3Q Accounts
-
Upload
syed-muhammad-ali-sadiq -
Category
Documents
-
view
232 -
download
0
Transcript of 3Q Accounts
-
8/11/2019 3Q Accounts
1/17
AES LAL PIR (PRIVATE) LIMITED
BALANCE SHEET
AS AT 30 SEPTEMBER 2009
September 30, September 30,
Note 2009 2009
ASSETS
NON-CURRENT ASSETS
Property, plant and equipment 8 31,862 383,193
Finance lease receivable 9 6,187,903 74,419,678
Derivative financial instrument -
Security deposits 271 3,259
Trade and other receivables 11 55,583 668,477
6,275,619 75,474,607
CURRENT ASSETS
Stores, spare parts and other consumables 10 712,714 8,571,554
Fuel stock 165,357 1,988,689
Trade and other receivables 11 3,214,198 38,655,999
Current portion of finance lease receivable 9 439,544 5,286,231Current portion of derivative financial instrument - -
Sales tax refundable 472,810 5,686,315
Cash and bank balances 12 202,828 2,439,339
5,207,451 62,628,127
Non-current asset classified as held-for-sale - -
TOTAL ASSETS 11,483,070 138,102,734
SHARE CAPITAL AND RESERVES
Share capital 13 3,453,079 95,000,000Capital reserve - retained payments reserve 14 107,004 1,835,403
Currency translation reserve - (91,197,402)
Other reserve - parent's share-based compensation 15 36,428 514,730
Retained earnings 6,218,562 111,889,605
9,815,073 118,042,336
NON-CURRENT LIABILITIES
Employee benefit obligations 16 19,499 234,507
19,499 234,507
CURRENT LIABILITIES
Current portion of interest bearing borrowings - -
Short-term running finance 17 1,309,500 15,748,884
Trade and other payables 18 338,998 4,077,007
1,648,498 19,825,891
TOTAL EQUITY AND LIABILITIES 11,483,070 138,102,734
The annexed notes from 1 to 27 form an integral part of these financial statements.
(Rupees in thousand) *(US Dollars)
CHIEF EXECUTIVE DIRECTOR
-
8/11/2019 3Q Accounts
2/17
AES LAL PIR (PRIVATE) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2009
September 30, September 30,
Note 2009 2009
Revenue 20 13,149,750 163,350,933
Operating costs 22 (11,192,766) (139,040,571)
Gross profit 1,956,984 24,310,362
Administrat ive expenses 23 (164,155) (2,039,193)
Other operating expenses 24 (6,830) (84,845)
Operating profit 1,785,999 22,186,324
Finance cost 25 (479,423) (5,955,565)
Other operating income 21 61,023 758,050
Profit before tax 1,367,599 16,988,809
Taxation 26 (7,599) (94,398)
Profit for the year 1,360,000 16,894,411
The annexed notes from 1 to 27 form an integral part of these financial statements.
