SCOA NIGERIA PLC |
[RC: 6293] |
STATEMENT OF CHANGES IN EQUITY AS AT 31st DEC '25- (UN-AUDITED)
Issued & paid up Share Capital | Share Premium | Retained Earnings | Revaluation Reserve | Total | Non controlling interest | Total Equity | ||
₦000 | ₦000 | ₦000 | ₦000 | ₦000 | ₦000 | ₦000 | % Change | |
Balance as of 1st January 2025 | 324,913.00 | 194,405.00 | (4,210,219.00) | 4,830,560.00 | 1,139,659.00 | 1,305,554.00 | 2,445,213.00 | 0.02 |
Prior year dividend approved transfer to payables | ||||||||
Dividend | ||||||||
Profit/(loss) for the period / year | 312,621.49 | 312,621.49 | 165,279.65 | 477,901.14 | 0.52 | |||
Other comprehensive income/(loss) | ||||||||
Balance as of 31st Dec, 2025 | 324,913.00 | 194,405.00 | (3,897,597.51) | 4,830,560.00 | 1,452,280.49 | 1,470,833.65 | 2,923,114.14 | 0.16 |
Audited | ||||||||
Balance as of 1st January 2024 | 324,913.00 | 194,405.00 | (4,181,335.00) | 5,434,841.00 | 1,772,824.00 | 614,152.00 | 2,386,976.00 | |
Dividend | ||||||||
Profit for the year | 157,833.00 | 157,833.00 | 70,979.00 | 228,812.00 | ||||
Adjustment to revaluated properties | - | - | ||||||
Other comprehensive income | - | - | (8,923.00) | (8,923.00) | (8,923.00) | |||
Prior Year Adjustment | (177,794.00) | (604,281.00) | (782,075.00) | 620,423.00 | (161,652.00) | |||
Balance as of 31st Dec, 2024 | 324,913.00 | 194,405.00 | (4,210,219.00) | 4,830,560.00 | 1,139,659.00 | 1,305,554.00 | 2,445,213.00 |
SCOA NIGERIA PLC | |||
CASH FLOW STATEMENT FOR the period ended 31st Dec, 2025 ( Un-audited) | |||
Unaudited | Audited | % Change | |
Current Period Ended | Current Period Ended | ||
30th June '25 | 31st Dec '24 | ||
N'000 | N'000 | ||
Cash Flow from Operating Profit-Activities | 723,874.99 | 374,399.00 | (0.93) |
Operating Cash Flow before Working Capital Changes | 2,917,490.93 | (525,357.00) | 6.55 |
Operating Cash Flow from Changes in Working Capital | (12,328,625.35) | (1,707,170.00) | (6.22) |
Net Cash Generated from Operating Activities | (8,687,259.43) | (1,858,128.00) | (3.68) |
Cash Flow from Investing Activities | 109,516.15 | (10,923.00) | 11.03 |
Cash Flow from Financing Activities | 7,396,867.11 | 388,420.00 | (18.04) |
Net Increase/Decrease Cash and Cash Equivalent | (1,180,876.17) | (1,480,631.00) | 0.20 |
Cash and Cash Equivalent Beginning of the Year | 3,973,346.00 | 5,453,977.00 | |
Cash and Cash Equivalent End of the Year | 2,792,469.83 | 3,973,346.00 | 0.30 |
CORPORATE ACTION | |||
Proposed Bonus | |||
Proposed Dividend | |||
Closure Date | |||
Date of Payment | |||
AGM Date | |||
AGM Vanue | |||
SCOA NIGERIA PLC
UN-AUDITED STATEMENT OF FINANCIAL POSITION AS AT 31ST DEC, 2025
Un-Audited | Audited | ||
Current Period Ended | Period Ended | % changes | |
31st Dec '25 | 31st Dec, 2024 | ||
N'000 | N'000 | ||
Property, plant and equipment | 3,525,867.63 | 3,519,030.00 | (0.00) |
Deferred Tax Assets | 430,232.29 | 430,232.00 | (0.00) |
Investment in subsidiary / associates Cos. | |||
Total Non Current Assets | 3,956,099.92 | 3,949,262.00 | (0.00) |
Inventories | 5,654,179.71 | 2,730,540.00 | (1.07) |
Debtors and Other Receivables | 11,491,261.95 | 904,151.00 | (11.71) |
Other current assets | 7,145.03 | 386,992.00 | 0.98 |
Cash and cash equivalents | 2,792,469.83 | 4,034,819.00 | 0.31 |
Total Current Assets | 19,945,056.52 | 8,056,502.00 | (1.48) |
Advance from customer | 843,259.00 | 843,259.00 | - |
Trade and Other Payables | 2,204,601.19 | 2,537,051.00 | 0.13 |
