MIRA INFORM REPORT

 

 

Report Date :

28.06.2012

 

IDENTIFICATION DETAILS

 

Name :

OMAN FISHERIES COMPANY

 

 

Registered Office :

P.O Box 2900, Ruwi, P.O.Box 2900, Muscat, 112

 

 

Country :

Oman

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.10.1987

 

 

Legal Form :

Public Independent Company

 

 

Line of Business :

Subject is engaged in the processing, packaging and marketing of fish and fishery products

 

 

No. of Employees :

388

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 


 

Status :

Moderate

Payment Behaviour :

No Complaints

Litigation :

Clear

 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st, 2012

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

Oman

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

Company name & address 

 

Oman Fisheries Company

P.O Box 2900

Ruwi

P.O.Box 2900

Muscat, 112

Oman

Tel:       968-24-509500

Fax:      968-24-597804

Web:    www.omanfisheries.com

           

 

Synthesis

 

Employees:                  388

Company Type:            Public Independent

Traded:                         Muscat Securities Market:          OFCI

Incorporation Date:         22-Oct-1987

Auditor:                        PricewaterhouseCoopers LLP    

Financials in:                 USD (Millions)

Fiscal Year End:            31-Mar-2012

Reporting Currency:       Rial Omani

Annual Sales:               46.5  1

Net Income:                  2.3

Total Assets:                45.7  2

Market Value:               36.7 (07-Jun-2012)

 

Business Description     

 

Oman Fisheries Company S.A.O.G. is an Oman-based company engaged in the processing, packaging and marketing of fish and fishery products. The Company's processing and cold storage facilities are spread over various parts of the Sultanate of Oman. It sources fish from local fishermen through a network of procurement and processing centers all along the coast, as well as running its own deep-sea trawler in the Omani waters. Oman Fisheries Company S.A.O.G.'s range of products include demersal and pelagic, such as Red Snapper, Barracuda, Cat Fish and others; Tuna; Cuttlefish; Shrimps; Rock Lobster, and breaded and battered seafood products, such as fish biscuits, fish burger, jumbo shrimp, popcorn shrimps and fish nuggets. The Company exports its products to 35 countries. Its wholly owned subsidiary is Oman Fisheries Co. FZE, United Arab Emirates. Oman Fisheries Company S.A.O.G. is an Oman-based company engaged in the processing, packaging and marketing of fish and fishery products. The Company's processing and cold storage facilities are spread over various parts of Sultanate of Oman. It sources fish form local fishermen through a network of procurement and processing centers, as well as running its own deep-sea trawler in Omani waters. The Company exports its products to 35 countries.


Industry             

Industry            Food Processing

ANZSIC 2006:    3604 - Fish and Seafood Wholesaling

NACE 2002:      5138 - Wholesale of other food including fish, crustaceans and molluscs

NAICS 2002:     42446 - Fish and Seafood Merchant Wholesalers

UK SIC 2003:    5138 - Wholesale of other food including fish, crustaceans and molluscs

US SIC 1987:    5146 - Fish and Seafoods

 

           

Key Executives   

 

Name

Title

Said Bin Rashid Al Rawahi

General Manager

Mohammed Bin Hamad Bin Ali Al Masrouri

Non-Executive Independent Chairman of the Board

Saleh Bin Naser Bin Juma Al Araimi

Non-Executive Independent Vice Chairman of the Board

Hani Bin Dawood Bin Hamdan Al Baharani

Non-Executive Independent Member of the Board, representing Ministry of Finance

Saud Bin Hamood Bin Ahmed Al Habsi

Non-Executive Independent Member of the Board, representing Ministry of Fisheries Wealth

 

 

Significant Developments  

 

 

Topic

#*

Most Recent Headline

Date

Dividends

1

Oman Fisheries Co SAOG Approves 7% Annual Cash Dividend for FY 2011/2012; Appoints New External Auditors For FY 2012/2013

20-Jun-2012

* number of significant developments within the last 12 months                                                                     

 

 

News   

 

 

Title

Date

Shares fall on MSM
Times of Oman (806 Words)

21-Jun-2012

MSM shares end on a negative note
Times of Oman (359 Words)

11-Jun-2012

Muscat shares decline on bearish global indicators
Times of Oman (699 Words)

4-Jun-2012

MSM slide continues
Times of Oman (584 Words)

28-May-2012

Asia replacing Europe as top destination for seafood exporters
Kuwait News Agency (Kuwait) (557 Words)

26-Apr-2012

 

 

Financial Summary    

 

As of 31-Dec-2011

Key Ratios                               Company         Industry

Current Ratio (MRQ)                   3.55                  1.53

Quick Ratio (MRQ)                     2.42                  0.78

Debt to Equity (MRQ)                 0.23                  1.14

Sales 5 Year Growth                  21.80                6.97

Net Profit Margin (TTM) %           2.01                  7.06

Return on Assets (TTM) %          2.26                  7.05

Return on Equity (TTM) %           2.68                  21.45

 

 

Stock Snapshot    

 

 

Traded: Muscat Securities Market: OFCI

 

As of 7-Jun-2012

   Financials in: OMR

Recent Price

0.11

 

EPS

0.0070

52 Week High

0.13

 

Price/Sales

0.79

52 Week Low

0.09

 

Dividend Rate

0.0070

Avg. Volume (mil)

0.69

 

Price/Earnings

26.06

Market Value (mil)

14.13

 

Price/Book

0.86

 

 

 

Beta

1.08

 

Price % Change

Rel S&P 500%

4 Week

1.80%

1.11%

13 Week

3.67%

4.99%

52 Week

-0.88%

2.79%

Year to Date

22.83%

20.92%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = OMR 0.3850256

2 - Balance Sheet Item Exchange Rate: USD 1 = OMR 0.385025

 

 

Corporate Overview

 

Location

P.O Box 2900

Ruwi

P.O.Box 2900

Muscat, 112

Oman

Tel:       968-24-509500

Fax:      968-24-597804

Web:    www.omanfisheries.com

           

Quote Symbol - Exchange

OFCI - Muscat Securities Market

Sales OMR(mil):            17.9

Assets OMR(mil):          17.6

Employees:                   388

Fiscal Year End:            31-Mar-2012

Industry:                        Food Processing

Incorporation Date:         22-Oct-1987

Company Type:             Public Independent

Quoted Status:              Quoted

Non-Executive

Independent

Chairman of the Board:   Mohammed Bin Hamad Bin Ali Al Masrouri

 

Company Web Links

Company Contact/E-mail

Corporate History/Profile

Financial Information

Home Page

Products/Services

 

Contents

Industry Codes

Business Description

Financial Data

Market Data

Shareholders

Subsidiaries

Key Corporate Relationships

 

Industry Codes

 

ANZSIC 2006 Codes:

3604     -          Fish and Seafood Wholesaling

0414     -          Fish Trawling, Seining and Netting

0419     -          Other Fishing

0203     -          Onshore Aquaculture

1120     -          Seafood Processing

 

NACE 2002 Codes:

1520     -          Processing and preserving of fish and fish products

0502     -          Fish farming

0501     -          Fishing

5138     -          Wholesale of other food including fish, crustaceans and molluscs

 

NAICS 2002 Codes:

114111  -          Finfish Fishing

112511  -          Finfish Farming and Fish Hatcheries

42446   -          Fish and Seafood Merchant Wholesalers

311712  -          Fresh and Frozen Seafood Processing

311711  -          Seafood Canning

114119  -          Other Marine Fishing

 

US SIC 1987:

5146     -          Fish and Seafoods

2092     -          Prepared Fresh or Frozen Fish and Seafoods

0919     -          Miscellaneous Marine Products

0921     -          Fish Hatcheries and Preserves

0912     -          Finfish

2091     -          Canned and Cured Fish and Seafoods

 

UK SIC 2003:

1520     -          Processing and preserving of fish and fish products

0502     -          Fish farming

0501     -          Fishing

5138     -          Wholesale of other food including fish, crustaceans and molluscs

 

Business Description

Oman Fisheries Company S.A.O.G. is an Oman-based company engaged in the processing, packaging and marketing of fish and fishery products. The Company's processing and cold storage facilities are spread over various parts of the Sultanate of Oman. It sources fish from local fishermen through a network of procurement and processing centers all along the coast, as well as running its own deep-sea trawler in the Omani waters. Oman Fisheries Company S.A.O.G.'s range of products include demersal and pelagic, such as Red Snapper, Barracuda, Cat Fish and others; Tuna; Cuttlefish; Shrimps; Rock Lobster, and breaded and battered seafood products, such as fish biscuits, fish burger, jumbo shrimp, popcorn shrimps and fish nuggets. The Company exports its products to 35 countries. Its wholly owned subsidiary is Oman Fisheries Co. FZE, United Arab Emirates. Oman Fisheries Company S.A.O.G. is an Oman-based company engaged in the processing, packaging and marketing of fish and fishery products. The Company's processing and cold storage facilities are spread over various parts of Sultanate of Oman. It sources fish form local fishermen through a network of procurement and processing centers, as well as running its own deep-sea trawler in Omani waters. The Company exports its products to 35 countries.

 

More Business Descriptions

Fishing, seafood production and processing and sale of fish

 

Financial Data

Financials in:

OMR(mil)

 

Sale:

17.9

Net Income:

0.9

Assets:

17.6

Long Term Debt:

0.0

 

Total Liabilities:

1.1

 

Working Capital:

0.0

 

 

 

Date of Financial Data:

31-Mar-2012

 

1 Year Growth

NA

NA

NA

 

Market Data

Quote Symbol:

OFCI

Exchange:

Muscat Securities Market

Currency:

OMR

Stock Price:

0.1

Stock Price Date:

06-07-2012

52 Week Price Change %:

-0.9

Market Value (mil):

14,125.0

 

SEDOL:

6660033

ISIN:

OM0000001566

 

Equity and Dept Distribution:

07/2008, 10-for-1 stock split.

 

 

Subsidiaries

Company

Percentage Owned

Country

Oman Fisheries Co FZE

100%

UNITED ARAB EMIRATES

 

 

 

 

Shareholders

 

 

Major Shareholders

State General Reserve Fund (7%); Government of Sultanate Oman (24%); Others Public (64%); Fianancial Service Comapany (5%)

 

 

 

 

Key Corporate Relationships

Auditor:

PricewaterhouseCoopers LLP

Bank:

Bank Muscat International, National Bank of Oman

 

Auditor:

PricewaterhouseCoopers LLP, PricewaterhouseCoopers LLP

 

 

 

 

 

 

 

 

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Mohammed Bin Hamad Bin Ali Al Masrouri

 

Non-Executive Independent Chairman of the Board

Chairman

 

Saleh Bin Naser Bin Juma Al Araimi

 

Non-Executive Independent Vice Chairman of the Board

Vice-Chairman

 

Biography:

Mr. Saleh Bin Naser Bin Juma Al Araimi serves as Non-Executive Independent Vice Chairman of the Board of Oman Fisheries Company SAOG. He is Chairman of Business Plan Monitoring committee and the Executive committee.

 

Age: 57

 

Hani Bin Dawood Bin Hamdan Al Baharani

 

Non-Executive Independent Member of the Board, representing Ministry of Finance

Director/Board Member

 

 

Saud Bin Hamood Bin Ahmed Al Habsi

 

Non-Executive Independent Member of the Board, representing Ministry of Fisheries Wealth

Director/Board Member

 

 

Biography:

Dr. Saud Bin Hamood Bin Ahmed Al Habsi serves as Non-Executive Independent Member of the Board of Oman Fisheries Co, representing Ministry of Fisheries Wealth. He is Member of the Executive and Business Plan Monitoring committees.