(Rupees in thousand) *(US Dollars)
CHIEF EXECUTIVE DIRECTOR
-
8/11/2019 3Q Accounts
3/17
AES LAL PIR (PRIVATE) LIMITED
CASH FLOW STATEMENT
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2009
Sep tember 30, September 30,
2009 2009
A. CASH FLOWS FROM OPERATING ACTIVITIES
Profit before taxation 1,367,599 16,988,809
Adjustments to reconcile profit before tax to net cash flows
Depreciation 6,800 84,472
Provision for gratuity 8,185 101,677
Provision for stock option expense 2,519 31,292
Provision for long-term compensation 821 10,199
Provision for slow moving / obsolete stores and spares 532 6,609
Provision for doubtful debts - -
Provision against WWF - net receivable from WAPDA - -Assets held for sales - -
Loss/(gain) on sale of property, plant and equipment (6,950) -
Interest income (17,495) 217,329
Finance cost 479,423 5,955,565
1,841,434 23,395,952
Working capital adjustments
Stores, spare parts and other consumables (24,156) (1,883,619)
Fuel stock (91,507) (1,257,187)
Trade and other receivables 3,276,524 41,633,088
Sales tax refundable (68,887) (1,685,360)
Trade and other payables (97,387) (245,492)
2,994,587 36,561,431
Cash generated from operations 4,836,021 59,957,383
Finance cost paid (529,466) (7,476,221)
Employee benefits paid (33,849) (55,300)
Income tax refunded / (paid) - net (5,532) (67,418)
Net cash flows from operating activities 4,267,174 52,358,443
B. CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, plant and equipment (3,730) (52,669)
Proceeds from sales of property, plant and equipment held for sale 25,803 364,346
Finance lease repayments received 270,653 3,821,701
Security deposits - -
Trade and other receivables - non current (36,080) (509,461)
Interest received 17,046 240,695
(Rupees in thousand) (US Dollars)
-
8/11/2019 3Q Accounts
4/17
Net cash from investing activities 273,692 3,864,613
-
8/11/2019 3Q Accounts
5/17
2009 2009
C. CASH FLOWS FROM FINANCING ACTIVITIES
Payments of interest bearing borrowings - -
Dividend paid (379,031) (4,679,390)
Net cash used in financing activities (379,031) (4,679,390)
D. EFFECT OF EXCHANGE RATE CHANGES ON CASH 1,338,608
Net decrease in cash and cash equivalents (A+B+C) 4,161,835 52,882,274
Cash and cash equivalents at beginning of the year (5,120,409) (65,062,376)
Cash and cash equivalents at end of the year (958,574) (12,180,102)
CASH AND CASH EQUIVALENTS
Cash in hand 45 572
Cash at bank 202,783 2,576,658
Short-term running finance (1,161,402) (14,757,332)
(958,574) (12,180,102)
The annexed notes from 1 to 27 form an integral part of these financial statements.
____________________________
CHIEF EXECUTIVE
(Rupees in thousand) (US Dollars)
-
8/11/2019 3Q Accounts
6/17
Revenue
Balance as at 1 Janu ary 2008 3,453,079 107,004 14,695 7,300,637 10,875,415
Profit for the year - - - 889,397 889,397
Value of employee services under IFRS 2 - - 16,695 - 16,695.00
Total recognized income and expense for the year - - 16,695 889,397 906,092
Interim dividend @ Rs. 7.58 per share - - - (2,952,441) (2,952,441)
Balance as at 31 December 2008 3,453,079 107,004 31,390 5,237,593 8,829,066
Profit for the year - - - 1,360,000 1,360,000
Value of employee services under IFRS 2 (note: 6.3) - - 5,038 - 5,038.00
Total recognized income and expense for the year - - 5,038 1,360,000 1,365,038
Dividends @ Rs. 8.55 per share- 2009 - - - (379,031) (379,031)
Balance as at 30 Sep 2009 3,453,079 107,004 36,428 6,218,562 9,815,073
Balance as at 1 January 2008 95,000,000 1,835,403 241,156 (44,699,399) 124,891,219 177,268,379
Net exchange differences on translation of foreign operationscharged to equity - - - (40,077,531) - (2,216,779)
Net income recognised directly in equity - - - (40,077,531) - (2,216,779)
Profit for the year - - - - 12,532,297 31,114,234
Value of employee services under IFRS 2 - - 212,135 - - 65,835
Total recognised income and expense for the year - - 212,135 (40,077,531) 12,532,297 28,897,455
Interim dividend @ $ 0.12 per share - - - - (37,748,932) (42,673,855)
Balance as at 31 December 2008 95,000,000 1,835,403 453,291 (84,776,930) 99,674,584 163,557,815
Net exchange differences on translation of foreign operationscharged to equity - - - (6,420,472) - (6,420,472)
Net income recognised directly in equity - - - (6,420,472) - (6,420,472)
Profit for the year - - - - 16,894,411 16,894,411
Value of employee services under IFRS 2 (note: 6.3) - - 61,439 61,439
Total recognised income and expense for the year - - 61,439 - 16,894,411 16,955,850
Dividends @ Rs. 0.11 per share 2009 - - - - (4,679,390) (4,679,390)
Balance as at 30 Sep 2009 95,000,000 1,835,403 514,730 (91,197,402) 111,889,605 118,042,336
The annexed notes from 1 to 27 form an integral part of these financial statements.
