OIL AND GAS DEVELOPMENT COMPANY LIMITED

CONDENSED CONSOLIDATED INTERIM BALANCE SHEET [UNAUDITED]

AS AT 31 MARCH 2008

 

 

 

 

 

 

Un-audited

Audited

 

 

 

Un-audited

Audited

 

 

 

31 March

30 June

 

 

 

31 March

30 June

 

 

 

2008

2007

 

 

 

2008

2007

 

 

Note

(Rupees '000)

 

 

Note

(Rupees '000)

SHARE CAPITAL AND RESERVES

 

 

 

NON CURRENT ASSETS

 

 

 

 

 

 

 

 

 

Fixed assets

 

 

 

 

Share capital

 

  43,009,284

  43,009,284

 

Property, plant and equipment

 5

  22,606,475

  21,810,882

 

 

 

 

 

 

 Development and production assets - intangible

 6

  33,011,559

  29,311,570

 

Capital reserve

 

3,452,044

3,274,228

 

Exploration and evaluation assets

 7

    6,681,277

    6,365,706

 

 

 

 

 

 

 

 

  62,299,311

  57,488,158

 

Unappropriated profit

 

  65,598,225

60,652,540

 

Long term investments

 

2,589,169

2,610,267

 

 

 

112,059,553

106,936,052

 

Long term loans and receivables

 

1,464,275

1,685,589

 

 

 

 

 

 

Long term prepayments

 

       207,680

         39,821

 

 

 

 

 

 

 

 

66,560,435

61,823,835

NON CURRENT LIABILITIES

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

Stores, spare parts and loose tools

 

  16,094,245

  13,605,051

 

Deferred taxation

 

  14,654,728

  11,078,919

 

Stock in trade

 

       107,068

         93,788

 

Deferred employee benefits

 

    1,295,866

    1,423,132

 

Trade debts

 8

  34,015,391

  28,018,145

 

Provision for decommissioning cost

 

    6,630,602

    6,049,620

 

Loans and advances

 

    1,979,323

    1,540,689

 

 

 

22,581,196

18,551,671

 

Deposits and short term prepayments

262,044

293,130

CURRENT LIABILITIES

 

 

 

 

Interest accrued

 

       103,637

       318,444

 

 

 

 

 

 

Other receivables

 

867,397

1,335,255

 

Trade and other payables

3

  20,760,122

  11,259,069

 

Advance tax

 

    2,245,417

    5,700,810

 

 

 

 

 

 

Other financial assets

9

20,281,122

19,153,959

 

 

 

 

 

 

Cash and bank balances

 

  12,884,792

    4,863,686

CONTINGENCIES AND COMMITMENTS

4

 

 

 

 

 

88,840,436

74,922,957

 

 

 

 

 

 

 

 

 

 

 

 

 

155,400,871

136,746,792

 

 

 

155,400,871

136,746,792

The annexed notes 1 to 16 form an integral part of this condensed consolidated interim financial information.

 

 

 

Chairman and Chief Executive

 

 

 

 

 

 

 

Director

 


 

OIL AND GAS DEVELOPMENT COMPANY LIMITED

 

 

CONDENSED CONSOLIDATED INTERIM PROFIT AND LOSS ACCOUNT [UNAUDITED]

FOR NINE MONTHS ENDED 31 MARCH 2008

 

 

 

 

 Three months ended

 31 March

 

 Nine months ended

31 March

 

 

2008

 

2007

 

 2008

 

2007

 

Note

 (Rupees '000)

 

 

 

 

 

 

 

 

 

Sales - net

10

  32,055,233

 

  25,635,955

 

  88,877,523

 

  75,312,339

 

 

 

 

 

 

 

 

 

Royalty

 

 (3,408,980)

 

 (2,761,530)

 

(10,786,277)

 

  (8,238,538)

Operating expenses

 

 (4,164,615)

 

 (4,387,374)

 

(12,802,052)

 

(12,579,957)

Transportation charges

 

    (401,600)

 

    (301,075)

 

     (981,774)

 

     (813,035)

 

 

 (7,975,195)

 

 (7,449,979)

 

(24,570,103)

 

