REGNIS (LANKA) PLC
INTERIM FINANCIAL STATEMENTS FOR THE
NINE MONTHS ENDED 31ST DECEMBER 2021
Interim Financial Statements For the Nine Month Ended 31st December 2021
STATEMENT OF FINANCIAL POSITION
Group | Group | Group | Company | Company | Company | ||||||||||
As at | 31-Dec | 31-Dec | 31-March | 31-Dec | 31-Dec | 31-March | |||||||||
2021 | 2020 | 2021 | 2021 | 2020 | 2021 | ||||||||||
ASSETS | Rs'000 | Rs'000 | Rs'000 | Rs'000 | Rs'000 | Rs'000 | |||||||||
Non-Current Assets | |||||||||||||||
Property,Plant and Equipment | 1,203,504 | 1,265,733 | 1,215,769 | 1,088,144 | 1,170,426 | 1,132,818 | |||||||||
Right of use asset | 1,230 | 15,995 | 12,304 | - | |||||||||||
Intangible Assets | 37,207 | 2,331 | 37,360 | 24,512 | 2,330 | 23,614 | |||||||||
Investments in Subsidiary | - | - | - | 150,000 | 150,000 | 150,000 | |||||||||
Investment in equity securities | 25,477 | 22,742 | 25,305 | 25,477 | 22,742 | 25,305 | |||||||||
Pre-paid operating leases | 59,641 | 60,942 | 60,617 | - | - | - | |||||||||
Other Receivables | 2,088 | 8,916 | 4,772 | 1,353 | 3,998 | 3,541 | |||||||||
Total Non-Current Asset | 1,329,147 | 1,376,659 | 1,356,126 | 1,289,486 | 1,349,496 | 1,335,278 | |||||||||
Current Assets | |||||||||||||||
Inventories | 1,857,697 | 1,471,271 | 1,514,618 | 1,336,810 | 1,051,221 | 1,041,802 | |||||||||
Trade and Other Receivables | 165,939 | 103,315 | 92,933 | 94,957 | 71,576 | 72,987 | |||||||||
Amounts Due from Related Parties -Trade | 916,849 | 546,473 | 761,289 | 589,820 | 407,991 | 571,563 | |||||||||
Amounts Due from Related Parties - Non Trade | 287 | - | - | 5,474 | 5,635 | 13,468 | |||||||||
Income tax receivables | 756 | 32,109 | 4,984 | 756 | 31,027 | 4,984 | |||||||||
Prepayments | 13,380 | 20,090 | 13,279 | 9,965 | 16,175 | 10,275 | |||||||||
Cash & Cash Equivalents | 9,715 | 12,184 | 6,147 | 9,578 | 10,338 | 5,840 | |||||||||
Total current Assets | 2,964,623 | 2,185,442 | 2,393,250 | 2,047,360 | 1,593,963 | 1,720,919 | |||||||||
Total Assets | 4,293,770 | 3,562,101 | 3,749,376 | 3,336,846 | 2,943,459 | 3,056,198 | |||||||||
EQUITY AND LIABILITIES | |||||||||||||||
Equity | |||||||||||||||
Stated Capital | 211,192 | 211,192 | 211,192 | 211,192 | 211,192 | 211,192 | |||||||||
Reserves | 463,427 | 425,588 | 467,454 | 463,428 | 425,588 | 467,455 | |||||||||
Retained Earnings | 1,080,977 | 935,109 | 1,032,436 | 852,050 | 734,564 | 828,528 | |||||||||
Total Equity Attributable to Owners of the Company | 1,755,596 | 1,571,889 | 1,711,083 | 1,526,669 | 1,371,343 | 1,507,174 | |||||||||
Non-Current Liabilities | |||||||||||||||
Deferred Tax Liabilities | 144,425 | 241,099 | 146,691 | 139,709 | 233,525 | 141,180 | |||||||||
Employee benefits | 151,938 | 139,489 | 146,040 | 144,235 | 133,250 | 138,735 | |||||||||
Lease liability | - | 2,732 | - | - | - | - | |||||||||
Total non-current liabilities | 296,363 | 383,320 | 292,731 | 283,944 | 366,775 | 279,915 | |||||||||
Current Liabilities | |||||||||||||||
Trade and Other Payable | 1,218,691 | 815,682 | 1,001,374 | 803,114 | 564,271 | 685,029 | |||||||||
Amounts Due to Related Parties - Trade | 144,939 | 16,267 | 24,080 | 152,794 | 112,003 | 90,870 | |||||||||
