Upload
truongquynh
View
219
Download
0
Embed Size (px)
Citation preview
Fujairah - United Arab Emirates
Fujairah Building Industries P.J.S.C.
and its subsidiaries (the "Group")
For the nine month period ended September 30, 2017
(unaudited)
Independent auditor's review report and
condensed consolidated interim financial information
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Table of contents
Pages
General information 1
Report of the Board of Directors 2
Independent auditor's report on review of condensed consolidated interim financial information 3
Condensed consolidated interim statement of financial position 4
Condensed consolidated interim statement of profit or loss 5
Condensed consolidated interim statement of other comprehensive income 6
Condensed consolidated interim statement of changes in shareholders' equity 7
Condensed consolidated interim statement of cash flows 8
Notes to the condensed consolidated interim financial information 9 - 21
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
General information
Principal Office Address : P. O. Box: 383
Fujairah - United Arab Emirates
T: +971 9 222 2051
F: +971 9 222 7314
Email: [email protected]
Website : www.fbifuj.ae
The Auditors : Horwath Mak
P. O. Box: 1650
Fujairah - United Arab Emirates
1
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Condensed consolidated interim statement of changes in shareholders' equity
For the nine month period ended September 30, 2017 (Unaudited)
Balance as at December 31, 2015 (Audited) 135,987,500 28,348,713 30,367,248 29,201,318 223,904,779
Profit for the period - - - 11,804,450 11,804,450
- - 3,849,893 - 3,849,893
Total comprehensive income - - 3,849,893 11,804,450 15,654,343
-
135,987,500 28,348,713 34,217,141 41,005,768 239,559,122
Balance as at December 31, 2016 (Audited) 135,987,500 29,849,594 34,550,705 42,709,242 243,097,041
Profit for the period - - - 20,395,603 20,395,603
- - (6,213,981) - (6,213,981)
- - - (570,000) (570,000)
Total comprehensive income - - (6,213,981) 19,825,603 13,611,622
Dividends - - - (6,799,375) (6,799,375)
135,987,500 29,849,594 28,336,724 55,735,470 249,909,288
The accompanying notes form an integral part of this condensed consolidated interim financial information.
The review report of the auditors is set out on page 3.
Remuneration to the Board of Directors
Balance as at September 30, 2017 (Unaudited)
Change in fair value of available-for-sale investments
Change in fair value of available-for-sale investments
Total
shareholders'
equity
Balance as at September 30, 2016 (Unaudited)
Investments
revaluation
reserve
Retained
earnings
(In Arab Emirates Dirhams)
Share capital
Statutory
reserve
7
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Condensed consolidated interim statement of cash flows
For the nine month period ended September 30, 2017 (Unaudited)
(In Arab Emirates Dirhams)
Jan 01, 2017 to Jan 01, 2016 to
Sep 30, 2017 Sep 30, 2016
(9 months) (9 months)
(Unaudited) (Unaudited)
Cash flows from operating activities
Profit for the period from continuing operations 22,167,452 15,579,460
(Loss) for the period from discontinued operations (1,771,849) (3,775,010)
Profit for the period 20,395,603 11,804,450
Adjustments for:
(Gain) on disposal of property, plant and equipment 11,000 (243,698)
Impairment of property, plant and equipment 141,680 1,252,569
23,890,829 23,304,092
Allowance for slow-moving inventories 5,979,154 4,085,589
2,967,844 1,927,050
848,795 935,683
Finance costs 3,301,742 2,986,395
Operating profit before changes in operating assets and liabilities 57,536,647 46,052,130
(Increase) / decrease in current assets
Inventories (2,405,544) 14,025,600
Trade receivables 5,307,329 (6,116,163)
Advances, deposits and other receivables (1,817,293) (463,190)
Increase / (decrease) in current liabilities
Trade and other payables (9,672,172) (20,093)
Cash generated from operations 48,948,967 53,478,284
Employees' end-of-service benefits paid (1,752,491) (746,929)
Finance costs paid (3,677,691) (3,791,113)
Net cash from operating activities 43,518,785 48,940,242
Cash flows from investing activities
Purchase of available-for-sale investments - (64,355)
Fixed deposits (12,000,000) -
Acquisition of property, plant and equipment (9,749,917) (22,236,380)
Proceeds from disposal of property, plant and equipment (11,000) 412,164
Net cash (used in) investing activities (21,760,917) (21,888,571)
Cash flows from financing activities
Proceeds from term loans 3,000,000 15,000,000
(Repayment) of term loans (17,795,625) (20,162,908)
(Repayment) of other bank borrowings - net (3,706,525) (10,197,691)
(Repayment) of finance lease liability - (336,694)
Dividends (6,799,375) -
Remuneration paid to the Board of Directors (570,000) -
Net cash (used in) financing activities (25,871,525) (15,697,293)
Net (decrease)/increase in cash and cash equivalents (4,113,657) 11,354,378
Cash and cash equivalents, beginning of the period 18,214,151 4,306,933
Cash and cash equivalents, end of the period 14,100,494 15,661,311
Represented by:
Cash in hand 165,670 218,557
Bank balances - current accounts 13,934,824 15,442,754
14,100,494 15,661,311
The review report of the auditors is set out on page 3.
