INTERIM
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED
31ST DECEMBER 2022
TESS AGRO PLC
- 87, New Nuge Road, Kelaniya
Balance Sheet
As At 31st December 2022
Un-Audited | Un-Audited | Audited | ||
Period Ended | Period Ended | Period Ended | ||
31st Dec. 2022 | 31st Dec. 2021 | 31st Mar. 2022 | ||
Rs. | Rs. | Rs. | ||
ASSETS | ||||
NON CURRENT ASSETS | ||||
Property , Plant & Equipment Net | 340,872,051 | 339,217,694 | 338,457,407 | |
Intangible Assets | 391,898 | 437,835 | 391,898 | |
Right of Use Assets | 133,842,337 | 138,403,531 | 133,842,337 | |
Differed Tax Assets | 17,892 | 17,892 | ||
Biological Assets | 2,199,659 | 2,194,289 | 2,194,289 | |
Other Non Current Financial Assets | 9,402,715 | 9,373,081 | 9,402,715 | |
486,726,552 | 489,626,430 | 484,306,538 | ||
CURRENT ASSETS | ||||
Trade and Other Receivables Net | 519,154 | 12,555,306 | 13,154,256 | |
Other Current Assets | 17,609,906 | 17,643,726 | 17,609,906 | |
Current Investments | 29,659,740 | |||
Cash & Cash Equivalents | 25,624,668 | 5,675,727 | 2,098,305 | |
73,413,468 | 35,874,759 | 32,862,467 | ||
TOTAL ASSETS | 560,140,020 | 525,501,189 | 517,169,003 | |
EQUITY & LIABILITIES | ||||
Stated Capital | 491,805,529 | 407,805,528 | 407,805,528 | |
Other Components of Equity | (379,190,420) | (379,870,175) | (382,430,220) | |
Reserves | 49,856,441 | 49,826,807 | 49,856,441 | |
Total Equity | 162,471,550 | 77,762,160 | 75,231,750 | |
NON CURRENT LIABILITIES | ||||
Deferred Tax Liability | 31,568,069 | 26,830,516 | 31,568,069 | |
Interest Bearing Borrowings | 67,414,562 | |||
Rent-Deposit | 2,040,000 | 2,290,000 | 2,040,000 | |
Retirement Benefit Obligations | 63,000 | 74,550 | ||
33,608,069 | 96,598,078 | 33,682,619 | ||
CURRENT LIABILIITES | ||||
Trade and Other Payables | 24,194,529 | 24,594,229 | 20,971,122 | |
Interest Bearing Borrowings | 268,476,548 | 222,259,842 | 293,746,549 | |
Amount Due To Related Parties | 17,890,322 | 23,234,446 | 24,670,949 | |
Short Term Borrowings | 32,883,044 | 20,206,249 | 32,883,044 | |
Other Current Liabilities | 3,254,698 | 3,254,698 | 3,254,698 | |
Bank Overdrafts | 17,361,260 | 71,831,002 | 32,728,273 | |
364,060,400 | 365,380,467 | 408,254,634 | ||
TOTAL EQUITY & LIABILITIES | 560,140,020 | 539,740,705 | 517,169,003 | |
No of Ordinary Voting Shares | 557,797,287 | 389,797,287 | 389,797,287 | |
Net assets value per share | 0.29 | 0.20 | 0.19 | |
Market value per share Voting - Qtr.- Highest | 1.80 | 0.80 | 1.00 | |
- Lowest | 1.00 | 0.50 | 0.50 | |
- Closing | 1.10 | 0.60 | 0.50 | |
Market value per share Non Voting - Qtr.- Highest | 1.30 | 0.70 | 0.90 | |
- Lowest | 0.80 | 0.40 | 0.40 | |
- Closing | 0.80 | 0.60 | 0.40 | |
The above figures are provisional and subject to audit | ||||
S.F. Fernando | D.Fernando | |||
Chairperson | Director / CEO | |||
Date | 26.01.2023 |
Figures in the brackets indicate deductions.