Current Financial liabilities | 10,916,759.61 | 4,364,383.00 | (1.50) |
Current Tax Liabilities | 23,622.68 | 385,287.00 | 0.94 |
Total Current Liabilities | 13,988,242.47 | 8,129,980.00 | (0.72) |
Non-Current Financial liabilities | 974,326.40 | 974,326.40 | - |
Defined benefit Plan | 101,205.80 | 209,370.00 | 0.52 |
Deferred Tax Liabilities | - | - | |
classified as held for sale (Where applicable) | |||
Total Non-Current Liabilities | 1,075,532.20 | 1,139,659.00 | 0.06 |
Working Capital | 5,956,814.05 | 1,305,554.00 | (3.56) |
Net Assets | 8,837,381.77 | 2,736,125.00 | (2.23) |
Non Controlling Interest | (1,470,835.05) | 619,877.00 | 3.37 |
Attributable to Owners of the Company | 10,308,216.82 | 2,116,248.00 | (3.87) |
These consolidated financial statements were approved by the Board of Directors on 31st of December, 2025 and signed on its behalf by:
Mr. Henry Agbamu | Mr. Amresh Shrivastava | Mrs. A. Okereke |
FRC/2013/NIM/00000003968 | FOR: FRC/2013IOD/00000003008 | FRC/2013/ICAN/00000002373 |
UN-AUDITED STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIOD Oct to 31st Dec,2025
Unaudited | Audited | ||
Current Period Ended | Period Ended | % changes | |
Oct to Dec,2025 | Oct to Dec,2024 | ||
N'000 | N'000 | ||
Revenue | 3,493,139.06 | 2,165,458.06 | 0.61 |
Cost of Sales | (3,347,124.52) | (3,056,685.96) | 0.10 |
Gross profit | 146,014.54 | (891,227.90) | (1.16) |
Distribution/Admin and Othe | (498,507.17) | 178,366.49 | (3.79) |
Other Income | 159,750.56 | 367,694.50 | (0.57) |
Financial Charges | (39,605.62) | 599,953.64 | (1.07) |
Financial ncome | 644,292.46 | ||
Profit/Loss Before Tax | 411,944.77 | 254,786.73 | (6.77) |
Taxation | (229,554.88) | (71,394.37) | |
Profit/Loss After Tax | 182,389.89 | 183,392.36 | (0.01) |
Other Comprehensive Income | |||
Total Comprehensive Income | 182,389.89 | 183,392.36 | (0.01) |
Profit/Loss After Tax Attr. | 31,872.15 | 4,446.08 | 6.17 |
Profit/Loss After Tax Owner | 150,517.74 | 178,948.26 | (0.16) |
Total Comp. Inc.Attr. to Non-Controlling Interest | |||
Attributable to Owners of the Company | |||
Basis/Diluted (loss) /Earnings | 0.23 | 1.39 | (0.83) |
Unaudited | Audited | ||
Current Period Ended | Year Ended | % changes | |
31st Dec,2025 | 31st Dec,2024 | ||
N'000 | N'000 | ||
Revenue | 8,357,316.19 | 5,929,776.70 | 0.41 |
Cost of Sales | (7,119,966.57) | (3,888,804.69) | 0.83 |
Gross profit | 1,237,349.62 | 2,040,972.01 | (0.39) |
Distribution/Admin Expenses | (1,280,144.87) | (1,557,700.27) | (0.18) |
Other Income | 270,741.62 | 143,800.86 | 0.88 |
Financial Charges | (101,686.88) | (599,953.64) | (0.83) |
Financial ncome | 597,615.50 | - | |
Profit/Loss Before Tax | 723,874.99 | 27,118.95 | 25.69 |
Taxation | (245,973.84) | (2,119.80) | 115.04 |
Profit/Loss After Tax | 477,901.14 | 24,999.16 | 18.12 |
Other Comprehensive Income | |||
Total Comprehensive Income | 477,901.14 | 24,999.16 | 18.12 |
Profit/Loss After Tax Attr. To Noncontrolling Int | 165,279.65 | 76,437.52 | 1.16 |
Profit/Loss After Tax Owners of the Company | 312,621.49 | (51,438.36) | (7.08) |
Total Comp. Inc.Attr. to Non-Controlling Interest | |||
Attributable to Owners of the Company | |||
Basis/Diluted (loss) /Earnings per Share | 0.48 | (0.08) | (7.01) |
SCOA NIGERIA PLC | ||
NOTES TO THE Un-Audited STATEMENT of FINANCIAL POSITION AS AT | ||
PERIOD ENDED 31st Dec,2025 | ||
Un-Audited | Audited | |
31st Dec,2025 | 31st Dec, 2024 | |
=N='000 | =N='000 | |
1 ) REVENUE : | ||