 

Qais Bin Mahmoud Bin Abdullah Al Khonji

 

Non-Executive Independent Member of the Board

Director/Board Member

 

 

Salah Bin Hilal Bin Naser Al Mawali

 

Non-Executive Independent Member of the Board

Director/Board Member

 

 

Biography:

Sheikh Salah Bin Hilal Bin Naser Al Mawali serves as Non-Executive Independent Member of the Board of Oman Fisheries Co. He is Member of the Audit, Executive and Business Plan Monitoring committees.

 

Musalam Amer Masoud Al Omari

 

Non-Executive Independent Member of the Board

Director/Board Member

 

 

Abdul Ameer Bin Said Bin Mohammed

 

Non-Executive Independent Member of the Board

Director/Board Member

 

 

 

Executives

 

Name

Title

Function

 

 

Said Bin Rashid Al Rawahi

 

General Manager

Division Head Executive

 



Significant Developments

 

Oman Fisheries Co SAOG Approves 7% Annual Cash Dividend for FY 2011/2012; Appoints New External Auditors For FY 2012/2013 Jun 20, 2012

 

Oman Fisheries Co SAOG announced that its shareholders have approved the distribution of 7% of the paid up capital, representing OMR 0.007 per share, as annual cash dividend for the fiscal year ended March 31, 2012.

 

Furthermore, the Company has appointed Deloitte as its external auditors for the fiscal year ending March 31, 2013.


Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Updated Normal 
31-Mar-2008

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385026

0.385034

0.384992

0.384985

0.384873

Auditor

 

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

 

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

-

45.8

30.4

28.2

19.2

Sale

-

45.8

30.4

28.2

19.2

    Other Sale

-

0.7

0.6

0.6

7.0

Other Sale, Total

-

0.7

0.6

0.6

7.0

Total Sale

-

46.5

31.1

28.8

26.2

 

 

 

 

 

 

    Cost of Sale

-

33.5

19.9

19.6

17.5

Cost of Sale, Total

-

33.5

19.9

19.6

17.5

Gross Profit

-

12.3

10.5

8.6

1.7

 

 

 

 

 

 

    Labor & Related Expense

-

4.3

3.1

3.0

3.2

Total Selling/General/Administrative Expenses

-

4.3

3.1

3.0

3.2

    Depreciation

-

0.6

0.6

0.7

0.7

Depreciation/Amortization

-

0.6

0.6

0.7

0.7

    Impairment-Assets Held for Use

-

-

0.0

0.4

-

Unusual Expense (Income)

-

-

0.0

0.4

-

    Other Operating Expense

-

6.7

6.3

5.7

6.0

Other Operating Expenses, Total

-

6.7

6.3

5.7

6.0

Total Operating Expense

-

45.1

29.9

29.5

27.5

 

 

 

 

 

 

Operating Income

-

1.4

1.2

-0.7

-1.3

 

 

 

 

 

 

        Interest Expense - Non-Operating

-

0.0

0.0

0.0

-

    Interest Expense, Net Non-Operating

-

0.0

0.0

0.0

-

        Interest Income - Non-Operating

-

1.1

1.2

1.1

1.3

        Investment Income - Non-Operating

-

0.1

1.8

-4.6

4.0

    Interest/Investment Income - Non-Operating

-

1.2

3.0

-3.5

5.4

Interest Income (Expense) - Net Non-Operating Total

-

1.2

3.0

-3.5

5.4

Income Before Tax

-

2.5

4.1

-4.2

4.1

 

 

 

 

 

 

Total Income Tax

-

0.3

0.3

0.0

0.1

Income After Tax

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Net Income Before Extraord Items

-

2.3

3.9

-4.2

4.1

Net Income

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

-

125.0

125.0

125.0

125.0

Basic EPS Excl Extraord Items

-

0.02

0.03

-0.03

0.03

Basic/Primary EPS Incl Extraord Items

-

0.02

0.03

-0.03

0.03

Dilution Adjustment

-

-

-

0.0

-

Diluted Net Income

-

2.3

3.9

-4.2

4.1

Diluted Weighted Average Shares

-

125.0

125.0

125.0

125.0

Diluted EPS Excl Extraord Items

-

0.02

0.03

-0.03

0.03

Diluted EPS Incl Extraord Items

-

0.02

0.03

-0.03

0.03

Dividends per Share - Common Stock Primary Issue

-

0.02

-

-

0.03

Gross Dividends - Common Stock

-

2.3

-

-

3.2

Interest Expense, Supplemental

-

0.0

0.0

0.0

-

Depreciation, Supplemental

-

0.6

0.6

0.7

0.7

Total Special Items

-

-

0.0

0.4

-

Normalized Income Before Tax

-

2.5

4.1

-3.8

4.1

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-

-

0.0

0.1

-

Inc Tax Ex Impact of Sp Items

-

0.3

0.3

0.2

0.1

Normalized Income After Tax

-

2.3

3.9

-4.0

4.1

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-

2.3

3.9

-4.0

4.1

 

 

 

 

 

 

Basic Normalized EPS

-

0.02

0.03

-0.03

0.03

Diluted Normalized EPS

-

0.02

0.03

-0.03

0.03

Rental Expenses

-

0.1

0.1

0.0

0.1

Advertising Expense, Supplemental

-

0.2

0.1

0.1

0.1

Normalized EBIT

-

1.4

1.2

-0.3

-1.3

Normalized EBITDA

-

2.0

1.7

0.4

-0.6

    Current Tax - Total

-

0.3

0.3

0.1

-

Current Tax - Total

-

0.3

0.3

0.1

-

    Deferred Tax - Total

-

0.0

0.0

0.0

0.1

Deferred Tax - Total

-

0.0

0.0

0.0

0.1

Income Tax - Total

-

0.3

0.3

0.0

0.1

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate

0.385025

0.385

0.385

0.385

0.38535

Auditor

 

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

 

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

-

5.8

1.5

2.1

1.0

    Short Term Investments

-

13.7

10.7

7.6

24.1

Cash and Short Term Investments

-

19.5

12.2

9.7

25.1

        Accounts Receivable - Trade, Gross

-

2.7

2.4

2.4

1.9

        Provision for Doubtful Accounts

-

-0.1

-0.6

-0.6

-0.5

    Trade Accounts Receivable - Net

-

2.6

1.7

1.8

1.4

    Other Receivables

-

2.7

2.4

2.0

1.7

Total Receivables, Net

-

5.3

4.1

3.8

3.1

    Inventories - Finished Goods

-

4.0

3.2

4.0

3.8

    Inventories - Raw Materials

-

0.6

0.4

0.4

0.4

    Inventories - Other

-

0.0

0.0

0.0

0.0

    LIFO Reserve

-

-0.1

-0.1

-0.1

-0.1

Total Inventory

-

4.6

3.6

4.3

4.2

Prepaid Expenses

-

-

0.3

0.3

0.2

Total Current Assets

-

29.4

20.2

18.1

32.6

 

 

 

 

 

 

        Land/Improvements

-

4.1

3.8

3.6

3.4

        Machinery/Equipment

-

7.2

6.1

7.0

7.6

        Construction in Progress

-

0.0

0.6

-

-

    Property/Plant/Equipment - Gross

-

11.3

10.5

10.7

11.0

    Accumulated Depreciation

-

-8.6

-8.3

-8.5

-8.1

Property/Plant/Equipment - Net

-

2.7

2.2

2.1

3.0

    LT Investments - Other

-

2.9

2.9

4.3

5.6

Long Term Investments

-

2.9

2.9

4.3

5.6

    Deferred Income Tax - Long Term Asset

-

0.1

0.1

0.0

0.0

    Other Long Term Assets

-

10.6

18.1

14.7

5.6

Other Long Term Assets, Total

-

10.7

18.2

14.7

5.6

Total Assets

-

45.7

43.5

39.2

46.7

 

 

 

 

 

 

Payable/Accrued

-

0.8

2.0

1.9

2.0

Accrued Expenses

-

0.9

-

-

-

Notes Payable/Short Term Debt

-

0.0

0.0

0.0

0.0

    Customer Advances

-

0.1

-

-

-

    Income Taxes Payable

-

0.4

0.4

0.2

0.1

    Other Payables

-

0.3

-

-

-

Other Current liabilities, Total

-

0.7

0.4

0.2

0.1

Total Current Liabilities

-

2.4

2.4

2.1

2.1

 

 

 

 

 

 

Total Long Term Debt

-

0.0

0.0

0.0

0.0

Total Debt

-

0.0

0.0

0.0

0.0

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

-

-

-

-

0.0

Deferred Income Tax

-

-

-

-

0.0

    Pension Benefits - Underfunded

-

0.5

0.4

0.4

0.4

Other Liabilities, Total

-

0.5

0.4

0.4

0.4

Total Liabilities

-

2.9

2.9

2.5

2.5

 

 

 

 

 

 

    Common Stock

-

32.5

32.5

32.5

32.4

Common Stock

-

32.5

32.5

32.5

32.4

Retained Earnings (Accumulated Deficit)

-

10.4

8.1

4.3

11.7

Total Equity

-

42.8

40.6

36.7

44.2

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

-

45.7

43.5

39.2

46.7

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

-

125.0

125.0

125.0

125.0

Total Common Shares Outstanding

-

125.0

125.0

125.0

125.0

Employees

-

-

-

-

346

Number of Common Shareholders

-

16,537

-

-

-

Deferred Sale - Current

-

0.1

0.1

0.0

-

Total Operating Leases, Supplemental

-

-

-

-

0.0

Operating Lease Payments Due in Year 1

-

-

-

-

0.0

Operating Lease Payments Due in Year 2

-

-

-

-

0.0

Operating Lease Payments Due in Year 3

-

-

-

-

0.0

Operating Lease Payments Due in Year 4

-

-

-

-

0.0

Operating Lease Payments Due in Year 5

-

-

-

-

0.0

Operating Lease Pymts. Due in 2-3 Years

-

-

-

-

0.0

Operating Lease Pymts. Due in 4-5 Years

-

-

-

-

0.0

Oper. Lse. Pymts. Due in Year 6 & Beyond

-

-

-

-

0.0

 

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385026

0.385034

0.384992

0.384985

0.384873

Auditor

 

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

 

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

-

2.5

4.1

-4.2

4.1

    Depreciation

-

0.6

0.6

0.7

0.7

Depreciation/Depletion

-

0.6

0.6

0.7

0.7

    Unusual Items

-

0.0

-0.3

2.0

-1.8

    Equity in Net Earnings (Loss)

-

0.4

-0.9

3.3

-2.0

    Other Non-Cash Items

-

-1.4

-1.3

-1.4

-1.5

Non-Cash Items

-

-1.0

-2.5

3.9

-5.3

    Accounts Receivable

-

-1.0

0.0

-0.8

-1.1

    Inventories

-

-1.0

0.7

-0.1

-2.2

    Payable/Accrued

-

-0.1

0.1

-0.2

0.5

    Other Operating Cash Flow

-

0.8

0.8

1.1

1.6

Changes in Working Capital

-

-1.3

1.7

0.0

-1.3

Cash from Operating Activities

-

0.8

3.8

0.4

-1.8

 

 

 

 

