CAPITAL OIL PLC MANAGEMENT ACCOUNTS FOR THE QUARTER ENDED

Size: px

Start display at page:

Download "CAPITAL OIL PLC MANAGEMENT ACCOUNTS FOR THE QUARTER ENDED"

Jeffrey Moody
6 years ago
Views:

1 MANAGEMENT ACCOUNTS FOR THE QUARTER ENDED 31st, MARCH 2018

2 STATEMENT OF COMPREHENSIVE INCOME FOR THE QUARTER ENDED 31st March, 2018 Actual Notes 2018 c., Mar Feb Jan =N Sales / Turnover Purchases / Cost of Sales Gross Profit Operating Expenses Selling & Distribution Expenses 1 (762,200) (181,400) (213,400) (367,400) Staff Costs 2 (4,227,030) (1,355,524) (1,436,427) (1,435,079) Administrative Overhead Cost 3 (10,569,545) (2,155,807) (4,296,085) (4,117,654) Total Operating Expenses (15,558,775) (3,692,730.96) (5,945,911.93) (5,920,132.56) Operating Profit/(Loss) (15,558,775) (3,692,731) (5,945,912) (5,920,133) Other Operating Incomes Other Incomes 4 2,015, , ,251 1,301,250 Trading Profit Before Interest & Similar Charges (13,543,524) (3,298,980) (5,625,661) (4,618,882) Finance Cost 5 (7,186,191) (2,535,437) (2,232,360) (2,418,394) PROFIT/ (LOSS) BEFORE TAX (20,729,715) (5,834,417) (7,858,021) (7,037,276) Taxation Profit/(Loss) After Tax (20,729,715) (5,834,417) (7,858,021) (7,037,276) Dividend (10% of PAT) Profit Transferred to Reserves (20,729,715) (5,834,417) (7,858,021) (7,037,276) Earnings / (Loss) per share (kobo) (0.67) (0.19) (0.26) (0.23)

3 Notes to the Statement of Comprehensive income FOR THE QUARTER ENDED 31st March, 2018 Actual 2018 c., Mar Feb Jan SELLING & DISTRIBUTION =N EXPENSES Depot Expenses and Sales Commission 762, , , ,400 2 STAFF COST Salaries and Wages 3,262,093 1,045,752 1,108,845 1,107,496 Staff Payee 163,455 51,437 56,009 56,009 Staff Pension 292,774 93,669 99,553 99,553 Employer Pension Contribution 508, , , ,021 4,227,030 1,355,524 1,436,427 1,435,079 3 ADMINISTRATIVE EXPENSES Directors Emolument 1,430, , , ,667 Gratuity 0 Transport and Travelling 270,300 65, ,500 61,200 Entertainment 115,990 33,820 80,720 1,450 Utilities 167,500 44,400 62,100 61,000 Printing and Stationeries 32,600 5,000 27,600 Medical Expenses 0 Donations and gifts 100, ,000 Office/Sundry Expenses 102,135 24,500 53,660 23,975 Security Expenses 30,000 30,000 Insurance 419, , ,620 Rent & Rate 1,134, , , ,975 Motor Running/Fueling Expenses 0 Repairs & Maintenance 55,400 15,000 40,400 Gen set Fueling Expenses 450,450 34, , ,300 Directors Fueling Expenses 115, ,500 Licence and Registration 15,300 15,300 Professional Fees 228,985 75,495 75,495 77,995 Business Development 91,000 91,000 Facilitation Fee 0 Auditor Fees 212,500 70,833 70,833 70,833 Lease Charges 0 Depreciation 3,326,891 1,663,445 1,663,445 Amortization 3,308 1,654 1,654 Directors Sittings Allowance 195,000 65,000 65,000 65,000 Fine and Penalties 0 AGM Expenses 0 Staff Welfare/Benefit 2,072, , , ,338 Staff Training 0 Development Charges 0 10,569,545 2,155,807 4,296,085 4,117,654 4 OTHER INCOMES Sagamu Lube/Maruwa 184, ,000 56,500 62,500 KC Investment 125, ,667 41,667 41,667 Kingdom Ways Living Church Okota 249, ,333 83,333 83,333 Uzoma-Okota outlet Alignment Rent 81, ,083 27,083 27,083 Solomon Okota Outlet mart Rent 200, Amazing/Eagle masterpiece Isolo 125, ,000 20,000 20,000 Masaka Church & Jos Hall/Owo 1,050, ,000 25,000 1,000,000 2,015, , ,251 1,301,250 5 INTEREST EXPENSES AND SIMILAR CHARGES Interest On Bank Overdraft and other facilities 7,162,061 2,521,439 2,229,540 2,411,082 Bank Charges 24,130 13,997 2,820 7,312 7,186,191 2,535,437 2,232,360 2,418,394

