PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY - mercator.inmercator.in/investors/FinSub2017-18/PT Karya...
Transcript of PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY - mercator.inmercator.in/investors/FinSub2017-18/PT Karya...
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2018 AND INDEPENDENT AUDITOR’S REPORT
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY TABLE OF CONTENTS
Page
DIRECTORS’ STATEMENT LETTER INDEPENDENT AUDITOR’S REPORT CONSOLIDATED FINANCIAL STATEMENTS - For the year ended March 31, 2018
Consolidated Statement of Financial Position 1 Consolidated Statement of Profit or Loss and Other Comprehensive Income 3 Consolidated Statement of Changes in Equity 4 Consolidated Statement of Cash Flows 5 Notes to Consolidated Financial Statements 6
SUPPLEMENTARY INFORMATION Statement of Financial Position – Parent Entity 43 Statement of Profit or Loss and Other Comprehensive Income – Parent Entity 45 Statement of Changes in Equity – Parent Entity 46 Statement of Cash Flows – Parent Entity 47
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
MARCH 31, 2018
March 31, March 31,
Notes 2018 2017
US$ US$
ASSETS
CURRENT ASSETS
Cash and cash equivalents 5 9,350,810 4,226,990
Trade accounts receivable from third parties 6 1,562,167 3,057,642
Other accounts receivable 7
Related parties 31 1,493,319 -
Third parties 389,255 64,671
Inventories 8 1,014,306 1,187,281
Prepaid taxes - 3,812
Prepayments and advances 553,432 233,723
Total Current Assets 14,363,289 8,774,119
NONCURRENT ASSETS
Deferred tax assets 28 120,144 137,549
Advance for purchase of property, plant and equipment 471,614 406,641
Property, plant and equipment - net of accumulated
depreciation and impairment loss of
US$ 7,586,789 in 2018 and
US$ 5,973,458 in 2017 9 20,642,859 21,586,252
Mining properties 10 17,129,324 13,546,030
Goodwill 11 2,556,456 2,556,456
Reclamation deposits 12 1,262,421 704,748
Other noncurrent assets 227,886 255,443
Total Noncurrent Assets 42,410,704 39,193,119
TOTAL ASSETS 56,773,993 47,967,238
See accompanying notes to consolidated financial statements
which are an integral part of the consolidated financial statements.
- 1 -
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
MARCH 31, 2018 (Continued)
March 31, March 31,
Notes 2018 2017
US$ US$
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Trade accounts payable to third parties 13 5,407,603 2,253,053
Other accounts payable 14
Related parties 31 5,254,988 -
Third parties 587 4,002
Accrued expenses 15 908,150 2,325,235
Taxes payable 16 2,766,757 1,347,386
Advance from customers 17 4,180,408 1,123,767
Due to a related party 18,31 17,003,880 26,442,685
Total Current Liabilities 35,522,373 33,496,128
NONCURRENT LIABILITIES
Provision for reclamation 19 947,628 725,387
Employee benefits obligations 29 330,926 387,579
Total Noncurrent Liabilities 1,278,554 1,112,966
EQUITY
Capital stock - Rp 1,000,000 par value per share
Authorized - 200,000 shares in 2018 and 2017
Subscribed and paid-up - 78,000
shares in 2018 and 2017 20 6,011,375 6,011,375
Additional paid-in capital 21 34,972 34,972
Retained earnings 8,343,011 2,636,860
Equity attributable to the owners
of the Company 14,389,358 8,683,207
Non-controlling interests 22 5,583,708 4,674,937
Total Equity 19,973,066 13,358,144
TOTAL LIABILITIES AND EQUITY 56,773,993 47,967,238
See accompanying notes to consolidated financial statements
which are an integral part of the consolidated financial statements.
- 2 -
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED MARCH 31, 2018
Notes 2018 2017
US$ US$
SALES 23,31 41,088,965 52,573,993
COST OF GOODS SOLD 24 (19,063,221) (34,017,579)
GROSS PROFIT 22,025,744 18,556,414
Selling expenses 25 (4,606,953) (6,719,203)
General and administrative expenses 26 (2,855,218) (1,537,983)
Expense on account of disruption of business 30 (4,188,284) -
Financial charges 27 (1,375,565) (2,087,858)
Loss on foreign exchange - net 157,528 (118,664)
Others - net (278,754) (222,279)
PROFIT BEFORE TAX 8,878,498 7,870,427
TAX EXPENSE - NET 28 (2,355,723) (2,305,970)
NET PROFIT FOR THE YEAR 6,522,775 5,564,457
OTHER COMPREHENSIVE INCOME
Item that will not be reclassified subsequently
to profit or loss:
Remeasurement of defined benefit obligation - net of tax 92,147 (6,518)
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 6,614,922 5,557,939
PROFIT ATTRIBUTABLE TO:
Owners of the Company 5,636,019 3,964,089
Non-controlling Interest 22 886,756 1,600,368
Net profit for the period 6,522,775 5,564,457
TOTAL COMPREHENSIVE INCOME
ATTRIBUTABLE TO:
Owners of the Company 5,706,151 3,961,931
Non-controlling Interest 22 908,771 1,596,008
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 6,614,922 5,557,939
See accompanying notes to consolidated financial statements
which are an integral part of the consolidated financial statements.
- 3 -
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED MARCH 31, 2018
Equity
Additional attributable
Capital paid-in Retained to owners of Non-controlling Total
Notes stock capital earnings the Company interests equity
US$ US$ US$ US$ US$ US$
Balance as of April 1, 2016 551,390 - (1,325,071) (773,681) 3,075,925 2,302,244
Issuance of new shares 20 5,459,985 - - 5,459,985 - 5,459,985
Additional paid-in capital 21 - 34,972 - 34,972 - 34,972
Tax amnesty - - - - 3,004 3,004
Net profit for the year - - 3,964,089 3,964,089 1,600,368 5,564,457
Other comprehensive income
for the year - - (2,158) (2,158) (4,360) (6,518)
Balance as of March 31, 2017 6,011,375 34,972 2,636,860 8,683,207 4,674,937 13,358,144
Net profit for the year - - 5,636,019 5,636,019 886,756 6,522,775
Other comprehensive income
for the year - - 70,132 70,132 22,015 92,147
Balance as of March 31, 2018 6,011,375 34,972 8,343,011 14,389,358 5,583,708 19,973,066
See accompanying notes to consolidated financial statements
which are an integral part of the consolidated financial statements.
- 4 -
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED MARCH 31, 2018
2018 2017
US$ US$CASH FLOWS FROM OPERATING ACTIVITIESProfit before tax 8,878,498 7,870,427 Adjustments:
Depreciation expenses 1,618,071 2,397,781 Financial charges 1,375,565 2,087,858 Amortization expenses 836,031 4,119,944 Employee benefits obligations 79,511 148,785 Loss on disposal of property, plant and equipment 10,427 614,736 Foreign exchange (3,299) 2,349 Interest income (42,583) (17,470)
Operating cash flows before changes in working capital 12,752,221 17,224,410 Changes in working capital:
Trade accounts receivable from third parties 1,495,475 (2,193,187) Other accounts receivable (1,817,903) (62,593) Inventories 172,975 387,851 Prepaid taxes 3,812 23,572 Prepayments and advances (319,709) (13,286) Reclamation deposits (554,374) (11,723) Other noncurrent assets 27,557 (12,550) Trade accounts payable to third parties 3,154,550 (379,086) Other accounts payable 5,251,573 (18,712) Advance from customers 3,056,641 1,100,414 Accrued expenses (1,417,085) 1,560,658 Taxes payable 619,130 189,392 Provision for reclamation 222,241 136,540
Cash generated from operations 22,647,104 17,931,700 Payments of employee benefits (13,302) - Cash received from tax refund - 54,323 Payment of income tax (1,568,790) (1,299,343)
Net Cash Provided by Operating Activities 21,065,012 16,686,680
CASH FLOWS FROM INVESTING ACTIVITIESAcquisition of property, plant and equipment (685,105) (590,716) Acquisition of mining properties (4,419,325) (1,456,546) Advance for purchase of property, plant and equipment (64,973) (192) Interest income received 42,583 17,470 Proceeds from sale of property, plant and equipment - 9,602 Proceeds from issuance of capital - 5,488,000
Net Cash (Used in) Provided by Investing Activities (5,126,820) 3,467,618
CASH FLOWS FROM FINANCING ACTIVITIESPayment of due to related party (5,248,715) (15,768,626) Proceed from due to related party 961,570 -
Payment of financial charges (6,527,227) (441,787)
Net Cash Used in Financing Activities (10,814,372) (16,210,413)
NET INCREASE IN CASH AND CASH EQUIVALENTS 5,123,820 3,943,885
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 4,226,990 283,105
CASH AND CASH EQUIVALENTS AT END OF YEAR 9,350,810 4,226,990
See accompanying notes to consolidated financial statementswhich are an integral part of the consolidated financial statements.
- 5 -
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED
- 6 -
1. GENERAL
a. Establishment and General Information PT Karya Putra Borneo (“the Company”) was established in Balikpapan based on deed No. 05 dated September 10, 2007 of Hamid Gunawan, S.H., notary in Balikpapan. The deed of establishment was approved by the Ministry of Justice and Human Rights of the Republic of Indonesia in its Decision Letter No. C-03412.HT.01.01-TH.2007 dated November 15, 2007. The Company’s articles of association have been amended several times, most recently by deed No. 11 of Aditya Putra Patria, SH. Mkn., notary in Bekasi, dated March 26, 2018 concerning the changes in shareholder’s address. This deed was approved by the Ministry of Justice and Human Rights of the Republic of Indonesia in his decision letter No. AHU-0042465.AH.01.11. Tahun 2018 dated March 26, 2018.
The Company’s head office is located at Menara Prima Tower 1, Jalan DR. Ide Anak Agung Gde Agung Blok 6.2, Kawasan Mega Kuningan, Jakarta, with its mining site located in Samarinda, East Kalimantan.
In accordance with article 3 of the Company’s articles of association, the scope of its activities is mainly to engage in coal mining activities. The Company started its commercial operations in July 2012. The Company and its subsidiary (the Group) had total number of employees of 155 and 189 at March 31, 2018 and 2017, respectively.