 

 

    Purchase of Fixed Assets

-

-1.0

-1.0

-0.2

-0.5

Capital Expenditures

-

-1.0

-1.0

-0.2

-0.5

    Sale of Fixed Assets

-

0.0

0.1

0.0

0.0

    Sale/Maturity of Investment

-

1.3

4.2

2.4

6.1

    Investment, Net

-

0.0

-2.5

1.3

0.0

    Purchase of Investments

-

-1.5

-4.5

-4.7

-3.9

    Other Investing Cash Flow

-

4.6

-0.6

5.2

-1.2

Other Investing Cash Flow Items, Total

-

4.5

-3.4

4.1

1.0

Cash from Investing Activities

-

3.5

-4.4

3.9

0.6

 

 

 

 

 

 

    Cash Dividends Paid - Common

-

-

0.0

-3.2

0.0

Total Cash Dividends Paid

-

-

0.0

-3.2

0.0

Cash from Financing Activities

-

-

0.0

-3.2

0.0

 

 

 

 

 

 

Net Change in Cash

-

4.3

-0.6

1.1

-1.2

 

 

 

 

 

 

Net Cash - Beginning Balance

-

1.5

2.1

1.0

2.2

Net Cash - Ending Balance

-

5.8

1.5

2.1

1.0

Cash Interest Paid

-

0.0

0.0

0.0

0.0

Cash Taxes Paid

-

0.3

0.1

0.0

0.1

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Updated Normal 
31-Mar-2008

Updated Normal 
31-Mar-2007

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385034

0.384992

0.384985

0.384873

0.384993

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Sales

45.8

30.7

28.2

-

-

    Insurance Claims for Fixed Assets

0.4

0.5

0.4

-

-

    Procured from Fishermen

-

-

-

15.5

13.0

    Received from Trawler Companies

-

-

-

1.5

1.4

    Frozen Fish Purchased

-

-

-

0.3

5.2

    Received From Company's own Boats

-

-

-

0.0

0.2

    Loss on Sale of Fixed Assets

0.0

-0.3

0.0

-

-

    Sale of Breaded Products

-

-

-

1.8

1.3

    Other Income

0.3

0.1

0.2

7.0

0.1

Total Sale

46.5

31.1

28.8

26.2

21.3

 

 

 

 

 

 

    Cost of goods Sold

33.5

19.9

19.6

17.5

14.2

    Staff Costs

4.3

3.1

3.0

3.2

2.7

    Depreciation

0.6

0.6

0.7

0.7

0.7

    Other Operating Expenses

6.5

5.1

5.0

5.7

4.4

    Fishing Levy

0.2

1.1

0.6

0.3

0.4

    Contribution to Fisheries Research Fund

0.0

0.1

0.1

0.0

0.1

    Impairment of Fixed Assets

-

0.0

0.4

-

-

    Directors' Renumeration

-

-

-

0.1

-

Total Operating Expense

45.1

29.9

29.5

27.5

22.5

 

 

 

 

 

 

    Interest Expenses

0.0

0.0

0.0

-

-

    Dividend Income

-

-

-

0.2

0.3

    Interest Income

1.1

1.2

1.1

1.3

1.2

    Investment Income

0.0

1.7

-4.6

1.8

-

    Foreign Currency

0.1

0.1

0.0

-

-

    Increase in Fair Value of AFS Inv.

-

-

-

2.0

-1.3

Net Income Before Taxes

2.5

4.1

-4.2

4.1

-1.0

 

 

 

 

 

 

Provision for Income Taxes

0.3

0.3

0.0

0.1

0.1

Net Income After Taxes

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Net Income Before Extra. Items

2.3

3.9

-4.2

4.1

-1.2

Net Income

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Basic Weighted Average Shares

125.0

125.0

125.0

125.0

125.0

Basic EPS Excluding ExtraOrdinary Items

0.02

0.03

-0.03

0.03

-0.01

Basic EPS Including ExtraOrdinary Items

0.02

0.03

-0.03

0.03

-0.01

Dilution Adjustment

-

-

0.0

-

-

Diluted Net Income

2.3

3.9

-4.2

4.1

-1.2

Diluted Weighted Average Shares

125.0

125.0

125.0

125.0

125.0

Diluted EPS Excluding ExtraOrd Items

0.02

0.03

-0.03

0.03

-0.01

Diluted EPS Including ExtraOrd Items

0.02

0.03

-0.03

0.03

-0.01

DPS-Ordinary Shares

0.02

-

-

0.03

-

Gross Dividends - Common Stock

2.3

-

-

3.2

-

Normalized Income Before Taxes

2.5

4.1

-3.8

4.1

-1.0

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.3

0.3

0.2

0.1

0.1

Normalized Income After Taxes

2.3

3.9

-4.0

4.1

-1.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

2.3

3.9

-4.0

4.1

-1.2

 

 

 

 

 

 

Basic Normalized EPS

0.02

0.03

-0.03

0.03

-0.01

Diluted Normalized EPS

0.02

0.03

-0.03

0.03

-0.01

Depreciation

0.6

0.6

0.7

0.7

0.7

Interest Expense

0.0

0.0

0.0

-

-

Advertising

0.2

0.1

0.1

0.1

0.1

Rent

0.1

0.1

0.0

0.1

0.1

    Total Current Taxes

0.3

0.3

0.1

-

0.2

Current Tax - Total

0.3

0.3

0.1

-

0.2

    Total Deferred Taxes

0.0

0.0

0.0

0.1

-0.1

Deferred Tax - Total

0.0

0.0

0.0

0.1

-0.1

Income Tax - Total

0.3

0.3

0.0

0.1

0.1

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

UpdateType/Date

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Updated Normal 
31-Mar-2007

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate

0.385

0.385

0.385

0.38535

0.3849

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Financial Assets Held to Maturity

0.0

3.9

0.0

-

-

    Fish

4.0

3.2

4.0

3.8

1.7

    Maintenance Spares

0.2

0.1

0.1

0.2

0.2

    Packing Materials

0.4

0.3

0.2

0.3

0.1

    Others

0.0

0.0

0.0

0.0

0.0

    Provision for LIFO

-0.1

-0.1

-0.1

-0.1

-0.1

    Trade Debtors

2.7

2.4

2.4

1.9

1.1

    Other Receiavbles

2.7

1.4

0.7

0.9

0.7

    Doubtful Accounts

-0.1

-0.6

-0.6

-0.5

-0.5

    Prepayments

-

0.3

0.3

0.2

0.1

    Accrued Interest

-

1.0

1.4

0.7

1.1

    Bank Deposits

8.5

1.3

4.0

18.0

22.2

    Investments

5.2

5.5

3.6

6.1

4.5

    Cash/Equivalents

5.8

1.5

2.1

1.0

2.2

Total Current Assets

29.4

20.2

18.1

32.6

33.5

 

 

 

 

 

 

    Land/Buildings

4.1

3.8

3.6

3.4

3.4

    Plant/Equipment

5.2

4.9

4.7

4.9

4.7

    Boats/Trawlers

0.7

0.0

1.2

1.6

1.5

    Motor Vehicles

0.6

0.5

0.5

0.4

0.6

    Furniture/Fixtures/Office Equip.

0.7

0.7

0.6

0.7

0.7

    Work in Progress

0.0

0.6

-

-

-

    Depreciation

-8.6

-8.3

-8.5

-8.1

-7.7

    Investments

2.9

2.9

4.3

5.6

5.6

    Fixed Deposits

10.6

18.1

14.7

5.6

-

    Deferred Tax

0.1

0.1

0.0

0.0

0.0

Total Assets

45.7

43.5

39.2

46.7

42.3

 

 

 

 

 

 

    Creditors/Accruals

0.8

2.0

1.9

2.0

1.5

    Accrued Expenses

0.9

-

-

-

-

    Customer Advances

0.1

-

-

-

-

    Other payables

0.3

-

-

-

-

    Taxation

0.4

0.4

0.2

0.1

0.2

Total Current Liabilities

2.4

2.4

2.1

2.1

1.7

 

 

 

 

 

 

    End of Service Benefits

0.5

0.4

0.4

0.4

0.4

    Deferred Tax

-

-

-

0.0

-

Total Liabilities

2.9

2.9

2.5

2.5

2.1

 

 

 

 

 

 

    Share Capital

32.5

32.5

32.5

32.4

32.5

    Legal Reserve

8.0

7.8

7.4

7.4

7.0

    Capital Reserve

0.1

0.1

0.1

0.1

0.1

    Retained Earnings

2.3

0.2

-3.2

4.2

0.6

Total Equity

42.8

40.6

36.7

44.2

40.2

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

45.7

43.5

39.2

46.7

42.3

 

 

 

 

 

 

    S/O-Ordinary Shares

125.0

125.0

125.0

125.0

125.0

Total Common Shares Outstanding

125.0

125.0

125.0

125.0

125.0

Advance from Customers

0.1

0.1

0.0

-

-

Full-Time Employees

-

-

-

346

274

Reported Shareholder's Equity

16,537

-

-

-

-

Lease Due within 1 Year

-

-

-

0.0

0.0

Lease Due >1-5 Years

-

-

-

0.0

0.0

Total Operating Leases

-

-

-

0.0

0.1

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Updated Normal 
31-Mar-2007

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385034

0.384992

0.384985

0.384873

0.384993

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income

2.5

4.1

-4.2

4.1

-1.0

    Depreciation

0.6

0.6

0.7

0.7

0.7

    Interest Income

-1.1

-1.2

-1.1

-1.3

-1.2

    Dividend Income

-0.4

-0.2

-0.3

-0.2

-0.3

    Profit on Sale of Investments

0.0

-0.6

1.6

-1.8

-

    Profit on Sale of Fixed Assets

0.0

0.3

0.0

0.0

0.0

    Loss on Write Off Fixed Assets

-

0.0

0.4

0.0

0.1

    Interest Expense

0.0

0.0

0.0

0.0

-

    Fair value Gains - Avail. for Sale inves

0.4

-0.9

3.3

-2.0

1.3

    Amortisation of Premium on Investments

0.0

0.0

0.0

0.0

0.0

    Dividend Written-Back

-

-

-

-

0.1

    End of Service Benefits Expense

0.1

0.1

0.0

0.1

0.0

    Payment of End of Service Benefits

0.0

-0.1

-0.1

-0.1

0.0

    Inventories

-1.0

0.7

-0.1

-2.2

-0.7

    Debtors and Prepayments

-1.0

0.0

-0.8

-1.1

0.4

    Creditors and Accruals

-0.1

0.1

-0.2

0.5

0.1

    Interest Paid

0.0

0.0

0.0

0.0

-

    Interest Income

1.1

0.9

1.1

1.7

-

    Tax Paid

-0.3

-0.1

0.0

-0.1

-0.1

Cash from Operating Activities

0.8

3.8

0.4

-1.8

-0.7

 

 

 

 

 

 

    Capital Expenditure

-1.0

-1.0

-0.2

-0.5

-0.3

    Reduction in Investment Share Capital

-

-

-

0.0

0.0

    Purchase of Investments

-1.5

-4.5

-4.7

-3.9

-

    Proceeds from Sale of Fixed Assets

0.0

0.1

0.0

0.0

0.0

    Proceeds from Sale of Investments

1.3

4.2

2.4

6.1

4.4

    Dividend Income

0.4

0.2

0.3

0.2

0.3

    Investment Held to Maturity Financial

3.9

0.0

0.0

-

-

    Interest Income Received

-

-

-

-

1.1

    Bank Deposits

0.3

-0.7

4.9

-1.4

-3.1

    HTM Financial Assets

0.0

-2.5

1.3

0.0

-

Cash from Investing Activities

3.5

-4.4

3.9

0.6

2.4

    Dividend Paid

-

0.0

-3.2

0.0

-2.3

Cash from Financing Activities

-

0.0

-3.2

0.0

-2.3

 

