SlideShare une entreprise Scribd logo
1  sur  21
Analysis of Financial Statements
Artistic Denim Mills
Student Name: Muhammad Yousif Solangi MBA-E (90) Reg# 1466113
Instructor’s Name: Farhan Ahmed Shaikh
INTRODUCTION & HISTORY
• Denim is the key player to bring innovation and
offer unique market solutions throughout the
value chain. The company is public listed and
started production in 1993 and persistently
offering premium fabrics with unique colors,
shades and garments with extensive array of
washes.
• As a vertical set-up we provide “speed to market”
and produce premium denim fabrics and
garments for high-end customers all over the
globe.
VISION
• Achieve and retain market leadership in Denim
Fabrics.
• Garments manufacturing produce to the highest
quality standards.
• Excel through continuous improvement fulfills.
• Exceed the expectations of our customers be
ethical in its practices.
• Operate through team work.
• Ensure a fair return to stake holders.
• Fulfill social Responsibilities.
MISSION
• Dynamic
• Quality Conscious
• Ever Progressive
ORGANIZATIONA CHART/HIERARCHY
 Chairman
Chief Executive
Director
General Manager
Manager
Assistant Manager
Supervisor
COMPANY PORTFOLIO/PRODUCTS
Dyeing
MAJOR SHAREHOLDERS
• Soneri Bank limited.
• State life Insurance Corporation of Pakistan.
• Directors, Chief Executive Officers, and their spouse ,children.
• Artistic Properties (Pvt) ltd.
• Pak Asian Fund limited.
• Investment Corporation of Pakistan
• Habib Bank AG Zurich
• Mohammad Haroon Nur Rehman Abdlla Khan
• First Equities limited.
• Rafi Securities (Pvt) ltd.
• Seven Star Securities (Pvt) td.
• Trustees D.G Khan Cement Co. td.
• DJM Securities (Pvt) ltd.
• HSZ Securities (Pvt) td.
MAJOR SHAREHOLDERS
• Soneri Bank limited.
• State life Insurance Corporation of Pakistan.
• Directors, Chief Executive Officers, and their spouse ,children.
• Artistic Properties (Pvt) ltd.
• Pak Asian Fund limited.
• Investment Corporation of Pakistan
• Habib Bank AG Zurich
• Mohammad Haroon Nur Rehman Abdlla Khan
• First Equities limited.
• Rafi Securities (Pvt) ltd.
• Seven Star Securities (Pvt) td.
• Trustees D.G Khan Cement Co. td.
• DJM Securities (Pvt) ltd.
• HSZ Securities (Pvt) td.
ANALYSIS OF FINANCIAL STATEMENT
PKR CHANGE AND PERCENTAGE CHANGE
BALANCE SHEET- ASSETS
2013 2012
PKR
CHANGE
PERCENTAGE
CHANGE
ASSETS
NON-CURRENT ASSETS
Property, plant and equipment 3,515,096 3,429,698 85,398 2%
Long-term loans 5,314 4,695 - 0%
Long-term deposits 853 833 - 0%
3,521,263 3,435,226 86,037 3%
CURRENT ASSETS
Stores and Spares 114,718 104,314 10,404 10%
Stock-in-trade 640,068 703,403 (63,335) -9%
Trade debts 1,385,388 1,437,610 (52,222) -4%
Loans and advances 51,712 52,844 (1,132) -2%
Trade deposits and prepayments 1,985 7,993 (6,008) -75%
Other receivables 45,563 47,882 (2,319) -5%
Sales tax refundable 94,582 55,751 38,831 70%
Short-term investments 14,849 13,654 (13,654) -100%
Taxation-net 87,687 39,828 47,859 120%
Cash and bank balances 18,653 13,729 4,924 36%
2,455,205 2,477,008 (21,803) -1%
TOTAL ASSETS 5,976,468 5,912,234 64,234 1%
PKR CHANGE AND PERCENTAGE CHANGE
BALANCE SHEET
Rupees in '000
ARTISTIC DENIM MILLS LIMITED
June 30, 2013.
BALANCE SHEET- LIABILITY & OWNER’S EQUITY
2013 2012
PKR
CHANGE
PERCENTAGE
CHANGE
SHARE CAPITAL AND RESERVE
Share capital 840,000 840,000 - 0%
Reserves 3,220,715 2,547,329 673,386 26%
4,060,715 3,387,329 673,386 20%
NON-CURRENT LIABILITIES
Long-term financing 168,489 344,206 (175,717) -51%
Deferred liabilities 46,070 36,160 9,910 27%
214,559 380,366 (165,807) -44%
CURRENT LIABILITIES
Trade and other payables 527,158 617,840 (90682) -15%
Accrued mark-up 32,663 36,331 (3668) -10%
Short-term borrowings 986,804 1,366,812 0 0%
Current maturity of long-term financing 154,569 123,556 154569 -
1,701,194 2,144,539 (443345) -21%
TOTAL EQUITY AND LIABILITIES 5,976,468 5,912,234 64,234 1%
PKR CHANGE AND PERCENTAGE CHANGE
ARTISTIC DENIM MILLS LIMITED
BALANCE SHEET
June 30, 2013.
INCOME STATEMENT/PROFIT AND LOSS ACCOUNT
2013 2012
PKR
CHANGE
PERCENTAGE
CHANGE
NET SALES 6,136,793 5,451,844 684,949 13%
Cost of Sales (4,991,834) (4,600,585) - 0%
GROSS PROFIT 1,144,959 851,259 293,700 35%
Distribution costs (187,068) (121,031) (66,037) 55%
Administrative expenses (62,889) (54,911) (7,978) 15%
Other operating expenses (63,229) (56,007) (7,222) 13%
Other operating income 104,972 42,271 62,701 148%
(208,214) (189,678) (18,536) 10%
OPERATING PROFIT 936,745 661,581 275,164 42%
Finance Costs (149,713) (165,143) 15,430 -9%
-
PROFIT BEFORE TAXATION 787,032 496,438 290,594 59%
Taxation (29,646) (56,346) 26,700 -47%
-
NET PROFIT FOR THE YEAR 757,386 440,092 317,294 72%
EPS-BASIC AND DILUTED (Rs.Per Share) 9.02 5.24 3.78 72%
PROFIT AND LOSS ACCOUNT
June 30, 2013.
PKR CHANGE AND PERCENTAGE CHANGE
ARTISTIC DENIM MILLS LIMITED
TREND PERCENTAGE OR HORIZONTAL ANALYSIS
BALANCE SHEET- ASSETS
2013 % 2012 %
ASSETS
NON-CURRENT ASSETS
Property, plant and equipment 3,515,096 102% 3,429,698 100%
Long-term loans 5,314 113% 4,695 100%
Long-term deposits 853 102% 833 100%
3,521,263 102.50% 3,435,226 100%
CURRENT ASSETS
Stores and Spares 114,718 109.97% 104,314 100%
Stock-in-trade 640,068 91.00% 703,403 100%
Trade debts 1,385,388 96.37% 1,437,610 100%
Loans and advances 51,712 97.86% 52,844 100%
Trade deposits and prepayments 1,985 24.83% 7,993 100%
