NAGINA
NAGINA GROUP
THIRD QUARTER REPORT
FOR THE PERIOD ENDED
MARCH 31, 2018
(Un-Audited)
ELLCOT SPINNING MILLS LTD.
2
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
3
C O N T E N T S
Company Information
Directors’ Report to the Members
Condensed Interim Balance Sheet
Condensed Interim Profit and Loss Account
Condensed Interim Cash Flow Statement
Condensed Interim Statement of Changes in Equity
Notes to the Condensed Interim Financial Information
3
4
8
10
11
12
13
14
Condensed Interim Statement of Profit or Loss and other Comprehensive Income
COMPANY INFORMATION
BOARD OF DIRECTORS
MANAGING DIRECTOR (Chief Executive)
AUDIT COMMITTEE
HUMAN RESOURCE & REMUNERATION (HR & R) COMMITTEE
EXECUTIVE COMMITTEE
CORPORATE SECRETARY
CHIEF FINANCIAL OFFICER (CFO)
HEAD OF INTERNAL AUDIT
AUDITORS
LEGAL ADVISOR
LEAD BANKERS
REGISTERED OFFICE
WEB REFERENCE
SHARE REGISTRAR
MILLS
Mr. Shahzada Ellahi Shaikh Mr. Syed Moaz Mohiuddin
Mr. Jamal Nasim (Nominee NIT)
Mr. Shaukat Ellahi Shaikh
Mr. Raza Ellahi Shaikh
Mr. Amin Ellahi Shaikh
Mr. Shafqat Ellahi Shaikh
Non -Executive Director / Chairman Independent Non-Executive Director Non -Executive DirectorNon -Executive DirectorNon -Executive DirectorNon -Executive DirectorExecutive Director
Mr. Shafqat Ellahi Shaikh
Mr. Syed Moaz Mohiuddin
Mr. Shaukat Ellahi Shaikh
Mr. Amin Ellahi Shaikh
Mr. Syed Mohsin Gilani
ChairmanMemberMemberSecretary
Mr. Amin Ellahi Shaikh
Mr. Shaukat Ellahi Shaikh
Mr. Raza Ellahi Shaikh
Mr. Muhammad Azam
ChairmanMemberMemberSecretary
Mr. Shaukat Ellahi Shaikh
Mr. Shahzada Ellahi Shaikh
Mr. Shafqat Ellahi Shaikh
Mr. Amin Ellahi Shaikh
Mr. Muhammad Azam
Chairman MemberMemberMemberSecretary
Mr. Syed Mohsin Gilani
Mr. Muhammad Ahmad
Mr. Kashif Saleem
Messrs Rahman Sarfraz Rahim Iqbal RafiqChartered Accountants
Bandial & Associates
Albaraka Bank (Pakistan) Ltd.
Allied Bank Ltd.
Askari Bank Ltd.
Bank Alfalah Ltd.
Faysal Bank Ltd.
Habib Bank Ltd.
Meezan Bank Ltd.
MCB Bank Ltd.National Bank of PakistanStandard Chartered Bank (Pakistan) Ltd.The Bank of PunjabUnited Bank Ltd.
Nagina House91-B -1, M.M. Alam RoadGulberg -III, Lahore -54660
www.nagina.com
M/s Hameed Majeed Associates (Pvt.) Ltd. 1
stFloor, H.M. House
7-Bank Square, Lahore Phone # 042 -37235081 -2 F ax # 042 -37358817
6.3 K.M, Manga Mandi, Raiwind Road Mouza Rossa, Tehsil & District Kasur
2
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
3
C O N T E N T S
Company Information
Directors’ Report to the Members
Condensed Interim Balance Sheet
Condensed Interim Profit and Loss Account
Condensed Interim Cash Flow Statement
Condensed Interim Statement of Changes in Equity
Notes to the Condensed Interim Financial Information
3
4
8
10
11
12
13
14
Condensed Interim Statement of Profit or Loss and other Comprehensive Income
COMPANY INFORMATION
BOARD OF DIRECTORS
MANAGING DIRECTOR (Chief Executive)
AUDIT COMMITTEE
HUMAN RESOURCE & REMUNERATION (HR & R) COMMITTEE
EXECUTIVE COMMITTEE
CORPORATE SECRETARY
CHIEF FINANCIAL OFFICER (CFO)
HEAD OF INTERNAL AUDIT
AUDITORS
LEGAL ADVISOR
LEAD BANKERS
REGISTERED OFFICE
WEB REFERENCE
SHARE REGISTRAR
MILLS
Mr. Shahzada Ellahi Shaikh Mr. Syed Moaz Mohiuddin
Mr. Jamal Nasim (Nominee NIT)
Mr. Shaukat Ellahi Shaikh
Mr. Raza Ellahi Shaikh
Mr. Amin Ellahi Shaikh
Mr. Shafqat Ellahi Shaikh
Non -Executive Director / Chairman Independent Non-Executive Director Non -Executive DirectorNon -Executive DirectorNon -Executive DirectorNon -Executive DirectorExecutive Director
Mr. Shafqat Ellahi Shaikh
Mr. Syed Moaz Mohiuddin
Mr. Shaukat Ellahi Shaikh
Mr. Amin Ellahi Shaikh
Mr. Syed Mohsin Gilani
ChairmanMemberMemberSecretary
Mr. Amin Ellahi Shaikh
Mr. Shaukat Ellahi Shaikh
Mr. Raza Ellahi Shaikh
Mr. Muhammad Azam
ChairmanMemberMemberSecretary
Mr. Shaukat Ellahi Shaikh
Mr. Shahzada Ellahi Shaikh
Mr. Shafqat Ellahi Shaikh
Mr. Amin Ellahi Shaikh
Mr. Muhammad Azam
Chairman MemberMemberMemberSecretary
Mr. Syed Mohsin Gilani
Mr. Muhammad Ahmad
Mr. Kashif Saleem
Messrs Rahman Sarfraz Rahim Iqbal RafiqChartered Accountants
Bandial & Associates
Albaraka Bank (Pakistan) Ltd.
Allied Bank Ltd.
Askari Bank Ltd.
Bank Alfalah Ltd.
Faysal Bank Ltd.
Habib Bank Ltd.
Meezan Bank Ltd.
MCB Bank Ltd.National Bank of PakistanStandard Chartered Bank (Pakistan) Ltd.The Bank of PunjabUnited Bank Ltd.