CHIEF EXECUTIVE DIRECTOR
TOTAL
------------------------- (Rupees in thousand) -------------------------
STATEMENT OF CHANGES IN EQUITY
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2009
AES LA L PIR (PRIVATE) L IMITED
DESCRIPTIONRetained
payments
reserveShare Capital
Retained
earnings
Other Reserve -
parent's share based
compensation
Reserves
Capital
TotalShare Capital
Retained
payments
reserve
Currency
Translation
Reserve
-
----------------------------------- *(US Dollars) -----------------------------------
DESCRIPTION
Other Reserve -
parent's share based
compensation
Retained
Earnings
-
8/11/2019 3Q Accounts
7/17
-
8/11/2019 3Q Accounts
8/17
AES LAL PIR (PRIVATE) LIMITED
9 FINANCE LEASE RECEIVABLE
Minimum
lease Present
payments value
Within one year 1,661,714 439,544
After one year but not more than five years 5,220,089 1,874,412
More than five years 7,173,578 1,890,586
14,055,381 4,204,542
Unguaranteed residual value 2,422,905 2,422,905
Gross investment in finance lease 16,478,286 6,627,447
Unearned finance income (9,850,839)
Total finance lease receivables 6,627,447 6,627,447
Current portion (439,544) (439,544)
6,187,903 6,187,903
Minimum
lease Present
payments value
Within one year 19,984,838 5,286,231
After one year but not more than five years 62,780,124 22,542,877
More than five years 86,274,032 22,737,397
169,038,994 50,566,505
Unguaranteed residual value 29,139,404 29,139,404
Gross investment in finance lease 198,178,398 79,705,909
Unearned finance income (118,472,489) -
Total finance lease receivables 79,705,909 79,705,909
Current portion (5,286,231) (5,286,231)
74,419,678 74,419,678
The Company's business is the generation of electricity. For that purpose, the Company entered into PPA
with WAPDA to secure contracted revenues for a minimum period of 30 years. The term of the PPA
entered into is a substantial portion of the asset's useful economic life.
The interest rate used to discount future minimum lease payments under the lease is based on a pattern
reflecting a constant periodic rate of return on the lessors net investment in the finance lease. The
effective interest rate is approximately 29% per annum.
2009
(Rupees in thousand)
2009
(US Dollars)
-
8/11/2019 3Q Accounts
9/17
AES LAL PIR (PRIVATE) LIMITED
Note 2009 2,009
10 STORES, SPARE PARTS AND OTHER CONSUMABLES
Stores, spares and other consumables 775,125 9,322,149
Provision for slow moving spares 10.1 (62,411) (750,595)
712,714 8,571,554
10.1 Provision for s low moving spares
Opening balance 55,215 664,051
Charge for the year - -
Reversal - -
Exchange rate difference - -
Closing balance 55,215 701,588
Note 2009 2,009
11 TRADE AND OTHER RECEIVABLES
Trade receivables 2,241,575 26,958,615
-Provision for impairment of trade receivables (32,305) (388,521)
Trade receivables - net 2,209,270 26,570,094
Prepayments 48,998 589,281
Receivable from other related parties 11.1 200,270 2,408,575
Interest receivable 994 11,954
19.1.1 245,665 2,954,523
11.2 6,608 79,472
Advances
- for expenses 3,551 42,707
- to suppliers 478,806 5,758,427- others -
Advance income tax - net 1,052 12,652
Others 8,580 103,189
Loans to employees 65,987 793,602
3,269,781 39,324,476
Non current portion of loans to employees (55,583) (668,477)
3,214,198 38,655,999
Workers' profit participation fund - receivable from WAPDA
Worker's welfare fund - net receivable from WAPDA
(US Dollars)
(Rupees in thousand) (US Dollars)
(Rupees in thousand)
-
8/11/2019 3Q Accounts
10/17
AES LAL PIR (PRIVATE) LIMITED11.1 This represents amount receivable from group companies against expenses incurred on behalf of such companies.
