Financial Analysis Competition

FAC 14
Presented to
Mr. Mian Saqib Mehmood
Faculty of Management and Administrative Sciences, UOG

Project is submitted in partial fulfillment of the course Analysis of

Financial Statements (AFS)

Presented By
Zaryab Azam 13024854-139
Saad Anwar Barq 13024854-045
Adeel 13024854-053

Faculty of Management and Administrative Sciences

Hafiz Hayat Campus
 Pak Elektron Limited(PEL)
History:
Founded in 1956, with technical collaboration with AEG. In 1978, PEL was
acquired by Saigol Group and was taken public a decade later. Over the
years, PEL has formed alliances with several international giants
including General Electric, Fujitsu and Hitachi. The company also became the
sole distributor of LG Corporation's home appliances in 2009. PEL operates in
two segments - power and appliances. The former includes manufacturing of
transformers, grid stations and energy meters among other goods, while the
latter division deals in making, assembling and distribution of home
appliances like refrigerators and air conditioner.

Introduction:

PEL contributes in your lives every day, by providing you not just appliances for a better
lifestyle, but with Power products like transformers, switch gears and energy meters. We
are the pioneers of electrical manufacturing in Pakistan and we are here to make a
difference in your lives whether it is through taking care of your home, your lifestyle,
making your day to day activities easier or by helping you save energy.

Vision:
To Excel in providing engineering goods and services through continuous improvement.

Mission:

To provide quality products and services to the complete satisfaction of our customers and
maximize returns for all stake holders through optimal use of resources.

To promote good governance, corporate values, and safe working environment with strong sense
of social responsibility.

2
Organizational Chart:

PEL Organizational Chart

Chairman
BOD

Executives
670

Managers
200

Workers
4274

Products:

Refrigerator
Microwave Oven
Water Dispenser
Deep Freezer
Air Conditioner

3
Part 2

Introduction of ratios

Financial ratios

Financial ratios are one of the most common tools of managerial decision
making. A ratio is a comparison of one number to anothermathematically, a
simple division problem. Financial ratios involve the comparison of various
figures from the financial statements in order to gain information about a
company's performance. It is the interpretation, rather than the calculation,
that makes financial ratios a useful tool for business managers. Ratios may
serve as indicators, clues, or red flags regarding noteworthy relationships
between variables used to measure the firm's performance in terms of
profitability, asset utilization, liquidity, leverage, or market valuation.

RATIO ANALYSIS
It refers to the systematic use of ratios to interpret the financial
statements in terms of the operating performance and financial
position of a firm. It involves comparison for a meaningful
interpretation of the financial statements.

In view of the needs of various uses of ratios the ratios, which can be
calculated from the accounting data are classified into the following
broad categories

A. Liquidity Ratio
B. Turnover Ratio
C. Solvency or Leverage ratios
D. Profitability ratios

A. LIQUIDITY RATIO

It measures the ability of the firm to meet its short-term obligations

that is capacity of the firm to pay its current liabilities as and when
they fall due. Thus these ratios reflect the short-term financial
solvency of a firm. A firm should ensure that it does not suffer from
lack of liquidity. The failure to meet obligations on due time may result
in bad credit image, loss of creditors confidence, and even in legal
proceedings against the firm on the other hand very high degree of
liquidity is also not desirable since it would imply that funds are idle
and earn nothing. So therefore it is necessary to strike a proper
balance between liquidity and lack of liquidity.

4
The various ratios that explains about the liquidity of the firm are
1. Current Ratio
2. Acid Test Ratio / quick ratio
3. Absolute liquid ration / cash ratio

1. CURRENT RATIO
The current ratio measures the short-term solvency of the firm. It
establishes the relationship between current assets and current
liabilities. It is calculated by dividing current assets by current
liabilities.

Current Ratio = Current Asset

Current Liabilities

Current assets include cash and bank balances, marketable securities,

inventory, and debtors, excluding provisions for bad debts and
doubtful debtors, bills receivables and prepaid expenses. Current
liabilities includes sundry creditors, bills payable, short- term loans,
income-tax liability, accrued expenses and dividends payable.

