anualreport.12.13 national tubes
TRANSCRIPT
-
8/11/2019 Anualreport.12.13 National Tubes
1/60
API L icenseeand
ISO 9001: 2008
Certified Company
American
Petroleum
Institute
NATIONAL TUBES LIMITEDTONGI, GAZIPUR
ANNUAL REPORT 2012-2013
-
8/11/2019 Anualreport.12.13 National Tubes
2/60
-
8/11/2019 Anualreport.12.13 National Tubes
3/60
-
8/11/2019 Anualreport.12.13 National Tubes
4/60
Present Board of Directors.................................................................03
Important Information..........................................................................04
Process Flow Diagram and Products.................................................10
Company profile..................................................................................11
Notice of the Annual General Meeting................................................12
Report of Board of Directors...............................................................14
Actual Production, Sales, Profit & Loss A/C, of last 5 years...............20
Contribution on National Exchequer of last 5 years............................21
Value Addition and its Application for 2012-2013................................22
Auditor's Report to the Shareholders..................................................23
Statement of Financial Position..........................................................24
Statement of Comprehensive Income.................................................26
Cash-Flow Statement.........................................................................27
Statement of Changes in Equity.........................................................28
Notes to the Accounts........................................................................29
Ratio Analysis.....................................................................................55
Five years at a Glance.......................................................................56
C o n t e n t s
API Licenseed
ISO 9001: 2008
Certified Company
-
8/11/2019 Anualreport.12.13 National Tubes
5/60
A Li
andISO 9001: 200
Certified Compa
Md. Rezaul Karim
BOARD OF DIRECTORS
COMPANY SECRETARY
Md. Khalilur Rahman Siddiqui Md. Imam Hossain Khizir Hayat Dr. Md. Amirul Momin
Md. Mazibur Rahman Khan Md. Saiful Islam Pirjada Torab Hossain Umma Kulsum
Md. Ataur Rahman, ndc
Chairman
-
8/11/2019 Anualreport.12.13 National Tubes
6/60
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, Gazipur.
Managing Director : Dr. Md. Amirul Momin
Company Secretary : Md. Rezaul Karim
Chief Financial Officer : Sanjay Kumar Datta
Registered Office : BSEC Bhaban102, Kazi Nazrul Islam AvenueDhaka-1215.
Auditor : M/s. Khan Wahab Shafiq Rahman & Co.Chartered AccountantsRupali Bima Bhaban7, Rajuk Avenue(5thfloor)Motijheel, Dhaka-1000.
Tel. 9565136, 9551663Fax. 880-2-9551821
Bankers : - BASIC Bank LimitedMirpur Branch, Pallabi Dhaka-1221.- Dutch Bangla Bank Ltd.
Uttara Model Town Branch.- Agrani Bank, Uttara Branch, Dhaka.- Agrani Bank, Tongi Branch, Gazipur.- National Bank Ltd.
Dilkusha Commercial AreaDhaka-1000.
Share Office : National Tubes Ltd.131-142, Tongi Industrial Area
Tongi, Gazipur-1710.
API Licenseeand
ISO 9001: 2008
Certified Company
-
8/11/2019 Anualreport.12.13 National Tubes
7/60
API Licenseed
ISO 9001: 200
erti ied omp
Our Prstigious Achievement
API Spec Q1Registered
AMERICAN PE TROLEUM INSTITUTE
The American Petroleum Institute certifies that the quality management system of
has been assessed by the American Petroleum Institute and found to be in conformance
The scope of the registration and the approved quality management systems applies to the:
Manager of Operations, APIQR
with the following:
energy
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, GazipurBangladesh
-
8/11/2019 Anualreport.12.13 National Tubes
8/60
API Licenseeand
ISO 9001: 2008
Certified Company
Our Prstigious Achievement
-
8/11/2019 Anualreport.12.13 National Tubes
9/60
API Licenseand
ISO 9001: 20
Certified Comp
Our Prstigious Achievement
-
8/11/2019 Anualreport.12.13 National Tubes
10/60
NATIONAL TUBES LIMITED
32ndANNUAL GENERAL MEETING
API Licenseeand
ISO 9001: 2008
Certified Company
Members of the Board of Directors at the 32ndAnnual General Meeting held on December 22, 2012
Members of the Board of Directors and Shareholders at the 32ndAnnual General Meeting held on December 22, 2012
Members of the Board of Directors and Officers
-
8/11/2019 Anualreport.12.13 National Tubes
11/60
A Li
and
ISO 9001: 200
C tifi dC
NATIONAL TUBES LIMITED
32ndANNUAL GENERAL MEETING
A partial View of the Shareholders Present at the 32ndAnnual General Meeting held on December 22, 2012
A partial View of National Tubes Limited
Shareholders registration Booth
-
8/11/2019 Anualreport.12.13 National Tubes
12/60
A Li
and
ISO 9001: 2008
C tifi d C
Sl.No. Description Size Wall Thickness(mm)
Sl.No. Description Size Wall Thickness(mm)
A) G.I. Pipe M.S. Pipe
1. /2" 2.00 7. 2- /2" 3.25
2. /4" 2.35 8. 3" 3.253. 1" 2.65 9. 4" 3.654. 1- /4" 2.65 10. 6" 4.855. 1-1/2" 2.906. 2" 2.90 C) A.P.I. Pipe7. 2- /2" 3.25 1. /4" 2.908. 3" 3.25
3/4" 3.90
9. 4" 3.65 2. 1" 3.4010. 6" 4.85 1" 4.5011. 8" 4.78 3. 2- /8" 3.9012. 8" 6.35 4. 3- /2" 4.00
3- /2" 5.50B) M.S. Pipe 5. 4-1/2" 4.80
1. 1/2" 2.00 4-1/2" 6.00
2. /4" 2.35 6. 6- /8" 5.603. 1" 2.65 6- /8" 7.104. 1-1/4" 2.65 7. 8-
5/8" 6.405. 1- /2" 2.90 8- /8" 7.006. 2" 2.90
PRODUCTS
PROCESS FLOW DIAGRAM
-
8/11/2019 Anualreport.12.13 National Tubes
13/60
NATIONAL TUBES LIMITED
API Licenseand
SO 9001:20
Certified Com
National Tubes Limited was established in the private sector in 1964. It was nationalised and placedunder BSEC in 1972. The enterprise was transformed into a public limited company in 1989 by off-loading 49 percent shares to the general public. The company is now managed by a Board of Directors.
LOCATION:
COMPANY STRUCTURE:
The factory is situated on the Dhaka-Mymenshing highway on 14.31 acre land at 131-142 Tongi
Industrial Area-20 km north of the capital city. The total manpower is 309.
THE PL ANT:
Consists of 3 units. The first unit with 6000 metric tons per year welding capacity was established in
1964 and abandoned in 1993 due to exhaustion of its useful life. The second unit with product range-1/2 inch. to 4 inch. dia was established in 1980 has welding capacity of 9000 metric tons.
The third unit with product range-4 inch. to 8 inch. dia was established in 1982. The welding capacityof this unit is 30000 metric tons per year and the total WELDING capacity of both the operative unitsis 39000 metric tons per year.
