13.07.2015 Views

Quarterly Financial Report as of 31-12

Quarterly Financial Report as of 31-12

Quarterly Financial Report as of 31-12

SHOW MORE
SHOW LESS

Transform your PDFs into Flipbooks and boost your revenue!

Leverage SEO-optimized Flipbooks, powerful backlinks, and multimedia content to professionally showcase your products and significantly increase your reach.

Income StatementInterim <strong>Financial</strong> Statements for nine months ended <strong>31</strong>st December 2008.Interim Period <strong>of</strong> 03 MonthsAccumulated Period <strong>of</strong> 09 MonthsGroup Company Group Company03 Months 03 Months 03 Months 03 Months 09 Months 09 Months 09 Months 09 MonthsEnded Ended Ended Ended Ended Ended Ended Ended<strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007Rs"000 Rs"000 Rs"000 Rs"000 Rs"000 Rs"000 Rs"000 Rs"000Revenue 545,619 502,991 414,939 341,871 1,587,355 1,356,303 1,2<strong>12</strong>,619 991,652Cost <strong>of</strong> Services (251,261) (256,811) (155,674) (130,976) (738,620) (639,450) (459,935) (373,019)Gross Pr<strong>of</strong>it 294,358 246,180 259,265 210,895 848,736 716,853 752,684 618,633Other Operating Income 3,676 5,500 2,059 4,070 15,548 <strong>12</strong>,078 7,707 9,7<strong>12</strong>Distribution Costs (7,873) (6,166) (6,916) (5,571) (19,987) (17,538) (18,5<strong>31</strong>) (15,867)Administration Expenses (202,138) (166,003) (180,458) (150,178) (599,171) (481,224) (532,246) (436,562)Other Operating Expenses (20,032) (20,341) (17,453) (16,077) (57,851) (51,044) (50,743) (41,<strong>12</strong>6)Finance Cost (22,113) (<strong>12</strong>,040) (22,268) (11,658) (61,513) (<strong>31</strong>,668) (60,537) (30,655)Pr<strong>of</strong>it Before Taxation 45,878 47,130 34,229 <strong>31</strong>,481 <strong>12</strong>5,761 147,457 98,334 104,135Taxation (8,087) (8,946) (7,685) (9,000) (19,569) (27,454) (18,992) (27,000)Net Pr<strong>of</strong>it for the Period 37,791 38,184 26,544 22,481 106,192 <strong>12</strong>0,003 79,342 77,135Attributable to:Equity holders <strong>of</strong> the Parent 34,706 33,6<strong>12</strong> 26,544 22,481 98,187 107,657 79,342 77,135Minority Interest 3,085 4,572 - 8,005 <strong>12</strong>,346 -37,791 38,184 26,544 22,481 106,192 <strong>12</strong>0,003 79,342 77,135EPS (B<strong>as</strong>ic) 1.34 1.30 1.03 0.87 3.79 4.16 3.07 2.98The above figures are provisional and subject to audit(Sgd .) A E TudaweChairman(Sgd .) A D P A WijegoonewardeneDirectorCeylon Hospitals PLC - 2 -