Provision for employees' end of service benefits
Allowance for doubtful debts
Depreciation on property, plant and equipment
The accompanying notes form an integral part of this condensed consolidated interim financial information.
8
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Notes to the condensed consolidated interim financial information
For the nine month period ended September 30, 2017 (Unaudited)
1 Legal status and business activities
1.1
1.2
1.3
1.4
1.5
2 Basis of preparation and consolidation
2.1 Basis of preparation
This condensed consolidated interim financial information has been prepared in accordance with International
Accounting Standard 34 "Interim Financial Reporting" and is presented in Arab Emirates Dirhams (AED) which is
the functional currency of the Group.
This condensed consolidated interim financial information has been prepared on the historical cost basis except for
certain financial instruments that are measured at fair values, and assets and liabilities of a subsidiary, M/s. Emirates
Ceramic Factory, that are measured at realisable/settlement values as explained in note 2.3.
M/s. Fujairah Building Industries P.J.S.C. (the “Entity”) was incorporated as a public joint stock company
in the Emirate of Fujairah, United Arab Emirates, by an Emiri Decree issued by His Highness, The Ruler of
Fujairah. The Entity’s ordinary shares are listed on the Abu Dhabi Securities Exchange.
The Entity and its subsidiaries (note 2.2) are collectively referred to as the “Group”.
The principal activities of the Group are unchanged since the previous year and comprise production of
concrete blocks, interlocks, kerbstones, ceramic tiles, rockwool insulation materials, marble products, terrazzo
tiles and quarry products.
The registered address of the Entity is P.O. Box: 383, Fujairah - United Arab Emirates.
This condensed consolidated interim financial information incorporates the operating results of the
Commercial license no. 80003 of the Entity and the industrial licenses (note 2.2) of the subsidairies issued by
the municipalities in the Emirate of Fujairah.
The consolidated result for the nine month period ended September 30, 2017 is not necessarily indicative of the
consolidated result that may be expected for the financial year ending December 31, 2017.
In preparing this condensed consolidated interim financial information, the significant judgements made by
management in applying the accounting policies and the key sources of estimation uncertainty were the same as
those that were applied to the audited consolidated financial statements for the year ended December 31, 2016.
The accounting policies and methods of computation adopted in preparing this condensed consolidated interim
financial information are consistent with those used in the audited consolidated financial statements for the year
ended December 31, 2016.
All aspects of the financial risk management objectives and policies are consistent with that disclosed in the audited
consolidated financial statements for the year ended December 31, 2016.
This condensed consolidated interim financial information does not include all the information required for full
annual consolidated financial statements and should be read in conjunction with the audited consolidated financial
statements for the year ended December 31, 2016.
The preparation of this condensed consolidated interim financial information requires the management to make
judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts
of assets, liabilities, incomes and expenses. Actual results may differ from these estimates.
9
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Notes to the condensed consolidated interim financial information
For the nine month period ended September 30, 2017 (Unaudited)
2 Basis of preparation and consolidation (continued)
2.2 Basis of consolidation
Sl.
No.
Industrial
license no.
Percentage of
ownership
Acquisition
year
Principal
product
1 80004 100% 1978Quarry
products
2 80095 100% 1978
Blocks,
interlocks and
kerbstones
3 80007 100% 2006 Ceramic tiles
4 80008 100% 2006
Rockwool
insulation
materials
5 3923 100% 2007
Marble
products and
terrazzo tiles
2.3 Discontinued operations
M/s. Fujairah Concrete
ProductsFujairah - U.A.E.