PRODUCTS :
National Tubes produces two types of steel pipes:
1. GENERAL PURPOSE MS AND GI PIPES (1/2 inch. to 8 inch. dia) are produced according
to the British Standard BS-1387 and Bangladesh Standard BDS-1031:2006. Galvanizing isdone according to the British Standard BS-729 which is equivalent to DIN-2444 and IS-4736.THE GI PIPES ARE USED FOR WATER SUPPLY AND IRRIGATION.
2. THE API PIPES (3/4 API to 8-5/8 API) are produced under the license from American
Petroleum Institute (API). These pipes are produced strictly according to the requirements ofAPI Spec. Q1 & 5L which correspond to the Grade A-53B of the ASTM (American Societyfor Testing and Materials) specification. The Major Buyer of the Entire Quantity of API Pipesare Gas Transmission & Distribution Companies of Petrobangla- i.e. Titas Gas, BakhrabadGas, J alalabad Gas, Pashchimanchal Gas, Sundarban Gas and Karnafhuli Gas CompanyLimited. API Pipes are used for Transmission & Distribution of Natural Gas & Oil.
3. ISO 9001 : 2008 Certificate :NTL has acquired ISO 9001 : 2008 Certificate for its quality system for MS, GI and API LinePipes in 2004.
COMPANY PROFILE
-
8/11/2019 Anualreport.12.13 National Tubes
14/60
-
8/11/2019 Anualreport.12.13 National Tubes
15/60
-
8/11/2019 Anualreport.12.13 National Tubes
16/60
-
8/11/2019 Anualreport.12.13 National Tubes
17/60
-
8/11/2019 Anualreport.12.13 National Tubes
18/60
-
8/11/2019 Anualreport.12.13 National Tubes
19/60
-
8/11/2019 Anualreport.12.13 National Tubes
20/60
Condition
No.Title
Compliance status(put in the
appropriate column
Explanation fornon-compliance
with the condition
Complied
Not
complied3.00 Audit Committee3.1(i) Constitution of Committee Under process
3.1(ii) Constitution of Committee withBoard members including oneIndependent Director
Under process
3.1(iii) Filling of Casual Vacancy inCommittee
Linked to Condition
3.00
3.2(i) Chairman of the Committee Linked to Condition 3.00
3.2(ii) Professional Qualification andexperience of the Chairman of
the Committee
Linked to Condition3.00
3.3.1(i) Reporting of the activities of theAudit Committee
Linked to Condition
3.00
3.3.1(ii)(a) Reporting of Conflict of interestto the Board of Directors
Linked to Condition3.00
3.3.1(ii)(b) Reporting of any fraud or irregularityto the Board of Directors
Linked to Condition 3.00
3.3.1(ii)(c) Reporting of violation of lawsto the Board of Directors
Linked to Condition3.00
3.3.1(ii)(d) Reporting of any other matterto the Board of Directors
Linked to Condition3.00
3.3.2 Reporting of Qualified pointto Commission
Linked to Condition3.00
3.4 Reporting of activities to theShareholders and General Investors
Linked to Condition3.00
4.0 External / Statutory Auditors4.00(i) Non-engagement in appraisal
or valuation4.00(ii) Non-engagement in designing
of Financial Information System4.00(iii) Non-engagement in Book-Keeping4.00(iv) Non-engagement in Broker-dealer
service4.00(v) Non-engagement in Actuarial Service4.00(vi) Non-engagement in Internal Audit4.00(vii) Non-engagement in other service
A Li
and
ISO 9001: 2008
C tifi d C
-
8/11/2019 Anualreport.12.13 National Tubes
21/60
A Li
and
ISO 9001: 20
C tifi d C
ANNEXURE-II:
ANNEXURE-III:
The number of Board Meeting and the attendance of directors during the year 2012-2013were as follows:
Name of Directors Position Meeting Held Attended
Md. Ataur Rahman, ndc Chairman 10 10Md.Khalilur Rahman Siddiqui Director 10 10Md. Imam Hossain Director 10 10Khizir Hayat Director 10 10Dr. Md. Amirul Momin Managing Director 10 10Md.Mazibur Rahman Khan Director 10 8Md.Saiful Islam Director 10 4Pirjada Torab Hossain Director 10 10Umma Kulsum Director 10 4
Pattern of shareholding as on June 30, 2013.
PARTICULARS2012-2013 2011-2012
No ofshare
%No ofshare
%
Bangladesh Steel & Engineering Corporation(Group-A) 9,18,9180 51.00 9,18,9180 51.00Investment Corporation of Bangladesh(Group-B-1) 17,94,554 9.96 18,44,650 10.24Financial Institution (Group-B-1) 19,04,826 10.57 1,31,8928 7.32
General Public (Group B-1) 50,41,504 27.99 55,77,306 30.96Workers, Staff & Officers of the Company(Group B-2) 87,936 0.48 87,936 0.48Total: 1,80,18,000 100.00 1,80,18,000 100.00
Name of Directors Position Nos.of Share
holdingPercentage Remarks
Md. Ataur Rahman, ndc Chairman - -Md.Khalilur Rahman Siddiqui Director - -
Md. Imam Hossain Director - -Khizir Hayat Director - -Dr. Md. Amirul Momin Managing Director - -Md.Mazibur Rahman Khan Director 36,000 0.20%Md.Saiful Islam Director 36,036 0.20%Pirjada Torab Hossain Director 8,112 0.05%Umma Kulsum Director 42,672 0.24%
-
8/11/2019 Anualreport.12.13 National Tubes
22/60
-
8/11/2019 Anualreport.12.13 National Tubes
23/60
-
8/11/2019 Anualreport.12.13 National Tubes
24/60
API Li
andSO :
Certified Comp
AUDITOR'S REPORT TO THE SHAREHOLDERS
The Shareholders
National Tubes Limited
Tongi, Gazipur.
Dear Sirs,
We have audited the accompanying Statement of Financial Position of National Tubes Limited as on
30th June 2013 and the related Statement of Comprehensive Income and Statement of Cash-Flows
for the year ended. The preparation of these Financial Statements are the responsibility of the
Company's Management. Our responsibility is to express an independent opinion of these Financial
Statements based on our audit.
We conducted our audit in accordance with Bangladesh Standards on Auditing (BSA). These
standards require that we plan and perform the audit to obtain reasonable assurance about whetherthe Financial Statements are free of material misstatement. An audit includes examining on a test
basis, evidence supporting the amounts and disclosures in the Financial Statements. An audit also
includes assessing the accounting principles used and significant estimates made by Management, as
well as evaluating the overall Financial Statement Presentation. We believe that our audit provides a
reasonable basis for our opinion.
In our opinion, the Financial Statements prepared in accordance with Bangladesh Accounting
Standards, give a true and fair view of the state of the company's affairs as on 30th June, 2013 and
of the results of its operations and its Cash-Flows for the year then ended and comply with the
Companies Act 1994; the Securities and Exchange Rules 1987 and other applicable laws and
regulations.
We also report that:
a) We have obtained all the information and explanations which to the best of our knowledge and
belief were necessary for the purpose of our audit and made due verification thereof;
b) In our opinion, proper books of account as re-quired by law have been kept by the company so
far as it appeared from our examination of these books;
c) The Company's Statement of Financial Position and Statement of Comprehensive Income dealt
with by the report are in agreement with the books of account; and
d) The expenditure incurred was for the purposes of the company's business.
Dated, Dhaka03-11-2013
Khan Wahab Shafique Rahman & Co.
