Cement Company of North. Nig Plc
Balance Sheet as at 31st December 2010
Fixed Assets
4,950,494,290
4,654,692,365
Capital W.I.P.
66,834,321
3,639,835
Current Assets
4,786,864,236
4,137,088,703
Current Liabilities
-4,397,470,271
-3,630,904,771
Afribank Loan
567,075,157
-633,333,333
End of service Benefits
583,741,835
713,741,835
Deferred Taxation
811,562,574
878,975,074
share capital
628,338,885
628,338,885
Capital Reserves
3,825,024,336
3,825,024,336
General Reserve
838,255,273
596,794,663
For the year ended 31 December 2009
Turnover
11868786415
9878093386
Profit/(loss) before tax
2,317,299,817
1,680,524,351
Profit/(loss) after taxation
1,812,299,817
1,530,524,351
Basic Earnings per 50k share
184k
134k
Total Assets per share
780k
700k
Net Assets per share
336k
316k
For the period ended 31 December 2009
Cash flows from operating activities
Cash receipts from customers
12,216,081,165
10,793,831,413
Cash Paid to suppliers and employees
-8,537,627,394
-10,065,203,495
Tax paid
806,841,036
1,042,645,594
Net cash provided by operating activities
266900788
31096230
Cash flows from investing activities:
Purchase of fixed Assets
-668,364,644
-550,541,711
Additions to capital Work-in-progress
1,010,547,338
Interest Income
3,626,782
17,773,589
Proceeds from Disposal of fixed Assets/Scraps
7,219,600
6,579,999
Net cash provided by investing activities
720712748
526188123
Cash flows from financing activities
Term Loan
31,666,667
760,000,000
Loan Repayment
915,408,491
947,075,157
2009 interim
-1,005,334,213
Interest Payment
727,819,774
537,069,390
Net cash provided by financing activities
2043427923
594511872
Net increase/(Decrease) in cash (A+B+C)
647,412,312
650,573,517
Cash at the Beginning of the Financial period
-592,088,043
804,822,088
Cash at the End of the Financial period
-44675731
692088043
Cash and cash Equivalent at 31st December is made up of:
Cash and Bank Balances
626,266,289
399,701,510
Overdraft
-670,942,020
-1,091,789,553
Investment Valuation Ratios
Operating Profit Per Share (Rs)
Operating Profit Margin(%)
Return On Capital Employed(%)
Liquidity And Solvency Ratios
Number of Days In Working Capital
Working Capital
9,184,334,507
Cash Flow Indicator Ratios
Earning Retention Ratio
2%
Total Assets Turnover Ratio
Fixed Assets Turnover Ratio
2%