 

 

 

 

 

Net Change in Cash

4.3

-0.6

1.1

-1.2

-0.6

 

 

 

 

 

 

Beginning Cash

1.5

2.1

1.0

2.2

2.8

Ending Cash

5.8

1.5

2.1

1.0

2.2

    Cash Interest Paid

0.0

0.0

0.0

0.0

-

    Cash Taxes Paid

0.3

0.1

0.0

0.1

0.1

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2012

Quarter
Ending
Yr Ago

Annual
Year End

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Sale1

0.0

-99.78%

-

-

-

-

Capital Expenditures2

6.0

747.47%

-

-

-

-

Cash from Operating Activities2

-3.5

-

-

-

-

-

Free Cash Flow

-9.5

-

-

-

-

-

Total Assets3

55.3

20.30%

-

-

-

-

Total Liabilities3

13.0

409.10%

-

-

-

-

Total Long Term Debt3

0.0

-

-

-

-

-

Total Common Shares Outstanding3

125.0

0.00%

-

-

-

-

1-ExchangeRate: OMR to USD Average for Period

0.385046

 

 

 

 

 

2-ExchangeRate: OMR to USD Average for Period

0.385019

 

 

 

 

 

3-ExchangeRate: OMR to USD Period End Date

0.385000

 

 

 

 

 

Key Ratios

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Profitability

Gross Margin

26.88%

34.57%

30.42%

9.04%

Operating Margin

2.97%

3.73%

-2.47%

-4.81%

Pretax Margin

5.47%

13.30%

-14.60%

15.73%

Net Profit Margin

4.87%

12.40%

-14.76%

15.46%

Financial Strength

Current Ratio

12.31

8.24

8.77

15.78

Long Term Debt/Equity

0.00

0.00

0.00

0.00

Total Debt/Equity

0.00

0.00

0.00

0.00

Management Effectiveness

Return on Assets

5.08%

9.32%

-9.88%

9.10%

Return on Equity

5.43%

9.97%

-10.49%

9.60%

Efficiency

Receivables Turnover

9.85

7.83

8.30

9.60

Inventory Turnover

8.21

5.05

4.63

5.69

Asset Turnover

1.04

0.75

0.67

0.59

Market Valuation USD (mil)

P/E (TTM)

32.01

.

Enterprise Value2

23.0

Price/Sales (TTM)

0.64

.

Enterprise Value/Sale (TTM)

0.40

Price/Book (MRQ)

0.87

.

Enterprise Value/EBITDA (TTM)

11.26

Market Cap as of 07-Jun-20121

36.7

.

 

 

1-ExchangeRate: OMR to USD on 7-Jun-2012

0.384800

 

 

 

2-ExchangeRate: OMR to USD on 31-Dec-2011

0.385000

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Financial Strength

Current Ratio

12.31

8.24

8.77

15.78

Quick/Acid Test Ratio

10.39

6.65

6.55

13.66

Working Capital1

27.0

17.7

16.0

30.5

Long Term Debt/Equity

0.00

0.00

0.00

0.00

Total Debt/Equity

0.00

0.00

0.00

0.00

Long Term Debt/Total Capital

0.00

0.00

0.00

0.00

Total Debt/Total Capital

0.00

0.00

0.00

0.00

Payout Ratio

100.00%

-

-

80.00%

Effective Tax Rate

11.12%

6.73%

-

1.70%

Total Capital1

42.8

40.6

36.7

44.2

 

 

 

 

 

Efficiency

Asset Turnover

1.04

0.75

0.67

0.59

Inventory Turnover

8.21

5.05

4.63

5.69

Days In Inventory

44.47

72.27

78.79

64.10

Receivables Turnover

9.85

7.83

8.30

9.60

Days Receivables Outstanding

37.05

46.64

43.99

38.03

Sale/Employee2

-

-

-

75,616

Operating Income/Employee2

-

-

-

-3,638

EBITDA/Employee2

-

-

-

-1,688

 

 

 

 

 

Profitability

Gross Margin

26.88%

34.57%

30.42%

9.04%

Operating Margin

2.97%

3.73%

-2.47%

-4.81%

EBITDA Margin

4.21%

5.63%

-0.05%

-2.23%

EBIT Margin

2.97%

3.73%

-2.47%

-4.81%

Pretax Margin

5.47%

13.30%

-14.60%

15.73%

Net Profit Margin

4.87%

12.40%

-14.76%

15.46%

COGS/Sale

72.04%

64.07%

68.22%

66.78%

SG&A Expense/Sale

9.34%

9.92%

10.60%

12.40%

 

 

 

 

 

Management Effectiveness

Return on Assets

5.08%

9.32%

-9.88%

9.10%

Return on Equity

5.43%

9.97%

-10.49%

9.60%

 

 

 

 

 

Valuation

Free Cash Flow/Share2

0.00

0.02

0.00

-0.02

Operating Cash Flow/Share 2

0.01

0.03

0.00

-0.01

1-ExchangeRate: OMR to USD Period End Date

0.385

0.385

0.385

0.38535

2-ExchangeRate: OMR to USD Average for Period

0.385

0.385

0.385

0.38535

 

Current Market Multiples

Market Cap/Earnings (TTM)

32.01

Market Cap/Equity (MRQ)

0.87

Market Cap/Sale (TTM)

0.64

Market Cap/EBIT (TTM)

30.69

Market Cap/EBITDA (TTM)

17.94

Enterprise Value/Earnings (TTM)

20.10

Enterprise Value/Equity (MRQ)

0.54

Enterprise Value/Sale (TTM)

0.40

Enterprise Value/EBIT (TTM)

19.27

Enterprise Value/EBITDA (TTM)

11.26

 

 

Annual Income Statement

Standardized

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Updated Normal 
31-Mar-2008

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385026

0.385034

0.384992

0.384985

0.384873

Auditor

 

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

 

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

-

45.8

30.4

28.2

19.2

Sale

-

45.8

30.4

28.2

19.2

    Other Sale

-

0.7

0.6

0.6

7.0

Other Sale, Total

-

0.7

0.6

0.6

7.0

Total Sale

-

46.5

31.1

28.8

26.2

 

 

 

 

 

 

    Cost of Sale

-

33.5

19.9

19.6

17.5

Cost of Sale, Total

-

33.5

19.9

19.6

17.5

Gross Profit

-

12.3

10.5

8.6

1.7

 

 

 

 

 

 

    Labor & Related Expense

-

4.3

3.1

3.0

3.2

Total Selling/General/Administrative Expenses

-

4.3

3.1

3.0

3.2

    Depreciation

-

0.6

0.6

0.7

0.7

Depreciation/Amortization

-

0.6

0.6

0.7

0.7

    Impairment-Assets Held for Use

-

-

0.0

0.4

-

Unusual Expense (Income)

-

-

0.0

0.4

-

    Other Operating Expense

-

6.7

6.3

5.7

6.0

Other Operating Expenses, Total

-

6.7

6.3

5.7

6.0

Total Operating Expense

-

45.1

29.9

29.5

27.5

 

 

 

 

 

 

Operating Income

-

1.4

1.2

-0.7

-1.3

 

 

 

 

 

 

        Interest Expense - Non-Operating

-

0.0

0.0

0.0

-

    Interest Expense, Net Non-Operating

-

0.0

0.0

0.0

-

        Interest Income - Non-Operating

-

1.1

1.2

1.1

1.3

        Investment Income - Non-Operating

-

0.1

1.8

-4.6

4.0

    Interest/Investment Income - Non-Operating

-

1.2

3.0

-3.5

5.4

Interest Income (Expense) - Net Non-Operating Total

-

1.2

3.0

-3.5

5.4

Income Before Tax

-

2.5

4.1

-4.2

4.1

 

 

 

 

 

 

Total Income Tax

-

0.3

0.3

0.0

0.1

Income After Tax

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Net Income Before Extraord Items

-

2.3

3.9

-4.2

4.1

Net Income

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-

2.3

3.9

-4.2

4.1

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

-

125.0

125.0

125.0

125.0

Basic EPS Excl Extraord Items

-

0.02

0.03

-0.03

0.03

Basic/Primary EPS Incl Extraord Items

-

0.02

0.03

-0.03

0.03

Dilution Adjustment

-

-

-

0.0

-

Diluted Net Income

-

2.3

3.9

-4.2

4.1

Diluted Weighted Average Shares

-

125.0

125.0

125.0

125.0

Diluted EPS Excl Extraord Items

-

0.02

0.03

-0.03

0.03

Diluted EPS Incl Extraord Items

-

0.02

0.03

-0.03

0.03

Dividends per Share - Common Stock Primary Issue

-

0.02

-

-

0.03

Gross Dividends - Common Stock

-

2.3

-

-

3.2

Interest Expense, Supplemental

-

0.0

0.0

0.0

-

Depreciation, Supplemental

-

0.6

0.6

0.7

0.7

Total Special Items

-

-

0.0

0.4

-

Normalized Income Before Tax

-

2.5

4.1

-3.8

4.1

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-

-

0.0

0.1

-

Inc Tax Ex Impact of Sp Items

-

0.3

0.3

0.2

0.1

Normalized Income After Tax

-

2.3

3.9

-4.0

4.1

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-

2.3

3.9

-4.0

4.1

 

 

 

 

 

 

Basic Normalized EPS

-

0.02

0.03

-0.03

0.03

Diluted Normalized EPS

-

0.02

0.03

-0.03

0.03

Rental Expenses

-

0.1

0.1

0.0

0.1

Advertising Expense, Supplemental

-

0.2

0.1

0.1

0.1

Normalized EBIT

-

1.4

1.2

-0.3

-1.3

Normalized EBITDA

-

2.0

1.7

0.4

-0.6

    Current Tax - Total

-

0.3

0.3

0.1

-

Current Tax - Total

-

0.3

0.3

0.1

-

    Deferred Tax - Total

-

0.0

0.0

0.0

0.1

Deferred Tax - Total

-

0.0

0.0

0.0

0.1

Income Tax - Total

-

0.3

0.3

0.0

0.1

 

 

 

Interim Income Statement

Standardized

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2012

31-Dec-2011

30-Sep-2011

30-Jun-2011

31-Mar-2011

Period Length

3 Months

3 Months

3 Months

3 Months

3 Months

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Dec-2011

Updated Normal 
30-Sep-2011

Updated Normal 
30-Jun-2011

Updated Normal 
31-Mar-2011

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385046

0.385019

0.385015

0.385023

0.385072

 

 

 

 

 

 

    Net Sales

-

19.0

19.1

9.4

9.0

Sale

-

19.0

19.1

9.4

9.0

    Other Sale

-

0.1

0.1

0.1

0.2

Other Sale, Total

-

0.1

0.1

0.1

0.2

Total Sale

0.0

19.1

19.2

9.5

9.2

 

 

 

 

 

 

    Cost of Sale

0.0

14.6

15.4

6.2

6.2

Cost of Sale, Total

0.0

14.6

15.4

6.2

6.2

Gross Profit

-

4.4

3.7

3.2

2.8

 

