|
FIVE-YEAR FINANCIAL SUMMARY
ASSETS EMPLOYED
2007 2006 2005 2004 2003
N‘000 N‘000 N‘000 N‘000 N‘000
Fixed assets 31,838,260 31,326,200 28,016,068 22,576,120 20,759,503
Intangible assets - - 44,680 111,700 178,720
Long term investments 2,206,518 2,054,881 1,978,838 1,696,013 1,493,133
Current assets 14,043,356 13,139,672 13,950,231 11,564,219 11,265,723
Current Liabilities (16,993,593) (19,648,244) (16,933,673) (11,406,534) (8,902,809)
------------ ---------- ------------ ------------ ------------
31,094,541 26,872,509 27,056,144 24,541,518 24,794,270
====== ====== ====== ====== ======
LONG TERM LIABILITIES AND
PROVISIONS
Finance lease (2,962) (18,503) (165,709) (230,013) (52,845)
Gratuity provision (4,537,144) (3,714,583) (2,906,651) (2,753,323) (2,121,886)
Deferred Tax (3,701,250) (3,050,881) (3,583,221) (2,838,684) (3,295,915)
------------ ---------- ------------ ------------ ------------
22,853,185 20,088,542 20,401,163 18,719,498 19,323,624
====== ====== ====== ====== ======
FINANCED BY:
Share capital 654,367 649,639 649,639 487,229 487,229
Reserve for bonus share - - - - 162,410
Share premium 3,937,996 3,937,996 3,462,583 3,462,434 3,462,434
Reserves 18,213,517 15,454,720 16,256,549 14,587,586 15,198,080
------------ ------------ ------------ ------------ ------------
Shareholders’ funds 22,805,880 20,047,083 20,368,622 18,699,659 19,310,153
Minority interest 47,305 41,459 32,541 19,839 13,471
------------ ------------ ------------ ------------ ------------
22,853,185 20,088,542 20,401,163 18,719,498 19,323,624
====== ====== ====== ====== ======
PROFIT AND LOSS ACCOUNT
Turnover 68,529,128 59,674,516 55,444,504 47,553,874 43,900,832
======= ======= ======= ======= =======
Profit Before tax
& exceptional items 4,346,826 1,933,982 3,576,257 3,330,594 6,045,057
Exceptional items - (1,604,741) - - -
Taxation (1,174,562) 437,007 (1,249,197) (298,272) (1,643,957)
---------- ---------- ---------- ---------- ----------
Profit After Taxation 3,172,264 766,248 2,327,060 3,032,322 4,401,100
Extraordinary items - 285,248 - - -
---------- ---------- ---------- ---------- ----------
3,172,264 1,051,496 2,327,060 3,032,322 4,401,100
Minority Interest (5,846) (8,918) (12,702) (6,368) (6,618)
---------- ---------- ---------- ---------- ----------
Profit retained 3,166,418 1,042,578 2,314,358 3,025,954 4,394,960
====== ======= ====== ====== ======
Information per 50k ordinary
share:
Earnings per share (kobo):
- Basic 242 80 178 233 451
- Adjusted 242 80 177 231 336
====== ======= ====== ====== ======
Dividends Per
share (kobo) (Note 22) 75 30 60 120 160
Dividend cover 3 3 3 2 3
====== ======= ====== ====== ======
NOTE:
Earnings and dividends per
share are based on the profit after taxation and the number of ordinary
shares issued and fully paid at the end of each year.
|