4 STATEMENTS OF FINANCIAL POSITION FOR THE QUARTER ENDED 31ST MARCH, 2018 ` % MARCH., 2018 MARCH., 2017 Change ASSETS Notes NON-CURRENT ASSETS Property, Plant & Equipment 1 1,095,601,241 1,148,516,169 (5) Software 2 410, ,079 Total Non-Current Assets 1,096,011,474 1,149,123,248 (5) CURRENT ASSETS Inventory 3 786, ,806 Trade & Other Receivables 4 12,791,395 82,110,411 (84) Prepayments 5 4,541,606 7,529,612 (40) Cash and Cash Equivalents 6 5,472,609 40,300,939 (86) Total Current Assets 23,591, ,758,768 (82) TOTAL ASSETS 1,119,603,343 1,279,882,016 (13) EQUITY AND LIABILITIES EQUITY Share Capital ,484, ,484,029 Treasury Shares Share Premium 7 1,240,109,766 1,240,109,766 Accumulated Loss 8 (1,722,395,400) (1,536,421,323) Equity Attributable to Owners of the Company 210,198, ,172,471 NON-CURRENT LIABILITIES Borrowings 9 655,841, ,556,101 4 Deffered Tax Liabilities ,164, ,164,600 0 Total Non-Current Liabilities 766,005, ,720,701 4 CURRENT LIABILITIES Trade Payables 11 26,055,918 26,055,918 (0) Bank Overdraft 6 30,656 30,656 0 Other Payables & Accruals 12 58,434,795 57,774,321 1 Current Income Tax Payable 13 58,877,603 60,127,951 (2) Total Current Liabilities 143,398, ,988,845 (0) TOTAL EQUITY AND LIABILITIES 1,119,603,343 1,279,882,016 (13) 1 These Financial Statements were approved by the Board of Directors of the Company on 30th April 2018 and Signed on its behalf by: Amos Otuata FRC/2014/ICAN/ Executive Director Finance & Admin Dr. J.N. Taiwo FRC/2014/CIBN/ Chairman

5 COMPARATIVE STATEMENTS OF COMPREHENSIVE INCOME FOR THE QUARTER ENDED 31st March, 2018 % Notes MARCH., 2018 MARCH., 2017 Change Revenue - 205,480,020 (100.00) Cost of Sales (0) (191,111,724) (100.00) Gross Profit (0) 14,368,296 (100.00) Selling & Distribution Expenses 14 (762,200) (5,502,242) (86.15) Staff Cost Per Payroll 15 (4,227,030) (4,832,179) (12.52) Administrative And Overhead Cost 16 (10,569,545) (22,980,534) (54.01) Total Operating Expenses (15,558,775) (33,314,955) (53.30) Operating Income /(Loss) (15,558,775) (18,946,659) (17.88) Other Incomes 17 2,015, , Profit/(Loss) from Operating Activities (13,543,524) (18,269,575) (25.87) Finance Income Finance Cost 19 (7,186,191) (5,664,990) Profit/(Loss) Before Tax (PBT) (20,729,715) (23,934,565) (13.39) Taxation Income (Net of Tax) (20,729,715) (23,934,565) (13.39) Profit On Disposal Of Fixed Asset Profit/(Loss) After Tax (20,729,715) (23,934,565) (13) ` Earning/(loss) per share (kobo) 21 (0.67) (0.78) (14) Dividend Per Share (kobo) - - 2

6 STATEMENT OF CHANGES IN EQUITY FOR THE QUARTER ENDED 31st March, 2018 Share Capital Share Premium Treasury Share Retained Earning Total Balance As At January, ,464,394,325 3,036,209,766 (2,642,200,000) (1,476,578,960) 381,825,131 Changes In The Year (20,729,715) (20,729,715) Prior Year Adjustment - - Total Comprehensive Income For The Year 1,464,394,325 3,036,209,766 (2,642,200,000) (1,497,308,675) 361,095,416 Payment Of Dividend Balance As At Dec, ,464,394,325 3,036,209,766 (2,642,200,000) (1,497,308,675) 361,095,416 3