 

 

 

 

 

    Labor & Related Expense

-

1.3

1.1

1.2

1.5

Total Selling/General/Administrative Expenses

-

1.3

1.1

1.2

1.5

    Depreciation

-

0.2

0.2

0.2

0.1

Depreciation/Amortization

-

0.2

0.2

0.2

0.1

    Other Operating Expense

-

2.3

1.7

1.9

1.8

Other Operating Expenses, Total

-

2.3

1.7

1.9

1.8

Total Operating Expense

-

18.4

18.3

9.5

9.6

 

 

 

 

 

 

Operating Income

-

0.7

0.8

0.0

-0.4

 

 

 

 

 

 

        Interest Expense - Non-Operating

-

0.0

0.0

0.0

0.0

    Interest Expense, Net Non-Operating

-

0.0

0.0

0.0

0.0

        Interest Income - Non-Operating

-

0.2

0.2

0.2

0.2

        Investment Income - Non-Operating

-

0.1

-0.3

-0.1

-0.3

    Interest/Investment Income - Non-Operating

-

0.3

-0.1

0.1

-0.1

Interest Income (Expense) - Net Non-Operating Total

-

0.3

-0.1

0.1

-0.1

Income Before Tax

-

1.0

0.7

0.1

-0.4

 

 

 

 

 

 

Total Income Tax

-

0.1

0.0

0.0

0.2

Income After Tax

-

0.9

0.7

0.1

-0.6

 

 

 

 

 

 

Net Income Before Extraord Items

-

0.9

0.7

0.1

-0.6

Net Income

0.0

0.9

0.7

0.1

-0.6

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-

0.9

0.7

0.1

-0.6

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-

0.9

0.7

0.1

-0.6

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

-

125.0

125.0

125.0

125.0

Basic EPS Excl Extraord Items

-

0.01

0.01

0.00

0.00

Basic/Primary EPS Incl Extraord Items

-

0.01

0.01

0.00

0.00

Dilution Adjustment

-

-

-

-

0.0

Diluted Net Income

-

0.9

0.7

0.1

-0.6

Diluted Weighted Average Shares

-

125.0

125.0

125.0

125.0

Diluted EPS Excl Extraord Items

-

0.01

0.01

0.00

0.00

Diluted EPS Incl Extraord Items

-

0.01

0.01

0.00

0.00

Dividends per Share - Common Stock Primary Issue

-

0.00

0.00

0.00

0.02

Gross Dividends - Common Stock

-

0.0

0.0

0.0

2.3

Interest Expense, Supplemental

-

0.0

0.0

0.0

0.0

Depreciation, Supplemental

-

0.2

0.2

0.2

0.1

Normalized Income Before Tax

-

1.0

0.7

0.1

-0.4

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

-

0.1

0.0

0.0

0.2

Normalized Income After Tax

-

0.9

0.7

0.1

-0.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-

0.9

0.7

0.1

-0.6

 

 

 

 

 

 

Basic Normalized EPS

-

0.01

0.01

0.00

0.00

Diluted Normalized EPS

-

0.01

0.01

0.00

0.00

Rental Expenses

-

-

-

-

0.1

Advertising Expense, Supplemental

-

0.1

0.1

0.0

0.1

Normalized EBIT

-

0.7

0.8

0.0

-0.4

Normalized EBITDA

-

1.0

1.1

0.2

-0.2

    Current Tax - Total

-

-

-

-

0.2

Current Tax - Total

-

-

-

-

0.2

    Deferred Tax - Total

-

-

-

-

0.0

Deferred Tax - Total

-

-

-

-

0.0

Income Tax - Total

-

-

-

-

0.2

 

 

 

Annual Balance Sheet

Standardized

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate

0.385025

0.385

0.385

0.385

0.38535

Auditor

 

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

 

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

-

5.8

1.5

2.1

1.0

    Short Term Investments

-

13.7

10.7

7.6

24.1

Cash and Short Term Investments

-

19.5

12.2

9.7

25.1

        Accounts Receivable - Trade, Gross

-

2.7

2.4

2.4

1.9

        Provision for Doubtful Accounts

-

-0.1

-0.6

-0.6

-0.5

    Trade Accounts Receivable - Net

-

2.6

1.7

1.8

1.4

    Other Receivables

-

2.7

2.4

2.0

1.7

Total Receivables, Net

-

5.3

4.1

3.8

3.1

    Inventories - Finished Goods

-

4.0

3.2

4.0

3.8

    Inventories - Raw Materials

-

0.6

0.4

0.4

0.4

    Inventories - Other

-

0.0

0.0

0.0

0.0

    LIFO Reserve

-

-0.1

-0.1

-0.1

-0.1

Total Inventory

-

4.6

3.6

4.3

4.2

Prepaid Expenses

-

-

0.3

0.3

0.2

Total Current Assets

-

29.4

20.2

18.1

32.6

 

 

 

 

 

 

        Land/Improvements

-

4.1

3.8

3.6

3.4

        Machinery/Equipment

-

7.2

6.1

7.0

7.6

        Construction in Progress

-

0.0

0.6

-

-

    Property/Plant/Equipment - Gross

-

11.3

10.5

10.7

11.0

    Accumulated Depreciation

-

-8.6

-8.3

-8.5

-8.1

Property/Plant/Equipment - Net

-

2.7

2.2

2.1

3.0

    LT Investments - Other

-

2.9

2.9

4.3

5.6

Long Term Investments

-

2.9

2.9

4.3

5.6

    Deferred Income Tax - Long Term Asset

-

0.1

0.1

0.0

0.0

    Other Long Term Assets

-

10.6

18.1

14.7

5.6

Other Long Term Assets, Total

-

10.7

18.2

14.7

5.6

Total Assets

-

45.7

43.5

39.2

46.7

 

 

 

 

 

 

Payable/Accrued

-

0.8

2.0

1.9

2.0

Accrued Expenses

-

0.9

-

-

-

Notes Payable/Short Term Debt

-

0.0

0.0

0.0

0.0

    Customer Advances

-

0.1

-

-

-

    Income Taxes Payable

-

0.4

0.4

0.2

0.1

    Other Payables

-

0.3

-

-

-

Other Current liabilities, Total

-

0.7

0.4

0.2

0.1

Total Current Liabilities

-

2.4

2.4

2.1

2.1

 

 

 

 

 

 

Total Long Term Debt

-

0.0

0.0

0.0

0.0

Total Debt

-

0.0

0.0

0.0

0.0

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

-

-

-

-

0.0

Deferred Income Tax

-

-

-

-

0.0

    Pension Benefits - Underfunded

-

0.5

0.4

0.4

0.4

Other Liabilities, Total

-

0.5

0.4

0.4

0.4

Total Liabilities

-

2.9

2.9

2.5

2.5

 

 

 

 

 

 

    Common Stock

-

32.5

32.5

32.5

32.4

Common Stock

-

32.5

32.5

32.5

32.4

Retained Earnings (Accumulated Deficit)

-

10.4

8.1

4.3

11.7

Total Equity

-

42.8

40.6

36.7

44.2

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

-

45.7

43.5

39.2

46.7

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

-

125.0

125.0

125.0

125.0

Total Common Shares Outstanding

-

125.0

125.0

125.0

125.0

Employees

-

-

-

-

346

Number of Common Shareholders

-

16,537

-

-

-

Deferred Sale - Current

-

0.1

0.1

0.0

-

Total Operating Leases, Supplemental

-

-

-

-

0.0

Operating Lease Payments Due in Year 1

-

-

-

-

0.0

Operating Lease Payments Due in Year 2

-

-

-

-

0.0

Operating Lease Payments Due in Year 3

-

-

-

-

0.0

Operating Lease Payments Due in Year 4

-

-

-

-

0.0

Operating Lease Payments Due in Year 5

-

-

-

-

0.0

Operating Lease Pymts. Due in 2-3 Years

-

-

-

-

0.0

Operating Lease Pymts. Due in 4-5 Years

-

-

-

-

0.0

Oper. Lse. Pymts. Due in Year 6 & Beyond

-

-

-

-

0.0

 

 

 

Interim Balance Sheet

Standardized

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2011

30-Sep-2011

30-Jun-2011

31-Mar-2011

31-Dec-2010

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
30-Sep-2011

Updated Normal 
30-Jun-2011

Updated Normal 
31-Mar-2011

Updated Normal 
31-Dec-2010

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate

0.385

0.38505

0.38505

0.385

0.385

 

 

 

 

 

 

    Cash & Equivalents

3.2

2.2

3.3

5.8

8.4

    Short Term Investments

20.0

20.9

25.2

13.7

20.7

Cash and Short Term Investments

23.2

23.0

28.5

19.5

29.1

        Accounts Receivable - Trade, Gross

4.5

9.1

3.0

2.7

4.2

        Provision for Doubtful Accounts

-0.1

-0.1

-0.6

-0.6

-0.6

    Trade Accounts Receivable - Net

4.4

9.0

2.4

2.1

3.6

    Other Receivables

2.0

2.0

2.5

3.3

3.5

Total Receivables, Net

6.4

11.0

4.8

5.3

7.0

    Inventories - Finished Goods

13.4

7.0

4.2

4.0

3.7

    Inventories - Raw Materials

0.7

0.6

0.6

0.6

0.7

    Inventories - Other

0.0

0.0

0.0

0.0

0.0

    LIFO Reserve

-0.1

-0.1

-0.1

-0.1

-0.1

Total Inventory

14.1

7.6

4.8

4.6

4.4

Prepaid Expenses

0.7

0.6

0.9

-

-

    Other Current Assets

-

0.1

-

-

-

Other Current Assets, Total

-

0.1

-

-

-

Total Current Assets

44.4

42.3

39.0

29.4

40.6

 

 

 

 

 

 

        Machinery/Equipment

17.3

14.7

11.5

11.3

11.2

        Construction in Progress

-

-

-

0.0

-

    Property/Plant/Equipment - Gross

17.3

14.7

11.5

11.3

11.2

    Accumulated Depreciation

-9.3

-9.1

-8.9

-8.6

-8.7

Property/Plant/Equipment - Net

8.0

5.6

2.6

2.7

2.5

    LT Investments - Other

2.9

2.9

2.9

2.9

2.9

Long Term Investments

2.9

2.9

2.9

2.9

2.9

    Deferred Income Tax - Long Term Asset

0.1

0.1

0.1

0.1

0.1

    Other Long Term Assets

-

-

-

10.6

-

Other Long Term Assets, Total

0.1

0.1

0.1

10.7

0.1

Total Assets

55.3

50.8

44.6

45.7

46.0

 

 

 

 

 

 

Payable/Accrued

2.3

2.7

0.8

1.1

1.4

Accrued Expenses

0.5

-

0.2

0.9

0.5

Notes Payable/Short Term Debt

0.0

0.0

0.0

0.0

0.0

Current Portion - Long Term Debt/Capital Leases

9.5

6.1

-

-

0.0

    Income Taxes Payable

0.2

0.1

0.1

0.4

0.2

    Other Current Liabilities

-

-

2.3

-

-

Other Current liabilities, Total

0.2

0.1

2.3

0.4

0.2

Total Current Liabilities

12.5

8.9

3.4

2.4

2.1

 

 

 

 

 

 

