Top Banner
FINANCIAL STATEM ENT (UN.AUDITED) FoR THE ltt qUARTER pERloD ENDED oN 30 SEPTEMBER 2O2O of GBB POWER LIMITED
15

GBB POWER LIMITED · 2020. 11. 12. · GBB POWER LIMITED Notes to the Financial Statements FOR THE 1* qUARTER ENDED ON 30 SEPTEMBER 2O2O Basis of Preparation The 1't Quarter financial

Feb 15, 2021

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
  • 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)