profit 20.88% 19.61% 10.44%
Distribution costs 2.85% 4.16% 3.10%
Administrative expenses 1.19% 1.72% 1.18%
Other Operating Expenses 0.73% 0.68% 0.30%
Other Operating (income) 0.19% 0.24% 0.26%
Operating Profit 16.29% 13.37% 6.12%
Finance cost 4.28% 4.55% 3.84%
(loss)/profit before tax 12.10% 8.82% 2.29%
Taxation 0.96% 1.15% 1.41%
Provision for Taxation - - -
Profit after taxation 11.04% 7.67% 0.88%
(Analysis)
The exhibit presents all the income statement components as a percentage of the net sales
of Din Textiles Ltd. The cost of sales showed a fluctuating pattern over the three years
resulting in a fluctuating Gross Profit Margin. The operating profit increased over the five
years, however a fall came in 2009 but it again increased in 2010 due to increase in gross
profit ratio. The Net profit as a percentage of sales decreased drastically till 2009, being
lowest in that year, but it again increased which showed good signs for the company’s
profitability.
Page
Common-Size Balance Sheets
Year 2011 Year 2010 Year 2009
Assets
Non Current assets
Property, Plant and Equipment 29.04% 48.87% 54.83%
Capital work in Progress
Long term loans and Advances 0.01% 0.02%
Long term Deposit 0.24% 0.36% 0.20%
Total Non Current assets 29.28% 49.24% 55.05%
Current Assets
Stores and spares Part and Loose Tools 3.26% 4.12% 3.33%
Stock in trade 31.91% 25.31% 16.27%
Trade Debts 17.76% 16.03% 17.71%
Loans and Advances 15.51% 2.64% 6.11%
Trade deposits and short term prepayments 0.07% 0.07% 0.07%
Other receivables 0.003% 0.005% 0.27%
Income Tax and Sale Tax 0.00% 1.87% 0.00%
Advance Income Tax-Net 0.00% 0.00% 0.73%
Tax refunds due from the Government 1.18% 0.00% 0.00%
Cash and bank balances 1.03% 0.72% 0.45%
Total current assets 70.72% 50.77% 44.94%
Total Assets 100.00% 100.00% 100.00%
Current Liabilities
Trade and other payables 5.81% 7.12% 5.75%
Accrued Mark up and Interest 1.53% 1.30% 0.87%
Short term Borrowing 44.10% 30.74% 33.24%
Current Portion of
Page
Long term Financing 2.30% 2.59% 3.36%
Long Term Financing from Director and Others
0.00% 7.31% 0.00%
Liabilities against assets subject to finance lease 0.25% 0.40% 0.36%
Total Current Liabilities 53.99% 49.46% 43.58%
Working Capital 16.73% 1.31% 1.36%
Total Capital Employed 46.01% 50.55% 56.41%
Non - Current Liabilities
Long term Financing 3.08% 4.19% 2.03%
Long term Loans from directors and others 0.00% 0.00% 15.79%
Liabilities against assets subject to finance lease 0.43% 0.47% 0.62%
Deferred liabilities
Retirement benefits- obligation 1.15% 1.45% 1.64%
Deferred Taxation 0.96% 1.57% 1.53%
Total non-current liabilities 5.62% 7.68% 21.61%
Contingencies and Commitments
Equity
Share Capital and Reserves
Authorized Capital
50,000,000(2010: 50,000,000) ordinary shares of 10 each -------- ------ --------
issued, subscribed and paid-up capital 3.62% 5.42% 5.85%
Reserve 36.77% 37.37% 28.97%
Total Owner Equity 40.39% 42.79% 34.82%
Page
Total Equity and Liabilities 100.00% 100.00% 100.00%
(Analysis)
The common size balance sheet illustrates that the non-current assets of the company as
the percentage of its total assets showed a declining trend over the years which was mainly
due to a fall in the Value of the Non- Current Assets. The current assets as a percentage of
total assets increased over the years due to an increase in inventories and loans and
advances as a percentage of total assets. The total owner’s equity as the percentage of total
assets showed instability throughout the period. It increased and decreased alternately
over the years. However the total long term liabilities/total assets decreased while the total
current liabilities/total assets increased over the years.
