Vallibel One : Interim Financial Statements 30.06.2022
VALLIBEL ONE PLC
INTERIM FINANCIAL STATEMENTS
FOR THE THREE MONTHS PERIOD ENDED 30TH JUNE 2022
VALLIBEL ONE PLC
STATEMENT OF FINANCIAL POSITION
Company
Group
As at
30.06.2022
31.03.2021
30.06.2022
31.03.2021
Rs.'000
Rs.'000
Rs.'000
Rs.'000
ASSETS
Cash and cash equivalent
17,319
904,727
20,279,551
32,068,507
Financial assets measured at fair value through profit or loss
33,523
48,608
71,457
94,039
Loans and Receivable
-
-
101,148,840
93,897,204
Lease rentals receivables and stock out on hire
-
-
38,756,241
41,640,198
Equity instruments measured at fair value through OCI
5,167,736
7,837,162
5,185,376
7,860,693
Other financial assets
1,545,000
-
10,916,269
5,691,763
Trade and other debtors and deposits
898,627
1,038,870
10,606,619
10,048,943
Contract asset
-
-
36,152
46,462
Other non-financial assets
6,558
5,562
6,689,675
2,967,995
Investments in subsidiaries
21,299,324
21,299,324
-
-
Investment in associate
413,063
413,068
607,491
598,333
Deferred tax assets
7,003
7,003
70,607
70,607
Income tax recoverable
-
-
136,743
31,847
Inventories
-
-
22,293,345
15,033,590
Leasehold rights over mining lands
-
-
-
-
Right of Use Lease Assets
12,516
21,903
2,606,798
2,626,495
Intangible assets
-
-
12,801,161
12,820,049
Consumable biological assets
-
-
596,569
595,643
Investment property
-
-
2,117,381
2,116,203
Property, plant and equipment
23,751
26,169
57,078,153
56,939,413
Assets held for sale
-
-
62,996
62,502
Total Assets
29,424,420
31,602,396
292,061,424
285,210,486
LIABILITIES
Due to banks
7,079
155
27,110,407
29,518,650
Due to customers
-
-
94,406,265
89,478,506
Interest-bearing loans and borrowings
18,425
29,259
28,618,568
26,528,792
Trade and other payables
29,978
53,528
15,351,780
12,252,647
Other non-financial liabilities
-
-
1,662,207
771,895
Contract liabilities
-
-
6,883,101
6,474,167
Dividend payable
12,106
13,372
330,526
145,153
Employee benefit liabilities
27,019
24,553
1,987,391
1,944,313
Income tax liabilities
255,259
375,094
4,227,489
3,862,564
Deferred tax liabilities
-
-
5,570,707
5,566,274
Liabilities directly associated with the assets classified as held for
sale
-
-
232,261
214,476
Total Liabilities
349,866
495,961
186,380,702
176,757,437
Shareholders' Funds
Equity Attributable to Equity Holders of the Parent
Stated capital
29,337,103
29,337,103
29,337,103
29,337,103
Reserves
5,882,631
5,245,086
26,799,401
28,346,306
Other components of equity
(6,145,180)
(3,475,754)
9,788,179
12,282,036
29,074,554
31,106,435
65,924,683
69,965,445
Non Controlling Interest
-
-
39,756,039
38,487,604
Total Equity
29,074,554
31,106,435
105,680,722
108,453,049
Total Equity and Liabilities
29,424,420
31,602,396
292,061,424
285,210,486
Net Asset Per Share (Rs.)
25.53
27.31
57.88
61.43
These Financial Statements are in Compliance with the requirements of Companies Act No. 07 of 2007.
Sgd.
Chief Financial Officer
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.
Director
Director
12/08/2022
VALLIBEL ONE PLC
STATEMENT OF INCOME
Company
Group
For the Period ended 30th June
2022
2021
Variance
2022
2021
Variance
Quarter
Quarter
%
Quarter
Quarter
%
Rs.'000
Rs.'000
Rs.'000
Rs.'000
Revenue
Revenue from contract with customers
-
-
-
16,947,875
12,199,987
39
Interest income
-
-
-
8,567,961
6,497,974
32
Total revenue
-
-
-
25,515,836
18,697,961
36
Cost of sales
-
-
-
(13,311,613)
(10,094,941)
(32)
Gross profit
-
-
-
12,204,223
8,603,020
42
Dividend income
1,038,479
744,031
40
978
34
2776
Other operating income
118,250
79,133
49
750,869
113,250
563
Administrative expenses
(112,738)
(71,151)
(58)
(2,586,857)
(2,092,725)
(24)
Distribution expenses
-
-
-
(1,963,206)
(1,459,813)
(34)
Other operating expenses
(15,085)
(16,762)
10
(747,777)
(611,292)
(22)
Result from operating activities
1,028,906
735,251
40
7,658,230
4,552,474
68
Finance cost
(1,544)
(3,465)
55
(721,451)
(291,866)
(147)
Finance income
5,712
3,483
(64)
374,115
86,419
333
Net finance income/ (cost)
4,168
18
23056
(347,336)
(205,447)
(69)
Share of results of equity accounted investees
-
-
-
9,158
(8,898)
203
Profit before tax on financial services
1,033,074
735,269
41
7,320,052
4,338,129
69
Tax on financial services
-
-
-
(615,399)
(367,975)
(67)
Profit before tax
1,033,074
735,269
41
6,704,653
3,970,154
69
Income tax expense
(106,893)
(56,207)
(90)
(1,778,432)
(1,152,832)
(54)
Profit for the period from continuing operation
926,181
679,062
36
4,926,221
2,817,322
75
Discontinued Operation
Profit/(Loss)After tax for the period from discontinued operations
-
-
(2,345)
274
(956)
Net profit for the period
926,181
679,062
36
4,923,875
2,817,596
75
Attributable to :
Equity holders of the parent
926,181
679,062
36
2,301,990
1,390,534
66
Non - controlling interests
-
-
2,621,885
1,427,062
84
926,181
679,062
36
4,923,875
2,817,596
75
Earnings Per Share (Rs.)