Amounts Due to Related Parties -Non Trade | 136,880 | 53,156 | 22,845 | 99,989 | 45,314 | 15,704 | |||||||||
Provisions | 64,448 | 33,018 | 68,647 | 47,465 | 20,757 | 53,321 | |||||||||
Current tax liabilities | 5,297 | - | 3,285 | - | - | - | |||||||||
Dividends Payable | 6,951 | 6,193 | 64,778 | 6,951 | 6,193 | 64,778 | |||||||||
Lease liability | 2,732 | 15,412 | 14,443 | - | - | - | |||||||||
Loans Due to Related Parties | 75,000 | - | - | - | - | - | |||||||||
Loans and Borrowings | 550,136 | 635,224 | 515,086 | 382,258 | 432,495 | 334,925 | |||||||||
Bank overdraft | 36,737 | 31,939 | 31,024 | 33,662 | 24,307 | 24,481 | |||||||||
Total current liabilities | 2,241,811 | 1,606,892 | 1,745,562 | 1,526,233 | 1,205,341 | 1,269,109 | |||||||||
Total Liabilities | 2,538,174 | 1,990,212 | 2,038,293 | 1,810,177 | 1,572,116 | 1,549,024 | |||||||||
Total Equity and Liabilities | 4,293,770 | 3,562,101 | 3,749,376 | 3,336,846 | 2,943,459 | 3,056,198 | |||||||||
Net Assets per Share ** | 77.90 | 69.75 | 75.93 | 67.74 | 60.85 | 66.88 |
** Subsequent to the sub - division of shares
I certify that the financial statements of the company comply with the requirements of the Companies Act No 7 of 2007.
Sgd.
Kanchana Atukorala
Chief Financial Officer
Figures in brackets indicate deductions.
The above figures are provisional and subject to Audit.
The Board of directors is responsible for the preperation and presentation of these financial statements.
Signed for and on behalf of the board,
Sgd. | Sgd. |
M.H.Wijewardene | K.D Kospelawatta |
Director | Director |
14th February 2022
Colombo | REGNIS (LANKA) PLC 02 |
Interim Financial Statements For the Nine Month Ended 31st December 2021
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
Group | Group | Company | Company | Group Variance | Company Variance | |||||||||||||||||
For the quarter ended 31st December | 2021 | 2020 | 2021 | 2020 | Vs | Vs | ||||||||||||||||
Prior Year | Prior Year | |||||||||||||||||||||
Note | RS'000 | RS'000 | RS'000 | RS'000 | RS'000 | % | RS'000 | % | ||||||||||||||
Revenue | 2.1 | 2,046,377 | 1,303,233 | 1,435,649 | 925,706 | 743,144 | + 57 | 509,943 | +55 | |||||||||||||
Cost of Sales | (1,949,251) | (1,254,166) | (1,378,398) | (893,588) | (695,085) | - 55 | (484,810) | - 54 | ||||||||||||||
Gross Profit | 97,126 | 49,067 | 57,251 | 32,118 | 48,059 | +98 | 25,133 | +78 | ||||||||||||||
Other Operating Income | < 100 | < 100 | ||||||||||||||||||||
79 | 21 | 79 | 21 | 58 | 58 | |||||||||||||||||
Administrative Expenses | (6,632) | (4,002) | (5,238) | (3,262) | (2,630) | - 66 | (1,976) | - 61 | ||||||||||||||
Selling & Distribution Expenses | (11,302) | (8,344) | (5,425) | (4,243) | (2,958) | - 36 | (1,182) | - 28 | ||||||||||||||
Results from Operating Activities | 79,271 | 36,742 | 46,667 | 24,634 | 42,529 | < 100 | 22,033 | +89 | ||||||||||||||
Finance Cost | > 100 | -100 | ||||||||||||||||||||
(19,285) | (9,220) | (14,066) | (7,026) | (10,065) | (7,040) | |||||||||||||||||
Finance Income | 907 | 1,886 | 1,877 | 2,497 | (979) | - 52 | (620) | + 25 | ||||||||||||||