Other receivables 45,563 95.16% 47,882 100%
Sales tax refundable 94,582 169.65% 55,751 100%
Short-term investments 14,849 108.75% 13,654 100%
Taxation-net 87,687 220.16% 39,828 100%
Cash and bank balances 18,653 135.87% 13,729 100%
2,455,205 99.12% 2,477,008 100.00%
TOTAL ASSETS 5,976,468 100.00% 5,912,234 100.00%
TREND PERCENTAGE OR HORIZONTAL ANALYSIS
ARTISTIC DENIM MILLS LIMITED
BALANCE SHEET
June 30, 2013.
BALANCE SHEET- LIABILITY & OWNER’S EQUITY
2013 % 2012 %
EQUITY AND LIABILITIES
SHARE CAPITAL AND RESERVE
Share capital 840,000 100% 840,000 100%
Reserves 3,220,715 126% 2,547,329 100%
4,060,715 120% 3,387,329 100%
NON-CURRENT LIABILITIES
Long-term financing 168,489 49% 344,206 100%
Deferred liabilities 46,070 127% 36,160 100%
214,559 56% 380,366 100%
CURRENT LIABILITIES
Trade and other payables 527,158 85% 617,840 100%
Accrued mark-up 32,663 90% 36,331 100%
Short-term borrowings 986,804 72% 1,366,812 100%
Current maturity of long-term financing 154,569 125% 123,556 100%
1,701,194 79% 2,144,539 100%
TOTAL EQUITY AND LIABILITIES 5,976,468 101% 5,912,234 100%
TREND PERCENTAGE OR HORIZONTAL ANALYSIS
ARTISTIC DENIM MILLS LIMITED
BALANCE SHEET
June 30, 2013.
INCOME STATEMENT/PROFIT AND LOSS ACCOUNT
2013 % 2012 %
NET SALES 6,136,793 113% 5,451,844 100%
Cost of Sales (4,991,834) 109% (4,600,585) 100%
GROSS PROFIT 1,144,959 135% 851,259 100%
Distribution costs (187,068) 155% (121,031) 100%
Administrative expenses (62,889) 115% (54,911) 100%
Other operating expenses (63,229) 113% (56,007) 100%
Other operating income 104,972 248% 42,271 100%
(208,214) 110% (189,678) 100%
OPERATING PROFIT 936,745 142% 661,581 100%
Finance Costs (149,713) 91% (165,143) 100%
-
PROFIT BEFORE TAXATION 787,032 159% 496,438 100%
Taxation (29,646) 53% (56,346) 100%
NET PROFIT FOR THE YEAR 757,386 172% 440,092 100%
EPS-BASIC AND DILUTED (Rs.Per Share) 9.02 5.24
ARTISTIC DENIM MILLS LIMITED
PROFIT AND LOSS ACCOUNT
June 30, 2013.
TREND PERCENTAGE OR HORIZONTAL ANALYSIS
COMPONENT PERCENTAGE/VERTICAL ANALYSIS
2013 % 2012 %
ASSETS
NON-CURRENT ASSETS
Property, Plant and equipment 3,515,096 58.82% 3,429,698 58.01%
Long-term loans 5,314 0.09% 4,695 0.08%
Long-term deposits 853 0.01% 833 0.01%
3,521,263 58.92% 3,435,226 58.10%
CURRENT ASSETS
Stores and Spares 114,718 1.92% 104,314 1.76%
Stock-in-trade 640,068 10.71% 703,403 11.90%
Trade debts 1,385,388 23.18% 1,437,610 24.32%
Loans and advances 51,712 0.87% 52,844 0.89%
Trade deposits and prepayments 1,985 0.03% 7,993 0.14%
Other receivables 45,563 0.76% 47,882 0.81%
Sales tax refundable 94,582 1.58% 55,751 0.94%
Short-term investments 14,849 0.25% 13,654 0.23%
Taxation-net 87,687 1.47% 39,828 0.67%
Cash and bank balances 18,653 0.31% 13,729 0.23%
2,455,205 41.08% 2,477,008 41.90%
TOTAL ASSETS 5,976,468 100.00% 5,912,234 100.00%
COMPONENT PERCENTAGE OR VERTICAL ANALYSIS
ARTISTIC DENIM MILLS LIMITED
BALANCE SHEET
June 30, 2013.
BALANCE SHEET- LIABILITY & OWNER’S EQUITY
2013 % 2012 %
EQUITY AND LIABILITIES
SHARE CAPITAL AND RESERVE
Share capital 840,000 14% 840,000 14%
Reserves 3,220,715 54% 2,547,329 43%
4,060,715 68% 3,387,329 57%
NON-CURRENT LIABILITIES
Long-term financing 168,489 3% 344,206 6%
Deferred liabilities 46,070 1% 36,160 1%
214,559 4% 380,366 6%
CURRENT LIABILITIES
Trade and other payables 527,158 9% 617,840 10%
Accrued mark-up 32,663 1% 36,331 1%
Short-term borrowings 986,804 17% 1,366,812 23%
Current maturity of long-term financing 154,569 3% 123,556 2%
1,701,194 28% 2,144,539 36%
TOTAL EQUITY AND LIABILITIES 5,976,468 100% 5,912,234 100%
COMPONENT PERCENTAGE OR VERTICAL ANALYSIS
ARTISTIC DENIM MILLS LIMITED
BALANCE SHEET
June 30, 2013.
INCOME STATEMENT OR PROFIT & LOSS ACCOUNT
2013 % 2012 %
NET SALES 6,136,793 536% 5,451,844 640%
Cost of Sales (4,991,834) -436% (4,600,585) -540%
GROSS PROFIT 1,144,959 100% 851,259 100%
Distribution costs (187,068) -16% (121,031) -14%
Administrative expenses (62,889) -5% (54,911) -6%
Other operating expenses (63,229) -6% (56,007) -7%
Other operating income 104,972 9% 42,271 5%
(208,214) -18% (189,678) -22%
OPERATING PROFIT 936,745 82% 661,581 78%
Finance Costs (149,713) -13% (165,143) -19%
-
PROFIT BEFORE TAXATION 787,032 69% 496,438 58%
Taxation (29,646) -3% (56,346) -7%
NET PROFIT FOR THE YEAR 757,386 66% 440,092 52%
EPS-BASIC AND DILUTED (Rs.Per Share) 9.02 5.24
PROFIT AND LOSS ACCOUNT
June 30, 2013.
COMPONENT PERCENTAGE OR VERTICAL ANALYSIS
ARTISTIC DENIM MILLS LIMITED
RATIOS
CONCLUSION
• The assessment on the financial statements analyses the position of
the company that where it stands on the expectations of its
shareholders investing their money within the company. The
performance of the company and its profit oriented areas.
• As Artistic Denim is pioneer company in fabric industry, which
makes so, many brands, above is the analysis that at what stage
company stands.
• Despite the significance challenges to the industry the company has
shown resilience by the constant growth shown in its turnover. The
management team continues to be committed to improving the
over performance of the company by utilizing organizational
resources efficiently and effectively, pursuing initiatives such as new
marketing activities, improvements in product quality, technological
advances and developing its human resource.
Analysis of Artistic Denim Mills Financial Statements

