Annual Report 2016 2017 - delta-spinners.com · Compliance Report as per BSEC Notification Annexure...
-
Upload
truonghanh -
Category
Documents
-
view
222 -
download
7
Transcript of Annual Report 2016 2017 - delta-spinners.com · Compliance Report as per BSEC Notification Annexure...
2
Table of Contents
Notice of the Thirty-Seventh Annual General Meeting 3
Particulars of the Company 4
Report of the Directors (in English) 5
Report of the Directors (in Bangla) 11
Compliance Report as per BSEC Notification Annexure – I
(Report Under Condition No. 7.00)
The Pattern of Shareholdings Annexure – II
Audit Committee Report Annexure – III
Certificate from Professional Accountant Annexure – IV
Certificate from Bangladesh Association of Annexure – V
Publicly Listed Companies
Auditors’ Report to the Shareholders
Consolidated Statement of Financial Position
Statement of Comprehensive Income
Consolidated Statement of Cash Flow
Statement of Changes in Share Holders’ Equity
Notes to the Financial Statements
Audited Accounts of the Subsidiary Company
Proxy Form and Attendance Slip
3
Notice of 37th Annual General Meeting
Notice is hereby given that the 37th Annual General Meeting of the shareholders of Delta
Spinners Limited will be held at the Registered Office of the Company situated at its factory
premises at Kaltapara, Gouripur, Mymensingh on Saturday, the 30th December, 2017 at 11:30
a.m. to transact the following businesses:
A G E N D A :
1. To confirm the proceedings of the 36th Annual General Meeting held on the 20th December, 2016.
2. To receive, consider and adopt the Audited Financial Statements of the Company for the year ended 30th June, 2017 together with the report of Auditors and Directors thereon.
3. To declare a Dividend as recommended by the Board of Directors.
4. To elect Directors.
5. To appoint Auditors for the year 2017-2018 and to fix their remuneration.
6. To transact any other business with the permission of the Chair.
Dated, Dhaka
The 28th October, 2017
by Order of the Board
Sd/- Masudur Rahman
Executive Director & Company Secretary
Notes :
1. The “RECORD DATE” for AGM will be 19th November, 2017.
2. Any shareholder of the Company entitled to attend and vote may appoint another shareholder as
his/her Proxy. The Proxy Form must be stamped with revenue stamp of Tk. 10.00 and be deposited at
the Registered Office or at the Corporate Office of the Company not later than 48 hours before the
time appointed for the Meeting.
Registered Office & Factory : Kaltapara, P.O. Bishka, P.S. : Gouripur, Mymensingh
Corporate Office : 254-B Khilgaon Chowdhury Para, Dhaka 1219
4
Delta Spinners Limited Particulars of the Company
The Board of Directors :
Mr. R A Howlader Chairman
Mr. Mostafa Jamal Haider Managing Director
Mrs. Dina Jabin Director
Mr. Md. Khalid Hossain BDBL Director Nominated by Bangladesh Development
Bank Limited (BDBL)
Mr. Md. Shamsul Haque Independent Director
Company Secretary :
Mr. Masudur Rahman Executive Director & Company Secretary
Chief Financial Officer :
Mr. Ziaur Rahman Chief Financial Officer
Bankers :
Agrani Bank Limited, Amin Court Branch 62-63, Motijheel C.A., Dhaka 1000 Agrani Bank Limited, Choto Bazar Branch Mymenshing
Southeast Bank Ltd., Corporate Branch 52-53 Dilkusha C.A., Dhaka-1000
Export Import Bank of Bangladesh Ltd., Motijheel Branch 56-57, Motijheel C.A., Dhaka 1000 Bangladesh Development Bank Limited 8, Rajuk Avenue, Dhaka 1000
Sonali Bank Limited, Shambhugonj Branch Mymensingh
Auditors :
M/s Mahfel Huq & Co. Chartered Accountants
BGIC Tower (4th Floor)
34, Topkhana Road, Dhaka 1000
Registered Office & Factory :
Kaltapara, P.O. Bishka P.S. Gouripur, Mymensingh
Corporate Office :
254-B Khilgaon Chowdhury Para
Dhaka 1219
5
Delta Spinners Limited
THIRTY-SEVENTH ANNUAL GENERAL MEETING OF THE COMPANY
Report of the Directors
TO THE SHAREHOLDERS
Bishmillahir Rahmanir Rahim
Assalamu Alaikum
I, on behalf of the Board of Directors of our Company welcome you all to this Thirty-seventh Annual
General Meeting. It is a great pleasure to note that you have kindly made it convenient to attend this meeting.
I shall now present the operational performances of the Company for the year 2016-2017.
PRODUCTION PERFORMANCES OF 2016-2017
The main product of the Company is cotton yarn. In the table below, year-wise production of the factory and
its capacity utilization figures for the five years from 2012-2013 to 2016-2017 have been furnished. From
the year 2012-2013, the Company shifted its production program towards higher counts of yarn which automatically reduces actual production quantity because spinning machinery utilizes higher machine
capacity to produce higher counts. Thus during the years 2012-2013 & 2013-2014, the production figures
though show lower quantity, but in reality, the capacity utilization had been higher. It is to be stated here that
the operational performance during the second and third quarters of the financial year 2014-2015 was significantly low due to political turmoil that prevailed in the country. During the period of second to fourth
quarter of the financial year 2015-2016, the capacity utilization came down due to the fact that many
production machineries had to be laid down for replacement with better parts, as the factory underwent BMRE process. Consequently, capacity utilization had been about 79%. The production figure, however, did
not come down as because of production of medium count of yarn during the year. During the year under
review, i.e., during 2016-2017 the capacity utilization has increased to 83%, i.e., by 4% from the previous year. But due to further shifting to higher counts of yarn, the absolute production figure shows marginal
increase. In the table below, actual production as well as capacity utilization has been shown to provide a
comparative picture of production performance during the last five years.
Year-wise Production of Cotton Yarn
Year Production Quantity Actual (in lac kg)
Capacity Utilization (in %)
2016-2017 25.83 83%
2015-2016 25.36 79%
2014-2015 24.80 82%
2013-2014 24.98 91%
2012-2013 25.39 93%
RAW MATERIALS UTILIZATION
The cost of raw material consumed during the year has increased due to higher capacity utilization. I shall
request you to kindly refer to the Sl. No. 24.01 of the Notes to the Accounts to review the raw material consumption and procurement during the period under review. The Company has been procuring raw
material from local market mostly on the basis of immediate requirement so that in case of any big fall of
price of raw cotton in the international market, it would not get stuck-up with a big stock of high valued raw material. We have seen in the recent past occurrence of such unfortunate situations in case of some other
spinning mills.
6
FINANCIAL PERFORMANCE
The consolidated financial results for the year 2016-2017 are shown as below along with the previous four
years’ performance : (consolidated wherever is applicable)
COMPARATIVE FINANCIAL RESULTS OF THE COMPANY
Taka in `000’ wherever is applicable
Description 2016-2017 2015-2016 2014-2015 2013-2014 2012-2013
Turnover 1.077,548 1,073,216 1,348,800 1,663,987 1,665,803
Cost of Goods Sold 921,169 920,020 1,148,434 1,394,571 1,396,103
Gross Profit 156,378 153,196 200,366 269,416 269,700
Operating Expenses: 111,360 133,357 168,043 174,388 195,850
Net Profit before WPP 45,018 19,839 32,323 95,039 73,857
Net Profit before tax 57,976 55,235 80,533 90,558 70,382
Net profit after tax 43,716 46,773 72,149 65,005 47,893
EPS* 0.29 0.31
0.52
0.82
1.04
NAV Per Share * (including revaluation)
14.41 15.50 15.93
27.26 26.82
NOCFPS* 0.70 2.41 1.23 2.98 (0.05)
* Calculation of EPS, NAV Per Share and NOCFPS for the years 2013-2014, 2014-2015 and 2015-2016
have been adjusted due to increase of share capital by Tk. 91.73 crores in September, 2014 (Rights
Share) and crediting of stock dividend of Tk. 13.76 crores in January, 2017. The EPS for those years
have also been adjusted accordingly.
COST OF GOODS SOLD, GROSS PROFIT, NET PROFIT, EPS, NAV, NOCFPS AND
SIGNIFICANT DEVIATIONS FROM THE LAST YEAR’S OPERATING RESULTS
During the year 2016-2017, the sales turn-over remained almost same compared to the previous year. As
stated in the previous paragraphs, the production, though increased to some extent, but the market price was
no better than the previous year and hence the static turn-over inspite of higher sales quantity in kgs.
The Company did a limited trading operation of its subsidiary company, namely, Delta Ceramics Limited.
The subsidiary company also contributed, though marginally, to the net profit of its parent company, i.e.,
Delta Spinners Limited.
While a substantial amount of Taka Three & half crores was earned as bank interest on FDRs during the last
financial year, the amount decreased in the current year due to utilization of the fund for the Export Oriented Unit.
INDUSTRY OUTLOOK AND POSSIBLE FUTURE DEVELOPMENTS
The textile industry in Bangladesh is one of the most important sectors. It is the largest employer in the
country. The export earnings from readymade garments (RMG), knit products and other textile items
7
constitutes about 80% of the total export products of the country. More than 90% of the domestic
requirements of cloth are met by local production.
Delta Spinners Limited is a textile spinning mill and the local spinning factories meet the substantial portion
of demand of yarn by the textile & knitting factories of the country. There is still a shortfall in the supply of
higher quality/specialized yarn which is met by imports.
The future prospect of the spinning industry in our country can no doubt be termed as bright. Textile
spinning industry meets the basic raw material requirements of RMG sector. The readymade garments & knitting factories are labour-intensive and the cost of labour is comparatively low in Bangladesh than other
major readymade garments exporting countries. To take advantage of this lower wages leading to lower cost
of production, the RMG sector is expanding and new spinning factories are still being set up in Bangladesh to meet their raw material requirements.
The increase in the volume of exports of readymade garments & knit products will lead to the increased
demand for local fabrics and naturally of yarn. Besides, with the increase in the population and per capita income, the domestic demand for cloths will continue to increase.
So, the demand for the yarn will rise with the increase in the demand for cloths / fabrics for export and
domestic markets. If the capacity for production of yarn is not enhanced, the shortfall will have to be met by
import involving huge amount of foreign exchange. So, obviously our home made cotton yarn industries have a bright prospect.
RISKS AND MANAGEMENT PERCEPTION
Quite naturally, all business houses operate under some risks, both internal and external. Some of the risks of
the Company and the management perception towards them may be discussed as below:
The textile spinning industry is competitive and our Company is competing with a large number of other
spinning mills within the country. The global textile trade is now almost free from quota restriction and our textile industry is now facing competition from India, China, Sri Lanka, Indonesia, Vietnam, Pakistan, etc.
which are quite strong in the production of textile goods. Especially, if the Western buyers come-up with
incentive schemes to some eastern countries to augment their production capacity, Bangladesh may face severe competition in RMG sector in the near future.
The spinning industry is fully dependent on import of raw cotton, the main raw material. There is an occasional ups & downs in the price of raw cotton in the international market which puts this industry in
trundle.
Sometimes, our Company faces market risks due to adverse market condition such as falling demand leading
to fall in sales prices affecting sales and profitability.
The Company may face technology related risks due to the innovation of new and cost-effective technology which may make obsolete the current technology of the Company having negative impact.
Any abrupt and adverse changes in the taxation policy and rules adopted by any regulatory organizations of
the Government may pose risks for the Company. The performance of the Company may be affected by the political and economic instability both in Bangladesh & worldwide.
Downturn of economic activity or uncertainty in the economy may cause lower demand for the products of the industry. Shortage of gas / power supply, labour unrest, natural calamities such as flood, cyclone & earth
quake may disrupt the production of the Company with adverse impact on the profitability of the Company.
The political scenario may become volatile again and if it happens, economic activities of the country may
suffer and the textile sector would be no exception.
8
MANAGEMENT PERCEPTION TOWARDS RISKS
The management of the Company is well-aware of the above risks and is constantly taking steps to avoid
those risks and to minimize their adverse impacts on the Company. Some of these steps are stated below:
The yarn producers of the country, through its trade association, namely, Bangladesh Textile Mills Association (BTMA), always endeavor to convince the policy makers of the Government for adopting
favorable terms & conditions for the textile sector as a whole. The management of the Company is quite
conscious about the adverse impact of political & economic turmoil locally and internationally and try to take appropriate steps to avoid / minimize such adverse impacts whenever possible.
The Company produces its own electricity from its gas fired full time generators and does not depend on PDB/REB. To avoid labour trouble and outward movement of labour, the labourers are provided with good
benefit packages. The project of the Company is situated on a high land free from flood. The factory
building has strong RCC foundation, RCC floor, mostly RCC Roof and partially pre-fabricated structures
which can withstand wind, storm, heavy rain, etc. The risks from these factors are also covered through insurance.
As stated earlier, the Company has been procuring raw material from local market mostly on the basis of immediate requirement so that in case of any big fall of price of raw cotton in the international market, it
would not get stuck-up with a big stock of high valued raw material.
The Company is setting-up a state-of-the-art 100% Export Oriented Textile Spinning Unit with an estimated
investment outlay of Tk. 85.00 crores. This project is expected to off-set some technological related risks
that has been discussed above.
Regarding political scenario, it may be stated that Bangladesh has seen various kinds of political problems in
the past, all of which proved to be rather short lived.
The Company has applied to Bangladesh Development Bank Limited (BDBL) and Agrani Bank Limited for
restructuring & rescheduling its over-due loans. If approved, this would benefit the Company by way of easy
installment and the pressure on its cash flow position will be reduced to some extent.
RELATED PARTY TRANSACTIONS
Kindly refer to Sl. No. 31.00 of the Notes to the Accounts to review the Related Party Transactions.
SUBSIDIARY COMPANY
The audited accounts of the subsidiary company, namely, Delta Ceramics Limited has been furnished at the
end of the accounts of the holding Company itself.
WORKING CAPITAL FACILITIES
The working capital facilities from Agrani Bank Limited, Amin Court Branch, Dhaka is expected to be
renewed shortly for C.C. Hypo and C.C. Pledge of Tk. 24.00 crores and revolving L/C limit of Tk. 20.00 crores for import of raw materials / spare parts. The working capital loan of Southeast Bank Limited is to the
tune of Tk. 5.00 crores.
9
TERM LOAN SERVICING
The Company has repaid a total amount of Tk. 7.08 crores to Bangladesh Development Bank Limited,
Premier Leasing Finance Limited and Southeast Bank Limited for servicing Term Loans during the year
2016-2017 as shown below. The last year’s figure was Tk. 9.00 crores only.
a) Bangladesh Development Bank Limited (BDBL) : Tk. 3.90 Crores
b) Premier Leasing & Finance Limited (PLFL) : Tk. 1.44 Crores
c) Southeast Bank Limited (SEBL) : Tk. 1.74 Crores
Total : Tk. 7.08 Crores
DIRECTORS REMUNERATION
There has not been any change in remunerations paid to the Directors which had been Tk. 18.00 lacs, both
during the year under review as well as during the previous year.
UTILIZATION OF THE RIGHTS ISSUE FUND INCLUDING POST BALANCE SHEET DEVELOPMENTS
Dear Shareholders, you are aware that the Company raised Tk. 91.73 crores by issuance of Rights Shares in August, 2014. You have also took resolutions in the EGM held on 10
th January, 2015 to (a) Invest the fund
in BMRE of the existing project, (b) Setting-up a modern 100% Export Oriented Textile Spinning Unit, and
(c) Partial repayment of loan of financial institutions / banks. We requested Bangladesh Securities and Exchange Commission in January, 2015 to accord its approval to the revised utilization program, we
received their approval in January of 2016.
Subsequently, the Company invested Tk. 15.58 crores towards Balancing, Modernization and Replacement
till 30th June, 2017, out of Rights Issue Fund. Benefit from this investment has started to accrue slowly.
For the 100% export oriented unit, equity investment of Tk. 69.26 crores has already been made towards the
project. Previously, the Company kept a provision to borrow a term loan of Tk. 18.50 crores to complete the Export Oriented Unit and had applied to Agrani Bank Limited in the year 2016 but it was not materialised.
Subsequently, Bangladesh Development Bank Limited was approached for the term loan from which either,
the loan could not obtained for various reasons. Since valuable time was passing by and major investments had already been made, the Company decided to arrange fund from its own cash generation and from its
dealers through advance sale to complete the project.
Presently, the project with an estimated investment of Tk. 85.00 crores is poised to go into commercial operation by January, 2018.
REPORTING AND COMPLIANCE OF CORPORATE GOVERNANCE
The Board of Directors would like to state that the Company has complied to all the provisions of Corporate
Governance.
DIVIDEND
The Board of Directors proposed a 10% Stock Dividend for all the shareholders of the Company for the year 2016-2017. We hope that the valued shareholders will kindly accord their consent to this proposal.
10
DIRECTORS' RETIREMENT AND RE-ELECTION
In pursuance of Clause 143 of the Articles of Association of the Company, Mr. Mostafa Jamal Haider, being
the Managing Director of the Company is not liable to retire by rotation. The Independent Director Mr. Md.
Shamsul Haque who was appointed by the Board of Directors in its meeting held on 27th
May, 2013 which
was confirmed by the General Shareholders in the 33rd
Annual General Meeting held on 28th December,
2013 is not to retire by rotation and his tenure for second term has been extended. The BDBL Director,
Mr. Md. Khalid Hossain who has been inducted on 19-10-2016 is not to retire either.
In pursuance to Clause 132, Mrs. Dina Jabin, Director of the Company, will retire and being eligible, she
seeks re-election. Mrs. Dina Jabin joined the Company on 18th
November, 2014 as a Director. She is an MBA from Emporia State Univercity, USA and actively participates in day-to-day affairs of the Company.
She is a member of the Audit Committee of the Company.
APPOINTMENT OF AUDITORS
M/s Mahfel Huq & Co., Chartered Accountants have completed auditing for the year 2016-2017. They have
expressed their interest to audit our books of accounts for the comming year, i.e., for 2017-2018. Their charges had been Tk. 2,00,000.00 during the year under review. The valued shareholders may appoint them
as the Company’s Auditors for the financial year 2017-2018 at the same fee of Tk. 2,00,000.00 (Taka Two
lacs) only.
ACKNOWLEDGMENTS
We take this opportunity to express our heartfelt thanks and gratitude to the esteemed Shareholders for the cooperation extended by them. We also acknowledge the cooperation of various Govt. Agencies, Bangladesh
Securities & Exchange Commission, Dhaka Stock Exchange Limited, Chittagong Stock Exchange Limited,
Bangladesh Textile Mills Association, Bangladesh Association of Publicly Listed Companies, Central Depository Bangladesh Ltd. (CDBL), Banks, the Suppliers, Customers, Selling Agents and our well wishers.
We are grateful to Agrani Bank, Amin Court Branch, Dhaka, Southeast Bank Ltd., Bangladesh Development
Bank Ltd. and Premier Leasing & Finance Limited for extending their kind cooperation to the Company.
Last but not the least, the Board of Directors places on records their deep sense of appreciation for the
dedicated services and dutifulness of all the Executives, Officers, Staff and Workers who maintained an
excellent working atmosphere conducive to high level of performance of the Company.
CONCLUSIONS
The Board of Directors now presents the Accounts and Auditors Reports for the year 2016-2017 and request to the magnanimity of our valued shareholders to kindly accept the Annual Accounts for which we shall remain
ever grateful to you.
I again express my thanks to you for attending this Annual General Meeting. May Allah, in His infinite mercy grant peace and happiness to us all.
