Balance Sheet As At December 2011
Fixed Assets
346,965,606
310,143,761
Goodwill on Consolidation
-
-
Long Term Investments
27,622,401
50
Long Term Receivables
70,277,221
5,695,856
Deferred Taxation
7,948,746
-
Stocks
14,577,381
14,404,047
Trade debtors
1,873,600
11,378,174
Other debtors and prepayments
34,625,941
12,860,121
Due from related companies
4,327,318
23,141,364
Short term deposit
9,684,341
12,167,603
Cash and bank balances
8,087,180
8,908,653
Creditors: Amount falling due within one year
Bank overdraft
4,169,563
36,438
Trade creditors
3,177,802
3,834,382
Other creditors and accruals
38,577,917
35,241,420
Due to related companies
30,445,456
37,600,993
Short term deposit
4,276,176
3,196,823
Taxation
110,366,725
88,519,918
Net Current Liabilities
1,036,550,860
1,070,081,868
Total Assets Less Current Liabilities
415,573,010
312,179,711
Deferred Taxation
-
-1,924,400
Creditors: Amount falling due after more than one year
Long term debts
955,704,979
975,490,412
Provision for Liabilities and Charges
Staff gratuity
-482,490
-494,684
Share capital
7,745,685
7,745,685
Share premium
42,430,000
42,430,000
Revenue reserve
246,877,990
161,333,530
Exchange difference reserve
-
-
Shareholders' funds
297,053,675
211,509,215
Non controlling interest
-
-
For the Year Ended 31 December, 2011
Turnover
235,704,876
202,565,699
Cost of sales
977,118,845
992,433,838
Gross profit
139,081,897
121,257,713
Administrative expenses
1,059,058,376
1,059,039,925
Selling and distribution expenses
1,066,675,725
1,070,155,577
Operating profit
117,332,350
102,969,567
Other income
1,353,987
446,361
Interest received
1,479,948
870,555
Interest and similar charges
-2,323,280
1,070,789,809
Profit before taxation and extraordinary
117,843,005
101,334,468
Extraordinary item
-
-1,282,980
Profit before taxation
117,843,005
100,051,488
Taxation
7,635,957
5,270,941
Retained profit for the year
125478962
105322429
Shareholders of the parent tranfered to revenue reserve
125,478,962
105,322,429
Non controlling interest
-
-
Earnings per share (Naira) - Basic
8.1
6.8
Cash Flows for the Year Ended 31 December, 2011
Cash flows from operating activities
Cash receipts from customers
246,563,437
198,452,926
Payments to suppliers and employees
989,093,342
960,925,015
Tax paid
-1,157,836
1,070,333,308
Value added tax (net)
4,972,542
1,577,583
Net cash provided by operating activities
165,729,661
83,805,184
Cash flows from investing activities
Interest received
1,479,948
870,555
(Purchase)/disposal of investments
1,046,119,473
99,000
Long term receivables
1,009,210,459
1,069,246,433
Proceeds on disposal of fixed assets
-
24,688
Purchase of fixed assets
1,015,802,989
960,054,983
Net cash provided by investing activities
925,129,221
956,553,835
Cash flows from financing activities
Interest paid
-2,323,280
1,070,789,809
Dividend paid
1,038,880,280
1,042,759,229
Loan obtained
58,286,371
71,443,339
Loan repaid
1,028,085,359
-
Net cash provided by financing acitivities
1,049,186,906
37,508,729
Net (decrease)/Increase in cash and cash equivalents
1,066,303,964
4,125,924
Cash and cash equivalents at 1 January
21,039,818
16,913,894
Cash and cash equivalent at 31 December
13601958
21039818
Investment Valuation Ratios
Operating Profit Per Share (Rs)
0
Operating Profit Margin(%)
0.50%
Gross Profit Margin(%)
0.59%
Return On Capital Employed(%)
0.28%
Return On Net Worth(%)
0.42%
Liquidity And Solvency Ratios
Working Capital
110,366,725
Cash Flow Indicator Ratios
Inventory Turnover Ratio
16.17%
Fixed Assets Turnover Ratio
0.68%