2. ACID TEST RATIO / QUICK RATIO

It has been an important indicator of the firms liquidity position and is
used as a complementary ratio to the current ratio. It establishes the
relationship between quick assets and current liabilities. It is
calculated by dividing quick assets by the current liabilities.

Acid Test Ratio = Quick Assets

Current liabilities

Quick assets are those current assets, which can be converted into
cash immediately or within reasonable short time without a loss of
value. These include cash and bank balances, sundry debtors, bills
receivables and short-term marketable securities.

3. ABSOLUTE LIQUID RATION / CASH RATIO

It shows the relationship between absolute liquid or super quick current
assets and liabilities. Absolute liquid assets include cash, bank
balances, and marketable securities.

Absolute liquid ratio = Absolute liquid assets

Current liabilities

5
B. TURNOVER RATIO

Turnover ratios are also known as activity ratios or efficiency ratios

with which a firm manages its current assets. The following turnover
ratios can be calculated to judge the effectiveness of asset use.

1. Inventory Turnover Ratio

2. Debtor Turnover Ratio
3. Creditor Turnover Ratio
4. Assets Turnover Ratio

6
1. INVENTORY TURNOVER RATIO
This ratio indicates the number of times the inventory has been
converted into sales during the period. Thus it evaluates the efficiency
of the firm in managing its inventory. It is calculated by dividing the
cost of goods sold by average inventory.

Inventory Turnover Ratio = Cost of goods sold

Average Inventory

The average inventory is simple average of the opening and closing

balances of inventory. (Opening + Closing balances / 2). In certain
circumstances opening balance of the inventory may not be known
then closing balance of inventory may be considered as average
inventory

2. DEBTOR TURNOVER RATIO

This indicates the number of times average debtors have been
converted into cash during a year. It is determined by dividing the net
credit sales by average debtors.

Debtor Turnover Ratio = Net Credit Sales

Average Trade Debtors

Net credit sales consist of gross credit sales minus sales return. Trade
debtor includes sundry debtors and bills receivables. Average trade
debtors (Opening + Closing balances / 2)

When the information about credit sales, opening and closing balances
of trade debtors is not available then the ratio can be calculated by
dividing total sales by closing balances of trade debtor

Debtor Turnover Ratio = Total Sales

Trade Debtors

3. CREDITOR TURNOVER RATIO

It indicates the number of times sundry creditors have been paid
during a year. It is calculated to judge the requirements of cash for
paying sundry creditors. It is calculated by dividing the net credit
purchases by average creditors.

Creditor Turnover Ratio = Net Credit Purchases

Average Trade Creditor

7
Net credit purchases consist of gross credit purchases minus purchase
return

When the information about credit purchases, opening and closing

balances of trade creditors is not available then the ratio is calculated
by dividing total purchases by the closing balance of trade creditors.

Creditor Turnover Ratio = Total purchases

Total Trade Creditors

4. ASSETS TURNOVER RATIO

The relationship between assets and sales is known as assets turnover
ratio. Several assets turnover ratios can be calculated depending upon
the groups of assets, which are related to sales.

a) Total asset turnover.

b) Net asset turnover
c) Fixed asset turnover
d) Current asset turnover
e) Net working capital turnover ratio

a. TOTAL ASSET TURNOVER

This ratio shows the firms ability to generate sales from all financial
resources committed to total assets. It is calculated by dividing sales
by total assets.

Total asset turnover = Total Sales

Total Assets
b. NET ASSET TURNOVER
This is calculated by dividing sales by net assets.

Net asset turnover = Total Sales

Net Assets

Net assets represent total assets minus current liabilities. Intangible

and fictitious assets like goodwill, patents, accumulated losses,
deferred expenditure may be excluded for calculating the net asset
turnover.

c. FIXED ASSET TURNOVER

This ratio is calculated by dividing sales by net fixed assets.

