FINANCIAL STATEM ENT (UN.AUDITED) FoR THE ltt qUARTER pERloD ENDED oN 30 SEPTEMBER 2O2O of GBB POWER LIMITED
FINANCIAL STATEM ENT (UN.AUDITED)
FoR THE ltt qUARTER pERloD ENDED oN30 SEPTEMBER 2O2O
of
GBB POWER LIMITED
GBB POWDI3 I-,M[rTEI)House # 7,Road# 4,Dhinmondi R/A, Dhaka-1205
UNAUDITED STATEMENT OF FINANCIAT POSITIONASAT 30SEPTEMBER2O2O
NET ASSETS :
Non-Current Assets
Property plant & EquipmentsLeasehold Land Development
lnvestment at Cost
Current Assets, Loan & Advances
lnventories
Advance, Deposit & prepayments
Accounts Receivable
Cash and Cash Equivalents
Total Assets
EqUlTV & TIABIIITIES:Shareholders, Equity
Ordinary Share CapitalShare Premium
Retained Earnings
Current [iabilities and provisions
Accounts Payable
Sundry Creditors
Accrued Expenses
Workers Profit participation and Welfare FundUnclaimed Dividend
Short Term Bank LoanProvision for Tax
Total Equity & Liabilities
Net Assets Value (NAV) per-Share
30-Sep-20
t,t43,gg7,stg
t,L4L,gg2,769
2,004,757
39,900,000
I PARflCUTARS I NOrEs(Amount in Takal@t
01
02
1,159,254,196
!,157,06t,499
2,L92,697
19,000,000
04
05
06
07
1,116,026,655
L29,932,246
202,414,'ttL65,949,596
618,930,304
t,124,077,013
149,622,465
L87,506,075
246,609,290
540,339,792
2,2gg,g!4,174 2,3O2,33t,t99
08
09
2,O5O,395,43t
1,019,035,490
866,550,000
175,809,951
2,029,147,933
1,019,035,490
866,550,000
744,562,454
10
LT
t213
t415
L6
273,193,265
64,L24,400
Lot,t237,497,543
73,574,9L3
t3,3'.1,7,323
123,925,794
50,759,t79
2,299,914,174 2,302,331,L99
t7 20.24
lnvr"^Director
Sh,JL
GBB POlvDN I.,IMITEI)UNAUDITED STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERTOD FROM FROM 01 JULY TO 30 SEPTEMBER 2O2O
PARTICUTARS
SALES REVENUE
COST OF ENERGY SOLD
GROSS PROFIT
ADMINISTRATIVE, FINANCIAL & OTHER EXPENSES
NET PROFIT BEFORE OTHER INCOME &TAX
OTHER INCOME
NET PROFIT BEFORE CHARGING INCOME TAX
CONTRIBUTION TO WPP & WELFARE FUND
NET PROFIT BEFORE INCOME TAX
AFTER W.P.P. & W.F
PROVISION FOR TAX
NET PROFIT AFTER TAX
Earnings Per Share - EPS
q,;zfHManaging Director & CEO
NOTEl JULY TO
30 SEPTEMBER 2O2O
165,949,596
(t24,7t4,6901
L68,702,324
(L30,369,420l,
18
t9
41,234,906
{!!,925,L641
38,332,904
(!3,859,679120
2L
29,3O9,742
5,533,803
24,46?,225
t1,447,2O9
34,843,545
(!,659,2!61
35,910,434
(!,710,02u
22
33,184,329
(1,936,831)
34,2OO,413
(4,006,s23)
3L,247,498 30,193,890
0.31 0.30
"fft1"1","-Director Chairman
atGCompahy SecretarY
(Amount in Taka)
cliief Financial officer
Date: Dhaka, 12 November,2020
Page 2
GBB POWDR LIMITEI}UNAUDITED STATEMENT OF CASH FLOWS
FOR THE PERTOD FROM Ol JULY TO 30 SEPTEMBER 2O2O
PARTICULARS
Cash Flows from Operating Activities
Collections from Turnover and Others
Payment for Cost and Expenses
Financial Expenses
lncome Tax Deducted at Source/Paid
Cash Flows from lnvesting Activities
Acquisition of Property, Plant and Equipment
lnvestment with GBB Tea Eastate Ltd.