With regards,
On behalf of the Board of Directors
Sd/-
R A Howlader
Chairman Dated : 28
th October, 2017
11
†WjUv w¯úbvm© wjwg‡UW †Kv¤úvbxi 37Zg evrmwiK mvaviY mfv
cwiPvjK gÛjxi wi‡cvU©
m¤§vwbZ †kqvi‡nvìvie„›`
wemwgjøvwni ivn&gvwbi ivwng Avmmvjvgy AvjvBKzg †Kv¤úvbxi cwiPvjbv cl©‡`i cÿ †_‡K Avwg Avcbv‡`i mKj‡K GB 37Zg evrmwiK mvaviY mfvq ¯^vMZg Rvbvw”Q| Avcbviv mK‡j AbyMÖn K‡i GB mfvq AskMÖnY K‡i‡Qb ‡m Rb¨ Avgiv Avbw›`Z| GLb Avwg †Kv¤úvbxi 2016-2017 mv‡ji Kvh©µg Dc¯’vcb KiwQ| 2016-2017 mv‡ji Drcv`b Kvh©µg ‡Kv¤úvbxi cÖavb Drcvw`Z ªe¨ n‡”Q Zzjv †_‡K cÖ¯‘Z myZv| weMZ 2012-2013 eQi †_‡K †Kv¤úvbx D”P KvD‡›Ui myZv †ekx Drcv`b Ki‡Q, d‡j cwigvbMZ fv‡e Drcv`b Kg n‡jI Drcv`b ÿgZvi e¨envi K‡g bvB †Kbbv D”P KvD‡›Ui myZv Drcv`b Ki‡Z †gwk‡bi ÿgZvi e¨envi †ekx Ki‡Z nq| Aek¨ 2014-2015 mv‡ji wØZxq Ges Z…Zxq †KvqvU©v‡i †`‡k weivRgvb ivR‣bwZK Aw¯’wZkxjZvi Kvi‡Y Drcv`b ÿgZvi e¨envi e¨vnZ n‡qwQj| weMZ 2015-2016 mv‡j KviLvbvi we.Gg.Avi.B. Kvh©µg ïiæ nIqvq wewfbœ cyiv‡bv hš¿cvwZmg~n eÜ †i‡L bZzb hš¿cvwZ ¯’vcb Kiv nw”Qj, d‡j ¯vfvweK fv‡eB Drcv`b ÿgZvi e¨envi Kg n‡q‡Q hw`I wgwWqvg KvD‡›Ui myZv Drcvw`Z nIqvi Kvi‡Y cwigvbMZ fv‡e myZvi Drcv`b †ekx n‡q‡Q| Av‡jvP¨ Avw_©K erm‡i
12
Drcv`b ÿgZvi e¨envi 83% n‡q‡Q hv weMZ ermi †_‡K 4% †ekx, Aek¨ D”P KvD‡›Ui myZvi Drcv`‡bi Dci cÖvavb¨ †`qvi Kvi‡Y cwigvbMZ fv‡e Drcv`b †ekx nqwb|
ermi wfwËK myZv Drcv`b
ermi Drcv`‡bi cwigvb (jÿ †KwR)
Drcv`b ÿgZvi e¨envi (kZKiv)
2016-2017 25.83 83% 2015-2016 25.36 79% 2014-2015 24.80 82% 2013-2014 24.98 91% 2012-2013 25.39 93%
KvuPvgv‡ji e¨envi Drcv`b ÿgZv n«v‡mi Kvi‡Y KvuPvgvj e¨enviI Kg n‡q‡Q| Av‡jvP¨ eQ‡ii KvuPvgvj msMÖn I e¨env‡ii ch©v‡jvPbvi Rb¨ Avwg wnmve cÖwZ‡e`‡bi m‡½ ms‡hvwRZ 24.1 †bv‡Ui cÖwZ Avcbv‡`i „wó AvKl©Y KiwQ| Avgiv ’vbxq evRvi †_‡K Zzjv msMÖn Kwi †hb wek¦evRv‡i KvuPv Zzjvi `vg †ekx K‡g †M‡j D”Pg~‡j¨ KvuPv gv‡ji gRyZ wb‡q wecv‡K co‡Z bv nq, †Kbbv mv¤úªwZK Kv‡j KwZcq w¯úwbs wgj Ggwb NUbvi wkKvi n‡q‡Q|
13
Avw_©K djvdj
‡Kv¤úvbxi 2016-2017 mv‡ji A_©‣bwZK Kvh©µgmn c~e©eZ©x 4 erm‡ii djvdj wb¤§iƒc t
weMZ erm‡ii Avw_©K djvdj Ô000Õ UvKvq (cÖ‡hvR¨ ‡ÿ‡Î)
weeiY 2016-2017 2015-2016 2014-2015
2013-2014
2012-2013
weµq g~j¨ 1.077,548 1,076,811 1,348,800 1,663,987 1,665,803 weµq LiP 921,169 920,020 1,148,434 1,394,571 1,396,103 ‡gvU Avq 156,378 156,791 200,366 269,416 269,700 wbev©nx LiP 111,360 133,357 168,043 174,388 195,850 WweøD.wc.wc dvÛ c~e©eZ©x Avq
45,018 23,434 32,323 95,039 73,857
AvqKi c~e©eZx© Avq
57,976 55,235 80,533 90,558 70,382
AvqKi cieZ©x Avq
43,716 46,773 72,149 65,005 47,893
B.wc.Gm. * 0.29 0.34 0.52 0.82 1.04 Gb.G.wf. cÖwZ †kqvi *
14.41 15.50 15.93 27.26 26.82
Gb.I.wm.Gd.wc.Gm. *
0.70 2.65 1.23 2.98 (0.05)
* 2013-2014, 2014-2015 I 2015-2016 eQ‡ii B.wc.Gm./Gb.G.wf. cÖwZ †kqvi/ Gb.I.wm.Gd.wc.Gm. wnmve Kivi Rb¨ †Kv¤úvbxi †kqvi K¨vwcUvj 91.73 †KvwU UvKv e„w× n‡q‡Q|
wewµZ ª‡e¨i Drcv`b LiP, †MÖvm cÖwdU gvwR©b, wbU cÖwdU gvwR©b, B.wc.Gm., Gb.G.wf., c~e©eZ©x eQ‡ii Acv‡iwUs djvdj n‡Z we‡kl cwieZ©bmg~n BZ¨vw`|
14
Av‡jvP¨ eQ‡ii weµq weMZ eQ‡ii Zyjbvq cÖvq GKB n‡q‡Q| Av‡jvP¨ eQ‡ii Drcv`b ÿgZv hw`I wKQzUv fvj n‡q‡Q, wKš‘ evRv‡i myZvi g ~j¨ †bwZevPK nIqvq weµq g~j¨ Avkvbyiƒc fv‡e ev‡owb| †Kv¤úvbxi mn‡hvMx cÖwZôvb †Wëv wmivwg· wjwg‡UW mxwgZ cwigv‡b evwbwR¨K Kvh©µ‡gi d‡j †Wëv w¯úbvm© wjwg‡U‡Wi wbU gybvdv e„wׇZ mvgvb¨ Ae`vb †i‡L‡Q| ivBU †kqvi dv‡Ûi UvKv Gd.wW.Avi.-G _vKvi d‡j weMZ 2015-2016 mv‡j cÖvq mv‡o wZb †KvwU UvKvi my` Avq n‡q‡Q| Av‡jvP¨ 2016-2017 Avw_©K eQ‡i GB A_© ißvbxgyLx myZv Kj ¯’vc‡bi Kv‡R e¨q nIqvi d‡j Gd.wW.Avi. -Gi dvÛ e¨eüZ n‡q‡Q Ges d‡j †Kvb my` cvIqv hvqwb| Dc‡ii Q‡K eZ©gvb Av‡jvP¨ eQ‡ii Avw_©K djvd‡ji m‡½ weMZ Pvi eQ‡ii djvd‡ji GKwU mvgwMÖK wPÎ Zz‡j aiv nj| e¯¿ wk‡íi eZ©gvb Ae ’v I Gi fwel¨r e ¿ wkí evsjv‡`‡ki AZ¨šÍ ¸iæZ¡c~b© Ges †`‡ki e„nËg Kg©ms¯’vbKvix wkíLvZ| GB wkíLvZ, A_©vr ‣Zix †cvkvK, wbU-†cvkvK I Ab¨vb¨ †cvkvK ªe¨ †`‡ki †gvU ißvbx Av‡qi cÖvq 80% †hvMvb †`q| GQvov GB wkíLvZ †`‡ki Kvc‡oi Af¨šÍixb Pvwn`vi cÖvq 90% fvM c~iY K‡i| †`‡ki e ¿wkí I wbwUs d¨v±ixmg~‡ni myZvi Pvwn`vi wmsnfvMB †`kxq myZvKj¸wj mieivn K‡i| ‡WjUv w¯úbvm© wjwg‡UW KUb myZv cÖ¯‘ZKvix GKwU wkí cÖwZôvb| †`‡ki e¯¿ wk‡íi mvgwMÖK Pvwn`vi wmsnfvMB †`kxq myZv mieiv‡ni Dci wbf©ikxj| Aek¨ wKQz we‡klvwqZ myZvi Rb¨ †`k‡K GLbI evB‡ii evRv‡ii gyLv‡cÿx _vK‡Z n‡”Q| Avgv‡`i †`‡ki e ¿ wkí Z_v myZv-wk‡íi fwel¨Z wb:m‡›`‡n D¾j, eZ©gv‡b myZvi Pvwn`v I mieiv‡ni g‡a¨ h‡_ó cv_©K¨ we`¨gvb| •Zix †cvkvK wkí I wbwUs d¨v±ix cÖavbZ kÖgNb wkí| evsjv‡`‡k kªgg~j¨ Ab¨vb¨ cÖavb •Zix-†cvkvK ißvbxKviK †`k
15
mg~‡ni Zzjbvq Kg| GB myweav MÖnY Kivi mv‡_ mv‡_ ‣Zix ‡cvkvK I wbU Kvc‡oi ißvbx e„w× cv‡e Ges ¯’vbxq Kvc‡oi Pvwn`v evo‡e hvi d‡j w¯úwbs Gi msL¨vI evo‡e| ZvQvov RbmsL¨v I gv_vwcQz Avq e„w×i mv‡_ mv‡_ Kvc‡oi Af¨šÍixb Pvwn`vI e„w× cv‡e| myZivs Avf¨šÍixb I ißvbxi Rb¨ Kvc‡oi Pvwn`v e„w×i m‡½ m‡½ myZvi Pvwn`vI e„w× cv‡e| hw` ¯’vbxqfv‡e myZvi Drcv`b ÿgZv e„w× bv Kiv nq Z‡e •e‡`wkK gy ªv LiP K‡i myZv Avg`vbx Ki‡Z n‡e| myZivs ‡`Lv hv‡”Q †h, myZv cÖ¯‘ZKvix wk‡íi fwel¨r AwZ D¾¡j| SuzwK I KZ©©©©©„c‡ÿi avibv GUv ¯^Z:wm× †h cÖ‡Z¨K e¨emv cªwZôvb Sz uwKi g‡a¨ KvR K‡i| GB me SzuwK wfZ‡ii A_ev evB‡iiI n‡Z cv‡i| e ¿ wk‡íi SuzwK †gvK†ejvi †ÿ‡Î KZ…©c‡ÿi wKQz wPšÍv-fvebv wb‡¤œ Av‡jvPbv Kiv n‡jv : eZ©gv‡b †`‡ki ivR‣bwZK cwiw¯’wZ hw`I fvj, Z_vwc Ae ’v Aw ’wZkxj n‡j †`‡ki mvwe©K A_©‣bwZK Kg©Kv‡Ûi m‡½ m‡½ e ¿ wk‡íiI ÿwZ n‡e| myZv Drcv`bKvix wkí‡K cÖwZ‡hvwMZvi ga¨ w`‡q Pj‡Z nq Ges Avgv‡`i cÖwZôvb‡K A‡bK †`kxq myZv Drcv`bKvix wk‡íi m‡½ cÖwZ‡hvwMZv Ki‡Z nq| eZ©gvb we‡k¦ e¯¿ wkí †KvUvgy³ Ges Avgv‡`i wkí‡K fviZ, Pxb, k ªxjsKv, B‡›`v‡bwkqv, wf‡qZbvg, cvwK¯Ívb cÖf„wZ †`‡ki m‡½ cÖwZ‡hvwMZvi m¤§yLxb n‡Z n‡”Q| GB †`k mgyn e ¿ Drcv`‡b †ek k³ Ae ’v‡b Av‡Q| we‡klZ: we‡`kx †µZviv hw` cÖv‡P¨i †`k¸wji Drcv`b ÿgZv e„w×i j‡ÿ¨ †mLv‡b wewb‡qvM K‡i Z‡e evsjv‡`‡ki e¯¿ wkí k³ cÖwZ‡hvwMZvi g‡a¨ co‡e| GQvov, gv‡S g‡a¨ Avgv‡`i cÖwZôvb‡K evRvi SzuwK †hgb n«vmgvb Pvwn`v Ges †m Kvi‡Y wewµ I jvf K‡g hvIqvi SzuwK †gvKv‡ejv Ki‡Z nq| myZvi wgj¸wj KuvPv Zzjvi mieiv‡ni Rb¨ Avg`vbxi Dci m¤ú~b©fv‡e wbf©ikxj| wek¦-evRv‡i KuvPv Zzjvi g~j¨ gv‡S g‡a¨ n«vm-e„w× n‡j GB wkí msK‡U cwZZ nq|
16
bZzb bZzb cÖhyw³ D™¢ve‡bi d‡j Avgv‡`i †Kv¤úvbx‡K cÖhyw³MZ SzuwKi gy‡LvgywL n‡Z nq| GB me bZzb cÖhyw³i d‡j Drcv`b e¨q n«vm cvq, hvi d‡j PjwZ cÖhyw³ APj n‡q hvq Ges †Kv¤úvbxi Dci Gi †bwZevPK cÖfve c‡o| miKviKZ…©K Ki bxwZ Ges Ab¨vb¨ wbqš¿bKvix ms¯’v KZ…©K wewagvjvi RwUj I weiƒc cwieZ©b †Kv¤úvbxi Rb¨ SzuwKc~b© n‡Z cv‡i| ‡`‡k Ges we‡`‡k Avw_©K I ivR‣bwZK Aw ’wZkxj cwiw¯’wZ †Kv¤úvbxi Kvh©µ‡gi Dci ÿwZKviK cÖfve †dj‡Z cv‡i| ‡`‡ki A_©‣bwZK Ae ’vi AebwZ n‡j ª‡e¨i Pvwn`v K‡g hvq| we`¨yr cÖev‡n NvUwZ, kÖwgK Am‡šÍvl, cÖvK„wZK
y‡hv©M †hgb - So, eb¨v, f~wgK¤ú cÖf…wZ †Kv¤úvbxi Drcv`b e¨e¯’v I jv‡fi Dci weiƒc cÖfve †dj‡Z cv‡i| GQvov AviI wewfbœ Aw ’wZkxjZvi Kvi‡Y GB wkí gv‡S gv‡S mgm¨vi m¤§yLxb n‡Z cv‡i| SuzwK e¨e ’vcbvq KZ©„c‡ÿi wPšÍvaviv †Kv¤úvbxi e¨e¯’vcbv KZ©„cÿ Dc‡i ewb©Z SzuwK m¤ú‡K© m¤ú~b© Iqv‡Kenvj Ges Gme SzuwKi ÿwZKviK cÖfve mnbxq ch©v‡q ivLvi Rb¨ me©`v cÖ‡qvRbxq c`‡ÿc MÖnY Ki‡Qb| wb‡gœ wKQz c`‡ÿ‡ci weeib ‡`qv n‡jv: †`‡ki myZv Drcv`bKvixiv Zv‡`i mwgwZ evsjv‡`k †U·UvBj wgj&m G¨v‡mvwm‡qkb-Gi gva¨‡g miKv‡ii bxwZ wba©viK‡`i‡K mgMÖ e¯¿-wk‡íi Rb¨ mnvqK bxwZ MÖnY Kivi civgk© w`‡q _v‡K| †Kv¤úvbxi e¨e¯’vcbv KZ©„cÿ Af¨šÍixb I AvšÍR©vwZK ch©v‡q ivR‣bwZK I A_©‣bwZK †Mvj‡hvM m„wói d‡j †h me ÿwZKi mgm¨vi D™¢e nq †m m¤ú‡K© m¤ú~b© mRvM Ges Gme ÿwZKi cÖfve yi Kivi Rb¨ A_ev Zv wbgœ ch©v‡q ivLvi Rb¨ e¨e¯’v MÖnY K‡i _v‡K| wc. wW. we/Avi. B. we. - Gi Dci wbf©ikxj bv †_‡K †Kv¤úvbx M¨vm †_‡K wbR¯^ †Rbv‡iU‡ii gva¨‡g we y¨Z Drcv`b K‡i _v‡K| kÖwgK‡`i KvR-K‡g©i avivevwnKZv iÿvi ¯^v‡_© DbœZ Kg©-cwi‡ek wbwðZ Kiv nq| †Kv¤úvbxi d¨v±ixwU eb¨vgy³ DuPz ’v‡b Aew ’Z| d¨v±ix wewìs Avi.wm.wm. wfwËi Dci ¯’vwcZ| †g‡S I Qv` Avi.wm.wm. wbwg©Z I wKQz Ask wcÖ-d¨vweª‡K‡UW; hv evZvm, So I gylj av‡i e„wó †VKv‡Z mÿg| AwaKš‘ Gme ÿwZi wecix‡Z BÝy‡iÝ Kiv Av‡Q|
17
‡Kv¤úvbx 85.00 †KvwU UvKv e¨‡q GKwU 100% ißvbxgyLx AZ¨vaywbK myZvKj ¯’vc‡bi Rb¨ cÖKí MÖnb K‡i‡Q| GB cÖKí ¯’vcb Kiv n‡j Dc‡i ewY©Z wewfbœ cÖKvi cªhyw³MZ SzuwKi †gvKv‡ejv Kiv Av‡iv fvj K‡i m¤¢e n‡e| ivR‣bwZK Aw ’iZvi Kvi‡Y †h mg¯Í mgm¨vi D™¢e nq AZx‡Z †`Lv †M‡Q Zvi †ekxi fvMB ÿY¯’vqx| †Kv¤úvbx Zvi FYmg~n cyY:Zdwkj Kiv‡bvi Rb¨ evsjv‡`k †W‡fjc‡g›U e¨vsK wjwg‡UW (we.wW.we.Gj.) Ges AMÖYx e¨vsK wjwg‡UW Gi wbKU Aby‡iva K‡i‡Q| GB cyY:Zdwkj n‡q †M‡j gvwmK fv‡e FY cwi‡kv‡ai cwigvb Kg nIqvi m¤¢vebv i‡q‡Q, hvi d‡j K¨vk †d¬vÕi Dci Pvc Kg‡e| mn‡hvMx cvwU©i †jb‡`b mn‡hvMx cvwU©i †jb‡`b Gi cwigvb †`Lvi Rb¨ ÔÔwnmve cÖwZ‡e`‡biÓ 31.00 bs †bv‡Ui cÖwZ „wó AvKl©b Kiv n‡”Q| mvewmwWqvix cÖwZôvb ‡Wëv w¯úbvm© wjwg‡UW -Gi mvewmwWqvix cÖwZôvb, h_v †Wëv wmivwg· wjwg‡UW -Gi 2016-2017 mv‡ji wbixwÿZ wnmveI †Kv¤úvbxi wbixwÿZ wnmv‡ei †k‡l ms‡hvRb Kiv n‡q‡Q| PjwZ g~jab cÖm½ AMÖbx e¨vsK wj: Avwgb †KvU© K‡cv©‡iU kvLvi wbKU 24.00 †KvwU UvKvi PjwZ g~jab FYmxgv (wm. wm. nvB‡cv I wm. wm. †cøR) bevqb Kiv‡bvi Rb¨ Aby‡iva Kiv n‡q‡Q| GQvov KvuPvgvj Avg`vbxi D‡Ï‡k¨ 20.00 †KvwU UvKvi Avg`vwb FbcÎI (AvewZ©Z) bevqb Kiv n‡e| mvD_ B÷ e¨vsK KZ…©K cÖ`Ë 5.00 †KvwU UvKvi Avg`vwb Fbc‡Îi (AvewZ©Z) FYmxgvI Av‡jvP¨ Avw_©K eQ‡i †Kv‡bv cwieZ©b nq bvB|
18
†gqv`x Fb-cwi‡kva ‡Kv¤úvbx Av‡jvP¨ eQ‡i wb‡¤œ ewb©Z †gvU 7.08 †KvwU UvKv ‡gqv`x Fb cwi‡kva K‡i‡Q| cÖKvk _v‡K †h, weMZ Avw_©K eQ‡i GB cwi‡kv‡ai cwigvb wQj gvÎ 9.00 †KvwU UvKv|
K) evsjv‡`k †W‡fjc‡g›U e¨vsK wjwg‡UW t $. 3.90 †KvwU L) wcÖwgqvi wjwRs GÛ dvBb¨vÝ wjwg‡UW t $. 1.44 †KvwU M) mvD_ Bó e¨vsK wjwg‡UW t $. 1.74 †KvwU
‡gvU UvKv t $. 7.08 †KvwU
cwiPvjK‡`i cvwikÖwgK
cwiPvjK‡`i cvwikÖwgK 2016-2017 mv‡j 18.00 jÿ UvKv i‡q‡Q hv 2015-2016 mv‡jI GKB wQj| ivBU †kqvi Gi A‡_©i e¨envi Ges e¨vjvÝkxU cieZ©x Kvh©µg
m¤§vwbZ †kqvi †nvìvie„›`, Avcbviv Rv‡bb †h, weMZ AvM÷, 2014 mv‡j †kqvi evRvi †_‡K †Kv¤úvbx 91.73 †KvwU UvKv ivBU †kqv‡ii gva¨‡g D‡Ëvjb K‡iwQj| cieZ©x‡Z, A_©vr 10B Rvbyqvix, 2015 Zvwi‡L †Kv¤úvbxi GK we‡kl mvaviY mfvq Dc‡iv³ A_© (K) we.Gg.Avi.B. cÖK‡í (L) 100% ißvbxgyLx GKwU myZvK‡j Ges (M) e¨vsK I Avw_©K cÖwZôv‡bi wKq`sk FY cwi‡kva K‡í Avcbviv wm×všÍ MÖnY K‡iwQ‡jb| D³ wm×všÍ Abyhvqx Avgv‡`i ivBU †kqvi Gi D‡ËvjbK…Z A_© Dc‡iv³ cÖKí mg~‡n wewb‡qvM Kivi Rb¨ evsjv‡`k wmwKDwiwUR GÛ G·‡PÄ Kwgk‡bi Aby‡gv`b †P‡q weMZ Rvbyqvix, 2015-‡Z Avgiv †h cÎ w`‡qwQjvg, Zvi Aby‡gv`bcÎ Avgiv Rvbyqvix, 2016-‡Z nv‡Z †c‡qwQ|
‡Kv¤úvbx Dc‡iv³ A_© w`‡q we.Gg.Avi.B. cÖK‡í 30‡k Ryb, 2017 ZvwiL ch©šÍ 15.58 †KvwU UvKv wewb‡qvM K‡i‡Q| GB wewb‡qv‡Mi Rb¨ Avgiv wKQz mydj cvw”Q hv A yi fwel¨‡Z AviI fvjfv‡e evo‡e e‡j Avkv KiwQ|
19
100% ißvbxgyLx myZvK‡ji Rb¨ 30‡k Ryb, 2017 ch©šÍ 69.26 †KvwU UvKv wewb‡qvM n‡q‡Q| GB cÖK‡íi Rb¨ †Kv¤úvbx 18.50 †KvwU UvKv e¨vsK FY †bqvi cÖ¯Íve K‡iwQj Ges GB cwi‡cÖwÿ‡Z 2016 mv‡j AMÖbx e¨vs‡Ki wbKU `xN©‡gqv`x F‡Yi Rb¨ Av‡e`b Kiv n‡qwQj| wewfbœ Kvi‡Y GB FY Aby‡gvw`Z bv nIqvi Kvi‡Y †Kv¤úvbx cieZ©x‡Z evsjv‡`k †W‡fjc‡g›U e¨vsK wj: Gi wbKU F‡Yi Rb¨ Av‡e`b K‡i| Zv Aby‡gvw`Z bv nIqvq †Kv¤úvbx wbR¯ A_© †hvMvb w`‡q GB cÖKí Pvjy Kivi c`‡ÿc wb‡q‡Q †Kbbv, cÖK‡íi cÖavb cÖavb wewb‡qvM BwZg‡a¨ ev¯Íevqb n‡q‡Q| Avkv Kiv hv‡”Q †h, AvMvgx Rvbyqvix, 2018 Gi g‡a¨B GB cÖKí Pvjy Kiv m¤¢e n‡e|