Fujairah - U.A.E.
During May 2015, management decided to cease production and completely shutdown the plant and machinery to
curtail losses of M/s. Emirates Ceramic Factory, a subsidiary. In the meeting of the Board of Directors held on
November 5, 2015, it was resolved that the plant and machinery be designated as held for sale.
In view of the above, as the going concern assumption is not valid for M/s. Emirates Ceramic Factory, its assets and
liabilities are included in this condensed consolidated interim financial information on the basis of the accounting
convention of realisable/settlement values whereby assets are carried at amount of cash and cash equivalents that
could currently be obtained by selling the assets in an orderly disposal and liabilities are carried at the undiscounted
amounts of cash or cash equivalents expected to be paid to satisfy the liabilities in the normal course of business.
Realisable/settlement values of assets and liabilities are based on the management's best estimate considering any
impairment to the historical cost and presented as current assets and current liabilities.
Property, plant and equipment of M/s. Emirates Ceramic Factory, held for sale since November 5, 2015, are
measured at lower of carrying amount and fair value less cost to sell. All operations of M/s. Emirates Ceramic
Factory are treated as discontinued operations (note 24) as per International Financial Reporting Standards.
Fujairah - U.A.E.
M/s. Fujairah
Rockwool Factory
M/s. Emirates Ceramic
Factory
Fujairah - U.A.E.
Name of subsidiaryPlace of
incorporation
M/s. Fujairah National
Quarry
A subsidiary is consolidated from the acquisition date, which is the date the Entity gains control over the subsidiary,
and lasts till the Entity loses that control. Control usually occurs when the Entity has the power to govern the
financial and operating policies of the subsidiary for the purpose of benefiting from its activities. During the current
period and the prior year, there were neither acquisitions nor loss of control and the percentage of ownership in the
subsidiaries remained same.
M/s. Fujairah Marble
and Tiles FactoryFujairah - U.A.E.
All significant transactions and balances between the Entity and its subsidiaries are eliminated.
This condensed consolidated interim financial information comprises of the operations of the Entity and its
subsidiaries detailed below:.
10
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Notes to the condensed consolidated interim financial information
For the nine month period ended September 30, 2017 (Unaudited)
3 Significant accounting policies
Available-for-sale investments
Available-for-sale investments are initially measured at fair value plus transactions costs, if any. After initial
recognition, available-for-sale investments are measured at fair value unless fair value is undeterminable.
Available-for-sale investments are non-derivatives that are either designated in this category or not classified in any
of the other categories are stated at fair value or cost at the end of each reporting period.
Available-for-sale investments that do not have a quoted market price in an active market and whose fair value
cannot be measured reliably are measured at cost less any identified impairment losses at the end of each reporting
period.
Gains and losses arising from the changes in the fair value are recognised directly in equity in the investments
revaluation reserve with the exception of impairment losses.
Where the investment is disposed off or is determined to be impaired, the cumulative gain or loss previously
recognised in the investments revaluation reserve is included in profit or loss.
Dividends on available-for-sale equity instruments are recognised in profit or loss when the Group's right to receive
the dividends is established.