Cash Flows from Financing Activities
Cash Credit and Other Short Term Loan
Dividend/Fraction Share Dividend Paid
lncrease in Cash and Cash Equivalent
Cash and Cash Equivalents at Opening
Cash and Cash Equivalents at Closing
ilet Operating Cash Flow Per Share
h %'LManaging Director & CEO
I JUIY TO30 SEPTEMBER 2O2O
252,L43,O83(723,409,20t)
(4,308,179)
{L5,314,5751
1L2,578,984(!27,335,132],
(5,757,3541
(7,2L2,6281
tog,ttt,L28 (27,725,L301
(20,900,000)
(2,4001
(20,900,000) (2,400)
(6,43!,4521
(3,288,554)
19,72o,Ot6l
4,064,993
(12,849)
4,O32,135
78,49t,112
540,339,L93
(23,576,395)
652,448,621
518,830,304 628,772,226
1..07 lo.27l
nV,ra.tut(},#^Chalrman
4DCompaff Secretary
(Amount in Taka)
Chief Financial Officer
Date: Dhaka, 12 November, 2O2O
Page 3
GBB POWEN I,TMITEIDUNAUDTTED STATEMENT OF CHANGES IN EqUFY
FOR THE PERIOD FROM 01 JUIY TO 30 SEPTEMBER 2O2O
tn
PARTICULARSORDINARY SHARE
CAPITATSHARE PREMIUM
SHARE MONEY
DEPOSlTSRETAINED EARN!NGS TOTAT
tn July 2020
{et Profit for the Period
1,019,035,490 866,550,000 80,000 t44,562,454
3L,247,499
2,029,227,933
37.,247,498
l0th September 2020 1,018,035,490 866,550,000 80,000 175,809,951 2,060,475,43t
!n
PARTICUTARSORDINARY SHARE
CAPITATSHARE PREMIUM
SHARE MONEY
DEPOSITSRETAINED EARNINGS TOTAT
lst July 2019
{et Profit for the Period
1,019,035,490 855,550,000 80,000 181,656,622
30,193,990
2,066,322,t02
30,193,990
Eth September 2019 1,018,035,490 855,550,000 80,000 zlt,85O,St2 2,O95,5t5,992
q. 7-rrl.l\_*Managing Director & CEO
/n\W"_Director
e^4L
Date: Dhaka, 12 November, 2020
Page 4
GBB POWER LIMITEDNotes to the Financial Statements
FOR THE 1* qUARTER ENDED ON 30 SEPTEMBER 2O2O
Basis of Preparation
The 1't Quarter financial statements are being presented in condensed form in accordance with the
requirements Of lnternational 'accounting Standards (lAS-34) "lnterim Financial reporting" and rule 13 of
the Securities & exchange rules 1987. These financial statements are un-audited and are beingsubmitted to the shareholders. The presentation of the 1't Quarter financial statements requires the use
of estimates and assumption that affect the reported amounts of Assets and Liabilities at the date of 1't
Quarter financial statements and reported amounts of revenue and expenses during the period.Although these estimates are based in management's best knowledge of the amount, events or actions,
actual results may differ from those estimates.
Presentation of Financial Statements
The 1't Quarter financial statements are presented in Bangladeshi taka since this is the currency in which
the total transactions are denominated. Being a listed company GBB power Limited prepares its financial
statements (annual or interim) complying with the lnternational Accounting Standards (lAS) asapplicable and the company is well conscious of any new reporting standards and its associated impact
on the company's financial statements considered for adoption by the lnstitute of CharteredAccountants of Bangladesh (ICAB).
