Vous êtes sur la page 1sur 19

AGRICULTURAL MARKETING CO LTD

Finanacial Highlights through MIS Report


port
PRAN (Agricultural marketing co LTD)
Income Statement
Particulars 2006
Sales 867,000,825
COGS 667,768,855
Gross profit 199,231,970
Administrative &selling expense 86,359,063
Financial expenses 80,001,154
Operating profit 32,871,753

Contribution to worker's participation welfare funds 1,643,588


Net profit before taxation 31,228,165
current tax 1,776,500
Deffered tax 2,332,311
Net profit after taxation-transferred to
Statement of changes in shareholders equity 27,119,354
basic earnings per share(Per value Tk.100) 34
Number of shares used to compute EPS 800,000
ing co LTD)
ment
2007 2008
925,498,835 985,454,208
715,867,802 761,332,926
209,631,033 224,121,282
87,462,613 92,570,466
87723138 90,559,523
34,445,282 40,991,293

1,722,264 2,049,564
32,723,018 38,941,729
2,979,638 3,173,607
411,967 181,837

29,331,413 35,949,959
37 45
800,000 800,000
PRAN (Agricultural marketing co LTD)

Blance Sheet
Particulars 2006 2007
Net Assets:
Property, plant and equipment 300,381,409 265,240,679
Investments(at cost) 16,480,000 15,280,000
Fixed assets 316,861,409 280,520,679
Stocks 496,023,771 483,346,039
Trade Debtors 45,504,079 59,711,981
Advanced, deposit & prepayments 92,771,180 100,749,301
Cash & cash equivalents 39,484,215 32,660,159
Current Assets 673,783,245 676,467,480
Current portion of long term loan 44,209,923 50,102,521
Short term loan from bank(secured) 424,111,655 413,406,543
liabilities for goods 12,891,489 12,723,372
Liabilities for expenses 6,304,038 7,339,692
Interest Payables 4,471,647 817,653
Liabilities for other finance 169,468 15,850
Workers profit participation & welfare fund 2,582,715 3,534,006
Income tax payable 3,539,686 6,519,324
Unclaimed dividend 1,580,230 1,810,717
Current Liabilities 499,860,851 496,269,678
Net Current Assets 173,922,394 180,197,802
Total Assets 490,783,803 460,718,481
FINANCED BY :
Share Capital 80,000,000 80,000,000
share premium 40,000,000 40,000,000
Reserve &surplus 179,012,885 187,127,749
Proposed dividend 20,800,000 20,800,000
Shareholders Equity 319,812,885 327,927,749
Deffered tax liability 18,378,860 18,790,827
Long term debt 152,592,058 113,999,905
Total Liabilities 490,783,803 460,718,481
TD)

2008

234,925,685
15,000,000
249,925,685
484,200,145
44,242,900
128,644,738
16,173,069 673,783,245
673,260,852
21,709,923
409,262,567
12,666,636
8,618,255
364,776
31,244
4,937,086
9,692,931
2,090,922 499,860,851
469,374,340
203,886,512
453,812,197

80,000,000
40,000,000
200,314,361
22,400,000
342,714,361
18,608,990
92,488,846
453,812,197 490,783,803
PRAN
Cash flow statement

Particulars 2006 2007


Cash Flow From Operating Activites:
Cash received from customers 863,998,208 911,290,933
Cash paid to suppliesrs and employees 717,437,144 775,030,236
Cash generated from income 146,561,064 136,260,697
Interest paid -80,438,927 -90,479,487
Income tax paid -4,800,204 13,729,108
-85,239,131 -76,750,379
Net Cash flow from Operating Activities 61,321,933 59,510,318
Cash flow from Investing Activities
Purchase of Fixed Assets -24,595,071 -3,406,576
Investment 1,730,000 1200000
Net cash flow from investing Activities -22,865,071 -2,206,576
Cash flow from financing Activites
Long term loans 3,466,688 -31,676,389
Short term loan 5349150 -10,705,112
Current account with related party -10,851,836 0
Liabilities from other finance -8,194,338 -1,176,784
Dividend paid -21,926,460 -20,569,513
Net cash flow from financing Activites -32,156,796 -64,127,798
Increase/(Decrease) in cash &cash equivalent 6,300,066 -6,824,056
Opening cash & Cash Equivalents 33,184,149 39,484,215
Closing Opening cash & Cash Equivalents 39,484,215 32,660,159