11
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Notes to the condensed consolidated interim financial information
For the nine month period ended September 30, 2017 (Unaudited)
(In Arab Emirates Dirhams)
4 Property, plant and equipment
Cost
As at December 31, 2015 (Audited) 99,429,029 271,770,877 60,866,486 15,594,936 25,525,201 473,186,529
Addition during the year 81,250 648,218 5,864,055 391,172 27,224,899 34,209,594
Transferred from capital work-in-progress 2,638,877 37,884,674 418,710 - (40,942,261) -
Disposal during the year - (4,065,824) (3,058,300) (7,154) - (7,131,278)
Impairment during the year - - - (2,264,917) - (2,264,917)
As at December 31, 2016 (Audited) 102,149,156 309,268,070 64,090,951 13,730,562 11,807,839 501,046,578
Addition during the period 14,650 324,036 7,000 130,930 9,534,400 10,011,016
Transferred from capital work-in-progress 149,000 2,799,951 - 45,605 (2,994,556) -
Disposal during the period - - (98,500) - - (98,500)
Impairment during the period - - - - (141,680) (141,680)
As at September 30, 2017 (Unaudited) 102,312,806 312,392,057 63,999,451 13,907,097 18,206,003 510,817,414
Accumulated depreciation
As at December 31, 2015 (Audited) 50,347,653 164,846,880 46,814,693 12,129,442 - 274,138,668
Charge for the year 6,208,991 20,454,634 4,170,124 1,768,672 - 32,602,421
Eliminated on disposal during the year - (4,065,824) (2,945,132) (2,856) - (7,013,812)
Eliminated on impairment during the year - - - (1,624,215) - (1,624,215)
- 3,030,125 - 7,369 - 3,037,494
As at December 31, 2016 (Audited) 56,556,644 184,265,815 48,039,685 12,278,412 - 301,140,556
Charge for the period 4,602,102 15,635,822 2,958,668 694,237 - 23,890,829
Eliminated on disposal during the period - - (98,500) - - (98,500)
As at September 30, 2017 (Unaudited) 61,158,746 199,901,637 50,899,853 12,972,649 - 324,932,885
Carrying value
As at September 30, 2017 (Unaudited) 41,154,060 112,490,420 13,099,598 934,448 18,206,003 185,884,529
As at December 31, 2016 (Audited) 45,592,512 125,002,255 16,051,266 1,452,150 11,807,839 199,906,022
Notes:
- Buildings are constructed on plots of land obtained on lease from the Government of Fujairah and renewed on an annual basis.
- Certain vehicles having carrying value of AED 1,983,164 (December 31, 2016: 2,148,164) are hypothecated against a bank loan (note 17).
-
- Finance cost capitalised during the period amounted AED 261,099 (September 30, 2016 : 374,317).
3,046,650
Reclassification to property, plant and equipment - held for sale
Capital work-in-progress at the end of the reporting period represents plant and machinery being installed/modified at various subsidiaries.
Reclassification from property, plant and equipment - held for sale - 3,030,125 - 16,525 -
Total
Buildings and
leasehold
improvements
Plant and
machinery
Heavy equipment
and light vehicles
Furniture and
fixtures
Capital work-in-
progress
12
For the nine month period ended September 30, 2017 (Unaudited)
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
5 Available-for-sale investments
Equity securities : Quoted 35,476,799 41,690,780
: Unquoted 1,720,000 1,720,000
37,196,799 43,410,780
Balance at the beginning of the period/year 43,410,780 39,162,968
Acquired during the period/year - 64,355
Change in fair value (note 15) (6,213,981) 4,183,457
Balance at the end of the period/year 37,196,799 43,410,780
Comprising:
Non-current portion 36,589,847 42,894,808
Current portion (note 2.3) 606,952 515,972
37,196,799 43,410,780
All available-for-sale investments represent investments in local companies in the United Arab Emirates.
6 Property, plant and equipment - held for sale
740,501 59,004,067
- (3,046,650)
- (235,784)
Impairment during the period/year - (1,253,174)
Disposal during the period/year - (53,727,958)
740,501 740,501
Balance at the beginning of the period/year 730,663 56,302,952
- (3,037,494)
- (235,784)
Eliminated on impairment during the period/year - (607,919)
Eliminated on disposal during the period/year - (51,691,092)
730,663 730,663
Carrying value 9,838 9,838
7 Inventories
Continuing operations
Raw materials 5,200,626 6,078,084
Finished goods 44,573,465 38,689,594
Spare parts 25,728,302 25,173,265
Consumables 3,269,144 4,488,658
Inventories in transit - 32,820
Less: Allowance for slow-moving items (21,307,493) (16,452,895)
(a) 57,464,044 58,009,526
Discontinued operations
Finished goods 10,510,738 12,414,310
Spare parts 2,434,117 2,434,117
Consumables 52,937 52,937
Less: Allowance for slow-moving items (7,214,324) (6,089,768)
(b) 5,783,468 8,811,596
(a)+(b) 63,247,512 66,821,122
Cost
Balance at the beginning of the period/year
Accumulated depreciation
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
Movement in available-for-sale investments is as follows:
Transferred to inventory of continuing operations
Transferred to inventory of continuing operations
Transferred to property, plant and equipment of continuing operations
Transferred to property, plant and equipment of continuing operations
13
For the nine month period ended September 30, 2017 (Unaudited)
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
7 Inventories (continued)
Allowance for slow-moving inventories
Balance at the beginning of the period/year 22,542,663 19,592,204
Charge during the period/year - continuing operations (note 23) 4,854,598 3,623,063
Charge during the period/year - discontinued operations 1,124,556 1,259,281
Written off during the period/year - (1,931,885)
Balance at the end of the period/year 28,521,817 22,542,663
8 Trade receivables
Trade receivables 70,837,083 76,822,455
Less: Allowance for doubtful debts (17,076,867) (14,787,066)
53,760,216 62,035,389
Balance at the beginning of the period/year 14,787,066 11,101,302
Charge during the period/year - continuing operations (note 23) 2,967,844 5,669,088
Charge during the period/year - discontinued operations - 357,853
Written-off during the period/year (678,043) (1,833,583)
Reversal during the period/year - (507,594)
Balance at the end of the period/year 17,076,867 14,787,066
9 Advances, deposits and other receivables
Prepayments 3,128,146 2,447,602
Advances to suppliers 2,286,482 1,369,152
Other receivables 501,496 282,077
5,916,124 4,098,831
10 Fixed deposits
Fixed deposits with bank 27,000,000 15,000,000
11 Cash and bank balances
Cash in hand 165,670 138,703
Bank balances - current accounts 13,934,824 18,075,448
14,100,494 18,214,151
Bank balances are maintained with banks registered in the United Arab Emirates.
