3Q Accounts

download 3Q Accounts

of 17

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)