MADULSIMA PLANTATIONS PLC
833, Sirimavo Bandaranaike Mawatha - Colombo -14
Company Reg. No : PQ 184
INTERIM FINANCIAL STATEMENTS
YEAR ENDED 31ST DECEMBER 2024
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
CORPORATE INFORMATION | |||
Company | : Madulsima Plantations PLC | ||
Legal Form | : | Public Listed Company | |
Date of Incorporation | : | 22nd June 1992 | |
Company Registration No | : P Q 184 | ||
Registered Office | : 833, Sirimavo Bandaranaike Mawatha , Colombo 14, Sri Lanka. | ||
Board of Directors | : Mr.D H S Jayawardena | (Deceased on 03-02-2025) | |
Mr.D Hasitha S Jayawardena | Chairman / Executive Director | ||
Mr.M N S Perera | Executive Director | ||
Mr.C R Jansz | Non Executive Director | ||
Mr.K Dayaparan | Non Executive Director | ||
Dr.A Shakthevale | Independent Non-Executive Director (resigned w.e.f. 01-10-24) | ||
Mr.D S K Amarasekera | Independent Non-Executive Director (resigned w.e.f. 01-10-24) | ||
Mr.M R Mihular | Senior Independent Director (appointed w.e.f. 01-10-24) | ||
Dr.R A Fernando | Independent Non-Executive Director (appointed w.e.f. 01-10-24) | ||
Mr.P A Jayatunga | Executive Director (appointed w.e.f. 17-02-25) | ||
Secretary | : | Mr.P A Jayatunga | |
833, Sirimavo Bandaranaike Mawatha | |||
Colombo 14. | |||
Registrars | : Central Depository Systems (Pvt) Limited | ||
Ground Floor, M&M Center 341/5, | |||
Kotte Road | |||
Rajagiriya. | |||
Auditors | : Messrs. KPMG (Chartered Accountants) | ||
32A, Sir Mohamad Macan Markar Mawatha | |||
Colombo 03. | |||
Bankers | : Hatton National Bank PLC | ||
Head Office Branch | |||
HNB Towers, No. 479 | |||
T B Jayah Mawatha | |||
Colombo 10. | |||
Parent Company | : Melstacorp PLC | ||
110, Norris Canal Road, | |||
Colombo 10. |
Page No 01
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
03 Months | 03 Months | Unaudited | Audited | |||
ended | ended | Variance | Year ended | Year ended | Variance | |
31/12/2024 | 31/12/2023 | % | 31/12/2024 | 31/12/2023 | % | |
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||
Revenue | 1,147,703 | 834,947 | 37 | 4,684,574 | 4,038,643 | 16 |
Cost of sales | (1,107,041) | (1,030,393) | (7) | (3,988,989) | (3,955,874) | (1) |
Gross profit | 40,662 | (195,446) | 121 | 695,585 | 82,769 | 740 |
Other operating income | (7,482) | (4,669) | 60 | 48,385 | 49,020 | (1) |
Gain on change in fair value of biological assets | 174,870 | 236,069 | (26) | 400,940 | 619,218 | (35) |
Administrative expenses | (56,600) | (46,269) | (22) | (125,699) | (100,359) | (25) |
Profit from operating activities | 151,450 | (10,315) | (1,568) | 1,019,211 | 650,648 | 57 |
Net finance cost | (132,188) | (163,414) | 19 | (539,680) | (892,452) | 40 |
Profit/(Loss) before taxation | 19,262 | (173,729) | 111 | 479,531 | (241,804) | 298 |
Income tax charge | (62,662) | (37,484) | (67) | (165,988) | (796,455) | 79 |
Profit/(Loss) for the period | (43,400) | (211,213) | 79 | 313,543 | (1,038,259) | 130 |
Acturial gain on retirement benefit obligations | 15,010 | - | 100 | 15,010 | 56,906 | 263 |
Net change in fair value through OCI asset | - | 257 | ||||
Tax effect on acturail gain during the year | (4,503) | (17,071) | ||||
Total Comprehensive income /(expense) for the period | (28,390) | (211,213) | 87 | 324,050 | (998,167) | 132 |
Basic earnings/(loss) per share | (0.26) | (1.25) | (79) | 1.85 | (6.13) | 130 |
Figures in brackets indicate deductions.