K‡c©v‡iU Mf‡b©Ý cwicvjb
K‡c©v‡iU Mf‡b©Ý -Gi mKj aviv mg~n cwicvjb Kiv n‡q‡Q| wWwf‡WÛ
‡evW© Ae WvB‡i±im 2016-2017 eQ‡ii Rb¨ mKj †kqvi†nvìvi‡`i Rb¨ 10% ÷K wWwf‡W›W cÖ¯Íve Ki‡Q| Avkv Kwi m¤§vwbZ †kqvi‡nvìviMb AbyMÖn K‡i GB cÖ¯Ív‡e m¤§wZ cÖ`vb Ki‡eb|
cwiPvjKe„‡›`i AemiMÖnY Ges cyb: wbe©vPb
†Kv¤úvbxi AvwU©‡Kjm Ae G¨v‡mvwm‡qkb Gi 143 aviv Abymv‡i e¨e¯’vcbv cwiPvjK-‡K ch©vqµ‡g Aem‡i †h‡Z nq bv| †h‡nZz Rbve †gv¯Ídv Rvgvj nvq`vi, e¨e¯’vcbv cwiPvjK wnmv‡e `vwqZ¡ cvjb Ki‡Qb †m‡nZz wZwb ch©vqµ‡g Aem‡i hv‡eb bv| †Kv¤úvbx 27‡k †g, 2013 Zvwi‡Li cwiPvjbv cl©‡`i mfvq Rbve ‡gv: kvgmyj nK-†K bZzb BwÛ‡c‡Û›U WvB‡i±i wn‡m‡e wb‡qvM cÖ`vb K‡ib hv †Kv¤úvbxi 33Zg evwl©K mvaviY mfvq wbwðZ Kiv n‡qwQj| Zvui Kvh©µ‡gi †gqv` wØZxq `dvq evov‡bv n‡q‡Q| evsjv‡`k †W‡fjc‡g›U e¨vsK wjwg‡UW Zvu‡`i gnve¨e ’vcK Rbve †gv: Lvwj` †nv‡mb‡K Zv‡`i cÖwZwbwa wn‡m‡e Avgv‡`i †Kv¤úvbxi cwiPvjK c‡` g‡bvbqb cÖ`vb K‡i‡Qb|
20
wZwb weMZ 19-10-2016 Zvwi‡Li †evW© mfvq †Kv¤úvbxi cwiPvjK wn‡m‡e wb‡qvM cÖvß n‡q‡Qb| Dc‡iv³ yB Rb cwiPvjK‡K ch©vqµ‡g Aem‡i †h‡Z n‡e bv| 132 aviv Abymv‡i Rbvev `xbv Rvweb Aem‡i hv‡eb Ges †hvM¨ weavq cyb: wbe©vwPZ nIqvi B”Qv cÖKvk K‡i‡Qb| wZwb hy³iv‡óªi G¤úvwiqv †÷U BDwbfvwm©wU †_‡K Gg.we.G. wWwMÖ cÖvß| wZwb †Kv¤úvbxi AwWU KwgwUi GKRb m`m¨| †Kv¤úvbxi •`bw›`b Kvh©µ‡gI wZwb mwµq f~wgKv cvjb K‡ib|
wnmve wbixÿK wb‡qvM
†gmvm© gvn‡dj nK GÛ †Kvs, PvUvW© G¨vKvD‡›U›Um&, Avgv‡`i †Kv¤úvbxi 2016-2017 mv‡ji wnmve wbixÿK wQ‡jb| Zvuiv 2017-2018 erm‡ii wnmve wbixÿK nIqvi Rb¨ B”Qv e¨³ K‡i‡Qb| Zvu‡`i‡K 2017-2018 mv‡ji Rb¨ c~e©eZ©x erm‡ii g‡Zv 2.00 jÿ UvKv wd-i wecix‡Z wnmve wbixÿK c‡` wb‡qvM ‡`qv †h‡Z cv‡i|
K…ZÁZv Ávcb
AvR‡Ki GB ïf gyû‡Z© Avgiv Avgv‡`i m¤§vwbZ †kqvi†nvìvie„›`‡K Zuv‡`i mn‡hvwMZvi Rb¨ AvšÍwiK ab¨ev` Rvbvw”Q| Avgiv wewfbœ ms¯’v, †hgb, evsjv‡`k wmwKDwiwUR GÛ G·‡PÄ Kwgkb, XvKv óK G·‡PÄ wj:, wPUvMvs óK G·‡PÄ wj:. evsjv‡`k ‡U·UvBjm wgjm G¨v‡mvwm‡qkb, evsjv‡`k G‡mvwm‡qkb Ae cvewjKjx wj‡÷U †Kv¤úvbxR, †m›Uªvj wW‡cvwR‡Uvix evsjv‡`k wjwg‡UW (wm.wW.we.Gj.) e¨vsKmg~n, mieivnKvix, MÖvnK, weµq cÖwZwbwa I Avgv‡`i ïfvKvsLx‡`i mn‡hvwMZvi K_v K…ZÁwP‡Ë ¯§iY KiwQ|
cÖ‡qvRbxq PjwZ g~jab †hvMvb †`qvi Rb¨ Avgiv AMÖbx e¨vsK wj: Avwgb †KvU© K‡c©v‡iU kvLvi wbKU K…ZÁ| mvD_ B÷ e¨vsK wj: Avgv‡`i PjwZ I †gqv`x g~jab cÖ`vb K‡i‡Qb| evsjv‡`k †W‡fjc‡g›U e¨vsK wj: Ges wcÖwgqvi wjwRs I dvBb¨vÝ wj: Zv‡`i FY cwi‡kv‡ai †ÿ‡Î Avgv‡`i‡K we‡kl mn‡hvwMZv w`‡q‡Qb - Zvu‡`i mevB‡K Rvbvw”Q AvšÍwiK ab¨ev`|
21
cwi‡k‡l cwiPvjbv cl©` †Kv¤úvbxi mKj wbev©nx Kg©KZv©, Kg©Pvix I kªwgK‡`i wbijm †mev I KZ©e¨civqbZvi gva¨‡g my›`i Kv‡Ri cwi‡ek eRvq †i‡L †Kv¤úvbxi mvd‡j¨ mn‡hvwMZvi K_v we‡kl fv‡e ¯§iY Ki‡Q |
Dcmsnvi
Avwg GLb cwiPvjbv cl©‡`i cÿ †_‡K 2016-2017 mv‡ji wbixÿv cÖwZ‡e`b Ges evrmwiK wnmve Avcbv‡`i Kv‡Q †ck KiwQ| m¤§vwbZ †kqvi†nvìviMb GB wnmve Aby‡gv`b K‡i Avgv‡`i‡K evwaZ Ki‡eb|
cwi‡k‡l, evrmwiK mvavib mfvq †hvM`v‡bi Rb¨ Avwg Avcbv‡`i mevB‡K Avevi AvšÍwiK ab¨ev` Rvbvw”Q| cig Kiæbvgq Avjøvn Zvqvjv Avgv‡`i mK‡ji mnvq †nvb|
ab¨ev`v‡šÍ,
cwiPvjbv cl©‡`i c‡ÿ ¯v/- Avi. G. nvIjv`vi
ZvwiL t 28‡k A‡±vei, 2017 ‡Pqvig¨vb
22
The following is an Addendum to the Report of the Directors to the Shareholders as well as status of compliance with the conditions imposed by Bangladesh Securities & Exchange Commission’s Notification
No. SEC/CMRRCD/2006-158/134/Admin/44 Dated 7th August, 2012 and amendments thereof issued under
Section 2CC of Bangladesh Securities and Exchange Ordinance, 1969 :
REPORT UNDER CONDITION NO. 7.( i i )
Condition
No.
Title Compliance Status
(Put in the
appropriate column)
Remarks / Reply
(if any)
Complied Not
Complied
1. BOARD OF DIRECTORS :
1.1 Board's Size √ 5 Members
1.2 Independent Directors √ 1 Independent Director
1.3 Qualification of Independent Director (ID) √ Qualified
1.4 Chairman of the Board and Chief
Executive Officer
√ Different individuals
1.5 Directors’ Report to Shareholders
The Board of Directors of Delta Spinners Limited would like to include the following additional statements in its Report prepared under section 184 of the Companies Act, 1994 :
1.5(i) Industry outlook and possible future
developments in the industry
√ Provided in the Main
Report of the Board of
Directors
1.5(ii) Segment-wise or product-wise
performance
√ as above
1.5(iii) Risks and concerns √ as above
1.5(iv) A discussion on Cost of Goods sold, Gross
Profit Margin and Net Profit Margin
√ as above
1.5(v) Discussion on continuity of any Extra-Ordinary gain or loss
√ as above
1.5(vi) Basis for related party transactions- a
statement of all related party transactions
should be disclosed in the annual report
√ as above
1.5(vii) Utilization of proceeds from public issues,
rights issues and/or through any others
instruments
√ as above
1.5(viii) An explanation if the financial results
deteriorate after the company goes for
Initial Public Offering (IPO), Repeat Public
Offering (RPO), Rights Offer, Direct
Listing, etc.
√ as above
1.5(ix) If significant variance occurs between
Quarterly Financial performance and
Annual Financial Statements the
management shall explain about the variance in their Annual Report
√ as above
1.5(x) Remuneration to directors including
independent directors
√ as above
Contd. . . p/ii
Annexure – I
23
Condition No.
Title Compliance Status
(Put in the appropriate column)
Remarks / Reply (if any)
Complied Not Complied
1.5(xi) The financial statements prepared by the management of the issuer company present fairly its state of affairs, the result of its operations, cash flows and changes in equity
√ Yes
1.5(xii) Proper books of account of the issuer company have been maintained
√ Yes
1.5(xiii) Appropriate accounting policies have been consistently applied in preparation of the financial statements and that the accounting estimates are based on reasonable and prudent judgment
√ Yes
1.5(xiv) International Accounting Standards (IAS)/Bangladesh Accounting Standards (BAS)/International Financial Reporting Standards (IFRS)/ Bangladesh Financial Reporting Standards (BFRS), as applicable in Bangladesh, have been followed in preparation of the financial statements and any departure there-from has been adequately disclosed
√ Yes
1.5(xv) The system of internal control is sound in design and has been effectively implemented and monitored
√ Yes
1.5(xvi) There are no significant doubts upon the issuer company's ability to continue as a going concern. If the issuer company is not considered to be a going concern, the fact along with reasons thereof should be disclosed
√ There are no significant doubts upon the Company's ability to continue as a going concern.
1.5(xvii) Significant deviations from the last year’s operating results of the issuer company shall be highlighted and the reasons thereof should be explained
√ Provided in the Main Report of the Board of Directors.
1.5(xviii) Key operating and financial data of at least preceding 5 (five) years shall be summarized
√ as above
1.5(xix) If the issuer company has not declared dividend (cash or stock) for the year, the reasons thereof shall be given
√ 10% Stock Dividend declared for all the
Shareholders.
1.5(xx) The number of Board meetings held during the year and attendance by each director shall be disclosed
√ 06 Board Meetings held and a cumulative
number of 32 Directors attended the meetings.
1.5(xxi) The pattern of shareholding shall be reported to disclose the aggregate number of shares (along with name wise details where stated below) held by
√ Stated separately at Annexure II
1.5(xxi) a) Parent/Subsidiary/Associated Companies and other related parties (name wise details)
√ as above
Contd. . . p/iii
Page – ii
24
Condition No. Title Compliance Status
(Put in the appropriate column)
Remarks / Reply (if any)
Complied Not Complied
1.5(xxi) b) Directors, Chief Executive Officer, Company Secretary, Chief Financial Officer, Head of Internal Audit and their spouses and minor children (name wise details)
√ Stated separately at Annexure II
1.5(xxi) c) Executives √ as above
1.5(xxi) d) Shareholders holding ten percent (10%) or more voting interest in the company (name wise details)
√ as above
1.5(xxii) In case of the appointment/re-appointment of a director the company shall disclose the following information to the shareholders
√ Provided in the main report of the Board of Directors.
1.5(xxii) a) A brief resume of the director √ as above
1.5(xxii) b) Nature of his/her expertise in specific functional areas
√ as above
1.5(xxii) c) Names of companies in which the person also holds the directorship and the membership of committees of the board
√ as above
2. CHIEF FINANCIAL OFFICER (CFO), HEAD OF INTERNAL AUDIT AND COMPANY SECRETARY (CS)
2.1 Appointment √ All are appointed 2.2 Requirement to attend the Board Meetings √ Chief Financial
Officer and Company Secretary attend Board Meetings
3. (i,ii&iii) AUDIT COMMITTEE √
3.1(i,ii,iii&iv) Constitution of the Audit Committee √
3.2 (i & ii) Chairman of the Audit Committee √ 3.3 (i to x) Role of Audit Committee √
3.4 Reporting of the Audit Committee √ 3.4.1(i&ii,a,b,c,d) Reporting to the Board of Directors √
3.4.2 Reporting to the Authorities √ not applicable
3.5 Reporting to the Shareholders and General Investors
√ not applicable
4. (i to ix) EXTERNAL/STATUTORY AUDITORS √ Provisions met 5. (i-v) SUBSIDIARY COMPANY √ as above
6. DUTIES OF CHIEF EXECUTIVE OFFICER (CEO) AND CHIEF FINANCIAL OFFICER (CFO)
6. DUTIES OF CHIEF EXECUTIVE OFFICER (CEO) AND CHIEF FINANCIAL OFFICER (CFO)
6 (i) (a & b) and 6 (ii)
The CEO and CFO certified to the Board that:- (i) They have reviewed financial statements for the year and that to the
best of their knowledge and belief: a) these statements do not contain any materially untrue statement
or omit any material fact or contain statements that might be misleading;
b) these statements together present a true and fair view of the company’s affairs and are in compliance with existing accounting standards and applicable laws.
(ii) There are, to the best of knowledge and belief, no transactions entered into by the company during the year which are fraudulent, illegal or violation of the company’s code of conduct.
Duly reviewed and certified
Contd. . . p/iv
Page – iii
25
Page – iv
7. REPORTING AND COMPLIANCE OF CORPORATE GOVERNANCE
7. (i) (i) The company shall obtain a certificate from a practicing Professional Accountant/Secretary (Chartered Accountant/Cost and Management Accountant/Chartered Secretary) regarding compliance of conditions of Corporate Governance Guidelines of the Commission and shall send the same to the shareholders along with the Annual Report on a yearly basis.
