| BALANCE SHEET |
| |
2007-08 |
2006-07 |
2005-06 |
2004-05 |
2003-04 |
| |
US$ |
US$ |
US$ |
US$ |
US$ |
| SOURCES OF FUNDS : |
|
|
|
|
|
| Share Holders Funds : |
|
|
|
|
|
| Share Capital |
5,024,932 |
2,222,987 |
2,172,159 |
2,214,857 |
1,760,774 |
| Reserves & Surplus |
98,832,236 |
44,578,366 |
30,332,885 |
19,596,533 |
10,932,831 |
| |
103,857,167 |
46,801,353 |
32,505,044 |
21,811,390 |
12,693,605 |
| Deferred Tax Liability |
13,309,917 |
8,368,628 |
6,086,976 |
3,874,931 |
2,413,197 |
| Loan Funds : |
|
|
|
|
|
| Secured |
166,519,954 |
100,901,630 |
44,112,082 |
21,157,997 |
8,862,883 |
| Unsecured |
81,810,739 |
90,685,925 |
70,111,410 |
35,087,714 |
22,142,678 |
| |
248,330,693 |
191,587,556 |
114,223,492 |
56,245,711 |
31,005,561 |
| Total Funds Employed |
352,187,860 |
246,757,536 |
152,815,512 |
81,932,033 |
46,112,363 |
| APPLICATION OF FUNDS : |
| Fixed Assets |
| Gross Block |
220,181,532 |
147,713,620 |
102,425,017 |
48,794,449 |
25,957,890 |
| Less: Depreciation |
28,465,324 |
17,636,636 |
11,426,362 |
8,442,532 |
6,664,264 |
| |
191,716,208 |
130,076,984 |
90,998,655 |
40,351,917 |
19,293,626 |
| Capital work-in-progress |
| Investments |
37,060,293 |
20,700,149 |
8,368,079 |
4,267,429 |
3,551,510 |
| Current Assets, Loans and Advances |
| Interest accrued |
862,341 |
586,420 |
323,246 |
70,874 |
1,236,667 |
| Inventories |
59,117,801 |
32,039,783 |
33,105,358 |
11,453,715 |
7,164,901 |
| Stock of Bonds |
|
|
|
|
14,392,717 |
| Sundry Debtors |
74,549,453 |
41,754,951 |
10,613,315 |
8,187,587 |
2,472,360 |
| Cash & Bank Balances |
19,290,204 |
8,923,017 |
9,490,025 |
12,082,385 |
3,201,684 |
| Other Current Assets |
|
|
|
|
4,237,396 |
| Loans & Advances |
56,180,648 |
46,741,362 |
23,515,355 |
20,305,754 |
4,486,620 |
| |
210,000,458 |
130,045,533 |
77,047,299 |
52,100,314 |
37,192,344 |
| Less: Current Liabilities & Provisions |
46,348,761 |
34,065,130 |
23,598,521 |
14,787,627 |
13,925,118 |
| Net Current Assets |
163,651,697 |
95,980,403 |
53,448,778 |
37,312,687 |
23,267,227 |
| Total Fund Utilised |
392,428,198 |
246,757,536 |
152,815,512 |
81,932,033 |
46,112,363 |
|
| PROFIT & LOSS ACCOUNT |
| |
2007-08 |
2006-07 |
2005-06 |
2004-05 |
2003-04 |
| |
US$ |
US$ |
US$ |
US$ |
US$ |
| REVENUE: |
| Contract Revenues |
436,376,133 |
254,407,266 |
159,112,082 |
76,703,695 |
61,865,787 |
| Other Revenues |
658,203 |
209,311 |
270,343 |
580,306 |
1,607,332 |
| |
437,034,335 |
254,616,577 |
159,382,425 |
77,284,001 |
63,473,120 |
| Updated Turnover |
| EXPENDITURE |
| Materials Consumed |
113,464,894 |
60,010,797 |
30,015,467 |
11,179,556 |
13,744,777 |
| Works Cost |
196,970,411 |
127,885,800 |
89,438,467 |
43,795,979 |
35,355,065 |
| Personnel Overheads |
28,686,513 |
12,832,142 |
7,033,849 |
2,817,172 |
1,538,735 |
| Administrative Overheads |
19,015,232 |
10,480,338 |
8,311,365 |
4,828,307 |
2,867,182 |
| Financial Overheads |
23,842,457 |
13,312,360 |
4,145,931 |
4,249,595 |
2,370,247 |
| Depreciation |
9,995,936 |
6,719,696 |
3,791,078 |
2,308,529 |
1,996,360 |
| |
391,975,443 |
231,24,1132 |
142,736,158 |
69,179,138 |
57,872,366 |
| Profit for the year |
45,058,892 |
23,375,445 |
16,646,268 |
8,104,863 |
5,600,754 |
| Provision for taxation |
|
|
|
|
|
| Current |
10,007,506 |
4,622,620 |
2,724,501 |
1,600,000 |
1,534,916 |
| Fringe Benefit Tax |
142,661 |
12,0651 |
43,488 |
|
|
| Deferred |
4,183,360 |
2,139,140 |
2,286,707 |
1,481,592 |
516,374 |
| Profit after tax |
30,725,366 |
16,493,034 |
11,591,571 |
5,023,271 |
3,549,465 |
| Profit brought forward |
37,397,322 |
22,361,785 |
11,969,289 |
8,353,726 |
3,549,465 |
| Amount available for appropriation |
68,122,688 |
36,398,737 |
23,560,861 |
13,376,997 |
9,262,943 |
| Appropriations |
| Dividend - Equity |
677,544 |
415,233 |
405,739 |
413,714 |
322,655 |
| Preference |
|
13,214 |
13,002 |
13,166 |
13,275 |
| Corporate Dividend tax |
115,149 |
72,815 |
58,731 |
59,870 |
43,041 |
| General Reserve |
3,002,252 |
1,605,873 |
1,232,907 |
685,714 |
460,936 |
| |
3,794,944 |
2,107,134 |
1,710,379 |
1,172,464 |
839,907 |
| Balance Carried to Balance Sheet |
64,327,744 |
34,291,603 |
21,850,482 |
12,204,533 |
8,423,036 |
|