 |
|
| |
I N D E X
Page
No.
Board of Directors Report 1
Unaudited Summary of Performance 2
Unaudited Statement of Profit & Loss 3
Unaudited Balance Sheet 4
Statement of Changes in Equity 5
Unaudited Statement of Cash Flow 6
Notes to the Financial Statements 7
- 15 |
| |
| BOARD OF DIRECTORS REPORT
Dear Shareholders,
I have great pleasure on behalf of the Board
Of Directors of INTERIOR HOTELS
COMPANY SAOG, to present the Un-audited
Results for the Nine Months ended 30th September 2007.
Revenue Analysis
For the Nine Months ended 30th September 2007,
we have achieved a turnover of RO 1,140,414/- as
compared to RO 862,953/-, for the corresponding period
of previous year. You will note that your turnover
has increased during this period by RO 277,461/-
showing growth of 32%.
Profit for the period
The Board has great pleasure in reporting a healthy
Net Profit after tax of RO 327,849/- as compared
to a Net profit of RO 172,626/-(before tax) of last
year, for the same period recording 90% growth as
compared to last year before tax profit.
Government Soft Loans
The Company has repaid the installment of
RO 65,000 of Oman Arab Bank – Soft Loan which
was due in March 2007.With the continuous efforts
of the Management to improve the business and profit,
the Company do not see any difficulty in the repayment
of final installment of RO 250,500/- is due in November
2007.
Future Perspective
Our property being a Resort Property in the interior
region of Oman, business is directly related to inflow
of tourists in the country. Things seem to have been
favorable and we expect this trend to continue.
Conclusion
Finally the Board of Directors on behalf of the
Shareholders would like to express our gratitude
to His Majesty Sultan Qaboos Bin Said and his wise
government for their continued support and encouragement
to the Tourism and Hospitality Industry.
Thanking you,
Nasser Khamis Al Hashar
Chairman |
| |
Unaudited
Summary Of Performance |
For
The Nine Months Ended 30th September 2007 |
|
|
|
|
|
Nine
Months Ended |
|
30/09/07 |
30/09/06 |
Change
in terms of % |
|
RO |
RO |
Total Assets |
2,635,008 |
2,495,774 |
6% |
|
|
|
|
Total Liabilities |
(953,276) |
(1,201,678) |
-21% |
|
|
|
|
Net Assets |
1,681,732 |
1,294,096 |
30% |
|
|
|
|
Net Assets Per
Share |
1.869 |
1.438 |
30% |
|
|
|
|
Current Ratio |
1.530 |
1.261 |
21% |
|
|
|
|
Gross Profit |
656,588 |
439,115 |
50% |
|
|
|
|
Gross Profit
Margin |
58% |
51% |
|
|
|
|
|
Net Profit |
327,849 |
172,626 |
90% |
|
|
|
|
Net Profit Margin |
29% |
20% |
|
|
|
|
|
Earning Per
Share |
0.364 |
0.192 |
90% |
|
| |
|
|
|
|
Unaudited
Profit And Loss Account |
For
The Nine Months Ended 30th September 2007 |
|
|
|
|
|
Notes |
Nine
Months Ended |
|
30/09/07 |
30/09/06 |
|
|
RO |
RO |
Turnover
/ Revenue |
5 |
1,140,414 |
862,953 |
Operating
Costs |
|
(483,826) |
(423,838) |
Gross
Profit |
|
656,588 |
439,115 |
|
|
|
|
Depreciation |
|
(106,204) |
(128,049) |
General And
Admin. Expenses |
|
(188,443) |
(143,462) |
|
|
|
|
Operating
Profit |
|
361,941 |
167,604 |
|
|
|
|
Deferred
Income Realised |
|
3,334 |
5,001 |
Gain on Sale
of FA |
|
3,189 |
- |
Interest
Income |
7.2 |
1 |
21 |
Net
Profit Before Tax For The Period |
|
368,465 |
172,626 |
|
|
|
|
Taxation |
|
(40,616) |
- |
|
|
|
|
Net
Profit After Tax For The Period |
|
327,849 |
172,626 |
|
|
|
|
Earning
Per Share |
|
0.364 |
0.192 |
|
|
|
|
Note :-
Figures of Previous Year (2006) are regrouped
for making it comparable with |
that
of Current Year. |
|
|
|
|
| |
Unaudited
Balance Sheet As At 30th September 2007 |
|
|