12 Share capital
Number of shares (Nos.) 135,987,500 135,987,500
Nominal value per share (AED) 1 1
Issued and fully paid-up share capital (AED) 135,987,500 135,987,500
Movement in allowance for doubtful debts is as follows:
Movement in allowance for slow-moving inventories is as follows:
Fixed deposit amounting to AED 7,000,000 (December 31, 2016: AED 7,000,000) is under lien against credit facilities
(note 17).
14
For the nine month period ended September 30, 2017 (Unaudited)
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
Jul 01, 2017 to Jul 01, 2016 to Jan 01, 2017 to Jan 01, 2016 to
Sep 30, 2017 Sep 30, 2016 Sep 30, 2017 Sep 30, 2016
(3 months) (3 months) (9 months) (9 months)
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
13 Basic and diluted earnings per share
Continuing operations
(AED) 7,172,168 3,227,255 22,167,452 15,579,460
(Nos.) 135,987,500 135,987,500 135,987,500 135,987,500
(U.A.E. Fils) 5.27 2.37 16.30 11.46
Discontinued operations
(AED) (112,804) (2,112,655) (1,771,849) (3,775,010)
Weighted average number of shares (Nos.) 135,987,500 135,987,500 135,987,500 135,987,500
(Loss) per share (U.A.E. Fils) (0.08) (1.55) (1.30) (2.78)
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
14 Statutory reserve
Balance at the beginning of the period/year 29,849,594 28,348,713
Transferred from net profit (note 16) - 1,500,881
Balance at the end of the period/year 29,849,594 29,849,594
15 Investments revaluation reserve
Balance at the beginning of the period/year 34,550,705 30,367,248
Change in fair value of available-for-sale investments (note 5) (6,213,981) 4,183,457
Balance at the end of the period/year 28,336,724 34,550,705
16 Retained earnings
Balance at the beginning of the period/year 42,709,242 29,201,318
Profit for the period/year 20,395,603 15,008,805
Transferred to statutory reserve (note 14) - (1,500,881)
Dividends* (6,799,375) -
Remuneration to the Board of Directors (570,000) -
Balance at the end of the period/year 55,735,470 42,709,242
17 Bank borrowings
(a) Term loans
Balance at the beginning of the period/year 69,836,750 81,446,810
Received during the period/year 3,000,000 15,000,000
Repaid during the period/year (17,795,625) (26,610,060)
Balance at the end of the period/year 55,041,125 69,836,750
Earnings per share
Profit for the period from continuing
operations
Weighted average number of shares
(Loss) for the period from
discontinued operations
No transfer was effected at the end of the reporting period as this will be based on the result for the financial year.
According to the Articles of Association of the Entity and Article 239 of the UAE Federal Law No. (2) of 2015, the Entity
has established a statutory reserve by appropriation of 10% of the profit for each year. The shareholders' general assembly
may stop appropriations to the statutory reserve once its balance reaches 50% of the paid-up share capital. This reserve is
not available for distribution except in the circumstances stipulated by law.
*During the period, a cash dividend of 5% (2016: nil) of the paid-up share capital, amounting to AED 6,799,375 (2016:
nil) was paid as approved in the shareholders’ general assembly held on April 13, 2017.
