HAYLEYS LEISURE PLC HAYLEYS LEISURE PLC
Interim Financial Statements
For the Quarter Ended
31st December 2022
HAYLEYS LEISURE PLC
PROVISIONAL FINANCIAL STATEMENTS
STATEMENT OF FINANCIAL POSITION
GROUP | COMPANY | GROUP | COMPANY | |||||||
Audited | Audited | Un Audited | Un Audited | Un Audited | Un Audited | |||||
31-03-2022 | 31-03-2022 | AS AT | 31-12-2022 | 31-12-2021 | 31-12-2022 | 31-12-2021 | ||||
Rs' 000 | Rs' 000 | Rs' 000 | Rs' 000 | Rs' 000 | Rs' 000 | |||||
ASSETS | ||||||||||
NON-CURRENT ASSETS | ||||||||||
4,684,024 | 35,173 | Property, Plant & Equipment | 4,585,716 | 4,575,324 | 27,585 | 27,550 | ||||
46,435 | - | Right of Use Assets | 39,534 | 24,654 | - | - | ||||
- | 1,269,541 | Investments in Subsidiaries | - | - | 1,269,541 | 1,360,953 | ||||
- | - | Intangible Assets | - | 137,864 | - | - | ||||
265,877 | 265,877 | Other Non-Current Financial Assets | 265,877 | 265,877 | 265,877 | 265,877 | ||||
4,996,336 | 1,570,591 | 4,891,127 | 5,003,719 | 1,563,003 | 1,654,380 | |||||
CURRENT ASSETS | ||||||||||
72,876 | - | Inventories | 108,720 | 65,423 | - | - | ||||
254,349 | 146,976 | Trade and Other Receivables | 308,772 | 246,202 | 353,635 | 120,176 | ||||
82,839 | 12,741 | Advance and Prepayment | 105,787 | 110,234 | 30,665 | 20,499 | ||||
1,135 | 1,135 | Other Current Financial Assets | 1,706 | 1,218 | 1,706 | 1,218 | ||||
4,410 | 265 | Tax Recoverable | 4,535 | 7,002 | 265 | 2,017 | ||||
1,727 | 1,727 | Short Term Deposits | 1,938 | 1,698 | 1,938 | 1,698 | ||||
245,793 | 61,751 | Cash & Cash Equivalents | 151,791 | 186,625 | 14,348 | 40,162 | ||||
663,129 | 224,595 | 683,249 | 618,402 | 402,557 | 185,770 | |||||
5,659,465 | 1,795,186 | TOTAL ASSETS | 5,574,376 | 5,622,121 | 1,965,560 | 1,840,150 | ||||
EQUITY AND LIABILITIES | ||||||||||
CAPITAL AND RESERVES | ||||||||||
909,371 | 909,371 | Stated Capital | 909,371 | 909,371 | 909,371 | 909,371 | ||||
- | - | Fair value reserve of Financial assets at FVOCI | - | - | - | |||||
462,906 | - | Revaluation Reserves | 462,906 | 423,794 | - | - | ||||
825,883 | 245,438 | Retained Earnings | 249,501 | 1,196,183 | 195,225 | 49,045 | ||||
2,198,161 | 1,154,809 | 1,621,778 | 2,529,348 | 1,104,596 | 958,416 | |||||
(52,790) | - | Non-Controlling Interest | (121,433) | (14,934) | - | - | ||||
2,145,371 | 1,154,809 | Total Equity | 1,500,345 | 2,514,414 | 1,104,596 | 958,416 | ||||
NON-CURRENT LIABILITIES | ||||||||||
1,039,018 | 8,440 | Interest Bearing Borrowings | 1,245,160 | 1,087,290 | 3,571 | 10,870 | ||||
209,323 | - | Deferred Tax Liabilities | 209,323 | 139,454 | - | - | ||||
35,410 | 2,947 | Retirement Benefit Obligations | 37,462 | 39,423 | 3,633 | 4,153 | ||||
1,283,751 | 11,387 | 1,491,945 | 1,266,167 | 7,204 | 15,023 | |||||
CURRENT LIABILITIES | ||||||||||
1,194,572 | 26,585 | Interest Bearing Borrowings | 1,134,800 | 901,835 | 23,991 | 28,321 | ||||
405,645 | 268,940 | Trade and Other Payables | 744,425 | 418,614 | 494,082 | 567,182 | ||||
- | - | Income Tax Payable | - | 509 | - | - | ||||
87,839 | 52,954 | Other Current Non-Financial Liabilities | 118,702 | 127,654 | 31,411 | 95,045 | ||||
542,287 | 280,511 | Bank Overdraft | 584,159 | 392,928 | 304,277 | 176,163 | ||||
2,230,343 | 628,990 | 2,582,086 | 1,841,540 | 853,761 | 866,711 | |||||
5,659,465 | 1,795,186 | TOTAL EQUITY AND LIABILITIES | 5,574,376 | 5,622,121 | 1,965,560 | 1,840,150 | ||||
Net Assets Value per Share (Rs.) | ||||||||||
20.36 | 10.69 | 15.02 | 23.42 | 10.23 | 8.88 |
These Financial Statements are in compliance with the requirements of the Companies Act No. 7 of 2007
signed.