0.81
0.60
2.02
1.22
VALLIBEL ONE PLC
STATEMENT OF COMREHENSIVE INCOME
Company
Group
For the period ended 30th June
2022
2021
Variance
2022
2021
2021
2020
Variance
Quarter
Quarter
%
Quarter
Quarter
Cumulative
Cumulative
%
Rs.'000
Rs.'000
Rs.'000
Rs.'000
Rs.'000
Rs.'000
Profit for the period
926,181
679,062
36
4,923,876
2,817,596
4,923,875
2,817,595
75
Other comprehensive income
Other comprehensive income to be reclassified to income statement in
subsequent periods
Exchange difference on translation of foreign operations
-
-
-
112,126
(101,895)
112,126
(101,895)
210
Other comprehensive income not to be reclassified to income statement
in subsequent periods
Net gain/(loss) on equity instruments measured at fair value through OCI
(2,669,427)
(205,341)
(1200)
(2,675,241)
(216,080)
(2,675,241)
(216,080)
(1138)
Other comprehensive income for the period, net of tax
(2,669,427)
(205,341)
(1200)
(2,563,115)
(317,975)
(2,563,115)
(317,975)
(706)
Total comprehensive income for the period, net of tax
(1,743,246)
473,721
(468)
2,360,761
2,499,621
2,360,760
2,499,621
(6)
Total comprehensive income attributable to:
Equity holders of the parent
(1,743,246)
473,721
(468)
(295,451)
1,110,416
(295,451)
1,110,416
(127)
Non-controlling interests
-
-
-
2,656,211
1,389,204
2,656,211
1,389,204
91
(1,743,246)
473,721
(468)
2,360,761
2,499,621
2,360,760
2,499,621
(6)
-
-
-
-
-
-
-
VALLIBEL ONE PLC
STATEMENT OF CHANGES IN EQUITY- COMPANY
For the period ended 30th June
Stated Capital
Fair value
Retained
Total
Reserve
Earnings
Rs.'000
Rs.'000
Rs.'000
Rs.'000
Balance as at 01st April 2021
29,337,103
(2,106,817)
3,303,360
30,533,645
Profit for the period
-
-
679,062
679,062
Other comprehensive income
-
(205,341)
-
(205,341)
Dividend Paid
-
-
(1,138,916)
(1,138,916)
Balance as at 30th June 2021
29,337,103
(2,312,158)
2,843,506
29,868,450
Balance as at 01st April 2022
29,337,103
(3,475,754)
5,245,086
31,106,435
Surchage tax
(288,636)
(288,636)
Balance After Surchage Tax
29,337,103
(3,475,754)
4,956,450
30,817,799
Profit for the period
-
-
926,181
926,181
Other comprehensive income
-
(2,669,427)
-
(2,669,427)
Balance as at 30th June 2022
29,337,103
(6,145,180)
5,882,631
29,074,554
This is an excerpt of the original content. To continue reading it, access the original document here .
Disclaimer
Vallibel One plc published this content on 15 August 2022 and is solely responsible for the information contained therein. Distributed by Public , unedited and unaltered, on 15 August 2022 03:52:04 UTC .
© Publicnow 2022
All news about VALLIBEL ONE PLC
Sales 2022
96 859 M
264 M
264 M
Net income 2022
10 353 M
28,3 M
28,3 M
Net Debt 2022
107 B
293 M
293 M
P/E ratio 2022
4,42x
Yield 2022
-
Capitalization
40 318 M
110 M
110 M
EV / Sales 2021
1,89x
EV / Sales 2022
1,58x
Nbr of Employees
12 365
Free-Float
17,4%
Duration :
Auto.
2 months
3 months
6 months
9 months
1 year
2 years
5 years
10 years
Max.
Period :
Day
Week
Income Statement Evolution
Please enable JavaScript in your browser's settings to use dynamic charts.