S I N G E R ( S R I L A N K A ) P L C
INTERIM FINANCIAL STATEMENTS FOR THE TWELVE
MONTHS ENDED 31ST MARCH 2024
Interim Financial Statements For the Twelve Months ended 31st March
Statement of Profit or Loss and Other Comprehensive Income
Group | Company | ||||||
For the Twelve Months ended 31st March | 2024 | 2023 | Change | 2024 | 2023 | Change | |
Rs. '000 | Rs. '000 | % | Rs. '000 | Rs. '000 | % | ||
Revenue | 69,973,442 | 54,767,234 | 28% | 63,333,445 | 47,950,386 | 32% | |
Cost of Sales | (47,286,906) | (31,431,879) | (50%) | (47,278,528) | (31,734,452) | (49%) | |
Direct Interest Cost | (4,787,602) | (4,463,098) | (7%) | - | - | ||
Gross Profit | 17,898,934 | 18,872,257 | (5%) | 16,054,917 | 16,215,934 | (1%) | |
Other Income | 345,057 | 248,027 | 39% | 190,775 | 209,990 | (9%) | |
Selling and Administrative Expenses | (14,806,345) | (12,614,476) | (17%) | (12,238,592) | (10,293,170) | (19%) | |
Impairment (Loss)/Reversal on Trade and Other Receivables | (300,236) | 181,961 | (265%) | (427,199) | 140,085 | (405%) | |
Operating Profit | 3,137,410 | 6,687,769 | (53%) | 3,579,901 | 6,272,839 | (43%) | |
Finance Cost | (4,722,053) | (7,271,615) | 35% | (4,627,384) | (6,648,491) | 30% | |
Finance Income | 2,320,152 | 1,152,751 | 101% | 1,005,999 | 385,016 | 161% | |
Net Finance Cost | (2,401,901) | (6,118,864) | 61% | (3,621,385) | (6,263,475) | 42% | |
Value Added Tax on Financial Services | (396,856) | (394,713) | (1%) | (77,000) | (78,000) | 1% | |
Profit /( Loss) Before Tax | 338,653 | 174,192 | 94% | (118,484) | (68,636) | (73%) | |
Income Tax Expense | (429,952) | (78,261) | (449%) | (179,217) | 289,235 | (162%) | |
Profit /(Loss) for the Period | (91,299) | 95,931 | (195%) | (297,701) | 220,599 | (235%) | |
Other Comprehensive Income | |||||||
Other Comprehensive Income Items that will not be | |||||||
Reclassified to Profit or Loss | |||||||
Revaluation of Land & Building | 724,044 | - | 724,044 | - | |||
Income Tax Rate Change impact on Revaluation of Property, Plant | |||||||
and Equipment | - | (314,863) | - | (77,506) | |||
Actuarial Gain / (Loss) on Remeasurement of Defined Benefit | |||||||
Obligation | (56,955) | 115,793 | (66,535) | 85,305 | |||
Equity Investments at FVOCI - Change in Fair Value | (1,319) | 745 | (1,384) | (1,334) | |||
Related Taxes : | |||||||
Deferred Tax on Other Comprehensive Income | (199,678) | (34,065) | (196,804) | (25,191) | |||
Other Comprehensive Income for the Year, Net of Tax | 466,092 | (232,390) | 459,321 | (18,726) | |||
Total Comprehensive Income for the Period, Net of Tax | 374,793 | (136,459) | 161,620 | 201,873 | |||
Profit / (Loss) Attributable to - | |||||||
Owners of the Company | (159,812) | 7,082 | (297,701) | 220,599 | |||
Non - Controlling Interests | 68,513 | 88,849 | - | - | |||
Profit / (Loss) for the Period | (91,299) | 95,931 | (297,701) | 220,599 | |||
Total Comprehensive Income Attributable to - | |||||||
Owners of the Company | 303,825 | (177,538) | 161,620 | 201,873 | |||
Non - Controlling Interests | 70,968 | 41,079 | - | - | |||
Total Comprehensive Income for the Period Net of Tax | 374,793 | (136,459) | 161,620 | 201,873 | |||
Basic / Diluted Earnings Per Share (Rs.) | (0.14) | 0.01 | (0.26) | 0.20 | |||
Above figures are provisional and subject to audit. | |||||||
Share Prices | For the Twelve Months | For the Twelve Months | |||||
ended 31st March 2024 | ended 31st March 2023 | ||||||
Rs. | Rs. | ||||||
Highest | 17.50 | 15.70 | |||||
Lowest | 10.90 | 7.40 | |||||
Last Traded Price | 16.10 | 15.00 |
2 SINGER (SRI LANKA) PLC