The Company belongs to a group of companies owned by Mercator Limited a group listed on the National Stock Exchange and Bombay Stock Exchange in India. The Company’s management at March 31, 2018 and 2017: March 31, 2018 March 31, 2017 Board of Commissioners President Commissioner : Adip Mittal
Commissioner : Kennedy Perkash Nanik : Atul Agarwal
Board of Directors President Director : Bharat Kumar Jain Director : Radhey Shyam Bansal : Kirtipal Singh Raheja : Vinay Kumar Malik : Sagar Vats Based on notarial deed No. 8 dated August 31, 2017 of Ida Faridah, S.H., M.Kn, the stockholders of the Company agree to appoint Mr. Radhey Shyam Bansal, Mr. Vinay Kumar Malik and Mr Sagar Vats as Directors of the Company; appoint Mr. Bharat Khumar Jain as President Director; appoint Mr. Kennedy Perkash Nanik as Commissioner and Mr. Adip Mittal as President Commissioner. Based on notarial deed No. 2 dated September 6, 2017 of Ida Faridah, S.H., M.Kn, the stockholders of the Company agree with the resignation of Mr. Kritipal Singh Raheja as Directors and Mr. Atul Agarwal as Commissioner of the Company.
b. Consolidated Subsidiary
Details of the Group’s subsidiary at the end of the reporting period are as follows:
Start of
Nature of Percentage of Commercial March 31, March 31,
Domicile Business Ownership Operations 2018 2017
US$ US$
PT Indo Perkasa (IPK) Jakarta Mining services 51% 2012 25,531,129 24,746,572
Subsidiary
Total
Assets Before Elimination
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 7 -
c. Mining and Other Rights 1. Based on decision of the Regents of Kutai Kartanegara regarding Approval of Production
Operation Mining Permit (IUP OP) No. 540/136/IUP-OP/MB-PBAT/VIII/2011 dated August 12, 2011, the Government issued IUP Exploration to the Company for the 914-hectare land in Loa Janan, Batuah Village, Kutai Kartanegara, East Kalimantan.
The IUP OP granted for 12 years includes the construction for 1 year, production for 10 years, and post-mining for 1 year. The permit expires on August 12, 2023.
2. Based on letter No. 503/194/IUJP/BPPMD-PTSP/II/2015 dated February 15, 2015,
IPK is granted mining service permit (Izin Usaha Jasa Pertambangan) by the Local Government of East Borneo for 5 years and can be extended.
3. Based on Dock Permit Letter No. 552.3/952/Dishub/VII/2011 dated July 1, 2011, the Government granted permit to IPK to operate a special dock located at the shipping line of Mahakam River as a mooring facility/ dock ship/ barge to its own interest to support the loading/unloading of coal of production.
4. Based on decision of Indonesia Investment Coordination Board (BKPM) regarding
Approval of Production Operating Permit (IUP OP) for foreign investment in coal commodity No.39/1/IUP/PMA/2016 dated November 15, 2016, the Government issued IUP to the Company for the 914-hectare land in Loa Janan, Batuah Village, Kutai Kartanegara, East Kalimantan valid until August 12, 2023.
d. Proven Reserve Based on the assessment of PT GMT Indonesia dated September 20, 2011, the proven reserve of Company’s coal is at 34,073,100 tonnes. As of March 31, 2018 and 2017, the management estimates that the proven reserve is at 26,315,967 and 28,277,089 tonnes (unaudited), respectively.
2. ADOPTION OF NEW AND REVISED STATEMENTS OF FINANCIAL ACCOUNTING
STANDARDS (“PSAK”) AND INTERPRETATIONS OF PSAK (“ISAK”)
a. Amendments/improvements and Interpretations to standards effective in the current year
In the current year, the Group has applied a number of amendments and an interpretation to PSAK that are relevant to its operations and effective for accounting period beginning on or after January 1, 2017. The application of the following amendments and intepretation to standards have not resulted to material impact to disclosures or on the amounts recognized in the current and prior year financial statements:
PSAK 1 (amendment): Presentation of Financial Statements about Disclosure Initiative;
PSAK 24 (improvement), Employee Benefits;
PSAK 58 (improvement), Non-current Assets Held for Sale and Discontinued Operations;
PSAK 60 (improvement), Financial Instruments: Disclosures;
ISAK 31, Scope Interpretation of PSAK 13: Investment Property; and
ISAK 32, Definition and Hierarchy of Financial Accounting Standards.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 8 -
b. Standards and amendments to standards issued not yet adopted
New standards and amendments to standards effective for periods beginning on or after January 1, 2018, with early application permitted are:
PSAK 2 (amendment), Statement of Cash Flows about Disclosure Initiative;
PSAK 13 (amendment), Transfers of Investment Property;
PSAK 15 (improvement), Investments in Associates and Joint Ventures;
PSAK 16 (Amendment): Property, Plant and Equipment – Agriculture: Bearer Plants;
PSAK 46 (amendment), Income Tax: Recognition on Deferred Tax Assets for Unrealized Losses;
PSAK 53 (amendment), Classification and Measurement of Share-based Payment Transactions;
PSAK 67 (improvement), Disclosures of Interest in Other Entities;
PSAK 69, Agriculture; and
PSAK 111, Wa’d Accounting. Interpretation to standard effective for periods beginning on or after January 1, 2019, with early application permitted is ISAK 33, Foreign Currency Transactions and Advance Consideration. Standards and amendments to standards effective for periods beginning on or after January 1, 2020, with early application permitted are:
PSAK 15 (amendment), Investments in Associates and Joint Ventures: Long Term Interest in Associate and Joint Ventures;
PSAK 62 (amendment), Insurance Contract: Applying PSAK 71: Financial Instruments with PSAK 62: Insurance Contracts;
PSAK 71, Financial Instruments;
PSAK 71 (amendment), Financial Instruments: Prepayment Features with Negative Compensation;
PSAK 72, Revenue from Contracts with Customers; and
PSAK 73, Leases.
As of the issuance date of the consolidated financial statements, the effects of adopting these standards, amendments and interpretation on the consolidated financial statements is not known nor reasonably estimable by management.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a. Statement of Compliance The consolidated financial statements of the Group have been prepared in accordance with Indonesian Financial Accounting Standards. These financial statements are not intended to present the financial position, result of operations and cash flows in accordance with accounting principles and reporting practices generally accepted in other countries and jurisdictions.
b. Basis of Preparation The consolidated financial statements have been prepared on the historical cost basis except for certain properties and financial instruments that are measured at revalued amounts or fair values at the end of each reporting period, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 9 -
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
The consolidated statements of cash flows are prepared using the direct method with classifications of cash flows into operating, investing and financing activities.
c. Basis of Consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities (including structured entities) controlled by the Company and its subsidiaries. Control is achieved where the Company has the power over the investee; is exposed, or has rights, to variable returns from its involvement with the investee; and has the ability to use its power to affect its returns. The Company reassesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control listed above.
When the Company has less than a majority of the voting rights of an investee, it has power over the investee when the voting rights are sufficient to give it the practical ability to direct the relevant activities of the investee unilaterally. The Company considers all relevant facts and circumstances in assessing whether or not the Company’s voting rights in an investee are sufficient to give it power, including (i) the size of the Company’s holding of voting rights relative to the size and dispersion of holding of the other vote holders; (ii) potential voting rights held by the Company, other vote holders or other parties; (iii) rights arising from other contractual arrangements; and (iv) any additional facts and circumstances that indicate that the Company has, or does not have, the current ability to direct the relevant activities at the time that decisions need to be made, including voting patterns at previous shareholders’ meetings. Consolidation of a subsidiary begins when the Company obtains control over the subsidiary and ceases when the Company loses control of the subsidiary. Specifically, income and expense of a subsidiary acquired or disposed of during the year are included in the consolidated statement of profit or loss and other comprehensive income from the date the Company gains control until the date when the Company ceases to control the subsidiary. Profit or loss and each component of other comprehensive income are attributed to the owners of the Company and to the non-controlling interest. Total comprehensive income of subsidiaries is attributed to the owners of the Company and the non-controlling interest even if this results in the non-controlling interest having a deficit balance. When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies in line with the Group’s accounting policies. All intragroup assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.
Changes in the Group’s ownership interest in existing subsidiaries that do not result in the Group losing control over the subsidiaries are accounted for as equity transactions. The carrying amounts of the Group’s interest and the non-controlling interest are adjusted to reflect the changes in their relative interest in the subsidiaries. Any difference between the amount by which the non-controlling interest are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to owners of the Company.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 10 -
When the Group losses control of a subsidiary, a gain or loss is recognized in profit or loss and is calculated as the difference between (i) the aggregate of the fair value of the consideration received and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including goodwill), and liabilities of the subsidiary and any non-controlling interest. All amounts previously recognized in other comprehensive income in relation to that subsidiary are accounted for as if the Group had directly disposed of the related assets or liabilities of the subsidiary (i.e. reclassified to profit or loss or transferred to another category of equity as specified/permitted by applicable accounting standards). The fair value of any investment retained in the former subsidiary at the date when control is lost is regarded as the fair value on initial recognition for subsequent accounting under PSAK 55, Financial Instruments: Recognition and Measurement or, when applicable, the cost on initial recognition of an investment in an associate or a joint venture.
d. Business Combinations Acquisitions of businesses are accounted for using the acquisition method. The consideration transferred in a business combination is measured at fair value, which is calculated as the sum of the acquisition-date fair values of the assets transferred by the Group, liabilities incurred by the Group to the former owners of the acquiree, and the equity interests issued by the Group in exchange for control of the acquiree. Acquisition-related costs are recognized in profit or loss as incurred. At the acquisition date, the identifiable assets acquired and the liabilities assumed are recognized at their fair value except for certain assets and liabilities that are measured in accordance with the relevant standards. Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any non-controlling interests in the acquiree, and the fair value of the acquirer’s previously held equity interest in the acquire (if any) over the net of the acquisition-date amounts of the identifiable assets acquired and the liabilities assumed. If, after the reassessment, the net of the acquisition-date amounts of the identifiable assets acquired and liabilities assumed exceeds the sum of the consideration transferred, the amount of any non-controlling interests in the acquiree and the fair value of the acquirer’s previously held interest in the acquiree (if any), the excess is recognized immediately in profit or loss as a bargain purchase gain. Non-controlling interests that are present ownership interests and entitles their holders to a proportionate share of the entity’s net assets in the event of liquidation may be initially measured either at fair value or at the non-controlling interests’ proportionate share of the acquiree’s identifiable net assets. The choice of measurement basis is made on a transaction-by-transaction basis. Other types of non-controlling interests are measured at fair value or, when applicable, on the basis specified in another accounting standard. When the consideration transferred by the Group in a business combination includes assets or liabilities resulting from a contingent consideration arrangement, the contingent consideration is measured at its acquisition-date fair value and included as part of the consideration transferred in a business combination.