Note 2009 2,009
11.2 Worker's welfare fund - net receivable from WAPDA
Opening balance 6,608 79,472-
Provision made during the year 21 - -
Exchange rate difference on translation6,608 83,964
11.3 Movement in the provision for impairment of trade receivables is as follows:
Note 2009 2,009
Opening balance 32,305 3-
Provision for receivables impairment 21 -
Exchange difference on translation 410,486
Receivables written off during the year -
Closing balance 32,305 410,483
12 CA SH AND BA NK BAL ANCES
Cash in hand 45 541
Cash at bank: -
Deposit accounts - US Dollars 15,783 189,816
Deposit accounts - Japanese Yen 146 1,756
15,929 191,572
Savings accounts 147,283 1,771,319
Current accounts 39,571 475,906
202,828 2,439,338
(US Dollars)
(US Dollars)
(Rupees in thousand)
(Rupees in thousand)
-
8/11/2019 3Q Accounts
11/17
AES LAL PIR (PRIVATE) LIMITED2,009
13 SHARE CAPITAL
Authorised capital:
500,000,000 Ordinary shares of Rs. 10 each 5,000,000
2009 2,009
(Rupees in thousand)
Issued, subscribed and paid-up capital:
266,340,197 Ordinary shares of Rs.10 each
fully paid in cash 2,663,402 33,842,465
789,677 10,034,015
3,453,079 43,876,480
13.1
13.2 CAPITAL RISK MANAGEMENT
2009 2,009
Trade and other payables 338,998 4,077,007
Cash and cash equivalents 1,106,672 13,309,545
Net debt 1,445,670 17,386,552
Equity 9,815,073 118,042,336
Capital and net debt 11,260,743 135,428,888
Gearing ratio 13% 0
14 CAPITAL RESERVE - Retained payments reserve
2009 2,009
Retained payment reserve 107,004 1,835,403
AES Transpower Inc., which is the holding company, held 255,152,566 (2008: 255,152,566) Ordinary shares of Rs. 10 each as on 31December 2009.
(Rupees in thousand)
(US Dollars)
78,967,742 Ordinary shares of Rs.10 each issued asfully paid for consideration other than cash
(Rupees in thousand) (US Dollars)
Under clause 9.11 of the Power Purchase Agreement (PPA), the Company is required to maintain Retained Payments Fund ("thereserve"). Initially the fund was established at one twenty fourth of the annual operating and maintenance budget of the Company's firstyear of operations less fuel expenses. The fund can be only be utilized to pay expenses on major maintenance for proper operation ofthe Complex in case of non availability of sufficient funds. The reserve fund needs to be replenished for the monies utilized by theCompany.
(US Dollars)(Rupees in thousand)
-
8/11/2019 3Q Accounts
12/17
AES LAL PIR (PRIVATE) LIMITED15 Employees stock option reserve 2009 2,009
Opening Balance 31,390 453,291
Value of employee services under IFRS 2 5,038 49,916
Transfer of reserve from AES Pak Gen (Private) Company - -
Closing Balance 36,428 514,730
Note 2009 2,009
16
Provision for gratuity 16.1 8,184 98,426
Provision for long-term compensation 16.2 11,315 136,081
19,499 234,507
16.1 Provision for gratuity
The principal assumptions used in the valuation of gratuity are as follows:
2,009
- Discount rate 10% per annum
- Expected rate of increase in salaries 8% per annum
2009 2,009
The amount recognized in the balance sheet are as follows:
Present value of defined benefit obligation 37,296 473,901
Unrecognized actuarial loss (3,077) 39,098-
34,219 434,803
The movement in provision for gratuity recognized in the balance sheet is as follows:
Opening liability 18,949 374,852
Charge for the year 19,406 274,019
Benefits paid (4,136) 52,554-
Exchange difference on translation - 161,514-
Liability recognized at the balance sheet date 34,219 434,803
Movement in the present value of the defined benefit obligation:
Obligation at beginning of year 22,026 239,809
Current service cost 12,177 171,943
Past service cost 5,334 75,318
Interest cost 1,895 26,758
Benefits paid (4,136) 52,554-
Actuarial loss - -
Exchange difference on translation - 12,627