The above figures are not audited
Page No 02
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
STATEMENT OF CHANGES IN EQUITY
Stated | Revaluation | FVOCI | Timber | Accumulated | Total | |
Capital | Reserve | Reserve | Reserve | Losses | Equity | |
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |
Balance as at 1st January 2023 | 1,624,760 | 1,055,815 | 2,780 | 4,072,530 | (6,144,937) | 610,948 |
Transferred to timber reserve | - | - | - | 619,427 | (619,427) | - |
Profit/(Loss) for the period | - | - | - | - | (1,038,259) | (1,038,259) |
Acturail gian on retirement benefit obligations (net of tax) | - | - | - | 39,834 | 39,834 | |
Net change in fair value through OCI asset | - | - | 257 | - | - | 257 |
Balance as at 31st December 2023 | 1,624,760 | 1,055,815 | 3,037 | 4,691,957 | (7,762,789) | (387,220) |
Balance as at 1st January 2024 | 1,624,761 | 1,055,815 | 3,037 | 4,691,956 | (7,762,789) | (387,220) |
Transferred to timber reserve | - | - | - | 362,046 | (362,046) | - |
Profit/(Loss) for the period | - | - | - | - | 313,543 | 313,543 |
Acturail gain on retirement benefit obligations (net of tax) | - | - | - | 10,507 | 10,507 | |
Balance as at 31st December 2024 | 1,624,761 | 1,055,815 | 3,037 | 5,054,002 | (7,800,785) | (63,170) |
Figures in brackets indicate deductions. | ||||||
The above figures are not audited |
Page No 03
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
STATEMENT OF FINANCIAL POSITION
Unaudited | Audited | |
As At | 31/12/2024 | 31/12/2023 |
Rs.'000 | Rs.'000 | |
Assets | ||
Non-current assets | ||
Right to use of land | 146,766 | 151,061 |
Immovable estate assets on finance lease (other than bare Land) | 275,252 | 301,240 |
Tangible assets other than biological assets | 1,149,357 | 1,282,859 |
Bearer biological assets | 1,199,768 | 1,109,683 |
Consumable biological assets | 5,409,095 | 4,980,421 |
Investment in Equity Securities-FVOCI | 4,253 | 4,253 |
Total non-current assets | 8,184,492 | 7,829,517 |
Current Assets | ||
Produce bearer biological assets | 7,105 | 7,811 |
Inventories | 561,561 | 548,393 |
Trade and other receivables | 118,330 | 140,099 |
Amounts due from related companies | 9,704 | 184 |
Cash and cash equivalents | 420,654 | 10,822 |
Total current assets | 1,117,355 | 707,309 |
TOTAL ASSETS | 9,301,847 | 8,536,826 |
EQUITY AND LIABILITIES | ||
Capital and reserves | ||
Stated capital | 1,624,761 | 1,624,761 |
Revaluation reserve | 1,055,815 | 1,055,815 |
Fair value through OCI reserve | 3,037 | 3,037 |
Timber reserve | 5,054,002 | 4,691,956 |
Accumulated losses | (7,800,785) | (7,762,789) |
Total equity | (63,170) | (387,220) |
Non-current liabilities | ||
Interest bearing borrowings | 4,659,406 | 4,201,285 |
Retirement benefit obligations | 1,322,848 | 1,352,022 |
Deferred tax liability | 1,889,578 | 1,719,086 |
Deferred income and capital grants | 115,040 | 117,998 |
Lease liability to-SLSPC and JEDB | 141,477 | 148,715 |
Total non-current liabilities | 8,128,348 | 7,539,106 |
Current liabilities | ||
Trade and other payable | 559,461 | 457,522 |
Lease liability to-SLSPC and JEDB | 12,639 | 6,608 |
Amounts due to related companies | 56,366 | 117,885 |
Interest bearing borrowings | 600,000 | 600,000 |
Bank overdraft | 8,203 | 202,925 |
Total current liabilities | 1,236,669 | 1,384,940 |
Total liabilities | 9,365,016 | 8,924,046 |
TOTAL EQUITY AND LIABILITIES | 9,301,847 | 8,536,826 |
Net Assets per share | (0.37) | (2.28) |
It is certified that these interim financial statements have been prepared in accordance with the requirements
of the Companies Act No 07 of 2007. | - Signed - |
D S Heenatigalage | |
General Manager - Finance |
The Board of Directors is responsible for the preparation and presentation of these interim financial statements. Approved and signed for and on behalf of the Board of Directors of Madulsima Plantations PLC.
