Professional Documents
Culture Documents
4 5 6
7B
Notes
Half-Year ended June 30, 2010 2,968,654 (1,484,263) 1,484,391 (702,569) (102,846) (599,723) 781,822 314,314 (210,173) (153,750) 732,213 (34,867) 697,346 (169,073) 528,273 528,273 2.52 209,806,509
Taka ' 000 2nd Quarter 2nd Quarter (April - June) (April - June) 2011 2010 1,970,552 (1,011,947) 958,605 (418,962) (60,733) (358,229) 539,643 79,474 (134,648) 484,469 (23,070) 461,399 (142,806) 318,593 318,593 1.52 209,806,509 1,642,053 (789,784) 852,269 (404,610) (59,739) (344,871) 447,659 119,398 (117,571) (51,250) 398,236 (18,963) 379,273 (68,962) 310,311 310,311 1.48 209,806,509
Net Sales Revenue Cost of Goods Sold Gross Profit Operating Expenses : Administrative Expenses Selling, Marketing and Distribution Expenses Profit from Operations Other Income Finance Cost Preference Share Dividend Profit Before Contribution to WPPF Contribution to Workers' Profit Participation/Welfare Funds Profit Before Tax Income Tax Expenses Profit After Tax Other Comprehensive Income Total Comprehensive Income Earnings Per Share (EPS) Number of Shares used to compute EPS (Note 11) Tk. 8
(1,920,911) 1,721,382 (803,122) (111,902) (691,220) 918,260 150,907 (266,391) 802,776 (38,227) 764,549 (193,306) 571,243 571,243 2.72 209,806,509
9 10
Balance as on January 01, 2010 Total Comprehensive Income Stock Dividend Preference Share Converted into Ordinary Shares Premium on Conversion of Preference Shares Adjustment for Depreciation on Revalued Assets As on June 30, 2010
2,098,065
Net Asset Value (NAV) per Share Half Year ended June 30, 2011 Share Capital Share Premium Excess of Issue Price over Face Value of GDRs 1,689,637 1,689,637 5,269,475 5,269,475 Capital Reserve 294,951 294,951 Revaluation Surplus 1,534,646 (11,780) (52,666) 1,470,200 Retained Earnings 5,087,313 571,243 11,780 5,670,336 Net Asset Value (NAV) per Share
Balance as on January 01, 2011 Total Comprehensive Income Adjustment for Depreciation on Revalued Assets Adjustment for Deferred Tax on Revalued Assets As on June 30, 2011
2,098,065 2,098,065
Taka ' 000 Half-Year ended June 30, 2011 Cash Flows from Operating Activities : Cash Receipts from Customers and Others Cash Paid to Suppliers and Employees Cash Generated from Operations Interest Paid Income Tax Paid Net Cash Generated from Operating Activities Cash Flows from Investing Activities : Acquisition of Property, Plant and Equipment Intangible Assets Short Term Investment Net Cash Used in Investing Activities Cash Flows from Financing Activities : Net Increase / (Decrease) in Long Term Borrowings Net Increase / (Decrease) in Short Term Borrowings Preference Share Dividend Ordinary Share Dividend Net Cash Generated from Financing Activities Increase / (Decrease) in Cash and Cash Equivalents Cash and Cash Equivalents at Beginning of Period Cash and Cash Equivalents at End of Period Net Operating Cash Flow per Share Tk. (77,560) 19,443 (131) (58,248) 13,563 1,471,448 1,485,011 3.52 27,092 230,617 (153,750) (450) 103,509 414,748 1,058,433 1,473,181 2.09 (533,794) (33,981) (98,642) (666,417) (807,854) (13,963) 694,484 (127,333) 3,719,186 (2,642,216) 1,076,970 (266,391) (72,351) 738,228 3,153,285 (2,400,045) 753,240 (210,173) (104,495) 438,572 Half-Year ended June 30, 2010
1. Reporting Entity Beximco Pharmaceuticals Limited (BPL/the Company) is a public company incorporated in Bangladesh in 1976. It commenced its manufacturing operation in 1980. The company is listed on Dhaka and Chittagong Stock Exchanges of Bangladesh and AIM of London Stock Exchange. The company is engaged in manufacturing and marketing of Pharmaceuticals Finished Formulation Products, Active Pharmaceutical Ingredients (APIs) and life saving Intravenous Fluids which it sells in the local as well as international markets. 