Balance SheetInterim <strong>Financial</strong> Statements for nine months ended <strong>31</strong>st December 2008.Group Company Group CompanyAs at As at As at As at As at As at<strong>31</strong>/03/08 <strong>31</strong>/03/08 <strong>31</strong>/<strong>12</strong>/08 <strong>31</strong>/<strong>12</strong>/07 <strong>31</strong>/<strong>12</strong>/08 <strong>31</strong>/<strong>12</strong>/07Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000ASSETSNon-Current Assets1,887,441 1,421,670 Property, Plant & Equipment, net 1,904,368 1,798,470 1,439,279 1,695,3771,342 - Goodwill - 1,342 - -228,087 - WIP-Buildings in Construction 677,995 186,452 - 186,4522,700 Deferred Expenditure 2,625 3,513 - 788- 585,297 Investments in Subsidiaries - 815,297 85,2972,119,570 2,006,967 2,584,988 1,989,777 2,254,576 1,967,914Current Assets108,360 71,394 Inventories 135,799 <strong>12</strong>5,956 90,513 81,01470,585 50,867 Other Investments 181,484 66,436 137,064 38,6<strong>31</strong><strong>12</strong>1,004 102,652 Trade and Other Receivables 130,139 133,029 104,500 117,3648,400 1<strong>12</strong>,784 Amount due from Related Parties 33,911 69,513 3,51829,443 16,820 C<strong>as</strong>h and C<strong>as</strong>h Equivalents 51,002 37,334 17,616 <strong>12</strong>,919337,792 354,517 498,424 396,666 419,206 253,4462,457,362 2,361,484 Total Assets 3,083,4<strong>12</strong> 2,386,443 2,673,782 2,221,360EQUITY AND LIABILITIESEquity Attributable to Equity holders <strong>of</strong> the parent395,389 395,389 Stated Capital 395,389 395,389 395,389 395,389746,672 746,672 Revaluation Reserves 746,672 746,672 746,672 746,672471,915 509,885 Revenue Reserves 571,377 453,561 550,414 401,6661,613,975 1,651,946 1,713,438 1,595,622 1,692,475 1,543,72744,623 - Minority Interest 324,414 55,014 - -1,658,599 1,651,946 Total Equity 2,037,852 1,650,636 1,692,475 1,543,727Non-Current Liabilities265,681 265,681 Interest Bearing Loans & Borrowings 522,579 276,020 522,578 276,020- 36,725 Deferred Revenue - - 35,720 37,06042,578 39,721 Provisions & Other Liabilities 49,457 36,066 47,041 33,88711,922 11,922 Deferred Tax 11,922 5,<strong>12</strong>2 11,922 5,<strong>12</strong>2320,181 354,049 583,958 <strong>31</strong>7,208 617,261 352,089Current Liabilities108,859 83,695 Bank Overdraft 111,764 98,459 62,<strong>31</strong>5 98,459<strong>12</strong>5,204 <strong>12</strong>4,142 Interest Bearing Loans & Borrowings 130,614 102,399 130,614 69,379214,670 <strong>12</strong>3,789 Trade and Other Payables 2<strong>12</strong>,209 202,656 133,484 <strong>12</strong>0,77619,008 - Dividend Payable - - - -(6,638) (7,422) Taxation Payable (2,052) 14,1<strong>31</strong> (3,601) <strong>12</strong>,95617,479 <strong>31</strong>,285 Amount due to Related Parties 9,067 954 41,234 23,974478,582 355,489 461,602 418,599 364,046 325,5442,457,362 2,361,484 Total Equity and Liabilities 3,083,4<strong>12</strong> 2,386,443 2,673,782 2,221,360The above figures are provisional and subject to auditThe Chief <strong>Financial</strong> <strong>of</strong>ficer certifies that the financial statements have been prepared in accordance with therequirement <strong>of</strong> the companies Act No.07 <strong>of</strong> 2007(Sgd .) A E TudaweChairman(Sgd .) A D P A WijegoonewardeneDirectorCeylon Hospitals PLC - 3 -