Trend Index of Selected Accounts
Page
Year 2011 Year 2010 Year 2009
Cash & Cash Equivalents 674.81% 287.82% 168.07%
Accounts Receivables 283.63% 155.25% 158.96%
Temporary Investments 0.00% 0.00% 0.00%
Inventory 278.99% 134.14% 79.92%
Total Current assets 346.05% 150.58% 123.55%
Total Current liabilities 263.99% 146.73% 119.71%
Working Capital -114799.25% -5259.87% -5263.78%
Plant Assets, Net 81.61% 75.67% 89.23%
Other Assets 286.87% 270.27% 152.70%
Long Term Debt 19.73% 15.92% 58.19%
Total Liabilities 147.98% 86.09% 90.90%
Shareholder's Equity 255.47% 164.10% 123.72%
Net Sales 283.98% 172.85% 136.76%
Cost of Products Sold 251.93% 155.63% 137.33%
Administrative Expenses 260.01% 229.19% 124.00%
Marketing & Sales Expenses 36.88% 333.77% 67.57%
Interest Expense 241.01% 155.86% 104.02%
Total Cost & Expenses 499.81% 418.18% 230.70%
Earnings Before Taxes 1022.51% 457.35% 93.77%
Net Income 511.79% 216.34% 19.57%
The trend index indicates that the cash and cash equivalents for Din Textiles limited
increased over the years except for 2009, but the accounts receivable and inventory
showed a similar pattern as both declined till 2009 but again increased in the preceding
years, hence leading to a rising trend in total current assets. The finance cost increased
sharply over the years which show us a bad sign for the company. Total costs and expenses
Page
of the company have also increased in comparison to the base year. The net sales of Din
Textiles are increasing as compare to the base year which is a good sign for the company as
more revenue is being generated.
Short-Term Liquidity Analysis
Page
Units Measure Year 2011 Year 2010 Year 2009
1 Ratio Current Ratio 1.31 1.03 1.03
2 Ratio Acid-Test Ratio 1.31 1.03 1.03
3 Times Accounts Receivables Turnover 9.95 8.46 7.59
4 Times Inventory Turnover 4.58 5.46 6.19
5 Days Days' Sales Receivables 36.17 42.54 47.42
6 Days Days' Sales in inventory 78.60 65.93 58.16
7 Days Approximate Conversion Period 114.77 108.48 105.58
8 Percent Cash to Current Assets 1.45% 1.42% 1.01%
9 Percent Cash to Current Liabilities 1.90% 1.46% 1.04%
10 Times Liquidity Index 167.73 140.30 98.31
11 $Thousand Working Capital 943,215,906 43,216,261 43,248,352
12 Days Days' Purchases in A/P 19.33 23.28 19.71
13 Days Average Net Trade cycle 95.44 85.20 85.87
14 Percent
Cash Provided by Operations to
Average. Current Liabilities -46.94% 20.05% 6.51%
(Analysis)
Page
Liquidity ratios are a set of
ratios that measure a
company’s ability to pay off
its short-term debt
obligations. This is done by
measuring a company’s liquid
assets against its short-term
liabilities. In general, the
greater the coverage of
liquidity assets to short-term liabilities, the more likely it is that a business will be able to
pay debts as they become due while still funding ongoing operations.
Current ratio is current
assets/current liabilities so
a figure greater than one
would indicate that current
assets are greater than
current liabilities and the
company has the capacity
to cover its short term
obligations with current
assets.
Acid-test ratio is a more sophisticated alternative to the current ratio, which measures the
most liquid current assets excluding inventory but including accounts receivables and
certain investments.
Year 2011 Year 2010 Year 20090
0.2
0.4
0.6
0.8
1
1.2
1.4
Series1Acid-Test Ratio
Year 2011 Year 2010 Year 20090
0.2
0.4
0.6
0.8
1
1.2
1.4
Series1Current Ratio
Page
While comparing the firm’s liquidity position with that of the other firms in the industry it
can be clearly inferred from the high current and acid ratio test ratios of Din Textiles ltd in
comparison to the industry averages that the liquidity position of the firm is stronger as of
the other firms. However, this company has high days sales in inventory, day’s sales in
accounts receivable and liquidity index than that of an average in comparison to other
firms which indicates a poor liquidity position of the company.
