Professional Documents
Culture Documents
BALANCE SHEET
FOR THE YEAR ENDED
12,722,382
160,000
12,877,129
10,508
25,151,263
7,695
25,767,206
4,280,000
4,078,369
8,358,369
3,870,000
3,915,259
7,785,259
Current liabilities
Trade and other payables
Interest and mark-up accrued
Short term borrowings
Current portion of long term borrowing
Taxation
21,854,125
22,098
7,000,000
1,460,000
3,983,215
16,125,589
24,921
4,990,000
1,433,750
4,542,926
34,319,438
27,117,186
Total
ASSETS
NON-CURRENT ASSETS
Fixed Asset-Property, plant and equipment
Intangible assets
Long term investments
Long term loan and advances
Long term deposits and prepayments
67,829,070
60,669,651
18,444,188
1,651,592
20,662,532
740,408
2,654
17,818,755
1,678,639
9,511,865
700,786
5,111
41,501,374
29,715,156
CURRENT ASSETS
Stores,spares and loose tools
3,244,645
3,098,938
Capital reserves
Revenue resrves
Surplus on remeasurement of investment
avalible for sale to fair value
Non Current Liabilities
Long term borrowings
Deferred liabilities
Stock-in-trade
Trade debts
Loans and advances
Deposits and prepayments
Other receivables
Short term investments
Cash and bank balances
301,957
700,541
921,460
46,984
790,163
18,960,295
1,361,651
442,139
3,611,476
677,977
35,670
588,667
18,750,996
3,748,632
26,327,696
30,954,495
Total Assets
67,829,070
60,669,651
lizer Corporation
December 31
2011
pees '000
8,481,588
160,000
14,029,206
10,258
22,681,052
2,703,750
3,623,060
6,326,810
12,329,687
79,826
8,735,650
1,615,655
3,762,236
26,523,054
55,530,916
17,050,951
1,569,234
8,659,073
605,883
9,370
27,894,511
2,447,452
636,923
86,669
431,582
53,852
891,673
21,794,480
1,293,774
27,636,405
55,530,916
Appendix - C
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED
Net sales
Cost of sales
Gross profit
Distribution expenses
Administration expenses
Operating profit
Finance cost
Other Expenses
Other Income
Net Income before Taxation
Provision for Tazation
Profit after taxation
Earnings per share basic and diluted (Rupees)
Profit after taxation
Source: Fauji Fertilizer Corporation (2011-2013) and Engro Fertilizer Corporation (2013) , Annual Reports
Engro Fertilizer
December
2013
Rupees '000
50,128,936
(28,007,905)
22,121,031
(3,511,155)
(600,990)
18,008,886
(8,669,569)
(2,060,015)
7,279,302
1,104,650
8,383,952
(2,886,847)
5,497,105
5
5,497,105
Appendix - D
Ratios
ENGRO
2013
63.70
ENGRO
2013
44.13
10.97
8.32
4.66
26.90
38.46
ENGRO
2013
275.69
1.31
18.25
105.52
3.41
0.63
ENGRO
2013
0.36
0.34
ENGRO
2013
4.66
46.77
7.45
2013
0.21
FFC
2012
34.59
2011
25.10
2013
46.36
33.63
74.76
15.83
80.05
29.68
FFC
2012
48.47
36.04
79.83
16.40
80.96
34.38
2011
62.20
48.06
91.48
26.52
99.17
40.05
2013
34.55
10.42
188.00
144.48
2.49
1.10
FFC
2012
40.2
8.96
151.68
60.99
5.90
1.23
2011
248.18
1.45
162.43
33.45
10.76
0.99
2013
0.77
0.76
FFC
2012
1.14
1.13
2011
1.04
1.02
2013
7.07
71.72
11.35
FFC
2012
7.14
64.04
10.50
2011
8.46
55.62
14.75
Formula
36.82
(Gross Profit/Net Sales)*100
(Net Profit/Net Sales)*100
(EBIT/(Total Assets-Current Liabilities))*100
Profit to Shareholders/Average outstanding shares
Net income/Shareholder Equity
Net income/Total Assets
11.65
-91.48
Appendix - B
BALANCE SHEET
FOR THE YEAR ENDED
12,228,000
11,114
2,118,750
(147,644)
(20,886)
10,879,868
12,841,202
25,069,202
NON-CURRENT LIABILITIES
Borrowings
Subordinated loan from Holding Company
Derivatives financial instruments
Deferred liabilities
Retirement and other service benefits obligations
52,896,382
3,000,000
1,531,252
4,654,523
104,053
62,186,210
CURRENT LIABILITIES
Trade and other payables
Accrued interest / mark up
Current portion of:
borrowing
Retirement and other service benefits obligations
Derivative financial instrument
Total Liabilities
Total Equity and Liabilities
ASSETS
NON CURRENT ASSETS
Property, plant and equipment
Intangible assets
Long term loans and advances
Total Non Current Assets
18,012,445
1,479,667
2,924,299
43,893
213,041
22,460,304
84,646,514
109,928,787
79,315,218
138,464
109,349
79,563,031
CURRENT ASSETS
Stores and spares and loose tools
Stock in trade
Trade debts
Derivative financial instrument
Loans, advances, deposits and prepayments
Other receivables
Taxation - payments less provision
Short term investment
Cash and bank balances
Total Current assets
Total assets
4,368,863
1,381,665
758,253
130,207
625,832
28,177
556,314
18,058,054
4,458,391
30,365,756
109,928,787
ertilizer Company