01.12.2012 Views

Our endeavour is to enhance Stakeholders' Value - Uflex Ltd.

Our endeavour is to enhance Stakeholders' Value - Uflex Ltd.

Our endeavour is to enhance Stakeholders' Value - Uflex Ltd.

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

DIRECTOR’S FLEX MIDDLE REPORT EAST FZE<br />

| 84 |<br />

UFLEX LIMITED<br />

STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 MARCH 2009<br />

Share Capital Share Application money Retained earnings Proposed dividend Total<br />

US $ Rs in Lacs US $ Rs in Lacs US $ Rs in Lacs US $ Rs in Lacs US $ Rs in Lacs<br />

As at 31 March 2007 21,311,475 10,811.31 98,470 49.95 10,701,951 5,429.10 1,172,132 594.62 33,284,028 16,884.99<br />

Introduced during the year 7,890,001 4,002.60 – – – – – – 7,890,001 4,002.60<br />

Transfer 33,497 16.99 (33,497) (16.99) – – – – – –<br />

Proposed dividend – – – – (3,849,726) (1,952.97) 3,849,726 1,952.97 – –<br />

Dividend – – – – – – (3,998,635) (2,028.51) (3,998,635) (2,028.51)<br />

Net profi t for the year – – – – 14,561,936 7,387.27 – – 14,561,936 7,387.27<br />

As at 31 March 2008 29,234,973 14,830.90 64,973 32.96 21,414,161 10,863.40 1,023,223 519.08 51,737,330 26,246.35<br />

Dividend – – – – (5,846,995) (2,966.18) (1,023,223) (519.08) (6,870,218) (3,485.26)<br />

Net profi t for the year – – – – 23,274,522 11,807.17 – – 23,274,522 11,807.17<br />

As at 31 March 2009 29,234,973 14,830.90 64,973 32.96 38,841,688 19,704.39 – – 68,141,634 34,568.25<br />

CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MARCH 2009<br />

2009 2008<br />

NOTES US $ Rs in Lacs US $ Rs in Lacs<br />

Cash fl ows from operating activities<br />

Net profi t for the year<br />

Adjustments for:<br />

23,274,522 11,807.17 14,561,936 7,387.27<br />

Depreciation 2,960,509 1,501.87 2,064,760 1,047.45<br />

Amortization 22,732 11.53 22,753 11.54<br />

Finance cost 2,406,145 1,220.64 1,424,771 722.79<br />

Interest income (7,316) (3.71) (19,420) (9.85)<br />

Loss on sale of fi xed assets 4,483 2.27 13,961 7.08<br />

Prov<strong>is</strong>ion for staff end of service benefi ts (net) 50,192 25.46 8,426 4.27<br />

Operating profi t before working capital changes 28,711,267 14,565.23 18,077,187 9,170.55<br />

(Increase )/Decrease in inven<strong>to</strong>ries 1,545,771 784.17 (5,058,741) (2,566.30)<br />

(Increase)/Decrease in trade & other receivables 1,944,135 986.26 (18,310,522) (9,288.93)<br />

(Increase )/Decrease in prepayments 268,519 136.22 (379,322) (192.43)<br />

Increase/(Decrease) in trade and other payables (8,072,964) (4,095.41) 14,502,848 7,357.29<br />

Increase/(Decrease) in capital credi<strong>to</strong>rs (3,802,987) (1,929.26) 3,236,930 1,642.09<br />

Cash generated from (used in) operations 20,593,741 10,447.21 12,068,380 6,122.27<br />

Finance cost paid (2,203,491) (1,117.83) (1,424,771) (722.79)<br />

Net cash from/ (used in) operating activities<br />

Cash fl ows from investing activities<br />

18,390,250 9,329.38 10,643,609 5,399.48<br />

Payments for purchase of property, plant & equipment (11,409,132) (5,787.85) (36,358,071) (18,444.45)<br />

Proceeds from sale of property, plant & equipment 2,870 1.46 4,099 2.08<br />

Payments for investment (23,000) (11.67) -<br />

-<br />

Net placement of term deposits (122,950) (62.37) (44,809) (22.73)<br />

Interest received 7,316 3.71 19,420 9.85<br />

Net cash from/ (used in) investing activities<br />

Cash fl ows from fi nancing activities<br />

(11,544,896) (5,856.72) (36,379,361) (18,455.25)<br />

Share capital introduced -<br />

- 7,890,001 4,002.60<br />

Proceeds from term loan (net) 1,372,801 696.42 22,609,505 11,469.80<br />

Dividend paid (6,870,218) (3,485.26) (3,998,635) (2,028.51)<br />

Net cash from/(used in) fi nancing activities (5,497,417) (2,788.84) 26,500,871 13,443.89<br />

Net increase/(decrease) in cash and cash equivalents 1,347,937 683.81 765,119 388.14<br />

Cash and cash equivalents at beginning of year 2,171,667 1,101.69 1,406,548 713.54<br />

Cash and cash equivalents at end of year 19 3,519,604 1,785.50 2,171,667 1,101.68<br />

The accompanying notes 1 <strong>to</strong> 27 form an integral part of these fi nancial statements.<br />

TWENTIETH ANNUAL REPORT 2008 - 2009

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!