Interim Financial Statements For the Twelve Months ended 31st March
Statement of Profit or Loss and Other Comprehensive Income
Group | Company | |||||
For the Three Months ended 31st March | 2024 | 2023 | Change | 2024 | 2023 | Change |
Rs. '000 | Rs. '000 | % | Rs. '000 | Rs. '000 | % | |
Revenue | 16,147,240 | 13,001,026 | 24% | 14,395,910 | 11,254,928 | 28% |
Cost of Sales | (10,173,814) | (8,603,771) | (18%) | (10,206,483) | (8,664,087) | (18%) |
Direct Interest Cost | (1,112,089) | (1,118,676) | 1% | - | - | |
Gross Profit | 4,861,337 | 3,278,579 | 48% | 4,189,427 | 2,590,841 | 62% |
Other Income | 149,214 | 64,232 | 132% | 22,402 | 19,534 | 15% |
Selling and Administrative Expenses | (3,914,682) | (3,333,850) | (17%) | (3,157,988) | (2,642,680) | (20%) |
Impairment Reversal on Trade and Other Receivables | 56,546 | 396,002 | (86%) | 6,952 | 313,133 | (98%) |
Operating Profit | 1,152,415 | 404,963 | 185% | 1,060,793 | 280,828 | 278% |
Finance Cost | (991,189) | (1,563,985) | 37% | (977,554) | (1,570,423) | 38% |
Finance Income | 631,747 | 362,714 | 74% | 362,214 | 132,447 | 174% |
Net Finance Cost | (359,442) | (1,201,271) | 70% | (615,340) | (1,437,976) | 57% |
Value Added Tax on Financial Services | (124,027) | (128,715) | 4% | (23,000) | (14,000) | (64%) |
Profit/(Loss)Before Tax | 668,946 | (925,023) | 172% | 422,453 | (1,171,148) | 136% |
Income Tax (Expense ) / Reversal | (282,447) | 167,862 | (268%) | (177,367) | 355,248 | (150%) |
Profit/(Loss)for the Period | 386,499 | (757,161) | 151% | 245,086 | (815,900) | 130% |
Other Comprehensive Income | ||||||
Other Comprehensive Income Items that will not be Reclassified | ||||||
to Profit or Loss | ||||||
Revaluation of Land & Building | 724,044 | - | 724,044 | - | ||
Income Tax Rate Change impact on Revaluation of Property, Plant | ||||||
and Equipment | - | (13,426) | - | (12,534) | ||
Actuarial Gain / (Loss) on Remeasurement of Defined Benefit | ||||||
Obligation | (56,955) | 115,793 | (66,535) | 85,305 | ||
Equity Investments at FVOCI - Change in Fair Value | (1,319) | 745 | (1,384) | (1,334) | ||
Related Taxes: | ||||||
Deferred Tax on Other Comprehensive Income | (199,678) | (34,065) | (196,804) | (25,191) | ||
Other Comprehensive Income for the Period, Net of Tax | 466,092 | 69,047 | 459,321 | 46,246 | ||
Total Comprehensive Income for the Period, Net of Tax | 852,591 | (688,114) | 704,407 | (769,654) | ||
Profit Attributable to - | ||||||
Owners of the Company | 361,738 | (780,545) | 245,086 | (815,900) | ||
Non - Controlling Interests | 24,761 | 23,384 | - | - | ||
Profit for the Period | 386,499 | (757,161) | 245,086 | (815,900) | ||
Total Comprehensive Income Attributable to - | ||||||
Owners of the Company | 825,375 | (717,503) | 704,407 | (769,654) | ||
Non - Controlling Interests | 27,216 | 29,389 | - | - | ||
Toal Comprehensive Income for the Period Net of Tax | 852,591 | (688,114) | 704,407 | (769,654) | ||
Basic / Diluted Earnings Per Share (Rs.) | 0.32 | (0.69) | 0.22 | (0.72) | ||
Above figures are provisional and subject to audit. | ||||||
Share Prices | For the three Months ended | For the three Months ended | ||||
31st March 2024 | 31st March 2023 | |||||
Rs. | Rs. | |||||
Highest | 16.40 | 15.70 | ||||
Lowest | 11.90 | 8.20 | ||||
Last Traded Price | 16.10 | 15.00 |
SINGER (SRI LANKA) PLC | 3 |
Interim Financial Statements For the Twelve Months ended 31st March
Statement of Financial Position
Group | Company | |||
As at | 31st March | 31st March | 31st March | 31st March |
2024 | 2023 | 2024 | 2023 | |
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |
ASSETS | ||||
