As per 22nd of November 2024
10,640 Rs. 66.10 Rs. 703,304.00# | Date | Symbol | Open | High | Low | Close | Volume |
---|---|---|---|---|---|---|---|
1 | 2024-11-22 | AHUN.N0000 | 66.000 | 67.000 | 65.800 | 66.100 | 24 |
2 | 2024-11-21 | AHUN.N0000 | 67.600 | 67.700 | 65.000 | 65.700 | 108 |
3 | 2024-11-20 | AHUN.N0000 | 67.600 | 67.600 | 66.600 | 67.100 | 26 |
4 | 2024-11-19 | AHUN.N0000 | 66.600 | 68.400 | 66.300 | 67.700 | 118 |
5 | 2024-11-18 | AHUN.N0000 | 67.000 | 67.000 | 66.000 | 66.500 | 91 |
6 | 2024-11-14 | AHUN.N0000 | 63.100 | 67.000 | 63.100 | 65.600 | 82 |
7 | 2024-11-13 | AHUN.N0000 | 62.000 | 63.500 | 61.600 | 63.000 | 64 |
8 | 2024-11-12 | AHUN.N0000 | 61.000 | 61.900 | 60.600 | 61.000 | 60 |
9 | 2024-11-11 | AHUN.N0000 | 61.000 | 61.000 | 60.000 | 60.000 | 42 |
10 | 2024-11-08 | AHUN.N0000 | 61.000 | 61.000 | 60.900 | 61.000 | 12 |
11 | 2024-11-07 | AHUN.N0000 | 59.900 | 61.000 | 59.900 | 60.400 | 54 |
12 | 2024-11-06 | AHUN.N0000 | 60.000 | 60.000 | 59.600 | 59.800 | 78 |
13 | 2024-11-05 | AHUN.N0000 | 60.000 | 61.500 | 59.900 | 60.000 | 53 |
14 | 2024-11-04 | AHUN.N0000 | 61.400 | 61.600 | 59.800 | 60.000 | 109 |
15 | 2024-11-01 | AHUN.N0000 | 61.400 | 61.400 | 59.000 | 60.000 | 51 |
16 | 2024-10-30 | AHUN.N0000 | 61.500 | 61.500 | 59.800 | 59.800 | 115 |
17 | 2024-10-29 | AHUN.N0000 | 61.800 | 61.800 | 59.800 | 59.900 | 91 |
18 | 2024-10-28 | AHUN.N0000 | 60.100 | 60.100 | 59.800 | 59.900 | 53 |
19 | 2024-10-25 | AHUN.N0000 | 61.000 | 61.000 | 59.900 | 60.000 | 32 |
20 | 2024-10-24 | AHUN.N0000 | 61.900 | 61.900 | 59.700 | 59.800 | 72 |
Assert | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | |||||
---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||
Short Term Investment | 2,349,518,000 | 2,151,263,000 | 5,689,970,000 | 5,872,020,000 | |||||
Accounts Receivable | 1,946,990,000 | 1,267,940,000 | 1,143,190,000 | 1,363,252,000 | |||||
Inventories | 476,821,000 | 303,420,000 | 284,541,000 | 218,508,000 | |||||
Amounts Due from related parties | 797,759,000 | 408,113,000 | 859,658,000 | 273,950,000 | |||||
Cash In Hand and at Bank | 2,315,478,000 | 958,241,000 | 1,613,744,000 | 1,043,247,000 | |||||
Other Current Asset | 71,557,000 | - | - | - | |||||
Deposits , advances & prepayments | 704,549,000 | 722,696,000 | 415,936,000 | 456,375,000 | |||||
Income Tax Receivable | 11,077,000 | 4,640,000 | 4,623,000 | 4,293,000 | |||||
Total Current Assets | 8,673,749,000 | 5,816,313,000 | 10,011,662,000 | 9,231,645,000 | |||||
Long Term Assets | |||||||||
Property, Plant & Equipment | 37,687,160,000 | 23,101,360,000 | 16,402,491,000 | 12,571,903,000 | |||||
Intangible Asset | 404,612,000 | 380,166,000 | 2,842,000 | 13,390,000 | |||||
Investment In Subsidiary | - | - | - | 197,478,000 | |||||
Long Term Financial Asset | 1,791,169,000 | 1,811,071,000 | 1,906,527,000 | 1,048,621,000 | |||||
Other Long Term Asset | 2,042,460,000 | 2,006,728,000 | 1,067,063,000 | 1,461,100,000 | |||||
Investments in fixed deposits | 1,294,427,000 | - | 3,098,474,000 | - | |||||
Rentals Paid in Advance | - | - | - | - | |||||
Investment property | 126,650,000 | 202,395,000 | - | - | |||||
Deferred tax assets | 157,760,000 | 147,969,000 | 119,017,000 | 115,977,000 | |||||
Investments in associates and Joint ventures | - | 4,982,212,000 | 180,191,000 | 1,336,814,000 | |||||
Total Long Term Asset | 43,504,238,000 | 32,631,901,000 | 22,776,605,000 | 16,745,283,000 | |||||
Total Asset | 52,177,987,000 | 38,448,214,000 | 32,788,267,000 | 25,976,928,000 | |||||
Current Liablities | |||||||||