Total Long Term Debt

0.0

0.0

0.0

0.0

0.0

Total Debt

9.5

6.1

0.0

0.0

0.0

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

-

0.0

-

-

0.0

Deferred Income Tax

-

0.0

-

-

0.0

Minority Interest

0.0

0.0

-

-

-

    Pension Benefits - Underfunded

0.5

0.5

0.5

0.5

0.4

Other Liabilities, Total

0.5

0.5

0.5

0.5

0.4

Total Liabilities

13.0

9.4

3.9

2.9

2.6

 

 

 

 

 

 

    Common Stock

32.5

32.5

32.5

32.5

32.5

Common Stock

32.5

32.5

32.5

32.5

32.5

Retained Earnings (Accumulated Deficit)

9.8

8.9

8.2

10.4

11.0

Total Equity

42.3

41.4

40.7

42.8

43.4

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

55.3

50.8

44.6

45.7

46.0

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

125.0

125.0

125.0

125.0

125.0

Total Common Shares Outstanding

125.0

125.0

125.0

125.0

125.0

Employees

-

388

359

-

355

Total Operating Leases, Supplemental

-

-

-

-

0.0

Operating Lease Payments Due in Year 1

-

-

-

-

0.0

Operating Lease Payments Due in Year 2

-

-

-

-

0.0

Operating Lease Payments Due in Year 3

-

-

-

-

0.0

Operating Lease Payments Due in Year 4

-

-

-

-

0.0

Operating Lease Payments Due in Year 5

-

-

-

-

0.0

Operating Lease Pymts. Due in 2-3 Years

-

-

-

-

0.0

Operating Lease Pymts. Due in 4-5 Years

-

-

-

-

0.0

Oper. Lse. Pymts. Due in Year 6 & Beyond

-

-

-

-

0.0

 

Annual Cash Flows

Standardized

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385026

0.385034

0.384992

0.384985

0.384873

Auditor

 

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

 

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

-

2.5

4.1

-4.2

4.1

    Depreciation

-

0.6

0.6

0.7

0.7

Depreciation/Depletion

-

0.6

0.6

0.7

0.7

    Unusual Items

-

0.0

-0.3

2.0

-1.8

    Equity in Net Earnings (Loss)

-

0.4

-0.9

3.3

-2.0

    Other Non-Cash Items

-

-1.4

-1.3

-1.4

-1.5

Non-Cash Items

-

-1.0

-2.5

3.9

-5.3

    Accounts Receivable

-

-1.0

0.0

-0.8

-1.1

    Inventories

-

-1.0

0.7

-0.1

-2.2

    Payable/Accrued

-

-0.1

0.1

-0.2

0.5

    Other Operating Cash Flow

-

0.8

0.8

1.1

1.6

Changes in Working Capital

-

-1.3

1.7

0.0

-1.3

Cash from Operating Activities

-

0.8

3.8

0.4

-1.8

 

 

 

 

 

 

    Purchase of Fixed Assets

-

-1.0

-1.0

-0.2

-0.5

Capital Expenditures

-

-1.0

-1.0

-0.2

-0.5

    Sale of Fixed Assets

-

0.0

0.1

0.0

0.0

    Sale/Maturity of Investment

-

1.3

4.2

2.4

6.1

    Investment, Net

-

0.0

-2.5

1.3

0.0

    Purchase of Investments

-

-1.5

-4.5

-4.7

-3.9

    Other Investing Cash Flow

-

4.6

-0.6

5.2

-1.2

Other Investing Cash Flow Items, Total

-

4.5

-3.4

4.1

1.0

Cash from Investing Activities

-

3.5

-4.4

3.9

0.6

 

 

 

 

 

 

    Cash Dividends Paid - Common

-

-

0.0

-3.2

0.0

Total Cash Dividends Paid

-

-

0.0

-3.2

0.0

Cash from Financing Activities

-

-

0.0

-3.2

0.0

 

 

 

 

 

 

Net Change in Cash

-

4.3

-0.6

1.1

-1.2

 

 

 

 

 

 

Net Cash - Beginning Balance

-

1.5

2.1

1.0

2.2

Net Cash - Ending Balance

-

5.8

1.5

2.1

1.0

Cash Interest Paid

-

0.0

0.0

0.0

0.0

Cash Taxes Paid

-

0.3

0.1

0.0

0.1

 

 

 

Interim Cash Flows

Standardized

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2011

30-Sep-2011

30-Jun-2011

31-Mar-2011

31-Dec-2010

Period Length

9 Months

6 Months

3 Months

12 Months

9 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
30-Sep-2011

Updated Normal 
30-Jun-2011

Updated Normal 
31-Mar-2011

Updated Normal 
31-Dec-2010

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385019

0.385019

0.385023

0.385034

0.385021

 

 

 

 

 

 

Net Income/Starting Line

1.8

0.8

0.1

2.5

3.0

    Depreciation

0.7

0.5

0.2

0.6

0.4

Depreciation/Depletion

0.7

0.5

0.2

0.6

0.4

    Other Non-Cash Items

-0.3

0.0

-0.3

-1.0

2.8

Non-Cash Items

-0.3

0.0

-0.3

-1.0

2.8

    Accounts Receivable

2.1

-6.5

-0.3

-1.0

-2.5

    Inventories

-8.4

-3.0

-0.2

-1.0

-0.8

    Other Assets

-

-

-

0.0

0.0

    Accounts Payable

0.9

0.8

1.3

-0.1

-0.5

    Taxes Payable

-0.3

-

-

-

-0.3

    Other Operating Cash Flow

0.0

-0.3

-0.3

0.8

-0.1

Changes in Working Capital

-5.7

-9.0

0.6

-1.3

-4.2

Cash from Operating Activities

-3.5

-7.7

0.6

0.8

2.0

 

 

 

 

 

 

    Purchase of Fixed Assets

-6.0

-3.3

-0.1

-1.0

-0.7

Capital Expenditures

-6.0

-3.3

-0.1

-1.0

-0.7

    Sale of Fixed Assets

-

-

-

0.0

0.0

    Sale/Maturity of Investment

0.6

0.5

0.3

1.3

0.8

    Investment, Net

-

-

0.0

0.0

0.0

    Purchase of Investments

-0.7

-0.5

-0.3

-1.5

-1.2

    Other Investing Cash Flow

14.3

9.7

-0.7

4.6

6.1

Other Investing Cash Flow Items, Total

14.3

9.7

-0.7

4.5

5.7

Cash from Investing Activities

8.3

6.4

-0.8

3.5

5.0

 

 

 

 

 

 

    Other Financing Cash Flow

0.0

0.0

-

-

0.0

Financing Cash Flow Items

0.0

0.0

-

-

0.0

    Cash Dividends Paid - Common

-2.3

-2.3

-2.3

-

0.0

Total Cash Dividends Paid

-2.3

-2.3

-2.3

-

0.0

Cash from Financing Activities

-2.3

-2.3

-2.3

-

0.0

 

 

 

 

 

 

Net Change in Cash

2.6

-3.6

-2.5

4.3

6.9

 

 

 

 

 

 

Net Cash - Beginning Balance

5.8

5.8

5.8

1.5

1.5

Net Cash - Ending Balance

3.2

2.2

3.3

5.8

8.4

Cash Interest Paid

0.0

0.0

-

0.0

0.0

Cash Taxes Paid

-

0.3

0.3

0.3

0.0

 

 

Annual Income Statement

As Reported

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Updated Normal 
31-Mar-2008

Updated Normal 
31-Mar-2007

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385034

0.384992

0.384985

0.384873

0.384993

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Sales

45.8

30.7

28.2

-

-

    Insurance Claims for Fixed Assets

0.4

0.5

0.4

-

-

    Procured from Fishermen

-

-

-

15.5

13.0

    Received from Trawler Companies

-

-

-

1.5

1.4

    Frozen Fish Purchased

-

-

-

0.3

5.2

    Received From Company's own Boats

-

-

-

0.0

0.2

    Loss on Sale of Fixed Assets

0.0

-0.3

0.0

-

-

    Sale of Breaded Products

-

-

-

1.8

1.3

    Other Income

0.3

0.1

0.2

7.0

0.1

Total Sale

46.5

31.1

28.8

26.2

21.3

 

 

 

 

 

 

    Cost of goods Sold

33.5

19.9

19.6

17.5

14.2

    Staff Costs

4.3

3.1

3.0

3.2

2.7

    Depreciation

0.6

0.6

0.7

0.7

0.7

    Other Operating Expenses

6.5

5.1

5.0

5.7

4.4

    Fishing Levy

0.2

1.1

0.6

0.3

0.4

    Contribution to Fisheries Research Fund

0.0

0.1

0.1

0.0

0.1

    Impairment of Fixed Assets

-

0.0

0.4

-

-

    Directors' Renumeration

-

-

-

0.1

-

Total Operating Expense

45.1

29.9

29.5

27.5

22.5

 

 

 

 

 

 

    Interest Expenses

0.0

0.0

0.0

-

-

    Dividend Income

-

-

-

0.2

0.3

    Interest Income

1.1

1.2

1.1

1.3

1.2

    Investment Income

0.0

1.7

-4.6

1.8

-

    Foreign Currency

0.1

0.1

0.0

-

-

    Increase in Fair Value of AFS Inv.

-

-

-

2.0

-1.3

Net Income Before Taxes

2.5

4.1

-4.2

4.1

-1.0

 

 

 

 

 

 

Provision for Income Taxes

0.3

0.3

0.0

0.1

0.1

Net Income After Taxes

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Net Income Before Extra. Items

2.3

3.9

-4.2

4.1

-1.2

Net Income

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

2.3

3.9

-4.2

4.1

-1.2

 

 

 

 

 

 

Basic Weighted Average Shares

125.0

125.0

125.0

125.0

125.0

Basic EPS Excluding ExtraOrdinary Items

0.02

0.03

-0.03

0.03

-0.01

Basic EPS Including ExtraOrdinary Items

0.02

0.03

-0.03

0.03

-0.01

Dilution Adjustment

-

-

0.0

-

-

Diluted Net Income

2.3

3.9

-4.2

4.1

-1.2

Diluted Weighted Average Shares

125.0

125.0

125.0

125.0

125.0

Diluted EPS Excluding ExtraOrd Items

0.02

0.03

-0.03

0.03

-0.01

Diluted EPS Including ExtraOrd Items

0.02

0.03

-0.03

0.03

-0.01

DPS-Ordinary Shares

0.02

-

-

0.03

-

Gross Dividends - Common Stock

2.3

-

-

3.2

-

Normalized Income Before Taxes

2.5

4.1

-3.8

4.1

-1.0

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.3

0.3

0.2

0.1

0.1

Normalized Income After Taxes

2.3

3.9

-4.0

4.1

-1.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

2.3

3.9

-4.0

4.1

-1.2

 

 

 

 

 

 

Basic Normalized EPS

0.02

0.03

-0.03

0.03

-0.01

Diluted Normalized EPS

0.02

0.03

-0.03

0.03

-0.01

Depreciation

0.6

0.6

0.7

0.7

0.7

Interest Expense

0.0

0.0

0.0

-

-

Advertising

0.2

0.1

0.1

0.1

0.1

Rent

0.1

0.1

0.0

0.1

0.1

    Total Current Taxes

0.3

0.3

0.1

-

0.2

Current Tax - Total

0.3

0.3

0.1

-

0.2

    Total Deferred Taxes

0.0

0.0

0.0

0.1

-0.1

Deferred Tax - Total

0.0

0.0

0.0

0.1

-0.1

Income Tax - Total

0.3

0.3

0.0

0.1

0.1

 

