Professional Documents
Culture Documents
Balance Sheet
June 30,2012
Horizontal/Index Analysis
2011
2012
(Rupees in '000')
Increase/Decrease
ASSETS
CURRENT ASSETS
Cash and bank balances
Taxation - net
Tax refunds due from the Government
Other receivables
Trade deposits & short term prepayments
Loans and advances
Trade debts
Stock-in-trade
Stores and spares
Total Current Assets
NON-CURRENT ASSETS
Property, plant and equipment
Intangible assets
Long-term advance
Long-term deposits
Total Non-Current Assets
Total Assets
EQUITY AND LIABILITIES
LIABILITIES
CURRENT LIABILITIES
Trade and other payables
Accrued mark-up
Short-term borrowings
Current portion of long-term finance
Total Current Liabilities
NON-CURRENT LIABILITIES
Long-term finance
Long-term deposits
Deferred liabilities
TOTAL NON CURRENT LIABILITIES
TOTAL LIABILITIES
351,202
41,652
538,812
218,884
38,669
72,164
620,961
1,248,538
6,313,584
9,444,466
844,422
126,361
538,812
105,677
67,894
148,189
1,050,639
1,276,433
5,396,220
9,554,647
493,220
84,709
0
-113,207
29,225
76,025
429,678
27,895
-917,364
140.44
203.37
31,705,156
1,685
55,373
3,175
31,765,389
31,016,532
1,514
55,373
3,175
31,076,594
-688,624
-171
0
0
-2.17
-10.15
41,209,855 40,631,241
4,043,689
85,448
6,302,252
265,400
10,696,789
3,345,605
13,319
0
265,400
3,624,324
-698,084
-72,129
-6,302,252
0
-17.26
-84.41
-100.00
658,298
37,306
2,044,633
2,740,237
13,437,026
392,898
52,752
3,299,522
3,745,172
7,369,496
-265,400
15,446
1,254,889
-40.32
41.40
61.37
-51.72
75.58
105.35
69.20
2.23
-14.53
`
3,233,750
24,539,079
27,772,829
3,233,750
30,027,995
33,261,745
41,209,855 40,631,241
0
5,488,916
22.37
Submitted To:
Mr.Kashif Durrani
Submittion Date:
5-Mar-13
Submitted By:
Muhammad Tanvir
Reg No#
1411-309056
BBA 8th G.II
Item %
ASSETS
CURRENT ASSETS
Cash and bank balances
Taxation - net
Tax refunds due from the Government
Other receivables
Trade deposits & short term prepayments
Loans and advances
Trade debts
Stock-in-trade
Stores and spares
Total Current Assets
NON-CURRENT ASSETS
Property, plant and equipment
Intangible assets
Long-term advance
Long-term deposits
Total Non-Current Assets
Total Assets
EQUITY AND LIABILITIES
LIABILITIES
CURRENT LIABILITIES
Trade and other payables
Accrued mark-up
Short-term borrowings
Current portion of long-term finance
Total Current Liabilities
NON-CURRENT LIABILITIES
Long-term finance
Long-term deposits
Deferred liabilities
TOTAL NON CURRENT LIABILITIES
TOTAL LIABILITIES
351,202
41,652
538,812
218,884
38,669
72,164
620,961
1,248,538
6,313,584
9,444,466
0.85
0.10
1.31
0.53
0.09
0.18
1.51
3.03
15.32
31,705,156
1,685
55,373
3,175
31,765,389
76.94
0.00
0.13
0.01
41,209,855
4,043,689
85,448
6,302,252
265,400
10,696,789
9.81
0.21
15.29
0.64
658,298
37,306
2,044,633
2,740,237
13,437,026
1.60
0.09
4.96
3,233,750
24,539,079
27,772,829
7.85
59.55
41,209,855
Item %
ASSETS
CURRENT ASSETS
Cash and bank balances
Taxation - net
Tax refunds due from the Government
Other receivables
Trade deposits & short term prepayments
Loans and advances
Trade debts
Stock-in-trade
Stores and spares
Total Current Assets
NON-CURRENT ASSETS
Property, plant and equipment
Intangible assets
Long-term advance
Long-term deposits
Total Non-Current Assets
Total Assets
EQUITY AND LIABILITIES
LIABILITIES
CURRENT LIABILITIES
Trade and other payables
Accrued mark-up
Short-term borrowings
Current portion of long-term finance
Total Current Liabilities
NON-CURRENT LIABILITIES
Long-term finance
Long-term deposits
Deferred liabilities
TOTAL NON CURRENT LIABILITIES
TOTAL LIABILITIES
844,422
126,361
538,812
105,677
67,894
148,189
1,050,639
1,276,433
5,396,220
9,554,647
2.08
0.31
1.33
0.26
0.17
0.36
2.59
3.14
13.28
31,016,532
1,514
55,373
3,175
31,076,594
76.34
0.00
0.14
0.01
40,631,241
3,345,605
13,319
0
265,400
3,624,324
8.23
0.03
392,898
52,752
3,299,522
3,745,172
7,369,496
0.97
0.13
8.12
9.22
3,233,750
30,027,995
33,261,745
7.96
73.90
0.65
40,631,241
Increase/Decrease
ASSETS
CURRENT ASSETS
Cash and bank balances
Taxation - net
Tax refunds due from the Government
Other receivables
Trade deposits & short term prepayments
Loans and advances
Trade debts
Stock-in-trade
Stores and spares
Total Current Assets
NON-CURRENT ASSETS
Property, plant and equipment
Intangible assets
Long-term advance
Long-term deposits
Total Non-Current Assets
Total Assets
EQUITY AND LIABILITIES
LIABILITIES
CURRENT LIABILITIES
Trade and other payables
Accrued mark-up
Short-term borrowings
Current portion of long-term finance
Total Current Liabilities
NON-CURRENT LIABILITIES
Long-term finance
Long-term deposits
Deferred liabilities
TOTAL NON CURRENT LIABILITIES
TOTAL LIABILITIES
351,202
41,652
538,812
218,884
38,669
72,164
620,961
1,248,538
6,313,584
9,444,466
844,422
126,361
538,812
105,677
67,894
148,189
1,050,639
1,276,433
5,396,220
9,554,647
493,220
84,709
0
-113,207
29,225
76,025
429,678
27,895
-917,364
140.44
203.37
31,705,156
1,685
55,373
3,175
31,765,389
31,016,532
1,514
55,373
3,175
31,076,594
-688,624
-171
0
0
-2.17
-10.15
41,209,855 40,631,241
4,043,689
85,448
6,302,252
265,400
10,696,789
3,345,605
13,319
0
265,400
3,624,324
-698,084
-72,129
-6,302,252
0
-17.26
-84.41
-100.00
658,298
37,306
2,044,633
2,740,237
13,437,026
392,898
52,752
3,299,522
3,745,172
7,369,496
-265,400
15,446
1,254,889
-40.32
41.40
61.37
-51.72
75.58
105.35
69.20
2.23
-14.53
`
3,233,750
24,539,079
27,772,829
3,233,750
30,027,995
33,261,745
41,209,855 40,631,241
0
5,488,916
22.37
S.No
1
2
3
4
5
6
7
8
9
10
11
12
..Rupees in "000".