Trade and other payable | 3,488,207,000 | 417,712,000 | 286,332,000 | 270,899,000 | |||||
Amount due to related Parties | 478,245,000 | 253,385,000 | 129,833,000 | 159,711,000 | |||||
Income Tax Liabilities | 126,341,000 | - | 469,152,000 | 531,775,000 | |||||
Current Portion of borrowing | 3,311,162,000 | 1,826,509,000 | 385,055,000 | 23,927,000 | |||||
Other Current Liabilities | - | 2,351,448,000 | 1,939,152,000 | 1,520,847,000 | |||||
Bank Overdrafts | - | - | - | - | |||||
Deffered service income | - | 329,295,000 | - | - | |||||
Short term borrowings | 1,746,319,000 | 836,687,000 | 2,001,690,000 | 1,066,881,000 | |||||
Total Current Liabilities | 9,150,274,000 | 6,015,036,000 | 5,211,214,000 | 3,574,040,000 | |||||
Long Term Liabilities | |||||||||
Borrowing | 14,450,707,000 | 8,186,477,000 | - | 2,913,898,000 | |||||
Deffered Tax Liabilities | 368,880,000 | 237,166,000 | 243,817,000 | 242,491,000 | |||||
Interest Bearing Borrowings | - | - | 5,363,625,000 | - | |||||
Employee Benefit Liabilities | 177,462,000 | 174,333,000 | 99,924,000 | 78,046,000 | |||||
Long Term Liability | 143,000 | - | - | - | |||||
Revenue grant | - | 299,000 | 455,000 | - | |||||
Insurance contract liabilities | - | - | - | - | |||||
Other deferred liabilities | 597,833,000 | - | - | 611,000 | |||||
Total Long Term Liability | 15,595,025,000 | 8,598,275,000 | 5,707,821,000 | 3,235,046,000 | |||||
Total Liability | 24,745,299,000 | 14,613,311,000 | 10,919,035,000 | 6,809,086,000 | |||||
Stock Holders Equity | |||||||||
Stated Capital | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | |||||
Revenue Reserves | 4,352,819,000 | 3,646,200,000 | - | - | |||||
Other Components of Equity | 11,254,420,000 | - | - | - | |||||
Retained earnings | - | 11,205,005,000 | 10,443,262,000 | 8,439,719,000 | |||||
Shares in Trust | - | - | - | - | |||||
Hedging reserve | - | - | 3,233,366,000 | 3,383,982,000 | |||||
Equity attributable to equity holders of the parent | 19,161,826,000 | 18,405,792,000 | 17,231,215,000 | 15,378,288,000 | |||||
Non-Controlling Interests | 8,270,862,000 | 5,429,111,000 | 4,638,017,000 | 3,789,554,000 | |||||
Total Stock Holder Equity | 27,432,688,000 | 23,834,903,000 | 21,869,232,000 | 19,167,842,000 | |||||
Total Liability and Equity | 52,177,987,000 | 38,448,214,000 | 32,788,267,000 | 25,976,928,000 |
Assert | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|
Current Assets | ||||||||||
Short Term Investment | - | 1,453,327,000 | 1,235,524,000 | 2,349,518,000 | 2,411,989,000 | - | 85,161,000 | 2,151,263,000 | 3,645,330,000 | 3,934,153,000 |
Accounts Receivable | 1,584,564,000 | 1,032,756,000 | 1,222,086,000 | 1,946,990,000 | 2,234,508,000 | 983,539,000 | 866,224,000 | 1,267,940,000 | 1,146,215,000 | 740,496,000 |
Inventories | 439,107,000 | 369,264,000 | 403,194,000 | 476,821,000 | 517,852,000 | 348,934,000 | 308,979,000 | 303,420,000 | 306,501,000 | 293,784,000 |
Amounts Due from related parties | 2,570,936,000 | 1,897,337,000 | 470,367,000 | 797,759,000 | 541,841,000 | 603,773,000 | 368,885,000 | 408,113,000 | 1,958,726,000 | 1,142,661,000 |
Cash In Hand and at Bank | 959,275,000 | 851,491,000 | 1,883,649,000 | 2,315,478,000 | 2,171,800,000 | 765,068,000 | 1,284,459,000 | 958,241,000 | 1,300,222,000 | 1,142,083,000 |
Other Current Asset | 916,072,000 | 678,907,000 | 66,314,000 | - | - | 1,199,210,000 | 1,217,616,000 | - | - | - |
Deposits , advances & prepayments | 645,389,000 | 65,101,000 | 685,790,000 | 776,106,000 | 742,472,000 | 876,454,000 | 747,891,000 | 722,696,000 | 677,446,000 | 660,811,000 |