Nagina House91-B -1, M.M. Alam RoadGulberg -III, Lahore -54660
www.nagina.com
M/s Hameed Majeed Associates (Pvt.) Ltd. 1
stFloor, H.M. House
7-Bank Square, Lahore Phone # 042 -37235081 -2 F ax # 042 -37358817
6.3 K.M, Manga Mandi, Raiwind Road Mouza Rossa, Tehsil & District Kasur
DIRECTORS’ REPORT TO THE MEMBERS
4
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
5
The Directors are pleased to present the un-audited condensed interim financial information of the Company for the third quarter ended on March 31, 2018. The comparative figures for the corresponding quarter ended on March 31, 2017 are included for comparison, except in balance sheet where figures are for the year ended on June 30, 2017.
Company Performance
Alhamdulillah, despite difficult market conditions your Company has earned after tax profit of Rs.24,202,168 or 1.73% of sales for the 3rd quarter of the financial year 2017-18 ended on March 31, 2018 compared to Rs. 10,557,666 or 0.85% of sales during the corresponding quarter of previous year. Earning per share (EPS) for the period under review was Rs. 2.21 compared to Rs.0.96 for the corresponding period of last year. The main contributing factors for better profitability are better yarn sale rates and benefits of export drawback scheme.
Sales revenue for the quarter was Rs.1,402,465,162 compared to Rs.1,245,156,888 during the corresponding quarter of previous year showing increase of 12.63%. Revenue increased due to higher selling prices as well as increase in sales volume. Cost of sales decreased from 94.24% of sales during the same quarter of previous year to 93.17% of sales during the quarter under review. Increase in sales revenue and reduction in cost resulted in increase of Gross Profit (GP) by 33.56% over the same quarter of previous year.
Overall operating expenses increased from 3.03% of sales during same quarter of previous year to 3.49% of sales during the quarter under review. The increase is mainly due to increase in salaries and other inflationary impact. The Company has been able to generate stable cash flows and make timely discharge of all its operating and financial liabilities. Higher utilization of working capital lines increased finance cost from 1.36% of sales during same quarter of previous year to 2.02% of sales during the quarter under review.
According to the figures issued by the Pakistan Cotton Ginners Association, for the crop year 2017-18, Kapas, (seed cotton) arrivals upto April 01, 2018, at the Ginneries totaled 11.571 million bales compared to 10.726 million bales for similar period of last year 2016-17 showing increase in arrival of 7.88%.
Future Outlook
Despite stiff global competition, yarn market is showing strength. Yarn demand is firming which is resulting in better product margins. Approximately 9% adjustment in exchange rate has helped the industry to better compete in international markets. Export rebate scheme launched by the Government has helped in boosting exports. However, currency devaluation has also impacted our raw material import costs. Management is apprehensive about cost push factors such as rising energy costs and increase in SBP policy rate which will result in rise in financial costs. Local cotton crop size has improved in comparison to previous year but remained lower than initial crop estimates. We hope that in the ensuing year crop would be even better.
Lahore : April 19, 2018
On behalf of the Board.
Mg. Director (Chief Executive)Shafqat Ellahi Shaikh
ChairmanShahzada Ellahi Shaikh
The machinery for the BMR project has started to arrive at the mills and erection of same has started. The BMR project will InshaAllah improve the productivity and quality of the yarn produced and help to improve profitability of the company. Management is focusing on product diversification, seeking new global markets with application of effective cost controls. Overall management is optimistic about the fourth quarter of the year and hopes to close the year with a reasonable profit.
It is hoped that the Government will support the textile industry by expediting refunds of sales tax, income tax and export rebates and by providing sufficient gas to operate the mills and encourage value addition in the textile sector. We also expect that long awaited TUF funds would also be released.
Acknowledgement
Despite adverse conditions profitable results have been possible due to continued diligence and devotion of the staff and workers of the Company. The continued good human relations at all levels deserve acknowledgement. The Directors also wish to place on record their gratitude to the bankers for their continued support to the company.
DIRECTORS’ REPORT TO THE MEMBERS
4
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
5
The Directors are pleased to present the un-audited condensed interim financial information of the Company for the third quarter ended on March 31, 2018. The comparative figures for the corresponding quarter ended on March 31, 2017 are included for comparison, except in balance sheet where figures are for the year ended on June 30, 2017.
Company Performance
Alhamdulillah, despite difficult market conditions your Company has earned after tax profit of Rs.24,202,168 or 1.73% of sales for the 3rd quarter of the financial year 2017-18 ended on March 31, 2018 compared to Rs. 10,557,666 or 0.85% of sales during the corresponding quarter of previous year. Earning per share (EPS) for the period under review was Rs. 2.21 compared to Rs.0.96 for the corresponding period of last year. The main contributing factors for better profitability are better yarn sale rates and benefits of export drawback scheme.
Sales revenue for the quarter was Rs.1,402,465,162 compared to Rs.1,245,156,888 during the corresponding quarter of previous year showing increase of 12.63%. Revenue increased due to higher selling prices as well as increase in sales volume. Cost of sales decreased from 94.24% of sales during the same quarter of previous year to 93.17% of sales during the quarter under review. Increase in sales revenue and reduction in cost resulted in increase of Gross Profit (GP) by 33.56% over the same quarter of previous year.
Overall operating expenses increased from 3.03% of sales during same quarter of previous year to 3.49% of sales during the quarter under review. The increase is mainly due to increase in salaries and other inflationary impact. The Company has been able to generate stable cash flows and make timely discharge of all its operating and financial liabilities. Higher utilization of working capital lines increased finance cost from 1.36% of sales during same quarter of previous year to 2.02% of sales during the quarter under review.
According to the figures issued by the Pakistan Cotton Ginners Association, for the crop year 2017-18, Kapas, (seed cotton) arrivals upto April 01, 2018, at the Ginneries totaled 11.571 million bales compared to 10.726 million bales for similar period of last year 2016-17 showing increase in arrival of 7.88%.
Future Outlook
Despite stiff global competition, yarn market is showing strength. Yarn demand is firming which is resulting in better product margins. Approximately 9% adjustment in exchange rate has helped the industry to better compete in international markets. Export rebate scheme launched by the Government has helped in boosting exports. However, currency devaluation has also impacted our raw material import costs. Management is apprehensive about cost push factors such as rising energy costs and increase in SBP policy rate which will result in rise in financial costs. Local cotton crop size has improved in comparison to previous year but remained lower than initial crop estimates. We hope that in the ensuing year crop would be even better.
Lahore : April 19, 2018
On behalf of the Board.
