|
| Annual |
9 Months Financial Report |
 |
 |
COMPUTER STATIONERY INDUSTRY SAOG |
|
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 31ST DECEMBER 2010 |
|
Group |
Parent Company |
Group |
Parent Company |
|
2010 |
2010 |
2009 |
2009 |
|
RO |
RO |
RO |
RO |
| ASSETS |
|
|
|
|
| Non-current assets |
|
|
|
|
| Property, plant and equipment |
2 ,791,467 |
1,396,920 |
2,478,810 |
9 06,399 |
| Intangible asset |
223,550 |
|
2 33,750 |
|
| Investment in subsidiary |
|
640,000 |
|
640,000 |
| Total Non-current assets |
3 ,015,017 |
2,036,920 |
2,712,560 |
1,546,399 |
| Current assets |
|
|
|
|
| Inventories |
837,188 |
283,786 |
6 43,504 |
1 87,755 |
| Account receivables |
1 ,146,466 |
323,526 |
1,158,227 |
3 23,475 |
| Other receivables |
157,508 |
94,072 |
1 47,747 |
1 05,230 |
| Cash and bank balances |
75,514 |
38,929 |
23,803 |
15,755 |
|
|
|
|
|
| Total assets |
2 ,265,249 |
1,194,397 |
1,993,018 |
9 18,616 |
| Current Liabilities |
|
|
|
|
| Account payables |
391,455 |
144,465 |
3 36,574 |
46,309 |
| Other payables |
168,452 |
33,833 |
1 79,719 |
51,038 |
| Bank borrowings |
1 ,333,987 |
530,531 |
1,332,747 |
4 98,851 |
| Current portion of the Government term loan |
- |
- |
16,300 |
16,300 |
| Current portion of other term loans |
317,894 |
114,000 |
2 49,964 |
33,105 |
| Total current liabilities |
2 ,214,225 |
822,874 |
2,115,522 |
6 45,603 |
| Net current assets/(liabilities) |
51,024 |
371,523 |
(122,504) |
2 73,013 |
|
|
|
|
|
| Non-current liabilities |
|
|
|
|
| Staff terminal benefits |
155,416 |
5 4,770 |
1 67,828 |
83,686 |
| Non current portion of other term loans |
806,400 |
609,440 |
3 85,027 |
40,000 |
| Deferred tax |
100,867 |
2 7,307 |
1 01,240 |
29,562 |
| Total Non-current liabilities |
1,062,683 |
691,517 |
654,095 |
1 53,248 |
| Net assets |
2,003,358 |
1,716,926 |
1,935,961 |
1,666,163 |
|
|
|
|
|
| Shareholders' equity |
|
|
|
|
| Share capital |
1 ,000,000 |
1,000,000 |
1,000,000 |
1,000,000 |
| Legal reserve |
352,812 |
328,221 |
3 18,573 |
3 10,645 |
| General reserve |
80,000 |
- |
75,000 |
- |
| Retained earnings |
570,546 |
388,705 |
5 42,388 |
3 55,518 |
| Total shareholders' equity |
2,003,358 |
1,716,926 |
1,935,961 |
1,666,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| These financial statements were approved and authorised for issue by the Board of Directors on 30th October 2011 and signed on their behalf by |
|
|
|
|
|
| CHAIRMAN |
|
|
DIRECTOR |
|
| COMPUTER STATIONERY INDUSTRY SAOG |
| Consolidated statement of comprehensive income for the year ended 31 December 2010 |
|
Group |
Parent Company |
Group |
Parent Company |
|
|
2010 |
2010 |
2009 |
2009 |
|
RO |
RO |
RO |
RO |
|
|
|
|
|
| Revenue |
3,447,142 |
1,091,551 |
3,348,843 |
1,176,054 |
| Cost of sales |
(2,593,502) |
(806,740) |
(2,524,150) |
(883,601) |
|
|
|
|
|
| Gross profit |
853,640 |
284,811 |
824,693 |
292,453 |
| Other income |
52,912 |
26,423 |
36,430 |
25,024 |
|
|
|
|
|
| Total income |
906,552 |
311,234 |
861,123 |
317,477 |
| Expenses |
|
|
|
|
| Salaries and staff costs |
(304,503) |
(145,304) |
(257,178) |
(128,746) |
| General and administrative expenses |
(164,023) |
(73,536) |
(177,313) |
(79,868) |
| Selling and distribution expenses |
(37,501) |
(19,120) |
(37,382) |
(20,748) |
| Depreciation |
58,487 |
27,816 |
58,314 |
24,182 |
| Finance cost |
130,723 |
20,299 |
159,909 |
42,198 |
|
|
|
|
|
| Total Expenses |
695,237 |
286,075 |
690,096 |
295,742 |
|
|
|
|
|
| Operating profit |
211,315 |
25,159 |
171,028 |
21,735 |
| Dividend from subsidiary |
- |
150,000 |
- |
100,000 |
| Profit before taxation |
211,315 |
175,159 |
171,028 |
121,735 |
| Income tax expenses |
(18,918) |
(604) |
(15,950) |
(421) |
| Net profit after tax for the year |