Obligation at end of year 37,296 473,901
Charge for the year recognized in profit and loss account
Current service cost 12,177 171,943
Past service cost 5,334 75,318
Interest cost 1,895 26,758
Transitional liability recognized - -
- 19,406 274,019
(Rupees in thousand) (US Dollars)
(Rupees in thousand) (US Dollars)
EMPLOYEE BENEFITS OBLIGATION
(Rupees in thousand) (US Dollars)
-
8/11/2019 3Q Accounts
13/17
AES LAL PIR (PRIVATE) LIMITED16.2
2009 2,009
17 SHORT-TERM RUNNING FINANCE
Working capital finance -secured 1,161,402 13,967,763
Add: Interest accrued thereon 148,098 1,781,121
1,309,500 15,748,884
Note 2009 2,009
18 TRADE AND OTHER PAYABLES
Creditors 86,233 1,037,093
Accrued expenses 88,962 1,069,914
Payable to other related parties 18.1 90,479 1,088,158
Workers' profit participation fund payable 57,553 692,169
-
Worker Welfare Fund payable 7,990 96,093
Others 7,781 93,579
338,998 4,077,006
Trade payables are non-interest bearing and are normally settled on 30 days terms.
Other payables are non-interest bearing and have an average term of 1-3 months.
18.1 This represents amount payable to group companies against expenses incurred on behalf of the Company.
18.2 Workers' profit participation fund payable
Opening balance 150,631 1,811,585
Allocation for the year - -
Payment made to the fund - -
Closing balance 150,631 1,811,585
(Rupees in thousand) (US Dollars)
(Rupees in thousand) (US Dollars)
This represents the amount of a provision created against performance bonus to executives of the Company for meeting their allocatedbudgets. The amount of bonus is paid in third year of accrual.
18.2 &
19.1.1
-
8/11/2019 3Q Accounts
14/17
AES LAL PIR (PRIVATE) LIMITED19 CONTINGENCIES AND COMMITMENT
19.1 Cont ingencies
19.1.1
The changes to the law will not affect the aforementioned petition filed by the Company.
19.1.2
19.1.3
19.2 Co mm itment
Note 2009 2,009
20 REVENUE
Energy 10,398,953 129,179,540
Energy premium - -
Finance income 975,633 12,119,663
Contingent rental income 923,326 11,469,888
Service fee 583,016 7,242,438
Interest on delayed payments 268,822 3,339,404
Subsequently, the Inspecting Additional Commissioner of Income Tax (IACIT) re-opened the above assessment orders under section66A of the ITO, 79, creating an additional tax demand of Rs.781 million; US $ 12.73 million, by treating the assessment orders aserroneous and prejudicial to the interest of revenue. Completed assessments were reopened on the ground that while framing theassessments under section 52/86, the assessing officer failed to take cognizance of the fact that the Company failed to withhold tax, asrequired under section 50(3) of the ITO, 79, at the time of issuance of the shares to its Parent Company as consideration paid other thancash in lieu of Project Development Expenditure incurred by the parent company. The said reassessments made by IACIT were
contested by the company in Income Tax Appellate Tribunal (ITAT), Lahore. The ITAT remanded back the case to the IAC for re-examination with specific directions.
The Company has issued a letter of credit in favour of WAPDA for an amount of Rs. 596 mil lion; US $ 7.57 mil lion (2008: Rs. 596million; US $ 9.71 million) to meet its obligations under the PPA.
Against the decision of ITAT, the Company filed an application before the ITAT to refer the case to the High Court which was rejected.Thereafter, the Company filed a reference application directly before the Lahore High Court which is still pending for hearing. Based onthe legal advice, management asserts that the Company has a strong case and the probability of this liability arising is low. Accordingly,no provision has been made in these financial statements for such liability.