15
For the nine month period ended September 30, 2017 (Unaudited)
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
17 Bank borrowings (continued)
(a) Term loans (continued)
Comprising:
Non-current portion 32,512,042 42,993,848
Current portion 22,529,083 26,842,902
55,041,125 69,836,750
Break-up of term loans
Term loan 1 - 2,818,843
Term loan 2 24,712,042 39,112,042
Term loan 3 329,083 905,865
Term loan 4 30,000,000 27,000,000 55,041,125 69,836,750
Term loan 1
Term loan 2
Term loan 3
Term loan 4
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
(b) Due to banks
Bank overdrafts 20,029,541 21,454,502
Trust receipts - 2,281,564
20,029,541 23,736,066
Bank borrowings - non-current portion
Term loans (refer a) 32,512,042 42,993,848
Bank borrowings - current portion
Term loans (refer a) 22,529,083 26,842,902
Due to banks (refer b) 20,029,541 23,736,066
42,558,624 50,578,968
Total bank borrowings 75,070,666 93,572,816
Bank borrowings are secured by:-
i)
ii) Assignment of certain insurance policies, covering buildings, plant and machinery, in favour of the bank.
iii) Lien over fixed deposit of AED 7,000,000 (note 10).
iv) Hypothecation of certain vehicles (note 4).
During 2008, the Group was sanctioned a long term loan by a local bank for AED 50 million to finance the setting up of
the marble and tiles factory. This loan is scheduled to be repaid in monthly installments ranging from AED 400,000 to
AED 600,000, inclusive of interest, commenced in May 2011 and ending in May 2017.
During 2008, the Group was sanctioned a medium term loan by a local bank for AED 120 million to finance the
construction of a rockwool factory and installation of new plant and machinery therein. This loan was rescheduled in July
2014 to be repaid in monthly installments of AED 1.6 million, exclusive of interest, commenced in August 2014 and
ending in January 2019.
During 2015, the Group was sanctioned a revolving vehicle loan facility by a local bank for AED 3 million to part finance
the purchase of motor vehicles, of which only AED 2,244,000 was drawn. This amount is scheduled to be repaid in 36
equal monthly installments of AED 66,213, inclusive of interest, commenced in March 2015 and ending in February 2018.
During 2015, the Group was sanctioned a medium term loan by a local bank for AED 89 million to finance the installation
of plant and machinery and construction of labour camp. Of the sanctioned amount, AED 30 million was drawn down upto
September 30, 2017. The drawn down amount is scheduled to be repaid in 20 equal quarterly installments of AED 1.50
million, exclusive of interest, commencing in January 2018 and ending in October 2022.
Corporate guarantee of the Entity.
Interest calculated on monthly basis, at commercial rate, is paid on the due dates.
16
For the nine month period ended September 30, 2017 (Unaudited)
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
18 Employees' end of service benefits
Balance at the beginning of the period/year 12,578,022 12,625,705
Add: Charge for the period/year 848,795 1,217,599
Less: Paid during the period/year (1,752,491) (1,265,282)
Balance at the end of the period/year 11,674,326 12,578,022
Comprising:
Non-current portion 11,513,995 12,151,098
Current portion (note 2.3) 160,331 426,924
11,674,326 12,578,022
19 Trade and other payables
Trade payables 36,256,420 45,256,494
Advances received from customers 1,591,149 3,960,369
Accruals 6,785,466 5,331,527
Staff provisions 5,498,061 5,254,878
Unclaimed dividends 29,963 29,963
Interest payable 300,173 415,023
50,461,232 60,248,254
20 Finance lease liability
Balance at the beginning of the period/year - 336,694
Paid during the period/year - (336,694)
Balance at the end of the period/year - -
Jul 01, 2017 to Jul 01, 2016 to Jan 01, 2017 to Jan 01, 2016 to
Sep 30, 2017 Sep 30, 2016 Sep 30, 2017 Sep 30, 2016
(3 months) (3 months) (9 months) (9 months)
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
21 Revenue
Sales: Within U.A.E. 56,276,994 51,809,054 169,947,795 168,174,791
: Outside U.A.E. 2,023,650 3,908,793 6,536,020 11,461,743
58,300,644 55,717,847 176,483,815 179,636,534
22 Selling and distribution expenses
Salaries and other related benefits 2,336,393 2,574,627 7,144,212 7,682,092
Vehicle expenses 1,335,415 1,737,883 4,102,228 5,091,961
Rent 839,670 414,797 2,558,020 2,510,976