(21,631,530)

Gross profit

 

  24,080,038

 

  18,185,976

 

  64,307,420

 

  53,680,809

 

 

 

 

 

 

 

 

 

Other income

 

      704,838

 

      838,161

 

    2,207,317

 

    3,090,248

Exploration and prospecting expenditure

 

 (1,299,781)

 

 (1,337,555)

 

  (5,382,562)

 

  (5,202,339)

General and administration expenses

 

    (213,646)

 

    (314,693)

 

     (860,224)

 

     (775,979)

Finance costs

 

    (157,062)

 

    (130,487)

 

     (455,183)

 

     (392,797)

Workers' profit participation fund

 

  (1,156,541)

 

    (862,878)

 

  (2,992,035)

 

  (2,533,713)

Share of profit in associated company

 

        12,091

 

        10,788

 

         32,868

 

         33,874

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAXATION

 

  21,969,937

 

  16,389,312

 

  56,857,601

 

  47,900,103

Taxation

 

 (9,757,738)

 

 (4,817,988)

 

(20,552,369)

 

(13,403,419)

PROFIT FOR THE PERIOD

 

  12,212,199

 

  11,571,324

 

  36,305,232

 

  34,496,684

 

 

 

 

 

 

 

 

 

Earnings per share - basic and diluted (Rupees)

11

           2.84

 

           2.69

 

            8.44

 

            8.02

 

 

 

 

 

 

 

 

 

The annexed notes 1 to 16 form an integral part of this condensed consolidated interim financial information.

 

 

 

 

 

 

 

 

 

Chairman and Chief Executive

 

 

 

 

 

 

 

Director


 

OIL AND GAS DEVELOPMENT COMPANY LIMITED

 

 

 

CONDENSED CONSOLIDATED INTERIM CASH FLOW STATEMENT [UNAUDITED]

FOR NINE MONTHS ENDED 31 MARCH 2008

 

 

 

 

 

 Nine months ended 31 March

 

 

 2008

 

 2007

 

 

 (Rupees '000)

Cash flows from operating activities

 

 

 

Profit before taxation

    56,857,601

 

47,900,103

Adjustments for:

 

 

 

 

Depreciation

     2,193,771

 

     2,363,640

 

Amortization of development and production assets

     3,051,194

 

     2,833,298

 

Royalty

   10,786,277

 

     8,238,538

 

Workers' profit participation fund

     2,992,035

 

     2,533,713

 

Provision for employee benefits

        504,251

 

        339,276

 

Unwinding of discount on provision for decommissioning cost

        447,937

 

        388,762

 

Interest income

   (1,827,686)

 

    (2,850,716)

 

Unrealized gain on investments at fair value through profit or loss

          (5,902)

 

           (2,270)

 

Dividend income on NIT units

        (28,150)

 

         (26,334)

 

Gain on disposal of property, plant and equipment

             (303)

 

         (22,744)

 

Interest income on long term receivables

        (43,910)

 

         (97,026)

 

Share of profit in associated company

        (32,868)

 

         (33,874)

 

Provision for doubtful advances

          (9,864)

 

                 -  

 

 

74,884,383

 

61,564,366

Working capital changes

 

 

 

  (Increase)/decrease in current assets:

 

 

 

 

Stores, spare parts and loose tools

(2,489,194)

 

(4,753,499)

 

Stock in trade

(13,280)

 

(8,256)

 

Trade debts

(5,997,246)

 

(9,457,963)

 

Deposits and short term prepayments

          31,086

 

(11,949)

 

Advances and other receivables

1,845

 

636,534

Increase/(decrease) in current liabilities:

 

 

 

 

Trade and other payables

   (2,124,053)

 

      (218,614)

Cash generated from operations

64,293,541

 

47,750,619

 

 

 

 

 

 

Royalty paid

(8,682,314)

 

(6,920,613)

 

Employee benefits paid

      (631,517)

 

      (246,378)

 

Received from workers' profit participation fund

        302,383

 

          31,949

 

Income taxes paid

(13,521,166)

 

(19,415,498)

 

 

(22,532,614)

 

(26,550,540)

 

Net cash from operating activities

41,760,927

 