- Signed - | - Signed - |
C R Jansz | M A N S Perera |
Director | Director |
Colombo, 25th February 2025 | |
Page No 04 |
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
STATEMENT OF CASH FLOWS | ||
Year ended | Year ended | |
31/12/2024 | 31/12/2023 | |
Rs.'000 | Rs.'000 | |
CASH FLOW FROM OPERATING ACTIVITIES | ||
Profit/(Loss) before taxation | 440,637 | (163,044) |
Adjustments for: | ||
Depreciation | 165,399 | 67,256 |
Interest expenses | 539,680 | 500,962 |
Provision for retirement benefit obligations | 155,450 | 56,403 |
Gain on fair valuation of timber plantations | (362,046) | (146,494) |
Dividend income | 30,911 | |
Amortization of capital grants | (5,298) | (3,354) |
Operating profit /(loss) before working capital changes | 964,733 | 311,728 |
(Increase)/decrease in inventories | (13,168) | (49,330) |
(Increase)/decrease in trade and other receivables | 21,769 | (225,391) |
(Increase)/decrease in amounts due from related companies | (9,520) | (3,654) |
Increase/(decrease) in trade and other payable | 101,938 | 90,275 |
Increase/(decrease) in amount due to related companies | (61,519) | (4,452) |
Cash generated from operating activities | 1,004,233 | 119,176 |
Finance cost paid | (6,614) | (24,050) |
Retirement benefit obligation paid | (164,888) | (58,750) |
Net cash flows from operating activities | 832,732 | 36,376 |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Acquisition of property, plant and equipment | (15,950) | (8,378) |
Investments in immature plantations | (100,297) | (45,420) |
Investments in timber plantations | (27,029) | (10,891) |
Net cash flows from investing activities | (143,276) | (64,689) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Payment of government lease rentals | (23,904) | (8,812) |
Loans repayment | (60,998) | (52,000) |
Net cash flows from financing activities | (84,902) | (60,812) |
Net increase/(decrease) in cash and cash equivalents | 604,554 | (89,126) |
Cash and cash equivalents at the beginning of the period | (192,102) | (131,604) |
Cash and cash equivalents at the end of the period - Note A | 412,452 | (220,730) |
Note A | ||
Cash and cash equivalents | 420,654 | 60,460 |
Bank overdraft | (8,203) | (281,190) |
412,452 | (220,730) |
Figures in brackets indicate deductions.
