C T LAND DEVELOPMENT PLC
INTERIM FINANCIAL STATEMENTS FOR THE NINE MONTHS ENDED 31ST DECEMBER 2021
C T LAND DEVELOPMENT PLC
CONTENTS | |
Description | Page No. |
Statement of Profit or Loss and Other Comprehensive Income | 3 |
Statement of Changes in Equity | 3 |
Statement of Financial Position | 4 |
Statement of Cashflows | 5 |
Explanatory Notes | 6-7 |
Corporate Information | 8 |
C T LAND DEVELOPMENT PLC
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
Entity and Investee | ||||||||
Three Months ended 31st December | Nine Months ended 31st December | |||||||
2021 | 2020 | 2021 | 2020 | |||||
Rs. '000 | Rs. '000 | % | Rs. '000 | Rs. '000 | % | |||
Revenue | 59,366 | 69,445 | (15) | 159,089 | 174,513 | (9) | ||
Other Operating Income | 9,441 | 8,136 | 16 | 23,706 | 32,163 | (26) | ||
Personnel Costs | (20,647) | (18,149) | 14 | (61,332) | (54,169) | 13 | ||
Depreciation | (5,786) | (6,125) | (6) | (17,877) | (14,350) | 25 | ||
Other Operating Costs | (40,761) | (36,702) | 11 | (101,407) | (104,805) | (3) | ||
Profit from Operations | 1,613 | 16,605 | (90) | 2,179 | 33,352 | (93) | ||
Finance Cost | (4,584) | (3,545) | 29 | (12,511) | (12,242) | 2 | ||
Share of Impairment-CT | (681) | - | - | (681) | - | - | ||
Prop./CTPL Investments | ||||||||
Share of Profit of Equity | (17,327) | (11,554) | 50 | (41,848) | (43,965) | (5) | ||
Accounted Investee | ||||||||
Profit/(Loss) before Taxation | (20,980) | 1,506 | (1,493) | (52,861) | (22,855) | 131 | ||
Taxation | (3,147) | 2,254 | (240) | 5,780 | - | - | ||
Net Profit/(Loss) for the Period | (24,126) | 3,760 | (742) | (47,081) | (22,855) | 106 | ||
Other Comprehensive Income, | - | - | - | - | - | - | ||
net of Income Tax, for the period | ||||||||
Total Comprehensive Income for | ||||||||
(24,126) | 3,760 | (742) | (47,081) | (22,855) | 106 | |||
the period | ||||||||
Earnings/ (Loss) Per Share ( Rs. ) | (0.30) | 0.05 | (0.58) | (0.28) |
STATEMENT OF CHANGES IN EQUITY
Entity and Investee
Stated | Retained | AFS | Shareholders' | ||||
Capital | Earnings | Reserve | Funds | ||||
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | ||||
ENTITY AND INVESTEE | |||||||
Balance as at 1st April 2020 | 1,982,500 | 1,952,772 | 6,415 | 3,941,687 | |||
Net Profit for the period | (22,855) | - | (22,855) | ||||
Dividends | (60,938) | - | (60,938) | ||||
Balance as at 31st December 2020 | 1,982,500 | 1,868,979 | 6,415 | 3,857,894 | |||
Balance as at 01st April 2021 | 1,982,500 | 2,018,117 | 3,476 | 4,004,093 | |||
Net Profit for the period | (47,081) | - | (47,081) | ||||
Dividends | - | - | |||||
Balance as at 31st December 2021 | 1,982,500 | 1,971,036 | 3,476 | 3,957,012 |
Page 3 of 8
C T LAND DEVELOPMENT PLC
STATEMENT OF FINANCIAL POSITION
Entity and Investee | |||||
As at | 31st December | 31st December | 31st March | ||
2021 | 2020 | 2021 | |||
Rs. '000 | Rs.'000 | Rs.'000 | |||
ASSETS | |||||
Non Current Assets | |||||
Property, Plant & Equipment | 282,400 | 366,377 | 280,297 | ||
Right of Use Leased Assets | 43,757 | 46,361 | 45,666 | ||
Intangible Assets | 3,800 | 4,606 | 4,385 | ||
Investment Properties | 4,307,468 | 4,173,000 | 4,307,468 | ||
Equity Accounted Investee | - | 71,391 | 41,848 | ||
Investments-AFS | - | 79,151 | 76,212 | ||
4,637,425 | 4,740,886 | 4,755,874 | |||
Current Assets | |||||
Trade and Other Receivables | 160,510 | 150,314 | 179,950 | ||
Income Tax Receivable | 1,612 | - | - | ||
Short Term Investments | 99,715 | 26,005 | 26,359 | ||
Cash in Hand and at Bank | 143 | 86 | 86 | ||
261,980 | 176,405 | 206,396 | |||
Total Assets | 4,899,405 | 4,917,291 | 4,962,270 | ||
EQUITY AND LIABILITIES | |||||
Capital and Reserves | |||||
Stated Capital | 1,982,500 | 1,982,500 | 1,982,500 | ||
Retained Earnings | 1,971,036 | 1,868,979 | 2,018,117 | ||
AFS Reserve | 3,476 | 6,415 | 3,476 | ||
3,957,012 | 3,857,894 | 4,004,093 | |||
Non Current Liabilities | |||||
Deferred Employee Benefits | 60,307 | 50,322 | 57,435 | ||
Right of Use Lease Liabilities | 55,008 | 55,243 | 55,326 | ||