|
|
|
|
Notes |
30/09/07 |
|
30/09/06 |
|
RO |
|
RO |
ASSETS |
|
|
|
|
Non-current
assets |
|
|
|
|
Property,
plant and equipment |
2.7 |
1,909,902 |
|
2,001,458 |
|
|
|
|
|
Current
assets |
|
|
|
|
Inventories |
2.8 |
57,949 |
|
55,531 |
Debtors and
prepayments |
2.9 |
275,749 |
|
138,289 |
Bank and
cash |
2.10 |
91,408 |
|
100,496 |
Call Deposits |
7.3 |
300,000 |
|
200,000 |
|
|
725,106 |
|
494,316 |
Total
Assets |
|
2,635,008 |
|
2,495,774 |
|
|
|
|
|
EQUITY
AND LIABILITIES |
|
|
|
|
Capital
and reserves |
|
|
|
|
Share capital |
|
900,000 |
|
900,000 |
Legal reserve |
|
112,682 |
|
84,941 |
Special reserve |
|
56,652 |
|
28,911 |
Retained
earnings |
|
612,398 |
|
280,244 |
|
|
1,681,732 |
|
1,294,096 |
Non-current
liabilities |
|
|
|
|
Borrowings |
2.14 |
220,000 |
|
535,500 |
Deferred
Government grant |
2.12 |
174,318 |
|
179,320 |
End of service
benefits |
2.11 |
35,967 |
|
43,610 |
Deferred
taxation |
2.15 |
49,072 |
|
51,266 |
|
|
479,356 |
|
809,695 |
Current
liabilities |
|
|
|
|
Borrowings |
6 |
250,500 |
|
225,000 |
Creditors
and accruals |
2.13 |
183,608 |
|
166,983 |
Taxation |
2.15 |
39,812 |
|
0 |
|
|
473,920 |
|
391,983 |
Total
liabilities |
|
953,276 |
|
1,201,678 |
Total
equity and liabilities |
|
2,635,008 |
|
2,495,774 |
Net
assets |
|
1,681,732 |
|
1,294,096 |
Net
assets per share |
|
1.869 |
|
1.438 |
|
|
|
|
|
Note:-
Figures of Previous Year (2006) are regrouped
for making it comparable with that of
current year. |
|
| |
Statement
Of Changes In Equity For Nine Months Ended
30th September 2007 |
|
|
|
|
|
|
|
|
Share Capital |
Legal Reserve |
Special Reserve |
Proposed
Cash Dividend |
Retained
Earnings |
Total |
|
RO |
RO |
RO |
RO |
RO |
RO |
Op.
Bal as on 01/01/2007 |
900,000 |
112,682 |
56,652 |
45,000 |
284,549 |
1,398,883 |
|
|
|
|
|
|
|
Net
Profit for the period |
- |
- |
- |
- |
327,849 |
327,849 |
Dividend
Distributed |
- |
- |
- |
(45,000) |
- |
(45,000
) |
Cl.
Bal as on 30/09/2007 |
900,000 |
112,682 |
56,652 |
- |
612,398 |
1,681,732 |
|
| |
Unaudited
Statement of Cash Flow |
For
The Nine Months Ended 30th September 2007 |
|
|
|
|
Nine
Months Ended |
|
30/09/07 |
30/09/06 |
|
RO |
RO |
Operating
activities |
|
|
Cash generated
from operations |
356,884 |
319,416 |
Tax paid |
(40,581) |
(19,457) |
Net
cash from/ Received operating activities |
316,303 |
299,959 |
|
|
|
Net
cash used in investing activities |
|
|
Purchase of
fixed assets |
(29,030) |
(24,439) |
Appreciation
in Quoted Investments |
- |
- |
Fixed Deposits |
(300,000) |
(200,000) |
Net
cash used in investing activities |
(329,030) |
(224,439) |
|
|
|
Net
cash used in financing activities |
|
|
Advance Received |
100,000 |
100,000 |
Government soft
loan repaid |
(65,000) |
(60,000) |
Advance Repaid |
(100,000) |
(100,000) |
Net
cash used in financing activities |
(65,000) |
(60,000) |
|
|
|
Net
change in cash and cash equivalents |
(77,727) |
15,520 |
Cash and cash
equivalents at the beginning of the year |
(169,135) |
84,976 |
Cash
and cash equivalents at the end of period |
91,408 |
100,496 |
|
| |
Notes To The Financial Statements
for Nine Months Ended 30th September 2007
1 Legal
status and principal activities
Interior Hotels Company SAOG (“the
company”) is an Omani General Joint Stock Company
registered under the Commercial Companies Law of the
Sultanate of Oman. The principal place of business
of the company is located at Hayy Thurath Area, Nizwa,
Sultanate of Oman. The principal activity of the company
is the ownership and operation of the Golden Tulip
Nizwa Hotel, located at Nizwa.