Contenu connexe

Tendances

Strategic Management Analysis of Mobilink Pakistan
Strategic Management Analysis of Mobilink PakistanStrategic Management Analysis of Mobilink Pakistan
Strategic Management Analysis of Mobilink PakistanSajjad Sayed
 
KFC Vs McDonald-An overview on Local(Pakistan) & International business
KFC Vs McDonald-An overview on Local(Pakistan) & International businessKFC Vs McDonald-An overview on Local(Pakistan) & International business
KFC Vs McDonald-An overview on Local(Pakistan) & International businessAbdullah Zaman
 
All financial ratios of bata shoe of last five years
All financial ratios of bata shoe of last five years All financial ratios of bata shoe of last five years
All financial ratios of bata shoe of last five years Faiz Subhani
 
Samsung swot analysis- Maged Elsakka
Samsung swot analysis- Maged ElsakkaSamsung swot analysis- Maged Elsakka
Samsung swot analysis- Maged ElsakkaMaged Elsakka
 
Segmentation Management Project Of J. from Adeel Ahmad Wahla
Segmentation Management Project Of J. from Adeel Ahmad WahlaSegmentation Management Project Of J. from Adeel Ahmad Wahla
Segmentation Management Project Of J. from Adeel Ahmad WahlaAdeel Wahla
 
Strategies of Marks and Spencer
Strategies of Marks and SpencerStrategies of Marks and Spencer
Strategies of Marks and SpencerCharu Pandey
 
Distribution strategies of ford and maruti
Distribution strategies of ford and marutiDistribution strategies of ford and maruti
Distribution strategies of ford and marutiJasleen Sabharwal
 
Opportunity and threats of pran Frooto_through six questions
Opportunity and threats of pran Frooto_through six questionsOpportunity and threats of pran Frooto_through six questions
Opportunity and threats of pran Frooto_through six questionsOLIUR RAHMAN
 
Assignment on HRM activities of square pharma. ltd.
Assignment on HRM activities of square pharma. ltd.Assignment on HRM activities of square pharma. ltd.
Assignment on HRM activities of square pharma. ltd.SHOHAGRANA11
 
Research report on K&N's
Research report on K&N'sResearch report on K&N's
Research report on K&N'sTazeen Azeem
 
Project on K & N 's Supply Chain Management
Project on K & N 's Supply Chain ManagementProject on K & N 's Supply Chain Management
Project on K & N 's Supply Chain ManagementRizwan Aslam
 
Khaadi business case (semester project)
Khaadi business case (semester project)Khaadi business case (semester project)
Khaadi business case (semester project)Ali Raza Anjum
 
Marico Company analysis
Marico Company analysisMarico Company analysis
Marico Company analysisRinshi Singh
 
Final report on Olpers milk
Final report on Olpers milkFinal report on Olpers milk
Final report on Olpers milkAbdullah Sohail
 
Business operations of chenab (ChenOne)
Business operations of chenab (ChenOne)Business operations of chenab (ChenOne)
Business operations of chenab (ChenOne)Mis bah
 

