Bogala Graphite Lanka PLC
Interim Financial Statements
For the Period ended 31st December 2024
BOGALA GRAPHITE LANKA PLC
Statement of Profit or Loss and Other Comprehensive Income
Quarter ended 31st | Year ended 31st | Variance | ||||||||||
December | December | |||||||||||
For the | ||||||||||||
2024 | 2023 | 2024 | 2023 | LKR.'000 | % | |||||||
LKR.'000 | LKR.'000 | LKR.'000 | LKR.'000 | |||||||||
Revenue | 433,424 | 379,879 | 1,765,701 | 1,623,085 | 142,616 | 9 | ||||||
Cost of Sales | (237,902) | (199,688) (1,018,836) | (927,582) | (91,253) | (10) | |||||||
Gross Profit | 195,522 | 180,191 | 746,865 | 695,503 | 51,362 | 7 | ||||||
Other Income | 574 | 1,101 | 2,640 | 3,330 | (691) | (21) | ||||||
Net Exchange Loss | (40,219) | 21,233 | (113,470) | (76,428) | (37,042) | (48) | ||||||
Administrative Expenses | (40,136) | (44,667) | (167,756) | (172,693) | 4,938 | 3 | ||||||
Selling and Distribution Expenses | (61,191) | (49,642) | (258,809) | (225,010) | (33,799) | (15) | ||||||
Profit from Operations | 54,550 | 108,216 | 209,470 | 224,702 | (15,233) | (7) | ||||||
Finance Income | 7,754 | 4,256 | 23,209 | 17,859 | 5,349 | 30 | ||||||
Finance Expenses | (61) | (129) | (342) | (617) | 276 | 45 | ||||||
Profit Before Tax | 62,243 | 112,343 | 232,337 | 241,944 | (9,608) | (4) | ||||||
Income Tax Expenses | (17,823) | (24,260) | (71,216) | (86,629) | 15,413 | 18 | ||||||
Profit for the year | 44,420 | 88,083 | 161,121 | 155,315 | 5,805 | 4 | ||||||
Other Comprehensive Income | ||||||||||||
Re-measurement of Defined Benefit Liability | (1,553) | 10,969 | (3,709) | 10,969 | (14,678) | > 100% | ||||||
Related Tax | 466 | (3,291) | 1,113 | (3,291) | 4,403 | > 100% | ||||||
Revaluation of freehold land | - | 5,088 | - | 5,088 | (5,088) | |||||||
Related Tax | - | (1,526) | - | (1,526) | 1,526 | |||||||
Other comprehensive income/(expenses) net | (1,087) | 11,240 | (2,596) | 11,240 | (13,836) | > 100% | ||||||
of tax | ||||||||||||
Total Comprehensive Income | 43,333 | 99,323 | 158,525 | 166,555 | (8,031) | (5) | ||||||
Basic earnings per share (LKR) | 0.47 | 0.93 | 1.70 | 1.64 | 0.06 | 4 |
The above figures are subject to audit.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 1 |
BOGALA GRAPHITE LANKA PLC | ||
Statement of Financial Position | ||
31st December 2024 | st | |
31 December 2023 | ||
As at | LKR.'000 | LKR'.000 |
ASSETS | ||
Property, plant and equipment | 613,820 | 381,820 |
Intangible assets | 6,771 | 167,378 |
Consumable biological assets | 6,639 | 6,639 |
Other financial assets | 14,266 | 323 |
Deferred Tax Assetes | 14,648 | - |
Non-Current Assets | 656,144 | 556,160 |
Inventories | 268,150 | 372,078 |
Trade and Other Receivables | 266,672 | 191,893 |
Advances and Prepayments | 21,074 | 25,937 |
Other Financial Assets | 6,749 | 1,920 |
Cash and Cash Equivalents | 918,230 | 828,346 |
Current Assets | 1,480,875 | 1,420,174 |
Total Assets | 2,137,019 | 1,976,334 |
EQUITY | ||
Stated Capital | 102,074 | 102,074 |
Reserves | 11,889 | 11,889 |
Retained Earnings | 1,728,625 | 1,570,100 |
Total Equity | 1,842,588 | 1,684,063 |
Liabilities | ||
Provision for restoration | 2,423 | 2,193 |
Employee Benefits | 121,868 | 101,149 |
Deferred Tax Liabilities | - | 9,123 |
Non-Current Liabilities | 124,291 | 112,465 |
Trade and Other Payables | 107,288 | 116,390 |
Current Taxation | 62,852 | 61,407 |
Loans and Borrowings | - | 2,009 |
Current Liabilities | 170,140 | 179,806 |
Total Liabilities | 294,431 | 292,271 |
Total Equity and Liabilities | 2,137,019 | 1,976,334 |
Net Assets Per Share (LKR) | 19.47 | 17.80 |
These financial statements have been prepared | in compliance with the requirements of the | |
Companies Act No 07 of 2007. | ||
Sgd. | ||
Sugath Amarasinghe | 1 | |
Finance Director | ||
The Board of Directors is responsible for the preparation and presentation of these financial | ||
statements. Approved for and on behalf of the Board of Directors. | ||