Mg. Director (Chief Executive)Shafqat Ellahi Shaikh
ChairmanShahzada Ellahi Shaikh
The machinery for the BMR project has started to arrive at the mills and erection of same has started. The BMR project will InshaAllah improve the productivity and quality of the yarn produced and help to improve profitability of the company. Management is focusing on product diversification, seeking new global markets with application of effective cost controls. Overall management is optimistic about the fourth quarter of the year and hopes to close the year with a reasonable profit.
It is hoped that the Government will support the textile industry by expediting refunds of sales tax, income tax and export rebates and by providing sufficient gas to operate the mills and encourage value addition in the textile sector. We also expect that long awaited TUF funds would also be released.
Acknowledgement
Despite adverse conditions profitable results have been possible due to continued diligence and devotion of the staff and workers of the Company. The continued good human relations at all levels deserve acknowledgement. The Directors also wish to place on record their gratitude to the bankers for their continued support to the company.
6
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
7
6
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
7
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
98
CONDENSED INTERIM BALANCE SHEETAS AT MARCH 31, 2018
Lahore : April 19, 2018
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
EQUITY AND LIABILITIES
SHARE CAPITAL AND RESERVES
Authorized capital
20,000,000 (June 30, 2017: 20,000,000)
Ordinary shares of Rs. 10 each
200,000,000
Issued, subscribed and paid-up capital
109,500,000
Capital reserve
(2,744,398)
Accumulated profit
1,342,268,486
TOTAL EQUITY
1,449,024,088
LIABILITIES
NON-CURRENT LIABILITIES
Long term finances 4
494,645,971
Employees retirement benefits
70,670,998
Deferred taxation
51,142,039
616,459,008
CURRENT LIABILITIES
Trade and other payables
275,941,173
Accrued interest / markup
17,411,243
Short term borrowings
922,677,657
Current portion of non-current liabilities
72,263,479
1,288,293,552
TOTAL LIABILITIES
1,904,752,560
CONTINGENCIES AND COMMITMENTS 5
TOTAL EQUITY AND LIABILITIES
3,353,776,648
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
200,000,000
109,500,000
14,416,621
1,374,233,870
1,498,150,491
1,398,401,470
76,433,135
51,142,039
1,525,976,644
380,381,745
28,640,096
1,423,286,277
89,363,435
1,921,671,553
3,447,648,197
4,945,798,688
Un-Audited Audited
March 31 June 30
2018 2017
Note Rupees Rupees
Shahzada Ellahi ShaikhChairman
Shafqat Ellahi ShaikhMg. Director (Chief Executive)
Muhammad AhmadChief Financial Officer
ASSETS
NON-CURRENT ASSETS
Fixed assets 6 1,886,533,966 1,172,920,884
Long term deposits 7,090,700 7,090,700
1,893,624,666 1,180,011,584
CURRENT ASSETS
Stores, spares and loose tools 103,834,453
38,689,803
Stock in trade 1,250,094,359
850,294,545
Trade debts 531,636,158
390,184,845
Advances, prepayments and other receivables 600,169,203
260,170,428
Short term investments 465,507,380
546,042,499
Advance income tax 92,650,895
72,443,909
Cash and bank balances 8,281,574
15,939,035
3,052,174,022
2,173,765,064
TOTAL ASSETS 4,945,798,688 3,353,776,648
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Un-Audited Audited
March 31 June 30
2018 2017
Note Rupees Rupees
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
98
CONDENSED INTERIM BALANCE SHEETAS AT MARCH 31, 2018
Lahore : April 19, 2018
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
EQUITY AND LIABILITIES
SHARE CAPITAL AND RESERVES
Authorized capital
20,000,000 (June 30, 2017: 20,000,000)
Ordinary shares of Rs. 10 each
200,000,000
Issued, subscribed and paid-up capital
109,500,000
Capital reserve
(2,744,398)
Accumulated profit
1,342,268,486
TOTAL EQUITY
1,449,024,088
LIABILITIES
NON-CURRENT LIABILITIES
Long term finances 4
494,645,971
Employees retirement benefits
70,670,998
Deferred taxation
51,142,039
616,459,008
CURRENT LIABILITIES
Trade and other payables
275,941,173
Accrued interest / markup
17,411,243
Short term borrowings
922,677,657
Current portion of non-current liabilities
72,263,479
1,288,293,552
TOTAL LIABILITIES
1,904,752,560
CONTINGENCIES AND COMMITMENTS 5
TOTAL EQUITY AND LIABILITIES
3,353,776,648
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
200,000,000
109,500,000
14,416,621
1,374,233,870
1,498,150,491
1,398,401,470
76,433,135
51,142,039
1,525,976,644
380,381,745
28,640,096
1,423,286,277
89,363,435
1,921,671,553
3,447,648,197
4,945,798,688
Un-Audited Audited
March 31 June 30
2018 2017
Note Rupees Rupees
Shahzada Ellahi ShaikhChairman
Shafqat Ellahi ShaikhMg. Director (Chief Executive)
Muhammad AhmadChief Financial Officer
ASSETS
NON-CURRENT ASSETS
Fixed assets 6 1,886,533,966 1,172,920,884
Long term deposits 7,090,700 7,090,700
1,893,624,666 1,180,011,584
CURRENT ASSETS
Stores, spares and loose tools 103,834,453
38,689,803
Stock in trade 1,250,094,359
850,294,545
Trade debts 531,636,158
390,184,845
Advances, prepayments and other receivables 600,169,203
260,170,428
Short term investments 465,507,380
546,042,499
Advance income tax 92,650,895
72,443,909
Cash and bank balances 8,281,574
15,939,035
3,052,174,022
2,173,765,064
TOTAL ASSETS 4,945,798,688 3,353,776,648
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Un-Audited Audited
March 31 June 30
2018 2017
Note Rupees Rupees
CONDENSED INTERIM STATEMENT OF PROFIT OR LOSS AND OTHERCOMPREHENSIVE INCOME (UN-AUDITED)
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
CONDENSED INTERIM PROFIT AND LOSS ACCOUNT (UN-AUDITED) FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
10 11
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
March 31 March 31
2018 2017
Note
Sales-net 3,903,387,299 3,605,953,740 1,402,465,162 1,245,156,888