(Rupees in thousand) (US Dollars)
Management, based on the legal advice, asserts that if the Company does not succeed in the above petition and it is held that thescheme is applicable to the Company, any payments that the Company is ultimately required to make under the provision of the Act areconsidered as pass through items recoverable from WAPDA under the provisions of the PPA. Consequently, there will be no impact onits financial position and its results of operations, even if it does not succeed in the above petition.
Upto the year ended 31 December 2002, the Company had recorded and paid to the Federal Treasury contributions on its annual profitas per the provisions of the Companies Profit (Workers Participation) Act, 1968 (the Act).
The Company has entered into a contract for a period of thirty years for purchase of oil from Pakistan State Oil Company Limited.
The Deputy Commissioner of Income Tax (DCIT) made assessment orders (under section 52/86 of the Income Tax Ordinance, 1979[ITO 79]), creating tax demands aggregating to Rs.59 million; US $ 0.96 million, with respect to the assessment years 1995-1996, 1996-1997 and 1997-1998 on the alleged non-withholdingof income tax by the Company in respect of payments made to various resident andnon-resident persons against purchase of services rendered. The Company deposited the tax against the above assessment inaccordance with the departmental procedures. The Company filed an appeal before the Commissioner of Income Tax (Appeals) (CIT-Appeals) against the above orders who set aside the additions made by the DCIT in his assessment orders except one where thedirections to re-examine the issues is given.
Consequent to the amendments that have been made in the Act through the Finance Act, 2006, the Company is required to pay 5% ofits profits to WPPF from the financial year 2006. Based on the legal advice, the Company is not booking accruals of WWF consideringthe fact that the Company is not liable to pay WWF.
Based on the legal advice, the Company has filed a petition on 15 April 2004 in the Lahore High Court challenging the application of theAct to the Company on the ground that since inception the Company has not employed any persons who falls within the definition of theterm "Worker" as per the provisions of the Act. The Company asserts that it had erroneously deposited in the past certain sums withFederal Treasury as contributions of Workers Profit Participation Fund (WPPF) and Worker's Welfare Fund (WWF), although it wasnot
obligated to make such payments. The petition has been filed subsequent to the Company's receipt of the Central Board of Revenue'sIncome Tax/Wealth Tax Circle's letter dated 30 March 2004 directing the Company to allocate five percent of its net profit towards theWPPF and deposit the un-util ized amount of the WPPF in the Federal Treasury. The petition had been filed against the Labor,Manpower and Overseas Pakistani Division of Ministry of Labor, Manpower and Overseas Pakistanis .
-
8/11/2019 3Q Accounts
15/17
AES LAL PIR (PRIVATE) LIMITED
13,149,750 163,350,933
Note 2009 2,009
21 OTHER OPERATING INCOME
Interest income 17,495 217,329
Bonus income 29,633 368,112
Exchange gain - -
Rent income 21.1 1,048 13,019Gain on sale of property, plant and equipment 6,950 86,335
Others 5,897 73,255
61,023 758,050
21.1
Note 2009 2,009
22 OPERATING COSTS
Fuel cost 22.1 10,914,553 135,584,509
Operation and maintenance cost 22.2 211,865 2,631,863Insurance cost 65,539 814,149
Others 809 10,050
11,192,766 139,040,571
22.1 Fuel cost
Fuel consumed:
Opening stock 73,850 1,042,785
Purchases during the year 11,006,060 155,408,924
Exchange difference on translation - 233,786-
11,079,910 156,217,923
Closing stock (165,357) 2,101,105-
10,914,553 154,116,817
Note 2009 2,009
22.2 Operation and maintenance costs
Power station salaries, wages and allowances 17,452 216,795
Repair and maintenance 116,628 1,448,795
Stores and spare parts consumed 45,853 569,602
Provision for slow moving / obsolete stores and spares 532 6,609
Power 31,400 390,062
Oil handling charges - -
211,865 2,631,863
Note 2009 2,009
(Rupees in thousand)
(Rupees in thousand) (US Dollars)
(Rupees in thousand) (US Dollars)
(Rupees in thousand) (US Dollars)
(US Dollars)
Rent income is shared between the Company and AES Pak Gen (Private) Company, other related party, on a forty-five and fifty-fivebasis respectively.