Obtained and furnished
7. (ii) (ii) The directors of the company shall state, in accordance with the Annexure attached, in the directors' report whether the company has complied with these conditions.
Duly stated
Sd/- R A Howlader
Chairman
26
THE PATTERN OF SHAREHOLDINGS, ETC.
i) Shareholdings in Parent / Subsidiary / Associated companies and other related parties :
The Company has a subsidiary company in the name & style of “Delta Ceramics Limited” in which it holds 80% shares and some of the sponsors hold 20% shares.
ii) Shareholding by the Directors, Chief Executive Officer, Company Secretary, Chief Financial Officer, Head of
Internal Audit, their spouses & minor children and other major sponsor shareholders (name wise details) :
Delta Spinners Ltd. Delta Ceramics Ltd.
Shares of Tk. 10 each Shares of Tk. 10 each
1. Mr. R A Howlader, Chairman 45,71,325 shares 25,000 shares
2. Mr. Mostafa Jamal Haider Managing Director & CEO
69,76,530 shares 25,000 shares
Wife : Mrs. Jowshan Ara Rashid 4,91,304 shares Nil
3. Mrs. Dina Jabin, Director and Member, Audit Committee
31,37,310 shares 25,000 shares
4. Mr. Md. Shamsul Haque Non-Shareholding Independent Director and Chairman, Audit Committee
Nil Nil
5. Mr. Md. Khalid Hossain (Director Nominated by BDBL) and Member, Audit Committee
Nil Nil
6. Mr. Mostafa Zakaria Haider Head of Internal Audit
10,43,185 shares 25,000 shares
7. Mrs. Umme Zarin 28,05,165 shares Nil
8. Mr. Nazrul Islam General Manager (H R & Admn)
Nil Nil
9. Mr. Ziaur Rahman, Chief Financial Officer Nil Nil
10. Mr. Masudur Rahman, Executive Director & Company Secretary
Nil Nil
iii) Executives : Nil
iv) Shareholders holding ten percent (10%) or more voting interest in the Company : Nil
v) Related Party : The subsidiary company, namely, Delta Ceramics Limited with which the parent company, Delta Spinners Limited has financial transactions.
Sd/- R A Howlader Chairman
Annexure - II
27
AUDIT COMMITTEE REPORT For the Year 2016-2017
The Audit Committee consists of the following members :
Mr. Md. Shamsul Haque, Independent Director -- Chairman
Mrs. Dina Jabin, Director -- Member
Mr. Md. Khalid Hossain, BDBL Director -- Member
Activities carried out during the year :
During the year 2016-2017, the Committee reviewed the internal audit report, financial statements
and the external audit report. The Committee met in a total number of 4 (four) meetings. The
Committee did not find any material deviation, discrepancies or any adverse finding / observation in
the areas of reporting.
Sd/-
( Md. Shamsul Haque )
Chairman
Audit Committee
Annexure – III
Independent Auditor’s Report
To the Shareholders of
Delta Spinners Limited
Report on the Financial Statements
We have audited the accompanying Consolidated Financial Statements of Delta Spinners Limited,
which comprises the Consolidated Statement of Financial Position as at 30 June 2017 and the
Consolidated Statement of Profit or Loss and Other Comprehensive Income, Consolidated Statement
of Changes in Equity and Consolidated Statement of Cash Flows for the year then ended and a
summary of significant accounting policies and other explanatory information.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these Consolidated financial
statements in accordance with Bangladesh Accounting Standards (BAS), Bangladesh Financial
Reporting Standards (BFRS), The Companies Act 1994, The Securities and Exchange Rules 1987
and other applicable laws and regulations and for such internal control as management determines is
necessary to enable the preparation of Consolidated financial statements that are free from material
misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these Consolidated financial statements based on our
audit. We conducted our audit in accordance with Bangladesh Standards on Auditing (BSA). Those
standards require that we comply with ethical requirements and plan and perform the audit to obtain
reasonable assurance about whether the Consolidated financial statements are free from material
misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures
in the Consolidated financial statements. The procedures selected depend on the auditor’s judgment,
including the assessment of the risks of material misstatement of the Consolidated financial
statements, whether due to fraud or error. In making those risk assessments, the auditor considers
internal control relevant to the entity’s preparation and fair presentation of the Consolidated financial
statements in order to design audit procedures that are appropriate in the circumstances, but not for
the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit
also includes evaluating the appropriateness of accounting policies used and the reasonableness of
accounting estimates made by management, as well as evaluating the overall presentation of the
Consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis
for our audit opinion.
Opinion
In our opinion, the Consolidated financial statements give a true and fair view of the financial
position of the company as at 30 June 2017 and of its financial performance and its cash flows for the
year then ended in accordance with the Bangladesh Accounting Standards (BAS), Bangladesh
Financial Reporting Standards (BFRS), The Companies Act 1994, The Securities and Exchange
Rules 1987 and other applicable laws and regulations.
Report on Other Legal and Regulatory Requirements
We further report that:
a) we have obtained all the information and explanations, which to the best of our knowledge
and belief were necessary for the purposes of our audit;
b) in our opinion, proper books of account as required by law have been kept by the company so
far as it appeared from our examination of these books;
c) the statement of financial position and statement of profit or loss and other comprehensive
income dealt with by the report are in agreement with the books of account; and
d) the expenditure incurred was for the purpose of the company’s business.
Sd/-
Dhaka
October 28, 2017
MAHFEL HUQ & Co.
Chartered Accountants
June 30, 2017 June 30, 2016 June 30, 2017 June 30, 2016ASSETSNon-Current Assets: 1,902,742,357 1,727,024,459 1,906,820,577 1,730,187,957 Property, Plant & Equipment 3.00 1,178,377,081 1,259,508,340 1,038,532,132 1,119,646,384 Capital Work-in Progress 4.00 724,365,276 467,516,119 724,365,276 467,516,119 Investment in Delta Ceramics Ltd. 5.00 - - 143,923,169 143,025,454
Current Assets: 1,721,665,899 1,824,412,779 1,712,443,661 1,816,190,873 Inventories 6.00 861,825,772 840,606,490 861,825,772 840,606,490 Trade and Other Receivables 7.00 422,066,898 366,561,327 417,831,828 362,548,701 Advances, Deposits & Prepayments 8.00 412,556,893 372,495,624 409,101,065 369,505,743 Cash & Cash Equivalents 9.00 25,216,336 244,749,337 23,684,996 243,529,938
Total Assets 3,624,408,257 3,551,437,238 3,619,264,239 3,546,378,830
SHAREHOLDER'S EQUITY AND LIABILITIES Shareholders Equity: 2,180,752,245 2,133,067,385 2,178,902,682 2,131,230,875 Share Capital 10.00 1,513,472,400 1,375,884,000 1,513,472,400 1,375,884,000 Revaluation Reserve 11.00 364,608,634 387,115,202 364,608,634 387,115,202 Retained Earnings 12.00 302,671,210 370,068,183 300,821,648 368,231,673
Non-controling Interest 2,462,390 2,459,127 - -
Total Equity 2,183,214,635 2,135,526,512 2,178,902,682 2,131,230,875
Non-Current Liabilities: 495,942,577 528,341,275 495,942,577 528,341,275 Long Term Borrowings / Loan 13.00 416,311,214 445,749,887 416,311,214 445,749,887 Deferred Tax 14.00 79,631,363 82,591,388 79,631,363 82,591,388
Current Liabilities : 945,251,045 887,569,451 944,418,980 886,806,681 Short Term Borrowings 15.00 448,509,641 427,125,765 448,509,641 427,125,765 Current portion of Long Term Borrowings 16.00 246,615,378 262,641,807 246,615,378 262,641,807 Interest payable to BDBL 17.00 102,805,897 61,728,163 102,805,897 61,728,163 Trade and Other Payables 18.00 10,142,557 9,098,849 10,142,557 9,098,849 Workers Profit Participation Fund 19.00 5,674,641 2,777,150 5,674,641 2,777,150 Unclaimed Dividend 20.00 64,303,270 65,988,500 64,303,270 65,988,500 Provision for Current Tax 21.00 49,534,644 45,458,715 48,797,791 44,731,652 Liabilities for expenses 22.00 17,665,017 12,750,503 17,569,805 12,714,795
Non-Current and Current Liabilities 1,441,193,622 1,415,910,726 1,440,361,557 1,415,147,955
Total Equity & Liabilities 3,624,408,257 3,551,437,238 3,619,264,239 3,546,378,830
Net Asset Value Per Share with revaluation 29.00 14.41 15.50 14.40 15.49
Chief Financial Officer
Place: DhakaDate: October 28, 2017
Ziaur RahmanMasudur RahmanExecutive Director &Company Secretary
R.A Howlader Mostafa Jamal Haider Chairman Managing Director
DELTA SPINNERS LIMITEDSTATEMENT OF FINANCIAL POSITION
As at June 30, 2017
The accompanying policies and explanatory notes 1-39 form an integral part of these Financial Statements.
Amount in TakaAmount in Taka
The CompanyPARTICULARS NOTES
Consolidated
Mahfel Huq & Co.Chartered Accountants
Signed in terms of our separate report of even date.
3
2016-2017 2015-2016 2016-2017 2015-2016
Sales 23.00 1,077,547,666 1,073,216,094 1,076,790,666 1,067,099,094 Cost of Sales 24.00 (921,169,283) (920,020,221) (920,642,184) (914,647,492) Gross Profit 156,378,383 153,195,873 156,148,482 152,451,602 Administrative and selling Exp. 25.00 (29,167,244) (32,826,376) (28,964,240) (32,396,432) Profit from Operations 127,211,139 120,369,496 127,184,242 120,055,169 Financial Expenses 26.00 (82,193,116) (100,530,336) (82,192,325) (100,528,597) Non Operating Income 27.00 15,855,394 38,141,881 15,855,394 38,141,881
Profit before Contribution to WPPF 60,873,417 57,981,041 60,847,311 57,668,453 Contribution to WPPF 19.00 (2,897,491) (2,746,117) (2,897,491) (2,746,117) Net Profit Before Tax 57,975,926 55,234,924 57,949,820 54,922,336 Provision for Tax
Current Tax 21.01 (13,247,827) (20,656,300) (13,238,037) (20,539,080) Deferred Tax 14.00 (1,011,723) 12,194,515 (1,011,723) 12,194,515 Net Profit after Tax 43,716,376 46,773,139 43,700,060 46,577,771
Non Controlling interest 20% NPAT (3,263) (39,073) - -
43,713,113 46,734,066 43,700,060 46,577,771 Earning Per Share (EPS) 28.00 0.29 0.31 0.29 0.31
Place: Dhaka
Date: October 28, 2017
Mahfel Huq & Co.
Chartered Accountants
The accompanying policies and explanatory notes 1-39 form an integral part of these Financial Statements.
Signed in terms of our separate report of even date.
Masudur Rahman
Executive Director &
Company Secretary
R.A Howlader Mostafa Jamal Haider
Chairman Managing Director
Ziaur Rahman
Chief Financial Officer
DELTA SPINNERS LIMITEDSTATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
For the year ended June 30, 2017
Amount in Taka Amount in Taka
Consolidated The Company
NOTESPARTICULARS
4
2016-2017 2015-2016 2016-2017 2015-2016
Cash Flow from Operating Activities
Collection from Customers 1,022,042,095 1,197,801,328 1,021,507,539 1,192,269,583
Non Operating Income 15,855,394 34,546,763 15,855,394 34,546,763
Payment for Cost and Expenses (928,287,329) (856,538,682) (927,166,999) (848,183,282)
Income tax paid (4,064,969) (10,550,000) (4,064,969) (10,550,000)
Net Cash Flow from Operating Activities 105,545,191 365,259,409 106,130,965 368,083,065
Cash Flow from Investing Activities
Acquision of property, plant and equipment (1,347,988) (6,190,074) (1,347,988) (6,190,074)
Capital Work-in-Progress under property, plant and
equipment (256,849,157) (462,816,853) (256,849,157) (462,816,853)
Investment in Delta Ceramics Ltd. - - (897,715) (1,457,221)
Net Cash Flow from/ (Used) Investing Activities (258,197,145) (469,006,927) (259,094,860) (470,464,148)
Cash Flow From Financing Activities
Short Term Loan Increase/(Decrease) 21,383,876 3,754,360 21,383,876 2,104,360
Long Term loan Increase/(Decrease) (45,465,102) (82,796,043) (45,465,102) (82,796,043)
Financial Expenses Paid (41,114,591) (57,507,760) (41,114,591) (57,507,760)
Dividend Paid (1,685,230) (31,949,268) (1,685,230) (31,949,268)
Net Cash Flow from Financing Activities (66,881,046) (168,498,711) (66,881,046) (170,148,711)
Increase/(Decrease) in Cash and Cash Equivalent (219,533,001) (272,246,229) (219,844,942) (272,529,795)
Cash and Cash Equivalents at the beginning of the
year 244,749,337 516,995,566 243,529,938 516,059,733
Cash and Cash Equivalents at the end of the year 25,216,336 244,749,337 23,684,996 243,529,938 Net operating cash flow per share 0.70 2.41 0.70 2.43
Place: Dhaka
Date: October 28, 2017
DELTA SPINNERS LIMITED
STATEMENT OF CASH FLOWS
For the year ended 30 June 2017
ParticularsAmount in takaAmount in taka
Chartered Acountants
Mahfel Huq & Co.
R.A Howlader Mostafa Jamal Haider Masudur Rahman Ziaur Rahman
Chairman Managing Director Executive Director & Chief Financial Officer
Signed in terms of our separate report of even date annexed.
Company Secretary
6
Consolidated
Particulars Share CapitalRevaluation
Reserve
Retained
Earnings
Non-
Controlling
Interest
Total
Opening Balance as on 01-07-2016 1,375,884,000 387,115,202 370,068,183 2,459,127 2,135,526,512
Net profit after tax for the year - - 43,713,113 3,263 43,716,376
Transferred to Retained Earnings - (26,478,315) 26,478,315 -
Related Deferred Tax - 3,971,746 - 3,971,746
Issue of Bonus Share 137,588,400 (137,588,400) - AS AT 30 JUNE, 2017 1,513,472,400 364,608,634 302,671,210 2,462,390 2,183,214,635
Consolidated
Particulars Share CapitalRevaluation
Reserve
Retained
Earnings
Non-
Controlling
Interest
Total
Opening Balance as on 01-07-2015 1,375,884,000 465,112,492 350,117,833 2,420,054 2,193,534,379
Net profit after tax for the year - - 46,734,066 39,073 46,773,139
Transferred to Retained Earnings - (29,251,899) 29,251,899 -
Related Deferred Tax - (48,745,391) - (48,745,391)
Dividend for the year 2014-2015 - - (56,035,615) (56,035,615) AS AT 30 JUNE, 2016 1,375,884,000 387,115,202 370,068,183 2,459,127 2,135,526,512
The Company
Particulars Share CapitalRevaluation
Reserve
Retained
Earnings
Opening Balance as on 01-07-2016 1,375,884,000 387,115,202 368,231,673
Net profit after tax for the year - - 43,700,060
Transferred to Retained Earnings - (26,478,315) 26,478,315
Related Deferred Tax - 3,971,746 -
Issue of Bonus Share 137,588,400 (137,588,400) -
AS AT 30 JUNE, 2017 1,513,472,400 364,608,634 300,821,648 2,178,902,682
The Company
Particulars Share CapitalRevaluation
Reserve
Retained
Earnings
Opening Balance as on 01-07-2015 1,375,884,000 465,112,492 348,437,618
Net profit after tax for the year - - 46,577,771
Transferred to Retained Earnings - (29,251,899) 29,251,899
Related Deferred Tax - (48,745,391) -
Dividend for the year 2014-2015 - - (56,035,615) AS AT 30 JUNE, 2016 1,375,884,000 387,115,202 368,231,673
R.A.Howlader Mostafa Jamal Haider
Chairman Managing Director
Place: Dhaka
Date: October 28, 2017 Chartered Acountants
For the year ended 30 June 2016
Mahfel Huq & Co.
Signed in terms of our separate report of even date annexed.
DELTA SPINNERS LIMITED
CONSOLIDATED STATEMENT OF CHANGES IN SHARE HOLDERS' EQUITY
For the year ended 30 June 2017
DELTA SPINNERS LIMITED
STATEMENT OF CHANGES IN EQUITY
For the year ended 30 June 2016
2,189,434,110
46,577,771
Total
2,131,230,875
43,700,060
-
3,971,746
For the year ended 30 June 2017
-
(48,745,391)
(56,035,615)
Total
Company Secretary
2,131,230,875
Ziaur Rahman
Chief Financial Officer
Masudur Rahman
Executive Director &
5
1.00 Reporting Entity and its Activities
1.01 Legal forms of the Entity
1.02 Nature of Business Activities
2.00
2.01
2.02
2.03 Going Concern
This comprises Statement of Financial Position, Statement of Profit or Loss and Other ComprehensiveIncome, Statement of Changes in Equity, Statement of Cash Flows and explanatory notes coveringaccounting policies.This is prepared under the historical cost convention, on accrual basis and on goingconcern assumption in accordance with the requirements of Companies Act 1994, the Securities andExchange Rules, 1987 and the Bangladesh Accounting Standards (BASs),Bangladesh Financial Reporting
Standards (BFRSs) and as applicable to this Company. The Board of Directors are responsible for preparingand presenting the financial statements including adequate disclosures, who approved and authorized forissue of these financial statements.
Use of Estimates and Judgments
The preparation of Financial Statements requires management to make estimates and assumptions thataffect the reported amount of assets, liabilities, income and expenses. Due to inherent uncertainitiesinvolved in making estimets actual results may differ from those estimates and underlying assumptions arereviewed on a going concern basis.
The company has adequate resources to continue its operation for the foreseeable future. The current credit
facilities and resources of the company provides sufficient fund to meet the present requarments of its
existing business. For this reasons the directors continue to adopt going concern basis in preparing the
Financial Statements.
Corporate Financial Statements
DELTA SPINNERS LIMITEDNotes to the Financial Statements
For the year ended 30 June, 2017
Delta Spinners Limited was incorporated as a private Limited Company under the name & style "Delta
Millers Limited" on 23 July,1979. It was converted into a Public Limited Company on 14 March, 1991. The
Name of the Company was changed to" Delta Spinners Limited" on 7 March, 2004. Its shares are listed with
Dhaka Stock Exchange Ltd. and Chittagong Stock Exchange Ltd.
Delta Spinners holds 80% shares of subsidiary Company "Delta Ceramics Limited" (DCL) which was
incorporated as a public limited company with the Registrar of Joint Stock Companies and Firms under the
Companies Act 1994 with the issuence of incorporation certificate no C-91948/11 on 11 April 2011.
The registered office of the Company and its industrial unit is located at Gouripur, Kalta para, Mymensing
which is 140 KM away from Dhaka "0" point. The corporate office of the company is located at 254-B
Khilgoan Chowdhury Para Dhaka-1219.
The nature and principal business activities of the Company throughout the year were concentrated on the
manufacturing of cotton yarn of different counts and marketing the same. Nature of the business activities of
its subsidiary company “Delta Ceramics Limited” is to manufacture various kinds of ceramics wares. The
subsidiary company did not start the commercial operation except some trading activities of sanitary wares.
Significant Accounting Policy for the presentation of the financial Statements
The specific accounting policies selected and applied by the company’s management for significant
transactions and events that have material effect within the framework of BAS-1 “Presentation of Financial
Statements”, in preparation and presentation of financial statements have been consistently applied
throughout the year and were also consistent with those used in earlier years.