Changes in the fair value of the contingent consideration that qualify as measurement period adjustments are adjusted retrospectively, with corresponding adjustments against goodwill. Measurement period adjustments are adjustments that arise from additional information obtained during the measurement period (which cannot exceed one year from the acquisition date) about facts and circumstances that existed at the acquisition date.
The subsequent accounting for changes in the fair value of the contingent consideration that do not qualify as measurement period adjustments depends on how the contingent consideration is classified. Contingent consideration that is classified as equity is not remeasured at subsequent reporting dates and its subsequent settlement is accounted for within equity. Contingent consideration that is classified as an asset or liability is remeasured subsequent to reporting dates in accordance with PSAK 55 or PSAK 57; Provisions, Contigent Liabilities and Contigent Assets with the corresponding gain or loss being recognised in profit or loss.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 11 -
When a business combination is achieved in stages, the Group’s previously held equity interest in the acquiree is remeasured to fair value at the acquisition date and the resulting gain or loss, if any, is recognized in profit or loss. Amounts arising from interests in the acquiree prior to the acquisition date that have previously been recognized in other comprehensive income are reclassified to profit or loss where such treatment would be appropriate if that interests were disposed of.
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the Group reports provisional amounts for the items for which the accounting is incomplete. Those provisional amounts are adjusted during the measurement period, or additional assets or liabilities are recognized, to reflect new information obtained about facts and circumstances that existed as of the acquisition date that, if known, would have affected the amount recognized as of that date.
e. Foreign Currency Transactions and Translation
The consolidated financial statements are measured and presented in U.S Dollar (US$), which is the functional currency for the financial statements. In preparing the consolidated financial statements of the Group, transactions in currencies other than the Group’s functional currency (foreign currencies) are recognized at the rates of exchange prevailing at the dates of the transactions. At the end of each reporting period, monetary items denominated in foreign currencies are retranslated at the rates prevailing at that date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing at the date when the fair value was determined. Non-monetary items that are measured in terms of historical cost in a foreign currency are not retranslated.
Exchange differences on monetary items are recognized in profit or loss in the period in which they arise.
f. Transaction with Related Parties
A related party is a person or entity that is related to the Group (the reporting entity):
a. A person or a close member of that person’s family is related to the reporting entity if that person: i. has control or joint control over the reporting entity; ii. has significant influence over the reporting entity; or iii. is a member of the key management personnel of the reporting entity or of a parent
of the reporting entity.
b. An entity is related to the reporting entity if any of the following conditions applies:
i. The entity and the reporting entity are members of the same group (which means that each parent, subsidiary and fellow subsidiary is related to the others).
ii. One entity is an associate or joint venture of the other entity (or an associate or joint venture of a member of a group of which the other entity is a member).
iii. Both entities are joint ventures of the same third party. iv. One entity is a joint venture of a third entity and the other entity is an associate of
the third entity. v. The entity is a post-employment benefit plan for the benefit of employees of either
the reporting entity, or an entity related to the reporting entity. If the reporting entity is itself such a plan, the sponsoring employers are also related to the reporting entity.
vi. The entity is controlled or jointly controlled by a person identified in (a).
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 12 -
vii. A person identified in (a) (i) has significant influence over the entity or is a member of the key management personnel of the entity (or a parent of the entity).
viii. The entity, or any member of a group of which it is a part, provides key management personnel services to the reporting entity or to the parent of the reporting entity.
g. Financial Assets
All financial assets are recognised and derecognised on trade date where the purchase or sale of a financial asset is under a contract which terms require delivery of the financial assets within the time frame established by the market concerned, and are initially measured at fair value plus transaction costs. The Group’s financial assets are classified as loans and receivables.
Loans and receivables
Cash and cash equivalent, except cash on hand, trade accounts receivables and that have fixed or determinable payments that are not quoted in an active market are classified as “loans and receivables”. Loans and receivables are measured at amortized cost using the effective interest method less impairment. Interest is recognized by applying the effective interest method, except for short-term receivables when the recognition of interest would be immaterial. Effective interest method
The effective interest method is a method of calculating the amortized cost of a debt instrument and of allocating interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the debt instrument, or where appropriate, a shorter period to the net carrying amount on initial recognition. Impairment of financial assets
Loans and receivables are assessed for indicators of impairment at the end of each reporting period. Financial assets are considered to be impaired when there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the investment have been affected. Objective evidence of impairment could include:
significant financial difficulty of the issuer or counterparty; or
breach of contract, such as default or delinquency in interest or principal payments; or
it becoming probable that the borrower will enter bankruptcy or financial re-organisation; or
the disappearance of an active market for that financial asset because of financial difficulties.
Loans and receivables that are assessed not to be impaired individually are, in addition, assessed for impairment on a collective basis Objective evidence of impairment for a portfolio of receivables could include the Group’s past experiences of collecting payments, an increase in the number of delayed payments in the portfolio past the average credit period, as well as observable changes in national or local economic conditions that correlate with default on receivables.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 13 -
The amount of the impairment loss is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.
The carrying amount of the financial asset is reduced by the impairment loss directly for all financial assets with the exception of receivables, where the carrying amount is reduced through the use of an allowance account. When a receivable is considered uncollectible, it is written off against the allowance account. Subsequent recoveries of amounts previously written off are credited against the allowance account. Changes in the carrying amount of the allowance account are recognized in profit or loss. If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, the previously recognized impairment loss is reversed through profit or loss to the extent that the carrying amount of the investment at the date the impairment is reversed does not exceed what the amortized cost would have been had the impairment not been recognized.
Derecognition of financial assets
The Group derecognizes a financial asset only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership of the asset to another entity. If the Group neither transfers nor retains substantially all the risks and rewards of ownership and continues to control the transferred asset, the Group recognizes its retained interest in the asset and an associated liability for amounts it may have to pay. If the Group retains substantially all the risks and rewards of ownership of a transferred financial asset, the Group continues to recognize the financial asset and also recognizes a collateralised borrowing for the proceeds received. On derecognition of financial asset in its entirety, the difference between the asset’s carrying amount and the sum of the consideration received and receivable and the cumulative gain or loss that had been recognized in other comprehensive income and accumulated in equity is recognized in profit or loss.
On derecognition of financial asset other than its entirety (e.g., when the Group retains an option to repurchase part of a transferred asset), the Group allocates the previous carrying amount of the financial asset between the part it continues to recognize under continuing involvement, and the part it no longer recognizes on the basis of the relative fair values of those parts on the date of the transfer. The difference between the carrying amount allocated to the part that is no longer recognized and the sum of the consideration received for the part no longer recognized and any cumulative gain or loss allocated to it that had been recognized in other comprehensive income is recognized in profit or loss. A cumulative gain or loss that had been recognized in other comprehensive income is allocated between the part that continues to be recognized and the part that is no longer recognized on the basis of the relative fair values of those parts.
h. Financial Liabilities and Equity Instruments
Financial liabilities are initially measured at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial liabilities (other than financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial liabilities at fair value through profit or loss are recognized immediately in profit or loss.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 14 -
Classification as debt or equity
Debt and equity instruments issued by the Group are classified as either financial liabilities or as equity in accordance with the substance of the contractual arrangements entered into and the definitions of a financial liability and an equity instrument.
Equity instruments
An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments issued by the Group are recorded at the proceeds received, net of direct issue costs. Financial liabilities at amortized cost
Financial liabilities, which include trade and other payables, and other borrowings, are initially measured at fair value, net of transaction costs, and subsequently measured at amortized cost using the effective interest method. Derecognition of financial liabilities
The Group derecognizes financial liabilities when, and only when, the Group’s obligations are discharged, cancelled or have expired. The difference between the carrying amount of the financial liability derecognized and the consideration paid and payable is recognized in profit or loss.
i. Netting of Financial Asset and Financial Liabilities
Financial assets and financial liabilities are offset and the net amount presented in the statement of financial position when the group has a legally enforceable right to set off the recognized amounts; and intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously. A right to set-off must be available today rather than being contingent on a future event and must be exercisable by any of the counterparties, both in the normal course of business and in the event of default, insolvency or bankruptcy.
j. Cash and Cash Equivalents For cash flow presentation purposes, cash and cash equivalents consist of cash on hand and in banks and all unrestricted investments with maturities of three months or less from the date of placement.
k. Inventories Inventories are stated at cost or net realizable value, whichever is lower. Cost is determined using the weighted average method. Net realizable value represents the estimated selling price for inventories less all estimated costs of completion and costs necessary to make the sale.
l. Prepaid Expenses
Prepaid expenses are amortized over their beneficial periods using the straight-line method.
m. Property, Plant and Equipment
Property, plant and equipment held for use in the production or supply of goods or services, or for administrative purposes, are stated at cost, less accumulated depreciation and any accumulated impairment losses.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 15 -
Depreciation is recognized so as to write-off the cost of assets less residual values using the following method:
Depreciation Prior to
method Year 2017 April 1, 2016
Coal Crusher Plant Unit production 30,000,000 MT 60,000,000 MT
Land improvements Straight-line 10 - 20 years 20 years
Building Straight-line 20 years 20 years
Weight bridge Double declining 4 years 4 years
Vehicle Double declining/ 4 years 4 years
Straight-line
Heavy equipment Double declining/ 4 years 4 years
Straight-line
Furniture, fixture and office equipment Double declining 4 years 4 years
Unit of measure
Starting April 1, 2016, the Company changed the estimated useful lives of Coal Crusher Plant and Land Improvement, based on the Company’s assessment on the remaining estimated useful life of the assets. This change was applied prospectively.