-
8/11/2019 3Q Accounts
16/17
AES LAL PIR (PRIVATE) LIMITED23 ADMINISTRATIVE EXPENSES
Salaries, benefits and other allowances 69,488 863,205
Bonus 5,785 71,863
Provident fund contributions 5,422 67,354
Provision for gratuity 16 8,185 101,677
Stock option expenses 2,519 31,292
Provision for long-term compensation 821 10,199
Traveling, conveyance and entertainment 6,030 74,907
Rent, rates and taxes 3,179 39,491
Communication and utilities 2,353 29,230Insurance cost 2,294 28,497
Repairs and maintenance 1,685 20,932
Printing and stationery 176 2,186
Advertisement and publicity 26 323
Legal and professional charges 8,879 110,298
Depreciation 5 6,800 84,472
Freight and octroi 168 2,087
Community welfare 21,157 262,820
Safety 6,542 81,267
Provision against WWF - net receivable from WAP 11.2 - -
Advertisement 185 2,298
Advance - written off - -
General expenses 12,461 154,795
164,155 2,039,193
24 OTHER OPERATING EXPENSES
Exchange loss - net 5,889 73,155
Loss on disposal of property, plant and equipment - -
Auditors' remuneration 941 11,689
Charity and donations - -
Workers' profit participation fund 24.1 - -
6,830 84,844
24.1 Workers' profit participation fund
Allocation for Workers' profit participation fund - -
Allocation to Workers' profit participation fund
recoverable from WAPDA - -
- -
25 FINANCE COST
Mark-up on interest bearing borrowings - -
Mark-up on short-term running finance 473,072 5,876,671
Commitment fee - -
Loss on changes in fair values of derivative -
financial instrument (NEC) 24.1 - -
Others 6,351 78,894
479,423 5,955,565
-
8/11/2019 3Q Accounts
17/17
AES LAL PIR (PRIVATE) LIMITED
25.1
2009 2,009
26 TAXATION
Current 7,599 94,398
27 RELATED PARTY TRANSACTIONS
2009 2,009
Related party Nature of transaction
Holding companies Dividend paid 341,128 4,211,451
Other related parties Current account balance 1,120,953 14,243,367
180,519 2,293,761
1,409 17,903
Services received 12,913 164,079
6,402 81,347
10,007 127,154
686 8,717
27.1
Share of rent income earned
The Company'splant was partly financed through USD and JPY loans obtained from foreign banks. These loans were recoverable underNon Escalable Clause (NEC) portion of capacity revenue receipts that enable the Company to recover the loan and related interest costsin Pak rupees based on foreign currency conversion rates prevailing during the period to which the payments relate. The indexation inthe NEC for changes in foreign currency rates was considered as embedded derivative which was separated from host contract andvalued at fair value as a financial asset. This amount represents the loss on the changes in fair value of embedded derivative.
CHIEF EXECUTIVE DIRECTOR
The numerical reconciliation between the average tax rate and the applicable tax rate has not been presented in these financialstatements as the total income of the Company except other income is exempt from levy of income tax under clause 132 of Part I andclause 15 of Part IV of the second schedule to the Income Tax Ordinance, 2001.
Staff retirement benefit plan Contribution made toprovident fund
Share of expenses incurred
The related parties of the Company comprise of parent company, other group companies (termed as other related parties), keymanagement personnel and staff retirement benefit plan. Transactions with related parties include expenses charged between groupcompanies. The outstanding balances with related parties at 31 December 2009 are included in note 11 and 18. Other significanttransactions with related parties are as follows:
(Rupees in thousand)
The Company shares premises, employees and other common costs with its other related party (AES Pak Gen (Private) Company) onfifty-fifty basis in accordance with "Shared Facilities Agreement" .
Key management personnel Short term benefits
Retirement benefits
(US Dollars)