Non-Current Assets | ||||
Property, Plant and Equipment | 8,142,751 | 7,652,258 | 7,138,161 | 3,852,273 |
Right -of- Use Assets | 4,819,975 | 4,469,010 | 4,071,277 | 3,788,867 |
Intangible Assets | 504,399 | 521,068 | 406,818 | 408,576 |
Investment in Subsidiaries | - | - | 1,760,085 | 2,963,023 |
Other Investments | 22,326 | 23,645 | 20,141 | 21,524 |
Trade and Other Receivables | 10,690,226 | 7,773,775 | 822,170 | 737,681 |
Deferred Tax Assets | 710,812 | 1,485,221 | 613,823 | 1,371,082 |
24,890,489 | 21,924,977 | 14,832,475 | 13,143,026 | |
Current Assets | 21,600,921 | 20,227,338 | 21,207,436 | 17,928,926 |
Inventories | ||||
Loans due from Related Parties | - | - | - | 268,000 |
Income Tax Receivables | 324,833 | 502,200 | 324,833 | 480,658 |
Trade and Other Receivables | 37,787,515 | 28,236,228 | 19,579,887 | 10,659,760 |
Amounts Due from Related Parties | 105,097 | 91,133 | 146,420 | 154,824 |
Financial Assets at FVTPL | 463,761 | - | - | - |
Deposits with Banks | 702,898 | 1,413,997 | 448,875 | - |
Short term Investments | 2,478,591 | 2,013,992 | - | - |
Cash and Cash Equivalents | 5,488,327 | 4,388,050 | 1,658,031 | 1,829,445 |
68,951,943 | 56,872,938 | 43,365,482 | 31,321,613 | |
Total Assets | 93,842,432 | 78,797,915 | 58,197,957 | 44,464,639 |
EQUITY AND LIABILITIES | ||||
Equity | ||||
Stated Capital | 1,138,857 | 626,048 | 1,138,857 | 626,048 |
Other Components of Equity | 3,328,109 | 1,600,272 | 2,948,947 | 1,202,737 |
Revenue Reserves | 6,930,271 | 7,916,760 | 4,236,740 | 4,818,730 |
Total Equity Attributable to Owners of the Company | 11,397,237 | 10,143,080 | 8,324,544 | 6,647,515 |
Non-Controlling Interest | 1,046,509 | 1,946,904 | - | - |
Total Equity | 12,443,746 | 12,089,984 | 8,324,544 | 6,647,515 |
Non-Current Liabilities | ||||
Interest - Bearing Loans and Borrowings | 8,405,000 | 10,242,000 | 6,200,000 | 7,550,000 |
Lease Liability | 4,524,408 | 4,229,569 | 3,770,974 | 3,603,078 |
Employee Benefit Obligations | 1,229,148 | 1,060,341 | 1,058,874 | 724,718 |
Security Deposits | 1,560,728 | 1,468,392 | 1,560,728 | 1,468,392 |
Deferred Tax Liability | 76,558 | 741,265 | - | - |
Other Financial Liabilities | 3,252,235 | 5,844,248 | - | - |
Deferred Revenue | 74,363 | 76,231 | 74,363 | 76,231 |
Other Non - Current Liabilities | 180,162 | 188,342 | 180,162 | 188,342 |
19,302,602 | 23,850,388 | 12,845,101 | 13,610,761 | |
Current Liabilities | ||||
Trade and Other Payables | 12,165,880 | 7,123,531 | 11,110,413 | 6,055,831 |
Deferred Revenue | 362,594 | 216,230 | 362,544 | 216,165 |
Dividends Payable | 59,729 | 64,143 | 49,083 | 49,183 |
Amounts Due to Related Parties | 1,527,754 | 829,668 | 2,144,825 | 1,231,688 |
Income Tax Payable | 108,185 | 269,241 | - | - |
Other Financial Liabilities | 18,927,276 | 13,351,357 | - | - |
Lease Liability | 1,084,239 | 1,024,003 | 974,538 | 907,649 |
Interest - Bearing Loans and Borrowings | 25,312,181 | 18,399,811 | 20,377,748 | 14,271,246 |
Bank Overdrafts | 2,548,247 | 1,579,559 | 2,009,161 | 1,474,601 |
62,096,085 | 42,857,543 | 37,028,312 | 24,206,363 | |
Total Liabilities | 81,398,687 | 66,707,931 | 49,873,413 | 37,817,124 |
Total Equity and Liabilities | 93,842,432 | 78,797,915 | 58,197,957 | 44,464,639 |
Net Assets per Share (Rs.) | 9.76 | 9.00 | 7.13 | 5.90 |
I certify that the above Financial Statements comply with the requirements of the Companies Act No.07 of 2007.
(Sgd.)
Shalinka Seresinhe
Finance Director
Above figures are provisional and subject to audit.
The Board of Directors is responsible for the preparation and presentation of these Financial Statements.