Chartered Accountants
-
8/11/2019 Anualreport.12.13 National Tubes
25/60
API Licenseeand
ISO 9001: 2008
Certified Company
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, Gazipur.
STATEMENT OF FINANCIAL POSITION AS ON 30TH J UNE 2013
PROPERTY AND ASSETS NOTE
30-06-2013
TAKA
30-06-2012
TAKA
FIXED ASSETS: 3 532,04,16,371 534, 57,20,557
At Cost & Revalued price 566,00,19,867 566,00,19,867
Accumulated Depreciation (33,96,03,497) (31,42,99,310)
CURRENT ASSETS : 85,64,71,209 74,57,07,208
Inventories : 31,45,21,858 37,09,92,373
Raw Materials & Chemicals 4 1,29,88,772 7,84,95,490
Stores & spares 5 3,65,05,237 3,67,88,343
Work -in-process 6 2,06,34,000 2,18,86,710
Finished Goods 7 24,32,48,675 22,89,68,251
Stores-in-Transit 8 11,45,174 48,53,579
Trade Debtors 9 16,35,54,169 2,38,04,311
BSEC Current Accounts 10 14,01,521 10,49,099
Inter Project current Account 11 82,22,755 81,87,255
Current Account with Disinvested BSEC Mills 12 88,46,778 88.47,462
13 66,94,981 69,93,393
14 34,11,03,154 31,46,14,411Cash and Bank Balances 15 1,21,25,993 1,12,18,904
Total Taka : 617,68,87,579 609,14,27,765
Dated, Dhaka
03-11-2013
Khan Wahab Shafique Rahman & Co.
Chartered Accountants
Advances, Deposits & Pre-paymentsAdvance Income tax payments
-
8/11/2019 Anualreport.12.13 National Tubes
26/60
API Licenseeand
ISO 9001: 2008
Certified Company
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, Gazipur.
STATEMENT OF FINANCIAL POSITION AS ON 30TH J UNE 2013
PROPERTY AND ASSETS NOTE
30-06-2013
TAKA
30-06-2012
TAKA
FIXED ASSETS: 3 532,04,16,371 534, 57,20,557
At Cost & Revalued price 566,00,19,867 566,00,19,867
Accumulated Depreciation (33,96,03,497) (31,42,99,310)
CURRENT ASSETS : 85,64,71,209 74,57,07,208
Inventories : 31,45,21,858 37,09,92,373
Raw Materials & Chemicals 4 1,29,88,772 7,84,95,490
Stores & spares 5 3,65,05,237 3,67,88,343
Work -in-process 6 2,06,34,000 2,18,86,710
Finished Goods 7 24,32,48,675 22,89,68,251
Stores-in-Transit 8 11,45,174 48,53,579
Trade Debtors 9 16,35,54,169 2,38,04,311
BSEC Current Accounts 10 14,01,521 10,49,099
Inter Project current Account 11 82,22,755 81,87,255
Current Account with Disinvested BSEC Mills 12 88,46,778 88.47,462
13 66,94,981 69,93,393
14 34,11,03,154 31,46,14,411Cash and Bank Balances 15 1,21,25,993 1,12,18,904
Total Taka : 617,68,87,579 609,14,27,765
Dated, Dhaka
03-11-2013
Khan Wahab Shafique Rahman & Co.
Chartered Accountants
Advances, Deposits & Pre-paymentsAdvance Income tax payments
-
8/11/2019 Anualreport.12.13 National Tubes
27/60
A Li
and
ISO 9001: 20
C tifi d C
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, Gazipur.
CAPITAL AND LIABILITIES NOTE
30-06-2013
TAKA
30-06-2012
TAKA
AUTHORISED CAPITAL: 100,00,00,000 100,00,00,000
(10,00,00,000 Ordinary Shares of Taka 10 each)
ISSUED, SUBSCRIBED AND PAID-UP CAPITAL 16 18,01,80,000 18,01,80,000CUMULATIVE PROFIT 17 16,27,51,743 14,57,30,826REVALUATION RESERVE OF FIXED ASSETS 18 5,27,42,82,605 529,75,11,498
LONG-TERM LOANS 19 6,32,28,876 6,52,28,876CURRENT LIABIL ITI ES: 49,64,44,355 40,27,76,565
Bank Loan 20 23,46,17,025 15,21,03,534
Leave pay & Gratuity 21 61,242 12,72,012
Inter Project-Current Account 22 2,35,387 1,83,987
Liabilities For Goods Supplied 23 - 6,881
Liabilities For Expenses 24 2,69,93,377 2,06,92,720
Liabilities For Other Finance 25 80,74,288 1,36,81,822
Deposits 26 35,88,282 34,97,032
Advance Against Sales 27 58,60,104 77,17,319
Unpaid Dividends 28 3,64,58,040 2,85,48,567
Workers Participation Fund 29 7,04,761 -
Workers Welfare Fund 29 1,76,190 -
Provision for Income Tax 30 17,96,75,659 17,50,72,689
Total Taka: 6,17,68,87,579 6,09,14,27,765
Dated, Dhaka
03-11-2013
Khan Wahab ShafiqueRahman & Co.
Chartered Accountants
STATEMENT OF FINANCIAL POSITION AS ON 30TH J UNE 2013
-
8/11/2019 Anualreport.12.13 National Tubes
28/60
A Li
and
ISO 9001: 2008
C tifi d C
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, Gazipur.
Dated, Dhaka03-11-2013
Khan Wahab ShafiqueRahman & Co.Chartered Accountants
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30TH J UNE, 2013.
PARTICULARS NOTE
2012-2013TAKA
2011-2012TAKA
Net Sales 53,98,11,893 25,57,93,496
Gross Sales 31 62,20,51,325 29,43,01,251
Less: Value Added Tax (8,12,08,765) (3,85,07,754)
Dealer Commission (10,30,667) -
Less: Cost of Goods Sold 32 (43,75,16,514) (23,40,90,909)
Gross profit 10,22,95,379 2,17,02,587
Less: Operating Expenses (5,26,15,383) (5,08,62,612)
Salary and Perquisites of Managing Director 33 8,47,695 8,37,020
Administrative Expenses 34 4,47,70,598 4,50,43,270Selling Expenses 35 62,39,990 39,33,447
Legal Expenses - 60,000
Auditors Fees 36 55,000 55,000
Directors Fee 5,39,600 8,30,700
Committee Meeting Fee 1,62,500 1,03,175
Operating Profit 4,96,79,996 (2,91,60,025)
Financial Expenses 37 (3,25,86,419) (1,57,07,781)
Other Income 38 5,25,447 7,48,632
Net profit before WPPF 1,76,19,024 (4,41,19,174)
Less: Contribution to WPPF 8,80,951 -
Workers Profit Participation Fund 7,04,761 -Workers Welfare Fund 1,76,190 -
Net profit/(Loss) before Tax 1,67,38,073 (4,41,19,174)
Income Tax provision (46,02,970) (12,82,351)
Net profit /(Loss) after Ta x 1,21,35,103 (4,54,01,525)
Earning per Share 39 0.67 (2.52 )
-
8/11/2019 Anualreport.12.13 National Tubes
29/60
A Li
and
ISO 9001: 20
C tifi d C
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area
Tongi, Gazipur.