2 Summary of
significant accounting policies
The principal accounting policies are summarised below.
These policies have been consistently applied to all
the periods presented, unless otherwise stated.
2.1 Basis of preparation
(a) The financial statements are prepared
on the historical cost basis and in accordance with International
Financial Reporting Standards (IFRS) and comply with
the disclosure requirements set out in the Rules for
Disclosure and Proformas issued by the Capital Market
Authority of the Sultanate of Oman.
(b) The preparation of financial statements
in conformity with IFRS requires the use of certain
critical accounting estimates. It also requires
management to exercise its judgment in the process
of applying the company’s accounting policies.
2.2 Segment reporting
A segment is a distinguishable component of the company
that is engaged in providing products or services (business
segment) or in providing products or services within
a particular economic environment (geographical segment),
which is subject to risks and rewards that are different
from those of other segments.
2.3 Revenue
Revenue consists of the invoiced value of services
and goods supplied during the year, net of discounts
and municipal and tourism taxes. Room revenue
is recognised on a daily basis based on occupancy,
other revenue is recognised at the time goods are supplied
or services rendered.
|
Dividend income is included in the income
statement in the year in which entitlement to receive
the dividend is established.
2.4 Interest income and expense
Interest income and expense are accounted on the accrual
basis.
2.5 Foreign currency transactions
Items included in the financial statements of the
company are measured using the currency of the primary
economic environment in which the company operates
(‘the functional currency’). The financial
statements are presented in Rials Omani, which is the
company’s functional and presentation currency.
Foreign currency transactions are translated into
Rials Omani at the exchange rate prevailing on the
transaction date. Foreign currency assets and
liabilities are translated into Rials Omani at the
exchange rate prevailing at the balance sheet date.
Differences on exchange are dealt with in the income
statement.
2.6 Dividend distribution
Dividend distribution to the company’s shareholders
is recognised as a liability in the company’s
financial statements only in the period in which the
dividends are approved by the company’s shareholders.
2.7 Property, plant and equipment
Property, plant and equipment are stated at cost less
accumulated depreciation and impairment losses. Expenditure
incurred to replace a component of an item of property,
plant and equipment that is accounted for separately,
including major inspection and overhaul expenditure,
is capitalised. Subsequent expenditure is capitalised
only when it increases the future economic benefits
embodied in the item of property, plant and equipment
and can be measured reliably. All other expenditure
is recognised in the income statement as an expense
as incurred.
The cost of the property plant and equipment is written
down to residual value in equal instalments over the
estimated useful lives of the assets. The estimated
useful lives are:
Land improvements 10
years
Buildings 40
years
Plant and equipment 7
- 10 years
Motor vehicles 5
years
Furniture
and fixtures 7
years |
| |
The assets residual values and useful
lives are reviewed and adjusted, if appropriate, at
each balance sheet date.
Where the carrying amount of an asset is greater than
its estimated recoverable amount it is written down
immediately to its recoverable amount.
Gains and losses on disposals of property, plant and
equipment are determined by reference to their carrying
amounts and are taken into account in determining profit
before taxation.
2.8 Inventories
Inventories are stated at the lower of cost and net
realisable value. The cost of inventories is
based on the first-in-first-out basis and includes
expenditure incurred in acquiring the inventories and
bringing them to their existing location and condition.
Net realisable value is the estimated selling price
in the ordinary course of business, less the estimated
costs of selling expenses.