Net Finance Cost | (18,378) | (7,334) | (12,189) | (4,529) | (11,044) | > 100 | (7,660) | > 100 | ||||||||||||||
Profit Before Taxation | 60,893 | 29,408 | 34,478 | 20,105 | 31,485 | < 100 | 14,373 | + 72 | ||||||||||||||
Taxation Expense | (11,445) | (5,400) | (6,000) | (4,171) | (6,045) | > 100 | (1,829) | - 44 | ||||||||||||||
Profit for the Period | 49,448 | 24,008 | 28,478 | 15,934 | 25,440 | < 100 | 12,544 | + 79 | ||||||||||||||
Other Comprehensive Income | ||||||||||||||||||||||
Items that will not be reclassified | to profit or loss | |||||||||||||||||||||
Items that may be reclassified | ||||||||||||||||||||||
subsequently to profit or loss Net change | ||||||||||||||||||||||
in fair value of equity securities - FVOCI | ||||||||||||||||||||||
Change of fair value of FVOCI Investment | 44 | 48 | 44 | 48 | ||||||||||||||||||
Related Tax | (8) | (14) | (8) | (14) | ||||||||||||||||||
Other Comprehensive Income net of tax | 36 | 35 | 36 | 35 | ||||||||||||||||||
Total Comprehensive Income | 49,484 | 24,043 | 28,514 | 15,969 | ||||||||||||||||||
Profit attributable to: | ||||||||||||||||||||||
Owners of the Company | 49,448 | 24,008 | 28,478 | 15,934 | ||||||||||||||||||
Non controlling interest | - | - | - | - | ||||||||||||||||||
Profit for the period | 49,448 | 24,008 | 28,478 | 15,934 | ||||||||||||||||||
Total Comprehensive Income attributable to: | ||||||||||||||||||||||
Owners of the Company | 49,484 | 24,043 | 28,514 | 15,969 | ||||||||||||||||||
Non controlling interest | - | - | - | - | ||||||||||||||||||
Total Comprehensive Income for the period | 49,484 | 24,043 | 28,514 | 15,969 | ||||||||||||||||||
Earnings per Share - Basic | 2.19 | 1.07 | 1.26 | 0.71 | ||||||||||||||||||
Figures in brackets indicate deductions. | ||||||||||||||||||||||
The above figures are provisional and subject to Audit. | ||||||||||||||||||||||
Share Prices | Three Months Ended | Three Months | Ended | |||||||||||||||||||
31st December 2021 | 31st December 2020 | |||||||||||||||||||||
Highest | Rs. | 75.00 ** | Rs. | 124.00 * | ||||||||||||||||||
Lowest | Rs. | 60.00 ** | Rs. | 68.00 * | ||||||||||||||||||
Last Traded Price | Rs. | 65.30** | Rs. | 114.60 * | ||||||||||||||||||
* Prior to the sub - division of shares | ||||||||||||||||||||||
** Subsequent to the sub - division of shares | ||||||||||||||||||||||
REGNIS (LANKA ) PLC 03
Interim Financial Statements For the Nine Month Ended 31st December 2021
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
Group | Group | Company | Company | Group Variance | Company Variance | |||||||||||||||||||||||||
Nine months ended 31st December | Dec 2021 | Dec 2020 | Dec 2021 | Dec 2020 | Vs | Vs | ||||||||||||||||||||||||
Prior Year | Prior Year | |||||||||||||||||||||||||||||
Note | RS'000 | RS'000 | RS'000 | RS'000 | RS'000 | % | RS'000 | % | ||||||||||||||||||||||
Revenue | 2.2 | 4,707,160 | 3,185,077 | 3,324,575 | 2,294,369 | 1,522,083 | + 48 | 1,030,206 | + 45 | |||||||||||||||||||||
Cost of Sales | (4,564,643) | (3,081,253) | (3,242,031) | (2,228,588) | (1,483,390) | + 48 | (1,013,443) | + 46 | ||||||||||||||||||||||
Gross Profit | 142,517 | 103,823 | 82,544 | 65,781 | 38,693 | +37 | 16,763 | + 26 | ||||||||||||||||||||||