2.04
2.05
(a)
Total
100%
(b)
2.06
2.07
2.08
2.09 Comparative Information and Re-arrangement thereof
Foreign Currency Translation
Fundamental Accounting Concepts/ Assumption
The financial statements have been prepared under historical cost convention on accrual basis and suchother convention as required by BAS-1 and BFRS for fair presentation of financial statements.
Delta Ceramics Limited 80% 20%
The accounting policies of the subsidiary has been changed when necessary to align them with the policiesadopt by the parent company. During the year statement of financial position, statement of Profit or Lossand Other comprehensive income and statement of cash flows have been consolidated on the basis ofaudited Financial Statements which was audited by Anisur Rahman & Co. Chartered Accountants.
Transactions eliminated on consolidation
The financial statements of the subsidiaries have been consolidated with those of Delta Spinners Limited inaccordance with BAS 27 " Separate Financial Statements". Intra-group balances and transactions areeliminated in preparing consolidated financial statements.
Transactions in foreign currencies are translated to Bangladesh Taka at the foreign exchange rate ruling atthe date of the transaction. Monetary assets and liabilities are converted at the rates prevailing at thebalance sheet date. Non-monetary assets and liabilities denominated in foreign currencies, stated athistorical cost, are translated into Bangladesh Taka at the exchange rate ruling at the date of transaction.
Reporting Period
The financial statements cover one financial year from 1st July to 30th June of following year consistently.
Segmental Reporting:
No segmental reporting is applicable for the company as required by BFRS 8: "Operating Segments" as the
company operates in a single industry segment and within a single geographical territory.
Basis of Consolidation
The consolidated financial statements include the financial statements of Delta Spinners Limited and itssubsidiary Delta Ceramics Limited for the year covering the period from 01-07-2016 to 30-06-2017. Theconsolidated financial statements are prepared to a common financial year ending 30 June, 2017.
Subsidiaries
Subsidiaries are entities controlled by the parent company viz Delta Spinners Ltd. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whetherthe parent company controls another entity. Subsidiaries are fully consolidated from date on which controlis transferred to the parent company. They are de-consolidated from the date on which control ceased.
Name of Subsidiary % of controlling interest % of non- controlling interest
Comparative Information has been disclosed for all numerical information in the financial statements andalso the narrative and descriptive information where it is relevant for understanding of the current period'sfinancial statements. Comparative figures have been re-arranged wherever considered necessary to ensurebetter comparability with the current period without causing any impact on the income and value of assetsand liabilities as reported in the Financial Statements.
2.10
2.11
BAS 1
BAS 2
BAS 7
BAS 10
BAS 12
BAS 16
BAS 17 Leases
BAS 18
BAS 19
BAS 21
BAS 23
BAS 24
BAS 27
BAS 33
BAS 36
BAS 37
BAS 39
BFRS-7 Financial Instruments: Disclosures
BFRS-8 Operating Segments
BFRS 10
2.12
2.13
Revenue
Events after the Reporting date
In compliance with the requirements of BAS 10: Adjusting events occurring after the reporting date arereflected in the financial statements and events after reporting date that are not adjusting events aredisclosed in the notes when material.
Compliance with BAS
The following BAS have been applied in preparation of the financial statements for the year under
review:
Presentation of Financial Statements
Inventories
Statement of Cash Flows
Events after the Reporting Period
Income Taxes
Property, Plant and Equipment
Net Income Before Tax for the year were not materially affected by:
Employee Benefits
Borrowing Costs
Related Party Disclosures
Separate Financial Statement
Earnings Per Share
Impairment of Assets
Provisions, Contingent Liabilities and Contingent Assets
Net Income Before Tax
Consolidated Financial Statements
Financial Instruments: Recognition and Measurement
The other related BFRSs are also complied for the preparation of these financial statements.
The Effects of Changes in Foreign Exchange Rates
(a) Transaction of a nature not usually undertaken by the company;
(b) Circumstances of an exceptional or non-recurring nature;
(c) Changes of credits relating to prior years ; and
(d) Changes in accounting policies.
Recognition and measurement of Tangible Fixed Assets
Tangible assets, Property, Plant & Equipment (PPE) have been stated at written down value of cost andrevalued amount. Accumulated historical cost and depreciation have been shown in the FinancialStatements. The cost of acquisition comprises of purchase price, including import duties and non-refundableTaxes and any directly attributable cost of bringing the assets to its state of intended use. Expenditureincurred after the assets have been put into operation, such as repairs and maintenance is normally chargedoff as revenue expenditure in the period in which it is incurred. In situation where it can be clearlydemonstrated that the expenditure has resulted in an increase in the future economic benefit expected to beobtained from the use of the fixed assets, the expenditure is capitalized as an addition to cost of the assets.
2.14 Property, Plant & Equipment (PPE)
2.14.1
2.14.2
Land & Land Development Nil
Buildings 7.50%
Plant and Machinery 10%
Furniture and Fixtures 10%
Office Equipment 15%
Vehicles 20%
Electric Sub-Station and power connection 15%
Air conditioner 15%
Books and Periodicals 10%
Electrical Equipment 15%
2.14.3 Impairment of assets
2.15 Inventories
Raw Materials
Work-in Process
Chemicals, Stores & Spares
Finished Goods
ii) PPE has been revalued by A. Matin & Co. Chartered Accountants an independent valuer.
iii) Revaluation surplus has been transferred to Revaluation Reserve and distribution of such surplus to the
shareholders is restricted.
Depreciation of Tangible Fixed Assets
Depreciation on Property, Plant & Equipment other than Land & Land Development have been computed
during the year using the reducing balance method so as to write off the assets over their expected useful
life. Depreciation has been charged on addition when it is available for use. Depreciation of an assets has
been ceased when it is sold or otherwise disposed off or classified as held for sale or.
After considering the useful life of assets as per BAS-16, the annual depreciation rates have been applied as
under which is considered reasonable by the management.
i) Effective date of revaluation to the Financial Statements 30-06-2012.
Revaluation of Property, Plant & Equipment (PPE)
PPE have been stated at cost and revalued amounts in accordance with BAS : 16 Property , Plant &
Equipment.
All assets have been reviewed according to BAS-36 and it was confirmed that no such assets has been
impaired during the year and for this reason no provision has been made for Impairment of assets.
Inventories are measured at the lower of cost and net realizable value as prescribed by BAS-2. The cost of
inventories is based on the weighted average method and includes expenditure incurred in acquiring theinventories, production or conversion costs and other costs incurred in bringing them to their existinglocation and condition. In the case of manufactured inventories and work-in-process, cost includes anappropriate allocation of production overheads based on normal operation capacity.
Nature of Inventories Basis of valuation
Weighted Average Cost
Material cost Plus Proportionate conversion cost based on percentage of completion.
Weighted Average Cost
Valued at cost or net realizable value whichever is lower
2.16 Trade and Other Receivables
2.17 Cash and Cash Equivalents
2.18 Income Tax
2.18.1 Current Tax
2.18.2 Deferred Tax
2.19 Leases
2.20 Revenue Recognition
2.21
2.22 Borrowing Cost
BAS-12, "Income tax" . Provision for taxation has been made as per rates prescribed in Finance Act, 2017and the Income Tax Ordinance,1984 on the profit made by the company.
Trade debtors are carried at original invoice amount less an estimate made for doubtful debts based on areview of all outstanding amounts at the year end.
According to BAS 7 'Statement of Cash Flows ' cash comprises of cash in hand, demand deposits and cashequivalents which are short term highly liquid investments that are readily convertible to cash and whichare subject to an insignificant risk of changes in value. BAS 1 ``Presentation of Financial Statements''provides that Cash & Cash Equivalents are not restricted in use. Considering the provision of BAS 7 & BAS 1,Cash in Hand & Bank Balances have been treated as Cash & Cash Equivalents.
Finance expenses comprise interest expenses on bank loan, finance lease and other borrowings. Allborrowing cost is recognized in the Statement of Profit or Loss and other Comprehensive Income based onthe statement received from Financial Institutions.
The company recognized deferred tax in accordance with the Bangladesh Accounting Standard 12 (BAS).Deferred tax is provided using the liability method for temporary difference between the carrying value offixed assets as per accounts and the corresponding income tax written down value. Deferred tax iscalculated at the effective Income Tax rate.
Revenue from the sale of goods is measured at the fair value of the consideration received or receivable, netof returns, trade discounts and volume rebates exclusive of VAT as per BAS-18. Revenue is recognized whenthe significant risks and reward of ownership have been transferred to the buyer, recovery of theconsideration is probable, the associated costs and possible return of goods can be estimated reliably andthere is no continuing management involvement with the goods sold. Transfer of risk and rewards occursfor the sale of goods when the product is delivered along with dispatch documents and invoices to
customers.
Employee Benefit
Workers Profit Participation Fund ( WPPF)
The Company made 5% contribution on net profit to the workers. During the year the company madeprovision for WPPF @ 5% on the profit towards engaged WPPF and made a provision @ 5% on the profittowords 'Workers Profit Participation Fund as per Section-234 of Bangladesh Labor Act, 2006 as amendedin 2013. The fund is yet to be constitued.
The compliance with BAS 17, Lease in terms of which the company assumes substantially all the risks and
rewards of ownership are classified as finance leases and all other leases are classified as operating lease.
Upon initial recognition, the lease assets is measured at an amount equal to the lower of its fair value and
the present value of the minimum lease payment. Subsequent to initial recognition, the assets is accounted
for in accordance with accounting policy applicable to the assets.
2.23 Statement of Cash Flow
2.24 Financial Instruments
Derivative:
Non-Derivative:
2.25
a.
b.
c. Reliable estimates can be made of the amount of the obligation.
2.26 Earnings Per Share
2.27 Related Party Disclosures
2.28 Components of Financial Statements
The financial statements comprise the following;
• Statement of Financial Position as on 30th June 2017,
• Statement of Changes in Equity for the year ended 30th June 2017,
• Statement of Cash Flows for the year ended 30th June 2017,
• Accounting Policies and explanatory notes to the Financial Statements .
According to BFRS 7: " Financial Instruments : Disclosures", the Company was not a Party to any derivativecontract (financial instruments) at the financial statement date, such as forward contracts, future contracts
to hedge risks arising from borrowings, future purchase, etc.
Non-derivative financial instruments comprise of trade and other receivable, borrowings and otherpayables and are shown at transaction cost as per BAS 39 "Financial Instruments: Recognition andMeasurement".
• Statement of Profit or Loss and Other Comprehensive Income for the year ended 30th June 2017,
Statement of Cash Flows has been prepared principally in accordance with BAS-7 “Statement of Cash Flow”and the cash flows from the operating activities have been presented under direct method.
Provisions
In accordance with the guidelines as prescribed by BAS-37: Provisions, Contingent Liabilities and ContingentAssets, provisions are recognized in the following situations:
when the company has an obligation ( legal or constructive) as a result of past events;
when it is probable that an outflow of resources embodying economic benefits will be required to settle the
obligation; and
This has been calculated in compliance with the requirements of BAS 33: Earnings Per Share has beencalculated by the profit attributable to ordinary equity holders of the Company (parent entity) by theweighted average number of ordinary shares outstanding during the period and retrospective effect has alsobeen given for calculation of previous years earnings as well to conform the current years presentation.
Related party transaction is a transfer of resources, services or obligations between a reporting entity and arelated party, regardless of whether a price is charged.
Related party transactions have been disclosed in note # 31 to these financial statements.
A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liabilityor equity instrument of another entity.
2016-2017 2015-2016 2016-2017 2015-20163.00 Property, Plant & Equipment:
Cost:Opening balance at cost 2,235,927,598 2,229,737,524 2,235,927,598 2,229,737,524 Add : Addition during the year 1,347,988 6,190,074 1,347,988 6,190,074
2,237,275,586 2,235,927,598 2,237,275,586 2,235,927,598 Less : Disposed / Sold during the year - - - - Total 2,237,275,586 2,235,927,598 2,237,275,586 2,235,927,598 Depreciation:
Opening balance 1,552,141,807 1,490,725,047 1,552,141,807 1,490,725,046 Charged during the year 55,983,926 61,416,760 55,983,926 61,416,760
1,608,125,732 1,552,141,807 1,608,125,732 1,552,141,807 Less : Adjusted during the year - - - -
1,608,125,732 1,552,141,807 1,608,125,732 1,552,141,807 Total ( a) 629,149,854 683,785,791 629,149,854 683,785,791
Revaluation:Opening balance 743,336,499 743,336,499 743,336,499 743,336,499 Add : Prior year adjustment - - - -
743,336,499 743,336,499 743,336,499 743,336,499 Add : Disposed / Sold during the year - - - - Total 743,336,499 743,336,499 743,336,499 743,336,499 Depreciation:Opening balance 307,475,906 278,224,008 307,475,906 278,224,008 Charged during the year 26,478,315 29,251,899 26,478,315 29,251,899
333,954,221 307,475,906 333,954,221 307,475,906 Adjusted during the year - - - -
333,954,221 307,475,906 333,954,221 307,475,906 Total (b) 409,382,278 435,860,593 409,382,278 435,860,593
Written Down Value (WDV) (a+b) 1,038,532,132 1,119,646,384 1,038,532,132 1,119,646,384
Delta Ceramics Limited 139,844,949 139,861,956 - -
1,178,377,081 1,259,508,340 1,038,532,132 1,119,646,384
Details have been shown in annexure -A
4.00 Capital Work-in Progress:
Work-In-Progress 467,516,119 467,516,119 467,516,119 467,516,119
Addition during the year 256,849,157 - 256,849,157 -
724,365,276 467,516,119 724,365,276 467,516,119
Details have been shown in annexure -B
5.00 Investment in Delta Ceramic Ltd.This consists of the following;As Paid up capital - - 8,000,000 8,000,000 As Share Money Deposit - - 135,923,169 135,025,454
- - 143,923,169 143,025,454
6.00 Inventories :
Raw Cotton 753,600,882 747,674,148 753,600,882 747,674,148 Finished Yarn 46,216,679 39,384,694 46,216,679 39,384,694 Work - in - Process 38,572,343 34,145,000 38,572,343 34,145,000 Waste Cotton 243,887 394,587 243,887 394,587 Spare Parts 15,702,745 15,975,603 15,702,745 15,975,603 Packing Materials 7,489,236 3,032,458 7,489,236 3,032,458
861,825,772 840,606,490 861,825,772 840,606,490
The CompanyConsolidatedAmounts in Taka Amounts in Taka
This represents the written down value of revalued assets. The above assets includes a plot of land measuring 4 kathas (6.60 decimals)
and building thereon at 254/B, Khilgaon Chowdhury Para, valuing Tk. 97,90,000 has been mortgaged to Bangladesh Development Bank
Limited by the Company. But the property is in the name of the some Sponsors/Directors who, vide a Notarized declaration, stated that
afore mentioned Land & Building will be transferred to the Company. The value of land and buildings Taka 97,90,000 only were paid in
year 2006-07 to the sponsors concerned.The Land could not be transferred to the company as clearance from BDBL could not be
obtained yet.
This represents investment made in Delta Ceramics Limited, a subsidiary company of Delta Spinners Limited which is registered on11.04.2011 with RJSC under the Companies Act 1994. The company could not start commercial operation yet.
This represents capital machinery and building construction for expansion through product diversification which are under process. The capital machinery is under process of installation for running operation.
2016-2017 2015-2016 2016-2017 2015-2016
7.00 Trade and Other Receivables
Trade Receivables 371,012,526 348,191,151 371,012,526 348,191,151 Trade Receivables (Export) 46,819,302 14,357,550 46,819,302 14,357,550 Delta Ceramics Limited 4,235,070 4,012,626 - -
422,066,898 366,561,327 417,831,828 362,548,701
Details have been shown in Annexure-D.
7.01 The classification of trade and other receivables as schedule XI of the Companies Act, 1994 is given below:
Receivable considered good in respect of which the company is fully secured. 46,819,302 14,357,550 46,819,302 14,357,550
Receivable considered good in respect of which the company holds no security other than the debtor personal security.
375,247,596 352,203,777 371,012,526 348,191,151
Receivables considered doubtful bad.Receivable to Directors.Receivables due by common management.
The maximum amount of receivable due by any director or other officer of the company.Total 422,066,898 366,561,327 417,831,828 362,548,701
8.00 Advance, deposits and prepayments:This consists of the following;Advance: Lubricant 25,636,295 25,720,295 25,636,295 25,720,295
Spare Parts 9,282,887 3,242,650 9,282,887 3,242,650
Repair & Maintenance 1,562,000 1,507,441 1,562,000 1,507,441
Raw cotton 330,690,799 292,499,025 330,690,799 292,499,025
Padma Traders 10,400,000 9,400,000 10,400,000 9,400,000
TDS on Raw cotton Import 915,944 915,944 915,944 915,944
Advance Income Tax 3,569,933 8,548,469 3,569,933 8,548,469
VAT Current Account 61,928 162,758 61,928 162,758 VAT on Audit Fees 11,400 - 11,400 -
BMRE (Machinery) 16,186,729 16,605,511 16,186,729 16,605,511
Advance Staff 312,000 452,000 312,000 452,000
Advance Gas Bill 19,500 - 19,500
Deposits : -
Security deposit 1,052,550 1,052,550 1,052,550 1,052,550
Power Development Board (PDB) 56,000 56,000 56,000 56,000
Inland Road Trans. Corporation 25,000 25,000 25,000 25,000
District Road Trans. Corporation 30,000 30,000 30,000 30,000
Bd. Road Trans. Corporation (BRTC) 30,000 30,000 30,000 30,000
Titas Gas & Distribution Co. Ltd. 9,258,100 9,258,100 9,258,100 9,258,100
Delta Ceramics Limited 3,455,828 2,989,881 - -
412,556,893 372,495,624 409,101,065 369,505,743
The above inventories are as per physical counting made and valued by the inventory team consisting of management staff. Inventories inhand has been valued at lower of cost and net realizable value as per BAS-2 and have been certified by management. Major part ofinventories are pledged as security against liabilities.
Trade receivable have been stated at their nominal value. Trade receivable are accrued in the ordinary course of business. All receivablehas been considered as good and realizable and less than six months old.
Details of raw cotton and finished yarn have been shown in Annexure-C.