2.9 Trade and other receivables
Trade and other receivables are stated at their cost
less impairment losses. A provision for impairment
of trade receivables is established when there is objective
evidence that the company will not be able collect
all amounts due according to the original terms of
receivables. Significant financial difficulties
of the debtor, probability that the debtor will enter
bankruptcy or financial reorganisation, and default
or delinquency in payments are considered indicators
that the trade receivable is impaired. The amount
of the provision is the difference between the asset’s
carrying amount and the present value of estimated
future cash flows, discounted at the effective interest
rate. The amount of the provision is recognised in
the income statement within “operating costs”.
2.10 Cash equivalents
For the purpose of the cash flow statement, cash and
cash equivalents comprise cash balances and bank deposits
with a maturity of three months or less from the date
of placement.
2.11 End of service benefits
End of service benefits are accrued in accordance with
the terms of employment of the |
| |
company employees at the balance sheet
date, having regard to the requirements of the Oman
Labour Law 2003 as amended. Employee entitlements to
annual leave are recognised when they accrue to employees
and an accrual is made for the estimated liability
for annual leave as a result of services up to the
balance sheet date. The accrual relating to annual
leave and leave passage is disclosed as a current liability,
while that relating to end of service benefits is disclosed
as a non-current liability
Contributions to a defined benefits plan for Omani employees
in accordance with the Omani Social Insurance Scheme,
are recognised as an expense in the income statement
as incurred.
2.12 Government grants
Government grants are recognised at their fair value
where there is reasonable assurance that the grant
will be received and all attaching conditions will
be complied with. When the grant relates to an
expense item, it is recognised as income over the periods
necessary to match the grant on a systematic basis
to the costs that it is intended to compensate. Where
the grant relates to an asset, the fair value is credited
to a deferred income account and is released to the
income statements over the expected useful life of
the relevant asset by equal annual instalments.
2.13 Trade and other payables
Liabilities are recognised for amounts to be paid
for goods and services received, whether or not billed
to the company.
2.14 Borrowings
Borrowings are recognised initially at fair value,
net of transaction costs incurred. Borrowings
are subsequently stated at amortised cost, any difference
between the proceeds (net of transaction costs) and
the redemption value is recognised in the income statement
over the period of the borrowings using the effective
interest method.
2.15 Income tax
Income tax on the results for the year comprises current
and deferred tax. Income tax is recognised in
the income statement except to the extent that it relates
to items recognised directly in equity, in which case
it is recognised in equity.
Current tax is the expected tax payable on the taxable
income for the year, using tax rates enacted or substantially
enacted at the balance sheet date, and any adjustment
to tax |
| |
payable in respect of previous years.
Deferred tax liability is calculated using the balance
sheet liability method, providing for temporary differences
between the carrying amounts of assets and liabilities
for financial reporting purposes and the amounts used
for taxation purposes. The amount of deferred
tax provided is based on the expected manner of realisation
or settlement of the carrying amount of assets and
liabilities, using tax rates enacted or substantially
enacted at the balance sheet date.
A deferred tax asset is recognised only to the extent
that it is probable that future taxable profits will
be available against which the unused tax losses and
credits can be utilised. Deferred tax assets
are reduced to the extent that it is no longer probable
that the related tax benefit will be realised.
Deferred income tax assets and liabilities are offset
as there is a legally enforceable right to offset these
in Oman.
3 Financial risk management
3.1 Financial risk factors
The company’s activities expose it to a variety
of financial risks including the effects of changes
in interest rates and credit risk. The company’s
overall risk management programme focuses on the unpredictability
of financial markets and seeks to minimise potential
adverse effects on the financial performance of the
company. Risk management is carried out by the
management under policies approved by the Board of
Directors.
(i) Credit risk
The company has a credit policy in place and exposure
to credit risk is monitored on an ongoing basis. The
company does not require collateral in respect of financial
assets. The maximum exposure to credit risk is represented
by the carrying amount of each financial asset in the
balance sheet. The company manages concentration of
its credit risk by monitoring collections within the
credit period. Credit risk on amounts due from
related parties is considered minimal as they are not
material and mainly due from members of the Board of
Directors.