Accounting Policies
The accounting policies and method adopted for the preparation of these accounts are the same asthose applied in preparation of accounts for the preceding year ended on June 30,2020.
Transactions with Related Parties / Associated Undertakings
The company carried transactions with related parties in the arms' length basis and for detailsplease see note no. 3.00 and 5.02.
Earnings per share
Earnings per share has been calculated in accordance with IAS-33 "Earnings per share". Earnings per
share (EPS) as on September 30, 2019 Tk. 0.30 and as on September 30, 2020 Tk. 0.31
ParticularsSeptember 30
2020September 30
20L9
Net Profit (Tk.) 3,12,47,498 3,01,93,890
Number of Shares 101803548 101803548
Earnings per share 0.31 0.30
Page 5
PROPERTY PLANT & EqUIPMENTS
The figures have been arrived at as under:
Cost as per last account
Add : Additions during the period
Less : Adjustment during the period
Less : Accumulated Depreciation
Written down value
TEASEHOLD tAND DEVETOPMENT COST:
The figures have been arrived at as under:
Balance as per last Account
Less: Amortization during the period
INVESTMENT:
The break up of the above amount is as under :
Paidup Capital - GBB Tea Eastate Ltd.
Share Money Deposit - GBB Tea Eastate Ltd.
!NVENTORIES:
The break up ofthe above amount is as under:
Stock of Spare Parts for General
Stock of Spare Parts for E-70
Stock of Lubricants
ADVANCE, DEPOSIT & PREPAYMENTS:
The break up of the above amount is as under :
Tk. 1,141,982,769
Tk. 2,004,751
Tk. 39,900,000
128,832,246
Tk. 202,414,511
Tk. 316321556
30 September, 2020
L,947,644,065
30 June, 2020
L,878,213,748
80,075,377
10,645,000
L,947,644,065
805,661,295
L,947,644,065
790,582,576
L,14L,982,769 L,157,061,489
Details have been shown in Annexure-'01'
(First Charge created by Bank Asia Limited, Dhanmondi Branch, Dhaka on Fixed & Floating Assets)
ol-00
otm
30 September, 2020
2,192,697
187,945
2,004,75L
30 June, 2020
2,944,479
75L,782
2,L92,697
30 September,2020
4,900,000
35,000,000
30 June, 2020
4,goo,ooo
14,100,000
_19,900,999- _19,000,999-
30 September,2020
L5,995,372
108,780,899
4,055,975
30 June,2020
23,522,606
L20,065,048
6,034,811.
L28,832,246 149,622,465
Central Depository Bangladesh LimitedOther Advances (Note-Os.01)
Bank Gurantee Margin (Bank Asia Ltd)Bangla Trac LimitedGBB Limited (Ex Sponsor Company) (Note-05.02)
Tax Deducted at Source on Other lncome (Note:05.03)
Tax Deducted at Source on Energy Payment (Note:05.04)
Tax Deducted at Refund-2018 (on 2007-2011 Assesed Amount)
30 September,2020
500,000
3,632,556
4,L33,42L1,192,900
17,766,602
15,169,326
151,236,108
9,383,698
30 June, 2020
s00,000
5,079,495
4,048,+-21
17,403,604
L4,651,307
136,439,ss0
9,383,598
_2O2,4L4,Stt_ _L87,506,O5GtOl OtherAdvancesi
The break up of the above amount is as under :
Advance Rent (Office Rent)Advance Rent (Office Car Parking)Advance to Staff (Against Office Work)Advance to Staff (Against Salary)Prepaid lnsurance Premium
30 September, 2020
3!2,69072,03512,000
737,0642,498,766
3,632,556
30 June, 2020
411,50096,04817,750
80s,9483,748,L49
5,079,495
Page 6
0s.02
0s.04
Transaction With Related PartiesThe break up of the above amount is as under :