Dated, Dhaka03-11-2013
Khan Wahab ShafiqueRahman & Co.Chartered Accountants
STATEMENT OF CASH-FLOW FOR THE YEAR 2012-2013.
PARTICULARS Note 2012 -2013
( TAK A )
2011 -2012
( TAKA )
1) CASH FLOW FROM OPERATING ACTIVITIES :
Cash receipt from customer 40.00 48,08,80,973 29,20,02,000
Cash paid to supplier, officers Employees & Workers 41.00 (41 ,00,94,919) (39,99,99,157)
Interest paid (3,25,86,419) (1,57,07,781)
Income Tax paid 42.00 (10,76,97,508) (2,20,06,880)
Net Cash From Operating Activities (A) : (6,94,97,873) (14,57,11,818)
2) CASH FLOW FROM INVESTING ACTIVITIES:Acquisitio n of Fixed Assets - -
Disposal of Fixed Assets - -
Interest receipt - -
Net Cash From Investing Activities (B): - -
3) CASH-FLOW FROM FINANCING ACTIVITIES:
Bank Loan 43.00 8,25,13,489 15,21,03,534
Installment paid on Long Term Loan 44.00 (20,00,000) (20,00,000)
Dividend Paid 45.00 (1,01 ,08,527 ) (20,00,000)
Net Cash from financing activities (C) 7,04,04,962 14,81,03,534Net Cash & Bank Balances during the year
(Decrease)/Increase (1+2+3)9,07,089 23,91,716
Cash & Bank Balances at the beginning of
the year
1,12,18,904 88,27,188
Cash & Bank Balances at the end of the year 1,21,25,993 1,12,18,904
-
8/11/2019 Anualreport.12.13 National Tubes
30/60
-
8/11/2019 Anualreport.12.13 National Tubes
31/60
API Licenseed
SO 9001: 2008
Certified Compan
02.04 FIXED ASSETS:(a) Fixed Assets are stated on Statement of Financial Position at revalued price less
accumulated depreciation.
(b)
Revaluation :Fixed Assets & Liabilities was revaluated by Chartered Accounts Firm onon the basis of Statement of Financial Position as on 30thJune 2011 and revaluationwas taken into accounts after approval in 437thboard meeting held on 17-04-2012.
(c) Depreciation Principles :
Depreciation on Fixed Assets is charged on reducing balance method at the following rates.
ASSETS DEPRECIATION RATE
Furniture and Fixtures 10%
Plant & Machinery, Road & Culverts , OfficeEquipments, Electric Installation and Arms 15%
Building, Vehicles and Pipe yard 20%
02.05 EMPLOYEES LEAVE PAY AND GRATUITY FUND :
Opening liability to NTL Employees Leave Pay & Gratuity Fund was Tk.12,72,012. Duringthe year Tk.1,34,96,311has been provided in the Accounts and Tk. 1,47,07,081hasbeen transferred to the Fund. As a result, Fund liability stands at Tk. 61,242 payable tothe Fund upto 30-06-2013.
02.06 PROVISION FOR EXPENSES :
Recurring expenses are provided on estimate if the bills are not received and are adjustedsubsequently payments are made as per actual bills.
02.07 OVERHEAD EXPENSES:Overhead expenses are accounted to factory and administrative expenses on the basisof actual cost.
02.08 Figures in the accounts have been rounded off to the nearest taka.
02.09 Last years figures have been rearranged, wherever considered necessary to conform tocurrent years presentation.
03.00 FIXED ASSSETS : TK .5,32,04,16,371(a) The above represents written down value of fixed assets as on 30-06-2013. It is made
up as follws :Cost (including revaluation) 566,00,19,867Less : Accumulated Depreciation (33,96,03,497)Balance as on 01-07-2012 31,42,99,310For the year 2,53,04,187Written down value as on 30-06-2013 5,32,04,16,371
-
8/11/2019 Anualreport.12.13 National Tubes
32/60
APILi
andSO :
CertifiedCompa
(b) Following Fixed Assets & Liabilities had been revaluted on the basis of statement offinancial position as on 30thJune 2011. As per revaluation report showing Assets as wellas Liabilities had been taken into accounts as on 30thJune 2012.
PARTICULARS
Total Price Afterrevaluation
Actual Priceas on 30-06-2011 Revaluation Reserve
Land & Land Development 519,35,27,258 3,46,88,000 515,88,39,258Building 6,03,15,777 8,86,500 5,94,29,277Plant & Machinery 10,64,87,695 72,65,906 9,92,21,789Vehicles 36,75,000 16,31,386 20,43,614Furniture & Fixtures 18,76,440 11,90,685 6,85,755Office Equipments 7,03,731 6,50,511 53,220Electrical Installation 80,84,815 41,03,287 39,81,528Road & Culvert 15,61,267 2,56,924 13,04,343Total Value of Assets: 537,62,31,983 5,06,73,199 532,55,58,784
Current Assets :
Adamjee Jute Mills Current Assets - 63,59,268 (63,59,268)Store in transit 2,64,489 50,63,706 (47,99,217)Advance Deposit & pre-payment 1,16,28,964 567,63,828 (451,34,864)
Total Current Assets adjustment 1,18,93,453 681,86,802 (562,93,349)
Current Liabilities :
Advance Against Sales 81,83,005 93,73,709 11,90,704Liabilities for Goods supplied - 41,899 41,899
Total Current liabilities adjustment 81,83,005 94,15,608 12,32,603Grand Total Taka. 537,99,42,431 10,94,44,393 527,04,98,038
(c)
(d) Details of fixed assets, accumulated depreciation and written down value of each groupof assets have been shown inSchedule-A.
(e) Deprecition on cost (including revaluation) has been charged following the reducing
balance method which has been shown inSchedule-A.
Total area of National Tubes Ltd. occupies 14.31 acres, which has been divided in to12 plots ranging from 131-142 at Tongi Industrial Area. After liberation of Bangladesh,National Tubes had been nationalised. The land had been recorded in R.S records
in the name of National Tubes accordingly Land revenue receipts as well as and itsParcha was issued in the name of National Tubes by the Tahashil Office.
-
8/11/2019 Anualreport.12.13 National Tubes
33/60
API Licenseeand
ISO 9001: 2008
Certified Company
Note-04.00: RAW MATERIALS AND CHEMICALS: TK. 1,29,88,772
PARTICULARS30-06-2013 30-06-2012
WEIGHT
(M.TON)
TAKA WEIGHT
(M.TON)
TAKA
Steel strips(API Grade) 43 30,71,032 287 2,03,90,154Steel strips(A Class) - - 636 4,01,43,924Zinc Ingot - - 37 80,28,365Chemicals 3 1,18,610 7 1,33,917Zinc Ingot (Deptt.Stocks) 126 97,11,631 126 97,11,631Lead Ingot (Deptt.Stocks) 3 87,499 3 87,499Total: 175 1,29,88,772 1096 7,84,95,490
(a) Mode of valuation has been referred in Note 02.03
(b) Physical verification has been carried out at the end of the year by inventory committee formedby management. Quantity and valuation of the raw materials has been taken into accounts as perinventory valuation.