Tendances (20)

Strategic Management Analysis of Mobilink Pakistan
Strategic Management Analysis of Mobilink PakistanStrategic Management Analysis of Mobilink Pakistan
Strategic Management Analysis of Mobilink Pakistan
 
KFC Vs McDonald-An overview on Local(Pakistan) & International business
KFC Vs McDonald-An overview on Local(Pakistan) & International businessKFC Vs McDonald-An overview on Local(Pakistan) & International business
KFC Vs McDonald-An overview on Local(Pakistan) & International business
 
All financial ratios of bata shoe of last five years
All financial ratios of bata shoe of last five years All financial ratios of bata shoe of last five years
All financial ratios of bata shoe of last five years
 
Ratio analysis of pran
Ratio analysis of pranRatio analysis of pran
Ratio analysis of pran
 
Samsung swot analysis- Maged Elsakka
Samsung swot analysis- Maged ElsakkaSamsung swot analysis- Maged Elsakka
Samsung swot analysis- Maged Elsakka
 
Segmentation Management Project Of J. from Adeel Ahmad Wahla
Segmentation Management Project Of J. from Adeel Ahmad WahlaSegmentation Management Project Of J. from Adeel Ahmad Wahla
Segmentation Management Project Of J. from Adeel Ahmad Wahla
 
Strategies of Marks and Spencer
Strategies of Marks and SpencerStrategies of Marks and Spencer
Strategies of Marks and Spencer
 
Distribution strategies of ford and maruti
Distribution strategies of ford and marutiDistribution strategies of ford and maruti
Distribution strategies of ford and maruti
 
Opportunity and threats of pran Frooto_through six questions
Opportunity and threats of pran Frooto_through six questionsOpportunity and threats of pran Frooto_through six questions
Opportunity and threats of pran Frooto_through six questions
 
Assignment on HRM activities of square pharma. ltd.
Assignment on HRM activities of square pharma. ltd.Assignment on HRM activities of square pharma. ltd.
Assignment on HRM activities of square pharma. ltd.
 
Research report on K&N's
Research report on K&N'sResearch report on K&N's
Research report on K&N's
 
Project on K & N 's Supply Chain Management
Project on K & N 's Supply Chain ManagementProject on K & N 's Supply Chain Management
Project on K & N 's Supply Chain Management
 
Khaadi business case (semester project)
Khaadi business case (semester project)Khaadi business case (semester project)
Khaadi business case (semester project)
 
Marico Company analysis
Marico Company analysisMarico Company analysis
Marico Company analysis
 
Final report on Olpers milk
Final report on Olpers milkFinal report on Olpers milk
Final report on Olpers milk
 
Business operations of chenab (ChenOne)
Business operations of chenab (ChenOne)Business operations of chenab (ChenOne)
Business operations of chenab (ChenOne)
 
Brand study report: Aarong
Brand study report: AarongBrand study report: Aarong
Brand study report: Aarong
 
Nishat Mills Ltd
Nishat Mills LtdNishat Mills Ltd
Nishat Mills Ltd
 
Final report
Final reportFinal report
Final report
 
Presentation p&g
Presentation p&gPresentation p&g
Presentation p&g
 

Similaire à Analysis of Artistic Denim Mills Financial Statements

Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...
Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...
Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...manobili17
 
Brph apresentação call 4 t13 (eng) (3)
Brph apresentação call 4 t13 (eng) (3)Brph apresentação call 4 t13 (eng) (3)
Brph apresentação call 4 t13 (eng) (3)brpharma
 
Brph apresentação call 4 t13 (eng)
Brph apresentação call 4 t13 (eng)Brph apresentação call 4 t13 (eng)
Brph apresentação call 4 t13 (eng)brpharma
 
Financial analysis of pakistan oil field limited By M. Taha Uddin Khan Ghori
Financial analysis of pakistan oil field limited By M. Taha Uddin Khan GhoriFinancial analysis of pakistan oil field limited By M. Taha Uddin Khan Ghori
Financial analysis of pakistan oil field limited By M. Taha Uddin Khan GhoriTaha Ghori
 
CHETAN PPT.pptx
CHETAN PPT.pptxCHETAN PPT.pptx
CHETAN PPT.pptx48Salma
 
FINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORSFINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORSWaris Khan
 
Financial Analysis of HBL and Faysal Bank
Financial Analysis of HBL and Faysal BankFinancial Analysis of HBL and Faysal Bank
Financial Analysis of HBL and Faysal Bankadeel laghari
 
TIL Limited. Financial Analysis Crane Manufacturing Company in India
TIL Limited. Financial Analysis Crane Manufacturing Company in IndiaTIL Limited. Financial Analysis Crane Manufacturing Company in India
TIL Limited. Financial Analysis Crane Manufacturing Company in IndiaZeeshan Mir
 
NOW Corporation Annual Shareholders Meeting (Financial Report)
NOW Corporation Annual Shareholders Meeting (Financial Report)NOW Corporation Annual Shareholders Meeting (Financial Report)
NOW Corporation Annual Shareholders Meeting (Financial Report)Kristian Pura
 
Williams sonoma model
Williams sonoma model Williams sonoma model
Williams sonoma model Trishala Rasya
 
Financial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA StudentsFinancial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA StudentsTariq Mehmood
 
Apresentação 1T06
Apresentação 1T06Apresentação 1T06
Apresentação 1T06RiRossi
 

Similaire à Analysis of Artistic Denim Mills Financial Statements (20)

Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...
Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...
Project & Presentation By Lucky Cement Company With 7 Habits of Highly Effect...
 