The above figures are not audited
Page No 05
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
NOTES TO THE INTERIM FINANCIAL STATEMENTS
01. SEGMENTAL INFORMATION
Geographical segment | Madulsima Region | Bogawantalawa Region | TOTAL | |||||
Uva High | Uva Medium | Western High | ||||||
For the year ended | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |
(a) Segment revenue | ||||||||
Revenue | 1,759,834 | 1,519,082 | 775,572 | 787,540 | 2,149,168 | 1,732,021 | 4,684,574 | 4,038,643 |
Cost of sales | (1,417,850) | (1,368,666) | (696,193) | (830,418) | (1,874,946) | (1,756,790) | (3,988,989) | (3,955,874) |
Gross profit | 341,984 | 150,416 | 79,379 | (42,878) | 274,222 | (24,769) | 695,585 | 82,769 |
Unallocated | ||||||||
Other operating income | 48,385 | 49,020 | ||||||
Administrative expenses | (125,699) | (100,359) | ||||||
Gain on change in fair value of biological asset | 400,940 | 619,218 | ||||||
Profit from operating activities | 1,019,211 | 650,648 | ||||||
Net finance cost | (539,680) | (892,452) | ||||||
Profit/(loss) before taxation | 479,532 | (241,804) | ||||||
Income tax charge | (165,988) | (796,455) | ||||||
Profit/(loss) for the period | 313,543 | (1,038,259) | ||||||
(b) Segment assets | ||||||||
As at | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Non-current assets | 162,163 | 121,563 | 89,235 | 61,340 | 355,329 | 267,815 | 606,727 | 450,718 |
Current assets | 233,413 | 239,715 | 109,140 | 118,176 | 275,666 | 295,539 | 618,218 | 653,431 |
395,576 | 361,278 | 198,375 | 179,516 | 630,995 | 563,354 | 1,224,946 | 1,104,149 | |
Unallocated | ||||||||
Non-current assets | 7,577,765 | 7,378,800 | ||||||
Current assets | 499,136 | 53,878 | ||||||
Total assets | 9,301,847 | 8,536,826 | ||||||
(c) Segment liabilities | ||||||||
Non-current liabilities | 556,030 | 556,971 | 318,150 | 331,872 | 680,815 | 686,870 | 1,554,994 | 1,575,713 |
Current liabilities | 174,212 | 120,515 | 96,490 | 59,505 | 191,635 | 150,547 | 462,336 | 330,567 |
730,242 | 677,486 | 414,639 | 391,377 | 872,450 | 837,417 | 2,017,332 | 1,906,280 | |
Unallocated | ||||||||
Non-current liabilities | 6,573,354 | 5,963,395 | ||||||
Current liabilities | 774,331 | 1,054,371 | ||||||
Total liabilities | 9,365,017 | 8,924,046 | ||||||
Capital expenditure | 33,495 | 48,803 | 14,280 | 29,940 | 82,985 | 88,412 | 130,760 | 167,155 |
Capital expenditure - Unallocated | 12,516 | 3,785 | ||||||
143,276 | 170,940 | |||||||
Depreciation | 60,951 | 64,882 | 31,119 | 36,053 | 58,918 | 60,697 | 150,989 | 161,632 |
Depreciation - Unallocated | 14,410 | 16,925 | ||||||
165,399 | 178,557 |
Figures in brackets indicate deductions.
The above figures are not audited
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
NOTES TO THE INTERIM FINANCIAL STATEMENTS
02. Approval of the financial statement
These interim financial statements of the Company for the period ended 31st December 2024 were approved by the Board of Directors on 25th February 2025
03. Basis of preparation
The Interim Financial Statements have been prepared in accordance with the Accounting Policies set out in the most recent Annual Report of the Company and are in compliance with Sri Lanka Accounting Standards LKAS 34 - Interim financial reporting.
04. There has not been a significant change in the nature of contingent liabilities which were disclosed in the Annual Report for the year ended 31st December 2023.
05. No circumstances have arisen since the Statement of Financial Position date, which would require adjustment to or disclosure in the Interim Financial Statements.
06. The aggregate value of the non-current related party loan balance payable to the parent company, Melstacorp PLC has exceeded 10% of the equity.