Fixed asset turnover = Total Sales

Net Fixed Assets

8
Net fixed assets represent the cost of fixed assets minus depreciation.

d. CURRENT ASSET TURNOVER

It is divided by calculating sales by current assets

Current asset turnover = Total Sales

Current Assets

e. NET WORKING CAPITAL TURNOVER RATIO

A higher ratio is an indicator of better utilization of current assets and
working capital and vice-versa (a lower ratio is an indicator of poor
utilization of current assets and working capital). It is calculated by
dividing sales by working capital.

Net working capital turnover ratio = Total Sales

Working Capital

Working capital is represented by the difference between current

assets and current liabilities.

C. SOLVENCY OR LEVERAGE RATIOS

The solvency or leverage ratios throws light on the long term solvency
of a firm reflecting its ability to assure the long term creditors with
regard to periodic payment of interest during the period and loan
repayment of principal on maturity or in predetermined instalments at
due dates. There are thus two aspects of the long-term solvency of a
firm.

a. Ability to repay the principal amount when due

b. Regular payment of the interest.

The ratio is based on the relationship between borrowed funds and

owners capital it is computed from the balance sheet, the second type
are calculated from the profit and loss a/c. The various solvency ratios
are

1. Debt equity ratio

2. Debt to total capital ratio
3. Proprietary (Equity) ratio
4. Fixed assets to net worth ratio
5. Fixed assets to long term funds ratio
6. Debt service (Interest coverage) ratio

9
1. DEBT EQUITY RATIO
Debt equity ratio shows the relative claims of creditors (Outsiders) and
owners (Interest) against the assets of the firm. Thus this ratio
indicates the relative proportions of debt and equity in financing the
firms assets. It can be calculated by dividing outsider funds (Debt) by
shareholder funds (Equity)

Debt equity ratio = Outsider Funds (Total Debts)

Shareholder Funds or Equity

The outsider fund includes long-term debts as well as current liabilities.

The shareholder funds include equity share capital, preference share
capital, reserves and surplus including accumulated profits. However
fictitious assets like accumulated deferred expenses etc. should be
deducted from the total of these items to shareholder funds. The
shareholder funds so calculated are known as net worth of the
business.

2. DEBT TO TOTAL CAPITAL RATIO

Debt to total capital ratio = Total Debts
Total Assets

3. PROPRIETARY (EQUITY) RATIO

This ratio indicates the proportion of total assets financed by owners.
It is calculated by dividing proprietor (Shareholder) funds by total
assets.

Proprietary (equity) ratio = Shareholder funds

Total assets

4. FIXED ASSETS TO NET WORTH RATIO

This ratio establishes the relationship between fixed assets and
shareholder funds. It is calculated by dividing fixed assets by
shareholder funds.

Fixed assets to net worth ratio = Fixed Assets X 100

Net Worth

The shareholder funds include equity share capital, preference share

capital, reserves and surplus including accumulated profits. However
fictitious assets like accumulated deferred expenses etc should be
deducted from the total of these items to shareholder funds. The
shareholder funds so calculated are known as net worth of the
business.

10
5. FIXED ASSETS TO LONG TERM FUNDS RATIO
Fixed assets to long term funds ratio establishes the relationship
between fixed assets and long-term funds and is calculated by dividing
fixed assets by long term funds.

Fixed assets to long term funds ratio = Fixed Assets X 100

Long-term Funds

6. DEBT SERVICE (INTEREST COVERAGE) RATIO

This shows the number of times the earnings of the firms are able to
cover the fixed interest liability of the firm. This ratio therefore is also
known as Interest coverage or time interest earned ratio. It is
calculated by dividing the earnings before interest and tax (EBIT) by
interest charges on loans.

Debt Service Ratio = Earnings before interest and tax (EBIT)

Interest Charges

PROFITABILITY RATIOS
The profitability ratio of the firm can be measured by calculating
various profitability ratios. General two groups of profitability ratios
are calculated.
a. Profitability in relation to sales.
b. Profitability in relation to investments.