Deferred Taxation | 379,257 | 460,558 | 379,257 | ||
Security Deposits | 194,851 | 179,057 | 175,173 | ||
Deferred Interest | 7,903 | 32,952 | 31,926 | ||
697,325 | 778,132 | 699,117 | |||
Current Liabilities | |||||
Trade and Other Payables | 19,331 | 19,000 | 18,452 | ||
Income Tax Payable | - | - | 6,027 | ||
Dividends Payable | 10,580 | 10,585 | 10,580 | ||
Interest bearing Loans | 203,624 | 170,875 | 169,062 | ||
Bank Overdraft/(Secured) | 11,531 | 80,805 | 54,940 | ||
245,067 | 281,265 | 259,060 | |||
Total Equity and Liabilities | 4,899,405 | 4,917,291 | 4,962,270 | ||
Net Assets per Share (Rs.) | 48.70 | 47.48 | 49.28 |
These Financial Statements have been prepared in accordance with the requirements of the Companies Act No.07 of
Ms. W A Y P Wijesinghe
Finance Manager
The Board of Directors is responsible for the preparation and presentation of these Financial Statements. Signed for and on behalf of the Board:
J.C. Page | A.T.P. Edirisinghe |
Deputy Chairman/ Managing Director | Director |
Page 4 of 8
C T LAND DEVELOPMENT PLC
STATEMENT OF CASHFLOWS
Entity and Investee | |||||
Period ended | 31st December | 31st December | 31st March | ||
2021 | 2020 | 2021 | |||
Rs. '000 | Rs.'000 | Rs.'000 | |||
CASH FLOW FROM OPERATING ACTIVITIES | |||||
Cash Generated from Operations | |||||
Profit from Operating Activities | (52,861) | (22,855) | 63,220 | ||
Adjustments for : | |||||
Depreciation & Amortisation | 17,877 | 14,350 | 19,106 | ||
Provision for Defined Benefit Obligation | 2,872 | - | 7,605 | ||
Provision for Impairment of Trade Receivables | - | - | 1,021 | ||
Finance Cost | 12,511 | 12,242 | 6,618 | ||
Share of Profit of Equity Accounted Investee | 41,848 | 43,965 | 72,681 | ||
Change in Fair Value of Financial Instruments | (1,355) | (1,824) | (2,179) | ||
Change in Fair Value of Investment Properties | - | - | (43,213) | ||
Loss on Disposal of Long Term Investment | 681 | ||||
Interest Expenses on Leases | 4,820 | 4,960 | 16,100 | ||
Operating Profit before Working Capital Changes | 26,393 | 50,838 | 140,958 | ||
Adjustment for Working Capital Changes | |||||
(Increase)/Decrease in Trade and Other Receivables | 19,441 | 10,742 | (30,411) | ||
Increase/(Decrease) in Trade and Other Payables | 880 | (1,568) | (2,116) | ||
Increase/(Decrease) in Security Deposits | (4,346) | (21,055) | (25,965) | ||
Cash Generated from Operations | 42,367 | 38,957 | 82,467 | ||
Interest Paid | (12,511) | (12,242) | (16,100) | ||
Income Tax Paid | - | (584) | (645) | ||
Gratuity Paid | (1,859) | (80) | (1,399) | ||
Net Cash inflow from Operating Activities | 27,997 | 26,051 | 64,322 | ||
CASH FLOW FROM INVESTING ACTIVITIES | |||||
Acquisition of Property, Plant & Equipment | (415) | (2,394) | (2,394) | ||
Expenses incurred on Capital WIP | (17,072) | (53,190) | (62,204) | ||
Sales proceeds from disposal of Long term Investment | 75,530 | - | - | ||
Investments - Financial Instruments | (72,000) | 20,000 | 20,000 | ||
Net Cash used in Investing Activities | (13,956) | (35,584) | (44,598) | ||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Term Loan Received | 40,000 | 174,500 | 174,500 | ||
Repayment of Interest Bearing Borrowings | (5,438) | (3,625) | (5,438) | ||
Payment of Lease Liabilities | (5,138) | (4,725) | (6,300) | ||
Dividends Paid | - | (58,809) | (58,814) | ||
Net Cash used in Financing Activities | 29,425 | 107,341 | 103,948 | ||
Net Increase/(Decrease) in Cash and Cash Equivalents | 43,465 | 97,808 | 123,673 | ||
Cash and Cash Equivalents as at 1st April | (54,854) | (178,527) | (178,527) | ||
Cash and Cash Equivalents as at the end (Note A) | (11,388) | (80,719) | (54,854) | ||
NOTE - A | |||||
Analysis of Cash and Cash Equivalents | |||||
Cash in Hand and at Bank | 143 | 86 | 86 | ||
Bank Overdraft | (11,531) | (80,805) | (54,940) | ||
(11,388) | (80,719) | (54,854) |
Page 5 of 8
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
CT Land Development plc published this content on 10 February 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 10 February 2022 04:18:04 UTC.