The estimated useful lives, unit of production, residual values and depreciation method are reviewed at each year end, with the effect of any changes in estimate accounted for on a prospective basis. Land is stated at cost and is not depreciated.
The cost of maintenance and repairs is charged to operations as incurred. Other costs incurred subsequently to add to, replace part of, or service an item of property, plant and equipment, are recognised as asset if, and only if it is probable that future economic benefits associated with the item will flow to the entity and the cost of the item can be measured reliably. When assets are retired or otherwise disposed of, their carrying values are removed from the accounts and any resulting gain or loss is reflected in the profit or loss. Construction in progress is stated at cost. Construction in progress is transferred to the respective property, plant and equipment account when completed and ready for use.
n. Exploration and Evaluation Assets
Exploration and evaluation activity involves the search for mineral resources, determination of the technical feasibility and assessment of the commercial viability of the mineral resource. Exploration and evaluation expenditures comprise of costs that are directly attributable to:
acquisition of rights to explore;
topographical, geological, geochemical and geophysical studies;
exploratory drilling;
trenching and sampling; and
activities involved in evaluating the technical feasibility and commercial viability of extracting mineral resources.
Exploration and evaluation assets related to an area of interest is written-off as incurred, unless they are capitalised and carried forward, on an area of interest basis, provided one of the following conditions is met:
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 16 -
(i) the costs are expected to be recovered through successful development and exploitation of the area of interest or, alternatively, by its sale; or
(ii) exploration activities in the area of interest have not yet reached the stage which permits
a reasonable assessment of the existence or otherwise of economically recoverable reserves and active and significant operations in or in relation to the area of interest are continuing.
Capitalised costs include costs directly related to exploration and evaluation activities in the relevant area of interest. General and administrative costs are allocated to an exploration or evaluation asset only to the extent that those costs can be related directly to operational activities in the relevant area of interest. Exploration and evaluation assets are recorded at cost less impairment charges. As the asset is not available for use, it is not depreciated. Exploration and evaluation assets are assessed for impairment if facts and circumstances indicate that impairment may exist. Exploration and evaluation assets are also tested for impairment once commercial reserves are found, before the assets are transferred to mining properties.
o. Mining Properties When mines are capable of operating in the manner intended by the management, exploration and evaluation assets are transferred to mining properties. Amortization is charged using the units of production method. Mining properties are tested for impairment in accordance with the policy described in Note 3q.
p. Goodwill
Goodwill arising in a business combination is recognised as an asset at the date that control is acquired (the acquisition date). Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any non-controlling interest in the acquiree and the fair value of the acquirer’s previously held equity interest (if any) in the entity over net of the acquisition-date amounts of the identifiable assets acquired and the liabilities assumed. For the purpose of impairment testing, goodwill is allocated to each of the Group’s cash-generating units expected to benefit from the synergies of the combination. A cash-generating unit to which goodwill has been allocated is tested for impairment annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than its carrying amount, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit. An impairment loss recognised for goodwill is not reversed in subsequent period. On disposal of the subsidiary, the attributable amount of goodwill is included in the determination of the profit or loss on disposal.
q. Impairment of Non-Financial Assets
At the end of each reporting period, the Group reviews the carrying amount of non-financial assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the Group estimates the recoverable amount of the cash generating unit to which the asset belongs.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 17 -
Estimated recoverable amount is the higher of fair value less cost to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of the non-financial asset (cash generating unit) is less than its carrying amount, the carrying amount of the asset (cash generating unit) is reduced to its recoverable amount and an impairment loss is recognized immediately against earnings. Accounting policy for impairment of financial asset is explained in Note 3g and for impairment of goodwill in Note 3o.
r. Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee. All other leases are classified as operating leases. As lessee Operating lease payments are recognized as an expense on a straight-line basis over the lease term, except where another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed. Contingent rentals arising under operating leases are recognized as an expense in the period in which they are incurred. In the event that lease incentives are received to enter into operating leases, such incentives are recognized as a liability. The aggregate benefit of incentives is recognized as a reduction of rental expense on a straight-line basis, except where another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
s. Provisions
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that the Group will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation. The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows.
When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.
t. Revenue and Expense Recognition
Sale of Coal
Revenue from sale of coal is recognised when all of the following conditions are satisfied:
the Group has transferred to the buyer the significant risks and rewards of ownership of the coal;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the coal sold;
the amount of revenue can be measured reliably;
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 18 -
it is probable that the economic benefits associated with the transaction will flow to the Group; and
the cost incurred or to be incurred in respect of the transaction can be measured reliably.
Rendering of services
Revenue from contracts to provide services is recognised when the services are rendered.
Interest income
Interest income is accrued on time basis, by reference to the principal outstanding and at the applicable interest rate.
Expenses
Expenses are recognised when incurred.
u. Employee Benefits
The Group provides defined employee benefits to its employees in accordance with Labor Law No. 13/2003. No funding has been made to the defined benefit plans.
The cost of providing benefits is determined using the projected unit credit method, with actuarial valuations being carried out at the end of each annual reporting period. Remeasurement, comprising actuarial gains and losses, the effect of the changes to the asset ceiling (if applicable) and the return on plan assets (excluding interest), is reflected immediately in the statement of financial position with a charge or credit recognised in other comprehensive income in the period in which they occur. Remeasurement recognised in other comprehensive income is reflected immediately in retained earnings and will not be reclassified to profit or loss. Past service cost is recognised in profit or loss in the period of a plan amendment. Net interest is calculated by applying the discount rate at the beginning of the period to the net defined benefit liability or asset. Defined benefit costs are categorised as follows:
Service cost (including current service cost, past service cost, as well as gains and losses on curtailments and settlements).
Net interest expense or income
Remeasurement
The Group presents the first two components of defined benefit costs in profit or loss. Curtailment gains and losses are accounted for as past service costs.
v. Income Tax
The tax currently payable is based on taxable profit to the year. Taxable profit differs from profit before tax as reported in the consolidated statement of profit or loss and other comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible.
Current tax expense is determined based on the taxable income for the year computed using prevailing tax rates.
Deferred tax is recognized on temporary differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognized for all taxable temporary differences. Deferred tax assets are generally recognized for all deductible temporary differences to the extent that is probable that taxable profits will be available against which those deductible temporary differences can be utilized. Such deferred tax assets and liabilities are not recognized if the temporary differences arises from the initial recognition (other than in a business combination) of assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit. In addition, deferred tax liabilities are not recognized if the temporary differences arises from the initial recognition of goodwill.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 19 -
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realized, based on the tax rates (and tax laws) that have been enacted, or substantively enacted, by the end of the reporting period. The measurement of deferred tax assets and liabilities reflects the consequences that would follow from the manner in which the Group expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities. The carrying amount of deferred tax asset is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Current and deferred tax are recognized as an expense or income in profit or loss, except when they relate to items that are recognized outside of profit or loss (whether in other comprehensive income or directly in equity), in which case the tax is also recognized outside of profit or loss.
4. CRITICAL ACCOUNTING JUDGMENTS AND KEY SOURCES OF ESTIMATION
UNCERTAINTY
In the application of the Group accounting policies, which are described in Note 3, the directors are required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
Critical Judgments in Applying Accounting Policies
In the process of applying the accounting policies described in Note 3, management has not made any critical judgment that has significant impact on the amounts recognised in the consolidated financial statements, apart from those involving estimates, which are dealt with below. Key Sources of Estimation Uncertainty
The key assumptions concerning future and other key sources of estimation uncertainty at the end of the reporting period that may have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below:
Impairment Loss on Loans and Receivables
The Group assesses its loans and receivables for impairment at each reporting date. In determining whether an impairment loss should be recorded in profit or loss, management makes judgment as to whether there is objective evidence that loss event has occurred. Management also makes judgment as to the methodology and assumptions for estimating the amount and timing of future cash flows which are reviewed regularly to reduce any difference between loss estimate and actual loss. The carrying amounts of loans and receivables are disclosed in Notes 5, 6 and 7.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 20 -
Estimated Useful Lives of Property, Plant and Equipment
The useful live of each item of the Group’s property, plant and equipment are estimated based on the period over which the asset is expected to be available for use. Such estimation is based on internal technical evaluation and experience with similar assets. The estimated useful lives of each asset is reviewed periodically and updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence and legal or other limits on the use of the asset. It is possible, however, that future results of operations could be materially affected by changes in the amounts and timing of recorded expenses brought about by changes in the factors mentioned above.
A change in the estimated useful lives of any item of property, plant and equipment would affect the recorded depreciation expense and decrease in the carrying values of property, plant and equipment.
The carrying amounts of property, plant and equipment are disclosed in Note 9.
Estimated Coal Reserves
Proven reserves are estimates of the output that can be economically and legally exploited from the Group’s mining properties. The Group determines and report its mineral reserves under the principles incorporated in the Code for Reporting of Mineral Resources and Ore Reserves (the “JORC Code”) of the Australasian Joint Ore Reserves Committee (“JORC”). In order to estimate mineral reserves, assumptions are required about a range of geological, technical and economic factors, including quantities, production techniques, stripping ratio, production costs, transport costs, commodity demand, commodity prices and exchange rates.
Because the economic assumptions used to estimate reserves change from period to period, and because additional geological data are generated during the course of operations, estimates of reserves may change from period to period.
Employee benefits
The determination of employee benefits obligation is dependent on selection of certain assumptions used by actuaries in calculating such amounts. Those assumptions include among others, discount rate and rate of salary increase. Actual results that differ from the Group’s assumptions are accumulated and amortized over future periods and therefore, generally affect the recognized expense and recorded obligation in such future periods. While it is believed that the Group’s assumptions are reasonable and appropriate, significant differences in actual experience or significant changes in assumptions may materially affect the Group’s employee benefits obligations (Note 30).