Sgd. | Sgd. | |
Amila Jayasinghe | Coralie Pietersz | |
Director | Director | |
19th February 2025 |
The above figures are subject to audit.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 2 |
BOGALA GRAPHITE LANKA PLC
STATEMENT OF CHANGES IN EQUITY
Stated | Revaluation | Retained | Total Equity | ||||
For the year ended 31st December | Capital | Reserve | Earnings | ||||
LKR.'000 | |||||||
LKR.'000 | LKR.'000 | LKR.'000 | |||||
Balance as at 1st January 2023 | 102,074 | 8,327 | 1,407,106 | 1,517,508 | |||
Profit for the year | - | - | 155,316 | 155,316 | |||
Other comprehensive income, net of tax | |||||||
- Actuarial gain on defined benefit plan, net of tax | - | - | 7,678 | 7,678 | |||
- Revaluation surplus of freehold land net of tax | - | 3,562 | - | 3,562 | |||
Total comprehensive income for the period | - | 3,562 | 162,994 | 166,556 | |||
Balance as at 31st December 2023 | 102,074 | 11,889 | 1,570,100 | 1,684,063 | |||
Balance as at 1st January 2024 | 102,074 | 11,889 | 1,570,100 | 1,684,063 | |||
Profit for the period | - | - | 161,121 | 161,121 | |||
Other comprehensive income, net of tax | - | - | - | - | |||
- Actuarial loss on defined benefit plan, net of tax | - | - | (2,596) | (2,596) | |||
Total comprehensive income for the period | - | - | 158,525 | 158,525 | |||
Balance as at 31st December 2024 | 102,074 | 11,889 | 1,728,625 | 1,842,588 | |||
The above figures are subject to audit.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 3 |
BOGALA GRAPHITE LANKA PLC | ||||
STATEMENT OF CASH FLOW | ||||
Period Ended 31st December | 2024 | 2023 | ||
LKR.'000 | LKR.'000 | |||
Cash Flows from Operating Activities | ||||
Profit Before Taxation | 232,337 | 241,945 | ||
Adjustments for | ||||
Depreciation of property, plant and equipment | 45,157 | 39,845 | ||
Amortization of intangible assets | 1,726 | 1,726 | ||
Gain on Sales of Property Plant & Equipment | (111) | (902) | ||
Interest Income | (23,209) | (17,859) | ||
Interest expense | 342 | 617 | ||
Provision for Employee Benefits | 18,413 | 22,831 | ||
Provision for slow moving inventories | 619 | 353 | ||
Inventory write-off during the year | 5,084 | - | ||
Operating Profit before Working Capital Changes | 280,358 | 288,556 | ||
Change in Working Capital | ||||
Inventories | 98,226 | (239) | ||
Trade and Other Receivables | (77,626) | (26,851) | ||
Advance and prepayments | 4,862 | (2,305) | ||
Other Financial Assets | (18,773) | 2,184 | ||
Trade and Other Payables | (9,102) | (6,683) | ||
Cash Generated from Operating Activities | 277,945 | 254,662 | ||
Current Tax Paid | (88,499) | (133,397) | ||
Interest paid | (111) | (409) | ||
Gratuity Paid | (1,403) | (4,145) | ||
Net Cash Generated From Operating Activities | 187,932 | 116,711 | ||
Cash Flows From Investing Activities | ||||
Interest Received | 22,125 | 17,048 | ||
Proceeds from sale of Property Plant & Equipment | 111 | 1,329 | ||
Acquisition of Property, Plant and Equipment | (112,656) | (101,843) | ||
Acquisition of Intangible Assets | (5,621) | (31,693) | ||
Net Cash Used In Investing Activities | (96,040) | (115,159) | ||
Cash Flows From Financing Activities | ||||
Repayment of Lease Liabilities | (2,009) | (2,285) | ||
Net Cash Used in Financing Activities | (2,009) | (2,285) | ||
Net Increase in Cash and Cash Equivalents | 89,883 | (733) | ||
Cash and Cash Equivalents at 1 | st | January | 828,346 | 829,079 |
Cash and Cash Equivalents at 31st December | 918,230 | 828,346 |
The above figures are subject to audit.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 4 |
Notes to the Financial Statements
1. Reporting Entity
Bogala Graphite Lanka PLC is a limited liability Company incorporated and domiciled in Sri Lanka and
listed on the Colombo Stock Exchange. The registered office and the principal place of business are
located at Bogala Mines, 71041 Aruggammana.