Profitability in relation to sales

1. Gross profit margin or ratio
2. Net profit margin or ratio
3. Operating profit margin or ratio
4. Operating Ratio
5. Expenses Ratio

1. GROSS PROFIT MARGIN OR RATIO

It measures the relationship between gross profit and sales. It is
calculated by dividing gross profit by sales.

Gross profit margin or ratio = Gross profit X 100

Net sales

Gross profit is the difference between sales and cost of goods sold.

11
2. NET PROFIT MARGIN OR RATIO
It measures the relationship between net profit and sales of a firm. It
indicates managements efficiency in manufacturing, administrating,
and selling the products. It is calculated by dividing net profit after tax
by sales.

Net profit margin or ratio = Earning after tax X 100

Net Sales

3. OPERATING PROFIT MARGIN OR RATIO

It establishes the relationship between total operating expenses and
net sales. It is calculated by dividing operating expenses by the net
sales.

Operating profit margin or ratio = Operating expenses X 100

Net sales
Operating expenses includes cost of goods produced/sold, general and
administrative expenses, selling and distributive expenses.

4. EXPENSES RATIO
While some of the expenses may be increasing and other may be
declining to know the behavior of specific items of expenses the ratio
of each individual operating expenses to net sales should be
calculated. The various variants of expenses are

Cost of goods sold = Cost of goods sold X 100

Net Sales

Administrative Expenses Ratio = Administrative Expenses X 100

Net sales

Selling and distribution expenses ratio = Selling and distribution

expenses X 100
Net sales

5. OPERATING PROFIT MARGIN OR RATIO

Operating profit margin or ratio establishes the relationship between
operating profit and net sales. It is calculated by dividing operating
profit by sales.

Operating profit margin or ratio = Operating Profit X 100

Net sales
Operating profit is the difference between net sales and total operating
expenses. (Operating profit = Net sales cost of goods sold
administrative expenses selling and distribution expenses.)

12
PROFITABILITY IN RELATION TO INVESTMENTS
1. Return on gross investment or gross capital employed
2. Return on net investment or net capital employed
3. Return on shareholders investment or shareholders capital
employed.
4. Return on equity shareholder investment or equity shareholder
capital employed.

1. RETURN ON GROSS CAPITAL EMPLOYED

This ratio establishes the relationship between net profit and the gross
capital employed. The term gross capital employed refers to the total
investment made in business. The conventional approach is to divide
Earnings After Tax (EAT) by gross capital employed.

Return on gross capital employed = Earnings After Tax (EAT) X 100

Gross capital employed

2. RETURN ON NET CAPITAL EMPLOYED

It is calculated by dividing Earnings Before Interest & Tax (EBIT) by the
net capital employed. The term net capital employed in the gross
capital in the business minus current liabilities. Thus it represents the
long-term funds supplied by creditors and owners of the firm.

Return on net capital employed = Earnings Before Interest & Tax (EBIT)
X 100
Net capital employed

3. RETURN ON SHARE CAPITAL EMPLOYED

This ratio establishes the relationship between earnings after taxes and
the shareholder investment in the business. This ratio reveals how
profitability the owners funds have been utilized by the firm. It is
calculated by dividing Earnings after tax (EAT) by shareholder capital
employed.

Return on share capital employed = Earnings after tax (EAT) X 100

Shareholder capital employed

4. RETURN ON EQUITY SHARE CAPITAL EMPLOYED

Equity shareholders are entitled to all the profits remaining after the all
outside claims including dividends on preference share capital are paid
in full. The earnings may be distributed to them or retained in the
business. Return on equity share capital investments or capital
employed establishes the relationship between earnings after tax and
preference dividend and equity shareholder investment or capital
employed or net worth. It is calculated by dividing earnings after tax
and preference dividend by equity shareholders capital employed.