7 CASH FLOW STATEMENT FOR THE QUARTER ENDED 31st March, % CASH FLOW FROM OPERATING ACTIVITIES Change Cash Flow from Ordinary Activities Receipts from customers 1,748, ,066,817 (99) Other Income 2,015, , Payment to Employees/Services (57,580,598) (284,533,730) (80) Tax Paid - (5,000,000) Net Cashflow from operating activities (53,817,113) (39,789,829) 35 Cashflow on Investing Activities Purchase of fixed assets (110,300) (3,280,000) (97) Proceeds from sale of Asset - - Cashflow From Financing Activities - Bank Interest & Similar Charges (7,186,191) (5,664,990) 27 Net (increase)/decrease in Liquid funds (61,113,604) (48,734,819) 25 Opening Cash & Bank Balances (589,285,818) (540,550,999) 9 Closing Cash & Bank Balances (650,399,422) (589,285,818) 10 REPRESENTED BY: Closing Cash & Bank Balances 5,472,609 40,300,939 (86) Closing Borrowing (655,841,375) (629,556,101) 4 Closing Bank Overdraft Balances (30,656) (30,656) - (650,399,422) (589,285,818) 10 4

8 ACCOUNTS FOR THE QUARTER ENDED 31ST MARCH, 2018 Notes to the Accounts 1. The movement of these accounts during the year were as folows: Head Office Leasehold Plant Motor Equipment Gas Plant Lease Computer Work Total FIXED ASSETS Land Land Machinery Vehicle Furnit & Hold Station System In &Equip. Fittings Progress COST Balance 1st January ,300,000 48,239,470 76,644, ,568,447 19,023, ,845,019 4,602, ,992,800 1,259,216,779 Additions , ,300 Reclassification Disposal As At 31st December, ,300,000 48,239,470 76,644, ,568,447 19,023, ,845,019 4,713, ,992,800 1,259,327,079 DEPRECIATION Balance 1st January ,002, ,594,296 1,794,159 89,589,857 4,417, ,398,948 Charge For The Year , ,378 63,412 2,033,100 39, ,326,891 Disposal As At 31st December, ,859, ,928,674 1,857,570 91,622,958 4,457, ,725,839 NET BOOK VALUE As At 31st December, ,300,000 48,239,470 20,785, ,639,773 17,165, ,222, , ,992,800 1,095,601,240 As At 31st December, ,300,000 48,239,470 21,641, ,914,035 17,229, ,255, , ,663,705 1,128,428,620 5

9 ACCOUNTS FOR THE QUARTER ENDED 31ST MARCH, 2018 NOTES ON THE ACCOUNTS MARCH., 2018 MARCH., SOFTWARE Software 992, ,500 Amortization (582,266) (385,421) 410, ,079 3 INVENTORY Total Nig plc Lubricant stock - - LPG Accessories -Canaanland Gas Plant - - LPG Accessories -Sagamu Gas Plant 43,720 43,720 Canaanland Outlet Lubricant - - Dudu Outlet Lubricant 0 - Isolo Outlet Lubricant 67,378 83,457 Okota Outlet Lubricant 56,254 56,254 Sagamu Outlet Lubricant 166, ,843 Warehouse Lube. stock at Isolo Outlet 185, ,912 Algasco Energy Service - - Total Nig plc / Voyage petrochemical (0) Eterna(AGO)/NNPC(33000 ltrs of (2,018) (2,018) Goods In Transit-Total Nig Plc 268, ,638 TOTAL VALUE OF THE STOCK 786, ,806 4 TRADE AND OTHER RECEIVABLES Trade Receivables 251,692, ,459,058 Sundry Debtors 66,509, ,617, ,201, ,076,480 Impairment Allowance (306,612,419.70) (283,248,954) 11,589, ,827,526 Staff Debtors & Advances 1,202, ,282,885 12,791,395 82,110,411 5 PREPAYMENTS Salary & Pension - - Insurance Premium 416, ,583 Rent & Rate 3,834,600 4,414,600 Professional fees 290, ,151 Stations Lease Charges - 1,965,278 4,541,606 7,529,612 6 CASH AND CASH EQUIVALENTS Cash at Hand 659,331 32,116 Bank Balances 26,380,286 61,835,831 27,039,617 61,867,947 Impairment Allowance (21,567,008) (21,567,008) 5,472,609 40,300,939 Bank Overdraft (30,656) (30,656) 5,441,953 40,270, SHARE CAPITAL AUTHORISED 120 Million Ordinary Shares of 25k each 30,000,000 30,000,000 16,000,000,000 Ordinary 25k each 4,000,000,000 4,000,000,000 16,120,000,000 Ordinary each 4,030,000,000 4,030,000,000 6