Consolidated The Company
Amounts in Taka Amounts in Taka
2016-2017 2015-2016 2016-2017 2015-20169.00 Cash and Cash Equivalents:
Cash in Hand :
Head Office 14,306,955 1,367,500 14,306,955 1,367,500
Factory 2,823,832 3,050,000 2,823,832 3,050,000
Delta Ceramics Limited 1,527,200 1,214,500 Cash at Bank: -
Agrani Bank Ltd. CD A/C. Amincourt Br. 3,325 7,510,854 3,325 7,510,854
BDBL, CD A/C Head Office 4,481 5,171 4,481 5,171
Agrani Bank Ltd. STD A/C Amincourt Br. 12,823 199,305 12,823 199,305 Agrani Bank Ltd. Mymensingh 2,726 4,346 2,726 4,346
Exim Bank Ltd. (Motijheel Br.) 17,363 331,571 17,363 331,571
Exim Bank Ltd. (Mymensingh Br.) 24,111 - 24,111 - Southeast Bank Ltd. (C/D A/C) 73,709 28,607 73,709 28,607
Southeast Bank Ltd. (C/D A/C-Mymensingh) 1,463 - 1,463 - Southeast Bank Ltd. (STD A/C) 260,697 270,013 260,697 270,013
Sonali Bank Ltd.Shambhugonj Br.Mymensingh 268,570 1,291,450 268,570 1,291,450
FDR (Exim Bank Ltd.) 5,884,940 208,922,440 5,884,940 208,922,440 FDR (Agrani Bank Ltd.) - 20,548,682 - 20,548,682 Agrani Bank Ltd. (Delta Ceramics Limited) 4,140 4,899 - -
25,216,336 244,749,337 23,684,996 243,529,938
10.00 Share Capital :
Authorized Capital
17,50,00,000 Ordinary Shares of Tk. 10 each 1,750,000,000 1,500,000,000 1,750,000,000 1,500,000,000
Issued, Subs. & Paid-up Capital15,13,47,240 Ordinary Shares of Tk.10 each fully paid up 1,513,472,400 1,375,884,000 1,513,472,400 1,375,884,000
Details of number of shares are as follows:
Number of ordinary shares at the beginning of the year 137,588,400 137,588,400 137,588,400 137,588,400 Add: Bonus share issued during the year 13,758,840 - 13,758,840 -
Number of ordinary shares at the end of the year151,347,240 137,588,400 151,347,240 137,588,400
10.01 Category wise Shareholding Position of the Company:
Category of Shareholders 30-06-17 30-06-16 30-06-17 30-06-16Sponsors/Directors 19 19 19 19 Financial Institute, I.C.B. Other I/A 17 15 17 15 General Public 64 66 64 66
Total 100 100 100 100
10.02 Range wise Shareholding position as on 30.06.2017:
Holding Range
Number of Number of Number of Number of
Shareholders Shares Shareholders Shares
Less than 500 Shares 3,611 885,781 11,284 16,633,718
501 to 5000 Shares 7,774 15,861,092 3,033 43,511,811
5001 to 10000 Shares 1,708 13,088,105 169 12,453,553
10001 to 20000 Shares 1,109 16,174,271 68 9,560,653
20001 to 30000 Shares 435 10,837,214 22 5,152,960
30001 to 40000 Shares 174 6,185,991 9 3,175,869
40001 to 50000 Shares 138 6,347,968 7 3,182,067
50001 to 100000 Shares 223 16,409,558 17 12,862,425
100001 to 1000000 Shares 160 40,195,816 10 31,055,344
Over 1000000 Shares 9 25,361,444 - -
Total 15,341 151,347,240 14,619 137,588,400
Percentage
30-06-17
The Shares are listed in DSE & CSE. On 30-06-17 the market price of each share was Tk. 12.10 & Tk. 12.00 respectively.in the DSE & CSE
Percentage
30-06-16
Consolidated The Company
Amounts in Taka Amounts in Taka
2016-2017 2015-2016 2016-2017 2015-201611.00 Revaluation Reserve:
This is made up as follows:Opening Balance 387,115,202 465,112,492 387,115,202 465,112,492
Add:Revaluation made during the year - - - -
387,115,202 465,112,492 387,115,202 465,112,492 Less: Deferred Tax on Revaluation 3,971,746 (48,745,391) 3,971,746 (48,745,391) Less: Depreciation of revalued assets transferred to
retained earnings (26,478,315) (29,251,899) (26,478,315) (29,251,899) Less: Related Tax
Closing Balance 364,608,634 387,115,202 364,608,634 387,115,202
12.00 Retained Earnings:
This is made up as follows:Opening Balance 368,231,673 348,437,618 368,231,673 348,437,618 Less: Dividend for the year 2014-2015 - 56,035,615 - 56,035,615 Less: Issue of bonus share 137,588,400 - 137,588,400 -
230,643,273 292,402,003 230,643,273 292,402,003 Add: Depreciation of revalued assets transferred from
Revaluation Reserve 26,478,315 29,251,899 26,478,315 29,251,899 Add: Profit for the year 43,700,060 46,577,771 43,700,060 46,577,771
300,821,648 368,231,673 300,821,648 368,231,673 12.A Share of Delta Ceramics Ltd.
Opening Balance 1,836,510 1,680,215 Add: Share of Holding Profitfor the year ended 30 June, 2017 80% of Tk. 16,316 13,053 156,295
302,671,210 370,068,183 300,821,648 368,231,673
13.00 Long Term Borrowings :
This consists of the following;
a) Bangladesh Devolopment Bank Ltd. (Note # 13.01) 222,794,686 261,794,859 222,794,686 261,794,859
b) Premier Leasing & Finance Ltd. (Note # 13.02) 429,195,497 420,801,065 429,195,497 420,801,065 c) Southeast Bank Ltd. (Note # 13.03) 10,936,409 25,795,770 10,936,409 25,795,770 Total Term Loan 662,926,592 708,391,694 662,926,592 708,391,694 Less: Current Portion of Term Loan (Note-16) 246,615,378 262,641,807 246,615,378 262,641,807 Long Term Portion 416,311,214 445,749,887 416,311,214 445,749,887
13.01 BDBL A/C No-0115 R:
Opening Balance 261,794,859 283,294,859 261,794,859 283,294,859 Less : Paid during the year 39,000,173 21,500,000 39,000,173 21,500,000
222,794,686 261,794,859 222,794,686 261,794,859 Less: Current Portion 125,811,794 157,005,743 125,811,794 157,005,743
96,982,892 104,789,116 96,982,892 104,789,116
13.02 Premier Leasing & Finance Ltd:
Opening Balance 420,801,065 464,469,097 420,801,065 464,469,097 Less : Paid during the year 14,375,512 43,668,032 14,375,512 43,668,032
406,425,553 420,801,065 406,425,553 420,801,065 Add: Interest Charge during the year 22,769,944 - 22,769,944 -
429,195,497 420,801,065 429,195,497 420,801,065 Less: Current Portion 116,628,584 87,336,064 116,628,584 87,336,064
312,566,913 333,465,001 312,566,913 333,465,001
This reserve were created in 2006-2007 by assets revaluation and then again in 2011-2012. The depreciation from 01.07.2007 to30.06.2017 of revalued amount has been transferred to retained earnings as per Para 41 of BAS 16 "Property Plant and Equipments" andDeferred Tax on Revaluation has been charged according to BAS-12 "Income Taxes".
Consolidated The Company
Amounts in Taka Amounts in Taka
13.03 Southeast Bank Ltd:
Opening Balance 25,795,770 43,423,781 25,795,770 43,423,781 Less : Paid during the year 17,425,000 24,900,000 17,425,000 24,900,000
8,370,770 18,523,781 8,370,770 18,523,781 Add: Interest Charge during the year 2,565,639 7,271,989 2,565,639 7,271,989
10,936,409 25,795,770 10,936,409 25,795,770 Less: Current Portion 4,175,000 18,300,000 4,175,000 18,300,000
6,761,409 7,495,770 6,761,409 7,495,770
14.00 Deferred Tax Liabilities:
30-06-16
Carrying amount Tax base
Taxable/ deductible temporary difference
Property, plant & equipments except land at cost 531,926,837 299,542,045 232,384,792 225,639,975 Revaluation surplus-PPE ( Land) 151,215,431 - 151,215,431 151,215,431 Revaluation surplus-PPE ( Other Assets) 258,166,847 - 258,166,847 284,645,162 Total taxable temporary difference 941,309,115 299,542,045 641,767,070 661,500,568 Tax on business income 15% 15%Tax on Revaluation reserve of land 4% 4%Tax on capital gain other Assets 15% 15%Closing deferred tax liabilities/(assets)-at cost 34,857,719 33,845,996 Closing deferred tax liabilities/(assets)-at revaluation 44,773,644 48,745,391 Total closing deferred tax liabilities/(assets) 79,631,363 82,591,388 Opening deferred tax liabilities/(assets)-at cost 33,845,996 46,040,511 Opening deferred tax liabilities/(assets)-at revaluation 48,745,391 - Total opening deferred tax liabilities/(assets) 82,591,388 46,040,511 Deferred tax expense/(income)-at cost 1,011,723 (12,194,515) Deferred tax expense/(income)-at revaluation (3,971,746) 48,745,391 Total deferred tax expense/(income) (2,960,024) 36,550,877
15.00 Short Term Borrowings
The break-up of the amount is given below:Agrani Bank Ltd. (Hypo) 50,875,613 44,708,968 50,875,613 44,708,968 Agrani Bank Ltd. (C. C. P) 284,505,183 223,313,703 284,505,183 223,313,703 Southeast Bank Ltd. (LTR) - 10,562,027 - 10,562,027 Agrani Bank Ltd. (LIM A/C) 55,259,583 35,695,185 55,259,583 35,695,185 Southeast Bank Ltd. (Time Loan) 47,881,408 57,924,572 47,881,408 57,924,572 Southeast Bank Ltd. (O.D) 9,987,854 9,921,310 9,987,854 9,921,310 EXIM Bank Ltd. (OD) - 45,000,000 - 45,000,000
448,509,641 427,125,765 448,509,641 427,125,765
16.00 Current Portion of Long Term Borrowings: This consists of the following;a)Bangladesh Devolopment Bank Ltd. (Note # 13.01) 125,811,794 157,005,743 125,811,794 157,005,743
b) Premier Leasing & Finance Ltd. (Note # 13.02) 116,628,584 87,336,064 116,628,584 87,336,064
c) Southeast Bank Ltd. (Note # 13.03) 4,175,000 18,300,000 4,175,000 18,300,000
246,615,378 262,641,807 246,615,378 262,641,807
17.00 Interest Payable to BDBL :This has been arrived as at under;Opening Balance 61,728,163 18,707,326 61,728,163 18,707,326 Add : During the year 41,077,734 43,020,837 41,077,734 43,020,837
102,805,897 61,728,163 102,805,897 61,728,163 Less : Paid during the year - - - -
102,805,897 61,728,163 102,805,897 61,728,163
This represents the present outstanding balances of the above loans. The above loans are secured by personal guarantee of the directorof the company,corporate gurantee and the pari passu sharing agreement between banks on fixed and floting assets of the company.Theinterest rate of this loans are varying from 12% -14%.
30-06-17
Particulars
2016-2017 2015-2016 2016-2017 2015-201618.00 Trade and Other Payables
Packing Materials 6,549,886 4,217,062 6,549,886 4,217,062 Inspection - 20,471 - 20,471 Chemicals 62,500 39,000 62,500 39,000 Repair & Maintenance - 109,250 - 109,250 Internet Service - 13,800 - 13,800 Electric Equipment 22,824 - 22,824 - BMRE (Building) 3,750 - 3,750 - Expantion Through Product Diversification:Building 2,687,408 1,738,257 2,687,408 1,738,257 Machinery 66,189 1,021,009 66,189 1,021,009 Underground RCC Humidification Duct 750,000 1,940,000 750,000 1,940,000
10,142,557 9,098,849 10,142,557 9,098,849
19.00 Workers Profit Participation Fund :Opening Balance 2,777,150 1,731,033 2,777,150 1,731,033 Add : Provision during the year 2,897,491 2,746,117 2,897,491 2,746,117 5,674,641 4,477,150 5,674,641 4,477,150 Less : Paid during the year - 1,700,000 - 1,700,000
5,674,641 2,777,150 5,674,641 2,777,150
20.00 Unclaimed Dividend:Opening Balance 65,988,500 41,902,153 65,988,500 41,902,153 Add: Dividend During the year 2014-2015 - 56,035,615 - 56,035,615
65,988,500 97,937,768 65,988,500 97,937,768 Less : Paid during the year (Previous years) - - - -
65,988,500 97,937,768 65,988,500 97,937,768 Less : Paid during the year 2014-2015 1,685,230 31,949,268 1,685,230 31,949,268
64,303,270 65,988,500 64,303,270 65,988,500
Year wise break-up of unclaimed dividend is as follows:Balance up 30.06.2005 - - - - Unpaid Dividend (Directors) 11,872,517 11,872,517 11,872,517 11,872,517 2005-2006 3,058,921 3,058,921 3,058,921 3,058,921 2006-2007 3,929,652 3,929,652 3,929,652 3,929,652 2007-2008 2,922,420 2,922,420 2,922,420 2,922,420 2008-2009 1,589,311 1,589,311 1,589,311 1,589,311 2009-2010 8,060,159 8,060,159 8,060,159 8,060,159 2010-2011 5,389,923 5,389,923 5,389,923 5,389,923 2011-2012 Stock Dividend Stock Dividend Stock Dividend Stock Dividend2012-2013 3,301,374 3,301,374 3,301,374 3,301,374 2013-2014 1,777,876 1,777,876 1,777,876 1,777,876 2014-2015 22,401,117 24,086,347 22,401,117 24,086,347 2015-2016 - Stock Dividend - Stock DividendTotal 64,303,270 65,988,500 64,303,270 65,988,500
21.00This has been arrived at as under;Opening Balance 45,458,715 34,742,572 44,731,652 34,742,572 Add : Provision during the year (Notes: 21.01) 13,247,827 20,656,300 13,238,037 20,539,080
58,706,542 55,398,872 57,969,689 55,281,652 Less: Paid during the year (4,064,969) (10,550,000) (4,064,969) (10,550,000)
Less: Adjustment against advance income tax (2014-2015) (5,106,929) - (5,106,929) - Add: Delta Ceramics Limited (2014-15) - 609,843 - -
49,534,644 45,458,715 48,797,791 44,731,652
The Company made provision for Workers Profit Participation Fund (WPPF) @ 5% of the profit after charging such expense .
Consolidated The Company
Amounts in Taka Amounts in Taka
Provision for Current Tax
Year wise break up is as follows:
Assessment Year and appeal statusDemand/Provisio
n TK. Paid Taka Outstanding
2004-05 Assessment completed 3,896,717 892,000 3,004,717
2005-06 Assessment completed 1,432,328 1,100,000 332,328
2006-07 Assessment completed 7,480,419 4,900,000 2,580,419
2007-08 Assessment completed 5,048,152 5,020,000 28,152
2008-09 Pending before Hon'ble High Court 4,677,325 6,500,000 (1,822,675)
2009-10 Assessment completed 4,071,765 4,000,000 71,765
2010-11 Assessment completed 5,587,508 4,500,000 1,087,508
2011-12 Appeal Pending 8,344,856 - 8,344,856
2012-13 Appeal to be filed 11,497,104 - 11,497,104
2013-14 Appeal to be filed 10,424,641 10,150,930 273,711
TDS - 917,428 (917,428)
2014-15 19,716,865 8,259,135 11,457,730
2015-16 11,973,805 13,169,420 (1,195,615)
2016-17 20,539,080 10,550,000 9,989,080
2017-18 13,238,037 9,171,898 4,066,139
Total 127,928,602 79,130,811 48,797,791
2016-2017 2015-2016 2016-2017 2015-2016
21.01 Current Tax
Profit Before Tax 57,949,820 54,922,336 57,949,820 54,922,336 Less: Other Income (15,855,394) (34,546,763) (15,855,394) (34,546,763) Add: Accounting Depreciation 82,462,241 90,668,659 82,462,241 90,668,659 Less: Tax Depreciation (62,728,742) (79,060,899) (62,728,742) (79,060,899) Taxable Income for the year 61,827,925 31,983,333 61,827,925 31,983,333 Rate of Tax 15% 15% 15% 15%Tax on business 9,274,189 4,797,500 9,274,189 4,797,500 Add: 25 % Tax on other income 3,963,849 8,636,691 3,963,849 8,636,691 Aditional Tax Provision (2005-2011) - 7,104,889 7,104,889 Delta Ceramics Limited 9,790 117,220 - -
Total Provision for the year 13,247,827 20,656,300 13,238,037 20,539,080
22.00 Liabilities for Expenses :
This consists of the followingTelephone Bill -( Head Office) 4,366 6,751 4,366 6,751 Telephone Bill -( Factory) 2,420 2,665 2,420 2,665 Electric Bill -( Factory) 134,823 135,000 134,823 135,000 Electric Bill -( H.O) 42,670 51,417 42,670 51,417
Wasa Bill 5,313 2,047 5,313 2,047 Titas Gas 5,161,338 3,702,379 5,161,338 3,702,379
Director Remuneration 600,000 150,000 600,000 150,000 Salary -( Head Office) 2,258,292 823,138 2,258,292 823,138
Salary and Wages -( Factory) 8,075,097 7,137,147 8,075,097 7,137,147
Overtime 504,446 379,545 504,446 379,545
Audit Fees 269,000 184,000 269,000 184,000 Refundable Share Money 2,000 2,000 2,000 2,000 Newspaper Bill- Head Office 1,350 1,500 1,350 1,500
Newspaper Bill- Factory 480 600 480 600
Credit Rating Fees - 9,000 - 9,000
Subscription (BTMA) - 46,180 - 46,180
Carrying, loading and unloading 206,548 81,426 206,548 81,426
Legal and Documentation 130,000 - 130,000 -
Advertisement 45,884 - 45,884 -
CDBL 125,778 - 125,778 -
Delta Ceramics Limited 95,212 35,708 - - 17,665,017 12,750,503 17,569,805 12,714,795
Consolidated The Company
Amounts in Taka Amounts in Taka
2016-2017 2015-2016 2016-2017 2015-2016
23.00 Sales Revenue :This consists of the followingCotton Yarn 841,369,193 1,052,741,544 841,369,193 1,052,741,544 Export 235,421,473 14,357,550 235,421,473 14,357,550
Delta Ceramics Limited 757,000 6,117,000 - -
1,077,547,666 1,073,216,094 1,076,790,666 1,067,099,094
23.01 Sales represents: Kg. Kg. Kg. Kg.Various counts of yarn 2,599,386 2,470,984 2,599,386 2,470,984
23.01 Capacity utilization Kg. Kg. Kg. Kg.
Production capacity during the year as per standard
product mix (32s counts basis) 5,350,000 5,350,000 5,350,000 5,350,000
Production of Cotton Yarn various Counts (Actual
mix) 2,582,657 2,498,292 2,582,657 2,498,292
Capacity utilization 81% 79% 81% 79%
24.00 Cost of Sales :Raw materials consumed (24.01) 619,119,255 601,715,353 618,597,255 596,471,152 Add : Direct expenses (24.02) 165,504,306 185,447,596 165,499,207 185,319,068 Add : Factory overhead (24.03) 147,654,349 135,529,932 147,654,349 135,529,932 Total cost 932,277,911 922,692,881 931,750,812 917,320,152 Add : Opening work-in-process 34,145,000 39,645,000 34,145,000 39,645,000
966,422,911 962,337,881 965,895,812 956,965,152 Less : Closing work-in-process 38,572,343 34,145,000 38,572,343 34,145,000
927,850,568 928,192,881 927,323,469 922,820,152 Add:Opening stock of waste cotton 394,587 102,500 394,587 102,500
928,245,155 928,295,381 927,718,056 922,922,652 Less:Closing stock of waste cotton 243,887 394,587 243,887 394,587 Cost of production 928,001,268 927,900,794 927,474,169 922,528,065 Add:Opening stock of finished goods 39,384,694 31,504,122 39,384,694 31,504,122
967,385,962 959,404,916 966,858,863 954,032,187 Less: Closing stock of finished goods 46,216,679 39,384,694 46,216,679 39,384,694 Cost of Sales 921,169,283 920,020,221 920,642,184 914,647,492
24.01 Raw Materials Consumed :Opening stock of raw materials 747,674,148 788,001,825 747,674,148 788,001,825 Add: Purchase of raw materials (24.01.01) 625,045,989 561,387,676 624,523,989 556,143,475 Goods available for consumption 1,372,720,137 1,349,389,501 1,372,198,137 1,344,145,300 Less: Closing stock of raw materials 753,600,882 747,674,148 753,600,882 747,674,148
Total 619,119,255 601,715,353 618,597,255 596,471,152
24.01.01 Raw Materials Purchase :Imported 7,231,652 44,268,302 7,231,652 44,268,302 Local 617,292,337 511,875,173 617,292,337 511,875,173
624,523,989 556,143,475 624,523,989 556,143,475 Purchase of Ceramics Goods 522,000 5,244,201 - -
Total 625,045,989 561,387,676 624,523,989 556,143,475
24.02 Direct expenses :Spare Parts Consumed (24.02.01) 25,920,372 25,485,626 25,920,372 25,485,626 Packing Materials (24.02.02) 10,170,241 38,577,564 10,170,241 38,577,564 Carrying, loading and unloading 1,027,148 1,162,734 1,027,148 1,162,734
Chemicals 932,571 651,985 932,571 651,985
VAT 4,000,725 3,591,101 4,000,725 3,591,101
Direct wages 70,542,481 56,540,322 70,542,481 56,540,322
Electric charges 1,640,031 1,619,431 1,640,031 1,619,431
Lubricant 8,032,283 8,146,682 8,032,283 8,146,682
Titas gas 43,233,355 49,543,623 43,233,355 49,543,623
Delta Ceramics Limited 5,099 128,528 - -
Total 165,504,306 185,447,596 165,499,207 185,319,068
Consolidated The Company
Amounts in Taka Amounts in Taka
2016-2017 2015-2016 2016-2017 2015-2016
24.02.01 Spare Parts Consumed :Opening stock of spare parts 15,975,603 34,497,092 15,975,603 34,497,092 Add: Purchase during the year 25,647,514 6,964,137 25,647,514 6,964,137 Goods available for consumption 41,623,117 41,461,229 41,623,117 41,461,229 Less: Closing stock of spare parts 15,702,745 15,975,603 15,702,745 15,975,603
Total 25,920,372 25,485,626 25,920,372 25,485,626
24.02.02 Packing Materials Consumed :Opening stock of packing materials 3,032,458 20,937,874 3,032,458 20,937,874 Add: Purchase during the year 14,627,019 20,672,148 14,627,019 20,672,148 Goods available for consumption 17,659,477 41,610,022 17,659,477 41,610,022 Less: Closing stock of packing materials 7,489,236 3,032,458 7,489,236 3,032,458