13
Return on equity share capital employed = Earnings after tax (EAT), preference
dividends X 100
Equity share capital employed

EARNINGS PER SHARE

IT measure the profit available to the equity shareholders on a per
share basis. It is computed by dividing earnings available to the equity
shareholders by the total number of equity share outstanding
Earnings per share = Earnings after tax Preferred dividends (if any)
Equity shares outstanding

DIVIDEND PER SHARE

The dividends paid to the shareholders on a per share basis in dividend
per share. Thus dividend per share is the earnings distributed to the
ordinary shareholders divided by the number of ordinary shares
outstanding.

Dividend per share = Earnings paid to the ordinary shareholders

Number of ordinary shares outstanding

DIVIDENDS PAY OUT RATIO (PAY OUT RATIO)

It measures the relationship between the earnings belonging to the
equity shareholders and the dividends paid to them. It shows what
percentage shares of the earnings are available for the ordinary
shareholders are paid out as dividend to the ordinary shareholders. It
can be calculated by dividing the total dividend paid to the equity
shareholders by the total earnings available to them or alternatively by
dividing dividend per share by earnings per share.

Dividend pay our ratio (Pay our ratio) = Total dividend paid to equity share
holders
Total earnings available to equity share
holders

Or

Dividend per share

Earnings per share

DIVIDEND AND EARNINGS YIELD

While the earnings per share and dividend per share are based on the
book value per share, the yield is expressed in terms of market value
per share. The dividend yield may be defined as the relation of
dividend per share to the market value per ordinary share and the
earning ratio as the ratio of earnings per share to the market value of
ordinary share.

14
Dividend Yield = Dividend Per share
Market value of ordinary share

15
 Earnings yield = Earnings per share
Market value of ordinary share

PRICE EARNING RATIO

The reciprocal of the earnings yield is called price earnings ratio. It is
calculated by dividing the market price of the share by the earnings per
share.

Price earnings (P/E) ratio = Market price of share

Earnings per share

Horizontal Analysis
Pak Electron Limited

Condensed Comparative Income Statement

For the Year Ended June 2013 ~ 2015

Increase (Decrease)
2015 2014 2013 2013-2014 2014-2015
ITEMS (000) (000) (000)
%
Amount % age Amount
age