Signed for and on behalf of the Board by,
(Sgd.) | (Sgd.) |
A.M. Pandithage | Mahesh Wijewardene |
Chairman | Director/Group Chief Executive Officer |
Colombo, | |
09th May 2024 |
4 SINGER (SRI LANKA) PLC
Interim Financial Statements For the Twelve Months ended 31st March
Statement of Changes in Equity
For the Twelve Months ended 31st March
Group
Attributable to equity holders of the Company | |||||||||
Stated | Other Components of Equity | Revenue Reserves | Total | Non | Total | ||||
Capital | -Controlling | Equity | |||||||
Statutory | Regulatory | Revaluation | Fair Value | General | Retained | ||||
Interest | |||||||||
Reserve | Loss | Reserves | of Financial | Reserves | Earnings | ||||
Allowance | Assets | ||||||||
Reserve | at FVOCI | ||||||||
Reserve |
Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | |
Balance as at 31st March 2022 | 626,048 | 223,763 | - | 1,635,092 | 4,437 | 2,700,000 | 6,380,204 | 11,569,544 | 1,971,082 | 13,540,626 |
Charge Relating to surcharge Tax | - | - | - | - | - | (1,023,548) | (1,023,548) | (32,808) | (1,056,356) | |
Adjusted Balance as at 1st April 2022 | 626,048 | 223,763 | - | 1,635,092 | 4,437 | 2,700,000 | 5,356,656 | 10,545,996 | 1,938,274 | 12,484,270 |
Realisation of Revaluation Surplus | - | - | - | (23,485) | - | - | 23,485 | - | - | - |
Transferred to/(from) during the year | - | 20,452 | - | - | - | - | (20,452) | - | - | - |
Profit for the Period | - | - | - | - | - | - | 7,082 | 7,082 | 88,849 | 95,931 |
Other Comprehensive Income | - | - | ||||||||
Actuarial Gain on Employee Benefit Obligations | - | - | - | - | - | - | 107,440 | 107,440 | 8,352 | 115,792 |
Fair Value Change in Equity instruments designated at | ||||||||||
fair value through other comprehensive income | - | - | - | - | 328 | - | - | 328 | 417 | 745 |
Related Taxes | ||||||||||
Income Tax rate change impact on revaluation of | ||||||||||
Land and Buildings | - | - | - | (260,715) | - | - | - | (260,715) | (54,148) | (314,863) |
Deferred Tax on Actuarial gain on Employee Benefit | ||||||||||
Obligations | - | - | - | - | - | - | (32,074) | (32,074) | (2,391) | (34,465) |
Deferred Tax on Fair Value Change in Equity | ||||||||||
instruments designated at fair value | ||||||||||
through Other Comprehensive Income | - | - | - | - | 400 | - | - | 400 | - | 400 |
Total Other Comprehensive Income , Net of Tax | - | - | - | (260,715) | 728 | - | 75,366 | (184,621) | (47,770) | (232,391) |
Total Comprehensive Income for the Year, Net of Tax | - | - | - | (260,715) | 728 | - | 82,448 | (177,539) | 41,079 | (136,460) |
Transactions with Owners of the Company, | ||||||||||
Recognised Directly in Equity | ||||||||||
Distributions to Owners of the Company | - | - | - | - | - | - | - | - | - | - |
Final Dividend - 2021/2022 | - | - | - | - | - | - | (225,377) | (225,377) | (32,449) | (257,826) |
Total Distributions to Owners of the Company | - | - | - | - | - | - | (225,377) | (225,377) | (32,449) | (257,826) |
Balance at 31st March 2023 | 626,048 | 244,215 | - | 1,350,892 | 5,165 | 2,700,000 | 5,216,760 | 10,143,080 | 1,946,904 | 12,089,984 |
Realisation of Revaluation Surplus | - | - | (28,231) | - | - | 28,231 | - | - | - | |
Transferred to/(from) during the period | - | 81,079 | 51,094 | (132,173) | - | - | ||||
Profit / (Loss) for the period | - | - | - | - | - | - | (159,813) | (159,813) | 68,513 | (91,299) |
Other Comprehensive Income | ||||||||||
Revaluation gain on Land & building | - | - | - | 724,044 | - | - | 724,044 | 724,044 | - | 724,044 |
Actuarial Loss on Employee Benefit Obligations | (60,443) | (60,443) | 3,488 | (56,955) | ||||||
Fair Value Change in Equity instruments designated | ||||||||||
at fair value through other comprehensive income | (272) | (272) | (1,047) | (1,319) | ||||||
Related Taxes | ||||||||||
Deferred Tax on Revaluation of Land & building | - | - | - | (217,179) | - | - | (217,179) | (217,179) | - | (217,179) |
Deferred Tax on Actuarial Loss on Employee Benefit | ||||||||||
Obligations | 18,133 | 18,133 | (1,047) | 17,086 | ||||||
Deferred Tax on Equity Investments at FVOCI- | ||||||||||
change in fair value | 415 | 415 | - | 415 | ||||||
Total Other Comprehensive Income for the Year | - | - | 506,864 | - | 143 | - | (42,310) | 464,697 | 1,395 | 466,092 |
Total comprehensive income for the year | - | - | 506,864 | - | 143 | - | (202,122) | 304,885 | 69,908 | 374,793 |
Transactions with Owners of the Company, | ||||||||||
Recognised Directly in Equity | ||||||||||
Distributions to Owners of the Company | ||||||||||
Final Dividend - 2022/23 | - | - | - | - | - | - | - | - | (32,449) | (32,449) |
New Share issue | 512,809 | - | 512,809 | - | 512,809 | |||||