The current ratio of Din Textiles Limited has been close to one over the five year period
implying that the company has just enough assets to cover its current liabilities. The
current ratio improved due to decline in current liabilities. Whereas the acid test ratio also
shows a good liquidity position over the three years which means that the company
without inventory liquidation would not be able to pay back its short term obligations. The
accounts receivable turnover declined in 2009. This decline could be a result due to
company’s inclination towards conservative credit policy for its customers. The inventory
turnover increased over the years which mean that the slight increase is indicative of Din’s
declining operational efficiency with growth in net sales lagging behind the growth in
inventory kept by the company. The days’ sales in receivables showed significant
fluctuations over the three years period. It increased in 2009 and again decreased in 2010
and 2011. Days’ sale in receivables was at its peak in 2009 which can be attributed to the
longer credit time period allowance to its customers in that year. The days’ sales in
inventory showed a declining trend over the years with a peak in 2009 due to higher idle
stocks. The approximate conversion period didn’t show major changes over the five years.
It was almost constant signifying that the time taken by the company to convert both
receivables and inventory to cash has not changed much. The cash to current assets ratio
declined in 2009 revealing severe liquidity issue for the company as the cash balances have
reduced. However, it increased in 2010 onwards. The cash to current liabilities showed the
similar pattern as of cash to current assets. The liquidity index has fluctuated over the
three years which signifies that the liquidity of the company was unstable. The cash
available from operations shows a fluctuating trend. It was lowest in 2011, where it
showed a negative figure.
Page
Common-Size Analysis of
Current Assets and Current Liabilities
Page
Year 2011 Year 2010 Year 2009
Current assets:
Cash and Cash Equivalents 1.45% 1.42% 1.01%
Other Temporary Investments 0.00% 0.00% 0.00%
Accounts Receivable 25.11% 31.58% 39.41%
Inventories 45.12% 49.85% 36.20%
Prepaid Expenses 0.10% 0.14% 0.15%
Total Current Assets 100.00% 100.00% 100.00%
Current Liabilities
Notes Payable 0.00% 0.00% 0.00%
Payable to Suppliers and Other 10.76% 14.40% 13.19%
Accrued Liabilities 2.83% 2.63% 2.01%
Dividend Payable 0.00% 0.00% 0.00%
Accrued Income Taxes 0.00% 0.00% 0.00%
Total Current Liabilities 100.00% 100.00% 100.00%
(Analysis)
The exhibit shows that the major portion of current assets consists of stock in trade which
shows instability over the years. Accounts Receivables also follows the same pattern.
Prepaid expenses show the smallest portion of current assets which is fluctuating over the
years. On the other hand, in total current liabilities trade and other payables had a major
chunk of whole percentage. They show an increasing trend over the years except for 2011,
where it declined. Thus, this shows that the company has started to manage its creditors
efficiently, which is a good sign for the growth of the company.
