CIC HOLDINGS PLC Quarterly Report 31.12.2022
Corporate Information
NAME OF THE COMPANY
CIC Holdings PLC
COMPANY REGISTRATION NO.
PQ 88
LEGAL FORM
A Public Quoted Company with limited liability incorporated in Sri Lanka in 1964.
DIRECTORS
S H Amarasekera- Chairman
R S Captain
S M Enderby
J R Gunaratne
M P Jayawardena
D T S H Mudalige
P R Saldin
K D Senewiratne (appointed w.e.f. 01 January 2023 )
SECRETARY
P W Corporate Secretarial (Pvt) Ltd
3/17, Kynsey Road,
Colombo 08.
T.P 011 4640360
AUDITORS
KPMG
Chartered Accountants
32A, Sir Mohamed Macan Markar Mawatha
Colombo 03.
LEGAL ADVISERS
Julius & Creasy
Attorneys - at - Law
371, R A De Mel Mawatha, Colombo 03
Heritage Partners
Attorneys - at - Law
04, Malasekera Pedesa,
Colombo 07.
Nithya Partners
Attorneys - at -Law
97A, Galle Road, Colombo 03.
REGISTERED OFFICE
CIC House
199, Kew Road
Colombo 02.
CIC Holdings PLC 01
Company Statements of Comprehensive Income
Three | Three | Variance | Nine months | Nine months | Variance | |
months to | months to | % | to | to | % | |
31 December | 2022 | 2021 | 2022 | 2021 | ||
(In Rs.Mns) | ||||||
Revenue | 5,179.35 | 2,700.58 | 91.79 | 11,868.37 | 7,606.83 | 56.02 |
Cost of sales | (3,038.43) | (1,907.05) | 59.33 | (7,005.77) | (5,449.33) | 28.56 |
Gross profit | 2,140.92 | 793.53 | 169.80 | 4,862.60 | 2,157.50 | 125.38 |
Other income | 224.87 | 311.82 | (27.88) | 568.89 | 573.17 | (0.75) |
Distribution expenses | (577.05) | (357.41) | 61.45 | (1,373.71) | (892.36) | 53.94 |
Impairment reversal/(loss) on trade receivables | 7.18 | 46.18 | (84.45) | (15.51) | 29.46 | (152.65) |
Administrative expenses | (221.12) | (104.50) | 111.60 | (560.93) | (314.87) | 78.15 |
Results from operating activities | 1,574.80 | 689.62 | 128.36 | 3,481.34 | 1,552.90 | 124.18 |
Finance income | 35.02 | 12.48 | 180.61 | 86.73 | 37.03 | 134.22 |
Finance costs | (516.16) | (49.70) | 938.55 | (1,269.79) | (173.30) | 632.71 |
Finance cost (net) | (481.14) | (37.22) | 1,192.69 | (1,183.06) | (136.27) | 768.17 |
Profit before tax | 1,093.66 | 652.40 | 67.64 | 2,298.28 | 1,416.63 | 62.24 |
Tax expense | (347.46) | (133.18) | 160.90 | (653.90) | (325.61) | 100.82 |
Profit from continuing operations | 746.20 | 519.22 | 43.72 | 1,644.38 | 1,091.02 | 50.72 |
(Loss)/profit from discontinued operations (net of tax) | (0.01) | 0.67 | (101.49) | (0.33) | 0.40 | (182.50) |
Profit for the period | 746.19 | 519.89 | 43.53 | 1,644.05 | 1,091.42 | 50.63 |
Other comprehensive income | ||||||
Items that will never be reclassified to profit or loss | ||||||
Net (losses)/gain on fair value change in financial assets | (68.44) | (0.65) | 10,429.23 | (82.78) | 5.27 | (1,670.78) |
Deferred tax impact on revaluation reserve due to rate change | (76.61) | - | 100.00 | (76.61) | - | 100.00 |
Other comprehensive income for the period (net of tax) | (145.05) | (0.65) | 22,215.38 | (159.39) | 5.27 | (3,124.48) |
Total comprehensive income for the period (net of tax) | 601.14 | 519.24 | 15.77 | 1,484.66 | 1,096.69 | 35.38 |
Profit attributable to : | ||||||
