SAUDI PAK INDUSTRIAL AND AGRICULTURAL INVESTMENT COMPANY LIMITED |
|
|
|
CONDENSED
INTERIM UNCONSOLIDATED CASH FLOW STATEMENT [UN-AUDITED] |
|
|
|
FOR THE SIX
MONTHS ENDED 30 JUNE 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2011 |
|
30 June 2010 |
|
|
|
|
|
|
|
|
|
Rupees |
|
Rupees |
|
|
CASH FLOW FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) / profit before taxation |
|
|
|
|
|
(256,022,117) |
|
253,634,936 |
|
|
|
Less: Dividend income |
|
|
|
|
|
(46,020,802) |
|
(50,066,258) |
|
|
|
|
|
|
|
|
|
(302,042,919) |
|
203,568,678 |
|
|
|
Adjustments for non-cash charges |
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
56,555,179 |
|
56,441,903 |
|
|
|
Provision / (reversal) against non-performing
loans and advances |
|
|
|
86,931,179 |
|
(117,537,616) |
|
|
|
Reversal in provisions against lending to
financial institutions |
|
|
|
- |
|
(23,500,000) |
|
|
|
Provision against held-to-maturity securities |
|
|
|
|
43,075,188 |
|
- |
|
|
|
Other provisions / write offs |
|
|
|
|
|
58,543,270 |
|
- |
|
|
|
Gain on sale of operating fixed assets |
|
|
|
|
|
(2,684,059) |
|
(3,499) |
|
|
|
Provision for gratuity |
|
|
|
|
|
2,134,300 |
|
2,562,000 |
|
|
|
Fair valuation adjustment on non-current asset
classified held for sale |
|
|
75,619,891 |
|
- |
|
|
|
Deferred Income |
|
|
|
|
|
(14,853,191) |
|
(13,758,532) |
|
|
|
Unrealized loss on revaluation of investment -
Held for trading |
|
|
|
6,127,587 |
|
16,709,367 |
|
|
|
|
|
|
|
|
|
311,449,344 |
|
(79,086,377) |
|
|
|
|
|
|
|
|
|
9,406,425 |
|
124,482,301 |
|
|
|
(Increase)/ Decrease in operating assets |
|
|
|
|
|
|
|
|
|
|
Lendings to financial institutions |
|
|
|
|
|
453,671,639 |
|
(201,311,452) |
|
|
|
Held for trading securities |
|
|
|
|
|
(55,143,977) |
|
42,212,059 |
|
|
|
Advances |
|
|
|
|
|
504,989,456 |
|
(306,768,676) |
|
|
|
Other assets (excluding advance taxation) |
|
|
|
|
|
(83,713,629) |
|
(6,624,057) |
|
|
|
|
|
|
|
|
|
819,803,489 |
|
(472,492,126) |
|
|
|
Increase/ (Decrease) in operating liabilities |
|
|
|
|
|
|
|
|
|
|
Borrowings from financial institutions |
|
|
|
|
|
(1,450,506,314) |
|
147,644,529 |
|
|
|
Deposits |
|
|
|
|
|
(686,829,403) |
|
(549,801,431) |
|
|
|
Deferred liabilities |
|
|
|
|
|
13,189,166 |
|
18,956,455 |
|
|
|
Other liabilities |
|
|
|
|
|
(17,883,037) |
|
(3,376,251) |
|
|
|
|
|
|
|
|
|
(2,142,029,588) |
|
(386,576,698) |
|
|
|
|
|
|
|
|
|
(1,312,819,674) |
|
(734,586,523) |
|
|
|
Gratuity paid |
|
|
|
|
|
(6,263,505) |
|
(914,653) |
|
|
|
Income tax paid |
|
|
|
|
|
(27,800,350) |
|
(454,568,827) |
|
|
Net cash flow from operating activities |
|
|
|
|
|
(1,346,883,529) |
|
(1,190,070,003) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investments in available for sale
securities |
|
|
|
|
1,122,724,799 |
|
(945,878,272) |
|
|
|
Net investments in held to maturity securities |
|
|
|
|
78,561,021 |
|
70,811,099 |
|
|
|
Dividend income received |
|
|
|
|
|
36,169,740 |
|
42,703,948 |
|
|
|
Receipt against sale of shares in SPIC |
|
|
|
|
|
30,000,000 |
|
- |
|
|
|
Investment in operating fixed assets |
|
|
|
|
|
(12,970,004) |
|
(4,718,143) |
|
|
|
Proceeds from sale of operating fixed
assets |
|
|
|
|
3,080,644 |
|
3,500 |
|
|
Net cash flow from investing activities |
|
|
|
|
|
1,257,566,200 |
|
(837,077,868) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
|
|
|
(89,317,329) |
|
(2,027,147,871) |
|
|
Cash and cash equivalents at beginning of the
period |
|
|
|
|
259,178,848 |
|
2,582,774,521 |
|
|
Cash and cash equivalents at end of the
period |
|
|
|
|
|
169,861,519 |
|
555,626,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents comprise of the
following: |
|
|
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and balances with treasury banks |
|
|
|
|
|
67,589,343 |
|
43,912,655 |
|
|
Balances with other banks |
|
|
|
|
|
102,272,176 |
|
511,713,995 |
|
|
|
|
|
|
|
|
|
169,861,519 |
|
555,626,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Manager/Chief Executive |
|
Director |
|
|
|
Director |
|
Chairman |
|
|
|
|
|
|
|
|
|
|
|
|
|
|