Income Tax Receivable | 32,370,000 | 25,591,000 | 19,131,000 | 11,077,000 | 12,956,000 | 13,489,000 | 8,529,000 | 4,640,000 | 5,176,000 | 4,975,000 |
Total Current Assets | 7,147,713,000 | 6,373,774,000 | 5,986,055,000 | 8,673,749,000 | 8,633,418,000 | 4,790,467,000 | 4,887,744,000 | 5,816,313,000 | 9,039,616,000 | 7,918,963,000 |
Long Term Assets | ||||||||||
Property, Plant & Equipment | 40,124,984,000 | 39,129,878,000 | 38,642,709,000 | 37,687,160,000 | 36,064,129,000 | 23,930,007,000 | 23,404,199,000 | 23,101,360,000 | 17,850,185,000 | 17,394,479,000 |
Intangible Asset | 408,611,000 | 404,735,000 | 406,578,000 | 404,612,000 | 399,509,000 | 387,293,000 | 386,804,000 | 380,166,000 | 1,487,000 | 1,733,000 |
Investment In Subsidiary | - | - | 126,650,000 | - | - | 126,650,000 | - | 202,395,000 | 198,511,000 | 193,946,000 |
Long Term Financial Asset | 1,164,026,000 | 203,361,000 | - | - | - | - | - | - | - | 1,783,944,000 |
Other Long Term Asset | 2,009,551,000 | 2,023,176,000 | 2,043,552,000 | 126,650,000 | 126,650,000 | - | 1,761,965,000 | 1,811,071,000 | 1,811,881,000 | - |
Investments in fixed deposits | - | - | - | - | - | - | 202,395,000 | - | - | - |
Rentals Paid in Advance | 1,762,306,000 | 1,776,535,000 | 1,795,157,000 | 1,791,169,000 | 1,784,676,000 | 1,756,299,000 | - | - | - | - |
Investment property | - | - | - | 2,042,460,000 | 2,028,459,000 | 2,001,063,000 | 2,016,733,000 | 2,006,728,000 | 2,013,507,000 | 1,987,501,000 |
Deferred tax assets | 189,315,000 | 174,028,000 | 164,499,000 | 157,760,000 | 127,808,000 | 143,734,000 | 140,650,000 | 147,969,000 | 142,591,000 | 131,944,000 |
Investments in associates and Joint ventures | 203,361,000 | 1,206,180,000 | 1,236,868,000 | 1,294,427,000 | 1,273,483,000 | 4,802,690,000 | 4,953,549,000 | 4,982,212,000 | 3,456,044,000 | 3,469,545,000 |
Total Long Term Asset | 45,862,154,000 | 44,917,893,000 | 44,416,013,000 | 43,504,238,000 | 41,804,714,000 | 33,147,736,000 | 32,866,295,000 | 32,631,901,000 | 25,474,206,000 | 24,963,092,000 |
Total Asset | 53,009,867,000 | 51,291,667,000 | 50,402,068,000 | 52,177,987,000 | 50,438,132,000 | 37,938,203,000 | 37,754,039,000 | 38,448,214,000 | 34,513,822,000 | 32,882,055,000 |
Current Liablities | ||||||||||
Trade and other payable | 3,398,216,000 | 2,737,156,000 | 486,663,000 | 3,488,207,000 | 676,572,000 | 412,530,000 | 345,474,000 | 417,712,000 | 352,705,000 | 2,101,770,000 |
Amount due to related Parties | 599,756,000 | 256,640,000 | 288,406,000 | 478,245,000 | 342,077,000 | 316,188,000 | 287,285,000 | 253,385,000 | 185,988,000 | 193,892,000 |
Income Tax Liabilities | 167,635,000 | 131,508,000 | 84,073,000 | 126,341,000 | 128,530,000 | - | - | - | 358,672,000 | 335,489,000 |
Current Portion of borrowing | - | - | 1,998,021,000 | 3,311,162,000 | 1,062,975,000 | 1,953,041,000 | 2,012,419,000 | 1,826,509,000 | 1,807,600,000 | 645,423,000 |
Other Current Liabilities | 1,824,049,000 | 4,536,722,000 | 2,337,215,000 | - | 3,366,271,000 | 128,296,000 | 1,996,344,000 | 2,351,448,000 | 2,308,843,000 | - |
Bank Overdrafts | - | - | 1,367,888,000 | - | - | - | 420,363,000 | - | - | - |
Deffered service income | - | - | - | - | - | 1,140,010,000 | 340,685,000 | 329,295,000 | - | - |
Short term borrowings | 2,866,677,000 | 2,000,745,000 | 148,527,000 | 1,746,319,000 | 1,780,653,000 | 1,949,212,000 | 778,555,000 | 836,687,000 | 870,423,000 | 1,431,982,000 |
Total Current Liabilities | 8,856,333,000 | 9,662,771,000 | 6,710,793,000 | 9,150,274,000 | 7,357,078,000 | 5,899,277,000 | 6,181,125,000 | 6,015,036,000 | 5,884,231,000 | 4,708,556,000 |