21,200,079

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Fixed capital expenditure

   (9,925,737)

 

   (9,629,125)

 

Interest received

    2,222,467

 

    3,145,409

 

Dividend received

         52,081

 

         49,854

 

Purchase of investments

      (200,000)

 

      (250,000)

 

Proceeds from encashment of investments

50,061

 

41,065

 

Proceeds from disposal of property, plant and equipment

2,967

 

24,901

 

Long term prepayments

      (167,859)

 

         19,369

Net cash used in investing activities

   (7,966,020)

 

   (6,598,527)

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

Dividend paid

 (24,652,541)

 

 (24,129,901)

Net cash used in financing activities

 (24,652,541)

 

 (24,129,901)

 

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

     9,142,366

 

   (9,528,349)

Cash and cash equivalents at beginning of the period

23,737,736

 

37,394,351

Cash and cash equivalents at end of the period

32,880,102

 

27,866,002

 

 

 

 

 

The annexed notes 1 to 16 form an integral part of this condensed consolidated interim financial information.

 

 

 

 

 

Chairman and Chief Executive

 

 

Director

 


OIL AND GAS DEVELOPMENT COMPANY LIMITED

 

 

 

 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY [UNAUDITED]

FOR NINE MONTHS ENDED 31 MARCH 2008

 

 

 

 

 

Share

 

Capital reserve

 

Unappropriated

 

Total

 

capital

 

Bonus shares

 

Specific

 

profit

 

equity

 

(Rupees '000)

Balance at 30 June 2006

43,009,284

 

       836,000

 

2,219,027

 

        55,400,544

 

101,464,855

 

 

 

 

 

 

 

 

 

 

Final dividend 2006: Rs 3.75 per share

              -  

 

                   -  

 

            -  

 

       (16,128,482)

 

(16,128,482)

First interim dividend 2007: Rs 1.75 per share

              -  

 

                   -  

 

            -  

 

         (7,526,625)

 

  (7,526,625)

Second interim dividend 2007: Rs 1.75 per share

              -  

 

                   -  

 

            -  

 

         (7,526,625)

 

  (7,526,625)

Transfer to capital reserve

              -  

 

                   -  

 

   166,655

 

            (166,655)

 

                -  

 

 

 

 

 

 

 

 

 

 

Profit for nine months

              -  

 

                   -  

 

            -  

 

        34,496,684

 

  34,496,684

Total recognized income for the period

              -  

 

                   -  

 

            -  

 

        34,496,684

 

  34,496,684

 

 

 

 

 

 

 

 

 

 

Balance at 31 March 2007

43,009,284

 

       836,000

 

2,385,682

 

        58,548,841

 

104,779,807

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2007

43,009,284

 

       836,000

 

2,438,228

 

        60,652,540

 

106,936,052

 

 

 

 

 

 

 

 

 

 

Final dividend 2007: Rs 3.50 per share

              -  

 

                   -  

 

            -  

 

      (15,053,249)

 

(15,053,249)

First interim dividend 2008: Rs 1.75 per share

              -  

 

                   -  

 

            -  

 

        (7,526,625)

 

  (7,526,625)

Second interim dividend 2008: Rs 2.00 per share

              -  

 

                   -  

 

            -  

 

        (8,601,857)

 

  (8,601,857)

Transfer to capital reserve

              -  

 

                   -  

 

   177,816

 

           (177,816)

 

                -  

 

 

 

 

 

 

 

 

 

 

Profit for nine months

              -  

 

                   -  

 

            -  

 

        36,305,232

 

  36,305,232

Total recognized income for the period

              -  

 

                   -  

 

            -  

 

        36,305,232

 

  36,305,232

 

 

 

 

 

 

 

 

 

 

Balance at 31 March 2008

43,009,284

 

       836,000

 

2,616,044

 

        65,598,225

 

112,059,553

 

 

 

 

 

 

 

 

 

 

The annexed notes 1 to 16 form an integral part of this condensed consolidated interim financial information.

 

 

 

 

 

 

 

 

 

 

 

 

Chairman and Chief Executive

 

 

 

 

 

 

 

 

Director