Amalgamated Reserve | 1,116,888 | (680,425) | 436,463 | (937,854) | (501,391) | |||||
Balance at 31st March 2024 | 1,138,857 | 325,294 | 51,094 | 2,946,413 | 5,308 | 2,700,000 | 4,230,271 | 11,397,237 | 1,046,509 | 12,443,746 |
SINGER (SRI LANKA) PLC | 5 |
Interim Financial Statements For the Twelve Months ended 31st March
Statement of Changes in Equity
For the Twelve Months ended 31st March Company
Stated | Other Components of | Revenue Reserves | Total | ||
Capital | Equity | Equity | |||
Revaluation | Fair Value | General | Retained | ||
Reserves | of Financial | Reserves | Earnings | ||
Assets | |||||
at FVOCI | |||||
Reserve | |||||
Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 | Rs.000 |
Balance as at 31st March 2022 | 626,048 | 1,291,762 | 4,437 | 2,700,000 | 3,219,944 | 7,842,191 |
Charge Relating to surcharge Tax | - | - | - | - | (804,826) | (804,826) |
Adjusted Balance as at 1st April 2022 | 626,048 | 1,291,762 | 4,437 | 2,700,000 | 2,415,118 | 7,037,365 |
Realisation of Revaluation Surplus | - | (15,022) | - | - | 15,022 | - |
Profit for the period | - | - | - | - | 220,599 | 220,599 |
Other Comprehensive Income | ||||||
Actuarial Gain on Employee Benefit Obligations | - | - | - | - | 85,305 | 85,305 |
Fair Value Change in Equity instruments designated at fair value | ||||||
through other comprehensive income | - | - | (1,334) | - | - | (1,334) |
Related Taxes | ||||||
Income Tax rate change impact on revaluation of Land and Buildings | - | (77,506) | - | - | - | (77,506) |
Deferred Tax on Actuarial Gain on Employee Benefit Obligations | - | - | - | - | (25,591) | (25,591) |
Fair Value Change in Equity instruments designated at fair value through | ||||||
other comprehensive income | - | - | 400 | - | - | 400 |
Total Other Comprehensive Income , Net of Tax | - | (77,506) | (934) | - | 59,714 | (18,726) |
Total Comprehensive Income for the Year, Net of Tax | 626,048 | 1,214,256 | 3,503 | 2,700,000 | 2,695,431 | 7,239,238 |
Transactions with Owners of the Company, Recognised Directly in Equity | ||||||
Final Dividend - 2021/2022 | - | - | - | - | (225,377) | (225,377) |
Total Distributions to Owners of the Company | - | - | - | - | (225,377) | (225,377) |
Amalgamation- Singer Digital Media (Pvt) Ltd | - | - | - | - | (366,346) | (366,346) |
Balance at 31st March 2023 | 626,048 | 1,199,234 | 3,503 | 2,700,000 | 2,118,730 | 6,647,515 |
Realisation on Revaluation Surplus | - | (16,388) | - | - | 16,388 | - |
- | ||||||
Loss for the Period | (297,701) | (297,701) | ||||
Other Comprehensive Income | ||||||
Revaluation gain on Land & building | - | 724,044 | - | - | - | 724,044 |
Actuarial Loss on Employee Benefit Obligations | - | - | - | - | (66,535) | (66,535) |
Fair Value Change in Equity instruments designated at fair value | ||||||
through other comprehensive income | - | - | (1,384) | - | - | (1,384) |
- | ||||||
Related Taxes | - | |||||
Deferred Tax on Revaluation of Land & building | - | (217,179) | - | - | - | (217,179) |
Deferred Tax on Actuarial Loss on Employee Benefit Obligations | - | - | - | - | 19,961 | 19,961 |
Deferred Tax on Equity Investments at FVOCI-change in fair value | - | - | 415 | - | - | 415 |
Total Other Comprehensive Income for the Year | - | 506,864 | (969) | - | (46,575) | 459,321 |
Total Comprehensive Income for the Year | - | 506,864 | (969) | - | (344,276) | 161,620 |
Transactions with Owners of the Company, Recognised Directly in Equity | ||||||
New Share issue | 512,809 | - | - | - | - | 512,809 |
Amalgamated Reserve | - | 1,256,702 | - | - | (254,102) | 1,002,600 |
Balance at 31st March 2024 | 1,138,857 | 2,946,412 | 2,534 | 2,700,000 | 1,536,740 | 8,324,544 |
6 SINGER (SRI LANKA) PLC
Interim Financial Statements For the Twelve Months ended 31st March
STATEMENT OF CASH FLOWS
Group | Company | |||
For the Twelve Months ended 31st March | 2024 | 2023 | 2024 | 2023 |
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |
Cash Flows from/(used in) Operating Activities | ||||
Net Profit /(Loss) before Income Tax Expense | 338,653 | 174,192 | (118,484) | (68,636) |
Adjustments for: | ||||
Depreciation on Property, Plant and Equipment | 794,438 | 762,709 | 565,792 | 535,129 |
Amortization of Intangible Assets | 56,844 | 55,548 | 39,390 | 36,164 |
Amortization of Right of Use Assets | 1,006,629 | 1,010,707 | 863,921 | 884,177 |
Loss on Disposal of Property, Plant and Equipment | 712 | 2,221 | 724 | 2,292 |
Interest Expense | 4,722,053 | 6,328,642 | 4,627,384 | 5,801,184 |
Interest Income | (1,355,513) | (1,126,853) | (140,425) | (365,356) |
Impairment / (Reversal ) of Inventories | 158,883 | 371,854 | (6,499) | 282,120 |
Impairment on Trade and Other Receivables | 300,236 | (181,961) | 427,199 | (169,148) |