Long Term Liabilities | ||||||||||
Borrowing | - | - | - | - | 15,718,794,000 | 8,513,156,000 | 7,713,480,000 | 8,186,477,000 | - | 5,545,322,000 |
Deffered Tax Liabilities | 484,644,000 | 422,629,000 | 401,146,000 | 368,880,000 | 254,580,000 | 264,758,000 | 246,357,000 | 237,166,000 | 270,955,000 | 249,106,000 |
Interest Bearing Borrowings | 15,819,968,000 | 13,916,258,000 | 15,575,553,000 | 14,450,707,000 | - | - | - | - | 5,353,568,000 | - |
Employee Benefit Liabilities | 182,189,000 | 179,366,000 | 179,962,000 | 143,000 | 183,091,000 | 189,036,000 | 181,897,000 | 174,333,000 | 111,461,000 | 108,450,000 |
Long Term Liability | 801,565,000 | 734,224,000 | - | 177,462,000 | - | - | - | - | - | - |
Revenue grant | - | - | - | - | 182,000 | 221,000 | 260,000 | 299,000 | 338,000 | 377,000 |
Insurance contract liabilities | - | 65,000 | 104,000 | - | - | - | - | - | - | - |
Other deferred liabilities | 26,000 | - | 669,300,000 | 597,833,000 | 524,243,000 | - | - | - | - | - |
Total Long Term Liability | 17,288,392,000 | 15,252,542,000 | 16,826,065,000 | 15,595,025,000 | 16,680,890,000 | 8,967,171,000 | 8,141,994,000 | 8,598,275,000 | 5,736,322,000 | 5,903,255,000 |
Total Liability | 26,144,725,000 | 24,915,313,000 | 23,536,858,000 | 24,745,299,000 | 24,037,968,000 | 14,866,448,000 | 14,323,119,000 | 14,613,311,000 | 11,620,553,000 | 10,611,811,000 |
Stock Holders Equity | ||||||||||
Stated Capital | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 | 3,554,587,000 |
Revenue Reserves | 3,946,531,000 | - | - | - | 4,070,036,000 | - | - | - | 3,622,570,000 | - |
Other Components of Equity | - | - | - | - | - | - | - | - | - | - |
Retained earnings | 11,373,292,000 | 11,114,555,000 | 10,948,036,000 | 11,254,420,000 | 10,817,560,000 | 10,412,540,000 | 10,596,646,000 | 11,205,005,000 | 10,596,292,000 | 10,329,662,000 |
Shares in Trust | - | - | - | - | - | - | - | - | - | - |
Hedging reserve | - | 3,904,575,000 | 4,227,127,000 | 4,352,819,000 | - | 3,764,057,000 | 3,785,901,000 | 3,646,200,000 | - | 3,418,139,000 |
Equity attributable to equity holders of the parent | 18,874,410,000 | 18,573,717,000 | 18,729,750,000 | 19,161,826,000 | 18,442,183,000 | 17,731,184,000 | 17,937,134,000 | 18,405,792,000 | 17,773,449,000 | 17,302,388,000 |
Non-Controlling Interests | 7,990,732,000 | 7,802,637,000 | 8,135,461,000 | 8,270,862,000 | 7,957,981,000 | 5,340,571,000 | 5,493,786,000 | 5,429,111,000 | 5,119,820,000 | 4,967,856,000 |
Total Stock Holder Equity | 26,865,142,000 | 26,376,354,000 | 26,865,211,000 | 27,432,688,000 | 26,400,164,000 | 23,071,755,000 | 23,430,920,000 | 23,834,903,000 | 22,893,269,000 | 22,270,244,000 |
Total Liability and Equity | 53,009,867,000 | 51,291,667,000 | 50,402,069,000 | 52,177,987,000 | 50,438,132,000 | 37,938,203,000 | 37,754,039,000 | 38,448,214,000 | 34,513,822,000 | 32,882,055,000 |
Assert | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | |||||
---|---|---|---|---|---|---|---|---|---|
Cash Flow From Operating Activities | |||||||||
Net Income | 4,050,509,000 | 3,908,239,000 | 4,632,656,000 | 4,727,897,000 | |||||
Inventories | -173,401,000 | -2,695,000 | -66,033,000 | 4,330,000 | |||||
Trade and other receivable | -86,670,000 | -158,047,000 | 157,682,000 | -332,339,000 | |||||
Amounts Due from related Parties | -389,646,000 | 451,545,000 | -585,708,000 | 98,643,000 | |||||
Other Current Assets | -2,004,000 | - | - | - | |||||
Other Long Term Financial Asset | - | - | - | - | |||||
Other Long Term Asset | - | - | - | - | |||||
