|
CONDENSED CONSOLIDATED
INTERIM BALANCE SHEET [UNAUDITED] |
|||||||||
|
AS AT |
|
|
|
||||||
|
|
|
|
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 |
|
|
|
|
|||||||
|
CONDENSED CONSOLIDATED
INTERIM PROFIT AND LOSS ACCOUNT [UNAUDITED] |
||||||||
|
FOR NINE MONTHS ENDED |
|
|
||||||
|
|
|
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 |
|
|
|
|
||
|
CONDENSED CONSOLIDATED
INTERIM CASH FLOW STATEMENT [UNAUDITED] |
||||
|
FOR NINE MONTHS ENDED |
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
||||||
|
CONDENSED CONSOLIDATED
INTERIM STATEMENT OF CHANGES IN EQUITY [UNAUDITED] |
|||||||||
|
FOR NINE MONTHS ENDED |
|
|
|
|
|||||
|
|
Share |
|
Capital reserve |
|
Unappropriated |
|
Total |
||
|
|
capital |
|
Bonus shares |
|
Specific |
|
profit |
|
equity |
|
|
(Rupees '000) |
||||||||
|
Balance at |
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 |
43,009,284 |
|
836,000 |
|
2,385,682 |
|
58,548,841 |
|
104,779,807 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
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 |
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 |