192,397 |
175,763 |
155,078 |
121,314 |
|
|
|
|
|
| Total comprehensive income attributable to owners of the
parent |
192,397 |
175,763 |
155,078 |
121,314 |
| Earnings per share |
0.019 |
0.018 |
0.016 |
0.012 |
|
|
|
|
|
| Financial statements are available in Arabic and English at the Head Office in Plot No.11, Road No.7, Rusayl Industrial Estate, Sultanate of Oman |
|
| |
|
| |
 |
Computer Stationery Industry SAOG
Unaudited consolidated statement of comprehensive income
| For the nine months ended 30th September 2011 |
| Particulars |
Notes |
9 months ended
30-Sep-11
Rials |
9 months ended
30-Sep-10
Rials |
Change % |
| Turnover/Revenue |
3 |
2,734,960 |
2,512,982 |
8.83
% |
| Gross profit |
|
779,788 |
833,643 |
(6.46)
% |
| |
|
|
|
|
| |
|
|
|
|
| Depreciation |
|
(276,034) |
(285,677) |
(3.38)
% |
| Admin & General expenses |
|
(364,944) |
(332,778) |
9.67
% |
| Operating profit |
|
138,810 |
215,188 |
(35.49)
% |
| |
|
|
|
|
| Finance charges |
4 |
(106,861) |
(94,993) |
12.49
% |
| Other Income* |
|
65,349 |
37,112 |
76.09
% |
| Investment income |
6 |
|
|
|
| Balance |
|
97,298 |
157,307 |
(38.15)
% |
| Prior year tax payment |
|
|
(48) |
|
| Taxation** |
|
(8,398) |
(18,669) |
(55.02)
% |
| |
|
|
|
|
| Net profit attributable to ordinary |
|
88,900 |
138,590 |
(35.85)
% |
|
|
|
|
|
| Dividend per share*** |
|
|
|
|
| Net profit margin**** |
|
3.25% |
5.51% |
(41.06)
% |
|
|
|
|
|
* - Includes profit on sale of assets
** - Represents Taxation and Deferred Taxation charge
*** - Dividend per share is calculated by dividing the dividends paid or proposed during the period by the average number of shares in issue for the period
**** - Net profit margin =Net profit for the periodx100
Turnover for period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| These financial statements were approved and authorised for issue by the Board of Directors on 30th October 2011 and signed on their behalf by |
|
|
|
|
|
| CHAIRMAN |
|
|
DIRECTOR |
|
|
| Computer Stationery Industry SAOG |
| Unaudited consolidated statement of financial position as at 30.09.2011
|
| Particulars
|
30-Sep-11 |
30-Sep-10 |
Change % |
| RO
|
RO
|
|
| Fixed
Assets
|
3,212,708 |
2,852,567 |
12.63
% |
| Current
Assets
|
|
|
|
| Inventories
|
780,758 |
731,022
|
6.80
%
|
| |
|
|
|
| Trade
receivables
|
1,356,723
|
1,182,144
|
14.77
%
|
| Receivable
from related parties
|
27,854
|
14,063
|
98.07
%
|
| Advances
to related Parties
|
-
|
-
|
|
| Investments
|
-
|
-
|
|
| Bank and
cash
|
18,055
|
30,084
|
(39.98)
%
|
| Other
assets |
155,384
|
106,460
|
45.96
%
|
| Total
Current Assets
|
2,338,775
|
2,063,773 |
13.33
%% |
| Current
Liabilities
|
|
|
|
| Trade and
other creditors
|
292,129
|
161,260 |
81.15
%
|
| Payable
to related parties
|
5,117
|
105
|
4,773.33
%
|
| Bank
overdrafts |
1,718,751
|
1,872,194
|
(8.20)
%
|
| Short
term maturity of long term loans
|
272,564
|
213,570
|
27.62
%
|
| Accrued
expenses
|
295,483 |
323,213
|
(8.58)
%
|
| Unpaid
dividends
|
559
|
229
|
144.13
%
|
| Provision
for deferred tax
|
99,889
|
106,190
|
(5.93)
%
|
| Provision
for taxation
|
(863)
|
13,719
|
(106.29)
%
|
| |
|
|
|
| Total
Current Liabilities
|
2,683,629
|
2,690,480
|
(0.25)
%
|
| |
|
|
|
| Long
term liabilities
|
|
|
|
| Bank
loans |
925,596
|
276,309
|
234.99
%
|
| Government
Soft Loans
|
-
|
-
|
-
|
| Total
Liabilities
|
925,596
|
276,309 |
234.99
%
|
| Net
Assets
|
1,942,258
|
1,949,551
|
(0.37)
%
|
| Shareholders'
funds
|
|
|
|
| Share
Capital
|
1,000,000 |
1,000,000
|
-
|
| Legal
Reserve
|
352,812
|
326,823
|
7.95
%
|
| Profit
and loss account
|
509,446
|
547,728
|
(6.99)
%
|
| General
Reserve
|
80,000 |
75,000
|
6.67 % |
| Total
Shareholders equity
|
1,942,258
|
1,949,551 |
(0.37)
%
|
|
|
|
|
|