Trade and other Payable | 364,506,000 | 543,676,000 | 15,433,000 | -100,864,000 | |||||
Amounts Due to related Parties | 224,860,000 | 123,552,000 | -29,878,000 | -12,300,000 | |||||
Other Current Liabilities | - | - | - | - | |||||
Finance Income Received | - | - | - | - | |||||
Finance Expense Paid | -745,013,000 | -347,314,000 | -185,491,000 | -192,252,000 | |||||
Tax Refund/Paid | -625,309,000 | -744,996,000 | -548,237,000 | -404,865,000 | |||||
Non Cash Operating System /Gratuity Paid | -30,347,000 | -20,177,000 | -7,020,000 | -8,587,000 | |||||
Other Long Term Financial liabilities | - | - | 40,439,000 | - | |||||
Other Long Term Liabilities | - | - | 562,386,000 | 136,140,000 | |||||
Deferred liabilities | - | - | - | - | |||||
Net cash Flow From Operating Activities | 2,587,485,000 | 3,479,769,000 | 3,986,229,000 | 3,820,890,000 | |||||
Cash Flow From Investing | |||||||||
Capital expenditure | -5,189,494,000 | -4,092,009,000 | -6,258,991,000 | -895,260,000 | |||||
Intangible Asset | -10,113,000 | -3,351,000 | -466,920,000 | -817,000 | |||||
Sale of Assets | 2,971,903,000 | 3,732,927,000 | 406,389,000 | 262,751,000 | |||||
Long Term Financial Asset | -51,884,000 | -6,145,175,000 | 182,050,000 | -2,813,042,000 | |||||
Net cash Flow from Investing Activities | -2,279,588,000 | -6,507,608,000 | -6,137,472,000 | -3,446,368,000 | |||||
Cash Flow From Financing Activities | |||||||||
Dividend Paid | -743,472,000 | -519,285,000 | -873,876,000 | -692,118,000 | |||||
Net Borrowing | 864,254,000 | 2,166,911,000 | 3,286,801,000 | 84,806,000 | |||||
Transaction cost on Subsidiary Share Issue | - | -218,058,000 | - | - | |||||
Proceeds from Non-Controlling Interests | - | -19,874,000 | - | - | |||||
Net Cash Flow From Financing Activities | 120,782,000 | 1,409,694,000 | 2,412,925,000 | -607,312,000 | |||||
Net Change | |||||||||
Net Cash Begin Balance/ Reserved for future use | 140,480,000 | 1,739,699,000 | 967,007,000 | 1,252,110,000 | |||||
Net Cash End Balance/ Reserved for future use | 569,159,000 | 121,554,000 | 1,228,689,000 | 1,019,320,000 | |||||
Exchange Rate Change | - | - | - | - | |||||
Net Change in Cash | 428,679,000 | -1,618,145,000 | 261,682,000 | -232,790,000 | |||||
Favorable Balances | |||||||||
Short Term Investment | -817,166,000 | 672,063,000 | 1,179,831,000 | 830,596,000 | |||||
Cash in Hand and At Bank | 1,386,325,000 | 286,178,000 | 433,913,000 | 212,651,000 | |||||
Total Cash and Cash Equivalents | 569,159,000 | 121,554,000 | 1,228,689,000 | 1,019,320,000 | |||||
Unfavorable Balance | |||||||||
Bank Overdrafts | - | -836,687,000 | -385,055,000 | -23,927,000 |
Assert | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|
Cash Flow From Operating Activities | ||||||||||
Net Income | 2,212,501,000 | 1,011,173,000 | 477,500,000 | 4,050,509,000 | 2,152,820,000 | 956,399,000 | 321,580,000 | 3,908,239,000 | 2,334,565,000 | 1,382,394,000 |
Inventories | 33,228,000 | 103,746,000 | 73,627,000 | -173,401,000 | -214,432,000 | -45,514,000 | -5,559,000 | -2,695,000 | -21,960,000 | -9,243,000 |
Trade and other receivable | 349,290,000 | 904,873,000 | 718,070,000 | -86,670,000 | -963,318,000 | 291,572,000 | 388,729,000 | -158,047,000 | -12,299,000 | 390,852,000 |
Amounts Due from related Parties | -1,773,177,000 | -1,105,769,000 | 327,392,000 | -389,646,000 | -133,728,000 | -195,660,000 | 39,229,000 | 451,545,000 | -1,099,068,000 | -283,003,000 |
Other Current Assets | 106,581,000 | 18,093,000 | - | - | - | - | - | - | - | - |
Other Long Term Financial Asset | - | - | - | - | - | - | - | - | - | - |