Equity holders of the company | 746.19 | 519.89 | 43.53 | 1,644.05 | 1,091.42 | 50.63 |
746.19 | 519.89 | 43.53 | 1,644.05 | 1,091.42 | 50.63 | |
The other comprehensive income attributable to : | ||||||
Equity holders of the company | (145.05) | (0.65) | 22,215.38 | (159.39) | 5.27 | (3,124.48) |
(145.05) | (0.65) | 22,215.38 | (159.39) | 5.27 | (3,124.48) | |
Earnings per share | ||||||
Basic/diluted earnings per share (Rs.) | 1.97 | 1.37 | 43.53 | 4.34 | 2.88 | 50.63 |
Earnings per share-continuing operation | ||||||
Basic/diluted earnings per share (Rs.) | 1.97 | 1.37 | 43.72 | 4.34 | 2.88 | 50.72 |
The above figures are provisional and unaudited
Figures in brackets indicate deductions
CIC Holdings PLC 02
Consolidated Statements of Comprehensive Income
Three | Three months | Variance | Nine months | Nine months | Variance | |
months to | to | % | to | to | % | |
31 December | 2022 | 2021 | 2022 | 2021 | ||
(In Rs.Mns) | ||||||
Revenue | 19,453.14 | 11,325.75 | 71.76 | 52,594.11 | 29,914.28 | 75.82 |
Cost of sales | (12,500.25) | (8,258.04) | 51.37 | (31,956.79) | (21,972.49) | 45.44 |
Gross profit | 6,952.89 | 3,067.71 | 126.65 | 20,637.32 | 7,941.79 | 159.86 |
Other income | 220.55 | 63.01 | 250.02 | 374.15 | 192.96 | 93.90 |
Distribution expenses | (1,506.83) | (824.16) | 82.83 | (3,408.57) | (2,160.11) | 57.80 |
Administrative expenses | (772.79) | (473.32) | 63.27 | (2,085.95) | (1,352.80) | 54.20 |
Impairment reversal/(loss) on trade receivables | (20.85) | 35.57 | (158.62) | (134.63) | (16.74) | 704.24 |
Other expenses | - | (19.45) | (100.00) | (0.50) | (19.49) | (97.43) |
Results from operating activities | 4,872.97 | 1,849.36 | 163.49 | 15,381.82 | 4,585.61 | 235.44 |
Finance income | 32.58 | 40.50 | (19.56) | 221.57 | 94.87 | 133.55 |
Finance cost | (1,076.21) | (238.40) | 351.43 | (4,104.66) | (715.96) | 473.31 |
Finance cost (net) | (1,043.63) | (197.90) | 427.35 | (3,883.09) | (621.09) | 525.21 |
Share of profit of equity accounted investees | 80.40 | 159.40 | (49.56) | 372.47 | 286.07 | 30.20 |
Profit before tax | 3,909.74 | 1,810.86 | 115.91 | 11,871.20 | 4,250.59 | 179.28 |
Tax expense | (1,437.26) | (401.57) | 257.91 | (3,430.16) | (981.08) | 249.63 |
Profit from continuing operations | 2,472.48 | 1,409.29 | 75.44 | 8,441.04 | 3,269.51 | 158.17 |
Discontinued operations | ||||||
Loss from discontinued operations (net of tax) | (0.76) | (10.80) | (92.96) | (86.60) | (36.87) | 134.88 |
Profit for the period | 2,471.72 | 1,398.49 | 76.74 | 8,354.44 | 3,232.64 | 158.44 |
Other comprehensive income | ||||||
Net gain/(loss) on fair value change in financial assets | (101.19) | (6.90) | 1,366.52 | (248.54) | 83.95 | (396.06) |
Deferred tax impact on revaluation reserve due to rate change | (292.03) | - | 100.00 | (292.03) | - | 100.00 |
Equity-accounted investees- share of OCI | 0.82 | - | 100.00 | 0.82 | - | 100.00 |
Other comprehensive income for the period (net of tax) | (392.40) | (6.90) | 5,586.96 | (539.75) | 83.95 | (742.94) |