Dividend Income | - | - | (109,829) | (129,210) |
Provision for Retiring Gratuity | 268,054 | 224,961 | 183,445 | 151,263 |
Operating Profit before Working Capital Changes | 6,290,989 | 7,622,020 | 6,332,618 | 6,959,979 |
(Increase)/Decrease in Inventory | (1,532,466) | 2,422,999 | (1,114,414) | 2,311,159 |
(Increase)/Decrease in Debtors falling Due after one Year | (3,216,688) | 4,297,362 | (511,688) | (394,460) |
(Increase)/Decrease in Debtors falling Due within one year | (9,551,287) | 7,376,463 | (8,724,730) | 8,331,089 |
(Increase) / Decrease in Dues from Related Parties | (13,964) | (42,876) | 1,556,801 | 67,887 |
Increase/(Decrease) in Dues to Related Parties | 698,085 | (350,087) | (96,534) | (2,936,511) |
Increase/(Decrease) in Security Deposits | (48,924) | 6,045 | (48,924) | 12,842 |
Increase/(Decrease) in Trade and Other Payables | 5,061,151 | (12,075,603) | 3,754,445 | (7,653,526) |
Increase / (Decrease) in Deferred Liabilities | 144,497 | (19,447) | 144,512 | (16,175) |
Increase in ROU assets | (1,357,594) | (672,303) | (1,146,331) | (524,948) |
Increase in Lease Creditors | 1,479,311 | 673,339 | 1,170,896 | 510,594 |
Cash Generated from/(used in) Operations | (2,046,890) | 9,237,912 | 1,316,652 | 6,667,930 |
Finance Costs Paid | (4,134,300) | (5,578,346) | (4,001,184) | (5,193,501) |
Retiring Gratuity Paid | (156,938) | (89,979) | (115,933) | (68,997) |
Income Tax Paid | (485,538) | (1,272,143) | (95,864) | (912,477) |
Surcharge Tax Paid | - | (1,056,357) | - | (804,826) |
Net Cash Flows from/(used in) Operating Activities | (6,823,666) | 1,241,087 | (2,896,329) | (311,871) |
Cash Flows from /(used in ) Investing Activities | ||||
Acquisition of Property, Plant and Equipment and Intangible Assets | (620,958) | (927,757) | (354,543) | (589,881) |
Proceeds from Disposal of Property Plant and Equipment | 1,777 | 4,172 | 914 | 3,935 |
Cash Proceed from Amalgamation | - | - | 20,272 | (42,981) |
Amount paid for Share buy back | (2,312) | - | (2,312) | - |
Acquisition of Marketable Securities | (928,360) | (601,012) | - | - |
Net Cashflows from Loans Given to Related Companies | - | - | 268,000 | (158,000) |
Interest Received | 1,355,513 | 1,126,853 | 94,497 | 365,356 |
Dividends Received | - | - | 109,829 | 129,210 |
Net Cash Flows from/(used in) Investing Activities | (194,340) | (397,744) | 136,657 | (292,361) |
Cash Flows from / (used in) Financing Activities | ||||
Net Proceeds From/(settlements to) Interest Bearing Loans and Borrowings | 5,167,431 | (3,824,261) | 3,977,892 | 1,220,596 |
Net settlements to Lease Creditors | (1,662,195) | (1,534,744) | (1,475,219) | (1,322,777) |
Increase in Customer Deposit Liabilities | 2,983,907 | 7,049,091 | - | - |
Dividends Paid | (50,648) | (284,658) | (100) | (244,164) |
Net Cash Flows from/(used in) Financing Activities | 6,438,495 | 1,405,428 | 2,502,573 | (346,345) |
Net Increase/(Decrease) in Cash and Cash Equivalents | (579,511) | 2,248,772 | (257,099) | (950,576) |
Cash and Cash Equivalents at the Beginning of the Year | 4,222,489 | 1,973,716 | 354,844 | 1,305,420 |
Cash and Cash Equivalents as at the end of the year | 3,642,978 | 4,222,488 | 97,745 | 354,844 |
ANALYSIS OF CASH & CASH EQUIVALENTS | ||||
Favourable balances | ||||
Fixed deposit | 702,898 | 1,413,997 | 448,875 | - |
Cash in hand and at bank | 5,488,327 | 4,388,050 | 1,658,031 | 1,829,445 |
Unfavourable balances | ||||
Bank overdrafts | (2,548,247) | (1,579,559) | (2,009,161) | (1,474,601) |
3,642,978 | 4,222,488 | 97,745 | 354,844 |
SINGER (SRI LANKA) PLC | 7 |
Interim Financial Statements For the Twelve Months ended 31st March
Notes to the Financial Statements
-
BASIS OF PREPARATION AND GROUP'S ACCOUNTING POLICIES
The interim condensed consolidated financial statements for theTwelve months ended 31st March 2024 have been prepared in accordance with LKAS 34 Interim Financial Reporting.
The Financial Statements for the period ended 31st March 2024, includes "the Company" referring to Singer (Sri Lanka) PLC, as the holding company and "the Group" referring to the companies whose accounts have been consolidated therein.
As per the company's accounting policies, amalgamation of two entities under common control is accounted by adding assets and liabilities as at the amalgamated date to the controlling entity and directly recognizing the excess in Statement of Changes in Equity as amalgamated reserve. No restatement is done to the comparative financials and controlling entity's current year statements of financial position will carry both entities assets and liabilities. The Consolidated Financial performance and financial position did not require restatement given that the Group structure existed even prior to amalgamation.