Other Long Term Asset | 82,871,000 | - | -154,027,000 | - | - | - | - | - | - | - |
Trade and other Payable | - | -584,220,000 | -510,302,000 | 222,978,000 | 1,014,823,000 | -402,236,000 | -369,954,000 | -142,634,000 | 369,691,000 | -136,839,000 |
Amounts Due to related Parties | 121,511,000 | -198,157,000 | -235,366,000 | 192,525,000 | 88,692,000 | 62,803,000 | 33,900,000 | 123,552,000 | 56,155,000 | 64,059,000 |
Other Current Liabilities | -132,372,000 | -140,803,000 | 45,527,000 | - | - | - | - | - | -137,001,000 | - |
Finance Income Received | - | - | - | - | - | - | - | - | - | - |
Finance Expense Paid | -715,840,000 | -492,178,000 | -230,880,000 | -2,004,000 | -530,862,000 | -304,152,000 | -155,723,000 | -347,314,000 | -233,231,000 | -136,741,000 |
Tax Refund/Paid | -215,465,000 | -171,469,000 | -28,857,000 | -625,309,000 | -442,794,000 | -393,575,000 | -31,884,000 | -744,996,000 | -397,259,000 | -386,575,000 |
Non Cash Operating System /Gratuity Paid | -22,536,000 | -12,430,000 | -8,366,000 | -30,347,000 | -33,528,000 | -15,658,000 | -2,060,000 | -20,177,000 | -7,895,000 | -4,632,000 |
Other Long Term Financial liabilities | - | - | - | 32,335,000 | 15,156,000 | -112,061,000 | -57,941,000 | - | -228,907,000 | -212,940,000 |
Other Long Term Liabilities | - | - | 18,759,000 | 141,528,000 | 258,860,000 | -5,182,000 | -72,238,000 | - | 66,373,000 | 13,125,000 |
Deferred liabilities | - | - | - | -745,013,000 | - | - | - | - | - | - |
Net cash Flow From Operating Activities | 46,592,000 | -667,141,000 | 493,077,000 | 2,587,485,000 | 1,211,689,000 | -163,264,000 | 88,079,000 | 3,067,473,000 | 689,164,000 | 680,457,000 |
Cash Flow From Investing | ||||||||||
Capital expenditure | -4,024,382,000 | -2,575,990,000 | -1,119,017,000 | -5,189,494,000 | -3,821,606,000 | -1,376,967,000 | -470,091,000 | -4,092,009,000 | -2,716,416,000 | -2,158,168,000 |
Intangible Asset | -4,847,000 | -2,020,000 | -1,967,000 | -10,113,000 | -9,521,000 | -4,513,000 | -2,816,000 | -3,351,000 | -183,000 | -182,000 |
Sale of Assets | 748,117,000 | 745,698,000 | 1,113,994,000 | 2,971,903,000 | 3,045,567,000 | 3,615,000 | 978,621,000 | 3,732,927,000 | 8,348,000 | 1,762,826,000 |
Long Term Financial Asset | 1,614,612,000 | 1,009,765,000 | 42,138,000 | -51,884,000 | -260,726,000 | 1,014,988,000 | 3,614,000 | -6,145,175,000 | 2,188,359,000 | 110,005,000 |
Net cash Flow from Investing Activities | -1,666,500,000 | -822,547,000 | 35,148,000 | -2,279,588,000 | -1,046,286,000 | -362,877,000 | 509,328,000 | -6,507,608,000 | -519,892,000 | -285,519,000 |
Cash Flow From Financing Activities | ||||||||||
Dividend Paid | -126,838,000 | -126,826,000 | - | -618,208,000 | -486,098,000 | -485,730,000 | - | -519,285,000 | -630,543,000 | -626,943,000 |
Net Borrowing | 26,239,000 | -160,972,000 | -755,471,000 | 864,254,000 | 936,551,000 | 348,489,000 | -381,002,000 | 2,166,911,000 | -620,720,000 | -677,766,000 |
Transaction cost on Subsidiary Share Issue | - | - | - | - | - | 97,258,000 | 97,258,000 | -19,874,000 | - | - |
Proceeds from Non-Controlling Interests | - | - | - | -125,264,000 | - | - | - | -218,058,000 | - | - |
Net Cash Flow From Financing Activities | -100,599,000 | -287,798,000 | -755,471,000 | 120,782,000 | 450,453,000 | -39,983,000 | -283,744,000 | 1,409,694,000 | -1,251,263,000 | -1,304,709,000 |
Net Change | ||||||||||
Net Cash Begin Balance/ Reserved for future use | 855,733,000 | 624,339,000 | 743,007,000 | 140,480,000 | 492,969,000 | 191,182,000 | 192,241,000 | 1,739,699,000 | 1,511,790,000 | 1,406,431,000 |