Impairment of Non-Financial Assets
The Group reviews its non-financial assets for any indication of impairment at each reporting date. If any such indication exist, management estimates the recoverable amount of the non-financial assets. Determining the value in use requires the estimation of cash flows expected to be generated from the continued use and ultimate disposition of such non-financial assets (cash generating unit) and a suitable discount rate in order to calculate the present value. While it is believed that the assumptions used in the estimation of the value in use of non-financial assets reflected in the financial statements are appropriate and reasonable, significant changes in these assumptions may materially affect the assessment of recoverable values and any resulting impairment loss could have a material adverse impact on the results of operations.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 21 -
5. CASH AND CASH EQUIVALENTS
March 31, March 31,
2018 2017
US$ US$
Cash on hand 5,067 79,363
Cash in banks
US Dollar
PT Bank Rakyat Indonesia (Persero) Tbk 3,430,953 -
PT Bank Mandiri (Persero) Tbk 593,025 740,536
PT Bank CIMB Niaga Tbk 296,345 -
PT Bank UOB Indonesia 11,277 -
PT Bank Sumitomo Mitsui Indonesia 7,195 -
PT Bank Danamon Indonesia Tbk - 697,473
Rupiah
PT Bank Rakyat Indonesia (Persero) Tbk 264,614 -
PT Bank Danamon Indonesia Tbk 111,134 111,224
PT Bank CIMB Niaga Tbk 16,042 -
PT Bank Mandiri (Persero) Tbk 15,158 98,394
Time deposits
US Dollar
PT Bank Danamon Indonesia Tbk 2,500,000 2,500,000
PT Bank UOB Indonesia 2,100,000 -
Total 9,350,810 4,226,990
Less restricted cash and cash equivalents:
US Dollar
PT Bank Mandiri (Persero) Tbk 3,001,654 -
PT Bank Danamon Indonesia Tbk 563,891 -
PT Bank UOB Indonesia 289,792 -
PT Bank Sumitomo Mitsui Indonesia 1,000 -
Rupiah
PT Bank Danamon Indonesia Tbk 110,759 -
PT Bank Mandiri (Persero) Tbk 27,329 -
PT Bank UOB Indonesia 9,054 -
PT Bank Sumitomo Mitsui Indonesia 6,195 -
Time deposits
US Dollar
PT Bank Danamon Indonesia Tbk 2,500,000 -
PT Bank UOB Indonesia 2,100,000 -
Total 8,609,674 -
Total cash and cash equivalent 741,136 4,226,990
The applicable interest rate per annum as follows:
March 31, March 31,
2018 2017
Time deposit
U.S. Dollar 0.25% - 0.75% 1.30%
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 22 -
Newly appointed directors of the Company have frozen the operational bank accounts in PT Bank Danamon Indonesia Tbk, PT Bank UOB Indonesia, PT Bank Sumitomo Mitsui Indonesia and PT Bank Mandiri (Persero) Tbk on September 6, 2017. On June 8, 2018, all aforesaid banks have been unfrozen and the Company has utilized the fund since then.
6. TRADE ACCOUNTS RECEIVABLE FROM THIRD PARTIES
March 31, March 31,
2018 2017
US$ US$
a. By debtors
PT Gunung Samarinda 1,120,257 -
PT Baramulti Sukses Sarana 234,651 1,099,220
CV Mahakam Indah Jaya 115,332 -
PT Bara Daya Energy 70,470 -
PT Multi Harapan Utama 21,457 -
LG International Corp - 993,794
Gas Oil Division Limited - 896,811
PT Rinjani Kertanegara - 67,817
Total 1,562,167 3,057,642
b. Aging
Not yet due 1,446,835 1,099,220
Past due:
Under 30 days - 1,939,340
31 - 60 days - 19,082
More than 90 days 115,332 -
Total 1,562,167 3,057,642
c. By currency
Rupiah 1,327,413 24,035
U.S. Dollar 234,754 3,033,607
Total 1,562,167 3,057,642
No allowance for impairment loss was provided on receivables from third parties, as management believes that all such receivables are collectible.
7. OTHER ACCOUNTS RECEIVABLE
March 31, March 31,
2018 2017
US$ US$
Related parties (Note 31)
Mercator Limited 1,374,811 -
PT Bima Gema Permata 93,008 -
MCS Holding Pte. Ltd 25,500 -
Total 1,493,319 -
Third parties 389,255 64,671
No allowance for impairment loss was provided on other accounts receivables from related and third parties as management believes that all such receivables are collectible.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 23 -
8. INVENTORIES
March 31, March 31,
2018 2017
US$ US$
Coal 569,976 906,562
Spareparts 438,470 224,941
Fuel 5,860 55,778
Total 1,014,306 1,187,281
Management believes that all inventories are usable and/or saleable, and an allowance for obsolescence and damaged of inventories is therefore deemed unnecessary.
9. PROPERTY, PLANT AND EQUIPMENT
April 1, 2017 Additions Deductions Reclassifications March 31, 2018
US$ US$ US$ US$ US$
At cost:
Land 7,514,874 1,232 - - 7,516,106
Land improvements 9,383,951 - - - 9,383,951
Coal crusher plant 7,744,817 - - - 7,744,817
Building 536,178 903 - - 537,081
Furniture, fixture and
office equipment 749,455 3,107 - - 752,562
Vehicles 568,420 162,493 15,167 - 715,746
Weight bridge 63,990 - - - 63,990
Heavy equipment 998,025 298,447 - - 1,296,472
Construction in progress - 218,923 - - 218,923
Total 27,559,710 685,105 15,167 - 28,229,648
Accumulated depreciation
and impairment loss:
Land improvements 1,996,965 419,189 - - 2,416,154
Coal crusher plant 2,513,735 682,721 - - 3,196,456
Building 149,382 32,202 - - 181,584
Furniture, fixture and
office equipment 582,062 94,650 - - 676,712
Vehicles 346,050 96,975 4,740 - 438,285
Weight bridge 63,936 54 - - 63,990
Heavy equipment 321,328 292,280 - - 613,608
Total 5,973,458 1,618,071 4,740 - 7,586,789
Net Carrying Value 21,586,252 20,642,859
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 24 -
April 1, 2016 Additions Deductions Reclassifications March 31, 2017
US$ US$ US$ US$ US$
At cost:
Land 7,446,634 68,240 - - 7,514,874
Land improvements 10,133,984 - 750,033 - 9,383,951
Coal crusher plant 7,744,817 - - - 7,744,817
Building 447,346 63,956 - 24,876 536,178
Furniture, fixture and
office equipment 643,181 106,274 - - 749,455
Vehicles 568,420 - - - 568,420
Weight bridge 63,990 - - - 63,990
Heavy equipment 693,604 345,444 41,023 - 998,025
Construction in progress 8,113 16,763 - (24,876) -
Total 27,750,089 600,677 791,056 - 27,559,710
Accumulated depreciation
and impairment loss:
Land improvements 1,191,187 965,160 159,382 - 1,996,965
Coal crusher plant 1,551,766 961,969 - - 2,513,735
Building 115,818 33,564 - - 149,382
Furniture, fixture and
office equipment 506,059 76,003 - - 582,062
Vehicles 248,224 97,826 - - 346,050
Weight bridge 58,593 5,343 - - 63,936
Heavy equipment 70,748 257,916 7,336 - 321,328
Total 3,742,395 2,397,781 166,718 - 5,973,458
Net Carrying Value 24,007,694 21,586,252
Disposal of property, plant and equipment is as follows:
2018 2017
US$ US$
Proceeds - 9,602
Net carrying amount 10,427 624,338
Loss from disposal of property and equipment 10,427 614,736
Depreciation expense was allocated to the following:
2018 2017
US$ US$
Cost of goods sold (Note 24) 1,575,065 2,330,367
General and administrative expenses (Note 26) 43,006 67,414
Total 1,618,071 2,397,781
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 25 -
10. MINING PROPERTIES
April 1, March 31,
2017 Additions 2018
US$ US$ US$
Cost 20,253,406 4,419,325 24,672,731
Accumulated amortization (6,707,376) (836,031) (7,543,407)
Net 13,546,030 17,129,324
April 1, March 31,
2016 Additions 2017
US$ US$ US$
Cost 18,796,860 1,456,546 20,253,406
Accumulated amortization (2,587,432) (4,119,944) (6,707,376)
Net 16,209,428 13,546,030
This account represent cost transferred from exploration and evaluation assets related to an area of interest, technical feasibility and commercial viability of which are demonstrable and subsequent cost to develop the mine to the production phase. All amortization expense is allocated to cost of goods sold (Note 24).
11. GOODWILL
This account represents goodwill from the acquisition of 51% equity ownership or 51 shares of IPK. The Company assessed the recoverable amount of goodwill and determined that there is no impairment of goodwill.
