ULTRATECH CEMENT LANKA (PVT) LIMITED SLR 20<strong>11</strong> <strong>2010</strong> INR SLR INR A Reconciliation of accounting profit to income tax expense. Accounting profit before tax 482,000,1 0,137 198,539,245 388,649,7<strong>11</strong> 142,363,374 Non business income (Net) (38,377,087) ,087) (15,305,51 5,305,514) (21,358,9<strong>11</strong>) (8,924,648) Disallowable expenses 185,81 85,816,945 74,1 4,107 07,342 76,273,952 31,754,980 Allowable expenses (8,191,921) (3,267,094) ,094) (6,708,064) (2,788,805) 621,248,074 254,073,978 436,856,688 162,404,900 Non business income - Interest Income 38,153,913 15,216,508 21,358,9<strong>11</strong> 8,879,735 Notional tax credit 3,240,710 1,292,457 Tax loss brought forward from previous years utilised - (71,633,133) (29,780,696) 662,642,697 267,668,035 386,582,466 152,259,234 Tax liability @ 35% 231,924,944 93,683,812 135,303,863 53,290,732 Social Responsibility Levy @ 1.5% 3,478,874 1,405,257 2,029,558 799,361 235,403,818 95,089,069 137,333,421 54,090,093 14 EARNINGS PER SHARE The calculation of basic earnings per ordinary share is based on the profit attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the year. Net profit attributable to ordinary shareholders (Rs.) 276,633,028 <strong>11</strong>5,583,21 5,583,210 235,037,765 81,861,827 Number of ordinary shares in issue 50,000,0 0,000 50,000,0 0,000 50,000,000 50,000,000 Basic earnings per ordinary share (Rs.) 5.53 2.31 4.70 1.64 There were no potentially dilutive ordinary shares issued at any time during the year 15. OPERATING LEASE PREPAID Cost 38,946,767 67 15,732,1 5,732,166 38,946,767 15,339,560 As at the beinning of the year 13,849,899 5,594,531 12,627,057 4,973,288 Amortisation for the year 1,222,851 493,959 1,222,842 481,628 Balance at the end of the year 15,072,750 6,088,490 13,849,899 5,454,916 Carrying amount 23,874,0 4,017 9,643,676 25,096,868 9,884,644 Cost of the prepaid operating lease represents the advance payments made on operating leases for the “right to use” the following property. Leasehold property located at 81/<strong>11</strong>/1, New Nuge Road, Peliyagoda has been sub leased for a period of 30 years from East West Properties Limited who have taken on lease the said premises for a period of 99 years from the Urban Development Authority. The sub-lease rentals and related expenses are amortized on a yearly basis as per the schedule of the agreement. Leasehold land is amortized over the lease period of 30 years. 124
ULTRATECH CEMENT LANKA (PVT) LIMITED 16 PROPER OPERTY TY, , PLANT AND EQUIPMENT PROPER OPERTY TY, , PLANT & EQUIPMENT Plant & Office fice Buildings machiner hinery equipment SLR SLR SLR Lab Computer equipment equipment SLR SLR Electrical HT T power er installation line SLR SLR Furnit urnitures ures Motor & fittings tings vehicles SLR. SLR Motor Capital al Tot otal al cycles cles work in SLR SLR progress SLR Cost Balance as at 01-04-20 -04-<strong>2010</strong> 53,087,233 489,853,145 4,295,469 4,334,698 <strong>11</strong>,470,028 71,932,840 1,167,013 1,492,355 4,601,668 2,947,120 - 645,181,568 Additions - - 398,767 - 138,965 - - - 33,380,719 1,480,999 1,005,156 36,404,606 Disposals (Note 16.1) - (7,830,619) (133,674) - (64,135) - - - - (527,338) - (8,555,767) Balance as at 31-03-20 -03-20<strong>11</strong> 53,087,233 ,233 482,022,526 4,560,561 4,334,698 <strong>11</strong>,544,858 1,544,858 71,932,840 