2. Basis of Preparation of Financial Statements These interim financial statements should be read in conjunction with the Financial Statements for the year ended December 31, 2010 (hereafter referred to as the "Annual Financial Statements"), as they provide an update to previously reported information. The accounting policies used are consistent with those used in the Annual Financial Statements. The financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRSs). The presentation of the Interim Financial Statements is consistent with the Annual Financial Statements. Where necessary, the comparatives have been reclassified or extended to take into account any presentational changes made in the Annual Financial Statements. The preparation of the Interim Financial Statements requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities at the date of the Interim Financial Statements. If in the future such estimates and assumptions, which are based on management's best judgment at the date of the Interim Financial Statements, deviate from the actual, the original estimates and assumptions will be modified as appropriate in the period in which the circumstances change. Taka ' 000 As at June 30, 2011 3,277,506 5,532,327 6,054,454 123,114 325,387 308,386 15,621,174 (3,315,901) 12,305,273 3,104,576 15,409,849 As at December 31, 2010 3,277,506 5,532,327 5,982,435 114,007 310,840 297,161 15,514,276 (3,068,650) 12,445,626 2,677,680 15,123,306
3. Property, Plant and Equipment Cost / Revaluation Land Building and Other Constructions Plant & Machinery Furniture & Fixture Transport & Vehicle Office Equipment Less : Accumulated Depreciation Written Down Value Capital Work in Progress Carrying Value
Taka ' 000 As at June 30, 2011 654,324 1,412,688 47,594 2,114,606 36,372 183,702 26,128 12,843 57,656 51,343 126,174 210,299 104,105 808,622 31,553 1,789 1,451,669 1,485,011 As at December 31, 2010 565,050 1,373,442 45,317 1,983,809 23,017 209,986 29,060 14,893 35,509 49,634 139,476 161,055 37,736 78,764 779,130 59,991 1,789 1,409,668 1,471,448
4. Inventories Finished Goods Raw and Packing Material (Including Work in Process and Transit) Sample & Others 5. Loans, Advances and Deposits Clearing & Forwarding VAT Security Deposit & Earnest Money Capital Expenditure/ Project Expenses Advance against Salary Motor Cycle Raw & Packing Materials Advance Income Tax Others 6. Cash and Cash Equivalents Cash in Hand, Current & FC Account Imprest Cash FDR Account 7. Long Term Borrowings : A. Net off Current Maturity (Secured) Project Loan Interest and PAD Block Obligation under Finance Lease B. Current Maturity Project Loan Interest and PAD Block Obligation under Finance Lease
Taka ' 000 8. Cost of Goods Sold Materials Factory Overhead Depreciation 9. Administrative Expenses Salary & Allowances Fuel, Repairs & Office Maintenance Travelling & Conveyance AGM, Company Secretarial Expenses and Regulatory Fees Depreciation Other Expenses 10. Selling, Marketing and Distribution Expenses Salary & Allowances Travelling & Conveyance Market Research & New Products Sample, Literature & Promotional Expenses Delivery Expense Depreciation Other Expenses Half Year ended June 30, 2011 1,416,854 280,294 223,763 1,920,911 55,929 7,368 7,323 16,147 8,654 16,481 111,902 208,364 99,729 11,962 204,802 98,341 14,834 53,188 691,220 Half Year ended June 30, 2010 1,094,559 225,518 164,186 1,484,263 50,088 7,056 6,636 15,176 8,952 14,938 102,846 177,994 85,950 10,542 185,711 78,194 15,666 45,666 599,723
11. Dividend for 2010 The Shareholders of the company has approved 20% stock dividend for the year 2010 in the annual general meeting held on July 02, 2011. The company consistently follows the policy of recognising proposed dividend after its approval by the shareholders in the annual general meeting. Hence, the proposed dividend for 2010 has not been accounted for in the interim financial statements. Additional shares to be issued consequent to the approval of the Stock Dividend has also not been considered in calculating the EPS.