Net Cash End Balance/ Reserved for future use | -864,774,000 | -1,149,254,000 | 515,761,000 | 569,159,000 | 1,108,825,000 | -374,942,000 | 505,904,000 | 121,554,000 | 429,799,000 | 496,660,000 |
Exchange Rate Change | - | - | - | - | - | - | - | - | - | - |
Net Change in Cash | -1,720,507,000 | -1,773,593,000 | -227,246,000 | 428,679,000 | 615,856,000 | -566,124,000 | 313,663,000 | -1,618,145,000 | -1,081,991,000 | -909,771,000 |
Favorable Balances | ||||||||||
Short Term Investment | - | - | - | -1,746,319,000 | - | - | - | - | - | - |
Cash in Hand and At Bank | 959,275,000 | 851,491,000 | 1,883,649,000 | - | 2,171,800,000 | 765,068,000 | 1,284,459,000 | - | 1,300,222,000 | 1,142,083,000 |
Total Cash and Cash Equivalents | -864,774,000 | -1,149,254,000 | 515,761,000 | 569,159,000 | 1,108,825,000 | -374,942,000 | 505,904,000 | - | 429,799,000 | 496,660,000 |
Unfavorable Balance | ||||||||||
Bank Overdrafts | -1,824,049,000 | -2,000,745,000 | -1,367,888,000 | 2,315,478,000 | -1,062,975,000 | -1,140,010,000 | -778,555,000 | - | -870,423,000 | -645,423,000 |
Assert | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | |||||
---|---|---|---|---|---|---|---|---|---|
Revenue & Gross Profit | |||||||||
Total Revenue | 16,055,386,000 | 13,378,071,000 | 13,270,918,000 | 12,947,076,000 | |||||
Cost of Sales | -422,348,000 | -210,310,000 | -316,701,000 | -415,175,000 | |||||
Gross Profit | 15,633,038,000 | 13,167,761,000 | 12,954,217,000 | 12,531,901,000 | |||||
Operating Expenses | |||||||||
Distribution Expenses | -2,746,929,000 | -983,567,000 | -740,443,000 | -698,334,000 | |||||
Administrative Expenses | -1,470,418,000 | -71,497,000 | -66,812,000 | -63,039,000 | |||||
Other Operating Expenses | -112,819,000 | -7,177,398,000 | -6,877,703,000 | -6,442,670,000 | |||||
Voluntary retirement scheme expense | -8,906,108,000 | -2,122,117,000 | -1,828,866,000 | -1,753,081,000 | |||||
Total Operating Expenses | 2,396,764,000 | 2,813,182,000 | 3,440,393,000 | 3,574,777,000 | |||||
Operating Income | |||||||||
Other Operating Income | -98,600,000 | 69,841,000 | 417,806,000 | 391,720,000 | |||||
Total Operating Activities | 2,298,164,000 | 2,883,023,000 | 3,858,199,000 | 3,966,497,000 | |||||
Finance (Cost)/Income | |||||||||
Finance Cost | -745,013,000 | -347,314,000 | -185,491,000 | -192,252,000 | |||||
Finance Income | 167,613,000 | 149,972,000 | 261,798,000 | 269,314,000 | |||||
Change in insurance contract liabilities | - | -165,030,000 | - | - | |||||
Share of results of equity accounted investments | -171,202,000 | - | - | - | |||||
Change in fair value of investment property | - | - | - | - | |||||
Net Finance (Cost)/ Income | -577,400,000 | -197,342,000 | 76,307,000 | 77,062,000 | |||||
Profit /Loss Before Tax | |||||||||
Profit /Loss Before Tax | 1,549,562,000 | 2,520,651,000 | 3,920,116,000 | 4,078,450,000 | |||||
Taxes | -535,823,000 | -432,889,000 | -484,494,000 | -561,435,000 | |||||
Net Income From Continuing Operation | 1,013,739,000 | 2,087,762,000 | 3,435,622,000 | 3,517,015,000 |
Assert | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue & Gross Profit | ||||||||||
Total Revenue | 4,624,443,000 | 3,776,813,000 | 3,518,904,000 | 5,610,637,000 | 4,431,595,000 | 3,238,464,000 | 2,774,690,000 | 121,554,000 | 3,359,513,000 | 2,821,769,000 |
Cost of Sales | -127,163,000 | -106,070,000 | -100,420,000 | -140,767,000 | -111,384,000 | -91,524,000 | -78,673,000 | -113,884,000 | -65,600,000 | -17,237,000 |
Gross Profit | 4,497,280,000 | 3,670,743,000 | 3,418,484,000 | 5,469,870,000 | 4,320,211,000 | 3,146,940,000 | 2,696,017,000 | 7,670,000 | 3,293,913,000 | 2,804,532,000 |