NOTE-05.00: STORES AND SPARES: TK. 3,65,05,237
PARTICULARS30-06-2013
TAKA
30-06-2012
TAKA
Construction Materials 1,00,260 1,03,283Iron, Steel & other Metal 4,15,177 4,15,857Refractory 7,30,858 82,709Fuel and Lubricants 3,71,120 3,87,656Paint and Varnish 19,843 8,514General Iron Materials 47,454 37,450Loose Tools 11,98,632 14,56,223Household Equipments 60,202 61,499Furniture 3,000 3,000Ropes and Chains 4,36,759 3,90,600Binding, Gasket and similar Other Materials 32,568 32,568Equipments 6,810 6,959Laboratory Equipments 1,01,431 1,05,910Stationery 45,000 1,00,000Mechanical Spare Parts 188,01,601 1,81,47,845Electrical Spare Parts 139,71,974 1,22,34,266
Socket and Fittings 90,282 1,00,486Miscellanies 72,266 31,13,518
Total Taka: 365,05,237 3,67,88,343
(a)
Mode of valuation has been referred in Note 02.03
(b)
Physical verification has been carried out at the end of the year by inventory committee formedby management. Quantity and valuation of the stores and spares has been taken into accounts
as per inventory valuation.
This is made up as follows:
This is made up as follows:
-
8/11/2019 Anualreport.12.13 National Tubes
34/60
A Li
and
ISO 9001: 20
C tifi d C
Note-06.00: WORK-IN-PROCESS: TK. 2,06,34,000
PARTICULRAS30-06-2013 30-06-2012
WEIGHT(M.TON)
TAKA WEIGHT(M.TON)
TAKA
G.I.Pipe 143 25,74,000 144 25,90,740M.S.Pipe 612 91,80,000 707 1,06,05,000
A.P.I.Pipe 592 88,80,000 579 86,90,970
Total: 1347 2,06,34,000 1430 2,18,86,710
(a) Mode of valuation has been
This is made up as follows:
This is made up as follows:
This is made up as follows:
referred in Note 02.03
(b) Quantity and valuation of the has been taken into accounts as per inventory valuation.
Note-07.00: FINISHED GOODS: TK. 24,32,48,675
PARTICULARS30-06-2013 30-06-2012
WEIGHT(M.TON) TAKA
WEIGHT(M.TON) TAKA
Pipe : 3,619 23,35,11,325 3,433 22,00,82,798G.I.Pipe 73 60,58,815 124 1,02,91,686M.S.Pipe 590 3,77,21,650 276 1,75,91,452API Pipe 2,956 18,97,30,860 3,033 19,21,99,660
By-Product 287 97,37,350 228 88,85,453Total: 3,906 24,32,48,675 3,661 22,89,68,251
(a) Mode of valuation has been referred in Note 02.03
(b) Quantity and valuation of the has been taken into accounts as per inventory valuation.
Note-08.00: STORES-IN-TRANSIT: TK . 11,45,173
Sl.No. CONTRACT NO DATE PARTICULARS TAKA
01 CT- 04 13-03-2013 Spare Parts 11,45,174
-
8/11/2019 Anualreport.12.13 National Tubes
35/60
API Licensee
andSO :
Certified Compan
TK. 16,35,54,169
This is made up as follows:
This is made up as follows:
-
8/11/2019 Anualreport.12.13 National Tubes
36/60
A Li
and
ISO 9001:20
C tifi d C
Less: Provision for Bad Debts 2,90,805 (2,90,805)
Deposits:
Security Advances 12,47,315 10,47,315
Pre-Payments
Value Added Tax 32,13,960 42,38,367
Total Taka : 66,94,981 69,93,393
(a)
Included in above sum of Taka 4,93,329 recoverable from 7(seven) employees hasbeen carried into the accounts over year after year without any recovery.
This is made up as follows:
This is made up as follows:
-
8/11/2019 Anualreport.12.13 National Tubes
37/60
Li
and
ISO 9001: 2008
C tifi d C
This is made up as follows:
This is made up as follows:
17,96,75,659 whichhave been shown as "provision for tax" under current tax liability.
-
8/11/2019 Anualreport.12.13 National Tubes
38/60
PI Licenseand
ISO 9001: 20
Certified Comp
Add: Current years profit/(Loss)
This is made up as follows:
-
8/11/2019 Anualreport.12.13 National Tubes
39/60
API Licenseeand
ISO 9001: 2008
Certified Company
Prior Year's Income/Expense
Adjustment of workers wages
Current years Depreciation
-
8/11/2019 Anualreport.12.13 National Tubes
40/60
PI Li
andSO :
Certified Comp
-
8/11/2019 Anualreport.12.13 National Tubes
41/60
PI Licenseeand
ISO 9001: 2008
Certified Company
-
-
-
-
-
-
-
-
-
-
-
-
-
8/11/2019 Anualreport.12.13 National Tubes
42/60
APILicenseed
ISO 9001: 200
CertifiedCompa
Note-24.02: L IABIL ITIES FOR MISCELLANEOUS EXP. : TK. 8,662,706
PARTICULARS30-06-2013
TAK A
30-06-2012
TAKA
Conveyance and Traveling Allowances 45,767 12,530Entertainment 20,000 3,539Newspaper 3,420 -Vehicles Rent 1,32,628 53,706
Contract Labour 1,82,340 1,37,549Insurance 19,798 4,010Car Repair 66,233 27,074Gratuity Fund Audit Fee 80,000 29,000BSEC Office Expenses 81,00,000 45,00,000Revenue Stamp 12,520 4,725Total Taka: 86,62,706 47,72,133
Note-25.00: L IABIL ITIES FOR OTHER FINANCE: TK . 80,74,288
PARTICULARS30-06-2013
TAK A
30-06-2012
TAKACredit Balance Against Misc.Advances 5,808 20,099Contractors/Suppliers Advance - -Advance against Expenses 4,152 3,049Advance against purchase - -Advance against TA/DA 1,656 17,050
Jamuna Development Surcharge - 8,75,000Excise Duty & Development Surcharge 78,20,000 1,21,80,000Income Tax from Suppliers 43,276 -VAT from Suppliers 1,81,960 1,45,734Income Tax (Dealer) 2,130 4,00,129
Refund Warrant - 60,600Store Clearing Accounts 17,952 260Trade Union subscription 2,410 -
Welfare Fund 752 -
Total Taka: 80,74,288 1,36,81,822
Note-26.00: SECURITY DEPOSIT FOR DEALER AND CUSTOMERS : TK . 3,588,282
PARTICULARS30-06-2013
TAK A
30-06-2012
TAKA
Dealers Deposits 27,57,468 26,57,468Suppliers/Contractors Deposits 8,30,814 8,39,564
35,88,282 34,97,032
List/ Schedule in above deposit has been provided to us and verified into respectivesubsidiary ledgers. Individual balance were found in order.
Total Taka:
-
8/11/2019 Anualreport.12.13 National Tubes
43/60
Li
and
ISO 9001: 2008
C tifi d C
Note-27.00: ADVANCE AGAINST SALE : TK. 58,60,104
(a) We are provided with a schedule of advance against sales containing advances receivedfrom various coustomers against sales. Details are as under:
(In taka)
Dealers 11,41,016Institutes 47,06,817
Individuals 12,270
58,60,103
We have verified with individual accounts appearing in subsidiary ledger and balance ofeach account was found in order.
(b) These advances are usually adjusted after delivery of goods.