10 ACCOUNTS FOR THE QUARTER ENDED 31ST MARCH, 2018 NOTES ON THE ACCOUNTS CALLED UP SHARE CAPITAL MARCH., 2018 MARCH., ,857,577,300 Ordinary 25k each - - Addition: Issued & Fully Paid 2,473,177,300units@ 25k each 692,484, ,484,029 TREASURY SHARES 3,384,400 per share 0 - Premium RESERVES SHARE PREMIUM ACCOUNT Balance Brought Forward 1,240,109,766 1,240,109,766 Addition During The Year 0 0 Balance Carried Forward 1,240,109,766 1,240,109,766 Total 1,240,109,766 1,240,109,766 8 ACCUMULATED PROFIT/ (LOSS) Accumulated Profit/(Loss) Brought Forward (1,701,665,685) (1,536,421,323) Profit/(loss) For The Financial Year (20,729,715) (14,833,683) Accumulated Profit/(Loss) Carried Forward (1,722,395,400) (1,551,255,006) 9 BORROWINGS (UNSECURED) Medium Term Loan-PAC Asset Mgt Ltd 108,549,712 82,264,438 Medium Term Loan-World Mission Agency 547,291, ,291, ,841, ,556, DEFERRED TAXATION Balance Brought Forward 110,164, ,164,600 Charged in the year Balance Carried Forward 110,164, ,164, TRADE PAYABLE Individual Suppliers Apapa Depot 26,055,918 26,055,918 26,055,918 26,055, OTHER PAYABLE & ACCRUALS Sundry Creditors 15,401,669 1,623,644 Accruals 43,033,126 41,542,677 58,434,795 43,166,321 7

11 ACCOUNTS FOR THE QUARTER ENDED 31ST MARCH, 2018 NOTES ON THE ACCOUNTS MARCH., 2018 MARCH., CURRENT INCOME TAX PAYABLE Balance Brought Forward 58,877,603 65,127,951 Provision for the year - 0 Paid in the year - (5,000,000) Balance Carried Forward 58,877,603 60,127, SELLING & DISTRIBUTION EXPENSES Depot Expenses and Sales Commission 762,200 5,502, STAFF COST PER PAYROLL Salaries and Wages 3,262,093 3,575,545 Paye 163, ,438 Staff Pension 292, ,198 Employer Pension Contribution 508, ,997 4,227,030 4,832, ADMINISTRATIVE EXPENSES Directors Emoluments 1,430,000 3,230,000 Gratuity 0 0 Transport and Travelling 270, ,535 Entertainment 115, ,860 Utilities 167, ,203 Printing & Stationeries 32,600 88,570 Medical Expenses 0 0 Donation & Gifts 100,000 0 Office Cleaning/General Expenses 102, ,090 Insurance 419, ,081 Security Expenses 30, ,000 Rent & Rates 1,134,550 1,368,850 Motor Running/Fueling Expenses 0 292,096 Advertising 0 0 Repairs & Maintenance 55,400 1,248,515 Gen set Fueling Expenses 450,450 1,678,093 Directors Fueling Expenses 115,500 1,175,771 Licences & Registration 15, ,700 Fines & Penalty 0 0 Professional Services 228,985 1,034,475 AGM Expenses 0 0 Directors Sittings Allowance 195, ,000 Auditors Fees 212, ,500 Lease Charges 0 393,056 Development Levy 0 0 Depreciation 3,326,891 5,976,122 Amortization 3,308 4,963 Business Development 91, ,000 Facilitation Fee 0 0 Staff Welfare 2,072,693 2,833,055 Staff Training ,569,545 22,980,534 8

12 ACCOUNTS FOR THE QUARTER ENDED 31ST MARCH, 2018 NOTES ON THE ACCOUNTS MARCH., 2018 MARCH., OTHER INCOMES : Bad dabt Recovery 0 Accrued Rents Receivable 450, ,501 Rent Receivable 1,565, ,583 2,015, , FINANCE INCOME: Leased Income from Outlets FINANCE COST Interest On Loans and other facilities 7,162,061 5,390,222 Bank and Similar Charges 24, ,768 7,186,191 5,664, TAXATION COMPREHENSIVE INCOME 13 Balance Sheet -Taxation Deferred Taxation EARNINGS PER SHARE Earning per share calculated on basis of the company's profit after taxation based on the number of ordinary shares issued and fully paid at the end of the ye (Kobo) (0.67) (0.78) 9

CAPITAL OIL PLC MANAGEMENT ACCOUNTS FOR THE NINE MONTH ENDED

CAPITAL OIL PLC MANAGEMENT ACCOUNTS FOR THE NINE MONTH ENDED MANAGEMENT ACCOUNTS FOR THE NINE MONTH ENDED 30TH SEPTEMBER, 2018 STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIOD ENDED 30TH SEPTEMBER, 2018 Actual CUMMULATIVE Actual CUMMULATIVE Notes 2018 JULY TO SEPT