Cost of sales 7 (3,643,726,210) (3,375,858,725) (1,306,623,924) (1,173,396,205)
Gross profit 259,661,089
230,095,015
95,841,238
71,760,683
Distribution cost (23,207,772) (24,964,994) (8,642,339) (9,498,027)
Administrative expenses (93,866,883) (79,427,276) (35,499,975) (26,488,359) Other expenses (17,721,047) (6,937,532) (4,757,612) (1,734,055)
(134,795,702) (111,329,802) (48,899,926) (37,720,441)
124,865,387 118,765,213 46,941,312 34,040,242
Other income 16,796,013 9,955,513 5,534,559 1,423,715
Operating profit 141,661,400 128,720,726 52,475,871 35,463,957
Finance cost (71,261,294) (40,838,445) (28,273,703) (16,974,825)
Profit before taxation 70,400,106 87,882,281 24,202,168 18,489,132
Provision for taxation (109,722) (30,737,112) - (7,931,466)
Profit after taxation 70,290,384 57,145,169 24,202,168 10,557,666
Earnings per share - basic and diluted 6.42 5.22 2.21 0.96
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Nine Months Ended Quarter Ended
Rupees Rupees
March 31 March 31
2018 2017
Rupees Rupees March 31 March 31
2018 2017
17,161,019 6,197,085 (9,470,075)
(20,434,009)
- - - -
17,161,019 6,197,085 (9,470,075) (20,434,009)
- - - -
17,161,019 6,197,085 (9,470,075) (20,434,009)
70,290,384
57,145,169
24,202,168
10,557,666
87,451,403
63,342,254
14,732,093
(9,876,343)
Nine Months Ended Quarter Ended
Rupees Rupees
March 31 March 31
2018 2017
Rupees Rupees
Items that may be reclassified subsequently to profit or loss
Changes in fair value of available for sale financial assets
Items that will not be reclassified to profit or loss
Other comprehensive income/(loss) before taxation
Taxation
Other comprehensive Income/(loss) after taxation
Profit after taxation
Total comprehensive income
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
CONDENSED INTERIM STATEMENT OF PROFIT OR LOSS AND OTHERCOMPREHENSIVE INCOME (UN-AUDITED)
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
CONDENSED INTERIM PROFIT AND LOSS ACCOUNT (UN-AUDITED) FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
10 11
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
March 31 March 31
2018 2017
Note
Sales-net 3,903,387,299 3,605,953,740 1,402,465,162 1,245,156,888
Cost of sales 7 (3,643,726,210) (3,375,858,725) (1,306,623,924) (1,173,396,205)
Gross profit 259,661,089
230,095,015
95,841,238
71,760,683
Distribution cost (23,207,772) (24,964,994) (8,642,339) (9,498,027)
Administrative expenses (93,866,883) (79,427,276) (35,499,975) (26,488,359) Other expenses (17,721,047) (6,937,532) (4,757,612) (1,734,055)
(134,795,702) (111,329,802) (48,899,926) (37,720,441)
124,865,387 118,765,213 46,941,312 34,040,242
Other income 16,796,013 9,955,513 5,534,559 1,423,715
Operating profit 141,661,400 128,720,726 52,475,871 35,463,957
Finance cost (71,261,294) (40,838,445) (28,273,703) (16,974,825)
Profit before taxation 70,400,106 87,882,281 24,202,168 18,489,132
Provision for taxation (109,722) (30,737,112) - (7,931,466)
Profit after taxation 70,290,384 57,145,169 24,202,168 10,557,666
Earnings per share - basic and diluted 6.42 5.22 2.21 0.96
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Nine Months Ended Quarter Ended
Rupees Rupees
March 31 March 31
2018 2017
Rupees Rupees March 31 March 31
2018 2017
17,161,019 6,197,085 (9,470,075)
(20,434,009)
- - - -
17,161,019 6,197,085 (9,470,075) (20,434,009)
- - - -
17,161,019 6,197,085 (9,470,075) (20,434,009)
70,290,384
57,145,169
24,202,168
10,557,666
87,451,403
63,342,254
14,732,093
(9,876,343)
Nine Months Ended Quarter Ended
Rupees Rupees
March 31 March 31
2018 2017
Rupees Rupees
Items that may be reclassified subsequently to profit or loss
Changes in fair value of available for sale financial assets
Items that will not be reclassified to profit or loss
Other comprehensive income/(loss) before taxation
Taxation
Other comprehensive Income/(loss) after taxation
Profit after taxation
Total comprehensive income
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
CONDENSED INTERIM STATEMENT OF CHANGES IN EQUITY (UN-AUDITED)
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
CONDENSED INTERIM CASH FLOW STATEMENT (UN-AUDITED)
12 13
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
CASH FLOWS FROM OPERATING ACTIVITIES
Profit before taxation
Adjustments for non-cash items
Depreciation
Provision for employees retirement benefits
Loss / (Gain) on disposal of property, plant and equipment
Loss / (Gain) on sale of short term investments
Finance cost
Dividend income
Operating profit before changes in working capital
Changes in working capital
Stores, spares and loose tools
Stock in trade
Trade debts
Advances, prepayments and other receivables
Trade and other payables
Net cash used in operations
Payments for
Employees retirement benefits
Finance cost
Income tax
Net cash used in operating activities
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, plant and equipment
Proceeds from disposal of property, plant and equipment
Purchase of short term investments
Proceeds from disposal of short term investments
Dividend received
Net cash used in investing activities
CASH FLOWS FROM FINANCING ACTIVITIES
Long term finances obtained
Repayment of long term finances
Repayment of liabilities against assets subject to finance lease
Dividend paid
Net cash generated from financing activities
NET DECREASE IN CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Net Increase in short term borrowings
March 31 March 31
2018 2017
70,400,106 87,882,281
94,991,070 94,363,611
20,088,747 18,831,393
2,677,707 (14,114)
1,070,875 (1,439,323)
71,261,294 38,353,948
(16,044,483) (7,784,750)
174,045,210 142,310,765
244,445,316 230,193,046
(65,144,650) (2,826,948)
(399,799,814) (279,310,532)
(141,451,313) (14,602,489)
(339,998,775) (104,912,063)
103,770,010 78,848,431
(842,624,542) (322,803,601)
(598,179,226) (92,610,555)
(14,326,610) (12,788,482)
(60,032,441) (34,518,520)
(20,316,708) (22,297,444)
(692,854,985) (162,215,001)