Analysis By class of Business: | ||
Autos | 1,285,845.47 | 2,723,493.00 |
Equipment | 7,071,470.73 | 9,614,513.00 |
Trading | ||
Construction | - | - |
8,357,316.19 | 12,338,006.00 | |
2. Current Asset : Inventories /Stock: | ||
Raw Material and Consumables | 1,734,027.12 | 1,708,208.00 |
Finished Goods | 1,105,495.00 | 1,022,332.00 |
2,839,522.12 | 2,730,540.00 | |
3) Current Assets: Trade & Other Receivables | ||
Trade Debtors | 11,491,261.95 | 3,346,750.00 |
Prepayment & others receivables | 7,145.03 | 386,992.00 |
Cash & Bank Balance | 2,792,469.83 | 3,973,346.00 |
14,290,876.81 | 7,707,088.00 | |
4) Current Liabilities : Trade & Other Payables | ||
Dividend Payable | ||
Trade and other payables | 2,204,601.19 | 2,537,051.00 |
Taxation | 23,622.68 | 145,587.00 |
Bank Overdraft | 61,472.85 | 77,228.71 |
Interset Bearing Loan | 10,855,286.76 | 2,304,762.92 |
13,144,983.47 | 5,064,629.63 | |
5) Non Current Liabilities | ||
Interset Bearing Loan | 974,326.40 | 1,221,201.00 |
Employee Benefit Liability - Gratuity | 101,205.80 | 209,370.00 |
1,075,532.20 | 1,430,571.00 | |
6. Call Up Share Capital | ||
Authorised: | ||
2 Billion Ordinary Shares of 50k Each | 1,000,000.00 | 1,000,000.00 |
Alloted, Called Up and Fully Paid | ||
649.5 million Ordinary Shares of 50k each | 324,913.00 | 324,913.00 |
FREE FLOAT COMPUTATION | ||
Company Name: | ||
Year End: | Dec-25 | |
Reporting Period: | Q4, 2025 | |
Share Price at end of reporting period: | N7.80 | |
Description | 31/12/2025 | |
Units | Percentage (In relation to Issued Share Capital) | |
Issued Share Capital | 649,825,665 | 100% |
Details of Substantial Shareholdings (5% and above) | ||
SCOA International S.A. | 443,489,031 | 68.25 |
Total Substantial Shareholdings | 443,489,031 | 68.25 |
Directors' Shareholdings (direct and indirect), excluding directors with substantial interests | ||
Mr. Henry agbamu | 137,843 | 0.02 |
Dr, Massad Fares Boulos | 1,150 | 0.00 |
Mrs. Sarah Boulos | 1,090 | 0.00 |
Mr. Michel Zouhoah Fadoul | - | - |
Alhaji Gambo Lawan | - | - |
Prince Boniface Nwabuko | 2,500 | 0.00 |
Hon. Magnus Onyibe | - | - |
Mr. Amresh Shrivastava | - | - |
Total Directors' Shareholdings | 142,583 | 0.02 |
Influential Shareholdings | ||
Investra Limited | 6,465,757 | 0.99 |
H-Top Limited | 11,562,500 | 1.78 |
Bi-Tradex Limited | 9,534,232 | 1.47 |
Krystall Limited | 11,250,000 | 1.73 |
Laikeside Limited | 10,812,500 | 1.66 |
Larbrisse Limited | 10,000,000 | 1.54 |
Vinette Limited | 13,125,000 | 2.02 |
Total Influential Shareholdings | 72,749,989 | 11.19 |
Free Float in Units and Percentage | 133,444,062 | 20.54 |
Free Float in Value | N1,040,863,683.60 | |
Declaration: | ||
SCOA Plc with a free float value of N1,040,863,683.60 as at 31 December 2025, is compliant with The Exchange's free float requirements for companies listed on the Main Board.with The Exchange's free float requirements for companies listed on the Main Board. | ||
In compliance with Rule 17.15 Disclosure of Dealings in Issuers' Shares, Rulebook of the Exchange 2015 (Issuers Rule) Scoa Nigeria Plc maintains a Security Trading Policy which guides Directors, Audit Committee members, employees and all individuals categorized as insiders as to their dealing in the Company's shares. The Policy undergoes periodic reviews by the Board and is updated accordingly. The Company has made specific inquiries of all its Directors and other insiders and is not aware of any infringement of the policy during the period.