 

 

Interim Income Statement

As Reported

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2011

30-Sep-2011

30-Jun-2011

31-Mar-2011

31-Dec-2010

Period Length

3 Months

3 Months

3 Months

3 Months

3 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
30-Sep-2011

Updated Normal 
30-Jun-2011

Updated Normal 
31-Mar-2011

Updated Normal 
31-Dec-2010

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385019

0.385015

0.385023

0.385072

0.385068

 

 

 

 

 

 

    Sales

19.0

19.1

9.4

9.0

17.3

    Other Income

0.1

0.1

0.1

0.2

0.1

Total Sale

19.1

19.2

9.5

9.2

17.4

 

 

 

 

 

 

    Cost of Goods Sold

14.6

15.4

6.2

6.2

12.9

    Staff Cost

1.3

1.1

1.2

1.5

1.1

    Depreciation

0.2

0.2

0.2

0.1

0.2

    Other Operating Expenses

2.3

1.7

1.8

1.8

2.0

    Fishing Levy

0.0

0.0

0.0

0.0

0.0

    Contribution to Fisheries Research Fund

0.0

0.0

0.0

0.0

0.0

Total Operating Expense

18.4

18.3

9.5

9.6

16.2

 

 

 

 

 

 

    Interest Expenses

0.0

0.0

0.0

0.0

0.0

    Dividend Income

0.0

0.0

0.0

0.1

0.0

    Investment Income

0.0

0.0

0.0

-0.1

0.0

    Increase in Fair Value of Investments

0.1

-0.3

-0.1

-0.4

0.3

    Foreign Currency

-

-

-

0.1

-

    Interest Income

0.2

0.2

0.2

0.2

0.2

Net Income Before Taxes

1.0

0.7

0.1

-0.4

1.8

 

 

 

 

 

 

Provision for Income Taxes

0.1

0.0

0.0

0.2

0.1

Net Income After Taxes

0.9

0.7

0.1

-0.6

1.6

 

 

 

 

 

 

Net Income Before Extra. Items

0.9

0.7

0.1

-0.6

1.6

Net Income

0.9

0.7

0.1

-0.6

1.6

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

0.9

0.7

0.1

-0.6

1.6

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

0.9

0.7

0.1

-0.6

1.6

 

 

 

 

 

 

Basic Weighted Average Shares

125.0

125.0

125.0

125.0

125.0

Basic EPS Excluding ExtraOrdinary Items

0.01

0.01

0.00

0.00

0.01

Basic EPS Including ExtraOrdinary Items

0.01

0.01

0.00

0.00

0.01

Dilution Adjustment

-

-

-

0.0

-

Diluted Net Income

0.9

0.7

0.1

-0.6

1.6

Diluted Weighted Average Shares

125.0

125.0

125.0

125.0

125.0

Diluted EPS Excluding ExtraOrd Items

0.01

0.01

0.00

0.00

0.01

Diluted EPS Including ExtraOrd Items

0.01

0.01

0.00

0.00

0.01

DPS-Ordinary Shares

0.00

0.00

0.00

0.02

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

2.3

0.0

Normalized Income Before Taxes

1.0

0.7

0.1

-0.4

1.8

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.1

0.0

0.0

0.2

0.1

Normalized Income After Taxes

0.9

0.7

0.1

-0.6

1.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

0.9

0.7

0.1

-0.6

1.6

 

 

 

 

 

 

Basic Normalized EPS

0.01

0.01

0.00

0.00

0.01

Diluted Normalized EPS

0.01

0.01

0.00

0.00

0.01

Depreciation

0.2

0.2

0.2

0.1

0.2

Interest Expense

0.0

0.0

0.0

0.0

0.0

Advertising

0.1

0.1

0.0

0.1

0.0

Rent

-

-

-

0.1

0.0

    Current Tax

-

-

-

0.2

0.1

Current Tax - Total

-

-

-

0.2

0.1

    Deferred Tax

-

-

-

0.0

-

Deferred Tax - Total

-

-

-

0.0

-

Income Tax - Total

-

-

-

0.2

0.1

 

 

Annual Balance Sheet

As Reported

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

UpdateType/Date

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Updated Normal 
31-Mar-2007

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate

0.385

0.385

0.385

0.38535

0.3849

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Financial Assets Held to Maturity

0.0

3.9

0.0

-

-

    Fish

4.0

3.2

4.0

3.8

1.7

    Maintenance Spares

0.2

0.1

0.1

0.2

0.2

    Packing Materials

0.4

0.3

0.2

0.3

0.1

    Others

0.0

0.0

0.0

0.0

0.0

    Provision for LIFO

-0.1

-0.1

-0.1

-0.1

-0.1

    Trade Debtors

2.7

2.4

2.4

1.9

1.1

    Other Receiavbles

2.7

1.4

0.7

0.9

0.7

    Doubtful Accounts

-0.1

-0.6

-0.6

-0.5

-0.5

    Prepayments

-

0.3

0.3

0.2

0.1

    Accrued Interest

-

1.0

1.4

0.7

1.1

    Bank Deposits

8.5

1.3

4.0

18.0

22.2

    Investments

5.2

5.5

3.6

6.1

4.5

    Cash/Equivalents

5.8

1.5

2.1

1.0

2.2

Total Current Assets

29.4

20.2

18.1

32.6

33.5

 

 

 

 

 

 

    Land/Buildings

4.1

3.8

3.6

3.4

3.4

    Plant/Equipment

5.2

4.9

4.7

4.9

4.7

    Boats/Trawlers

0.7

0.0

1.2

1.6

1.5

    Motor Vehicles

0.6

0.5

0.5

0.4

0.6

    Furniture/Fixtures/Office Equip.

0.7

0.7

0.6

0.7

0.7

    Work in Progress

0.0

0.6

-

-

-

    Depreciation

-8.6

-8.3

-8.5

-8.1

-7.7

    Investments

2.9

2.9

4.3

5.6

5.6

    Fixed Deposits

10.6

18.1

14.7

5.6

-

    Deferred Tax

0.1

0.1

0.0

0.0

0.0

Total Assets

45.7

43.5

39.2

46.7

42.3

 

 

 

 

 

 

    Creditors/Accruals

0.8

2.0

1.9

2.0

1.5

    Accrued Expenses

0.9

-

-

-

-

    Customer Advances

0.1

-

-

-

-

    Other payables

0.3

-

-

-

-

    Taxation

0.4

0.4

0.2

0.1

0.2

Total Current Liabilities

2.4

2.4

2.1

2.1

1.7

 

 

 

 

 

 

    End of Service Benefits

0.5

0.4

0.4

0.4

0.4

    Deferred Tax

-

-

-

0.0

-

Total Liabilities

2.9

2.9

2.5

2.5

2.1

 

 

 

 

 

 

    Share Capital

32.5

32.5

32.5

32.4

32.5

    Legal Reserve

8.0

7.8

7.4

7.4

7.0

    Capital Reserve

0.1

0.1

0.1

0.1

0.1

    Retained Earnings

2.3

0.2

-3.2

4.2

0.6

Total Equity

42.8

40.6

36.7

44.2

40.2

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

45.7

43.5

39.2

46.7

42.3

 

 

 

 

 

 

    S/O-Ordinary Shares

125.0

125.0

125.0

125.0

125.0

Total Common Shares Outstanding

125.0

125.0

125.0

125.0

125.0

Advance from Customers

0.1

0.1

0.0

-

-

Full-Time Employees

-

-

-

346

274

Reported Shareholder's Equity

16,537

-

-

-

-

Lease Due within 1 Year

-

-

-

0.0

0.0

Lease Due >1-5 Years

-

-

-

0.0

0.0

Total Operating Leases

-

-

-

0.0

0.1

 

 

 

Interim Balance Sheet

As Reported

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2011

30-Sep-2011

30-Jun-2011

31-Mar-2011

31-Dec-2010

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
30-Sep-2011

Updated Normal 
30-Jun-2011

Updated Normal 
31-Mar-2011

Updated Normal 
31-Dec-2010

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate

0.385

0.38505

0.38505

0.385

0.385

 

 

 

 

 

 

    Financial Assets Held to Maturity

-

-

-

0.0

-

    Fish

13.4

7.0

4.2

4.0

3.7

    Maintenance Spares

0.2

0.2

0.2

0.2

0.2

    Packing Materials

0.5

0.4

0.4

0.4

0.5

    Others

0.0

0.0

0.0

0.0

0.0

    Provision for Slow Moving Inventory

-0.1

-0.1

-0.1

-0.1

-0.1

    Trade Debtors, Gross

4.5

9.1

3.0

2.7

4.2

    Provision Against Other Receivables

-0.1

-0.1

-0.6

-0.6

-0.6

    Other Receivable

0.7

1.2

1.3

3.3

3.5

    Accrued Interest

0.9

0.8

0.9

-

-

    Prepayments

0.7

0.6

0.9

-

-

    Due from Subsidiary Company

0.4

-

0.2

-

-

    Investments

4.9

4.8

5.0

5.2

6.0

    Bank Deposits

15.1

16.1

20.2

8.5

14.7

    Cash/Equivalents

3.2

2.2

3.3

5.8

8.4

    Preliminary Expenses

-

0.1

-

-

-

Total Current Assets

44.4

42.3

39.0

29.4

40.6

 

 

 

 

 

 

    Land, Buildings and Cabins

7.1

6.5

4.2

4.1

3.9

    Plant and Equipment

7.3

5.6

5.3

5.2

5.2

    Boats and Trawlers

1.1

1.0

0.7

0.7

0.7

    Motor Vehicles

1.1

0.7

0.6

0.6

0.6

    Furniture, Fixtures and office Equipment

0.8

0.8

0.7

0.7

0.8

    Depreciation

-9.3

-9.1

-8.9

-8.6

-8.7

    Investments

2.9

2.9

2.9

2.9

2.9

    Capital Work in Progress

-

-

-

0.0

-

    Fixed Deposits

-

-

-

10.6

-

    Deferred Tax

0.1

0.1

0.1

0.1

0.1

Total Assets

55.3

50.8

44.6

45.7

46.0

 

 

 

 

 

 

    Creditors/Accruals

2.3

2.7

0.8

1.1

1.4

    Accrued Expenses

0.5

-

0.2

0.9

0.5

    Bank Overdrafts

9.5

6.1

-

-

0.0

    Other Current Liabilities

-

-

2.3

-

-

    Taxation

0.2

0.1

0.1

0.4

0.2

Total Current Liabilities

12.5

8.9

3.4

2.4

2.1

 

 

 

 

 

 

    End of Service Benefits

0.5

0.5

0.5

0.5

0.4

    Deferred Tax

-

0.0

-

-

0.0

    Minority Interest

0.0

0.0

-

-

-

Total Liabilities

13.0

9.4

3.9

2.9

2.6

 

 

 

 

 

 

    Share Capital

32.5

32.5

32.5

32.5

32.5

    Capital Reserve

0.1

0.1

0.1

0.1

0.1

    Legal Reserve

8.0

8.0

8.0

8.0

7.8

    Retained Earnings

1.7

0.8

0.1

2.3

3.1

Total Equity

42.3

41.4

40.7

42.8

43.4

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

55.3

50.8

44.6

45.7

46.0

 

 

 

 

 

 