The interim condensed Consolidated Financial Statements do not include all the information and disclosures required in the Annual Financial
Statements, and should be read in conjunction with the Group's Annual Consolidated Financial Statements as at 31 March 2023
The presentation and classification of the Financial Statements of the previous period have been amended, where relevant, for better presentation and to be comparable with those of the current period.
The interim Condensed Financial Statements are presented in Sri Lankan Rupees (LKR) and all values are rounded to the nearest thousand except when otherwise indicated - Amalgamation of Regnis (Lanka) PLC, Singer Industries (Ceylon) PLC with Singer (Sri Lanka) PLC
The Board of Directors of Singer (Sri Lanka) PLC , Regnis (Lanka) PLC and Singer Industries (Ceylon) PLC decided to amalgamate its subsidiaries, Regnis (Lanka) PLC and Singer Industries (Ceylon) PLC with Singer (Sri Lanka) PLC (The Company) at the board meetings held on the 07th of November 2023 , and share holder approval for the amalgamation was received at the Extra Ordinary General Meetings of the three companies held on the 18th of January 2024.
The amalgamation was effective from 31 January 2024.
The values in the books of Regnis (Lanka) PLC , Singer Industries (Ceylon) PLC and Singer (Sri Lanka) PLC were amalgamated and the investment in subsidiaries of Rs. 1.4 billion recorded in the Company was set off against the equity of Regnis (Lanka) PLC and Singer Industries (Ceylon) PLC and the excess was debited to the amalgamation reserve in equity. - Fair Value measurement and related fair value disclosures - Financial Instruments
Group | Company | ||||||
1.2 | 2024 | 2023 | 2024 | 2023 | Level | ||
Rs. '000 | Rs."000" | Rs. '000 | Rs."000" | ||||
Recurring Fair Value Measurements | 22,326 | 23,645 | 20,141 | 21,524 | 3 | Financial Assets at FVOCI | |
Investment in Equity Securities | 22,326 | 23,645 | 20,141 | 21,524 |
1.3 Impact of Recent Economic Conditions
The Directors are continuously monitoring the existing and the anticipated effects from the external environment, as well as the resulting consequences to the company in order to take appropriate measures to manage the impact.
(i) Changes in interest rates
LKR interest rates significantly declined during the quarter ended March 31, 2024 with the policy measures adopted by CBSL
The following measures were taken to reduce the impact of interest Cost ;
- Minimised borrowings by reducing credit periods offered to the customers whilst encouraging advance payments, thereby improving the liquidity of the company
- Continuous control and monitoring measures taken to improve the recoveries from debtors to reduce the borrowings
- Strategic initiatives driven by the management to prioritise essential capital expenditure
- A focused effort to reduce old inventory thereby reducing borrowings
8 SINGER (SRI LANKA) PLC
Interim Financial Statements For the Twelve Months ended 31st March
Notes to the Financial Statements
(ii) Fluctuation of foreign currency and significant rupee appreciation
The LKR/USD continues to be at 300 levels due to the prudent policy measures adopted by CBSL, along with the resultant decline in importer demand and improvement of the Balance of Payment of the country. The appreciation of Rupee during the quarter, adversely affected export companies to be competitive in the international market place, given the tax amendments, high cost of operations and inflation. However, we envisage the cost adjustments will ease the immediate challenges in the months to come. Further, Government initiatives to lighten import restrictions and floating of exchange rates might result in some volatilities in the months ahead.
The following measures were taken to reduce the impact of a volatile exchange rate;
- Implemented prudent strategies to revise prices in a timely manner based on market outlook
- Entering into forward rate contracts to mitigate foreign currency risk wherever deemed necessary iii) Other Considerations
The VAT change implemented with effect from 01st January 2024 resulted in panic buying before the VAT hike in December 2023 , which may see a reduction in consumer demand in the short term.
The escalation of violence along the red sea will increase the price of products imported to the country and may see delays in receiving products in the near term.
Despite the current slowdown of the economy, the marketing and business development teams of the group continues to pursue new businesses to diversify the risk arising due to negative externalities, whilst the operational teams focus on improving production efficiencies and reducing costs in order to increase the gross profit margins.