Name of Related Party:Nature of Relationship :Nature of Transactions :
Opening Balane
Transaction during the period
Interest Charged
Closing Balance
TAX DEDUCTED AT SOURCE ON OTHER INCOME
The break up of the above amount is as under :
Opening Balane
Add. TDS On SND, MMSA & FDRInterest
TAX DEDUCTED AT SOURCE ON ENERGY PAYMENT
The break up ofthe above amount is as under :
Opening Balane
Add: Current Period Deduction
Tk t7,166,602
Tk 15,169,326
Tk 151,236,108
L65,949,596
618,830,304
Tk. 103,702,746
Tk. 514,597,380
30 June, 2020
GBB Limited
Sister Concern
Loan with 9% lnterest
17,403,604
(590,614)
353,612
17,166,602 17,403,604
30 September,2020 30 June, 2020
17,403,604
05.03
14,651,307
518,019
9,0371595
5,613,712
15,169,326 14,651,307
30 September,2020
136,439,551
14,796,557
30 June, 2020
110,380,363
26,059,188
151,236,108 136,439,551
06.00 ACCOUNTS RECEIVABLE:
The break up of the above amount is as under :
Bangladesh Power Development Board
07.00 cAsH AND CASH EQUNALENTS:The break up ofthe above amount is as under :Cash in Hand at Head OfficeCash in Hand at Branch OfficeCash at Banks {Note-07.01)Fixed Deposit at Bank (Note-O7.02)
07.01 CASH AT BANKs:
07.02 Fixed Deposit at Bank:
The break up of the above amount is as under :
Bank Asia Ltd, ,Dhanmondi Branch
IDLC Finance Ltd.
30 September,2020
155,949,596
165,949,595
30 September, 2020
34,38t495,797
103,702,746
574,597,380
618,830,304
30 June, 2020
246,609,280
246,609,28O
30 2020
L09,471466,735
79,8L2,427
459,950,559
540,339,192
The break up ofthe above amount is as under:Bank Asia Ltd. A/C 00733003080Bank Asia Ltd. A/C 00733003201 ESCROWBank Asia Ltd. A/C 02136000275Bank Asia Ltd. A,/C 02136000314 Fractional Stock & Cash Divident
BRAC Bank Ltd-1501201917699001Prime Bank Limited Al c-!467102007812LSha hja lal lsla mi Ba n k Ltd. A/C:4003 1 2400000022
Sharp Securities Ltd. 28999 BO A/C # 1203180052163888
30 September, 2020 30 June, 2020
39,L80
89,280,26210,588,813
769,493117,452
3,505,2932,752
_LO3,rO2J46
39,5101
62,706,663t3,877,377
769,493177,452
2,899,3292,602
79,812,427
30 September, 2020
29,L60,752
495,436,628
514,597,380
30 June, 2020
28,394,L11
431,556,448
30 2020
PaEeT
459,950,559
SHARE CAPITAL
The break up of the above amount is as under :
101,803,548 Ordinary ihares ofTaka 10 each
SHARE PREMIUM
The break up ofthe above amount is as under :
Opening Balance
1O.OO ACCOUNTS PAYABIE
The break up of the above amount is as under :
Advocate Mahbub islam MajumderPayable for Office Space PurchasePashchimanchal Gas Co. Ltd.
11.00 SUNDRY CREDITORS:
The break up ofthe above amount is as under :
111.01 Employees Fringe Benefits
The break up of the above amount is as under :
Opening Balance
Payable During the period
Total
Less: Disburse during the period
Less: Transfer to Gratuty A/C During the Period
1i1.00 Workers Profit Participation and Welfare Fund
The break up of the above amount is as under :
Opening Balance
Add: Made during the period
Total
Less: Disburse During the PeriodParticipation FundWelfare Fund for Employee (Familly Assistance)
Tk. 39,162,169
Tk. 730,383
Share Money DepositTax Deducted at Source (TDS) from salary,suppliers, office rent etc.