Ravindra Dissanayake
Head of Finance
The Directors are responsible for the preparation and presentation of these Financial Statements.
Signed for and on behalf of the Board.
signed. | signed. |
A.M. Pandithage | R. J. Karunarajah |
Chairman | Managing Director |
31st January 2023 | |
Colombo |
HAYLEYS LEISURE PLC
PROVISIONAL FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME
Year Ended | Quarter ended | Nine Months ended | |||||||
31st March | 31st December | 31st December | |||||||
Audited | Un Audited | Un Audited | Un Audited | Un Audited | |||||
2022 | 2022 | 2021 | 2022 | 2021 | Change | ||||
Rs' 000 | Rs '000 | Rs '000 | Rs '000 | Rs '000 | % | ||||
777,262 | Revenue From Contract With Customers | 372,098 | 300,481 | 986,359 | 409,921 | >100 | |||
- | |||||||||
(479,522) | Cost of Sales | (186,052) | (163,487) | (497,230) | (292,551) | 70 | |||
297,740 | GROSS PROFIT | 186,046 | 136,994 | 489,129 | 117,370 | >100 | |||
35,255 | Other Income | 6,170 | 4,008 | 18,020 | 33,272 | (46) | |||
(11,207) | Selling and Marketing Expenses | (8,733) | (1,588) | (21,811) | (4,905) | >100 | |||
(944,511) | Administrative Expenses | (265,253) | (207,443) | (747,610) | (547,535) | 37 | |||
(356,587) | Finance Cost | (145,139) | (28,037) | (456,171) | (105,347) | >100 | |||
86,593 | Finance Income | 9,333 | 6,839 | 74,311 | 17,856 | >100 | |||
(892,717) | LOSS BEFORE TAX | (217,576) | (89,227) | (644,132) | (489,289) | 32 | |||
(5,823) | Tax Expenses | (492) | (111) | (892) | (1,560) | (43) | |||
(898,540) | LOSS FOR THE PERIOD | (218,068) | (89,338) | (645,024) | (490,849) | 31 | |||
OTHER COMPREHENSIVE INCOME/(EXPENSE) | |||||||||
111,559 | Gain/(Loss) on Equity Instruments Designated at FV through OCI | - | 7,761 | - | 111,559 | (100) | |||
(447) | Actuarial Gain/(loss) on defined benefit plan | - | - | - | - | ||||
(66,570) | Deferred Tax impact on Actuarial Gain/Loss | - | - | - | - | ||||
105,664 | Effect of Revaluation of Land | - | - | - | - | ||||
150,206 | Other Comprehensive Income/(Expense) for the period, Net of Tax | - | 7,761 | - | 111,559 | (100) | |||
(748,334) | Total Comprehensive Income/(Expense) for the period, Net of Tax | (218,068) | (81,577) | (645,024) | (379,290) | 70 | |||
Loss for the Period Attributable to: | |||||||||
(826,368) | Equity holders of the Parent | (193,266) | (81,350) | (576,382) | (456,423) | 26 | |||
(72,172) | Non-Controlling Interest | (24,802) | (7,989) | (68,642) | (34,426) | 99 | |||
(898,540) | (218,068) | (89,339) | (645,024) | (490,849) | 31 | ||||
Total Comprehensive income/(expense) Attributable to: | |||||||||
(676,053) | Equity holders of the Parent | (193,266) | (73,587) | (576,382) | (344,863) | 67 | |||
- | |||||||||
(72,281) | Non-Controlling Interest | (24,802) | (7,990) | (68,642) | (34,427) | 99 | |||
- | |||||||||
(748,334) | (218,068) | (81,577) | (645,024) | (379,290) | 70 | ||||
(7.65) | Profit/(Loss) per Share (Rs.) | (1.79) | (0.75) | (5.34) | (4.23) |
HAYLEYS LEISURE PLC
PROVISIONAL FINANCIAL STATEMENTS
COMPANY STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME
Year Ended | Quarter Ended | Nine Months Ended | |||||||
31st March | 31st December | 31st December | |||||||
Audited | Un Audited | Un Audited | Un Audited | Un Audited | |||||
2022 | 2022 | 2021 | 2022 | 2021 | Change | ||||
Rs' 000 | Rs '000 | Rs '000 | Rs '000 | Rs '000 | % | ||||
125,099 | Revenue From Contract With Customers | 76,347 | 47,839 | 170,600 | 65,770 | >100 | |||
- | Cost of Sales | - | - | - | - | ||||
125,099 | GROSS PROFIT | 76,347 | 47,839 | 170,600 | 65,770 | >100 | |||