Income Statement
For the Period Ended 31st December 2022
Un-audited | Un-audited | Un-audited | Un-audited | Audited | ||
Nine Months | Nine Months | Three Months | Three Months | Change | ||
Period Ended | Period Ended | Period Ended | Period Ended | Period Ended | ||
31st Dec. 2022 | 31st Dec. 2021 | 31st Dec. 2022 | 31st Dec. 2021 | 31st Mar. 2022 | ||
Rs. | Rs. | Rs. | Rs. | Rs. | % | |
Turnover | 7,652,074 | 6,865,875 | 2,288,625 | 2,484,710 | 11 | |
Cost of Sales | (3,569,432) | (1,456,416) | (484,808) | (2,506,553) | (145) | |
Gross Profit | 4,082,643 | 5,409,459 | - | 1,803,817 | (21,843) | (25) |
Other Operating Income | 9,200,219 | 1,721,070 | 3,720,693 | 460,610 | 50,730,812 | - |
Selling & Distribution Expenses | (218,334) | (285,832) | (99,406) | (357,000) | 24 | |
Administrative Expenses | (8,123,799) | (6,741,115) | (1,904,945) | (2,488,615) | (15,746,939) | (21) |
Other Operating Expenses | (1,344,375) | (376,784) | (19,923,396) | (100) | ||
Profit from Operations | 4,940,730 | (1,240,793) | 1,716,342 | (957,972) | 15,038,634 | (498) |
Dividend Income | 26,119 | 34,957 | 7,704 | 34,957 | ||
Profit before Interest | 4,966,849 | (1,205,836) | 1,716,342 | (950,268) | 15,073,590 | 512 |
Finance Income | - | |||||
Finance Expenses | (3,342,674) | (2,602,479) | (1,036,588) | (903,992) | (3,524,004) | (28) |
Profit /(Loss) before Tax | 1,624,175 | (3,808,315) | 679,755 | (1,854,260) | 11,549,587 | 143 |
Provision for Taxation | - | - | - | - | (4,728,481) | - |
Net Profit/(Loss) after Tax | 1,624,175 | (3,808,315) | 679,755 | (1,854,260) | 6,821,106 | 143 |
Profit available for Appropriation | 1,624,175 | (3,808,315) | 679,755 | (1,854,260) | 6,821,106 | 143 |
Earnings Per Share | 0.01 | (0.01) | 0.00 | (0.01) | 0.02 | (98) |
Figures in the brackets indicate deductions. |
Statement of Comprehensive Income
For the Period Ended 31st December 2022 | ||||||
Un-audited | Un-audited | Un-audited | Un-audited | Audited | ||
Nine Months | Nine Months | Three Months | Three Months | Change | ||
Period Ended | Period Ended | Period Ended | Period Ended | Period Ended | ||
31st Dec.2022 | 31st Dec.2021 | 31st Dec.2022 | 31st Dec.2021 | 31st Mar. 2022 | ||
Rs. | Rs. | Rs. | Rs. | Rs. | % | |
Profit / Loss for the Peroid / Year | 1,624,175 | (3,808,315) | 679,755 | (1,854,260) | 6,821,106 | 143 |
Other Comprehensive Income | - | - | - | - | - | - |
1,624,175 | (3,808,315) | 679,755 | (1,854,260) | 6,821,106 | 143 | |
Revaluation of property Plant & Equipment | ||||||
Net change in fair value of available for sale financial assets | - | - | - | - | 29,634 | - |
Net change in fair value of financial Assets in Tropic Fishery (Pvt) Ltd | ||||||
Acturial gains (losses) on Employee benefit liabilities | ||||||
Other Comprehensive Income for the Year, net of tax | - | - | - | - | 6,850,740 | |
Total Comprehensive Income for the Period /Year | 1,624,175 | (3,808,315) | 679,755 | (1,854,260) | 6,850,740 | 143 |
Figures in the brackets indicate deductions. |
Cash Flow Statement
For the Period Ended 31st December 2022
Company | |||
Un-Audited | Un-Audited | ||
Nine Months | Nine Months | Audited | |
Period Ended | Period Ended | Period Ended | |
31st Dec. 2022 | 31st Dec. 2021 | 31st Mar. 2022 | |
Rs. | Rs. | ||
Cash Flow from Operating Activities | |||
Cash Receipts from Customers | 7,652,074 | 1,721,070 | 2,484,710 |
Shares issued | 84,000,000 | ||
Cash Paid to Suppliers & Employees | (18,113,225) | (15,927,548) | 39,252,010 |
Prior Year Adjustments | (2,475,066) | ||
Cash Generated from Operations | 73,538,850 | (14,206,478) | 39,261,654 |
Gratuity Paid | (1,577,625) | - | |
Interest Paid | |||
Income Tax Paid | |||
ESC Paid | - | - | |
Net Cash flow from Operating Activities | 71,961,225 | (14,206,478) | 39,261,654 |
Cash flow from Investing Activities | |||
Purchase of Intangible assets | |||
Acquisition of Biological Assets | |||
Interest Received | 2,079,365 | ||
Dividend Received | 26,119 | 34,957 | 34,957 |
Acquisition of Property Plant and Equipment | (2,414,643) | (4,381,654) | |
Disposal of Property,Plant & Equipment | |||
Rent Deposit Received | (250,000) | ||
Rent Received | 7,094,735 | 6,865,875 | 9,154,500 |
Short Term Investment | (29,659,740) | ||
Exchange Gain / (Loss) | |||
Investment in Fixed Deposits | |||
Net Cash flow from Investing Activities | (22,874,164) | 6,900,832 | 4,557,803 |
Cash flow from Financing Activities | |||
Repayment of Interest Bearing Borrowings | (25,270,000) | ||
Proceeds from Share Issue | |||
Proceeds from Interest Bearing Borrowings | |||
Interest Paid | (2,602,479) | (3,524,004) | |
Dividend Paid | - | - | |
Net Cash flow from Financing Activities | (25,270,000) | (2,602,479) | (3,524,004) |
Net Increase/(Decrease) in Cash & Cash Equivalents | 23,817,061 | (9,908,125) | 40,295,453 |
Cash & Cash Equivalents at the Beginning of the Year /Peroid | (15,553,652) | (56,247,151) | (55,849,106) |
Cash & Cash Equivalents at the End of the Period | 8,263,409 | (66,155,276) | (15,553,652) |
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Tess Agro plc published this content on 30 January 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 30 January 2023 04:13:08 UTC.