12. RECLAMATION DEPOSITS This account represents deposits for reclamation guarantee as required by local government.
March 31, March 31,
2018 2017
US$ US$
Opening balance 704,748 695,374
Addition 696,166 295,992
Refund (141,792) (284,269)
Foreign exchange difference 3,299 (2,349)
Ending balance of present value 1,262,421 704,748
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 26 -
13. TRADE ACCOUNTS PAYABLE TO THIRD PARTIES
March 31, March 31,
2018 2017
US$ US$
CV Karmel Mulia 530,805 293,474
PT Multi Sarana Avindo 334,816 482,400
PT Sandiana Citra Mandiri 293,320 175,974
PT Pejantan Tangguh Abadi 286,724 -
PT Mahaguna Karya Indonesia 260,006 -
PT Petro Andalan Nusantara 211,808 147,233
PT Rante Mutiara Insani 164,174 -
PT Prima Sarana Gemilang 154,655 -
PT Inti Ansyar Persada 133,209 103,518
PT Multi Harapan Utama 124,324 -
PT Bintang Nusantara Linda 118,266 -
PT San Putra Jaya 112,103 79,518
CV Petasi Teknik Utama 110,559 -
CV Global Etam 108,453 -
PT Surya Citra Perkasa 108,357 -
PT. Zahrana Persada Utama 97,993 68,347
PT Indotrans Sejahtera 91,595 -
PT Anugerah Perkasa Lestari 67,910 -
PT Graha Prima Energy 60,395 60,396
CV Handal Trans Persada 52,817 54,566
PT Anugrah Paser Mandiri 44,759 69,212
CV Anugrah Sumber Wahana Rezeki 31,971 145,535
PT Mega Buana Teknik 30,224 66,762
PT Kalimantan Surya Rezeki - 227,455
Others (below US$ 50,000 each) 1,878,360 278,663
Total 5,407,603 2,253,053
14. OTHER ACCOUNTS PAYABLE
March 31, March 31,
2018 2017
US$ US$
Related parties (Note 31)
Oorja (Batua) Pte. Ltd 4,284,959 -
Oorja Holding Pte. Ltd 970,029 -
Total 5,254,988 -
Third parties 587 4,002
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 27 -
15. ACCRUED EXPENSES
March 31, March 31,
2018 2017
US$ US$
Heavy equipment rent 261,439 822,675
Professional fees 210,004 317,106
Fuel 133,083 74,119
Hauling road 100,758 317,726
Bonus - 500,000
Royalty - 153,714
Others (below US$ 50,000 each) 202,866 139,895
Total 908,150 2,325,235
16. TAXES PAYABLES
March 31, March 31,
2018 2017
US$ US$
Corporate income tax (Note 28) 992,499 1,075,585
Income taxes
Article 4(2) 14,362 624
Article 15 9,058 28,939
Article 21 65,250 52,682
Article 23 119,464 2,868
Article 25 883,329 12,622
Article 26 175,411 -
Value-added Tax (VAT) 433,635 174,066
Tax penalty 54,524 -
Property and land tax 19,225 -
Total 2,766,757 1,347,386
17. ADVANCE FROM CUSTOMERS
March 31, March 31,
2018 2017
US$ US$
KTP Exports Pte. Ltd 2,565,659 -
PT Limas Tunggal 989,999 1,000,000
Sunrise Asia Mines and Minerals Pte. Ltd 624,750 -
Others - 123,767
Total 4,180,408 1,123,767
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 28 -
18. DUE TO A RELATED PARTY
March 31, March 31,
2018 2017
US$ US$
Oorja Batua Pte. Ltd. 14,717,659 18,979,374
Accrued interest 2,286,221 7,463,311
Total 17,003,880 26,442,685
Due to a related party pertains to loan facility obtained from Oorja Batua Pte. Ltd. The details of loans are as follows:
On April 5, 2012, the Company obtained intercompany loan facility with maximum limit of US$ 15,000,000. This loan bears interest of LIBOR plus a fixed rate and is payable on demand. The outstanding balance of this facility as March 31, 2018 and 2017 amounted to US$ 4,335,547 and US$ 7,573,264, respectively.
On March 21, 2016, IPK entered into a loan agreement with maximum amount of US$ 20,000,000. The loan is secured by IPK’s share owned by the Company. The loan bears interest of 3 months LIBOR plus a fixed rate and payable on demand. The outstanding balance of this facility as March 31, 2018 and 2017 amounted to US$ 10,382,112 and US$ 11,406,110, respectively.
On December 11, 2017, the Company entered into a loan facility agreement maximum limit amounting to US$ 25,000,000. The loan bears a 12 months LIBOR plus a fixed interest rate and payable on demand. As of March 31, 2018, there is no outstanding balance of this facility since the Company not yet use the loan facility.
On December 11, 2017, IPK entered into a loan facility agreement maximum limit amounting to US$ 25,000,000. The loan bears a 12 months LIBOR plus a fixed interest rate and payable on demand. As of March 31, 2018, there is no outstanding balance of this facility since IPK not yet use the loan facility.
19. PROVISION FOR RECLAMATION
March 31, March 31,
2018 2017
US$ US$
Beginning balance 725,387 588,847
Provision during the year (Note 24) 316,247 147,860
Realisation (94,006) (11,320)
Total 947,628 725,387
This account pertains to the estimated liability for reclamation of the disturbed mine area at the end of the mine life. Management believes that the provision is adequate to cover all obligation for environmental rehabilitation. Management further believes that the provision is in accordance with the requirement of the existing regulation.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 29 -
20. CAPITAL STOCK
Number of Percentage of Total Paid-up
Name of Stockholders Shares Ownership Capital Stock
% US$
Oorja (Batua) Pte. Ltd. 35,100 45.00 2,705,119
PT Indo Karya Perdana 42,400 54.36 3,251,117
Ardiansyah Muchsin 500 0.64 55,139
Total 78,000 100.00 6,011,375
March 31, 2018 and 2017
21. ADDITIONAL PAID-IN CAPITAL This account represents the difference between the exchange rate on the date of the Company’s Article of Association and the exchange rate prevailing when the Company received payment for the capital stock subscriptions.
22. NON-CONTROLLING INTERESTS
As of March 31, 2018, non-controlling interest of subsidiary is PT Indo Karya Perdana. The non-controlling interest in net assets of subsidiary as of March 31, 2018 and 2017 amounted to US$ 5,583,708 and US$ 4,674,937, respectively, while the non-controlling interest in total comprehensive income in 2018 and 2017 amounted to US$ 908,771 and US$ 1,596,008, respectively.
Summarized financial information in respect of the Group’s subsidiary that has material non-controlling interest is set out below. The summarized financial information below represents amounts before intragroup eliminations.
March 31, 2018 March 31, 2017
US$ US$
PT Indo Perkasa
Current assets 5,083,290 3,420,316
Noncurrent assets 20,447,839 21,326,256
Total Assets 25,531,129 24,746,572
Current liabilities 13,965,148 15,006,960
Noncurrent liabilities 170,653 198,921
Total Liabilities 14,135,801 15,205,881
Revenue 11,308,200 16,908,562
Expenses 9,498,491 13,642,504
Profit for the year 1,809,709 3,266,058
Profit atributable to:
Owners of the Company 922,953 1,665,690
Non-controlling interest 886,756 1,600,368
Profit for the year 1,809,709 3,266,058
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 30 -
March 31, 2018 March 31, 2017
US$ US$
Comprehensive income attributable to:
Owners of the Company 945,866 1,661,151
Non-controlling interest 908,771 1,596,008
Comprehensive income for the year 1,854,637 3,257,159
Net cash inflow (outflow) from:
Operating activities 3,602,556 6,743,752
Investing activities (527,889) (251,541)
Financing activities (2,110,398) (5,123,089)
23. SALES
2018 2017
US$ US$
Sales of coal 32,846,572 40,881,095
Hauling 4,121,197 5,926,648
Loading and crushing 4,121,196 5,766,250
Total 41,088,965 52,573,993
Nil and 55% in 2018 and 2017 of the above sales were made to related parties (Note 31).
24. COST OF GOODS SOLD
2018 2017
US$ US$
Transportation 3,404,327 5,544,251
Rental 3,047,467 4,656,457
Coal getting 2,098,587 3,582,178
Salaries and allowances 1,791,761 3,443,954
Depreciation (Note 9) 1,575,065 2,330,367
Stockpile operation 1,490,861 2,191,050
Crushing 1,344,704 2,047,457
Amortization (Note 10) 836,031 4,119,944
Repair and maintenance 670,300 1,161,273
Technical fees 447,687 1,313,443
Hauling road maintanance 365,822 205,878
Provision for reclamation (Note 19) 316,247 147,860
Housing expenses 312,438 475,916
Staff welfare 93,959 157,717
Community development 49,306 467,816
Security - 427,094
Freight and shipment expenses - 280,537
Others 882,073 983,650
Cost of goods manufactured 18,726,635 33,536,842
Coal finished goods
Beginning balance 906,562 1,387,299
Ending balance (569,976) (906,562)
Total 19,063,221 34,017,579
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 31 -
25. SELLING EXPENSES
2018 2017
US$ US$
Loading retribution 1,787,662 3,021,320
Royalties 1,391,066 1,527,190
Technical fee 1,274,934 1,738,443
Loading fee 153,291 432,250
Total 4,606,953 6,719,203
26. GENERAL AND ADMINISTRATIVE EXPENSES
2018 2017
US$ US$
Salary and allowance 1,180,270 431,987
Professional fees 930,027 606,098
Permit 282,178 109,400
Office expenses 107,128 65,743
Travelling 76,324 47,711
Depreciation (Note 9) 43,006 67,414
Rental expenses 31,732 55,721
Others 204,553 153,909
Total 2,855,218 1,537,983
27. FINANCIAL CHARGES
2018 2017
US$ US$
Interest on due to a related party 1,350,135 2,034,265
Bank administration 22,877 37,558
Others 2,553 16,035
Total 1,375,565 2,087,858
28. INCOME TAXES
Tax expense of the Group consists of the following:
2018 2017
US$ US$
Current tax 2,369,033 2,356,869
Deferred tax (13,310) (50,899)
Tax expense 2,355,723 2,305,970
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 32 -
Current Tax Reconciliation between profit before tax per consolidated statement of profit or loss and other comprehensive income and taxable income is as follows:
2018 2017
US$ US$
Profit before tax per consolidated statement
of profit or loss and other comprehensive income 8,878,498 7,870,427
Profit before tax of subsidiary 2,570,539 4,371,104
Profit before tax of the Company 6,307,959 3,499,323
Temporary differences :
Difference between commercial and fiscal depreciation 60,052 44,381
Provision for employee benefits 34,573 60,842
Total 94,625 105,223
Non-deductible expenses (nontaxable income):
Benefits in kind 58,377 134,294
Interest expenses 484 1,123,694
Interest income already subject to final tax (30,475) (15,474)
Others 43,228 61,860
Total 71,614 1,304,374
Taxable income 6,474,198 4,908,920
Current tax expense
The Company 1,618,549 1,227,230
Subsidiary 750,484 1,129,639
Total current tax expense 2,369,033 2,356,869
Less prepaid income tax:
Article 22 340,900 635,377
Article 23 - 402,839
Article 25 1,035,634 243,068
Total 1,376,534 1,281,284
Current tax payable (Note 16) 992,499 1,075,585
Deferred Tax The details of the Group's deferred tax assets are as follows:
Credited Charged to
(charged) other comprehensive
April 1, to profit or loss income March 31,
2017 for the year for the period 2018
US$ US$ US$ US$
Employee benefits obligation 96,896 18,703 (30,715) 84,884
Difference between commercial
and fiscal depreciation 40,653 (5,393) - 35,260
Deferred tax assets 137,549 13,310 (30,715) 120,144
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 33 -
Credited to
Credited other comprehensive
April 1, to profit or loss income March 31,
2016 for the year for the period 2017
US$ US$ US$ US$
Employee benefits obligation 57,527 37,196 2,173 96,896
Difference between commercial
and fiscal depreciation 26,950 13,703 - 40,653
Deferred tax assets 84,477 50,899 2,173 137,549
A reconciliation between the tax expenses and the amounts computed by applying the effective tax rate to profit before tax per consolidated statement of profit or loss and other comprehensive income is as follows:
2018 2017
US$ US$
Profit before tax per consolidated statement
of profit or loss and other comprehensive income 8,878,497 7,870,427
Profit before tax of Subsidiary 2,570,539 4,371,104
Profit before tax of the Company 6,307,958 3,499,323
Tax expense at effective tax rates 1,576,990 874,831
Tax effect of nondeductible expenses (nontaxable income):
Benefits in kind 14,594 33,574
Interest expenses 121 280,924
Interest income already subject to final tax (7,619) (3,869)
Others 10,807 15,464
Total 17,903 326,093
Tax expense the Company 1,594,893 1,200,924
Tax expense of Subsidiary 760,830 1,105,046
Total tax expense 2,355,723 2,305,970
29. EMPLOYEE BENEFITS OBLIGATIONS The Group provides employee benefits for covering all the local permanent employees in accordance with Labor Law No. 13/2003. The number of employees entitled to the benefits are 155 and 189 as of March 31, 2018 and 2017, respectively. The defined benefit plan typically exposes the Group to actuarial risks such as: interest rate risk, longevity risk and salary risk. Interest risk A decrease in the bond interest rate will increase the plan liability.