Page
Common-Size Statement of Cash Flows
Page
Year 2011 Year 2010 Year 2009
Cash flows from operating activities
Profit Before Taxation -65.92% 3395.64% -29.22%
Adjustments for :
Depreciation -11.82% 1395.84% -64.44%
Staff Retirement benefit- Gratuity -2.19% 146.11% -6.15%
Provision for Doubtful Debts -0.43% 77.07% -2.07%
Workers Profit participation fund -3.47% 178.72% -1.54%
Finance Cost -23.51% 1750.65% -49.04%
0.98% -22.80% 1.04%
-40.44% 3525.59% -122.20%
Profit before working capital changes -106.36% 6921.23% -151.42%
Increase) / Decrease in current assets 3.07% -289.48% -3.21%
Stock in Trade 66.51% -2866.86% -15.15%
Trade Debts 32.69% 30.23% 51.64%
Loans and Advances 55.84% 848.01% 35.93%
Trade Deposits and Short Term Prepayments 0.12% -3.16% -0.36%
Other Receivables -0.002% 0.97% 0.46%
-158.22% 2280.28% -69.32%
(Decrease)/ increase in Current Liabilities
Trades and Other payables -4.80% 295.19% -11.25%
Cash generated from/ (Used) in operations 47.07% 4936.14% -93.35%
Finance cost paid 20.51% -1612.42% 47.08%
Tax paid 6.27% -597.49% 9.14%
Dividend Paid 2.61% -0.01% 0.96%
Workers Profit participation fund paid 1.55% -37.09% 2.40%
Staff Retirement benefit- Gratuity paid 1.10% -164.06% 3.84%
Net Cash generated from/ (Used) in operations 79.14% 2525.06% -29.94%
Cash Flows From Investing Activities
Proceeds from sale of Property, Plant and equipment -1.38% 43.85% -2.25%
Fixed capital expenditure 9.86% -873.10% 9.64%
Page
Long term loans and advances -0.02% 2.44% -0.28%
Long term Deposit 0.08% -47.28% 0.92%
Net Cash Used in Investing activities 8.53% -874.09% 8.04%
CASH FLOWS FROM FINANCING ACTIVITIES
Long Term Financing -5.07% 505.33% 118.01%
Long Term loan from directors and others 17.80% -2050.30% 0.00%
Liabilities against asset subject to finance lease -0.54% -6.00% 3.89%
New Cash flows from financing activities 12.18% -1550.97% -121.90%
Net increase/ (Decrease) in cash and equipments 100.00% 100.00% 100.00%
Cash and cash equivalents at the beginning of the year 73.06% -8514.18% 257.35%
Cash and Cash equivalents at the end of the years 172.92% -8414.92% 357.35%
CASH AND CASH EQUIVALENTS
Cans and Bank balances -4.11% 202.29% -4.96%
Short term borrowings 177.04% -8617.21% 362.31%
172.92% -8414.92% 357.35%
(Analysis)
The cash generated from operations fluctuated over the years. It showed a deficit till 2009
and a surplus in the preceding years that is year 2010 and 2011. In year 2010, the Net Cash
Page
Flow from operations was exceptionally high due to the high level of income generated
from operations. The net cash in investing activities shows a declining trend over the years,
however it remained positive, but in the year 2010, it became negative due to an
exceptionally high figure of the Fixed Capital Expenditures. The net cash in financing
activities shows a fluctuating pattern over the years. The cash and cash equivalents were
positive but declined over the years, being negative and exceptionally low in 2010. Thus,
the company faced severe cash flow problems in the 2010.
Revenue and Expense Recognition:
These financial statements have been prepared on the basis of ‘historical cost’ convention,
Page
Except for certain 'Available for Sale' investments which have been recognized at fair value
and recognition of certain staff retirement benefits at present value.
The preparation of financial statements in conformity with approved accounting standards,
as applicable in Pakistan, requires management to make judgments, estimates and
assumptions that affect the application of policies and the reported amount of assets,
liabilities, income and expenses.
The estimates and associated assumptions are based on historical experience and various
other factors that are believed to be reasonable under the circumstances, the results of
which form the basis of making the judgments about the carrying values of assets and
liabilities that are not readily apparent from other sources. Actual results may differ from
these estimates. The estimates underlying the assumptions are reviewed on an ongoing
basis. Revisions to accounting estimates are recognized in the period in which the estimate
is revised if the revision affects only that period, or in the period of the revision and future
periods if the revision affects both current and future periods.
IAS 23 (Amendment), 'Borrowing Costs' is effective from January 1, 2009. The amendment
requires an entity shall capitalize borrowing costs that are directly attributable to the
acquisition, construction or production of a qualifying asset as part of the cost of that asset.