(817,060,691) (89,771,677)
5,778,832 1,180,000
(129,729,253) (412,311,366)
226,354,516 201,439,323
16,044,483 7,784,750
(698,612,113) (291,678,970)
988,573,481 52,148,841
(67,718,026) (96,078,711)
- (1,108,785)
500,608,620 372,613,466
(37,654,438) (37,951,445)
1,383,809,637 289,623,366
(7,657,461) (164,270,605)
15,939,035 176,195,561
8,281,574 11,924,956
Nine Months Ended
Rupees Rupees
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
Share Capital Revenue reserve
Balance as at June 30, 2016 - Audited 109,500,000
452,161
7,760,000
8,212,161
1,300,769,538 1,418,481,699
Comprehensive income
Profit after taxation -
-
- 57,145,169 57,145,169
Other comprehensive income -
6,197,085
6,197,085 - 6,197,085
-
6,197,085
-
6,197,085 57,145,169 63,342,254
Transactions with owners
Final dividend @ 35% i.e. Rs. 3.50 - -
- (38,325,000) (38,325,000)
per ordinary share -
Balance as at March 31, 2017 - Un-audited 109,500,000
6,649,246
7,760,000
14,409,246 1,319,589,707 1,443,498,953
Comprehensive income
Profit after taxation - -
- 20,525,755 20,525,755
Other comprehensive (Loss) / income -
(17,153,644)
(17,153,644) 2,153,024 (15,000,620)
-
(17,153,644)
-
(17,153,644) 22,678,779 5,525,135
Balance as at June 30, 2017 - Audited 109,500,000
(10,504,398)
7,760,000
(2,744,398) 1,342,268,486 1,449,024,088
Comprehensive income
Profit after taxation -
-
-
- 70,290,384 70,290,384
Other comprehensive Income -
17,161,019
-
17,161,019 - 17,161,019
-
17,161,019
-
-
-
-
-
-
-
17,161,019 70,290,384 87,451,403
Transactions with owners
Final dividend @ 35% i.e. Rs. 3.50 -
-
- (38,325,000) (38,325,000)
per ordinary share
Balance as at March 31, 2018 - Un-audited 109,500,000
6,656,621
7,760,000
14,416,621 1,374,233,870 1,498,150,491
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Total comprehensive income
Total comprehensive (Loss) / income
Total comprehensive income
Rupees
Capitalreserve
Total Equity
Issued, subscribed
and paid-up share
capital
Changes in fair
value of available
for sale financial
assetsCapital reserve Total
Accumulatedprofit
RupeesRupeesRupeesRupeesRupees
CONDENSED INTERIM STATEMENT OF CHANGES IN EQUITY (UN-AUDITED)
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
CONDENSED INTERIM CASH FLOW STATEMENT (UN-AUDITED)
12 13
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
CASH FLOWS FROM OPERATING ACTIVITIES
Profit before taxation
Adjustments for non-cash items
Depreciation
Provision for employees retirement benefits
Loss / (Gain) on disposal of property, plant and equipment
Loss / (Gain) on sale of short term investments
Finance cost
Dividend income
Operating profit before changes in working capital
Changes in working capital
Stores, spares and loose tools
Stock in trade
Trade debts
Advances, prepayments and other receivables
Trade and other payables
Net cash used in operations
Payments for
Employees retirement benefits
Finance cost
Income tax
Net cash used in operating activities
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, plant and equipment
Proceeds from disposal of property, plant and equipment
Purchase of short term investments
Proceeds from disposal of short term investments
Dividend received
Net cash used in investing activities
CASH FLOWS FROM FINANCING ACTIVITIES
Long term finances obtained
Repayment of long term finances
Repayment of liabilities against assets subject to finance lease
Dividend paid
Net cash generated from financing activities
NET DECREASE IN CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Net Increase in short term borrowings
March 31 March 31
2018 2017
70,400,106 87,882,281
94,991,070 94,363,611
20,088,747 18,831,393
2,677,707 (14,114)
1,070,875 (1,439,323)
71,261,294 38,353,948
(16,044,483) (7,784,750)
174,045,210 142,310,765
244,445,316 230,193,046
(65,144,650) (2,826,948)
(399,799,814) (279,310,532)
(141,451,313) (14,602,489)
(339,998,775) (104,912,063)
103,770,010 78,848,431
(842,624,542) (322,803,601)
(598,179,226) (92,610,555)
(14,326,610) (12,788,482)
(60,032,441) (34,518,520)
(20,316,708) (22,297,444)
(692,854,985) (162,215,001)
(817,060,691) (89,771,677)
5,778,832 1,180,000
(129,729,253) (412,311,366)
226,354,516 201,439,323
16,044,483 7,784,750
(698,612,113) (291,678,970)
988,573,481 52,148,841
(67,718,026) (96,078,711)
- (1,108,785)
500,608,620 372,613,466
(37,654,438) (37,951,445)
1,383,809,637 289,623,366
(7,657,461) (164,270,605)
15,939,035 176,195,561
8,281,574 11,924,956
Nine Months Ended
Rupees Rupees
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
Share Capital Revenue reserve
Balance as at June 30, 2016 - Audited 109,500,000
452,161
7,760,000
8,212,161
1,300,769,538 1,418,481,699
Comprehensive income
Profit after taxation -
-
- 57,145,169 57,145,169
Other comprehensive income -
6,197,085
6,197,085 - 6,197,085
-
6,197,085
-
6,197,085 57,145,169 63,342,254
Transactions with owners
Final dividend @ 35% i.e. Rs. 3.50 - -
- (38,325,000) (38,325,000)
per ordinary share -
Balance as at March 31, 2017 - Un-audited 109,500,000
6,649,246
7,760,000
14,409,246 1,319,589,707 1,443,498,953
Comprehensive income
Profit after taxation - -
- 20,525,755 20,525,755
Other comprehensive (Loss) / income -
(17,153,644)
(17,153,644) 2,153,024 (15,000,620)
-
(17,153,644)
-
(17,153,644) 22,678,779 5,525,135
Balance as at June 30, 2017 - Audited 109,500,000
(10,504,398)
7,760,000
(2,744,398) 1,342,268,486 1,449,024,088
Comprehensive income
Profit after taxation -
-
-
- 70,290,384 70,290,384
Other comprehensive Income -
17,161,019
-
17,161,019 - 17,161,019
-
17,161,019
-
-
-
-
-
-
-
17,161,019 70,290,384 87,451,403
Transactions with owners
Final dividend @ 35% i.e. Rs. 3.50 -
-
- (38,325,000) (38,325,000)
per ordinary share
Balance as at March 31, 2018 - Un-audited 109,500,000
6,656,621
7,760,000
14,416,621 1,374,233,870 1,498,150,491
The annexed notes from 1 to 12 form an integral part of this condensed interim financial information.