Note-28.00: DIVIDENDS PAYABLE : TK. 3,64,58,040
30-06-2013TAKA
30-06-2012TAKA
Opening Balance as on 01-07-2012 28548,567 3,08,92,252Add: Appropriation for dividend for 2011-12 18018,000
46,566,567 3,08,92,252
Less: Paid during the year (1,01,08,527) 23,43,685
Closing Balance as on 30-06-2013 3,64,58,040 2,85,48,567
Break-up are as under:
Sl.No.
PARTICULARS30-06-2013TAKA
30-06-2012TAKA
1. Un-paid Dividend of B.S.E.C 3,03,23,190 2,29,71,8462. Un-paid Dividend of General Public 61,34,850 55,76,721
Total Taka: 3,64,58,040 2,85,48,567
Note-29.00: WPPF AND WELFARE FUND : TK. 880,951
This represents provision on net profit of Tk.1,76,19,025 @ 5% for 2012-2013 whichhas been distributed in the ratio of 80:20 as under:
(In taka)Workers profit participation fund 7,04,761Workers welfare fund 1,76,190
8,80,951
Movement of dividend payable is as under:
Amount
Amount
-
8/11/2019 Anualreport.12.13 National Tubes
44/60
-
8/11/2019 Anualreport.12.13 National Tubes
45/60
-
8/11/2019 Anualreport.12.13 National Tubes
46/60
I Licenseand
ISO 9001: 20
Certified Comp
Note-32.03 : FACTORY OVERHEAD: TK. 1,49,22,590
PARTICULARS2012-2013
TAK A
2011-2012
TAKA
Repairs & Maintenance 2,92,680 94,141
Insurance Premium (Factory) 71,212 75,287
Daily wages base labour 22,99,558 16,57,999Consumable Goods 82,87,516 29,43,053
Fuel & Oil 5,40,415 6,71,253
Entertainment Expenses 13,143 17,281
Medical Expenses 1,01,991 73,835
Training 19,000 61,380
Nutrition Expenses 3,65,130 3,54,307
Uniform 11,53,608 12,64,462
Cleaning 5,000 12,473
Stationery & Printing29,134 15,627
Postage, Telegram & Telephone 8,717 6,162
Carrying and forwarding 64,596 53,172
Rent, Rates & Tax 1,78,875 1,78,875
License Fee 3,500 40,176
Group Insurance 4,74,749 3,71,713
Recharge & Development 25,000 70,860
Conveyance & Travelling Expenses 48,474 79,273
API License and ISO (9001 certification) Fee 8,82,602 10,21,346
Worker compensation- 8,750
Customs Expenses 57,250 -
Total Taka: 1,49,22,590 90,71,425
Note-33.00 : MANAGI NG DI RECTORS SAL ARY & OTHER ALLOWANCES : TK . 8,47,695
PARTICULARS2012-2013
TAK A
2011-2012
TAKA
Salaries & Other Allowances 5,66,015 6,20,000
Bonus 1,33,600 70,000
Providend Fund 40,080 42,000
Gratuity & Leave Encashment 1,08,000 1,05,020
Total Taka: 8,47,695 8,37,020
-
8/11/2019 Anualreport.12.13 National Tubes
47/60
API Licenseeand
ISO 9001: 2008
Certified Company
Note-34.00 : ADMINISTRATIVE EXPENSES: TK. 4,47,70,598
PARTICULARS2012-2013
TAKA
2011-2012
TAKA
Salaries & Other Allowances(Note 34.01) 2,79,37,491 2,86,52,204
Overtime Allowance 13,36,959 12,58,674
Uniform 2,60,215 2,75,372Entertainment 7,74,810 6,52,382
Recreation & Sports 6,49,957 8,67,970
Postage, Telegram & Telephone 3,27,813 2,40,693
Gas 2,36,944 2,24,262
Training 18,893 50,300
Rent & Rates 8,45,543 6,71,869
Oil & Fuel (Vehicle) 16,47,159 16,24,97 8Stationery & Printing 4,35,634 3,70,058
Papers & Periodicals 29,892 32,532
Conveyance Traveling Exp. 4,81,816 3,49,334
Advertisement 1,72,655 1,96,610Cleaning 64,554 97,550
Group & Other Insurance 8,89,162 7,48,974
Depreciation 8,46,606 5,42,923
Repairs & Maintenance 5,29,432 4,47,970
BSEC Office Management Expenses 54,00,000 54,00,000
Expenses of A.G.M. 10,00,000 10,00,000
Gratuity Audit Fee 25,000 95,000
Honorarium Allowances 2,15,521 1,56,772
Subscription & Donation 20,000 20,000
Merit Scholarship 3,01,800 4,05,600
Salary Income Tax - 4,01,235
Trade License Fee & Vehicle Tax 80,972 1,22,200
CDBL Expenses & Dhaka Stock Exchange Fee 2,41,770 1,37,808
Total Taka: 4,47,70,598 4,50,43,270
Note-34.01 : SALARIES AND OTHER ALLOWANCES : TK. 2,79,37,491
PARTICULARS2012-2013
TAKA
2011-2012
TAKA
Salaries & Allowances 1,84,78 ,283 215,22,050
Bonus 38,31,595 24,87,105
Provident Fund 10,77,340 11,20,426
Gratuity and Leave Encashment 45,50,273 35,22,623
Total Taka: 2,79,37,491 2,86,52,204
-
8/11/2019 Anualreport.12.13 National Tubes
48/60
I Li
andSO :
Certified Comp
Note-35.00 : SELLING EXPENSES : TK . 62,39,990
PARTICULARS
2012-2013
TAKA
2011-2012
TAKA
Salaries & Other Allowances(Note-35.01) 39,24,615 29,92,572
Overtime Allowance 21,378 30,911
Transportation Charges 14,51,804 1,86,730
Advertisement 1,90,665 2,76,696
Entertainment Expenses 1,59,462 98,367
Traveling & Conveyance 76,926 84,113
Diary & Calendar 2,06,250 -
Sales & Development Exp. 2,08,890 2,64,058
Total Taka: 62,39,990 39,33,447
Note-35.01 : SALARIES AND OTHER ALLOWANCES: TK . 39,24,615
PARTICULARS
2012-2013
TAKA
2011-2012
TAKA
Salaries & Other Allowances 27,37,740 22,97,711Bonus 6,12,674 2,04,945
Provident Fund 1,71,311 1,39,994
Gratuity & Leave Encashment 4,02,890 3,49,922
Total Taka: 39,24,615 29,92,572
Note-36.00 : AUDIT FEES : TK. 55,000
PARTICULARS
2012-2013
TAKA
2011-2012
TAKA
External Audit Fees 55,000 55,000
Total Taka: 55,000 55,000
Note-37.00: FINANCIAL EXPENSES : TK. 3,25,86,419
PARTICULARS
2012-2013
TAKA
2011-2012
TAKA
Interest on Bank Loan 3,23,40,762 1,53,22,428
Bank Charges 2,45,657 3,85,353
Total Taka: 3,25,86,419 1,57,07,781
Note-38.00: OTHER INCOME : TK. 5,25,446
PARTICULARS
2012-2013
TAKA
2011-2012
TAKA
Renewal Fees of Dealership 17,800 18,000
Sale of Tender Forms 58,200 2,69,696
Seat Rent of Bachelor Quarter 3,67,981 4,14,761
Deduction of Vehicle Rent 78,465 19,112
Others 3,000 27,063
Total Taka: 5,25,446 7,48,632
-
8/11/2019 Anualreport.12.13 National Tubes
49/60
API Licenseeand
ISO 9001: 2008
Certified Company
Note-39.00: EARNING PER SHARE:
PARTICULARS 2012-2013TAKA
2011-2012TAKA