2011 Ratios
2012 Ratios
9,444,466
10,696,789
41,209,855
13,437,026
7,562,122
620,961
2,740,237
27,772,829
31,765,389
26,017,519
17,306,400
3,970,400
5,749,534
9,554,647
3,624,324
40,631,241
7,369,496
6,672,653
1,050,639
2,740,237
33,261,745
31,076,594
33,322,535
20,601,261
6,782,416
5,800,612
Current Assets
Current Liabilities
Total Assets
Total Debts
Inventory
Account Recievalbes
Long Term Liabilities
Owner's Equity
Fixed Assets
Sales
Cost Of Goods Sold
Net Profit
Sales Tax
(a)Liquidity Ratio
(1) Current Ratio
2011
Current Assets
Current Liabilities
=
Working Capital
Current Asset-Inventory
Current Liabilities
C.A-C.L
_9,444,466 _
10,696,789
2012
_9,554,647 _
3,624,324
0.88
2.64
9,444,466-7,562,122
10,696,789
9,554,647-6,672,653
3,624,324
1,882,344.00
10,696,789
2,881,994.00
3,624,324
0.18
0.80
=
=
9,444,466-10,696,789 9,554,647-3,624,324
-1,252,323
5,930,323
(b)Debt Ratio
(1)Debt Ratio
Total Debts
Total Assets
=
=
(2)Debt to Equity
Ratio
_Total Debts _
13,437,026
41,209,855
7,369,496
40,631,241
0.33
0.18
13,437,026
7,369,496
27,772,829
33,261,745
0.48
0.22
=
Owner's Equity
=
*Gross profit
*out standing Shares
2011
2012
8,711,119
323,322
12,721,274
323,322
(d)Profitability
Ratio
(1)Gross Profit
Margin
(3)ROI/ROA
(4)ROE
Gross Profit
Sales
Net Profit
Sales
Net Profit
Total Assets
Net Profit
Owner's Equity
2011
2012
8,711,119
26,017,519
12,721,274
33,322,535
0.33
0.38
3,970,400
26,017,519
6,782,416
33,322,535
0.15
0.20
3,970,400
41,209,855
6,782,416
40,631,241
0.10
0.17
3,970,400
27,772,829
6,782,416
33,261,745
0.14
0.20
3,970,400
323,322
6,782,416
323,322
12.28
20.98
3,970,400
323,322
6,782,416
323,322
12.28
20.98
158
12.28
162
20.98
12.89
7.74
12
158.00
21
162.00
0.08
0.13
8%
13%
(e)Market Ratio
*
(1)Earning per share
(EPS)
Net Profit
Outstanding Shares
Divident Amount
Outstanding Shares
2011
(3)Long Term Debt
Equity Ratio
_2,740,237 _
33,261,745
0.10
30,513,066
38,669
0.08
36,001,982
67,894
13,437,026
27,772,829
7,369,496
33,261,745
0.44
0.20
2,740,237
27,772,829
2,740,237
33,261,745
0.09
0.08
17,306,400
27,772,829
20,601,261
33,261,745
=
=
*Total Capitilization
*Credit Sales
(4)Debts to Tatal
Capitilization
(5)Long TermDebts
to Tatal Capitilization
_Total Debts _
Total Capitilization
2012
_2,740,237 _
27,772,829
(c)Activity Ratio
(1)Inventory
Turnover ratio
2.29
365/2.29
159.49 Days
Inventory Turnover
In Days
365/Inventory Turnover
Ratio
=
=
(2)A/RTurnover ratio
Credit Sales
Average A/R
=
=
Inventory Turnover
In Days
=
=
Times
38,669
620,961
0.06
Times
3.09
Times
365/3.09
118.22 Days
67,894
1,050,639
0.06
Times
365/.06
5861.30 Days
365/.06
5648.26 Days
*Net Sales
20,267,985
27,521,923
Net Sales
Total Assets
20,267,985
41,209,855
27,521,923
40,631,241
0.49
0.68
(3)Operating Cycle
0.49
0.68