Statement <strong>of</strong> Changes in EquityInterim <strong>Financial</strong> Statements for nine months ended <strong>31</strong>st December 2008.For the period ended <strong>31</strong>st December 2008GroupAttributable to equity holders <strong>of</strong> the parent Minority TotalRevaluation General Accumulated Total Interest EquityStated CapitalReserves Reserve Pr<strong>of</strong>itsOrdinary SharesVoting Non-Voting Share PremiumRs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000Balance <strong>as</strong> at 01st April 2007 195,000 63,750 136,639 746,672 4,822 379,895 1,526,778 42,668 1,569,446Net Pr<strong>of</strong>it for the year <strong>12</strong>6,010 <strong>12</strong>6,010 20,963 146,973Dividend Paid - Ordinary Shares (38,813) (38,813) (19,008) (57,821)Balance <strong>as</strong> at <strong>31</strong>st March 2008 195,000 63,750 136,639 746,672 4,822 467,092 1,613,975 44,623 1,658,598Subsidiary's Reserves O/B Adjustment 3,628 3,628 - 3,628Effect <strong>of</strong> Changes in MI during the period 271,786 271,786Negative Goodwill 36,460 36,460 36,460Net Pr<strong>of</strong>it for the period 98,187 98,187 8,005 106,192Dividend Paid - Ordinary Shares (38,813) (38,813) (38,813)Balance <strong>as</strong> at <strong>31</strong>st December 2008 195,000 63,750 136,639 746,672 4,822 566,554 1,713,438 324,414 2,037,852CompanyStated CapitalOrdinary SharesVoting Non-Voting Share PremiumRevaluation General Accumulated TotalReserves Reserve Pr<strong>of</strong>itsRs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000Balance <strong>as</strong> at 01st April 2007 195,000 63,750 136,639 746,672 4,822 358,521 1,505,405Net Pr<strong>of</strong>it for the year 185,354 185,354Dividend Paid - Ordinary Shares (38,813) (38,813)Balance <strong>as</strong> at <strong>31</strong>st March 2008 195,000 63,750 136,639 746,672 4,822 505,062 1,651,946Net Pr<strong>of</strong>it for the period 79,342 79,342Dividend Paid - Ordinary Shares (38,813) (38,813)Balance <strong>as</strong> at <strong>31</strong>st December 2008 195,000 63,750 136,639 746,672 4,822 545,592 1,692,475Ceylon Hospitals PLC 4 -


Statement <strong>of</strong> Changes in EquityInterim <strong>Financial</strong> Statements for nine months ended <strong>31</strong>st December 2008.For the period ended <strong>31</strong>st December 2007.Group Attributable to equity holders <strong>of</strong> the parent Minority TotalStated CapitalOrdinary SharesRevaluation General Accumulated Total Interest EquityReserves Reserves Pr<strong>of</strong>itsVoting Non-Voting Share PremiumRs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000Balance <strong>as</strong> at 01st April 2006 195,000 63,750 136,639 240,866 4,822 248,2<strong>31</strong> 889,308 36,563 925,871Revaluation Reserves 505,806 505,806 505,806Net Pr<strong>of</strong>it for the year 169,897 169,897 25,113 195,010Negative Goodwill Tfrd 580 580 580Dividend Paid - Ordinary Shares (38,813) (38,813) (19,008) (57,821)Balance <strong>as</strong> at <strong>31</strong>st March 2007 195,000 63,750 136,639 746,672 4,822 379,895 1,526,778 42,668 1,569,446Net Pr<strong>of</strong>it for the period 107,657 107,657 <strong>12</strong>,346 <strong>12</strong>0,003Dividend Paid - Ordinary Shares (38,813) (38,813) (38,813)Balance <strong>as</strong> at <strong>31</strong>st December 2007 195,000 63,750 136,639 746,672 4,822 448,739 1,595,622 55,014 1,650,636CompanyStated CapitalOrdinary SharesVoting Non-Voting Share PremiumRevaluation General Accumulated TotalReserve Reserve Pr<strong>of</strong>itsRs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000 Rs "000Balance <strong>as</strong> at 01st April 2006 195,000 63,750 136,639 240,866 4,822 241,851 882,928Revaluation Reserves505,806 505,806Net Pr<strong>of</strong>it for the year 155,484 155,484Dividend Paid - Ordinary Shares (38,813) (38,813)Balance <strong>as</strong> at <strong>31</strong>st March 2007 195,000 63,750 136,639 746,672 4,822 358,523 1,505,405Net Pr<strong>of</strong>it for the period 77,135 77,135Dividend Paid - Ordinary Shares (38,813) (38,813)Balance <strong>as</strong> at <strong>31</strong>st December 2007 195,000 63,750 136,639 746,672 4,822 396,845 1,543,727Note:Ceylon Hospitals PLC - 5 -