Total comprehensive income
Total comprehensive (Loss) / income
Total comprehensive income
Rupees
Capitalreserve
Total Equity
Issued, subscribed
and paid-up share
capital
Changes in fair
value of available
for sale financial
assetsCapital reserve Total
Accumulatedprofit
RupeesRupeesRupeesRupeesRupees
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
NOTES TO THE CONDENSED INTERIM FINANCIAL INFORMATION (UN-AUDITED)
14
5.2
441,289,737
1,165,518,505
866,019,382
69,509,716
1,307,309,119
1,235,028,221
Commitments
Irrevocable letters of credit for
Capital expenditures
Non-capital expenditures
Operating Lease
- payable with in one year 217,800 396,000
1,307,526,919 1,235,424,221
6 FIXED ASSETS
Property, plant and equipment
- Assets owned by the Company (Note 6.1) 1,164,266,573 1,162,585,962
- Assets subject to finance lease (Note 6.2) - -
- Capital work in progress (Note 6.3) 718,340,736
5,478,267
1,882,607,309 1,168,064,229 Intangible asset (Note 6.4) 3,926,657
4,856,655
1,886,533,966 1,172,920,884
15
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
1 LEGAL STATUS AND OPERATIONS
Ellcot Spinning Mills Limited ("the Company") is incorporated in Pakistan as a Public Limited Company under the Companies Ordinance, 1984 and is listed on Pakistan Stock Exchange. The Company is a spinning unit engaged in the manufacture and sale of yarn. The registered office of the Company is situated at Nagina House, 91-B-1, M.M. Alam Road, Gulberg III, Lahore. The manufacturing facility is located in District Kasur in the Province of Punjab.
2 STATEMENT OF COMPLIANCE
2.1 These un-audited condensed interim financial statments of the Company for the nine months period ended March 31, 2018 have been prepared in accordance with the requirements of the International Accounting Standard (IAS) 34, Interim Financial Reporting, issued by the International Accounting Standard Board (IASB) as notified under the Companies Act, 2017; and provisions of and directives issued under the Companies Act, 2017.
Where the provisions of and directives issued under the Companies Act, 2017 differ with the requirements of IAS 34, the provisions of and directives issued under the Companies Act, 2017 have been followed.
This condensed interim financial information does not include all of the information required for the full financial statements and, therefore, these should be read in conjunction with the annual financial statements of the Company for the year ended June 30, 2017.
2.2 Basis of measurement
This condensed interim financial information has been prepared under the historical cost convention except for certain financial instruments at fair value, certain financial liabilities at amortized cost and employees retirement benefits at present value. In this financial information, except for the amounts reflected in the statement of cash flows, all transactions have been accounted for on accrual basis.
2.3 Functional currency
This financial information is prepared in Pak Rupees which is the Company's functional currency.
2.4 The comparative balance sheet presented has been extracted from annual financial statements for the year ended June 30, 2017, whereas comparative condensed profit and loss account, condensed cash flow statement and condensed statement of changes in equity are stated from the unaudited condensed interim financial information for the nine months ended March 31, 2017.
2.5 Judgements, estimates and assumptions
The preparation of financial information requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. The estimates and associated assumptions and judgements are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the result of which forms the basis of making judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised and in any future periods affected.
3 ACCOUNTING POLICIES AND ESTIMATES
3.1 The accounting policies and the methods of computation adopted in the preparation of this condensed interim financial report are the same as those applied in the preparation of the annual audited financial statements of the Company for the year ended June 30,2017.
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
5 CONTINGENCIES AND COMMITMENTS
5.1 Contingencies
There is no significant change in status of contingencies since June 30, 2017, with the exception of bills discounted / Negotiated which amount to Rs. 33,933,549/- (June 30, 2017: Rs. nill) as at the reporting date.
4 LONG TERM FINANCES
From Banking companies
Opening Balance 566,909,450 627,884,775
Obtain during the period 988,573,481 52,148,841
Repayment made during the period / year (67,718,026) (113,124,166)
1,487,764,905 566,909,450
Less: Current portion shown under current liabilities (89,363,435) (72,263,479)
1,398,401,470 494,645,971
Un-audited
March 31
2018
Rupees
Audited
June 30
2017
Rupees
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
NOTES TO THE CONDENSED INTERIM FINANCIAL INFORMATION (UN-AUDITED)
14
5.2
441,289,737
1,165,518,505
866,019,382
69,509,716
1,307,309,119
1,235,028,221
Commitments
Irrevocable letters of credit for
Capital expenditures
Non-capital expenditures
Operating Lease
- payable with in one year 217,800 396,000
1,307,526,919 1,235,424,221
6 FIXED ASSETS
Property, plant and equipment
- Assets owned by the Company (Note 6.1) 1,164,266,573 1,162,585,962
- Assets subject to finance lease (Note 6.2) - -
- Capital work in progress (Note 6.3) 718,340,736
5,478,267
1,882,607,309 1,168,064,229 Intangible asset (Note 6.4) 3,926,657
4,856,655
1,886,533,966 1,172,920,884
15
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
1 LEGAL STATUS AND OPERATIONS
Ellcot Spinning Mills Limited ("the Company") is incorporated in Pakistan as a Public Limited Company under the Companies Ordinance, 1984 and is listed on Pakistan Stock Exchange. The Company is a spinning unit engaged in the manufacture and sale of yarn. The registered office of the Company is situated at Nagina House, 91-B-1, M.M. Alam Road, Gulberg III, Lahore. The manufacturing facility is located in District Kasur in the Province of Punjab.
2 STATEMENT OF COMPLIANCE
2.1 These un-audited condensed interim financial statments of the Company for the nine months period ended March 31, 2018 have been prepared in accordance with the requirements of the International Accounting Standard (IAS) 34, Interim Financial Reporting, issued by the International Accounting Standard Board (IASB) as notified under the Companies Act, 2017; and provisions of and directives issued under the Companies Act, 2017.
Where the provisions of and directives issued under the Companies Act, 2017 differ with the requirements of IAS 34, the provisions of and directives issued under the Companies Act, 2017 have been followed.
This condensed interim financial information does not include all of the information required for the full financial statements and, therefore, these should be read in conjunction with the annual financial statements of the Company for the year ended June 30, 2017.