1,167 67,0 ,013 1,492,355 37,982,387 3,900,781 0,781 1,005,1 05,156 56 673,030,407 Depreciation Balance as at 01-04-20 -04-<strong>2010</strong> 14,677,316 188,916,301 3,347,470 2,537,938 9,674,715 27,707,581 498,634 1,172,846 3,350,816 2,019,722 - 253,903,339 Charge for the year 2,319,444 33,375,124 366,165 382,557 785,480 4,015,153 66,838 85,775 2,194,904 369,588 - 43,961,028 Disposals (Note 16.1) - (3,502,639) (133,674) - (30,777) - - - - (527,337) - (4,194,427) Balance as at 31-03-20 -03-20<strong>11</strong> 16,996,7 6,996,760 60 218,788,786 3,579,961 2,920,495 10,429,41 0,429,418 31,722,734 565,472 1,258,621 5,545,720 1,861,973 - 293,669,940 Carrying amount As at 31-03-20 -03-20<strong>11</strong> 36,090,473 263,233,740 980,600 1,414,203 1,<strong>11</strong>5,440 40,210,1 0,106 06 601,541 233,734 32,436,667 2,038,808 1,005,1 05,156 56 379,360,468 As at 31-03-<strong>2010</strong> 38,409,917 300,936,844 947,999 1,796,760 1,795,313 44,225,259 668,379 319,509 1,250,852 927,398 - 391,278,230 Note 16.1 : Disposals of Plant and Machineries include Rs.4.3Mn worth of discarded assets that were fully written off to the income statement. PROPER OPERTY TY, , PLANT & EQUIPMENT Plant & Office fice Lab Computer Electrical HT power Furnit urniture ure & Motor Motor Capital al Tot otal Buildings machiner hinery equipments equipments equipments installation line fittings tings vehicles Cycles work in INR INR INR INR INR INR INR INR INR INR INR Progress INR Cost Balance as at 01-04-<strong>2010</strong> 21,444,069 197,871,386 1,735,<strong>11</strong>3 1,750,959 4,633,206 29,056,567 471,403 602,822 1,858,799 1,190,460 - 260,614,783 Additions - - 161,078 - 56,134 - - - 13,483,815 598,235 406,023 14,705,284 Disposals - (3,163,102) (53,996) - (25,907) - - - - (213,013) - (3,456,018) Balance as at 31-03-20<strong>11</strong> 21,444,069 194,708,284 1,842,194 1,750,959 4,663,432 29,056,567 471,403 602,822 15,342,614 1,575,682 406,023 271,864,049 Depreciation Balance as at 01-04-<strong>2010</strong> 5,928,758 76,310,892 1,352,178 1,025,175 3,908,006 <strong>11</strong>,192,206 201,418 473,760 1,353,529 815,847 - 102,561,770 Charge for the year 936,917 13,481,555 147,909 154,530 317,287 1,621,882 26,999 34,648 886,610 149,292- 17,757,628 Disposals - (1,414,857) (53,996) - (12,432) - - - - (213,013) - (1,694,298) Balance as at 31-03-20<strong>11</strong> 6,865,675 88,377,590 ,590 1,446,090 1,179,705 4,212,861 12,814,088 228,417 508,408 2,240,139 752,127 - <strong>11</strong>8,625,1 8,625,100 Written down value As at 31-03-20<strong>11</strong> 14,578,394 4,578,394106,330,694 396,104 571,253 450,571 16,242,479 242,987 94,415 13,1 3,102,47 02,474 823,555 406,023 153,238,950 As at 31-03-<strong>2010</strong> 15,128,<strong>11</strong>7 <strong>11</strong>8,526,880 373,378 707,671 707,101 17,418,545 263,248 125,842 492,660 365,265 154,108,706 Note 16.1 : Disposals of Plant and Machineries include Rs.1.7 Mn worth of discarded assets that were fully written off to the income statement. 17 INVENTORIES 20<strong>11</strong> <strong>2010</strong> SLR INR SLR INR Naked cement 58,556,170 70 23,653,192 92 18,292,496 7,204,676 Bags 1,870,775 755,681 2,312,147 910,661 Stores and spares 18,937 8,937,079 ,079 7,649,448 16,761,857 6,601,819 Goods-in-transit <strong>11</strong>3,222,57 3,222,574 45,735,151 126,642,075 49,879,203 192,586,598 77,793,472 164,008,575 64,596,360 125 ⊳