Longevity risk The present value of the defined benefit plan liability is calculated by reference to the best estimate of the mortality of plan participants during their employment. An increase in the life expectancy of the plan participants will increase the plan’s liability.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 34 -
Salary risk The present value of the defined benefit plan liability is calculated by reference to the future salaries of plan participants. As such, an increase in the salary of the plan participants will increase the plan’s liability.
Amounts recognized in the consolidated statement of profit or loss and other comprehensive income with respect to these employee benefits are as follows:
2018 2017
US$ US$
Current service cost 60,100 99,015
Interest costs 28,140 18,346
Effect of employee transfer - 7,752
Past service cost 3,721 24,447
Foreign exchange difference (12,450) (775)
Components of defined benefit costs
recognised in profit or loss 79,511 148,785
Component of defined benefit costs
recognised in other comprehensive income:
Actuarial (gains) losses (122,862) 8,691
Total (43,351) 157,476
The amounts included in the consolidated statement of financial position arising from the Group’s obligation in respect of the defined benefit plan is as follows:
March 31, March 31,
2018 2017
US$ US$
Present value of unfunded obligation 330,926 387,579
Movements in the present value of employee benefits obligations are as follows:
March 31, March 31,
2018 2017
US$ US$
Opening balance of present value
of unfunded obligation 387,579 230,103
Current service cost 60,100 99,015
Interest cost 28,140 18,346
Benefit paid (13,302) -
Past service cost 3,721 24,447
Effect of employee transfer - 7,752
Actuarial (gain) loss (122,862) 8,691
Effect of foreign exchange (12,450) (775)
Ending balance of present value
of unfunded obligation 330,926 387,579
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 35 -
The cost of providing employee benefits is calculated by PT Jasa Aktuaria Praptasentosa Gunajasa, an independent actuary. The actuarial calculation was carried out using the following key assumptions:
March 31, March 31,
2018 2017
Discount rate 7.3% per annum 7.5% per annum
Future salary increment rate 9.0% per annum 9.0% per annum
Mortality rate TMI - 2011 TMI - 2011
Disability rate 1% of TMI 2011 1% of TMI 2011
Resignation rate 5% per annum until age 5% per annum until age
29 then decrease 29 then decrease
linearly into 0% at linearly into 0% at
age 59 age 59
Normal retirement age 60 60
30. DISRUPTION OF BUSINESS
In September 2017, the shareholder of the Group has changed the Group’s directors and senior management, which has led to certain disruption of operation of the business for period approximately 4 months. Following the change of the Group’s directors and senior management, certain proceedings have been filed by new management of the Group, ultimate parent company and shareholder of the Group in Singapore and Indonesia against some of the former directors of the Group who has in turned initiated various proceedings against the company, shareholder of the Group and ultimate parent company. The Group has resumed its operation on 15 January 2018.
The Group has incurred expenses of US$ 4,188,284 for its fixed contractual commitment, salary cost, professional fees, consumable, maintenance and other overheads. The Group has incurred of US$ 520,660 for incremental legal expense and charge to general and administration expenses. The Group has written off debtors amounting to US$ 110,990 because of its non-realisability, which was mainly due to non-performance by old management during this period. Management believes that the above disruption of operation has no significant impact to the Group operation in the future. As of the issuance date the dispute between ultimate parent Company and former directors of the Group are under review of all parties for settlement.
31. NATURE OF RELATIONSHIP AND TRANSACTIONS WITH RELATED PARTIES
Nature of relationship
a. Mercator Limited is the ultimate controlling party of the Group.
b. Oorja (Batua) Pte. Ltd. and PT Indo Karya Perdana are the Company’s stockholders.
c. Related parties with the same ultimate parent with the Company: Oorja Holding Pte. Ltd.
MSC Holdings Pte. Ltd. PT Bima Gema Permata
PT Oorja Indo KGS PT Oorja Indo Petanggis Three
PT Oorja Indo Petanggis Four
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 36 -
Transactions with related parties
a. Sales to MCS Holdings Pte. Ltd. in 2018 and 2017 are amounted to nil and US$ 28,668,225, respectively.
b. The Group obtained loan from Oorja Batua Pte. Ltd. as described in Note 18.
c. The Company also entered into nontrade transactions with related parties as disclosed in Notes 7 and 14.
32. SIGNIFICANT COMMITMENTS, CONTINGENCIES AND AGREEMENTS
a. Based on road usage agreement between IPK and Bakungan Village dated March 10, 2008, which has been amended on June 2, 2008, IPK agreed to take responsibility for the repair and maintenance of 2 kilometers road at Bakungan Village and pay a hauling charge for each Metric Ton of coal that is hauled by IPK and its affiliate through the road. In exchange, IPK has rights to use the 30 kilometers road PT Cita for hauling. The agreement is valid for 30 years up to March 10, 2038. As of March 31, 2018, only one kilometer of the road is being used by IPK.
b. On July 15, 2010, the Company entered into an agreement with Adriansyah Muchsin (AM)
whereas AM will receive technical consultation fee based on the coal produced by the Company. This agreement is valid until the mining site is fully depleted. Based on Samarinda High Court verdict, AM has been proven guilty as AM has not provided any consultation service to the Company and therefore this agreement has been cancelled. AM has submitted appeal to the Supreme Court and based on Supreme Court verdict No. 2102 K/Pdt/2016 dated November 14, 2016, the appeal has been rejected.
c. On November 14, 2012, the Company signed an agreement with PT Sans Putra Jaya (SPJ) whereas SPJ will receive technical consultation fee from the Company’s coal sales. This agreement is valid until the mining site is fully depleted.
d. On February 2, 2015, the Company signed an agreement with PT Multi Sarana Avindo (MSA) to use the hauling road of MSA at agreed price per metric ton of coal hauled. This agreement is valid until August 12, 2023 which is the expiry date of the Company’s IUP.
e. On January 11, 2018, the Company signed an agreement with PT Mahaguna Karya Indonesia
(MKI) to use the hauling road of MKI at agreed price per metric ton of coal hauled. This agreement is valid until January 10, 2021 and shall continue to renew for such further period.
f. On February 1, 2018, the Company entered into an agreement with Andi Harun (AH) whereas
AH will receive legal and management consultation fee based on the coal produced by the Company. This agreement is valid until the mining site is fully depleted.
g. On March 26, 2014, IPK and PT Baramulti Suksessarana Tbk. (BSSR) entered into a port
loading agreement where IPK agreed to provide coal hauling and loading services for BSSR on an agreed price based on coal quantity loaded into barge. BSSR coal in the IPK’s stockpile shall not exceed 50,000 MT. The agreement is valid for three years and can be extended.
On June 8, 2015, this agreement has been amended to extend to 4 years with minimum quantity of 1 million MT per year and to adjust the coal hauling and loading rate based on coal market price every three months.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 37 -
On August 29, 2017, this agreement has been amended to extend to March 25, 2023 with minimum quantity of 2 million to 3 million MT per year and to adjust the coal hauling and loading rate based on coal market price every three months.
h. On May 8, 2013, IPK and CV Kutai Kumala Energy (KKE) entered into an agreement where the Company will provide coal hauling service to KKE on an agreed price based on coal quantity loaded into barge. The agreement is valid until KKE’s mining rights expired.
On April 17, 2017, this agreement period has been extended until April 16, 2018.
i. On May 24, 2017, IPK and CV Mahakam Indah Jaya (MIJ) entered into an agreement where the Company will give permission to MIJ for utilizing port of loading facility to support MIJ’s mining operation on agreed price based on coal quantity loaded. The agreement is valid for three years up to May 23, 2020.
j. On January 18, 2018, IPK and PT Multi Harapan Utama (MHU) entered into an agreement where the Company will provide coal stockpile management services, coal crushing and loading services to MHU on agreed price based on coal quantity loaded into barge, with minimum quantity of 2 million MT per year. The agreement is valid for three years up to January 18, 2021.
k. On December 13, 2017, IPK and PT Mahaguna Karya Indonesia (MKI) engaged in consultancy agreement for jetty service management. IPK shall pay to MKI as 20% of the gross profit from the operation of the Terminal for Your Own Interest (TUKS). Gross profit calculation made with the following provisions: 1. Revenue from TUKS is revenue earned by IPK from TUKS operations only and exclude revenue from hauling road operation; 2. Direct and indirect expenses related to operation of TUKS, exclusive bank interest and taxes. Agreement shall valid until expiration of the Company licenses or termination agreed by both parties. As of March 31, 2018, the Company has not implemented term in this agreement since company has experienced loss as an impact during disruption on business in the current year.