Particulars
2006 2007
Cash generated from income 146561064 136260697
Net Cash flow from Operating Activities 61321933 59510318
Net cash flow from investing Activities -22865071 -2206576
Net cash flow from financing Activites -32156796 -64127798

MIS Report on Cash Flow


200000000

150000000
MIS Report on Cash Flow
200000000

150000000

100000000

2006
50000000
Figure

2007
2008

-50000000

-100000000
Net cash flow from investing Activities
Cash generated from income
2008

1,072,687,558
913,853,466
158,834,092
-90,344,360
-7,701,393
-98,045,753
60,788,339

-3,003,395
280000
-2,723,395

-46,733,957
-4,143,976
0
-3,154,306
-20,519,795
-74,552,034
-16,487,090
32,660,159
16,173,069

2008
158834092
60788339
-2723395
-74552034
2006
2007
2008

ivities
MIS Report
Particulars 2006
Net Sales in Taka 867,000,825
% of Sales Growth
COG 667,768,855
% of COG Growth
Gross Profit in Taka 199,231,970
% of Gross Profit Growth
Gross Profit to Sales 22.98%
Net Profit in Taka 27,119,354
% of Net Profit Growth
Net Profit to Sales 3.13%
Fixed Asset 316,861,409
Current Asset 673,783,245
Current Liabilities 499,860,851
Share owners equity 319,812,885
Return on Equity 8.48%
Fixed Assets Turnover ( Times) 2.74
Current Ratio 1.35
Quick Ratio 1.26

Particulars
2006
% of Sales Growth 0.00%
% of COG Growth 0.00%
% of Gross Profit Growth 0.00%
% of Net Profit Growth 0.00%
Net Profit to Sales 3.13%
Return on Equity 8.48%

MIS Report
25.00%

20.00%

15.00%
Value

10.00%
15.00%

Value 10.00%

5.00%

0.00%
% of COG Growth % of Net Profit Growth R
% of Sales Growth % of Gross Profit Growth Net Profit to Sales
Particulars

2006
Fixed Assets Turnover ( Times) 2.74
Current Ratio 1.35
Quick Ratio 1.26

MIS Report on Balance Sheet


4.50

4.00

3.50

3.00
2.50
Value

Fixed Assets Turnover


2.00 ( Times)

1.50

1.00

0.50
0.00
2006 2007 2008
Year
0.00
2006 2007 2008
Year
port
2007 2008
925,498,835 985,454,208
6.75% 6.48%
715,867,802 761,332,926
7.20% 6.35%
209,631,033 224,121,282
5.22% 6.91%
22.65% 22.74%
29,331,413 35,949,959
8.16% 22.56%
3.17% 3.65%
280,520,679 249,925,685
676,467,480 673,260,852
496,269,678 469,374,340
327,927,749 342,714,361
8.94% 10.49%
3.30 3.94
1.36 1.43
1.24 1.34

2007 2008
6.75% 6.48%
7.20% 6.35%
5.22% 6.91%
8.16% 22.56%
3.17% 3.65%
8.94% 10.49%

ort

2006
2007
2008
2006
2007
2008

Net Profit Growth Return on Equity


h Net Profit to Sales

2007 2008
3.30 3.94
1.36 1.43
1.24 1.34

lance Sheet

Fixed Assets Turnover Current Ratio Quick Ratio


( Times)