Operating Expenses | ||||||||||
Distribution Expenses | -783,303,000 | -1,180,225,000 | -768,774,000 | -27,785,000 | -477,685,000 | -287,093,000 | -278,622,000 | -298,036,000 | -245,224,000 | -223,727,000 |
Administrative Expenses | -425,328,000 | -27,648,000 | -416,736,000 | -1,171,292,000 | -27,958,000 | -27,143,000 | -29,933,000 | -18,643,000 | -18,077,000 | -11,496,000 |
Other Operating Expenses | -2,545,556,000 | 821,745,000 | -2,250,654,000 | -1,039,791,000 | -2,522,362,000 | -1,918,557,000 | 500,338,000 | -2,112,089,000 | -1,836,132,000 | -1,660,815,000 |
Voluntary retirement scheme expense | -28,197,000 | -1,634,928,000 | -28,152,000 | -1,685,654,000 | -745,594,000 | -609,492,000 | -647,569,000 | -586,621,000 | -545,637,000 | -504,580,000 |
Total Operating Expenses | 714,896,000 | 1,649,687,000 | -45,832,000 | 1,545,348,000 | 546,612,000 | 304,655,000 | 2,240,231,000 | -3,007,719,000 | 648,843,000 | 403,914,000 |
Operating Income | ||||||||||
Other Operating Income | 21,859,000 | 364,977,000 | 61,392,000 | -230,963,000 | 124,575,000 | 17,200,000 | -9,412,000 | -21,984,000 | 33,351,000 | 36,951,000 |
Total Operating Activities | 736,755,000 | 2,014,664,000 | 15,560,000 | 1,314,385,000 | 671,187,000 | 321,855,000 | 2,230,819,000 | -3,029,703,000 | 682,194,000 | 440,865,000 |
Finance (Cost)/Income | ||||||||||
Finance Cost | -223,662,000 | -261,298,000 | -230,880,000 | -214,151,000 | -226,710,000 | -148,429,000 | -155,723,000 | -126,380,000 | -96,490,000 | -72,700,000 |
Finance Income | 73,580,000 | 71,436,000 | 42,138,000 | 63,578,000 | 29,366,000 | 27,397,000 | 47,272,000 | 26,471,000 | 36,282,000 | 49,853,000 |
Change in insurance contract liabilities | - | - | - | - | - | - | - | - | - | - |
Share of results of equity accounted investments | -42,154,000 | -30,689,000 | - | -47,860,000 | 81,658,000 | - | -28,663,000 | - | - | - |
Change in fair value of investment property | - | - | - | - | - | - | - | - | - | - |
Net Finance (Cost)/ Income | -150,082,000 | -189,862,000 | -188,742,000 | -150,573,000 | -197,344,000 | -121,032,000 | -108,451,000 | -99,909,000 | -60,208,000 | -22,847,000 |
Profit /Loss Before Tax | ||||||||||
Profit /Loss Before Tax | 544,519,000 | 150,622,000 | -230,740,000 | 1,115,952,000 | 555,501,000 | 24,486,000 | -146,377,000 | 1,063,267,000 | 609,381,000 | 413,696,000 |
Taxes | -125,290,000 | -131,087,000 | -68,516,000 | -264,535,000 | -55,734,000 | -159,659,000 | -55,895,000 | -143,099,000 | -44,868,000 | -118,506,000 |
Net Income From Continuing Operation | 419,229,000 | 19,535,000 | -299,256,000 | 851,417,000 | 499,767,000 | -135,173,000 | -202,272,000 | 920,168,000 | 564,513,000 | 295,190,000 |
Date | Dividend | Dividend Year | EX Dividend Date | Announce Date | Shareholder Approval | AGM Date | Payment Date |
---|---|---|---|---|---|---|---|
2017-05-26 (q4) | 0.25 | 2016 | 2017-07-03 | - | required | 2017-06-30 | 2017-07-11 |
2017-03-10 (q3) | 0.5 | 2016 | 2017-03-21 | 2017-03-10 | not_required | - | 2017-03-30 |
2016-05-13 (q4) | 1.25 | 2015 | 2016-07-01 | 2016-05-13 | required | 2016-06-30 | 2016-07-12 |
2015-05-25 (annual) | 1.5 | 2014 | 2015-07-02 | 2015-05-25 | required | 2015-06-30 | 2015-07-10 |
2014-05-19 (annual) | 1.5 | 2013 | 2014-07-01 | 2014-05-19 | required | 2014-06-30 | 2014-07-09 |
2013-05-08 (annual) | 1 | 2012 | 2013-06-28 | 2013-05-08 | required | 2013-06-27 | 2013-07-08 |
2012-05-09 (annual) | 0.7 | 2011 | 2012-06-29 | 2012-05-09 | required | 2012-06-28 | 2012-07-10 |