(ii) Interest rate risk
The company’s borrowings are interest free. |
| |
(iii) Liquidity risk
In accordance with prudent liquidity risk management,
the company’s aim to maintain sufficient cash
balances to meet the company’s requirements.
4 Segment information
4.1 Class of business
The company operates in the hotel industry. The
company’s operating revenues arise primarily
from operating the Golden Tulip Hotel in Nizwa, the
Sultanate of Oman.
4.2 Geographical segment
The company operates in the geographical segment of
Oman; 100% of sales and resultant debtors (2006 ‑ 100%)
are within this geographical segment.
5 Segment reporting revenue
30/09/07 30/09/06
R.O. R.O.
Rooms 412,444 324,268
Food 232,915 158,796
Beverages 282,166 229,496
Others 212,889 150,393
Total Revenue 1,140,414 862,953
6 Bank Loans and Overdrafts / Long Term
Loans
Long term loans represent two interest free loans from
the Government of Sultanate of Oman. The first loan
represents an interest free loan of RO 1,125,000/-
from the government of Sultanate of Oman. The loan
was repayable in 10 annual installments of RO 112,500/-
each, commencing 1st November 1998, and is secured
by registered mortgage of company's assets. The
second loan represents an interest free loan of RO
500,000/- from government of Sultanate of Oman. This
loan was also repayable in 10 annual installments of
RO 50,000/- each, commencing 24th March 2001. |
| |
The company had managed to reschedule
installments for both the loans, with the assistance
of Ministry of Finance. These two loans sum up to R.O.
470,500/- as on 30th September 07. The outstanding
amount payable is : -
30/09/07 30/09/06
R.O. R.O.
Due Within 1 year (Current portion) 250,500 225,000
Due after more than 1 year 220,000 535,500
Total 470,500 760,500
7 Investments
7.1 Investment in Associates and Subsidiaries
The Company does not have any investment in Associates
and Subsidiaries.
7.2 Investment Income
30/09/07 30/09/06
R.O. R.O.
Interest Income 1/- 21
Total 1/- 21
- Details of Significant Investments
The Company has invested R.O.300,000 /- in short term
deposits with National Bank of Abu Dhabhi, Muscat Branch.
- Related Parties and Holders of 10% of the
Company’s Shares
| 8.1 Due
From Related Parties |
|
Name of the
Party |
30/09/07 |
|
30/09/06 |
|
R.O. |
|
R.O. |
Al Hashar Group |
307 |
|
307 |
Others |
1,618 |
|
3,926 |
Total |
1,925 |
|
4,233 |
|
|
|
|
8.2 Due to Related
Parties |
|
Name of the
Party |
30/09/07 |
|
30/09/06 |
|
R.O. |
|
R.O. |
|
|
|
|
Al Hashar & Company |
1,891 |
|
1,891 |
Oman Modern Electronics |
2,230 |
|
1,220 |
National Hotels Co.
SAOG |
22,438 |
|
22,438 |
Total |
26,559 |
|
25,549 |
9 Movement in Provisions
9.1 Provisions
Provisions for : Advances & Value
of
Receivables Investment Total
Opening Balance 39,426 NIL 39,426
Provided during the period NIL NIL NIL
(Released )during the period NIL NIL NIL
(Written Off ) during the period NIL NIL NIL
____________________________________________________________________
Provision Balance as
on 30th September 2007 39,426 NIL 39,426
____________________________________________________________________
The book value of assets before and after
provisions :-
Book Value of Assets Advances & Investments Total
Receivables
Value before provisions 296,509 300,000 596,509
Provision balance as of
30th September 2007 39,426 NIL 39,426
_____________________________________________________________________
Book value of assets
as on 30th September 2007 257,083 300,000 557,083
_____________________________________________________________________
10 Shareholders
10.1 Shareholders who own 10% or more of the company's
shares are as follows:-
30/09/07 30/09/06
RO RO
Common Share Holders :-
- Nasser Bin Khamis Al Hashar 223,300
(24.81%) 223,300 (24.81%)
- Al Hashar and Company 195,500
(21.72%) 195,500 (21.72%)
- ROP -Pension Trust 145,940
(16.22%) 145,940
(16.22%)
Total 564,740 (62.75%) 564,740 (62.75%)
10.2 Preferred Share Holders :- NIL |
| |
|