The allowed alternative treatment of recognition of borrowing cost has been removed. The
company's current accounting policy is in compliance with this amendment, and therefore
there is no impact on the company's financial statements. Income and expenses to be
presented in one statement (a statement of comprehensive income) or in two statements (a
separate income statement and a statement of comprehensive income). The company has
preferred to present two statements; (a statement displaying components of profit or loss
separate income statement) and a second statement beginning with profit or loss and
displaying components of other comprehensive income (statement of comprehensive
income). Comparative information has also been re presented/re arranged so it is in
conformity with the revised standard. The amendment change only presentation aspects of
the financial statements, it has no impact on profit or loss for the year.
Page
Amendment to IAS - 39 Financial Instruments : Recognition and Measurement - Eligible
hedged items (effective for annual periods beginning on or after 01 July 2009) clarifies the
application of existing principles that determine whether specific risks or portions of cash
flows are eligible for designation in a hedging relationship. The amendment is not likely to
have an effect on the company's financial statements.
An item of property, plant and equipment is derecognized on disposal or when no future
economic benefits are expected from its use or disposal. Any gain or loss arising on
derecognition of the asset (calculated as the difference between the net disposal proceeds
and carrying amount of the assets) is included in the income statement in the year the
assets is derecognized. Subsequent costs are included in the asset's carrying amount or
recognized as a separate asset, as appropriate, only when it is probable that future
economic benefits associated with the item will flow to the company and the cost of the
item can be measured reliably. All other repair and maintenance costs are charged to
income during the period in which they are incurred. Depreciation on additions is charged
from the month in which the asset is acquired or capitilized while no depreciation is
charged in the month of disposal. The significant accounting policies adopted in the
preparation of theses financial statements are set out below. These policies have been
consistently applied to all the years presented unless otherwise stated.
Leases where the company has substantially all the risks and rewards of ownership are
classified as finance lease. Assets subject to finance lease are initially recognized at the
commencement of the lease term at the
lower of present value of minimum lease payments under the lease agreements and the fair
value of the leased assets, each determined at the inception of the lease. Subsequently these
assets are stated at cost less accumulated depreciation and any identified impairment loss.
The related rental obligations, net off finance cost, are included in liabilities against assets
subject to finance lease. The liabilities are classified as current and noncurrent depending
upon the timing of payments. Property, plant and equipment except for freehold land are
stated at cost less accumulated depreciation and any identified impairment loss. Freehold
Page
land is stated at cost less any identified impairment loss. Cost of tangible assets consists of
historical cost pertaining to erection / construction period and other directly attributable
cost of bringing the asset to working condition. Depreciation on all items of property, plant
and equipment except for freehold land is charged to income applying the reducing balance
method so as to write off historical cost of an asset over its estimated useful life at the rates
as disclosed in note 5.
Trade debts originated by the company are recognized and carried at original invoice value
less any allowance for uncollectible amounts. An estimated provision for doubtful debts is
made when there is objective evidence that collection of the full amount is no longer
probable.
Deferred tax asset and liability is measured at the tax rates that are expected to apply to the
period when the asset is realized or the liability is settled, based on the rates (and tax laws)
that have been enacted or substantively enacted at the statement of financial position date.
Provision is made annually to cover the obligation on the basis of actuarial valuation and
charged to income currently. The most recent actuarial valuation was carried on June 30,
2009 using the Projected Unit Credit Method.
Deferred tax liabilities are recognized for all taxable temporary differences and deferred
tax assets are recognized for all deductible temporary differences and carry forward of
unused tax losses and tax credits to the extent that it is probable that future taxable profits
will be available against which deferred tax asset can be utilized, except where the deferred
tax asset relating to the deductible temporary difference arises from the initial recognition
of an asset or liability that, at the time of transaction, affects neither the accounting nor
taxable profits.
Net cumulative unrecognized actuarial gains / losses relating to previous reporting periods
in excess of the highest of 10 percent of present value of defined benefit obligation or 10
percent of the fair value of plan assets are recognized as income or expense over the
estimated remaining working lives of the employees.
Page
The carrying amount of deferred tax assets is reviewed at each statement of financial
position date and reduced to the extent that it is no longer probable that sufficient taxable
profits will be available to allow all or part of the deferred tax asset to be utilized.