Total 10,170,241 38,577,564 10,170,241 38,577,564
24.03 Factory Overhead.
Wages and Salary 54,228,321 37,693,548 54,228,321 37,693,548 Entertainment 1,004,349 384,574 1,004,349 384,574 Telephone bill 14,849 13,150 14,849 13,150 Travelling and conveyance 67,731 63,015 67,731 63,015 Printing and Stationery 330,250 269,275 330,250 269,275
Subscription 199,900 168,300 199,900 168,300
Repairs and Maintenance 1,694,196 463,491 1,694,196 463,491
Vehicles Repairs and Maintenance 464,591 367,158 464,591 367,158
Vehicles fuel consumption 589,728 644,729 589,728 644,729
Medicine expenses 85,285 131,897 85,285 131,897
Newspaper 6,938 7,020 6,938 7,020
Misc. expenses 358,186 247,092 358,186 247,092
Overtime 3,041,694 2,866,818 3,041,694 2,866,818
Fire and Burglary insurance 4,742,166 5,644,869 4,742,166 5,644,869
Depreciation 78,339,129 86,135,226 78,339,129 86,135,226
Bridge Toll Fare 116,050 130,280 116,050 130,280
Rates and Taxes - 44,680 - 44,680
Legal and Documentation - 15,400 - 15,400
Office Maintenance 106,836 104,198 106,836 104,198
Environment Certificate 72,200 83,000 72,200 83,000
Inspection - 3,500 - 3,500
Renewal fees 30,600 32,415 30,600 32,415
Postage and Stamps 17,901 13,483 17,901 13,483 Internet Service 34,282 2,814 34,282 2,814 Delivery of Yarn 1,590,648 - 1,590,648 -
Gas Bill 18,520 - 18,520 -
Business Development Cost 500,000 - 500,000 - Total 147,654,349 135,529,932 147,654,349 135,529,932
Note: The Category wise break-up of the above Wages & Salary are as follows:-
Number Amount Amount
Employees Drawings Tk.3,000/= and above 1500 74,862,481 56,540,322
Employees Drawings Less than Tk.3,000/= 200 49,908,321 37,693,548 Total 1700 124,770,802 94,233,870
Consolidated The Company
Amounts in Taka Amounts in Taka
2016-2017 2015-2016 2016-2017 2015-2016
25.00 Administrative and selling expenses:
Salary and Allowance 13,118,731 14,092,956 13,118,731 14,092,956
Directors' remuneration 1,800,000 1,800,000 1,800,000 1,800,000
Electric Bill 431,292 486,656 431,292 486,656
Wasa Bill 40,536 24,978 40,536 24,978
Gas Bill 19,500 39,000 19,500 39,000
Telephone Bill 88,319 115,766 88,319 115,766
Entertainment 477,425 397,324 477,425 397,324
Travelling and Conveyance 752,048 710,038 752,048 710,038
Printing and Stationery 380,425 339,223 380,425 339,223
Gift and Presentation 94,448 158,150 94,448 158,150
Newspaper 17,630 17,709 17,630 17,709
Repairs and Maintenance 395,903 953,865 395,903 953,865
Vehicles Repairs & Maintenance 1,051,608 1,296,427 1,051,608 1,296,427
Vehicles Fuel Consumption 404,134 322,595 404,134 322,595
Office Maintenance 248,150 298,904 248,150 298,904
Legal and Documentation 820,141 838,799 820,141 838,799
Rates and Taxes - 14,969 - 14,969
Postage and Stamps 22,564 55,951 22,564 55,951
Renewal fees 35,000 61,845 35,000 61,845
Training expenses 14,000 - 14,000 - Audit fees 338,000 460,000 338,000 460,000
Misc. expenses 589,380 526,143 589,380 526,143
Advertisement 736,816 1,109,519 736,816 1,109,519
Donation and Subscription 212,000 301,000 212,000 301,000
Diary and Calendar 471,615 475,585 471,615 475,585
AGM and EGM Expenses 315,148 463,277 315,148 463,277
Subscription (BTMA) 100,100 137,340 100,100 137,340
Listing Fees (DSE) 974,164 583,177 974,164 583,177
Internet Service 204,240 296,475 204,240 296,475
Depreciation 4,140,119 4,553,184 4,123,112 4,533,433
Inspection - 92,000 - 92,000
CDBL 231,778 325,074 231,778 325,074
Credit Rating Fees - 69,000 - 69,000
Listing Fees (BAPLC) 30,000 95,000 30,000 95,000
Carrying , loading and unloading 200,155 149,255 200,155 149,255
Professional fees 80,188 755,000 80,188 755,000
Certificate of Corporate Governance 30,000 - 30,000 -
DSE (Fine) 10,000 - 10,000 -
Business Development Cost 12,000 - 12,000 -
Board Meeting Fees 80,000 - 80,000 -
Toll Fare 5,690 - 5,690 -
UCAS 8,000 - 8,000 -
Delta Ceramics Limited 185,997 410,193 - -
Total 29,167,244 32,826,376 28,964,240 32,396,432
Note: The Category wise break-up of the above Salary & Allowances are as follows:-
Number Amount Amount
Employees Drawings Tk.3,000/= and above 95 13,118,731 14,092,956
Employees Drawings Less than Tk.3,000/= - - - Total 95 13,118,731 14,092,956
26.00 Financial expenses :Interest on short term loan 15,494,801 49,745,554 15,494,801 49,745,554 Interest on long term loan 66,405,791 50,292,826 66,405,791 50,292,826 Bank charges 291,733 490,217 291,733 490,217 Delta Ceramics Limited 791.00 1,739 - -
Total 82,193,116 100,530,336 82,192,325 100,528,597
Consolidated The Company
Amounts in Taka Amounts in Taka
2016-2017 2015-2016 2016-2017 2015-2016
27.00 Non Operating Income:Interest from STD Account 9,528 17,431 9,528 17,431 Interest from FDR Account 1,273,859 34,529,332 1,273,859 34,529,332 Waste Cotton 12,968,439 2,902,078 12,968,439 2,902,078 Others 1,603,568 693,040 1,603,568 693,040
15,855,394 38,141,881 15,855,394 38,141,881
28.00 Basic Earnings Per Share (EPS)Net profit after tax 43,713,113 46,734,066 43,700,060 46,577,771 No. of ordinary shares outstanding 151,347,240 151,347,240 151,347,240 151,347,240 Basic Earnings Per Share 0.29 0.31 0.29 0.31
Previous year's EPS has been adjusted as per the requirement of BAS-33 "Earning per share".
29.00
The composition of net assets value per share is given below:ShareHolders Equity 2,180,752,245 2,133,067,385 2,178,902,682 2,131,230,875 Number of ordinary shares outstanding 151,347,240 137,588,400 151,347,240 137,588,400 NAV per share 14.41 15.50 14.40 15.49
30.00 Net operating cash flow per share (NOCFPS)Net Cash Flow from Operating Activities 105,545,191 365,259,409 106,130,965 368,083,065 Number of ordinary shares outstanding 151,347,240 151,347,240 151,347,240 151,347,240 NOCFPS 0.70 2.41 0.70 2.43
31.00 Related Party Transactions-Discloser Under BAS-24
There was three related party transaction during the year and mentioned in below:
Nature of relationship
Transaction during the year
Outstanding Balance
Subsidiary Company 897,715 143,923,169 Remuneration 1,800,000 -
Director Board Meeting Fee 80,000 -
32.00 Payment/Perquisites to Directors & Officers:
33.00 Contingent Assets /Liabilities :There was no Contingent Assets & Liabilities as on 30.06.17 except income tax liability, if any.
34.00 Financial Risk Management
Credit Risk
Liquidity Risk
Market Risk
Credit Risk
Liquidity Risk
Name of party
Delta Ceramics Ltd.
Consolidated The Company
Amounts in Taka Amounts in Taka
Credit risk is the risk of a financial loss to the company if a customer or counterparty to a financial instrument fails to meet its contractual
obligations and arises principally from the company's receivables. Management has a credit policy in place that are controlled and
monitored on an ongoing basis. In monitoring credit risk, receivables are grouped according to their risk profile, i.e. their legal status,
financial condition, ageing profile etc. Trade receivables are related to sale of various count of finished yarn. The maximum exposure to
credit risk is represented by the carrying amount of each financial asset in the statement of financial position. Risk exposures from other
financial assets. i.e. Cash at bank and other receivables are nominal.
1. During the year no other compensation was allowed by the company to the directors of the company except directors remuneration of Taka 18,00,000 and board meeting attendance fee of Taka 80,000.
2. No amount of money was expended by the company for compensating any member of the board for special services rendered.
** During the year 2016-2017, the company paid a compensation to its 5 ( Five) key management personnel a " Short Term Employees Benefit" of Tk.28,64,700. No long term or any other benefits has been paid to these key manageent personnel.
The company has overall risk management framework. Risk management policies, procedures and systems are reviewed regularly to
reflect changes in market conditions and the company's activities. The company has exposure to the following risk for its use of financial
instruments.
Director
Net asset value ( NAV) Per Share with revaluation reserve
Market Risk
(a) Currency risk
(b) Interest rate risk
35.00 Claim Against the Company not acknowledged as debt:There was no claim against the Company not acknowledged as debt as on 30.06.17
36.00 Events after the Reporting period
37.00 Payment Made in foreign currency :There was no expenses incurred or paid in foreign currencies during the year other than import of raw materials and machinery.
38.00 Sales Commission:During the year, the company did not pay any commission to any sole agent or other selling agents.
39.00 General Expenditure:During the year the company did not incur any expenditure except above head.
Subsequent to the Statement of Financial Position date, the Board of Directors authorised for issue of this financial statements in their
meeting held on 28 October, 2017 and recommended 10% Stock Dividend to all shareholders for the year ended 30th June, 2017. The
dividend proposal is subject to shareholders' approval at the forthcoming Annual General Meeting.
Interest rate risk is the risk that arises due to changes in interest rates on borrowing. The foreign currency loan is subject to floating rates
of interest. Local loans are, however, not significantly affected by fluctuations in interest rate risk . The company has not entered into any
type of derivative instrument in order to hedge interest rate risk as at the reporting date.
Liquidity risk is the risk that the company will not be able to meet its financial obligations as they fall due. The company's approach inmanaging liquidity ( cash and cash equivalents) is to ensure as far as possible, that it will always have sufficient liquidity to meet itsliabilities when due under both normal and stressed conditions without incurring unacceptable losses or risking damage to thecompany's reputation. Typically, the company ensures that it has sufficient cash and cash equivalents to meet expected operationalexpenses including financial obligation through preparation of the cash flow forecast with due consideration of time line of payment ofthe financial obligation and accordingly arrange for sufficient liquidity/fund to make the expected payment within due date. In extremestressed conditions the company may get support from the related company in the form of short term financing.
Market risk is the risk that any changes in market prices such as foreign exchange rates and interest will affect the company's income orthe value of its holdings financial instruments. The objective of market risk management is to manage and control market risk exposureswithin acceptable parameters.
The company is exposed to currency risk on certain revenues and purchases such as revenue from foreign customers and import of raw
materials, machineries and equipment. Majority of the company's foreign currency transactions are denominated in USD and relate to
procurement of raw materials, machineries and equipment from abroad.
The CompanyCOST: Annexure-A
Land and Land Development 97,223,017 - 97,223,017 0% - - - - 97,223,017 Buildings 383,409,534 - 383,409,534 7.5% 225,787,707 11,821,637 - 237,609,344 145,800,190 Plant and Machinery 1,638,671,838 - 1,638,671,838 10% 1,233,456,127 40,521,571 - 1,273,977,698 364,694,140
Electric Sub - station & Power Connection 52,793,471 - 52,793,471 15% 37,359,487 2,315,098 - 39,674,585 13,118,886 Office Equipment 11,539,001 1,042,895 - 12,581,896 15% 9,656,380 360,610 - 10,016,990 2,564,906 Furniture and Fixture 7,464,419 2,386 - 7,466,805 10% 5,773,020 169,259 - 5,942,279 1,524,526 Air Conditioner 1,952,976 - 1,952,976 15% 1,648,821 45,623 - 1,694,444 258,532 Vehicles 14,685,912 - 14,685,912 20% 13,353,207 266,541 - 13,619,748 1,066,164 Electric Equipment 28,158,126 295,587 - 28,453,713 15% 25,097,639 481,242 - 25,578,881 2,874,832 Books and Periodicals 29,304 7,120 - 36,424 10% 9,418 2,345 - 11,763 24,661
2,235,927,598 1,347,988 - 2,237,275,586 1,552,141,807 55,983,926 - 1,608,125,732 629,149,854 2,229,737,524 6,190,074 - 2,235,927,598 1,490,725,046 61,416,760 - 1,552,141,807 683,785,791
Revaluation:
Rate
of
DepLand and Land Development 151,215,431 - - 151,215,431 0% - - - - 151,215,431 Buildings 131,118,819 - - 131,118,819 7.50% 46,213,675 6,367,886 - 52,581,560 78,537,259 Plant and Machinery 456,266,487 - - 456,266,487 10% 258,647,092 19,761,939 - 278,409,032 177,857,455
Electric Sub - station & Power Connection 4,840,075 - - 4,840,075 15% 2,707,244 319,925 - 3,027,168 1,812,907 Office Equipment (129,770) - - (129,770) 15% (94,409) - - (94,409) (35,361) Furniture and Fixture (127,946) - - (127,946) 10% (72,869) - - (72,869) (55,077) Air Conditioner 417,519 - - 417,519 15% 320,815 14,506 - 335,320 82,199 Vehicles (668,775) - - (668,775) 20% (556,573) - - (556,573) (112,202) Electric Equipment 404,659 - - 404,659 15% 310,933 14,059 - 324,992 79,667
743,336,499 - - 743,336,499 307,475,906 26,478,315 - 333,954,221 409,382,278 743,336,499 - - 743,336,499 278,224,008 29,251,899 - 307,475,906 435,860,593
2,979,264,097 1,347,988 - 2,980,612,085 1,859,617,713 82,462,241 - 1,942,079,953 1,038,532,132 2,973,074,023 6,190,074 - 2,979,264,097 1,768,949,053 90,668,659 - 1,859,617,713 1,119,646,384
Allocation of Depreciation:Factory Overhead 78,339,129 Administrative Expenses 4,123,112
82,462,241
R E V A L U A T I O N
C O S T
Grand-Total as on June 30, 2016
Sub-Total as on June 30, 2017Sub-Total as on June 30, 2016
Balance as on 01.07.16
Particulars
Sub-Total as on June 30, 2017Sub-Total as on June 30, 2016
Grand-Total as on June 30, 2017
Addition during the year
Addition during the year
Balance as on 01.07.16
Dep. Rate
W.D.V as on 30.06.17Balance as on
30.06.17
Adjustment during the
year
Addition during the year
DELTA SPINNERS LIMITEDSchedule of Property, Plant & Equipment
As at 30 June 2017
D E R E C I A T I O N
W.D.V as on 30.06.17
Depreciation
Balance as on 30.06.17
Adjustment during the
year
Addition during the year
Balance as on 01.07.16
Balance as on 30.06.17
Adjustment during the
year
ParticularsBalance as on
01.07.16Balance as on
30.06.17
Adjustment during the
year
ConsolidatedCOST: Annexure-A
Land and Land Development 236,723,469 - 236,723,469 0% - - - - 236,723,469 Buildings 383,644,534 - 383,644,534 7.5% 225,787,707 11,821,637 - 237,609,343 146,035,191 Plant and Machinery 1,638,671,838 - 1,638,671,838 10% 1,233,456,127 40,521,571 - 1,273,977,698 364,694,140
Electric Sub - station & Power Connection 52,793,471 - 52,793,471 15% 37,359,487 2,315,098 - 39,674,585 13,118,886 Office Equipment 11,609,001 1,042,895 - 12,651,896 15% 9,689,840 366,091 - 10,055,931 2,595,965 Furniture and Fixture 7,524,419 2,386 - 7,526,805 10% 5,793,654 173,196 - 5,966,850 1,559,955 Air Conditioner 1,952,976 - 1,952,976 15% 1,648,821 45,623 - 1,694,444 258,532 Vehicles 14,685,912 - 14,685,912 20% 13,353,207 266,541 - 13,619,748 1,066,164 Electric Equipment 28,255,056 295,587 - 28,550,643 15% 25,143,972 488,832 - 25,632,804 2,917,839 Books and Periodicals 29,304 7,120 - 36,424 10% 9,418 2,345 - 11,763 24,661
2,375,889,980 1,347,988 - 2,377,237,968 1,552,242,233 56,000,933 - 1,608,243,165 768,994,803 2,369,699,906 6,190,074 - 2,375,889,980 1,490,805,721 61,436,512 - 1,552,242,233 823,647,747
Revaluation:
Rateof
DepLand and Land Development 151,215,431 - - 151,215,431 0% - - - - 151,215,431 Buildings 131,118,819 - - 131,118,819 7.50% 46,213,675 6,367,886 - 52,581,560 78,537,259 Plant and Machinery 456,266,487 - - 456,266,487 10% 258,647,092 19,761,939 - 278,409,032 177,857,455
Electric Sub - station & Power Connection 4,840,075 - - 4,840,075 15% 2,707,244 319,925 - 3,027,168 1,812,907 Office Equipment (129,770) - - (129,770) 15% (94,409) - - (94,409) (35,361) Furniture and Fixture (127,946) - - (127,946) 10% (72,869) - - (72,869) (55,077) Air Conditioner 417,519 - - 417,519 15% 320,815 14,506 - 335,320 82,199 Vehicles (668,775) - - (668,775) 20% (556,573) - - (556,573) (112,202) Electric Equipment 404,659 - - 404,659 15% 310,933 14,059 - 324,992 79,667
743,336,499 - - 743,336,499 307,475,906 26,478,315 - 333,954,221 409,382,278 743,336,499 - - 743,336,499 278,224,008 29,251,899 - 307,475,906 435,860,593
3,119,226,479 1,347,988 - 3,120,574,467 1,859,718,139 82,479,248 - 1,942,197,386 1,178,377,081 3,113,036,405 6,190,074 - 3,119,226,479 1,769,029,728 90,688,410 - 1,859,718,139 1,259,508,340
Allocation of Depreciation:Factory Overhead 78,339,129 Administrative Expenses 4,140,119
82,479,248
Sub-Total as on June 30, 2017Sub-Total as on June 30, 2016
Grand-Total as on June 30, 2017Grand-Total as on June 30, 2016
W.D.V as on 30.06.17
Balance as on 01.07.16
Addition during the year
Adjustment during the
Balance as on 30.06.17
Balance as on 01.07.16
Addition during the year
Adjustment during the
Balance as on 30.06.17
Sub-Total as on June 30, 2017Sub-Total as on June 30, 2016
ParticularsR E V A L U A T I O N Depreciation
As at 30 June 2017
ParticularsC O S T
Dep. Rate
D E R E C I A T I O NW.D.V as on
30.06.17Balance as on
01.07.16Addition during
the yearAdjustment during the
Balance as on 30.06.17
Balance as on 01.07.16
Addition during the year
Adjustment during the
Balance as on 30.06.17
DELTA SPINNERS LIMITEDSchedule of Property, Plant & Equipment