Other Operating Income | 4,523 | 190 | 130 | 190 | 4,333 | < 100 | (60) | - 32 | ||||||||||||||||||||||
Administrative Expenses | (18,956) | (11,195) | (14,620) | (9,261) | (7,761) | + 69 | (5,359) | + 58 | ||||||||||||||||||||||
Selling & Distribution Expenses | (27,558) | (16,488) | (14,000) | (7,409) | (11,070) | + 67 | (6,591) | + 89 | ||||||||||||||||||||||
Results from Operating Activities | 100,526 | 76,330 | 54,054 | 49,301 | 24,195 | + 32 | 4,753 | + 10 | ||||||||||||||||||||||
Finance Cost | (46,790) | (52,145) | (34,811) | (39,915) | 5,355 | - 10 | 5,104 | - 13 | ||||||||||||||||||||||
Finance Income | 4,336 | 10,272 | 6,714 | 11,272 | (5,936) | - 58 | (4,558) | - 40 | ||||||||||||||||||||||
Net Finance Cost | (42,454) | (41,873) | (28,097) | (28,643) | (581) | - 1 | 546 | + 2 | ||||||||||||||||||||||
Profit Before Taxation | 58,072 | 34,457 | 25,957 | 20,658 | 23,614 | - 69 | 5,299 | + 26 | ||||||||||||||||||||||
Taxation Expense | (13,699) | (4,617) | (6,603) | (1,813) | (9,082) | > 100 | (4,790) | > 100 | ||||||||||||||||||||||
Profit for the Period | 44,373 | 29,840 | 19,354 | 18,845 | 14,532 | + 49 | 509 | + 2.7 | ||||||||||||||||||||||
Other Comprehensive Income | ||||||||||||||||||||||||||||||
Items that may be reclassified subsequently to profit or loss | ||||||||||||||||||||||||||||||
Net change in fair value of equity securities - FVOCI | ||||||||||||||||||||||||||||||
Change of fair value of FVOCI Investment | 172 | 302 | 172 | 302 | ||||||||||||||||||||||||||
Related Tax | (31) | (84) | (31) | (84) | ||||||||||||||||||||||||||
Other Comprehensive Income for the period,net of tax | 141 | 217 | 141 | 217 | ||||||||||||||||||||||||||
Total Comprehensive Income for the period | 44,514 | 30,057 | 19,495 | 19,062 | ||||||||||||||||||||||||||
Profit attributable to: | ||||||||||||||||||||||||||||||
Owners of the Company | 44,373 | 29,840 | 19,354 | 18,845 | ||||||||||||||||||||||||||
Non controlling interest | - | - | - | - | ||||||||||||||||||||||||||
Profit for the period | 44,373 | 29,840 | 19,354 | 18,845 | ||||||||||||||||||||||||||
Total Comprehensive Income attributable to: | ||||||||||||||||||||||||||||||
Owners of the Company | 44,514 | 30,057 | 19,495 | 19,062 | ||||||||||||||||||||||||||
Non controlling interest | - | - | - | - | ||||||||||||||||||||||||||
Total Comprehensive Income for the period | 44,514 | 30,057 | 19,495 | 19,062 | ||||||||||||||||||||||||||
Earnings per Share - Basic | 1.97 | 1.32 | 0.86 | 0.84 | ||||||||||||||||||||||||||
Figures in brackets indicate deductions. | ||||||||||||||||||||||||||||||
The above figures are provisional and subject to Audit. | ||||||||||||||||||||||||||||||
Share Prices | Period Ended | Period Ended | ||||||||||||||||||||||||||||
31st December 2021 | 31st December 2020 | |||||||||||||||||||||||||||||
Highest | Rs. | 83.00 ** | Rs. 124.00* | |||||||||||||||||||||||||||
Lowest | Rs. | 44.00 ** | Rs. 48.10* | |||||||||||||||||||||||||||
Last Traded Price | Rs. | 65.30 ** | Rs. 114.60* | |||||||||||||||||||||||||||
* Prior to the sub - division of shares | ||||||||||||||||||||||||||||||