Shakarganj sugar mills limited
Shakarganj sugar mills limitedShakarganj sugar mills limited
Shakarganj sugar mills limited
 
Brph apresentação call 4 t13 (eng) (3)
Brph apresentação call 4 t13 (eng) (3)Brph apresentação call 4 t13 (eng) (3)
Brph apresentação call 4 t13 (eng) (3)
 
Ssgc final report (29 04-2014)
Ssgc final report (29 04-2014)Ssgc final report (29 04-2014)
Ssgc final report (29 04-2014)
 
Brph apresentação call 4 t13 (eng)
Brph apresentação call 4 t13 (eng)Brph apresentação call 4 t13 (eng)
Brph apresentação call 4 t13 (eng)
 
Work sample
Work sampleWork sample
Work sample
 
Financial analysis of pakistan oil field limited By M. Taha Uddin Khan Ghori
Financial analysis of pakistan oil field limited By M. Taha Uddin Khan GhoriFinancial analysis of pakistan oil field limited By M. Taha Uddin Khan Ghori
Financial analysis of pakistan oil field limited By M. Taha Uddin Khan Ghori
 
CHETAN PPT.pptx
CHETAN PPT.pptxCHETAN PPT.pptx
CHETAN PPT.pptx
 
FINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORSFINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORS
 
Financial Analysis of HBL and Faysal Bank
Financial Analysis of HBL and Faysal BankFinancial Analysis of HBL and Faysal Bank
Financial Analysis of HBL and Faysal Bank
 
TIL Limited. Financial Analysis Crane Manufacturing Company in India
TIL Limited. Financial Analysis Crane Manufacturing Company in IndiaTIL Limited. Financial Analysis Crane Manufacturing Company in India
TIL Limited. Financial Analysis Crane Manufacturing Company in India
 
Finance present
Finance presentFinance present
Finance present
 
NOW Corporation Annual Shareholders Meeting (Financial Report)
NOW Corporation Annual Shareholders Meeting (Financial Report)NOW Corporation Annual Shareholders Meeting (Financial Report)
NOW Corporation Annual Shareholders Meeting (Financial Report)
 
SEPLAT
SEPLATSEPLAT
SEPLAT
 
Seplat
SeplatSeplat
Seplat
 
Seplat
SeplatSeplat
Seplat
 
Project
ProjectProject
Project
 
Williams sonoma model
Williams sonoma model Williams sonoma model
Williams sonoma model
 
Financial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA StudentsFinancial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA Students
 
Apresentação 1T06
Apresentação 1T06Apresentação 1T06
Apresentação 1T06
 

Plus de Yousif Solangi

The persona created by advertising appeals on consumer behavior final (13.04....
The persona created by advertising appeals on consumer behavior final (13.04....The persona created by advertising appeals on consumer behavior final (13.04....
The persona created by advertising appeals on consumer behavior final (13.04....Yousif Solangi
 
Dhanak FM-94 Music Channel
Dhanak FM-94 Music ChannelDhanak FM-94 Music Channel
Dhanak FM-94 Music ChannelYousif Solangi
 
South korea impact of family and social controversies
South korea  impact of family and social controversiesSouth korea  impact of family and social controversies
South korea impact of family and social controversiesYousif Solangi
 
Chapter-3 Marketing: Analyzing the Marketing Environment
Chapter-3 Marketing: Analyzing the Marketing EnvironmentChapter-3 Marketing: Analyzing the Marketing Environment
Chapter-3 Marketing: Analyzing the Marketing EnvironmentYousif Solangi
 
Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...
Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...
Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...Yousif Solangi
 
Chapter-1 Marketing: Creating and Capturing Customer Value
Chapter-1 Marketing: Creating and Capturing Customer ValueChapter-1 Marketing: Creating and Capturing Customer Value
Chapter-1 Marketing: Creating and Capturing Customer ValueYousif Solangi
 
Marketing Plan #Unilever
Marketing Plan #UnileverMarketing Plan #Unilever
Marketing Plan #UnileverYousif Solangi
 
Corporate Social Responsibility of Alkhair Pvt Ltd
Corporate Social Responsibility of Alkhair Pvt LtdCorporate Social Responsibility of Alkhair Pvt Ltd
Corporate Social Responsibility of Alkhair Pvt LtdYousif Solangi
 
Management Communication Plan #RadioPakistan
Management Communication Plan #RadioPakistanManagement Communication Plan #RadioPakistan
Management Communication Plan #RadioPakistanYousif Solangi
 
Business Economics #Economic Analysis of Amreli Steels (Pvt) Ltd
Business Economics #Economic Analysis of Amreli Steels (Pvt) LtdBusiness Economics #Economic Analysis of Amreli Steels (Pvt) Ltd
Business Economics #Economic Analysis of Amreli Steels (Pvt) LtdYousif Solangi
 
MIS (IT) Project of New Allied Electronics Industries Pvt Ltd
MIS (IT) Project of New Allied Electronics Industries Pvt LtdMIS (IT) Project of New Allied Electronics Industries Pvt Ltd
MIS (IT) Project of New Allied Electronics Industries Pvt LtdYousif Solangi
 
Formal and Informal email writing
Formal and Informal email writingFormal and Informal email writing
Formal and Informal email writingYousif Solangi
 
Corporate Governance and Unethical practices at NET Brazil
Corporate Governance and Unethical practices at NET BrazilCorporate Governance and Unethical practices at NET Brazil
Corporate Governance and Unethical practices at NET BrazilYousif Solangi
 
Marketing Plan of Radio Pakistan
Marketing Plan of Radio PakistanMarketing Plan of Radio Pakistan
Marketing Plan of Radio PakistanYousif Solangi
 

Plus de Yousif Solangi (15)

The persona created by advertising appeals on consumer behavior final (13.04....
The persona created by advertising appeals on consumer behavior final (13.04....The persona created by advertising appeals on consumer behavior final (13.04....
The persona created by advertising appeals on consumer behavior final (13.04....
 