Annexure-B
Particulars
2016-2017 2015-2016
Existing Under BMRE:
Buildings 3,578,668 1,289,705
Machinery 28,181,958 25,443,327
Sub Total 31,760,626 26,733,032
Expantion Through Product Diversification :
Building 268,923,981 193,567,040
Machinery 321,465,670 145,001,048
Heat Protecting Factory Roof Insulation 9,562,500 9,562,500
Underground RCC Humidification Duct 55,510,000 55,510,000
Synthetic Ceiling Board 37,142,500 37,142,500
Sub Total 692,604,651 440,783,088
Grand Total : 724,365,276 467,516,119
Amounts in Taka
DELTA SPINNERS LIMITED
Schedule of Capital Work-in-progress
As at 30 June 2017
27
Annexure-C
KG KG
A1 PIMA Grade 819,666 963,011
2 MCU-5 Indian Raw Cotton 1,730,430 1,682,554
3 CIS 17/16 Origin Raw Cotton 553,784 569,954
4 DCH-32 Indian Raw Cotton 625,278 625,381
5 Tencel Fiber 2,056 20,679
6 Mira Flax Fiber 1,662 2,889
7 White Viscos 292 1,369
8 Black Viscos - 9,486
9 Comber Noil 4,522 7,302
10 Flat Strip 17,939 9,907
11 Colour Fiber Polyester - 301
12 Polyester Indorama 4,570 16,280
13 Polyester Black 847 -
Total 3,761,045 3,909,113
KG KG
1 80 A.C 5,171 7,620 2 80 C 7,666 7,666
3 78 C 8,714 6,713
4 76 A.C 1,996 1,996
5 76 C 544 544
6 74 H 1,542 1,179
7 76 H 2,903 2,903
8 70 C 3,493 3,493
9 62 H 1,270 1,179
10 60 A.C 5,715 13,608
11 64 A.C 1,860 1,860
12 60 C 6,214 6,214 13 58 C 3,946 2,767
14 56 A.C 4,400 4,990
15 54 H 4,627 4,627
16 52 A.C 5,035 2,586 17 53 A.C 1,270 1,270
18 50 A.C 17,146 2,948
19 50 N.C 2,812 454 20 45 C 7,711 1,179
21 40 H 1,633 1,633
22 30 R.C 9,979 8,845
23 10 C 4,899 2,495
24 54 C 3,357 3,357
25 77 A.C 1,769 363
26 57 A.C - 1,452
27 57 C 862 1,542 28 82 A.C 1,406 318 29 54 A.C 4,491 - 30 74 A.C 6,486 2,041 31 84 C - 590 32 56 C - 544
Others 37,125
128,918 98,976 Total
DELTA SPINNERS LIMITED
Schedule of Inventory (Raw Cotton)
As at 30 June ,2017
SL No. Particulars
The Company
30.06.2016
SL No. Particulars
The Company
30.06.2016
The Company
30.06.2017
The Company
30.06.2017
DELTA SPINNERS LIMITED
Schedule of Inventory (Finished Yarn)
As at 30 June 2017
28
The Company Annexure -D
30.06.2017 30.06.2016
Amount in Taka Amount in Taka
1 Rafi Yarn Trading 25,492,400 21,200,000
2 G.R. International 31,731,681 18,052,166
3 Haji Saifuddin 14,483,080 16,875,259
4 S.A. Yarn Trading 12,078,934 14,599,456
5 ARS Trade International 20,556,112 23,362,627
6 Rabeda Textiles Ltd. 15,338,056 12,949,635
7 Fazar Ali Textile 12,017,500 12,712,580
8 Khaleque Traders 10,050,000 13,415,456
9 Moslin Yarn Traders 15,071,500 8,235,039
10 Madaripur Trading 17,050,175 10,935,720
11 Hasna Textiles 19,570,000 14,250,653
12 Baywrong Ltd. 17,283,900 19,782,560
13 Young Socks Ltd. 15,686,000 16,090,062
14 Ma Enterprise 19,540,800 15,699,017
15 Bostra Bitan 21,507,540 19,280,901
16 Akota Traders 18,895,900 19,534,560
17 Biponony Bitan 20,580,000 24,901,258
18 Amin Traders 22,501,088 26,314,102
19 Suvash Sarker 20,800,000 16,267,800
20 Tareq Traders 20,777,860 23,732,300
21 Export 46,819,302 14,357,550
Total 417,831,828 362,548,701
Consolidated
The Company 417,831,828 362,548,701
Delta Ceramics Ltd. 4,235,070 4,012,626
422,066,898 366,561,327
Schedule of Trade & Other Receivable (Local & Export)
DELTA SPINNERS LIMITED
Sl. No Name of the Party
As at 30 June 2017
29
We also report that:
Date: Dhaka;
October 18 , 2017.
c. The company's Financial Position and Statement of Expenses dealt with the report are in
agreement with the books of account and returns.
ANISUR RAHMAN & CO.
Chartered Acountants
We have audited the accompaying Statement of Financial Position of DELTA CERAMICS
LIMITED, Dhaka, as at 30th June, 2017 and the related Income Statement for the year ended. The
preparation of these financial statements is the responsibility of the company's management. Our
responsibility is to express an independent opinion on this financial statement based on our audit.
REPORT OF THE AUDITORS'
We conducted our audit in accordance with Bangladesh Standard of Auditing (BSA). There
standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statement are free of material misstatement. An audit includes examining on a test
basis, evidence supporting the amounts and disclosure in the financial statement. An audit also
includes assessing the accounting principles used and significant estimate made by management, as
well as evaluating the overall financial statement presentation. We believe that our audit provided a
reasonable basis for our opinion.
In our opinion, the financial Position, prepared in accordance with Bangladesh Accounting
Standard (BAS) give a true and fair view of the state of the company's affairs as of 30th June, 2017
and of th results of its operation for the year then ended and comply with the companies Act.1994
and other applicable laws and regulation.
a. We have obtained all the information and explanations which to the best of our knowledge and
belief werw necessary for the purpose of our audit and made due verification thereof.
b. In our opinion proper books of account as required by lae have been kept by the company so as
it appeared from our examination of those books.
Particulars Notes 30-06-2017 30-06-2016Assets:Property, Plant & Equipment 3 139,844,949 139,861,956
Current Assets: Trade and Other Receivables 4 4,235,070 4,012,626Advance Deposits & Prepaymetns 5 3,455,828 2,989,881Cash and Cash Equivalent 1,531,340 1,219,399Cash in Hand 6 1,527,200 1,214,500Cash at Bank 7 4,140 4,899
Total Assets 149,067,187 148,083,862
Owner's Equity & Liabilities:
Shareholders Equity: Share Capital 8 10,000,000 10,000,000Retained Earnings 2,311,953 2,295,637
12,311,953 12,295,637non-Current Liabilities:Share Money Deposit 9 135,923,169 135,025,454
Less: Current Liabilities Other Outsanding Expenses 10 95,212 35,708 Taxation Provision 11 736,853 727,063
Total Equity & Liabilities 149,067,186 148,083,862
Annexed notes form an integral part of this Financial Statements.
Delta Ceramics Limited Statement of Financial Position
As at 30 June 2017
Signed in terms of our separate report of even dated annexed.
Place: DhakaDate: 18 October, 2017 Chartered Acountants
Managing Director Director
Anisur Rahman & Co.
Notes 30-06-2017 30-06-2016
Sales Revenue 12 757,000 6,117,000
Less: Cost of Sales 13 527,099 5,372,729 Gross Profit 229,901 744,271
203,795 431,683 Administrative Expenses: 14 203,004 429,944 Financial Expenses 15 791 1,739
Income before Tax 26,106 312,588 Provision for tax 9,790 117,220 Net Income after Tax 16,316 195,367
Signed in terms of our separate report of even dated annexed.
Place: DhakaDate: 18 October, 2017
Annexed notes form an integral part of this Financial Statements.
Delta Ceramics Limited Statement of Profit or Loss and Oher Comprehensive Income
For the year ended 30 June 2017
Particulars
Less: Administrative and Financial Expenses
Chartered Acountants
Managing Director Director
Anisur Rahman & Co.
Particulars Share CapitalRetained Earnings
Total
Opening Balance as on 01-07-2016 10,000,000 2,295,637 12,295,637 Net profit after tax for the year - 16,316 16,316 AS AT 30 JUNE, 2017 10,000,000 2,311,953 12,311,953
Particulars Share CapitalRetained Earnings
Total
Opening Balance as on 01-07-2015 10,000,000 2,100,269 12,100,269 Net profit after tax for the year - 195,367 195,367 AS AT 30 JUNE, 2016 10,000,000 2,295,637 12,295,637
Signed in terms of our separate report of even dated annexed.
Place: DhakaDate: 18 October, 2017
Delta Ceramics Limited
Delta Ceramics Limited STATEMENT OF CHANGES IN SHARE HOLDERS' EQUITY
For the year ended 30 June 2017
Anisur Rahman & Co.Chartered Acountants
STATEMENT OF CHANGES IN SHARE HOLDERS' EQUITYFor the year ended 30 June 2016
Annexed notes form an integral part of this Financial Statements.
Managing Director Director
30-06-2017 30-06-2016A Cash flow from Operating Activities:
Collection from Revenue 534,556 5,531,745 Emloyees and others for cost and Expenses (654,383) (5,795,019) Prepayments & Deposits (465,947) (910,381) Tax Paid - - Net cash Used in operating Activities (585,774) (1,173,655)
B Cash flow from investing Activities
Property Plant & Equipment - - C Cash flow from Financing Activities
Share Money Deposit 897,715 1,457,221 Net cash Used in financing Activities 897,715 1,457,221
D Increase in Cash Equivalent( A+B+C) 311,941 283,566
E Cash & Cash Equivalent at the beginning of the year 1,219,399 935,833
F Cash and Cash Equivalent at the end of the year 1,531,340 1,219,399
Annexed notes form an integral part of these Financial Statements .
Managing Director Director
Place: DhakaDate: 18 October, 2017
Statement of Cash Flow
Delta Ceramics Limited 254 - B Khilgaon Chowdhury Para,
Dhaka - 1219
Chartered Acountants
For the year ended 30 June 2017
Particulars
Signed interms of our separate report of even date annexed.
Anisur Rahman & Co.
Delta Ceramics Limited
254 -B Khilgaon Chowdhury Para,
Dhaka -1219
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30, JUNE 2017
1.00 Reporting Entity
1.01 Legal Status
Delta Ceramics Limited was incorporated on 11 April 2011 as a public company limited by shares in Bangladesh undercompanies Act, 1994 with the Registrar of Joint Stock Companies & Firms vide incorporation no. C-91948/11. Theregistered office of the Company is situated at 254 -B, Khilgaon Chowdhury Para, Dhaka-1219. Authorised capital of thecompany is Tk. 50,00,00,000 divided into 5,00,00,000 ordinary shares of Tk. 10 each and the paid up capital of the companyis Tk. 1,00,00,000 divided into 10,00,000 ordinary shares of Tk. 10 each.
The company is a subsidiary of Delta Spinners Ltd. which holds 80% of the shares of Delta Ceramics Limited.
1.02 Nature of Business
The principal activities of the company is to carry on the business of all kinds of ceramic goods and ceramic wares and to set
up or otherwise acquire, run and set up industry for the manufacture of such goods. The company has done some trading
operation of ceramic wares during the year.
2.00 Basis of Preperation
2.01 Statement of Compliance
The Financial statements have been prepared in accordance with the Bangladesh Accounting standards (BAS), Bangladesh
Financial Reporting Standard (BFRS), Companies Act 1994, Securities and Exchange Commission Act 1993, income Tax
Ordinance 1984, VAT Act 1991.
2.02 Fundamental Accounting Assumption
Financial statements have been prepared under historical cost convention, on going concern assumption and under accrual
basis.
2.03 Reporing period
Financial statement of the company have been prepared for the period covering from 01 July 2016 to 30 June 2017.
2.04 Presentation of Financial Statements
The financial statement includes Statement of Financial Position, Statement of Comprehensive Income, Statement of
Changes in Equity, Statement of Cash Flow and Notes to the Financial Statement. The Financial Statements have been
presented in Bangladesh Currency "Taka". Previous years figure have been rearranged where ever found necessary to
conform the current year presentation.
Office Equipment 15%
Furniture and Fixture 10%
Electric Equipment 15%
Tk. 139,844,949
Cost 139,962,382
Less: Accumulated Depreciation 117,433
Written Down Value 139,844,949
4.00 Trade and Other Receivables Tk. 4,235,070
Tk. 3,455,828
3,086,328
Advance to Staff 312,000
57,500
3,455,828
Tk. 1,527,200
Tk. 4,140
Delta Spinners Limited 800,000.00
Rustom Ali Howlader 25,000.00
Mostafa Kamal Haider 25,000.00
Mostafa Jamal Haider 25,000.00
Syed Mohammad Abdul Mannan 25,000.00
Dina Jabin 25,000.00
Mahboob Morshed 25,000.00
Mostafa Zakaria Haider 25,000.00
2.05 Tangible Assets
Nos. of shares
3.00 Property Plant & Equipment
These are stated at cost less depreciation. Depreciation on fixed assets have been charged in to the accounts for the year
under report as under:
8.00 Share Capital:
The company's authorised capital is Tk. 50,00,00,000 divided into 5,00,00,000 ordinary shares of Tk. 10 each. The paid of
capital of the company is Tk. 1,00,00,000 divided into 10,00,000 ordinary shares of Tk. 10 each fully paid in cash as follows:
Details have been given in schedule attached per annex - A.
5.00 Advance Deposits & Prepayments
Advance to suppliers
Advance for credit rating
6.00 Cash in Hand
Cash balance was physically counted at period end and agreed with book balance.
7.00 Cash at Bank
This amount are agreed with Bank Reconciliation Statement.
Name of share holders
Syed Faarrid Hussain 25,000.00
1,000,000.00
Tk. 135,923,169
10.00 Liabilities for Expenses Tk. 95,212
11.00 Provision for Income Tax Tk. 736,853
As per last year 727,063
Add : Provision during the year 9,790
736,853
Less: Paid during the year -
736,853
12.00 Salse Revenue Tk. 757,000
This represents sales of ceramic goods to the retail shop through purchase from the manufacturers.
Tk. 527,099
Puchases of Ceramic Goods 522,000
Carrying Cost 1,296
Loading & Unloading 775
Other direct Expenses 3,028
527,099
Tk. 203,004
Salary 156,000
Travelling & Conveyance 1,599
Office Supplies -
Audit Fee 20,000
Depreciation Expenses 17,007
Fees & Licence -
Entertainment 882
Newspaper Bill 700
Electric Bill 1,089
Legal Expense -
Office Maintenance 727
Professional Fee 5,000
203,004
15.00 Financial Expense: Tk. 791
13.00 Cost of Sales
This has been taken from the parent company, namely, Delta Spinners Ltd. against which shares are yet to be issued.
Total
9.00 Share Money Depsoit
14.00 Administrative Expenses
This represents bank charge.
No material events had occurred after reporting date to the date of issue of these Financial statements.
16.00 Post Balance Sheet Events
Annex: A
PARTICULAESBALANCE AS AT
01.07.2016
ADDITION DURING
THE PERIOD
TOTAL AS AT 30.06.2017
RATE OF DEP.
DEPRECIATION AS AT
01.07.2016
DEPRECIATION DURING
THE PERIOD
ACCUMULATED DEPRECIATION
W. D. VALUE AS AT 30.06.2017
Land and Land Development 139,500,452 - 139,500,452 0% - - - 139,500,452
Buildings Under Construction 235,000 - 235,000 0% - - - 235,000
Office Equipment 70,000 - 70,000 15% 33,460 5,481 38,941 31,059
Furniture and Fixture 60,000 - 60,000 10% 20,634 3,937 24,571 35,429 Electric Equipment 96,930 - 96,930 15% 46,333 7,590 53,922 43,008
Total : 139,962,382 - 139,962,382 100,426 17,007 117,433 139,844,949
Anisur Rahman & Co.
Chartered Acountants
Delta Ceramics Limited
Schedule of Property Plant & Equipment
As at 30 June 2017
DELTA SPINNERS LIMITED Corporate Office : 254 B Khilgaon, Chowdhury Para, Dhaka 1219
Registered Office & Factory : Kaltapara, P.S. Gouripur, Dist. Mymensingh
PROXY FORM
I/We ..................................................................................................... of ...........................................................
being a Shareholder of Delta Spinners Limited do hereby appoint Mr./Ms. ....................................... ..............
............................................................. of .................................................................. (or failing him/her
Mr./Ms. ........................................................................................... of ...............................................................
................................ as my/our proxy in absence to attend and vote me/us and on my/our behalf at the
37th Annual General Meeting of the Company to be held on the 30
th day of December, 2017 and at any
adjournment thereof.
As witness, I put my hand this ..................................... day of ............................................... 2017.
(Signature of Proxy) Revenue (Signature of Shareholder)
Stamp
Folio/B.O. No. ................................. Tk. 10.00 Folio/B.O. No. ..............................................
No. of Shares ..............................................
IMPORTANT
1) The proxy form, duly stamped, must be deposited at the Registered Office of the Company at least 48
(forty eight) hours before the time for holding the meeting and in default, the instrument appointing the
proxy shall not be treated as valid.
2) Signature of the Shareholder and the proxy must conform to the Specimen Signature recorded with the
Company.
Signature Verified
DELTA SPINNERS LIMITED Corporate Office : 254 B Khilgaon, Chowdhury Para, Dhaka 1219
Registered Office & Factory : Kaltapara, P.S. Gouripur, Dist. Mymensingh
ATTENDANCE SLIP
I do hereby record my attendance at the 37th Annual General Meeting of the Company being held on the 30
th
day of December, 2017 at the factory premises of the Company at Kaltapara, Gouripur, Mymensingh.
Name of the Shareholder/Proxy : ......................................................................................................................
Folio/B.O. No. ..................................................... Signature ....................................................
No. of Shares ...................................................... Date ............................................................
IMPORTANT
1) Shareholders attending the meeting in person or by Proxy are requested to complete this Attendance Slip.
2) Signature of Shareholder or Proxy should conform to the specimen signature recorded with the Company.
3) Please bring this Attendance Slip with you. Admission in the Meeting Room will not be allowed
without it.