Net Profit/(Loss) after Tax 1,21,35,103 (4,54,01,525)No. of Share 1,80,18,000 1,80,18,000
Earning per Share 0.67 (2.52)
Note-40.00: COLLECTION FOR SALES & DEBTORS: TK. 48,08,80,973
Gross Sales 62,20,51,325Misc. Sales/Income 5,25,547Trade debtors :Increase (13,97,49,858)Advance against Sale: Decrease (18,57,215)Advance & Deposits : Decrease 2,98,412BSEC C/A Increase (3,52,422)Inter Project Accounts: Increase (35,500)Disinvested Accounts: Decrease 684
48,08,80,973
Note-41.00: CASH FLOWS FROM OPERATING ACTIVITIES: TK . 41,00,94,919
Amount(In Taka)
Material in transit Increase
27,40,89,240RawMaterial Purchase(Note-41.01)42,96,034Consumable Goods Purchased(Note-41.02)
9,20,08,905Wages, Salaries & Allowances(Note-41.03)69,97,647Electricity & Gas Bill paid (Note-41.04)
3,04,85,218Overheads :66,35,145Factory overheads (except consumable goods)
2,24,94,327Administrative & Selling overheads (operating exp)(Net of salaries OT & Depreciation) 10,30,667Commission on Sale
3,25,079Prior years adjustment : Debit22,17,875Change in Creditors Accounts: Decrease12,10,770
Liabilities for goods : decreaseProvision for Leave pay & Gratuity: Decrease
6,881Liabilities for Expenses: Increase(Except Electricity &Gas bill payable and Salaris & Wages payable) (44,64,660)
LiabilitiesforOther Finance: Decrease 56,07,534
Inter Project Accounts : Increase (51,400)Deposits Accounts : Increase (91,250)
41,00,94,919
This amount is made up as follows:
Amount (In Taka)
-
8/11/2019 Anualreport.12.13 National Tubes
50/60
A Li
and
ISO 9001: 20
C tifi d C
Note-41.01: Raw Materials Purchased: TK. 27,40,89,240
Amount (In Taka)Raw Materials Consumed 33,95,95,958Add: Closing stock of Raw Materials & chemicals 1,29,88,772
35,25,84,730Less: Opening stock of Raw Materials (7,84,95,490)
27,40,89,240
Note-41.02: Consumable Goods Purchased: TK. 42,96,034
Amount (In Taka)Consumable goods used 82,87,516Add: Closing stock : stores & spares 3,65,05,237Add: Closing stock in transit 11,45,173
4,59,37,926Less: Opening stock : Store & Spares (3,67,88,343)Less: Opening stock in transit (48,53,579)
42,96,034
Note-41.03: Wages & Salaries and Allowances: TK. 9,20,08,905
Amount (In Taka)Wages & Salaries and Allowances(Factory) 6,38,97,706Salaries & Allowances (Office) 2,92,74,450Sub Total 9,31,42,156Change in liabilities for expenses: Salaries & wages payable(Increase)
(11,33,251)
Opening Salaries & wages payable 90,83,582Closing Salaries & Wages payable (1,02,16,833)
9,20,08,905
Note-41.04: Payment for Electricity and Gas: TK. 69,97,647
Electricity & Gas Expenses 6,38,97,706Change in liabilities for expenses: Electricity & Gas payable(Increase)
(7,02,746)
Opening Electricity & Gas payable 5,46,644Closing Electricity & Gas Expenses payable (12,49,390)
69,97,647
Amount (In Taka)
-
8/11/2019 Anualreport.12.13 National Tubes
51/60
A Li
and
ISO 9001: 2008
C tifi d C
Note-42.00: INCOME TAX & VAT PAID: TK. 10,76,97,508
Amount (In Taka)VAT payable on Sale (as per Income statement) 8,12,08,765Advance Income Tax : Increase 2,64,88,743
10,76,97,508
Note-43.00: LOAN RECEIVED: TK. 82,513,489
Amount (In Taka)Bank Loan : Increase 8,25,13,489
8,25,13,489
Note-44.00: LOAN REPAID: TK. 20,00,000
Amount (In Taka)Long Terms loan repaid (Note-19.02) 20,00,000
20,00,000
Note-45.00: Dividend Paid: TK. 1,01,08,527
Amount (In Taka)Dividend : 2011-2012 1,80,18,000Unpaid dividend: Increase (79,09,473)Closing Balance 3,64,58,040Opening Balance (2,85,48,567)
1,01,08,527
Note-46.00: PRODUCTION CAPACITY :
Note47.00: NOS. OF OFFICERS, STAFF & WORKERS INCLUDING SALARIES & WAGES:
Sl.No.
Particulars Nos.Above Salaries & Wages(Taka in lac)
Nos.below Wages(Taka in lac)
Total Manpoweras on 30-6-2012
1. Officers 62 322.92 - - 622. Staff 92 332.62 - - 923. Workers 155 324.53 - - 155
Total: 309 980.07 - - 309
The Installed Capacity of 3(Three) Units of the Mill was 45,000 M.Ton. But due todeclaration the 1st Unit as abandoned, the Installed capacity stood at 39,000 M.ton of whichattainable capacity is 10,000 M.Ton. Actual Production during the year is 5139 M.T. asagainst the target of 6,500 M.Ton. Which equivalent production is 6122 M.Ton.
The details of number of Officers, Staff & Workers receiving annual Basic Salaries &Wages exceeding and below Taka 36,000 are given as follows:-
This is made up as under:
This is made up as under:
This is made up as under:
-
8/11/2019 Anualreport.12.13 National Tubes
52/60
A Li
and
ISO 9001: 20
C tifi d C
Note 48.00 : PERQUISITES TO DIRECTORS & OFFICERS(Manager & Above) :
PARTICULARS2012-2013
TAKA IN LAC2011-2012
TAKA IN LAC
Board Meeting Attendance Fees 5.39 8.30Managing Directors Salary & Allowances(Note-33) 8.48 8.37Managerial Remuneration (Salaries & Allowances) 185.00 188.00
Companys Contribution to Providend Fund 13.70 14.60Bonus 98.50 51.02Gratuity 41.00 39.50Total Taka: 352.07 309.79
Note-49.00 : USE OF CREDIT FACILITIES :
All credit facilities are used with bank loan.
Note-50.00 : CLAIM AGAINST COMPANY :There is no claim against the company which has not been acknowledged as debt.
Note-51.00 :STATUS OF CAPITAL EXPENDITURE:There is no capital expenditure commitment which has not been provided.
Note-52.00 : EXPENSE OF FOREIGN CURRENCY .
US Dollars 10721 equivalent to Tk.8,46,960 was spent during the year for the payment ofAPI License Fee, APIQR Audit Fee & ISO & APIQ-1 Registration fee of the companyrespectively. Excepting the above, no other foreign currency was spent for Technical Fee,Professional Advisory Fee, Interest, etc.