2. Basis of Preparation
The Interim Financial Statements of the company for the period ended 31st December 2024 have been prepared on the same basis as the most recent audited financial statements and are in compliance with Sri Lanka Accounting Standards - LKAS 34 Interim Financial Reporting and on, going concern basis and are provisional and unaudited.
The accounting policies have been consistently applied by the Company and, are consistent with those used in the annual report for the year ended 31st December 2023. The presentation and classification of the financial statements of the previous period have been amended, where relevant, for better presentation and to be comparable with the current period.
Financial Statements are in compliance with the Companies Act No.07 of 2007, the Sri Lanka Accounting and Auditing Standards Act No.15 of 1995 and CSE Guidelines.
3. Approval of Financial Statements
The interim financial statements of the Company for the period ended 31st December 2024 were authorized by the Board of Directors on 19th February 2025.
4. Fair value measurement and related fair value disclosure
The fair value and carrying value of all the financial assets and financial liabilities, recognised during the quarter were not materially different from that disclosed in the annual report for the year ended 31st December 2023.
There were no transfers between different levels of fair value hierarchy or changes to assets classes classified on recurring and non-recurring basis. Valuation techniques or significant unobservable inputs used for measuring level 2 and level 3 fair values remains unchanged from 31st December 2023.
During the period under review there were no transfers in and out of level 3 financial instrument measurement and any change in fair values are captured in the statement of other comprehensive income. Fair value of the Land has been determined under the Level 3 valuation.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 5 |
5. Intangible Assets
Intangible assets include exploration and evaluation expenditure and software licenses. There has not been a change to recognition and measurement, and their amortization basis compared to that used in the last audited financials. Upon establishing the technical and commercial viability, exploration and evaluation work amounts to Rs. 164.5 million was transferred to capital work in progress to proceed with the development work during the quarter under review.
6. Inventories
No significant negative impact is expected on the selling price of processed materials or cost to complete deliveries. Further no significant impact on the net realizable value of inventory is expected.
7. Foreign Currency Transactions
The Company recognizes the foreign currency transactions in line with the LKAS 21 The Effects of Changes in Foreign Exchange Rates. Transactions in foreign currency are translated to the functional currency at exchange rates prevailing at the date of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated at the spot rate prevailing at the reporting date. Foreign exchange differences arising on foreign exchange transactions are recognized in the Statement of Profit or Loss and Other Comprehensive Income. Company uses the Central Bank of Sri Lanka published exchange rates for the above purposes.