ACCRUED EXPENSES: Tk.The break up ofthe above amount is as under:
Salary & RemunerationEmployees Fringe Benefits (Note-12.01)
Office Rent
Audit Fees
713931461
Tk. 1,019,035,490
866,550,000
3,434,421
Tk. 13,1201629
30 September, 2020
1,018,035,480
1.018,035.480
30 September,2020
866,550,000
_qffd5u99_
30 June,2020
1,018,035,480
1.018.035.480
30 June, 2020
856,550,000
_!9f,55@9_
30 September, 2020
302,200
37,859,969
_38,162,169_
30 June, 2020
302,20020,000,000
43,822,200
_64,124,400
30 September,2020
80,000
650,383
_?30,393-
30 June, 2020
80,000
21,123
tol,L23
30 September, 2020
3,294,7003,434,421
89,340575,000
7,393,461
30 June, 2020
, 3,276,0563,547,t47
89,340575,000
7,487,543
30 September,2020
3,547,L47
783,245
30 June, 2020
L,945,986
5,4L1,607
4,330,392 7,357,587
1,755,7L8
4,330,392 6,201,869
895,971 2,654,722
3,434,421
30 September,2020
L3,574,9t3
1,659,276
3,547,L47
30 June,2020
l!,124,279
6,769,276
17,893,555
4,3!8,6423,836,79L
481,8s1
13,574,9L3
@Eq>
M'
14.00 UNCTAIMED DIVIDEND:
The break up of the above amount is as under :
16.(n
17.00 NET ASSET VArUE pER SHARE (NAV)The break up of the above amount is as under :
Tk. 10,022,759
Opening
Addition (Cash Dividend):10% Cash Dividend for the year ended 30 June 20195% lntrim Cash Dividend for the half year ended 31 December 2019
Less: Paid Drrring the period (Cash Dividend)
BANK & FINANCIAL INSTTTUTE TOAN:The break up of the above amount is as under :short Term Loan Bank Asia Ltd. (sTL) _ o2135OO14OOBank Asia Ltd, OD A/C 02133001382
PROVISION FOR TAX
The break up of the above amount is as under :Provision for Tax at the Opening
Add. Durins the year
On lnterest Earned from OthersOn SND, MMSA & FDR
Tk. 117,394,332
52,695,010
30 September,202O
t3,371,323
30 June, 2020
4,057,346
101,803,548
50,901,774L3,31L,323(3.288.s54)
10,022.759
-
30 September, 2020
L10,772,936
6,627,396
t17,394,332
-
30 September,2020
50,759,179
1s6,762,669(143,4s1,34s)
L3,311,323
30 June, 2020
123,149,342
676,443
L23,825,7U
-
30 June, 2020
30,983,909
123,764
1,8L3,067
125,861
19,649,509
20.24
1,936,831 t9,774,370
_i2.59r4!.0_ {o ?{n r?o
30 September,2020 30 June, 2020Total AssetsLess: Total Liabilities(a) NetAssets(bJ Number of Ordinary Shares outstanding at the period ended30 September 2020
(c) Net Asset Vatue per Share (NeV) talb]
2,299,9L4,174
239,518,7432,302,33L,799
273,L93,265
2,029,147,933
101,803,s48
2,060,395,43L
101,803,548
20.24 19.93
Page 9
18.00 TURNOVER: Tk
The break up ofthe above arnount is as under :
Rental & Energy SoId*
19.00
19.01
l9.0l.r
The break up ofthe above amount is as under :
Opening StockAdd: purchases
Less: Closing Stock
.01.2 Spare parts : General
The break up of the above amount is as under :
Opening StockAdd: purchase
165,949,596