Total comprehensive income for the period (net of tax) | 2,079.32 | 1,391.59 | 49.42 | 7,814.69 | 3,316.59 | 135.62 |
Profit Attributable to : | ||||||
Equity holders of the Company | 2,093.05 | 1,150.34 | 81.95 | 6,553.21 | 2,637.73 | 148.44 |
Non-controlling interest | 378.67 | 248.15 | 52.60 | 1,801.23 | 594.91 | 202.77 |
Profit for the period | 2,471.72 | 1,398.49 | 76.74 | 8,354.44 | 3,232.64 | 158.44 |
Equity holders of the Company | (339.19) | (3.92) | 8,552.81 | (423.53) | 46.59 | (1,009.06) |
Non-controlling interest | (53.21) | (2.98) | 1,685.57 | (116.22) | 37.36 | (411.08) |
Other comprehensive income for the period | (392.40) | (6.90) | 5,586.96 | (539.75) | 83.95 | (742.94) |
Earnings per share | ||||||
Basic/diluted earnings per share (Rs.) | 5.52 | 3.03 | 81.95 | 17.29 | 6.96 | 148.44 |
Earnings per share-continuing operation | ||||||
Basic/diluted earnings per share (Rs.) | 5.53 | 3.05 | 81.28 | 17.42 | 7.02 | 148.14 |
The above figures are provisional and unaudited
Figures in brackets indicate deductions
CIC Holdings PLC03
Statements of Financial Position
Company | Group | |||||
31st | 31st | 31st | ||||
31st December | December | 31st March | December | December | 31st March | |
As at | 2022 | 2021 | 2022 | 2022 | 2021 | 2022 |
(In Rs.Mns) | ||||||
ASSETS | ||||||
Non- current assets | ||||||
Property, plant & equipment | 2,316.50 | 2,157.36 | 2,372.77 | 12,190.29 | 12,122.86 | 12,376.40 |
Investment property | - | - | - | 2.40 | 2.40 | 2.40 |
Capital work-in-progress | - | - | - | 110.70 | 56.52 | 107.95 |
Biological assets | - | - | - | 339.98 | 290.24 | 311.61 |
Intangible assets | 41.55 | 46.88 | 45.02 | 532.07 | 378.93 | 373.18 |
Deferred tax assets | - | - | - | 12.12 | 17.29 | 10.85 |
Right of use asset | 59.83 | - | 63.97 | 391.60 | - | 373.37 |
Investment in subsidiaries | 3,152.24 | 1,619.54 | 1,619.54 | - | - | - |
Investment in equity accounted investees | 36.00 | 36.00 | 36.00 | 1,249.20 | 1,000.61 | 1,185.41 |
Equity investment at fair value through OCI | 3,180.06 | 257.42 | 1,228.13 | 3,177.88 | 266.07 | 1,236.50 |
Deposits with bank | - | - | - | 200.29 | - | 316.19 |
8,786.18 | 4,117.20 | 5,365.43 | 18,206.53 | 14,134.92 | 16,293.86 | |
Current assets | ||||||
Inventories | 4,621.27 | 1,425.95 | 1,967.11 | 17,414.97 | 7,546.54 | 9,542.02 |
Biological assets | - | - | - | 364.90 | 226.62 | 266.97 |
Income tax receivables | - | - | - | 0.23 | 23.17 | 0.30 |
Trade receivables | 2,612.05 | 2,259.94 | 2,588.21 | 5,932.05 | 4,435.81 | 4,739.00 |
Contract assets | 70.54 | 67.39 | 70.54 | 90.22 | 97.41 | 101.06 |
Other receivables | 1,533.68 | 336.91 | 758.18 | 5,959.09 | 7,296.25 | 7,614.67 |
Equity investment at fair value through OCI | 18.02 | 29.24 | 23.55 | 1,830.31 | 2,034.34 | 1,996.81 |
Deposits with bank | 1,691.59 | 878.63 | 1,290.92 | 2,135.03 | 1,976.53 | 1,812.18 |
Cash in hand and at bank | 352.35 | 204.00 | 374.68 | 1,429.24 | 2,083.88 | 2,277.00 |
10,899.50 | 5,202.06 | 7,073.19 | 35,156.04 | 25,720.55 | 28,350.01 | |