A provision is recognized in the statement of financial position when the company has a
legal or constructive obligation result of as a past event, and it is probable that an out flow
of resource embodying economic benefits will be required to settle the obligation and a
reliable estimate can be made of the amount of obligation.
Borrowing costs are recognized as an expense in the period in which these are incurred
except to the extent of the borrowing costs that are directly attributable to the acquisition,
construction or production of a qualifying asset. Such borrowing costs are capitalized as
part of the cost of that asset up to the date of its commissioning. Borrowings are recorded
at the proceeds received. Finance costs are accounted for on an accrual basis and are
included in current liabilities to the extent of the amount remaining unpaid.
Deferred tax is provided, using the balance sheet liability method, on all temporary
differences at the statement of financial position date between the tax base of assets and
liabilities and their carrying amounts for financial reporting purposes.
Provision for current taxation is based on taxability of certain income streams of the
company under presumptive / final tax regime at the applicable tax rates and remaining
income streams chargeable at current rate of taxation under the normal tax regime after
taking into account tax credit and tax rebates available, if any. The charge for current tax
includes any adjustment to past years liabilities. Liabilities for trade and other payable are
carried at cost which is fair value of the consideration to be paid in the future for goods and
services received, whether or not billed to the company.
Income tax expense comprises current and deferred tax. Income tax expense is recognized
in the income statement except to the extent that it relates to items recognized directly in
equity, in which case it is recognized in equity. The company operates an unfunded gratuity
scheme covering for all its permanent employees who have attained the minimum
qualifying period for entitlement to the gratuity.
Page
Revenue is recognized on dispatch of goods or on performance of services. Return on
deposits is recognized on a time proportion basis by reference to the principal outstanding
and the applicable rate of return.
The dividend distribution to the shareholders is recognized as a liability in the period in
which it is approved by the shareholders.
Where an impairment loss subsequently reverses, the carrying amount of the asset is
increased to the revised estimate of its recoverable amount, but so that the increased
carrying amount does not exceed the carrying amount that would have been determined,
had no impairment loss been recognized for the asset in prior years. A reversal of an
impairment loss is recognized as income immediately.
If the recoverable amount of an asset is estimated to be less than its carrying amount, the
carrying amount of the asset is reduced to its recoverable amount. Impairment losses are
recognized as an expense immediately.
Research and development cost is charged to income statement in the year in which it is
incurred. All transactions with related parties are carried out by the company at arms'
length price using the method prescribed under the Companies Ordinance, 1984 with the
exception of loan taken from related parties which is interest / mark up free.
Government grants for meeting revenue expenses are set off from respective expenses in
the year in which they become receivable.
A financial asset and financial liability is offset and the net amount is reported in the
statement of financial position if the company has a legal enforceable right to set off the
recognized amounts and intends either to settle on net basis or to realize the assets and the
liabilities simultaneously.
Page
Financial assets and financial liabilities are recognized when the company becomes a party
to the contractual provisions of the instrument and derecognized when the company loses
control of contractual rights that comprise the financial assets and in case of financial
liabilities when the obligation specified in the contract is discharged, cancelled or expired.
Any gain or loss on Derecognition of financial assets and financial liabilities is included in
the income statement for the year.
All financial assets and financial liabilities are initially measured at cost, which is the fair
value of the consideration given and received respectively. These financial assets and
liabilities are subsequently measured at fair value, amortized cost or cost, as the case may
be. The particular recognition methods adopted are disclosed in the individual policy
statements associated with each item.
Inventories
Inventory means quantity of goods and materials on hand. A manufacturer's inventory
represents those items that are ready and available for sale. Production includes those
activities involved in conceptualizing, designing, and creating products and services. In
Page
recent years there have been dramatic changes in the way goods are produced. Today,
computers help monitor, control, and even perform work. Flexible, high-tech machines can
do in minutes what it used to take people hours to accomplish. Another important
development has been the trend toward just-in-time inventory. The word inventory refers
to the amount of goods a business keeps available for wholesale or retail. In just-in-time
inventory, the firm stocks only what it needs for the next day or two. Many businesses rely
on fast, global computer communications to allow them to respond quickly to changes in
consumer demand. Inventories are thus minimized and businesses can invest more in
product research, development, and marketing
When corporation faces difficult times one of the first actions examined is lower inventory
investment that is, reducing the organizational slack present in the form of buffer stock.