1104216
Gross Sales
0 8075382 6077006 1998376 32.88 2966778 36.74

-
Sales Return
1634142 1287500 6077006 4789506 -78.81 346642 26.92

9,408,01 6,787,88 4,929,49 1,858,38 2,620,13

Net Sales
8 2 6 6 37.70 6 38.60

7,360,35 5,298,48 3,859,11 1,439,37 2,061,86

Cost of Goods Sold
1 9 5 4 37.30 2 38.91

2,047,66 1,489,39 1,070,38

Gross Profit On Sales
7 3 1 419,012 39.15 558,274 37.48

Selling Expense 590,412 402,348 273,692 128,656 47.01 188,064 46.74

Administrator Expenses 262,482 285,676 169,321 116,355 68.72 -23,194 -8.12

Other Operating Expense 25,108 23,625 17,063 6,562 38.46 1,483 6.28

Total Operating Expense 878,002 711,649 460,076 251,573 54.68 166,353 23.38

16
 1,169,66
Net Operating Income
5 777,744 610,305 167,439 27.44 391,921 50.39

Financial Expense 742,130 450,888 379,001 71,887 18.97 291,242 64.59

Other operating Incomes 76,499 44,085 12,519 31,566 252.14 32,414 73.53

126.3
Income of non-recurring Items
36,054 15,929 9,676 6,253 64.62 20,125 4

112,553 60,014 22,195 37,819 170.39 52,539 87.54

Worker's Participation
Fund 25,108 23,625 17,063 6,562 38.46 1,483 6.28

Profit Before tax 514,980 363,245 236,436 126,809 53.63 151,735 41.77

Provision for Taxation 0 0 0 0.00

3219.4 -
Current Year
47,609 95,701 2,883 92,818 9 -48,092 50.25

Prior Year 0 0 0 0.00

Profit after Taxation 467,371 267,544 233,553 33,991 14.55 199,827 74.69

Pak Elektron Limited

Condensed Comparative Balance Sheet
For the Year Ended June 2013 ~ 2015
2015 2014 2013 Increase (Decrease)
Items 2013-2014 2014-2015
(000) (000) (000)
Amount % age Amount % age
Non-Current Assets
Property, Plant and Equipment 3144904 2,716,401 3334226 -617,825 -539.67 428,503 633.93
Intangible Assets 602465 249880 364579 -114,699 -317.86 352,585 70.87
Long Term Investments 11227 60711 96701 -35,990 -268.69 -49,484 -122.69
Long Term Deposits 13073 -13,073 -100.00 0 0.00
Current Assets 0 0.00 0 0.00
Stores,Spares,and loose tools 58543 52713 49157 3,556 1382.37 5,830 904.17
Stock In trade 2,576,026 1963765 1309131 654,634 199.98 612,261 320.74
Trade Debts 2614396 1853889 980491 873,398 112.26 760,507 243.77
Loans and Advances 225113 218179 195077 23,102 844.42 6,934 3,146.51
Trade Deposits & short term Payments 287034 236489 127316 109,173 116.62 50,545 467.88
Other Receivables 9266 270471 290344 -19,873 -1461.00 -261,205 -103.55
Other Financial Assets 91022 35596 17530 18,066 97.03 55,426 64.22
Cash and Bank Balances 448934 335261 117916 217,345 54.25 113,673 294.93

17
Total Assets 10068930 7993355 6895541 1,097,814 628.12 2,075,575 385.12
Current Labilities 0 0.00 0 0.00
Trade& other Payables 1599580 836697 816,858 19,839 4117.44 762,883 109.68
Interest 226709 140210 113,205 27,005 419.20 86,499 162.09
Short Term borrowings 3795340 2879827 1897577 982,250 193.19 915,513 314.56
Current Portion of long term
Labilities 426628 425112 404774 20,338 1990.24 1,516 28,041.69
Long Term Financing 321496 362825 0 362,825 0.00 -41,329 -877.89
Liabilities against assets/Finance
Lease 105132 62287 0 62,287 0.00 42,845 145.38
Provision for Taxation 0 8685 47654 -38,969 -122.29 -8,685 -100.00
Non-Current Labilities 0 0.00 0 0.00
Long Term Financing 250365 393924 703910 -309,986 -227.08 -143,559 -274.40
Liabilities against assets/Finance
Lease 182487 123092 74646 48,446 154.08 59,395 207.24
Deferred Labilities 258980 -258,980 -100.00 0 0.00
Taxation 409093 345996 0 345,996 0.00 63,097 548.36
Employees Benefits 62 0 0 0 0.00 62 0.00
Deferred Income 69814 73488 77356 -3,868 -1999.90 -3,674 -2,000.22
Total Labilities 6960078 5227031 4347306 879,725 494.17 1,733,047 301.61
Share Holders Equity 0 0.00 0 0.00
Share Capital 1215873 1136194 500000 636,194 78.59 79,679 1,425.96
Reserves 1467619 1167070 77725 1,089,345 7.14 300,549 388.31
Unappropriated Profit 0 849356 509634 339,722 150.02 -849,356 -100.00
Total Share Holder Equity 2683492 3152620 1087359 2,065,261 52.65 -469,128 -672.02

Vertical Analysis
Pak Elektron Limited
Condensed Comparative Income Statement
For the Year Ended June 2013 ~ 2015

2015 2014 2013

(000) (000) (000)
ITEM S
Amount % age Amount % age Amount % age

Gross Sales 11042160 117.37 8075382 118.97 6077006 123.27844

Sales Return 1634142 17.37 1287500 18.97 6077006 123.27844

9,408,01 4,929,49
Net Sales 8 100 6,787,882 100 6 100
7,360,35
Cost of Goods Sold 1 78 5,298,489 78 3,859,115 78