Assets classified as held for sale | 1,050.06 | 1,050.06 | 1,050.06 | 1,436.58 | 1,212.09 | 1,434.34 |
Assets classified as held for distribution | 0.20 | 0.20 | 0.20 | 61.37 | 36.16 | 48.96 |
11,949.76 | 6,252.32 | 8,123.45 | 36,653.99 | 26,968.80 | 29,833.31 | |
Total assets | 20,735.94 | 10,369.52 | 13,488.88 | 54,860.52 | 41,103.72 | 46,127.17 |
EQUITY AND LIABILITIES | ||||||
Equity attributable to equity holders of the company | ||||||
Stated capital | 1,008.45 | 1,008.45 | 1,008.45 | 1,008.45 | 1,008.45 | 1,008.45 |
Capital reserves | 1,716.06 | 1,554.20 | 1,792.67 | 3,181.95 | 2,818.53 | 3,368.50 |
Revenue reserves | 4,414.64 | 2,645.28 | 3,232.45 | 17,392.32 | 11,221.06 | 12,133.71 |
7,139.15 | 5,207.93 | 6,033.57 | 21,582.72 | 15,048.04 | 16,510.66 | |
Non-controlling interests | - | - | - | 4,422.34 | 3,628.59 | 3,603.44 |
Total equity | 7,139.15 | 5,207.93 | 6,033.57 | 26,005.06 | 18,676.63 | 20,114.10 |
Non-current liabilities | ||||||
Loans and borrowings | 76.71 | 79.16 | 75.96 | 352.60 | 369.45 | 338.07 |
Retirement benefit obligations | 184.67 | 184.34 | 155.62 | 853.10 | 859.12 | 820.07 |
Grants | - | - | - | 6.83 | 7.38 | 7.24 |
Deferred tax liabilities | 505.01 | 347.26 | 407.85 | 2,044.62 | 1,477.10 | 1,530.37 |
766.39 | 610.76 | 639.43 | 3,257.15 | 2,713.05 | 2,695.75 | |
Current liabilities | ||||||
Trade payables | 2,411.94 | 1,273.28 | 2,457.43 | 5,392.08 | 5,449.91 | 9,335.56 |
Contract liabilities | 96.14 | 91.45 | 96.14 | 128.93 | 110.18 | 156.29 |
Income tax payable | 525.83 | 241.65 | 198.05 | 2,265.61 | 538.93 | 418.05 |
Accruals and other payables | 2,012.33 | 399.20 | 719.50 | 4,007.71 | 1,728.05 | 1,891.44 |
Contigent consideration payable | - | - | - | 123.31 | - | - |
Loans and borrowings | 7,784.16 | 2,545.25 | 3,344.76 | 13,014.46 | 11,572.96 | 10,951.44 |
12,830.40 | 4,550.83 | 6,815.88 | 24,932.10 | 19,400.03 | 22,752.78 | |
Liabilities classified as held for sale | - | - | - | 664.42 | 312.84 | 562.67 |
Liabilities classified as held for distribution | - | - | - | 1.79 | 1.17 | 1.87 |
12,830.40 | 4,550.83 | 6,815.88 | 25,598.31 | 19,714.04 | 23,317.32 | |
Total liabilities | 13,596.79 | 5,161.59 | 7,455.31 | 28,855.46 | 22,427.09 | 26,013.07 |
Total equity and liabilities | 20,735.94 | 10,369.52 | 13,488.88 | 54,860.52 | 41,103.72 | 46,127.17 |
Net assets per share | 18.83 | 13.74 | 15.92 | 56.93 | 39.70 | 43.55 |
The above figures are provisional and unaudited.
I certify that the Financial Statements have been prepared in accordance with the requirements of the Companies Act No.07 of 2007.
(Sgd. ) Erandi Wickramaarachchi
Group Chief Financial Officer
The Board of Directors is responsible for the preparation and presentation of these Financial Statements.
(Sgd.) S H Amarasekera | (Sgd.) P R Saldin |
Chairman | Director |
20th January 2023 | |
Colombo | CIC Holdings PLC 04 |
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
CIC Holdings plc published this content on 20 January 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 20 January 2023 11:40:02 UTC.