Net Exchange loss shown separately in the Statement of Profit or Loss and Other Comprehensive Income amounts to LKR 113.5Mn for the period ended 31st December 2024. Net Exchange loss for the comparative period was LKR 76.4Mn.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 6 |
8. Related Party Transactions
Unaudited for the period ended 31st December 2024 | ||
LKR'000 | ||
Nature of the Recurrent Transactions | ||
Balance receivable/(payable) as at 01 | st | January |
Sale of goods/services | ||
Purchase of goods/services | ||
Technical service fee payments | ||
Expenses reimbursable from related companies | ||
Payment of rental on hired machine | ||
Net settlements | ||
Balance Receivable (Payable) for Recurrent | ||
Transactions as at 31st December | ||
Nature of the Non-Recurrent Transactions | ||
There are no Non-Recurrent Transactions | ||
Balance Receivable (Payable) for Non Recurrent | ||
Transactions as at 31st December | ||
Balance Receivable (Payable) for Recurrent & Non | ||
Recurrent Transactions as at 31st December | ||
Above balance included in | ||
Trade receivables | ||
Trade payables | ||
Other payables |
Name of the Company and its Relationship | |||||
Parent | Affiliate | ||||
Graphite Kropfmuhl | Qingdao Kropfmuehl | Total | |||
GmbH | Graphite (Co.) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
(8,472) | (22,888) | - | - | (8,472) | (22,888) |
198,462 | 194,021 | 19,466 | 2,392 | 217,928 | 196,413 |
(157,561) | (118,362) | (488) | - | (158,049) | (118,362) |
(88,285) | (81,154) | - | - | (88,285) | (81,154) |
1,041 | 405 | - | - | 1,041 | 405 |
- | 7,386 | - | - | - | 7,386 |
81,425 | 12,121 | (18,978) | (2,392) | 62,447 | 9,729 |
26,611 | (8,471) | - | - | 26,611 | (8,471) |
- | - | - | - | - | - |
26,611 | (8,471) | - | - | 26,611 | (8,471) |
52,395 | - | - | - | 52,395 | - |
(16,763) | (2,393) | - | - | (16,763) | (2,393) |
(9,021) | (6,078) | - | - | (9,021) | (6,078) |
26,611 | (8,471) | - | - | 26,611 | (8,471) |
All related party transactions have been conducted on agreed commercial terms with the respective parties. The Company has not had any special transactions with Parent or Affiliate company which required specific agreement or arrangement to made, prior to such transactions, other than what is listed above.
Total aggregated value of the sales made to Parent Company and Affiliates are 11.2%, and 1.1% respectively.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 7 |
9. Contingencies, capital, and other commitments
There has been no significant change in the nature of the contingencies and other commitments, as disclosed in the annual report for the year ended 31st December 2023.
10. Provision for restoration cost
The provision reflects the present value of the future estimated cost of restoration of the land once the Company extracts graphite through its activities over 51 years. The number of years is estimated based on the period over which the estimated resources are expected to be extracted. The cost is estimated periodically to reflect the best estimate at each reporting date.
There were no significant differences in the basic assumptions used in estimating the provision for the period under review in comparison to those used in the last audited accounts of 31st December 2023.
11. Events after the reporting period
There were no material events that have taken place since 31st December 2024 that require disclosure in these Financial Statements.
12. Non-Financial Information
12.1. Public Share Holding
Percentage of shares held by the public and the number of public shareholders is as given below:
Number of Shares represented by the Stated Capital (31-12-2024) | 94,632,904 |
Total No of Shareholders | 10,472 |
Number of Shares held by Public | 12,812,099 |
Number of Public shareholders | 10,470 |
Percentage of shares held by the Public | 13.54% |
Market Capitalisation of LKR | 5,782,070,434 |
Float adjusted market capitalisation of LKR | 782,892,337 |
In terms of the rule 7.13.1(b) of the Listing Rules of the Colombo Stock Exchange, the Company Qualifies under option Two of the minimum public holding requirment.
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 8 |
12.2. Net assets per share
For the Quarter ended 31st December | 2024 | 2023 |
Net Assets Value per share (LKR) | 19.47 | 17.80 |
Quick Asset Ratio | 7.13:1 | 5.83:1 |
12.3. Market price per share
The Company's highest, lowest, and last traded market price is as given below.
For the Quarter ended 31st December | 2024 | 2023 |
Highest price per share (LKR) | 67.90 | 53.00 |
(27/12/ 2024) | (04/10/ 2023) | |
Lowest price per share (LKR) | 51.00 | 47.00 |
(03/12/ 2024) | (18/10/ 2023) | |
Last Traded Price (Closing Price) (LKR) | 61.10 | 50.00 |
12.4. | Shareholding of Directors | ||
Name | 31-12-2024 | 31-12-2023 | |
Ms. M. C. Pietersz - Chairperson | Nil | Nil | |
Mr. T. A. Junker - Deputy Chairperson | Nil | Nil | |
Mr. A. P. Jayasinghe - CEO/Managing Director | Nil | Nil | |
Ms. U. Neunzert - Director | Nil | Nil | |
Mr. A. S. R. Amarasinghe - CFO/Finance Director | Nil | Nil | |
Ms. A. A. Ludowyke | Nil | Nil | |
Mr. M. S. J. D. Coorey | Nil | Nil |
Bogala Graphite Lanka PLC| Interim Financial Statements for Quarter ended 31st December 2024 | 9 |
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |