Академический Документы
Профессиональный Документы
Культура Документы
000)
2004
2005
2006
2007
2008
2009
2004
05 Vs 04
06 Vs 05
07 Vs 06
3,564,407
3,798,190
4,529,366
5,154,326
5,599,758
5,952,108
50.74
47.67
51.86
52.45
53.87
48.68
5,000
5,000
5,000
5,000
5,000
5,000
0.07
0.06
0.06
0.05
0.05
0.04
16,324
17,782
18,660
12,513
9,244
7,310
0.23
0.22
0.21
0.13
0.09
0.06
4,433
11,365
8,424
13,025
41,172
19,915
0.06
0.14
0.10
0.13
0.40
0.16
3,074,052
3,780,931
3,790,853
3,998,181
4,059,063
5,765,367
43.76
47.45
43.40
40.69
39.05
47.15
121,464
125,232
140,008
140,777
190,646
218,375
1.73
1.57
1.60
1.43
1.83
1.79
Trade debts
12,486
2,894
2,406
2,386
2,666
1,684
0.18
0.04
0.03
0.02
0.03
0.01
32,273
32,676
12,205
38,580
65,917
48,598
0.46
0.41
0.14
0.39
0.63
0.40
36,003
31,987
72,235
64,887
105,728
72,483
0.51
0.40
0.83
0.66
1.02
0.59
119,126
104,791
92,360
229,891
246,675
88,147
1.70
1.32
1.06
2.34
2.37
0.72
39,197
57,605
62,883
166,666
69,172
47,874
0.56
0.72
0.72
1.70
0.67
0.39
3,434,601
4,136,116
4,172,950
4,641,368
4,739,867
6,242,528
48.89
51.91
47.78
47.23
45.60
51.06
7,024,765
7,968,453
8,734,400
9,826,232
10,395,041
12,226,861
100
100
100
100
100
100
2,554,938
2,554,938
2,554,938
2,554,938
2,554,938
2,554,938
36.37
32.06
29.25
26.00
24.58
20.90
707,885
1,084,476
1,584,249
1,149,742
1,053,393
1,705,296
10.08
13.61
18.14
11.70
10.13
13.95
Current Assets
Stockintrade
Stores and spares
Other receivables
Cash and bank balances
Current Liabilities
Trade and other payables
08 Vs 07 09 Vs 08
489,503
739,133
4.98
7.11
0.00
624,475
724,673
845,004
809,109
836,939
1,109,847
8.89
9.09
9.67
8.23
8.05
9.08
41.20
2,056,298
2,515,824
2,212,241
3,548,237
4,324,704
5,037,469
29.27
31.57
25.33
36.11
41.60
5,041
10,911
11,115
8,401
10,354
27,659
0.07
0.14
0.13
0.09
0.10
0.23
996,579
400,662
1,293,141
1,038,550
572,397
1,300,837
14.19
5.03
14.81
10.57
5.51
10.64
79,549
676,969
233,712
227,752
303,183
490,815
1.13
8.50
2.68
2.32
2.92
4.01
3,137,467
3,604,366
3,750,209
4,822,940
5,210,638
6,856,780
44.66
45.23
42.94
49.08
50.13
56.08
7,024,765
7,968,453
8,734,400
9,826,232
10,395,041
12,226,861
100
100
100
100
100
100
Net turnover
9,572,576
11,753,180
13,890,994
16,042,877
18,872,495
21,666,525
100
100
100
100
100
100
Cost of sales
6,089,955
7,223,576
8,357,474
9,527,306
11,595,736
13,442,066
63.62
61.46
60.16
59.39
61.44
62.04
Gross Profit
3,482,621
4,529,604
5,533,520
6,515,571
7,276,759
8,224,459
36.38
38.54
39.84
40.61
38.56
37.96
1,442,356
1,578,656
1,816,198
1,795,793
1,933,364
2,246,014
15.07
13.43
13.07
11.19
10.24
10.37
Administrative expenses
595,637
573,285
644,981
736,147
928,358
1,100,814
6.22
4.88
4.64
4.59
4.92
5.08
14,590
8,100
20,686
71,756
60,551
226,499
0.15
0.07
0.15
0.45
0.32
1.05
381,914
304,462
251,932
335,763
615,458
514,665
3.99
2.59
1.81
2.09
3.26
2.38
1,077,304
2,081,301
2,841,095
3,719,624
3,860,130
4,589,465
11.25
17.71
20.45
23.19
20.45
21.18
26317
47,402
30,878
59,600
102,826
0.00
0.22
0.34
0.19
0.32
0.47
21,265
25,554
27,824
25,928
26,013
43,802
0.22
0.22
0.20
0.16
0.14
0.20
1,056,039
2,082,064
2,860,673
3,724,574
3,893,717
4,648,489
11.03
17.71
20.59
23.22
20.63
21.45
390,812
760,145
955,685
1,304,367
1,361,422
1,626,083
4.08
6.47
6.88
8.13
7.21
7.51
665,227
1,321,919
1,904,988
2,420,207
2,532,295
3,022,406
6.95
11.25
13.71
15.09
13.42
13.95
Vertical Analysis
Balance Sheet
%
Sheet1
Pakistan Tobacco Company Limited
17