Insurance 76,662 96,556 264,467 270,648
Telephone and communication 53,095 63,735 168,310 183,183
Advertisement and business promotion 287,388 691,559 1,040,893 1,720,326
Government fees on crusher sales 596,052 758,289 1,446,799 2,122,755
Hired transportation 470,971 489,427 1,568,501 2,187,303
Depreciation on property, plant and equipment 579,512 582,401 1,514,864 2,017,324
Legal, visa, professional and related expenses 105,859 82,720 333,269 481,515
Others 385,920 121,074 926,873 525,100
7,066,937 7,613,068 21,068,436 24,793,183
17
For the nine month period ended September 30, 2017 (Unaudited)
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
Jul 01, 2017 to Jul 01, 2016 to Jan 01, 2017 to Jan 01, 2016 to
Sep 30, 2017 Sep 30, 2016 Sep 30, 2017 Sep 30, 2016
(3 months) (3 months) (9 months) (9 months)
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
23 Administrative expenses
Salaries and related benefits 3,700,717 3,179,595 11,106,365 10,999,555
Vehicle expenses 86,371 91,732 329,349 346,756
Rent 169,623 168,495 505,608 500,856
Insurance 37,253 37,416 87,092 109,486
Legal, visa, professional and related expenses 194,050 412,247 663,229 937,373
Telephone and communication 201,880 145,116 397,684 377,037
Utilities 31,217 95,685 211,406 204,184
Depreciation on property, plant and equipment 1,019,697 635,097 2,578,546 2,115,933
Allowance for slow-moving inventories (note 7) 1,343,814 849,618 4,854,598 3,379,166
Allowance for doubtful debts (note 8) 989,994 737,500 2,967,844 1,685,669
Impairment of property, plant and equipment 19,500 - 141,680 557,282
Others 294,692 436,503 1,547,430 1,398,166
8,088,808 6,789,004 25,390,831 22,611,463
24 Discontinued operations
Jul 01, 2017 to Jul 01, 2016 to Jan 01, 2017 to Jan 01, 2016 to
Sep 30, 2017 Sep 30, 2016 Sep 30, 2017 Sep 30, 2016
(3 months) (3 months) (9 months) (9 months)
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenue 334,890 261,213 1,569,385 2,539,112
Finished goods at the beginning of the period (10,898,425) (12,910,233) (12,414,310) (15,363,276)
Finished goods at the end of the period 10,510,738 12,626,859 10,510,738 12,626,859
Cost of sales (387,687) (283,374) (1,903,572) (2,736,417)
Gross (loss) (52,797) (22,161) (334,187) (197,305)
Selling and distribution expenses (62,039) (247,005) (247,677) (942,943)
Administrative expenses (26,558) (1,942,701) (1,261,301) (2,775,374)
Finance costs 12,592 (20,692) - (97,911)
Other income 15,998 119,904 71,316 238,523
(Loss) for the period from discontinued operations (112,804) (2,112,655) (1,771,849) (3,775,010)
Net cashflows from discontinued operations:
Operating activities 1,012,294 2,062,072
Investing activities - 727,146
Financing activities (411,285) (2,677,374)
Net increase in cash and cash equivalents 601,009 111,844
During May 2015, management decided to cease production and completely shutdown the plant and machinery to curtail
losses of M/s. Emirates Ceramic Factory, a subsidiary. In the meeting of the Board of Directors held on November 5,
2015, it was resolved that plant and machinery be designated as held for sale and to consider operations of the subsidiary
as discontinued operations (note 2.3).
18
For the nine month period ended September 30, 2017 (Unaudited)
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
(In Arab Emirates Dirhams)
Notes to the condensed consolidated interim financial information
25 Related party transactions
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
a) Balances due from related parties (included in trade receivables) 3,515,603 2,682,388
b) Balances due to related parties (included in trade and other payables) 1,625,569 3,023,775
No bank guarantees are received from or provided to related parties against balances due from/to them.
c) Transactions with related parties
The nature of significant related party transactions and the amounts involved were as follows:
Jul 01, 2017 to Jul 01, 2016 to Jan 01, 2017 to Jan 01, 2016 to
Sep 30, 2017 Sep 30, 2016 Sep 30, 2017 Sep 30, 2016
(3 months) (3 months) (9 months) (9 months)
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Sales 1,962,324 1,545,578 5,978,744 9,349,637
Purchases 1,145,639 1,230,229 4,707,086 5,666,005
Management decides on the terms and conditions of the transactions and services received/rendered from/to related parties
as well as other charges, if applicable.