2.2 Basis of measurement
This condensed interim financial information has been prepared under the historical cost convention except for certain financial instruments at fair value, certain financial liabilities at amortized cost and employees retirement benefits at present value. In this financial information, except for the amounts reflected in the statement of cash flows, all transactions have been accounted for on accrual basis.
2.3 Functional currency
This financial information is prepared in Pak Rupees which is the Company's functional currency.
2.4 The comparative balance sheet presented has been extracted from annual financial statements for the year ended June 30, 2017, whereas comparative condensed profit and loss account, condensed cash flow statement and condensed statement of changes in equity are stated from the unaudited condensed interim financial information for the nine months ended March 31, 2017.
2.5 Judgements, estimates and assumptions
The preparation of financial information requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. The estimates and associated assumptions and judgements are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the result of which forms the basis of making judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised and in any future periods affected.
3 ACCOUNTING POLICIES AND ESTIMATES
3.1 The accounting policies and the methods of computation adopted in the preparation of this condensed interim financial report are the same as those applied in the preparation of the annual audited financial statements of the Company for the year ended June 30,2017.
FOR THE NINE MONTHS PERIOD ENDED MARCH 31, 2018
5 CONTINGENCIES AND COMMITMENTS
5.1 Contingencies
There is no significant change in status of contingencies since June 30, 2017, with the exception of bills discounted / Negotiated which amount to Rs. 33,933,549/- (June 30, 2017: Rs. nill) as at the reporting date.
4 LONG TERM FINANCES
From Banking companies
Opening Balance 566,909,450 627,884,775
Obtain during the period 988,573,481 52,148,841
Repayment made during the period / year (67,718,026) (113,124,166)
1,487,764,905 566,909,450
Less: Current portion shown under current liabilities (89,363,435) (72,263,479)
1,398,401,470 494,645,971
Un-audited
March 31
2018
Rupees
Audited
June 30
2017
Rupees
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
16 17
March 31 March 31
2018 2017
Nature of Relationship Nature of Transaction
Associated companies Purchase of goods and services 118,389,200
1,017,750
Sale of goods and services 575,047,872 609,197,537
Dividend paid 9,322,114 9,322,114
Key Management Personnel Remuneration and other benefits 6,557,500 6,959,932
Dividend paid to directors and their family members 17,867,934 17,131,530
Nine Months Ended (Un-audited)
Rupees
6.1 Assets owned by the Company
Net book value at the beginning of the period/year 1,162,585,962 1,201,212,714 Additions during the period / year
Plant and machinery 100,576,630
81,871,181
Buildings on freehold land - Mills -
3,479,103
Electric installations and equipment 319,552
-
Office equipment 570,640
1,828,358
Furniture and fixtures 432,400
212,770
Vehicles 2,299,000
6,294,499 104,198,222
93,685,911
Tarnsfers from leased assets during the period/year -
6,122,448 Net book value of assets disposed during the period/year (8,456,539)
(12,617,868)
Depreciation for the period/year (94,061,072)
(125,817,243) Net book value at end of the period/year 1,164,266,573
1,162,585,962
6.2 Assets subject to finance lease
Net book value at the beginning of the period/year -
6,267,508
Net book value of assets transferred during the period/year -
(6,122,448)
Depreciation for the period/year -
(145,060)
Net book value at end of the period/year -
-
6.3 Capital work in progress
Opening 5,478,267
-
Additions during the period/year 813,439,099
90,828,551
Transfers to own assets (100,576,630)
(85,350,284)
Net book value at end of the period/year 718,340,736
5,478,267
6.4 Intangible assets
Net book value at beginning of the period/year 4,856,655
6,096,652
Amortization for the period/year (929,998)
(1,239,997)
Net book value at end of the period/year 3,926,657 4,856,655
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
Un-audited
March 31
2018
Rupees
Audited
June 30
2017
Rupees
7 COST OF SALES
Raw material consumed 2,614,766,960
2,399,851,382
877,095,921 783,958,356
Fuel and power 395,843,021
340,680,840
140,935,314
121,650,519
Stores, spares and loose tools consumed 132,043,928
138,300,723
46,351,419
51,605,241
Salaries, wages and benefits 287,915,864
279,249,055
98,533,469
90,828,550
Insurance 4,884,865
8,740,955
1,742,783
4,032,847
Repair and maintenance 7,607,071
8,737,770
1,727,645
3,696,448
Depreciation 88,872,996
87,561,388
29,810,435
29,741,470
Other manufacturing overheads 2,998,321
11,698,097
(4,872,010)
2,993,653
Manufacturing Cost 3,534,933,026
3,274,820,210
1,191,324,976
1,088,507,084
Work in process
As at beginning of the period 46,147,798
53,273,667
50,918,028
75,279,904
As at end of the period (50,234,111)
(47,324,976)
(50,234,111)
(47,324,976)
(4,086,313)
5,948,691
683,917
27,954,928
Cost of goods manufactured 3,530,846,713
3,280,768,901
1,192,008,893
1,116,462,012
Finished goods
As at beginning of the period 52,883,593
97,472,315
54,619,127
62,563,734
Purchased during the period 117,747,900
54,401,300
117,747,900
51,154,250
As at end of the period (57,751,996)
(56,783,791)
(57,751,996)
(56,783,791)
112,879,497 95,089,824 114,615,031 56,934,193
3,643,726,210 3,375,858,725 1,306,623,924 1,173,396,205
March 31 March 31
2018 2017
Quarter Ended (Un-audited)
Rupees Rupees
Nine Months Ended (Un-audited)
March 31
2018
Rupees
March 31
2017
Rupees
8 TRANSACTIONS WITH RELATED PARTIES
The related parties comprise of associated companies, directors and key management personals of the company. The Company in the normal course of business enters into transactions with various related parties. The transactions with related parties during the period generally consist of sales and purchases.