Dhanak FM-94 Music Channel
Dhanak FM-94 Music ChannelDhanak FM-94 Music Channel
Dhanak FM-94 Music Channel
 
Motivation
MotivationMotivation
Motivation
 
South korea impact of family and social controversies
South korea  impact of family and social controversiesSouth korea  impact of family and social controversies
South korea impact of family and social controversies
 
Chapter-3 Marketing: Analyzing the Marketing Environment
Chapter-3 Marketing: Analyzing the Marketing EnvironmentChapter-3 Marketing: Analyzing the Marketing Environment
Chapter-3 Marketing: Analyzing the Marketing Environment
 
Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...
Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...
Chapter-2 Marketing: Company and Marketing Strategy Partnering to Build Custo...
 
Chapter-1 Marketing: Creating and Capturing Customer Value
Chapter-1 Marketing: Creating and Capturing Customer ValueChapter-1 Marketing: Creating and Capturing Customer Value
Chapter-1 Marketing: Creating and Capturing Customer Value
 
Marketing Plan #Unilever
Marketing Plan #UnileverMarketing Plan #Unilever
Marketing Plan #Unilever
 
Corporate Social Responsibility of Alkhair Pvt Ltd
Corporate Social Responsibility of Alkhair Pvt LtdCorporate Social Responsibility of Alkhair Pvt Ltd
Corporate Social Responsibility of Alkhair Pvt Ltd
 
Management Communication Plan #RadioPakistan
Management Communication Plan #RadioPakistanManagement Communication Plan #RadioPakistan
Management Communication Plan #RadioPakistan
 
Business Economics #Economic Analysis of Amreli Steels (Pvt) Ltd
Business Economics #Economic Analysis of Amreli Steels (Pvt) LtdBusiness Economics #Economic Analysis of Amreli Steels (Pvt) Ltd
Business Economics #Economic Analysis of Amreli Steels (Pvt) Ltd
 
MIS (IT) Project of New Allied Electronics Industries Pvt Ltd
MIS (IT) Project of New Allied Electronics Industries Pvt LtdMIS (IT) Project of New Allied Electronics Industries Pvt Ltd
MIS (IT) Project of New Allied Electronics Industries Pvt Ltd
 
Formal and Informal email writing
Formal and Informal email writingFormal and Informal email writing
Formal and Informal email writing
 
Corporate Governance and Unethical practices at NET Brazil
Corporate Governance and Unethical practices at NET BrazilCorporate Governance and Unethical practices at NET Brazil
Corporate Governance and Unethical practices at NET Brazil
 
Marketing Plan of Radio Pakistan
Marketing Plan of Radio PakistanMarketing Plan of Radio Pakistan
Marketing Plan of Radio Pakistan
 

Dernier

Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaShree Krishna Exports
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insightsseri bangash
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...Paul Menig
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...lizamodels9
 
Progress Report - Oracle Database Analyst Summit
Progress  Report - Oracle Database Analyst SummitProgress  Report - Oracle Database Analyst Summit
Progress Report - Oracle Database Analyst SummitHolger Mueller
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsP&CO
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...amitlee9823
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear RegressionRavindra Nath Shukla
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876dlhescort
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 DelhiCall Girls in Delhi
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒anilsa9823
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Lviv Startup Club
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxWorkforce Group
 

Dernier (20)

Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in India
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insights
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
Progress Report - Oracle Database Analyst Summit
Progress  Report - Oracle Database Analyst SummitProgress  Report - Oracle Database Analyst Summit
Progress Report - Oracle Database Analyst Summit
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 