“We must tighten our belts.”
Q Reducing working capital requirements
Q Demonstrating higher return on investment
Q Increasing profit by decreasing carrying costs
There are two types of costing system
i) Job order costing system, and
ii) Process costing
Din Textile Mills Limited use process costing.
LONG TERM FIXED ASSETS
long-term assets (those whose useful lives exceed a year) and discusses these types: land,
buildings, leasehold improvements, intangibles, vehicles and other equipment.
Page
Land is not a wasting asset. That is, it does not get used up over time and rarely suffers
damage such that it loses value. For that reason, it usually is recorded at cost at the time of
purchase. Appreciation in its value over decades is not recorded and is not recognized in
any way on the books of the owner. It is only after land has been sold that sale price and
purchase cost are compared to calculate gain or loss on sale.
Accepted accounting practice is to record the cost of the building determined at time of
ownership transfer (purchase) or at conclusion of all costs of construction. Because
buildings are frequently used for decades, and due to the need to be able to calculate gain
or loss on sale, accounting practice preserves the original cost by not recording declines in
value in the account containing the original purchase or construction cost.
Vehicles or Equipment of all kinds usually last for several years, but their useful lives are
much shorter than that of assets that have little movement in their functioning. Because
they do wear out over time, common accounting practice in business is to record
depreciation using life spans and depreciation methods appropriate to the nature and use
of the asset. Frequently, the life and depreciation methods chosen are influenced by what is
permitted per national tax regulations for the kind of asset being depreciated.
The mechanics of accounting (debiting and crediting appropriate accounts) for these assets
are relatively simple, much the same as for any of the above assets. Where the difficulty lies
is in their valuation, which is an advanced topic and not something that individual persons
and small businesses would likely encounter. For that reason further discussion of items
such as patents, copyrights, goodwill, etc. are left out of this Guide
During the half year under review, the turnover of the company increased substantially as
compared to the corresponding period of the preceding year. Cotton prices were higher as
compared to the corresponding period of the last year. Cost of power increase due to
increase in oil prices. Depreciation charges increased, due to the addition of the new unit,
Page
from Rs.32.359 million to 106.134 million. Your company earned a gross profit of Rs.
118.143 million (GP rate 9.95%).
Finance cost for the period was substantially higher due to increase in the rate of mark-up
and additional financing obtained for new unit and the working capital requirements.
Nevertheless, your company has been able to earn a profit before tax of Rs. 19.476 million.
After the reversal in deferred taxation and provision of taxation for current year, your
Company has earned a profit after taxation of Rs. 21.602 million.
This loan of Rs 800 million is secured against first pari passu hypothecation charge of Rs.
1.06 billion over all present and future overall existing and future fixed and floating assets
of the company excluding land, and is repayable in 8 equal semi annual installments of Rs.
100 million each commenced from May 26, 2006. It carries mark up at the rate of 6.00%
(June 30, 2009 : 6.00%) per annum payable quarterly, which is also the effective mark up
rate. The loan has been paid during the year.
During the year an additional loan of Rs. 23.047 million is obtained out of which Rs. 11.523
is under SBP-LTF-EOP scheme and Rs. 11.524 is under term finance facility. The new loan
is secured against demand promissory note and first pari passu charge by way of
hypothecation of Rs. 54.667 million over present and future plant and machinery of the
company inclusive of 25% margin. The loan is repayable in 12 equal quarterly installments
of Rs. 960,250 and Rs. 960,333 respectively commencing from August 2010. It carries mark
up at the rate of SBP refinance rate plus 1.5% (June 30, 2009: Nil) against SBP-LTF-EOP
and 15.24% (June 30, 2009: Nil) against term finance. The effective mark up rates
computes to 10.30% (June 30, 2009:Nil) for SBP-LTF-EOP and 15.24% for term finance.