    S/O-Ordinary Shares

125.0

125.0

125.0

125.0

125.0

Total Common Shares Outstanding

125.0

125.0

125.0

125.0

125.0

Full-Time Employees

-

388

359

-

355

Not later than one Year

-

-

-

-

0.0

Later than 1 Year & Less than 5 years

-

-

-

-

0.0

Total Operating Leases

-

-

-

-

0.0

 

 

Annual Cash Flows

As Reported

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2010

Reclassified Normal 
31-Mar-2009

Updated Normal 
31-Mar-2007

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385034

0.384992

0.384985

0.384873

0.384993

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income

2.5

4.1

-4.2

4.1

-1.0

    Depreciation

0.6

0.6

0.7

0.7

0.7

    Interest Income

-1.1

-1.2

-1.1

-1.3

-1.2

    Dividend Income

-0.4

-0.2

-0.3

-0.2

-0.3

    Profit on Sale of Investments

0.0

-0.6

1.6

-1.8

-

    Profit on Sale of Fixed Assets

0.0

0.3

0.0

0.0

0.0

    Loss on Write Off Fixed Assets

-

0.0

0.4

0.0

0.1

    Interest Expense

0.0

0.0

0.0

0.0

-

    Fair value Gains - Avail. for Sale inves

0.4

-0.9

3.3

-2.0

1.3

    Amortisation of Premium on Investments

0.0

0.0

0.0

0.0

0.0

    Dividend Written-Back

-

-

-

-

0.1

    End of Service Benefits Expense

0.1

0.1

0.0

0.1

0.0

    Payment of End of Service Benefits

0.0

-0.1

-0.1

-0.1

0.0

    Inventories

-1.0

0.7

-0.1

-2.2

-0.7

    Debtors and Prepayments

-1.0

0.0

-0.8

-1.1

0.4

    Creditors and Accruals

-0.1

0.1

-0.2

0.5

0.1

    Interest Paid

0.0

0.0

0.0

0.0

-

    Interest Income

1.1

0.9

1.1

1.7

-

    Tax Paid

-0.3

-0.1

0.0

-0.1

-0.1

Cash from Operating Activities

0.8

3.8

0.4

-1.8

-0.7

 

 

 

 

 

 

    Capital Expenditure

-1.0

-1.0

-0.2

-0.5

-0.3

    Reduction in Investment Share Capital

-

-

-

0.0

0.0

    Purchase of Investments

-1.5

-4.5

-4.7

-3.9

-

    Proceeds from Sale of Fixed Assets

0.0

0.1

0.0

0.0

0.0

    Proceeds from Sale of Investments

1.3

4.2

2.4

6.1

4.4

    Dividend Income

0.4

0.2

0.3

0.2

0.3

    Investment Held to Maturity Financial

3.9

0.0

0.0

-

-

    Interest Income Received

-

-

-

-

1.1

    Bank Deposits

0.3

-0.7

4.9

-1.4

-3.1

    HTM Financial Assets

0.0

-2.5

1.3

0.0

-

Cash from Investing Activities

3.5

-4.4

3.9

0.6

2.4

 

 

 

 

 

 

    Dividend Paid

-

0.0

-3.2

0.0

-2.3

Cash from Financing Activities

-

0.0

-3.2

0.0

-2.3

 

 

 

 

 

 

Net Change in Cash

4.3

-0.6

1.1

-1.2

-0.6

 

 

 

 

 

 

Beginning Cash

1.5

2.1

1.0

2.2

2.8

Ending Cash

5.8

1.5

2.1

1.0

2.2

    Cash Interest Paid

0.0

0.0

0.0

0.0

-

    Cash Taxes Paid

0.3

0.1

0.0

0.1

0.1

 

 

 

Interim Cash Flows

As Reported

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2011

30-Sep-2011

30-Jun-2011

31-Mar-2011

31-Dec-2010

Period Length

9 Months

6 Months

3 Months

12 Months

9 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
30-Sep-2011

Updated Normal 
30-Jun-2011

Updated Normal 
31-Mar-2011

Updated Normal 
31-Dec-2010

Filed Currency

OMR

OMR

OMR

OMR

OMR

Exchange Rate (Period Average)

0.385019

0.385019

0.385023

0.385034

0.385021

 

 

 

 

 

 

Net Income

1.8

0.8

0.1

2.5

3.0

    Depreciation

0.7

0.5

0.2

0.6

0.4

    Interest Income

-0.7

-0.5

-0.2

-1.1

-0.9

    Dividend Income

0.0

0.0

0.0

-0.4

-0.3

    Sale of Investments

0.0

0.0

0.0

0.0

-0.1

    Profit on Sale of Fixed Assets

-

-

-

0.0

0.0

    Interest Expense

0.0

0.0

0.0

0.0

0.0

    Fair Value ( gains) loss- Investments

0.4

0.5

0.1

0.4

0.0

    Amortization of Premium on Invest.

0.0

0.0

0.0

0.0

3.9

    End of Service Benefits Expense

0.0

0.0

0.0

0.1

0.0

    End of Service Paid

0.0

0.0

0.0

0.0

0.0

    Inventories

-8.4

-3.0

-0.2

-1.0

-0.8

    Tax Payable

-0.3

-

-

-

-0.3

    Debtors and Prepayments

2.1

-6.5

-0.3

-1.0

-2.5

    Creditors & Accruals

0.9

0.8

1.3

-0.1

-0.5

    Interest Paid

-

-

0.0

0.0

-

    Interest Income

-

-

-

1.1

-

    Tax Paid

-

-0.3

-0.3

-0.3

0.0

    Adjustment

-

-

-0.2

-

-

Cash from Operating Activities

-3.5

-7.7

0.6

0.8

2.0

 

 

 

 

 

 

    Purchase of Fixed Assets

-6.0

-3.3

-0.1

-1.0

-0.7

    Purchase of Investments

-0.7

-0.5

-0.3

-1.5

-1.2

    Sale of Investments

0.6

0.5

0.3

1.3

0.8

    Sale of Fixed Assets

-

-

-

0.0

0.0

    Dividends Income

0.0

0.0

0.0

0.4

0.3

    Interest Received

0.7

0.6

0.3

-

1.1

    Bank Deposits

4.1

3.0

-1.0

-

4.7

    HTM Financial Assets

-

-

0.0

0.0

0.0

    Investing Activity

-

-

-

3.9

-

    Bank Overdraft/Deposits

9.5

6.1

-

0.3

0.0

Cash from Investing Activities

8.3

6.4

-0.8

3.5

5.0

 

 

 

 

 

 

    Interest Paid

0.0

0.0

-

-

0.0

    Dividend Paid

-2.3

-2.3

-2.3

-

0.0

Cash from Financing Activities

-2.3

-2.3

-2.3

-

0.0

 

 

 

 

 

 

Net Change in Cash

2.6

-3.6

-2.5

4.3

6.9

 

 

 

 

 

 

Beginning Cash

5.8

5.8

5.8

1.5

1.5

Ending Cash

3.2

2.2

3.3

5.8

8.4

    Cash Interest Paid

0.0

0.0

-

0.0

0.0

    Cash Taxes Paid

-

0.3

0.3

0.3

0.0

 

 

 

Geographic Segments

 

Financials in: As Reported (mil)

Annual

 

 

 

External Sale   USD (mil)

 

31-Mar-11

31-Mar-10

31-Mar-09

31-Mar-08

31-Mar-06

Far East

23.0

50.2 %

12.3

40.1 %

11.5

40.6 %

13.1

50.1 %

7.6

44.5 %

Europe

3.2

7 %

2.2

7.2 %

3.0

10.7 %

3.4

13.1 %

4.1

23.8 %

GCC & Middle East

16.1

35.1 %

11.7

38 %

10.7

38 %

8.3

31.8 %

4.4

25.9 %

Others

3.5

7.7 %

4.5

14.7 %

3.0

10.6 %

1.3

5 %

1.0

5.8 %

Segment Total

45.8

100 %

30.7

100 %

28.2

100 %

26.1

100 %

17.1

100 %

Consolidated Total

45.8

100 %

30.7

100 %

28.2

100 %

26.1

100 %

17.1

100 %

Exchange Rate: OMR to USD

0.385034

 

0.384992

 

0.384985

 

0.384873

 

0.384995

 

Total Sale   USD (mil)

 

31-Mar-11

31-Mar-10

31-Mar-09

31-Mar-08

31-Mar-06

Far East

23.0

50.2 %

12.3

40.1 %

11.5

40.6 %

13.1

50.1 %

7.6

44.5 %

Europe

3.2

7 %

2.2

7.2 %

3.0

10.7 %

3.4

13.1 %

4.1

23.8 %

GCC & Middle East

16.1

35.1 %

11.7

38 %

10.7

38 %

8.3

31.8 %

4.4

25.9 %

Others

3.5

7.7 %

4.5

14.7 %

3.0

10.6 %

1.3

5 %

1.0

5.8 %

Segment Total

45.8

100 %

30.7

100 %

28.2

100 %

26.1

100 %

17.1

100 %

Consolidated Total

45.8

100 %

30.7

100 %

28.2

100 %

26.1

100 %

17.1

100 %

Exchange Rate: OMR to USD

0.385034

 

0.384992

 

0.384985

 

0.384873

 

0.384995

 

 

 


Geographic Segments

 

Financials in: As Reported (mil)

Interim      

                    

 

External Sale   USD (mil)

 

31-Dec-11

30-Sep-11

31-Mar-11

31-Dec-10

30-Sep-10

Far East

12.2

64.2 %

14.8

51.8 %

2.7

30.1 %

10.9

62.6 %

7.0

57.1 %

Europe

0.8

4.3 %

1.9

6.7 %

0.5

6.1 %

0.8

4.8 %

1.2

10.1 %

GCC & Middle East

3.7

19.6 %

8.2

28.7 %

4.8

53.1 %

4.6

26.6 %

3.5

28.6 %

Others

2.3

11.9 %

3.6

12.8 %

1.0

10.7 %

1.0

5.9 %

0.5

4.2 %

Segment Total

19.0

100 %

28.5

100 %

9.0

100 %

17.3

100 %

12.3

100 %

Consolidated Total

19.0

100 %

28.5

100 %

9.0

100 %

17.3

100 %

12.3

100 %

Exchange Rate: OMR to USD

0.385019

 

0.385019

 

0.385072

 

0.385068

 

0.385004

 

Total Sale   USD (mil)

 

31-Dec-11

30-Sep-11

31-Mar-11

31-Dec-10

30-Sep-10

Far East

12.2

64.2 %

14.8

51.8 %

2.7

30.1 %

10.9

62.6 %

7.0

57.1 %

Europe

0.8

4.3 %

1.9

6.7 %

0.5

6.1 %

0.8

4.8 %

1.2

10.1 %

GCC & Middle East

3.7

19.6 %

8.2

28.7 %

4.8

53.1 %

4.6

26.6 %

3.5

28.6 %

Others

2.3

11.9 %

3.6

12.8 %

1.0

10.7 %

1.0

5.9 %

0.5

4.2 %

Segment Total

19.0

100 %

28.5

100 %

9.0

100 %

17.3

100 %

12.3

100 %

Consolidated Total

19.0

100 %

28.5

100 %

9.0

100 %

17.3

100 %

12.3

100 %

Exchange Rate: OMR to USD

0.385019

 

0.385019

 

0.385072

 

0.385068

 

0.385004

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.57.22

UK Pound

1

Rs.89.42

Euro

1

Rs.71.46

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.