Analysis of Artistic Denim Mills Financial Statements

  • 1. Analysis of Financial Statements Artistic Denim Mills Student Name: Muhammad Yousif Solangi MBA-E (90) Reg# 1466113 Instructor’s Name: Farhan Ahmed Shaikh
  • 2. INTRODUCTION & HISTORY • Denim is the key player to bring innovation and offer unique market solutions throughout the value chain. The company is public listed and started production in 1993 and persistently offering premium fabrics with unique colors, shades and garments with extensive array of washes. • As a vertical set-up we provide “speed to market” and produce premium denim fabrics and garments for high-end customers all over the globe.
  • 3. VISION • Achieve and retain market leadership in Denim Fabrics. • Garments manufacturing produce to the highest quality standards. • Excel through continuous improvement fulfills. • Exceed the expectations of our customers be ethical in its practices. • Operate through team work. • Ensure a fair return to stake holders. • Fulfill social Responsibilities.
  • 4. MISSION • Dynamic • Quality Conscious • Ever Progressive
  • 5. ORGANIZATIONA CHART/HIERARCHY  Chairman Chief Executive Director General Manager Manager Assistant Manager Supervisor
  • 8. MAJOR SHAREHOLDERS • Soneri Bank limited. • State life Insurance Corporation of Pakistan. • Directors, Chief Executive Officers, and their spouse ,children. • Artistic Properties (Pvt) ltd. • Pak Asian Fund limited. • Investment Corporation of Pakistan • Habib Bank AG Zurich • Mohammad Haroon Nur Rehman Abdlla Khan • First Equities limited. • Rafi Securities (Pvt) ltd. • Seven Star Securities (Pvt) td. • Trustees D.G Khan Cement Co. td. • DJM Securities (Pvt) ltd. • HSZ Securities (Pvt) td.
  • 9. MAJOR SHAREHOLDERS • Soneri Bank limited. • State life Insurance Corporation of Pakistan. • Directors, Chief Executive Officers, and their spouse ,children. • Artistic Properties (Pvt) ltd. • Pak Asian Fund limited. • Investment Corporation of Pakistan • Habib Bank AG Zurich • Mohammad Haroon Nur Rehman Abdlla Khan • First Equities limited. • Rafi Securities (Pvt) ltd. • Seven Star Securities (Pvt) td. • Trustees D.G Khan Cement Co. td. • DJM Securities (Pvt) ltd. • HSZ Securities (Pvt) td.
  • 10. ANALYSIS OF FINANCIAL STATEMENT PKR CHANGE AND PERCENTAGE CHANGE BALANCE SHEET- ASSETS 2013 2012 PKR CHANGE PERCENTAGE CHANGE ASSETS NON-CURRENT ASSETS Property, plant and equipment 3,515,096 3,429,698 85,398 2% Long-term loans 5,314 4,695 - 0% Long-term deposits 853 833 - 0% 3,521,263 3,435,226 86,037 3% CURRENT ASSETS Stores and Spares 114,718 104,314 10,404 10% Stock-in-trade 640,068 703,403 (63,335) -9% Trade debts 1,385,388 1,437,610 (52,222) -4% Loans and advances 51,712 52,844 (1,132) -2% Trade deposits and prepayments 1,985 7,993 (6,008) -75% Other receivables 45,563 47,882 (2,319) -5% Sales tax refundable 94,582 55,751 38,831 70% Short-term investments 14,849 13,654 (13,654) -100% Taxation-net 87,687 39,828 47,859 120% Cash and bank balances 18,653 13,729 4,924 36% 2,455,205 2,477,008 (21,803) -1% TOTAL ASSETS 5,976,468 5,912,234 64,234 1% PKR CHANGE AND PERCENTAGE CHANGE BALANCE SHEET Rupees in '000 ARTISTIC DENIM MILLS LIMITED June 30, 2013.
  • 11. BALANCE SHEET- LIABILITY & OWNER’S EQUITY 2013 2012 PKR CHANGE PERCENTAGE CHANGE SHARE CAPITAL AND RESERVE Share capital 840,000 840,000 - 0% Reserves 3,220,715 2,547,329 673,386 26% 4,060,715 3,387,329 673,386 20% NON-CURRENT LIABILITIES Long-term financing 168,489 344,206 (175,717) -51% Deferred liabilities 46,070 36,160 9,910 27% 214,559 380,366 (165,807) -44% CURRENT LIABILITIES Trade and other payables 527,158 617,840 (90682) -15% Accrued mark-up 32,663 36,331 (3668) -10% Short-term borrowings 986,804 1,366,812 0 0% Current maturity of long-term financing 154,569 123,556 154569 - 1,701,194 2,144,539 (443345) -21% TOTAL EQUITY AND LIABILITIES 5,976,468 5,912,234 64,234 1% PKR CHANGE AND PERCENTAGE CHANGE ARTISTIC DENIM MILLS LIMITED BALANCE SHEET June 30, 2013.
  • 12. INCOME STATEMENT/PROFIT AND LOSS ACCOUNT 2013 2012 PKR CHANGE PERCENTAGE CHANGE NET SALES 6,136,793 5,451,844 684,949 13% Cost of Sales (4,991,834) (4,600,585) - 0% GROSS PROFIT 1,144,959 851,259 293,700 35% Distribution costs (187,068) (121,031) (66,037) 55% Administrative expenses (62,889) (54,911) (7,978) 15% Other operating expenses (63,229) (56,007) (7,222) 13% Other operating income 104,972 42,271 62,701 148% (208,214) (189,678) (18,536) 10% OPERATING PROFIT 936,745 661,581 275,164 42% Finance Costs (149,713) (165,143) 15,430 -9% - PROFIT BEFORE TAXATION 787,032 496,438 290,594 59% Taxation (29,646) (56,346) 26,700 -47% - NET PROFIT FOR THE YEAR 757,386 440,092 317,294 72% EPS-BASIC AND DILUTED (Rs.Per Share) 9.02 5.24 3.78 72% PROFIT AND LOSS ACCOUNT June 30, 2013. PKR CHANGE AND PERCENTAGE CHANGE ARTISTIC DENIM MILLS LIMITED
  • 13. TREND PERCENTAGE OR HORIZONTAL ANALYSIS BALANCE SHEET- ASSETS 2013 % 2012 % ASSETS NON-CURRENT ASSETS Property, plant and equipment 3,515,096 102% 3,429,698 100% Long-term loans 5,314 113% 4,695 100% Long-term deposits 853 102% 833 100% 3,521,263 102.50% 3,435,226 100% CURRENT ASSETS Stores and Spares 114,718 109.97% 104,314 100% Stock-in-trade 640,068 91.00% 703,403 100% Trade debts 1,385,388 96.37% 1,437,610 100% Loans and advances 51,712 97.86% 52,844 100% Trade deposits and prepayments 1,985 24.83% 7,993 100% Other receivables 45,563 95.16% 47,882 100% Sales tax refundable 94,582 169.65% 55,751 100% Short-term investments 14,849 108.75% 13,654 100% Taxation-net 87,687 220.16% 39,828 100% Cash and bank balances 18,653 135.87% 13,729 100% 2,455,205 99.12% 2,477,008 100.00% TOTAL ASSETS 5,976,468 100.00% 5,912,234 100.00% TREND PERCENTAGE OR HORIZONTAL ANALYSIS ARTISTIC DENIM MILLS LIMITED BALANCE SHEET June 30, 2013.