The Group enters into transactions with other entities that fall within the definition of a related party as contained in IAS
24 "Related Party Disclosures". Such transactions are in the normal course of business and at terms that correspond to
those on normal arms-length transactions with third parties. Related parties comprise entities under common ownership
and/or common management and control; their partners and key management personnel.
19
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Notes to the condensed consolidated interim financial information
For the nine month period ended September 30, 2017 (Unaudited)
(In Arab Emirates Dirhams)
26 Business segments
Quarrying Manufacturing Other Eliminations
Total -
continuing
operations
Ceramic
products -
Discontinued
operations Eliminations
Total -
discontinued
operations Total
For the period ended
September 30, 2017
Revenue 18,283,338 168,181,284 - (9,980,807) 176,483,815 1,569,385 - 1,569,385 178,053,200
(Loss)/profit (1,954,823) 23,139,053 929,972 53,250 22,167,452 (1,771,849) - (1,771,849) 20,395,603
Depreciation 3,128,733 20,282,537 532,809 (53,250) 23,890,829 - - - 23,890,829
For the period ended
September 30, 2016
Revenue 25,472,392 162,837,961 - (8,673,819) 179,636,534 2,539,112 - 2,539,112 182,175,646
(Loss)/profit (146,790) 14,577,256 1,071,525 77,469 15,579,460 (3,467,798) (307,212) (3,775,010) 11,804,450
Depreciation 3,715,916 18,428,582 1,194,928 (35,334) 23,304,092 - - - 23,304,092
As at September 30, 2017
Total assets 40,083,306 329,587,447 272,715,263 (262,334,957) 380,051,059 7,064,453 - 7,064,453 387,115,512
Total liabilities 20,760,745 138,317,423 41,896,698 (64,143,296) 136,831,570 374,654 - 374,654 137,206,224
As at December 31, 2016
Total assets 43,766,316 338,415,714 266,256,356 (248,360,368) 400,078,018 9,418,115 - 9,418,115 409,496,133
Total liabilities 22,317,661 163,114,444 37,022,138 (57,644,984) 164,809,259 1,589,833 - 1,589,833 166,399,092
The Group has broadly four reportable segments, including discontinued operations, as discussed below, which are the Group's strategic business units which operate in different
sectors and are managed separately because of different strategies and are reported in a manner consistent with the internal reporting provided to the chief operating decision-
maker.
All operating segments' results are reviewed regularly by the Group's executive management to make decisions about resources to be allocated to the segment and assess its
performance, and for which discrete financial information is available.
Continuing operations Discontinued operations
20
Fujairah Building Industries P.J.S.C. and its subsidiaries (the "Group")
Fujairah - United Arab Emirates
Notes to the condensed consolidated interim financial information
For the nine month period ended September 30, 2017 (Unaudited)
(In Arab Emirates Dirhams)
27 Seasonality of results
28 Contingent liabilities
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
Letters of credit - 1,692,287
Letters of guarantee 2,700,000 1,700,000
29 Commitments
Sep 30, 2017 Dec 31, 2016
(Unaudited) (Audited)
Commitments for installation of property, plant and equipment 8,765,332 12,117,870
30 Comparatives
Except for the above and ongoing business obligations which are under normal course of business against which no loss is
expected, there has been no other known contingent liability as of the reporting date.
Dividend on available-for-sale investments included under other income depends on market conditions, investment
activities of the Group and declaration of profits by investee companies, which are of seasonal nature. Accordingly,
consolidated result for the nine month period ended September 30, 2017 is not comparable to that relating to the
comparative period and is not indicative of the consolidated result that might be expected for the year ending December
31, 2017.
Certain amounts of the prior period/year were reclassified to conform to the current period's presentation. However, such
reclassification has no impact on the previously reported consolidated financial result or shareholders' equity.
Except for the above and ongoing business obligations which are under normal course of business against which no loss is
expected, there has been no other known commitment as of the reporting date.
21