Note-53.00: EXPENSE OF FOREIGN CURRENCY FOR IMPORTED MATERIALS :
Particulars ofMaterials
Quantity of Materials C&F PriceForeign Currency
Local Currency(Taka)
M.Ton Piece K.G U.S.Dollar J apani Yen Uro
(a) Steel Strips 4,506 - - 30,64,080 - - 24,35,94,360(b) Zinc Ingot - - - - - - -
Total : 4,506 - - 30,64,080 - - 24,35,94,360
No other foreign currency was spent excepting the above amount.
Note-54.00: DIVIDEND IN FOREIGN CURRENCY :The company has seven (7) non-resident shareholders but no Dividend was paid in
foreign exchange.
Note-55.00 : FOREIGN CURRENCY EARNI NG :The company has not earned any foreign currency on account of export on the basis ofF.O.B., Royalty, Technology, technique Professional and Advisory Fees, Interest,Dividend and other Income.
-
8/11/2019 Anualreport.12.13 National Tubes
53/60
A Li
and
ISO 9001: 2008
C tifi d C
Note-56.00: DISCOUNT:
Without traditional rules there is no amount of brokerage or discount other thanconventional trade discount on sales.
Note-57.00: CONTRIBUTION TO NATIONAL EXCHEQUER :
PARTICULARS TAK A (In Lac)Import duty 122.93Value Added Tax 812.09Income Tax 264.89Total Taka: 1199.91
Note-58.00: WORK ERS PROFIT PARTICI PATION & WELFARE FUND :
Note-59.00: CONTI NGENT L IABILITY:
There are no contingent liabilities to the company except some negligible letter ofcredits in the ordinary course of business.
Note-60.00: SUBSEQUENT EVENTS AFTER THE FINANCIAL STATEMENTS DATE:
There is no major change of companys business policy after 30thJune, 2013 upto theAuditing Period.
Note-61.00: PROPOSED CASH DIVI DEND :
The Board of Directors in its 454th Board Meeting recommended Cash Dividend @10%on Paid-up Capital of 18.02 crore (each share of Tk.10.00 fully paid-up) shares out of thecumulative profit up to 30-06-2013. Thus the total amount for cash dividend stand atTk.1,80,18,000.00(One crore eighty lac eighteen thousand) only subject to approval ofthe shareholders. Last year dividend was @ 10% Cash Dividend.
Contribution to workers profit participation fund & well fare fund has been calculated
@ 5% on the Net profit of Tk.1,76,19,025 and distributed on the basis of 80:20 ratio
which comes to Tk.7,04,761 & Tk.1,76,190 respectively after publication in theBangladesh Gazette on 11 October, 2006.
-
8/11/2019 Anualreport.12.13 National Tubes
54/60
-
8/11/2019 Anualreport.12.13 National Tubes
55/60
API Licenseeand
ISO 9001: 2008
Certified Company
NATIONALTUBES
LIMITED
S
cheduleofIncomeTaxpaymen
t,provisionforIncomeTaxand
DemandofIncomeTax.
Schedule-B
-
8/11/2019 Anualreport.12.13 National Tubes
56/60
API Licenseand
ISO 9001: 20
Certified Comp
Gross Profit 1022.95Sales 5398.12
(Current Assets-Stock of Goods) 5410.49Current Liabilities 4964.93
Use of Raw Materials 3395.96Average Stock of Raw Materials 457.42
Debtors 1635.54Sales 5398.12
Current Assets 8555.71Current Liabilities 4964.93
Sales 5398.12Average Stock of Finished Goods 2361.08
Net Profit After Tax 121.35Sales 5398.12
Loans 632.29Capital 1801.80
Net Profit After Tax 1,21,35,103Nos. of Shares 1,80,18,000
Net assets 561,72,14,348Total number ofShares 1,80,18,000
Net operating cash flow (6,94,97,873)Total number of shares 1,80,18,000
Annexture -1
(Taka in Lac)
(a) LIQUIDITY RATIO :
1.00 Current Ratio = = =1.72 : 1
2.00 Acid Test Ratio = = =1.09 : 1
3.00 Ratio of Loans of Capital = = =0.35 : 1
(b) ACTIVITY RATIO :
1.00 Ratio of Stocks to Sales = = =2.29: 1
How many months are in stock of Finished Goods = =5.24 Months
2.00 Ratio of Raw Materials used to
Average Stock Raw-Materials = = =7.42 : 1
How many months are in stock of Raw Materials = =1.62Months
3.00 Ratio of Debtors to Sales = = =0.30 : 1
4.00 Rate of Gross Profit = 100 = 100
=18.95%
5.00 Rate of Net Profit After Tax = 100 = 100=2.25%
6.00 Earning per Share = = =Tk.0.67
7.00 Net asset value per share = = =Tk.311.75
8.00 Net Operating cash flow per share= = =Tk. (3.86)
122.29
12
7.42
RATIO ANALYSIS
-
8/11/2019 Anualreport.12.13 National Tubes
57/60
API Licenseeand
ISO 9001:2008
Certified Company
Five Years at a Glance
SL .No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Particulars
Authorised Capital
Paid-up Capital
Retained Earnings
Shareholders Equity
Total Assets
Fixed Assets(W.D.V.)
Long-term Liabilities
Gross Sales
Total Expenses
Operating Profit/(Loss)
Net Profit/(Loss) before Tax
Net Profit/(Loss) After Tax
Number of Shares
Book Value per Share(Taka)
Earning per Share
Cash Dividend
Bonus Share
Number of Employees
Number of Shareholders
Net asset value per share
2008-09
2500.00
1365.00
2839.59
4341.09
8785.58
535.88
805.13
9895.00
8716.56
1348.74
1178.44
854.37
1083274
100.00
78.87
30.00%
10.00%
340
3642
348.03
2009-10
2500.00
1501.50
2970.82
4472.32
8964.97
511.36
702.29
5954.85
5252.67
656.14
702.18
509.08
1425958
100.00
35.70
25.00%
-
324.00
5029.00
322.85
2010-11
10000.00
1501.50
2540.52
4342.32
9191.84
506.74
672.29
3808.03
3897.91
(195.18)
(89.87)
(107.36)
1501500
100.00
(7.16)
-
20%
328
5526
289.00
2011-12
10000.00
1801.80
1457.31
56234.22
60914.27
5345.72
652.29
2943.01
3234.61
(291.60)
(441.19)
(454.01)
18018000
10.00
(2.52)
10.00%
-
316
5327
312.10
2012-13
10000.00
1801.80
1627.52
56172.14
61768.87
5320.42
632.29
6220.51
5723.71
496.80
167.38
121.35
18018000
10.00
0.67
10.00%
-
309
5706
311.75
-
8/11/2019 Anualreport.12.13 National Tubes
58/60
-
8/11/2019 Anualreport.12.13 National Tubes
59/60
NATIONAL TUBES LIMITED131-142, Tongi Industrial Area, Tongi, Gazipur
Phone No: 9802303, 9812782, PABX: 9801123, 9801225Fax No. 88-02-9802756, Website: www.ntl.gov.bd
E-mail : [email protected]
ANNUAL REPORT 2012-2013
APILicenseed
ISO 9001: 200
CertifiedCompa
-
8/11/2019 Anualreport.12.13 National Tubes
60/60