Interim <strong>Financial</strong> Statements for nine months ended <strong>31</strong>st December 2008.C<strong>as</strong>h Flow StatementGroup Company Group CompanyYear Year 09 Months 09 Months 09 Months 09 MonthsEnded Ended Ended Ended Ended Ended<strong>31</strong>/03/08 <strong>31</strong>/03/08 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007Rs "000 Rs "000 Rs"000 Rs"000 Rs"000 Rs"000C<strong>as</strong>h Flows from/(Used in) Operating Activities169,555 206,654 Net Pr<strong>of</strong>it before Income Tax Expenses <strong>12</strong>5,761 147,457 98,334 104,135Adjustments for501 501 Bad Debt Written-<strong>of</strong>f1,<strong>31</strong>1 1,<strong>31</strong>1 Stock Written-<strong>of</strong>f84,436 67,404 Depreciation 76,841 46,442 59,139 44,374(7,816) (52,656) Income from Investments (15,548) (<strong>12</strong>,078) (7,707) (2,244)44,262 43,145 Finance Costs 61,513 <strong>31</strong>,668 60,537 30,6553,252 1,813 Amortization <strong>of</strong> Deferred Rent & Expenses 75 2,439 (1,005) 1,359(1,117) (61,367) Pr<strong>of</strong>it on Disposal <strong>of</strong> PPE - (817) - (817)<strong>12</strong>,448 11,435 Provision for Defined Benefit Plan 10,170 4,833 9,900 4,500306,832 218,239 Operating Pr<strong>of</strong>it/(Loss) before Working Capital Changes 258,8<strong>12</strong> 219,944 219,198 181,962(21,034) (16,114) Incre<strong>as</strong>e/(Decre<strong>as</strong>e) in Inventories (27,439) (37,320) (19,119) (24,423)(24,850) (20,060) Incre<strong>as</strong>e/(Decre<strong>as</strong>e) in Trade and Other Receivables (9,134) (36,373) (1,849) (34,271)(6,462) (52,541) (Incre<strong>as</strong>e)/Decre<strong>as</strong>e in Trade and Other Payables (2,461) (18,474) 9,695 (55,553)(25,836) (39,390) (Incre<strong>as</strong>e)/Decre<strong>as</strong>e Related Party Dues (<strong>12</strong>) (28,219) 53,219 62,564228,650 90,135 C<strong>as</strong>h Generated from Operations 219,766 99,558 261,144 130,279(44,262) (43,145) Finance Costs Paid (61,513) (<strong>31</strong>,668) (60,537) (30,655)(2,517) (2,382) Defined Benefit Plan Costs Paid (3,291) (1,352) (2,580) (1,281)(23,<strong>31</strong>1) (21,984) Income Tax Paid (15,414) (14,133) (15,171) (14,105)(70,090) (67,511) C<strong>as</strong>h Flow before Extraordinary Items (80,218) (47,153) (78,288) (46,041)158,560 22,624 Net C<strong>as</strong>h From/(Used in) Operating Activities 139,548 52,405 182,856 84,238C<strong>as</strong>h Flows from/(Used in) Investing Activities(384,053) (115,877) Acquisition <strong>of</strong> Property, Plant & Equipment (93,773) (1<strong>12</strong>,741) (76,747) (70,747)- - WIP-Building Construction (449,908) (141,301) - (141,301)- - Proceeds from Share Issue <strong>31</strong>1,875 - - -3,787 3,787 Proceeds from Sale <strong>of</strong> PPE 5 2,280 - 2,280- - Positive Goodwil w/<strong>of</strong>f 1,342- (100,000) Investment in Subsidiary - - (230,000) -<strong>31</strong>,152 (7,719) Acquisition <strong>of</strong> other Investments (110,898) 35,301 (86,197) 4,5167,816 52,655 Income from Investments 15,548 <strong>12</strong>,078 7,707 2,244(341,300) (167,154) Net C<strong>as</strong>h Flows from/(Used in) Investing Activities (325,809) (204,383) (385,237) (203,008)C<strong>as</strong>h Flows from/(Used in) Financing Activities296,178 297,258 Receipts from Interest Bearing Loans & Borrowings 355,500 253,753 355,500 220,735(115,810) (1<strong>12</strong>,570) Re-Payments <strong>of</strong> Interest Bearing Loans & Borrowings (92,763) (85,855) (92,1<strong>31</strong>) (80,472)(57,821) (38,813) Dividends Paid - Ordinary Shares (57,821) (57,821) (38,813) (38,813)<strong>12</strong>2,547 145,875 Net C<strong>as</strong>h Flows from/(Used in) Financing Activities 204,916 110,077 224,556 101,450(60,193) 1,345 Net Incre<strong>as</strong>e/(Decre<strong>as</strong>e) in C<strong>as</strong>h and C<strong>as</strong>h Equivalents 18,654 (41,901) 22,176 (17,320)(19,223) (68,220) C<strong>as</strong>h and C<strong>as</strong>h Equivalents at the beginning <strong>of</strong> the year (79,416) (19,224) (66,875) (68,220)(79,416) (66,875) C<strong>as</strong>h and C<strong>as</strong>h Equivalents at the end <strong>of</strong> the year (60,762) (61,<strong>12</strong>5) (44,699) (85,540)Analysis <strong>of</strong> C<strong>as</strong>h & C<strong>as</strong>h Equivalents(108,859) (83,695) C<strong>as</strong>h at Bank - Overdrawn (111,764) (98,459) (62,<strong>31</strong>5) (98,459)29,443 16,820 C<strong>as</strong>h in Hand and at Bank 51,002 37,334 17,616 <strong>12</strong>,919(79,416) (66,875) (60,762) (61,<strong>12</strong>5) (44,699) (85,540)Ceylon Hospitals PLC - 6 -