*:1,1o** is from sate of energy to Bangladesn ao*fficosT oF ENERGy soLD: vr vuerEJ ru rrangraoesh power DevelOpment Board.TIG 124,714,690The break up ofthe above amount is as under :
Consumed Gas BillDirect Expenses (Note_l 9.0 l)
Direct Expenses:
The break up ofthe above amount is as under :
Lubricants Consumed (Note- I 9.0 l. l)Salary & AllowancesOperating Expenses_B ogra plantSpare Parrs (Note- I 9.0 1.2)
,tp*...r*r for E-70 6Note_ t S.O t .:;HavolineDepreciation ExpensesAmortization of Ieasehold land development costPlant All Risk Insurance premiumRepair & Maintenance
Lubricant:
1 JUIY TO 30SEPTEMBER 2O2O
1 JUIY TO 30SEPTEMBER 2O2O
59,339,751
66,375,939
165,949,596 169,702,324
1 JUIY TO 30SEPTEMBER 2019
l JUI.Y TO 30SEPTEMBER 2019
61,496,205
69,993,215124,714,690 130,369,420
66,375,939
l,g7grg36
1 JUIY TO 30SEPTEMBER 2O2O
1 JULY TO 30SEPTEMBER 2019
1,979,9367,22g,llg1,400,697
26,724,431ll,2g4,l4g
297,92514,927,933
1 96,066
1,249,393
1.098.500
66,375,939
--
1,304,6906,g7g,6lg
734,67331,751,90611,400,947
22,09414,394,022
196,066
1,249,393
971,036
69,993,215
TK
1 JUIY TO 30SEPTEMBER 2O2O
1 JUI-Y TO 30SEPTEMBER 2019
2,925,6906,034,91I
26,724,431
6,034,9114,055,975
_!g!.8362,925,6901,52r.000
_l;s{.680
1 JUIY TO 30SEPTEMBER 2019
47,530,03723,307,55370,937,59039.085.78431t5!d9{-
1 JUIY TO 30SEPTEMBER 2O2O
23,522,60619,197.197
42,719,90315,995,372
_26J2!,431
Less: Closing Stock
Page l0
19.01.3 Spare parts : E_70
The break up ofthe above amount is as under :
Opening StockAdd:purchase
Less: Closing Stock
ll,2g4,l4g
1 JUIY TO 30SEPTEMBER 2O2O
1 JUI-Y TO 30SEPTEMBER 2019
168,553,972120,065,049
120,065,04gI08.780.899
-
ll,2g4,l4g
168,553,972
157,153.12s
71,400,947
20'00 ADMrMsrRATrvE, FTNANCTAL & orrrrREXPENSES:
The break up ofthe above amount is as under :
Administative Expenses (20.0 I )Financial Expenses eO.O2)Other Expenses (20.03)
71,925,164
5,976,060
1 JUIY TO 30SEPTEMBER 2O2O
5,976,0604,309,1791.640.926
_1J=5J64
1 JULY TO 30SEPTEMBER 2O2O
I JUIY TO 30SEPTEMBER 2019
6,159,9615,757,3541.952.464
_!J,q{2.6?e
1 JUIY TO 30SEPTEMBER 2019
20.01 Administrative Expenses:
The break up of the above amount is as under :
Directors RemunerationSalary & AllowancesFestival BonousEmployees Benefits CNote-20.0 1.0 I )Contribution for pFElectric BillOffice MaintenanceWasa Bill/Fresh WaterDepreciation ExpensesAmortization of leasehold land development costMiscellaneous Expenses
20.01.0 I Employees Fringe Benefits:
The break up ofthe above amount is as under :
Annual LeaveGratuitty
20.02 Financial Expenses :
The break up of the above amount is as under :
Bank ChargesBank Guarantee CommissionInterest on Bank Loan
Tk
1,775,0002,104,900
761,690793,245271,566gl,ggg
24,553
150,797
1,979t0-440
-
5,976,060
2,175,0001,910,400
902,090
7g0,l0g269,395
43,757
6,9007,309
145,293
l,g7g8.3s0