18
 2,047,66 1,070,38
Gross Profit On Sales 7 22 1,489,393 22 1 22

Selling Expense 590,412 6 402,348 6 273,692 6

Administrator Expenses 262,482 3 285,676 4 169,321 3

Other Operating Expense 25,108 0 23,625 0 17,063 0

Total Operating Expense 878,002 9 711,649 10 460,076 9

1,169,66
Net Operating Income 5 12 777,744 11 610,305 12

Finantial Expense 742,130 8 450,888 7 379,001 8

Other Opeating Incomes 76,499 1 44,085 1 12,519 0

Income of non recurring Items 36,054 0 15,929 0 9,676 0
112,553 1 60,014 1 22,195 0
Worker's Participation Fund 25,108 0 23,625 0 17,063 0

Porofit Before tax 514,980 5 363,245 5 236,436 5

Provision for Taxation 0 0 0

Current Year 47,609 1 95,701 1 2,883 0
Prior Year 0 0 0
Profit after Taxation 467,371 5 267,544 4 233,553 5

19
Pak Elektron Limited
Condensed Comparative Balance Sheet
For the Year Ended June 2004 ~ 2006
2015 2014 2013
(000) (000) (000)
Items
% Amoun
Amount Amount % age % age
age t
Non-Current Assets
31. 2,716,40 33.9 333422 48.3
Property, Plant and Equipment 3144904 23 1 8 6 5
5. 3.1 5.2
Intangible Assets 602465 98 249880 3 364579 9
0. 0.7 1.4
Long Term Investments 11227 11 60711 6 96701 0
0.1
Long Term Deposits - - 13073 9
Current Assets - - -
0. 0.6 0.7
Stores,Spares,and loose tools 58543 58 52713 6 49157 1
2,576,02 25. 24.5 130913 18.9
Stock In trade 6 58 1963765 7 1 9
25. 23.1 14.2
Trade Debts 2614396 96 1853889 9 980491 2
2. 2.7 2.8
Loans and Advances 225113 24 218179 3 195077 3
2. 2.9 1.8
Trade Deposits & short term Payments 287034 85 236489 6 127316 5
0. 3.3 4.2
Other Receivables 9266 09 270471 8 290344 1
0. 0.4 0.2
Other Financial Assets 91022 90 35596 5 17530 5
4. 4.1 1.7
Cash and Bank Balances 448934 46 335261 9 117916 1
1006893 100. 100. 689554 100.0
Total Assets 0 00 7993355 00 1 0
Current Labilities
22. 16.0 18.7
Trade& other Payables 1599580 98 836697 1 816,858 9
3. 2.6 2.6
Interest 226709 26 140210 8 113,205 0
54. 55.0 189757 43.6
Short Term borrowings 3795340 53 2879827 9 7 5
Current Portion of long term 6. 8.1 9.3
Labilities 426628 13 425112 3 404774 1
4. 6.9
Long Term Financing 321496 62 362825 4 0 -
1. 1.1
Liabilities against assets/Finance Lease 105132 51 62287 9 0 -

20
 0.1 1.1
Provision for Taxation 0 - 8685 7 47654 0
Non-Current Labilities - - -
3. 7.5 16.1
Long Term Financing 250365 60 393924 4 703910 9
2. 2.3 1.7
Liabilities against assets/Finance Lease 182487 62 123092 5 74646 2
5.9
Deferred Liabilities - - 258980 6
5. 6.6
Taxation 409093 88 345996 2 0 -
0.
Employees Benefits 62 00 0 - 0 -
1. 1.4 1.7
Deferred Income 69814 00 73488 1 77356 8
100. 100. 434730 100.0
Total Labilities 6960078 00 5227031 00 6 0
Share Holders Equity
45. 36.0 45.9
Share Capital 1215873 31 1136194 4 500000 8
54. 37.0 7.1
Reserves 1467619 69 1167070 2 77725 5
26.9 46.8
Unappropriated Profit 0 - 849356 4 509634 7
100. 100. 108735 100.0
Total Share Holder Equity 2683492 00 3152620 00 9 0

21