** Subsequent to the sub - division of shares | ||||||||||||||||||||||||||||||
REGNIS (LANKA ) PLC 04
Interim Financial Statements For the Nine Month Ended 31st December 2021
STATEMENT OF CHANGES IN EQUITY
Stated | Revaluation | FVOCI | Retained | ||||
Capital | Reserve | Earnings | Total | ||||
Group | Rs'000 | Rs'000 | Rs'000 | Rs'000 | Rs'000 | ||
Balance as at 1st April 2020 | 211,192 | 425,097 | 4,441 | 901,102 | 1,541,832 | ||
Total comprehensive Income | |||||||
Profit for Nine months 31st December 2020 | - | - | - | 29,840 | 29,840 | ||
Other comprehensive income | |||||||
Change of fair value of FVOCI Investment | - | - | 302 | - | 302 | ||
Deferred tax on equity investments at FVOCI - change in fair value | - | - | (84) | - | (84) | ||
Other comprehensive income for the period | - | - | 217 | - | 217 | ||
Total comprehensive income for the period | - | - | 217 | 29,840 | 30,057 | ||
Realisation of revaluation surplus | - | (4,167) | - | 4,167 | - | ||
Balance as at 31st December 2020 | 211,192 | 420,930 | 4,658 | 935,109 | 1,571,889 | ||
Total comprehensive Income | |||||||
Profit for three months 31st March 2021 | - | - | - | 157,019 | 157,019 | ||
Other comprehensive income | |||||||
Re-measurement of defined benefit obligation | - | - | - | (3,036) | (3,036) | ||
Change of fair value of FVOCI Investment | - | - | 2,563 | - | 2,563 | ||
Related taxes | |||||||
Deferred tax on re-measurement on defined benefit obligation | - | - | - | 546 | 546 | ||
Deferred tax on equity investments at FVOCI - change in fair value | - | - | (431) | - | (431) | ||
Impact on deferred tax rate change on revaluation reserve | - | 41,126 | - | - | 41,126 | ||
Total other comprehensive income, net of tax | - | 41,126 | 2,131 | (2,490) | 40,768 | ||
Total comprehensive income, net of tax | - | 41,126 | 2,131 | 154,529 | 197,786 | ||
Transaction with owners of the company, recognised directly in equity | |||||||
Final dividend 2020/21 | - | - | - | (58,593) | (58,593) | ||
Total transaction with owners of the company | - | - | - | (58,593) | (58,593) | ||
Realisation of revaluation surplus | - | (1,391) | - | 1,391 | - | ||
Balance as at 31st March 2021 | 211,192 | 460,665 | 6,789 | 1,032,436 | 1,711,083 | ||
Total comprehensive Income | |||||||
Profit/(loss) for Nine months 31st December 2021 | - | - | - | 44,373 | 44,373 | ||
Other comprehensive Income | |||||||
Change of fair value of FVOCI Investment | - | - | 172 | - | 172 | ||
Deferred tax on equity investments at FVOCI - change in fair value | - | - | (31) | - | (31) | ||
Other comprehensive income for the period | - | - | 141 | - | 141 | ||
Total comprehensive income for the period | - | - | 141 | 44,373 | 44,514 | ||
Transaction with owners of the company, recognised directly in equity | |||||||
Realisation of revaluation surplus | - | (4,168) | - | 4,168 | - | ||
Balance as at 31st December 2021 | 211,192 | 456,497 | 6,930 | 1,080,977 | 1,755,596 | ||
REGNIS (LANKA) PLC 05
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Regnis Lanka plc published this content on 14 February 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 14 February 2022 14:42:06 UTC.