  • 14. BALANCE SHEET- LIABILITY & OWNER’S EQUITY 2013 % 2012 % EQUITY AND LIABILITIES SHARE CAPITAL AND RESERVE Share capital 840,000 100% 840,000 100% Reserves 3,220,715 126% 2,547,329 100% 4,060,715 120% 3,387,329 100% NON-CURRENT LIABILITIES Long-term financing 168,489 49% 344,206 100% Deferred liabilities 46,070 127% 36,160 100% 214,559 56% 380,366 100% CURRENT LIABILITIES Trade and other payables 527,158 85% 617,840 100% Accrued mark-up 32,663 90% 36,331 100% Short-term borrowings 986,804 72% 1,366,812 100% Current maturity of long-term financing 154,569 125% 123,556 100% 1,701,194 79% 2,144,539 100% TOTAL EQUITY AND LIABILITIES 5,976,468 101% 5,912,234 100% TREND PERCENTAGE OR HORIZONTAL ANALYSIS ARTISTIC DENIM MILLS LIMITED BALANCE SHEET June 30, 2013.
  • 15. INCOME STATEMENT/PROFIT AND LOSS ACCOUNT 2013 % 2012 % NET SALES 6,136,793 113% 5,451,844 100% Cost of Sales (4,991,834) 109% (4,600,585) 100% GROSS PROFIT 1,144,959 135% 851,259 100% Distribution costs (187,068) 155% (121,031) 100% Administrative expenses (62,889) 115% (54,911) 100% Other operating expenses (63,229) 113% (56,007) 100% Other operating income 104,972 248% 42,271 100% (208,214) 110% (189,678) 100% OPERATING PROFIT 936,745 142% 661,581 100% Finance Costs (149,713) 91% (165,143) 100% - PROFIT BEFORE TAXATION 787,032 159% 496,438 100% Taxation (29,646) 53% (56,346) 100% NET PROFIT FOR THE YEAR 757,386 172% 440,092 100% EPS-BASIC AND DILUTED (Rs.Per Share) 9.02 5.24 ARTISTIC DENIM MILLS LIMITED PROFIT AND LOSS ACCOUNT June 30, 2013. TREND PERCENTAGE OR HORIZONTAL ANALYSIS
  • 16. COMPONENT PERCENTAGE/VERTICAL ANALYSIS 2013 % 2012 % ASSETS NON-CURRENT ASSETS Property, Plant and equipment 3,515,096 58.82% 3,429,698 58.01% Long-term loans 5,314 0.09% 4,695 0.08% Long-term deposits 853 0.01% 833 0.01% 3,521,263 58.92% 3,435,226 58.10% CURRENT ASSETS Stores and Spares 114,718 1.92% 104,314 1.76% Stock-in-trade 640,068 10.71% 703,403 11.90% Trade debts 1,385,388 23.18% 1,437,610 24.32% Loans and advances 51,712 0.87% 52,844 0.89% Trade deposits and prepayments 1,985 0.03% 7,993 0.14% Other receivables 45,563 0.76% 47,882 0.81% Sales tax refundable 94,582 1.58% 55,751 0.94% Short-term investments 14,849 0.25% 13,654 0.23% Taxation-net 87,687 1.47% 39,828 0.67% Cash and bank balances 18,653 0.31% 13,729 0.23% 2,455,205 41.08% 2,477,008 41.90% TOTAL ASSETS 5,976,468 100.00% 5,912,234 100.00% COMPONENT PERCENTAGE OR VERTICAL ANALYSIS ARTISTIC DENIM MILLS LIMITED BALANCE SHEET June 30, 2013.
  • 17. BALANCE SHEET- LIABILITY & OWNER’S EQUITY 2013 % 2012 % EQUITY AND LIABILITIES SHARE CAPITAL AND RESERVE Share capital 840,000 14% 840,000 14% Reserves 3,220,715 54% 2,547,329 43% 4,060,715 68% 3,387,329 57% NON-CURRENT LIABILITIES Long-term financing 168,489 3% 344,206 6% Deferred liabilities 46,070 1% 36,160 1% 214,559 4% 380,366 6% CURRENT LIABILITIES Trade and other payables 527,158 9% 617,840 10% Accrued mark-up 32,663 1% 36,331 1% Short-term borrowings 986,804 17% 1,366,812 23% Current maturity of long-term financing 154,569 3% 123,556 2% 1,701,194 28% 2,144,539 36% TOTAL EQUITY AND LIABILITIES 5,976,468 100% 5,912,234 100% COMPONENT PERCENTAGE OR VERTICAL ANALYSIS ARTISTIC DENIM MILLS LIMITED BALANCE SHEET June 30, 2013.
  • 18. INCOME STATEMENT OR PROFIT & LOSS ACCOUNT 2013 % 2012 % NET SALES 6,136,793 536% 5,451,844 640% Cost of Sales (4,991,834) -436% (4,600,585) -540% GROSS PROFIT 1,144,959 100% 851,259 100% Distribution costs (187,068) -16% (121,031) -14% Administrative expenses (62,889) -5% (54,911) -6% Other operating expenses (63,229) -6% (56,007) -7% Other operating income 104,972 9% 42,271 5% (208,214) -18% (189,678) -22% OPERATING PROFIT 936,745 82% 661,581 78% Finance Costs (149,713) -13% (165,143) -19% - PROFIT BEFORE TAXATION 787,032 69% 496,438 58% Taxation (29,646) -3% (56,346) -7% NET PROFIT FOR THE YEAR 757,386 66% 440,092 52% EPS-BASIC AND DILUTED (Rs.Per Share) 9.02 5.24 PROFIT AND LOSS ACCOUNT June 30, 2013. COMPONENT PERCENTAGE OR VERTICAL ANALYSIS ARTISTIC DENIM MILLS LIMITED
  • 20. CONCLUSION • The assessment on the financial statements analyses the position of the company that where it stands on the expectations of its shareholders investing their money within the company. The performance of the company and its profit oriented areas. • As Artistic Denim is pioneer company in fabric industry, which makes so, many brands, above is the analysis that at what stage company stands. • Despite the significance challenges to the industry the company has shown resilience by the constant growth shown in its turnover. The management team continues to be committed to improving the over performance of the company by utilizing organizational resources efficiently and effectively, pursuing initiatives such as new marketing activities, improvements in product quality, technological advances and developing its human resource.