Nature and description of related party transactions during the period along with monetary values are as follows:
Rupees
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
16 17
March 31 March 31
2018 2017
Nature of Relationship Nature of Transaction
Associated companies Purchase of goods and services 118,389,200
1,017,750
Sale of goods and services 575,047,872 609,197,537
Dividend paid 9,322,114 9,322,114
Key Management Personnel Remuneration and other benefits 6,557,500 6,959,932
Dividend paid to directors and their family members 17,867,934 17,131,530
Nine Months Ended (Un-audited)
Rupees
6.1 Assets owned by the Company
Net book value at the beginning of the period/year 1,162,585,962 1,201,212,714 Additions during the period / year
Plant and machinery 100,576,630
81,871,181
Buildings on freehold land - Mills -
3,479,103
Electric installations and equipment 319,552
-
Office equipment 570,640
1,828,358
Furniture and fixtures 432,400
212,770
Vehicles 2,299,000
6,294,499 104,198,222
93,685,911
Tarnsfers from leased assets during the period/year -
6,122,448 Net book value of assets disposed during the period/year (8,456,539)
(12,617,868)
Depreciation for the period/year (94,061,072)
(125,817,243) Net book value at end of the period/year 1,164,266,573
1,162,585,962
6.2 Assets subject to finance lease
Net book value at the beginning of the period/year -
6,267,508
Net book value of assets transferred during the period/year -
(6,122,448)
Depreciation for the period/year -
(145,060)
Net book value at end of the period/year -
-
6.3 Capital work in progress
Opening 5,478,267
-
Additions during the period/year 813,439,099
90,828,551
Transfers to own assets (100,576,630)
(85,350,284)
Net book value at end of the period/year 718,340,736
5,478,267
6.4 Intangible assets
Net book value at beginning of the period/year 4,856,655
6,096,652
Amortization for the period/year (929,998)
(1,239,997)
Net book value at end of the period/year 3,926,657 4,856,655
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
Un-audited
March 31
2018
Rupees
Audited
June 30
2017
Rupees
7 COST OF SALES
Raw material consumed 2,614,766,960
2,399,851,382
877,095,921 783,958,356
Fuel and power 395,843,021
340,680,840
140,935,314
121,650,519
Stores, spares and loose tools consumed 132,043,928
138,300,723
46,351,419
51,605,241
Salaries, wages and benefits 287,915,864
279,249,055
98,533,469
90,828,550
Insurance 4,884,865
8,740,955
1,742,783
4,032,847
Repair and maintenance 7,607,071
8,737,770
1,727,645
3,696,448
Depreciation 88,872,996
87,561,388
29,810,435
29,741,470
Other manufacturing overheads 2,998,321
11,698,097
(4,872,010)
2,993,653
Manufacturing Cost 3,534,933,026
3,274,820,210
1,191,324,976
1,088,507,084
Work in process
As at beginning of the period 46,147,798
53,273,667
50,918,028
75,279,904
As at end of the period (50,234,111)
(47,324,976)
(50,234,111)
(47,324,976)
(4,086,313)
5,948,691
683,917
27,954,928
Cost of goods manufactured 3,530,846,713
3,280,768,901
1,192,008,893
1,116,462,012
Finished goods
As at beginning of the period 52,883,593
97,472,315
54,619,127
62,563,734
Purchased during the period 117,747,900
54,401,300
117,747,900
51,154,250
As at end of the period (57,751,996)
(56,783,791)
(57,751,996)
(56,783,791)
112,879,497 95,089,824 114,615,031 56,934,193
3,643,726,210 3,375,858,725 1,306,623,924 1,173,396,205
March 31 March 31
2018 2017
Quarter Ended (Un-audited)
Rupees Rupees
Nine Months Ended (Un-audited)
March 31
2018
Rupees
March 31
2017
Rupees
8 TRANSACTIONS WITH RELATED PARTIES
The related parties comprise of associated companies, directors and key management personals of the company. The Company in the normal course of business enters into transactions with various related parties. The transactions with related parties during the period generally consist of sales and purchases.
Nature and description of related party transactions during the period along with monetary values are as follows:
Rupees
19
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
18
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
Transaction with related parties are carried out at arm's length in the normal course of business. The consideration is computed on commercial terms and conditions. 'There is no balance outstanding with or from associated undertakings as at reporting date.
9 FAIR VALUE OF FINANCIAL INSTRUMENTS
The table below analyses financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:
Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities
Level 2 - Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices).
Level 3 - Inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs).
The following table presents the Company's financial assets which are carried at fair value:
Financial assets - at fair value
Available for sale
- Listed equity securities
Financial assets - at fair value
Available for sale
- Listed equity securities
March 31, 2018
June 30, 2017
Level 1 Level 2 Level 3 Total
Rs
465,507,380
-
-
465,507,380
465,507,380 - - 465,507,380
RsRsRs
Level 1 Level 2 Level 3 Total
Rs
546,042,499
-
-
546,042,499
546,042,499 - - 546,042,499
RsRsRs
10 DATE OF AUTHORIZATION FOR ISSUE
This un-audited condensed interim financial information has been approved by the Board of Directors of the Company and authorized for issue on April 19, 2018.
11 OTHERS
There are no other significant activities since June 30, 2017 affecting the condensed interim financial information.
12 CORRESPONDING FIGURES
Corresponding figures have been rearranged and regrouped where ever necessary for the purpose of comparison. However no significant changes have been made. Figures have been rounded off to the nearest rupee.
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
19
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
18
NAGINA
NAGINA GROUP
ELLCOT SPINNING MILLS LIMITED
Transaction with related parties are carried out at arm's length in the normal course of business. The consideration is computed on commercial terms and conditions. 'There is no balance outstanding with or from associated undertakings as at reporting date.
9 FAIR VALUE OF FINANCIAL INSTRUMENTS
The table below analyses financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:
Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities
Level 2 - Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices).
Level 3 - Inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs).
The following table presents the Company's financial assets which are carried at fair value:
Financial assets - at fair value
Available for sale
- Listed equity securities
Financial assets - at fair value
Available for sale
- Listed equity securities
March 31, 2018
June 30, 2017
Level 1 Level 2 Level 3 Total
Rs
465,507,380
-
-
465,507,380
465,507,380 - - 465,507,380
RsRsRs
Level 1 Level 2 Level 3 Total
Rs
546,042,499
-
-
546,042,499
546,042,499 - - 546,042,499
RsRsRs
10 DATE OF AUTHORIZATION FOR ISSUE
This un-audited condensed interim financial information has been approved by the Board of Directors of the Company and authorized for issue on April 19, 2018.
11 OTHERS
There are no other significant activities since June 30, 2017 affecting the condensed interim financial information.
12 CORRESPONDING FIGURES
Corresponding figures have been rearranged and regrouped where ever necessary for the purpose of comparison. However no significant changes have been made. Figures have been rounded off to the nearest rupee.
Lahore : April 19, 2018Shafqat Ellahi Shaikh
Mg. Director (Chief Executive)
Shahzada Ellahi ShaikhChairman
Muhammad AhmadChief Financial Officer
ELLCOT SPINNING MILLS LTD.Nagina House, 91-B-1, M.M. Alam Road,Gulberg-III Lahore-54660