302,397 | Other Income | 120 | - | 360 | 22,316 | (98) | |||
(91,412) | Impairment of Investment in Subsidiary | - | - | - | - | - | |||
(2,632) | Selling and Marketing Expenses | (607) | 53 | (901) | (2,566) | (65) | |||
(210,522) | Administrative Expenses | (72,812) | (52,323) | (197,993) | (146,151) | 35 | |||
(22,404) | Finance Cost | (22,498) | (4,586) | (55,940) | (14,171) | >100 | |||
36,027 | Finance Income | 7,370 | 5,402 | 33,661 | 14,338 | >100 | |||
136,553 | LOSS BEFORE TAX | (12,080) | (3,615) | (50,213) | (60,464) | (17) | |||
(1,327) | Tax Expenses | - | - | - | (659) | (100) | |||
135,226 | LOSS FOR THE PERIOD | (12,080) | (3,615) | (50,213) | (61,123) | (18) | |||
OTHER COMPREHENSIVE INCOME/(EXPENSE) | |||||||||
111,559 | Gain/(Loss) on equity Instruments Designated at FV through OCI | - | 7,761 | - | 111,559 | (100) | |||
44 | Actuarial Gain/(loss) on defined benefit plan | - | - | - | - | ||||
111,603 | Other Comprehensive Income/(Expense) for the period, Net of Tax | - | 7,761 | - | 111,559 | (100) | |||
246,829 | Total Comprehensive Expense for the period, Net of Tax | (12,080) | 4,146 | (50,213) | 50,436 | (>100) | |||
1.25 | Profit/(Loss) per Share (Rs.) | (0.11) | (0.03) | (0.46) | (0.57) |
HAYLEYS LEISURE PLC
PROVISIONAL FINANCIAL STATEMENTS
STATEMENT OF CHANGES IN EQUITY
CONSOLIDATED | |||||||||||||
Stated | Fair value | Revaluation | Retained | Total | Non-Controlling | Total | |||||||
Capital | reserve of | Reserve | Earnings | Interest | Equity | ||||||||
Financial assets | |||||||||||||
at FVOCI | |||||||||||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||||
Balance as at 01 April 2021 | 909,371 | 71,981 | 423,794 | 1,469,067 | 2,874,213 | 25,491 | 2,899,704 | ||||||
Loss for the Period | - | - | - | (456,424) | (456,424) | (34,425) | (490,849) | ||||||
Profit on fair value through OCI Financial Assets | - | 111,559 | - | - | 111,559 | - | 111,559 | ||||||
Disposal of Subsidiary Company | - | - | - | - | - | (6,000) | (6,000) | ||||||
Transfers | (183,540) | 183,540 | |||||||||||
Balance as at 31st December 2021 | 909,371 | - | 423,794 | 1,196,183 | 2,529,348 | (14,934) | 2,514,414 | ||||||
Balance as at 01 April 2022 | 909,371 | - | 462,906 | 825,883 | 2,198,160 | (52,790) | 2,145,370 | ||||||
Loss for the Period | - | - | - | (576,382) | (576,382) | (68,643) | (645,025) | ||||||
Balance as at 31st December 2022 | 909,371 | - | 462,906 | 249,501 | 1,621,778 | (121,433) | 1,500,345 | ||||||
COMPANY | |||||||||||||
Stated | Fair value | Revaluation | Retained | Total | |||||||||
Capital | reserve of | Reserve | Earnings | ||||||||||
Financial assets | |||||||||||||
at FVOCI | |||||||||||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||||||
Balance as at 01 April 2021 | 909,371 | 71,981 | - | (73,372) | 907,980 | ||||||||
Loss for the Period | - | - | - | (61,123) | (61,123) | ||||||||
Profit on fair value through OCI Financial Assets | - | 111,559 | - | - | 111,559 | ||||||||
Transfers | (183,540) | 183,540 | |||||||||||
Balance as at 31st December 2021 | 909,371 | - | - | 49,045 | 958,416 | ||||||||
Balance as at 01 April 2022 | 909,371 | - | - | 245,438 | 1,154,809 | ||||||||
Loss for the Period | - | - | - | (50,213) | (50,213) | ||||||||
Balance as at 31st December 2022 | 909,371 | - | - | 195,225 | 1,104,596 | ||||||||
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Amaya Leisure plc published this content on 01 February 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 01 February 2023 03:57:00 UTC.