2.0 Segmental Analysis of Company Net Turnover is as follows:
Three months ended | Three months ended | Twelve Months ended | Twelve Months ended | ||||||
31st March 2024 | 31st March 2023 | 31st March 2024 | 31st March 2023 | ||||||
Rs. '000 | Rs'000 | Rs. '000 | Rs'000 | ||||||
Consumer Electronics | 1,572,999 | 715,313 | 6,321,970 | 4,357,666 | |||||
Financial Services | 1,272,242 | 948,653 | 4,605,866 | 3,204,682 | |||||
Furniture | 959,855 | 942,008 | 3,925,670 | 4,147,511 | |||||
Home Appliances | 6,150,298 | 4,203,612 | 22,216,278 | 18,783,398 | |||||
IT products | 2,745,873 | 3,787,128 | 17,563,584 | 11,768,846 | |||||
Sewing Machines | 502,259 | 477,236 | 2,126,636 | 2,510,590 | |||||
Other | 1,192,384 | 180,978 | 6,573,441 | 3,177,693 | |||||
14,395,910 | 11,254,928 | 63,333,445 | 47,950,386 | ||||||
2.1 Segmental Analysis of Company Profit / (Loss) Before Tax is as follows: | |||||||||
Three Months ended | Three Months ended | Twelve Months ended | Twelve Months ended | ||||||
31st March 2024 | 31st March 2023 | 31st March 2024 | 31st March 2023 | ||||||
Rs. '000 | Rs'000 | Rs. '000 | Rs'000 | ||||||
Consumer Electronics | 156,146 | (155,409) | 478,810 | 537,538 | |||||
Financial Services | 228,258 | 97,264 | 942,681 | 762,033 | |||||
Furniture | 37,212 | (65,612) | 149,070 | 373,744 | |||||
Home Appliances | 485,414 | 190,640 | 1,360,479 | 2,718,288 | |||||
IT products | 81,867 | (8,870) | 657,615 | 1,050,483 | |||||
Sewing Machines | 39,633 | (29,616) | 155,691 | 212,662 | |||||
Other | 25,311 | (60,702) | 152,925 | 348,796 | |||||
Intercompany Dividend | - | - | 109,829 | 129,210 | |||||
Impairment (Loss)/Reversal on Trade and | |||||||||
Other Receivables | 6,952 | 313,133 | (427,199) | 140,085 | |||||
Operating Profit | 1,060,793 | 280,828 | 3,579,901 | 6,272,839 | |||||
Net Finance Cost | (615,340) | (1,437,976) | (3,621,385) | (6,263,475) | |||||
VAT on Financial Services | (23,000) | (14,000) | (77,000) | (78,000) | |||||
Profit/(Loss) Before Tax | 422,453 | (1,171,148) | (118,484) | (68,636) |
SINGER (SRI LANKA) PLC | 9 |
Interim Financial Statements For the Twelve Months ended 31st March
Notes to the Financial Statements
2.2 Segmental Analysis of Group Net Turnover is as follows:
Three months ended | Three months ended | Twelve Months ended | Twelve Months ended | ||||||||
31st March 2024 | 31st March 2023 | 31st March 2024 | 31st March 2023 | ||||||||
Rs. '000 | Rs'000 | Rs. '000 | Rs'000 | ||||||||
Consumer Electronics | 1,572,999 | 715,313 | 6,321,970 | 4,357,666 | |||||||
Financial Services | 3,019,892 | 2,687,491 | 11,202,466 | 9,653,108 | |||||||
Furniture | 959,855 | 942,008 | 3,925,670 | 4,147,511 | |||||||
Home Appliances | 6,153,912 | 4,184,204 | 22,235,766 | 18,225,925 | |||||||
IT products | 2,745,873 | 3,806,614 | 17,563,584 | 12,728,128 | |||||||
Sewing Machines | 502,325 | 477,825 | 2,127,101 | 2,453,122 | |||||||
Other | 1,192,385 | 187,570 | 6,596,886 | 3,201,773 | |||||||
16,147,240 | 13,001,026 | 69,973,442 | 54,767,234 | ||||||||
2.3 Segmental Analysis of Group Profit /(Loss) Before Tax is as follows: | |||||||||||
Three Months ended | Three Months ended | Twelve Months ended | Twelve Months ended | ||||||||
31st March 2024 | 31st March 2023 | 31st March 2024 | 31st March 2023 | ||||||||
Rs. '000 | Rs'000 | Rs. '000 | Rs'000 | ||||||||
Consumer Electronics | 156,146 | (155,409) | 478,810 | 537,538 | |||||||
Financial Services | 245,110 | 149,330 | 526,507 | 832,515 | |||||||
Furniture | 37,212 | (65,612) | 149,070 | 373,744 | |||||||
Home Appliances | 521,906 | 154,352 | 1,439,429 | 3,068,875 | |||||||
IT Products | 81,867 | (10) | 657,615 | 1,064,554 | |||||||
Sewing Machines | 27,173 | (18,295) | 14,595 | 260,847 | |||||||
Other | 26,456 | (55,394) | 171,621 | 367,496 | |||||||
Dividend | - | - | - | 240 | |||||||
Impairment Loss on Trade and Other | |||||||||||
Receivables | 56,546 | 396,002 | (300,236) | 181,961 | |||||||
Operating Profit | 1,152,415 | 404,963 | 3,137,410 | 6,687,769 | |||||||
Net Finance Cost | (359,442) | (1,201,271) | (2,401,901) | (6,118,864) | |||||||
VAT on Financial Services | (124,027) | (128,715) | (396,856) | (394,713) | |||||||
Profit/(Loss) Before Tax | 668,946 | (925,023) | 338,653 | 174,192 | |||||||
3 STATED CAPITAL | |||||||||||
3.1 | |||||||||||
31st March 2024 | 31st March 2023 | ||||||||||
Value-Ordinary Shares (Rs.) | 1,138,856,653 | 626,048,050 | |||||||||
Number of Ordinary Shares | 1,167,617,912 | 1,126,886,490 | |||||||||
Voting Rights | One Vote per Ordinary | One Vote per Ordinary | |||||||||
Share | Share |
10 SINGER (SRI LANKA) PLC
Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Singer (Sri Lanka) plc published this content on 09 May 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 May 2024 10:19:39 UTC.