Interim <strong>Financial</strong> Statements for nine months ended <strong>31</strong>st December 2008.Share Information & Explanatory NotesShare InformationMarket Prices recorded during the quarterHighest Lowest L<strong>as</strong>tTraded Price Traded Price Traded Price2008/2009 2007/2008 2008/2009 2007/2008 2008/2009 2007/2008Rs Rs Rs Rs Rs RsVoting 60.00 60.00 43.00 52.00 44.75 53.7508-10-2008 19-11-2007 10-<strong>12</strong>-2008 10-<strong>12</strong>-2007 30-<strong>12</strong>.2008 28-<strong>12</strong>-2007Non - Voting 34.00 44.00 28.00 38.00 29.00 38.2510-11-2008 01-11-2007 16-<strong>12</strong>-2008 20-<strong>12</strong>-2007 19-<strong>12</strong>-2008 <strong>31</strong>-<strong>12</strong>-2007Per Share RatiosGroup Company Group CompanyAs at As at As at As at As at As at<strong>31</strong>/03/2008 <strong>31</strong>/03/2008 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007 <strong>31</strong>/<strong>12</strong>/2008 <strong>31</strong>/<strong>12</strong>/2007Rs Rs Rs Rs Rs Rs4.87 7.16 Earnings Per Share 3.79 4.16 3.07 2.9862.37 63.84 Net Asset Per Share 66.22 61.65 65.41 59.66Explanatory Notes01. These <strong>Financial</strong> Statements are prepared and presented in accordance with the Sri Lanka AccountingStandards02. The Accounting Policies and Methods <strong>of</strong> computation are consistent with those followed duringprevious financial year.03. All known expenses have been provided in the <strong>Financial</strong> Statements.04. There were no contingent Liabilities <strong>as</strong> at the Balance Sheet date.05. No dividends have been declared for the period in consideration.Ceylon Hospitals PLC - 7 -

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

Saved successfully!

Ooh no, something went wrong!