-
6,159,961
Tk 793,245
TK 4r30g,l7g
1 JUIY TO 30SEPTEMBER 2O2O
2gg,2g5494,950
_783215-
1 JUIY TO 30SEPTEMBER 2O2O
4,139503,921
3.800.1 l9
4,309,179
1 JUIY TO 30SEPTEMBER 2019
294,708505,400
TeaJqq_
I JUIY TO 30SEPTEMBER 2019
76,525
4g2,lgl' 5.248.6385,757,354ffi
Page 1l
20.03 Other Expenses :
The break up of the above amount is as under :
Fuel ExpensesRepar, Maintenance & Registation ExpensesTelephone & Mobile ExpensesTraveling & Conveyance ExepensesCourier Service ExpensesDonation & SubscriptionEntertainmentFooding Bill for StaffInsurance Premium ExpensesInternet Line ExpensesNews Paper BillOffice RentPrinting & StationerySafety Materials ExpensesRenewal & Regestration ExpensesOther Operational ExpensesUtility B ills/Service Charges
21.00 OTIIERINCOME
The break up ofthe above amount is as under :
INtCTESI ON SND, MMSA & FDR ACCOUNT*Interest on Loan to Sister Concern
INCOME TAXEXPENSES:
The break up of the above amount is as under :
Current Year Tax
11640,926
5,533,903
Tk 1,936,931
1 JUIY TO 30SEPTEMBER 2O2O
I JUIY TO 30SEPTEMBER 2019
t95,27516,09549,92251,095
196
198,00042,570
39,900220
294,9224',l,5lg90,940
270,730234,612120.240
1.640.926
200,275142,20957,03236,221
749400,00015s,62444,490
134,16939,900
820309,223
. 0,,,':
61,430231,49098.588
1.952.464
353-6125.533.803
* Savings and FDR interest rate decreased by all Bank & Financial institute as per Bangladesh
1 JUIY TO 30SEPTEMBER 2O2O
5,l80,lgl
30 September,
l,936,g3l1.936.83r
-
1 JUIY TO 30SEPTEMBER 2019
11,447,209
11.447.209
Bank cerculer
30 June,2020
19.774.37019.774.370
Page 12
23.00 REcoNcltLATloN oF cAsH F[ow FR.M 'PERAT,NG
AcTtvtrEs usrNc rNDrREcr METHoD w,,H cAsH Ftow FR'M.,ERATTNG AcrvrrEs usrNc ffi; METlroDFOR THE PERIOD FROM 01 IULY 2O2OTO 30 SEPTEMBER 2O2O
A. CASH F1OW FROM OPERATING ACTIVITIESNet profit/(toss) Before Tax
Adjustment for;
Depreciation and Amortization
oPERATING pROFtT/(LOSS) BEFORE WORKTNG CAP|TAL CHANGES
Changes in Working Capitat:
Adjustnrents for (increase)/decrease in Operating Assets:
lnventories
Trade Reaeivable
Advancg Deposit & prepayments
Adjustnrents for (increase)/decrease in Liabilities:
Accounts payable
Sundry Creditors
Accrued Expense
Workers profit participation and Welfare Fund
NET CASH FI.OW FROM OPERATING ACTIVITIES
1JUTY TO30 September 202O
33,794,329
75,266,665
49,450,994
20,790,279
90,659,6g4
(74,909,436)
(25,962,237)
629,260
(94,082)
(454,284)
tog,ttt,!25
Tk (0.22) to Tk, L.07 is that the
OPERATING CASH FTOWS PER SHARE
The reason for increasing ofNet operating cash FIow per share fromCollections from Turnover and Others increased significantly.
'Page 13
c.;\ V\s*H
CL
e 5EtlotraE!f,H't os,> >c,
ooN(oooN(r)(Y)
(,Lr)oo
=f'O)Noiooo
ol@(otnorH(oFl
Na1oa,,r'T\r/)
No(ot\O)H
ooo(o@t,od
or/!o)NNO'loo'H
@o(n(oF{
C')rO
N6o)