INVESTOR INFORMATION | ||
01. Market Price Per Share | Quarter ended | Quarter ended |
31/12/2024 | 31/12/2023 | |
Highest during the period Rs. | 16.00 | 11.50 |
Lowest during the period Rs. | 10.40 | 9.70 |
Last traded price Rs. | 14.10 | 11.00 |
02. Directors' Shareholding | ||
Name | As at 31/12/2024 | As at 31/12/2023 |
Mr. D H S Jayawardena (Deceased on 03-02-2025) | Nil | Nil |
Mr. D Hasitha S Jayawardena - Chairman / Executive Director | Nil | Nil |
Mr. M A N Sampath Perera -Executive Director | Nil | Nil |
Mr. C R Jansz - Non Executive Director | Nil | Nil |
Mr. K Dayaparan - Non Executive Director | Nil | Nil |
Dr. A Shakthevale -Independent Non-Executive Director (resigned w.e.f. 01-10-2024) | Nil | Nil |
Mr. D S K Amarasekara - Independent Non-Executive Director (resigned w.e.f. 01-10-2024) | Nil | Nil |
Mr. M R Mihular - Independent Non-Executive Director (appointed w.e.f. 01-10-2024) | Nil | Nil |
Dr. R A Fernando - Independent Non-Executive Director (appointed w.e.f. 01-10-2024) | Nil | Nil |
Mr. P A Jayatunga - Executive Director (appointed w.e.f. 17-02-2025) | Nil | Nil |
Chief Executive Officer's holding in shares | ||
Mr. M.A.Fernando | Nil | Nil |
Page No 07 |
MADULSIMA PLANTATIONS PLC
Interim Financial Statements for the Year Ended 31st December 2024
INVESTOR INFORMATION
03. Twenty (20) Largest Shareholders as at 31st December 2024
No | Name of Shareholder |
- MELSTACORP PLC
- STASSEN EXPORTS (PVT) LIMITED
- SECRETARY TO THE TREASURY
- MR.K.D.SOMADASA
-
THREAD CAPITAL (PRIVATE ) LIMITED
6 MR. A.A.M.DHARMADASA
- MR.M.A.ASLAM
- SEYLAN BANK PLC/ANJULA CHAMILA JAYASINGHE
- PEOPLE'S LEASING & FINANCE PLC/MRS.C.M.DISSANAYAKE
- PEOPLE'S LEASING & FINANCE PLC/MR.W.M.D.I.P.ABEYRATHNE
- SAMPATH BANK PLC/SENTHILVERL HOLDINGS (PVT) LTD
- MR.M.R.LAFFIR
- MR.A.V.R.DE SILVA JAYATILLEKE
- MR.T.LOGANATHAN
- DEUTSCHE BANK AG SINGAPORE A/C 2(DCS CLT ACC FOR DEUTSCHE BANK AG SINGAPORE -PWM WM CLI
- PMF FINANCE PLC/ H.A.U. CHAMINDA
- MRS.W.V.H.NILANTHI
- MR.K.M.C.S.K.BANDARA
- MR.W.L.SUBASINGHE
- DR. G.S. PERERA
No. of Shares | % of issued |
capital | |
94,429,833 | 55.71 |
61,985,831 | 36.57 |
3,800,000 | 2.24 |
374,396 | 0.22 |
315,000 | 0.19 |
308,223 | 0.18 |
300,000 | 0.18 |
165,113 | 0.10 |
156,067 | 0.09 |
138,950 | 0.08 |
117,772 | 0.07 |
115,000 | 0.07 |
100,000 | 0.06 |
99,189 | 0.06 |
99,090 | 0.06 |
94,000 | 0.06 |
85,000 | 0.05 |
82,876 | 0.05 |
75,174 | 0.04 |
70,743 | 0.04 |
Sub Total | 162,912,257 | 96.11 |
Other Shareholders | 6,588,840 | 3.89 |
Grand Total | 169,501,097 | 100.00 |
31/12/2024 | 31/12/2023 | |
Percentage of shares held by the public | 7.30% | 7.30% |
Number of Shareholders representing public shareholdings | 19,071 | 19,122 |
Float adjusted market capitalization (Rs'000) | 184,505 | 137,347 |
Minimum public holding requirement
The float adjusted Market Capitalization of the company falls under Option 05 of Rule 7.13.1 (a) of the Listing Rules of the Colombo Stock Exchange and the company has not compiled with the minimum public holding percentage requirement applicable under the said option.
Page No 08