33. MONETARY ASSETS AND LIABILITIES DENOMINATED IN FOREIGN CURRENCIES
As of March 31, 2018 and 2017, the Group’s monetary assets and liabilities in currency other than functional currency are as follows:
Equivalent in Equivalent in
Rp '000 US$ Rp '000 US$
Assets
Cash and cash equivalents 6,183,680 449,526 3,849,516 288,981
Trade accounts receivable 18,259,893 1,327,413 320,170 24,035
Reclamation deposits 17,365,863 1,262,421 9,387,948 704,748
Other noncurrent assets 1,733,930 126,049 1,252,933 94,057
Total 3,165,409 1,111,821
Liabilities
Trade accounts payable 74,387,001 5,407,604 28,978,557 2,175,404
Other accounts payable 8,075 587 53,311 4,002
Taxes payable 38,059,509 2,766,757 17,948,528 1,347,386
Accrued expenses 8,772,270 637,705 15,731,155 1,180,929
Total 8,812,653 4,707,721
Net Monetary Liabilities (5,647,244) (3,595,900)
March 31, 2018 March 31, 2017
The conversion rates used by the Group as of July 20, 2018, March 31, 2018 and 2017 are US$ 0.069, US$ 0.073 and US$ 0.075 per Rp 1,000, respectively.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 38 -
34. CATEGORIES AND CLASSES OF FINANCIAL INSTRUMENTS
March 31, March 31,
2018 2017
US$ US$
LOANS AND RECEIVABLES
Current Financial Assets
Cash in banks 4,750,810 1,647,627
Time deposits 4,600,000 2,500,000
Trade accounts receivable from third parties 1,562,167 3,057,642
Other accounts receivable 1,882,574 64,671
Noncurrent Financial Assets
Reclamation deposits 1,262,421 704,748
Other noncurrent assets 126,049 94,057
Total 14,184,021 8,068,745
LIABILITIES AT AMORTIZED COST
Current Financial Liabilities
Trade accounts payable 5,407,603 2,253,053
Other accounts payable 5,255,575 4,002
Accrued expenses 908,150 2,325,235
Due to a related party 17,003,880 26,442,685
Total 28,575,208 31,024,975
The Group has no financial asset categorized as at Fair Value Through Profit or Loss (FVTPL), held to maturity or available-for-sale nor a financial liability categorized as at FVTPL.
35. FINANCIAL INSTRUMENTS, FINANCIAL RISK AND CAPITAL RISK MANAGEMENT a. Capital Risk Management
The Group manages its capital risk to ensure that it will be able to continue as a going concern, in addition to maximizing the profits of the shareholders through the optimization of the balance of debt and equity. The Group’s capital structure consists of debt (Note 18) offset by cash and cash equivalents (Note 5) and equity shareholders consisting of capital stock (Note 20), additional paid-in capital (Note 21), retained earnings and non-controlling interests.
The Board of Directors of the Group periodically reviews the Group’s capital structure. As part of this review, the Board of Directors considers the cost of capital and related risks. The gearing ratio as of March 31, 2018 and 2017 are as follows:
March 31, 2018 March 31, 2017
US$ US$
Due to a related party 17,003,880 26,442,685
Cash and cash equivalents (9,350,810) (4,226,990)
Net debt 7,653,070 22,215,695
Equity 19,973,065 13,358,144
Net debt to equity ratio 38% 166%
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 39 -
b. Financial Risk Management Objectives and Policies The Group’s overall financial risk management and policies seek to ensure that adequate financial resources are available for operation and development of their business, while managing their exposure to foreign exchange risk, interest risk, credit risk and liquidity risk. i. Foreign currency risk management
The Group is exposed to the effect of foreign currency exchange rate fluctuation mainly because of foreign currency denominated transactions such as purchases of inventories and expenses denominated in foreign currency. The Group manages the foreign currency exposure by matching, as far as possible, receipts and payments in each individual currency. The Group’s net open foreign currency exposure as of reporting date is disclosed in Note 33. Foreign currency sensitivity analysis
The Group is mainly exposed to Indonesian Rupiah for the operation expenses.
The following table details the Group’s sensitivity to a 1.18% and 2.47% increase and decrease in the US$ against Rupiah in March 31, 2018 and 2017, respectively. 1.18% and 2.47% are the sensitivity rate used when reporting foreign currency risk internally to key management personnel and represents management's assessment of the reasonably possible change in foreign exchange rates. The sensitivity analysis includes only outstanding foreign currency denominated monetary items and adjusts their translation at the period end for a 1.18% and 2.47% change in foreign currency rates as of March 31, 2018 and 2017. A positive number below indicates an increase in profit or equity where the US$ strengthens 1.18% and 2.47% in March 31, 2018 and 2017, respectively, against the relevant currency. For a 1.18% and 2.47% weakening of the US$ against the relevant currency in March 31, 2018 and 2017, there would be a comparable impact on the profit or equity, and the balances below would be negative.
2018 2017
US$ US$
Profit (67,244) 65,076
IDR Impact
In management's opinion, the sensitivity analysis is unrepresentative of the inherent foreign exchange risk because the exposure at the end of the reporting period does not reflect the exposure during the year.
ii. Interest rate risk management The Group is exposed to interest rate risk because entities in the Group borrow funds at floating interest rates. There is no interest rate hedging activities in place at March 31, 2018 and 2017. The sensitivity analysis below have been determined based on the exposure to interest rates for non-derivative instruments at the end of the reporting period. For floating rate liabilities, the analysis is prepared assuming the amount of the liability outstanding at the end of the reporting period was outstanding for the whole period. A 50 basis point increase or decrease is used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 40 -
If interest rates had been 50 basis points higher/lower and all other variables were held constant, the Group profit for the period ended March 31, 2018 and 2017 would decrease/increase by US$ 73,588 and US$ 94,898, respectively. This is mainly attributable to the Group exposure to interest rates on its variable rate borrowings.
iii. Credit risk management
Credit risk refers to the risk that a counterparty will default on its contractual obligation resulting in a loss to the Group. The Group’s credit risk is primarily attributed to its cash in banks and other accounts receivable. The Group places its bank balances with credit worthy financial institutions. Other accounts receivable are entered with respected and credit worthy third party company. The Group’s exposure and its counterparties are continuously monitored and the aggregate value of transactions concluded is spread amongst approved counterparties. Credit exposure is controlled by counterparty limits that are reviewed and approved by the management annually. The carrying amounts of financial assets recorded in the consolidated financial statements, net of any allowance for losses represents the Group’s exposure to credit risk.
iv. Liquidity risk management
The liquidity risk of the Group arises mainly from funding requirements to pay its liabilities and support its business activities.
The Group maintains sufficient funds to finance its ongoing working capital requirements using loan obtained from a related party.
Liquidity and interest risk tables
The following tables detail the Group's remaining contractual maturity for its non-derivative financial liabilities with agreed repayment periods. The tables have been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the Group can be required to pay. The tables include both interest and principal cash flows. To the extent that interest flows are floating rate, the undiscounted amount is derived from interest rate curves at the end of the reporting period. The contractual maturity is based on the earliest date on which the Group may be required to pay.
% US$ US$ US$ US$
March 31, 2018
Non-interest bearing
Trade accounts payable
to third parties - 907,640 1,634,577 2,865,386 5,407,603
Other accounts payable - - 5,255,575 - 5,255,575
Accrued expenses - - 908,150 - 908,150
Variable interest rate instrument
Due to a related party 7.41 - - 17,276,441 17,276,441
907,640 7,798,302 20,141,827 28,847,769
March 31, 2017
Non-interest bearing
Trade accounts payable
to third parties - 788,569 1,126,527 337,957 2,253,053
Other accounts payable - - 4,002 - 4,002
Accrued expenses - 465,047 1,278,879 581,309 2,325,235
Variable interest rate instrument
Due to a related party 7.11 - - 26,780,112 26,780,112
1,253,616 2,409,408 27,699,378 31,362,402
1-3 months
Less than 1
month
3 months to 1
year
Weighted
average
effective Total
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 41 -
The following table details the Group's expected maturity for its non-derivative financial assets. The table has been drawn up based on the undiscounted contractual maturities of the financial assets including interest that will be earned on those assets. The inclusion of information on non-derivative financial assets is necessary in order to understand the Group's liquidity risk management as the liquidity is managed on a net asset and liability basis.
% US$ US$ US$ US$ US$
March 31, 2018
Non-interest bearing
Cash on hand - 5,067 - - - 5,067
Trade accounts receivable
from third parties - 1,190,727 256,108 115,332 1,562,167
Other accounts receivable - - 389,255 1,493,319 - 1,882,574
Reclamation deposits - - - - 1,262,421 1,262,421
Other noncurrent assets - - - - 126,049 126,049
Variable interest rate instruments
Cash in banks 0.01% - 1% 4,745,743 - - - 4,745,743
Fixed interest rate instruments
Time deposit 0.25% - 1.3% - 4,600,000 - - 4,600,000
5,941,537 5,245,363 1,608,651 1,388,470 14,184,021
1-3 months
Less than
1 month
3 months to
1 year
Weighted
average
effective Total1-5 years
% US$ US$ US$ US$ US$
March 31, 2017
Non-interest bearing
Cash on hand - 79,363 - - - 79,363
Trade accounts receivable - 1,890,605 1,167,037 - - 3,057,642
Other accounts receivable - - 64,671 - - 64,671
Reclamation deposits - - - - 704,748 704,748
Other noncurrent assets - - - - 94,057 94,057
Variable interest rate instruments
Cash in banks 0.5 1,648,314 - - - 1,648,314
Fixed interest rate instruments
Time deposit 1.3 - 2,508,125 - - 2,508,125
3,618,282 3,739,833 - 798,805 8,156,920
1-3 months
Less than
1 month
3 months
to 1 year
Weighted
average
effective Total1-5 years
The amounts included above for variable interest rate instruments for both non-derivative financial assets and liabilities is subject to change if changes in variable interest rates differ to those estimates of interest rates determined at the end of the reporting period.
c. Fair Value of Financial Instruments
Management believes that the carrying amounts of financial assets and liabilities recorded in the consolidated financial statements approximate their fair values because of their short-term maturities or carry market rates of interest.
PT KARYA PUTRA BORNEO AND ITS SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 AND FOR THE YEAR THEN ENDED - Continued
- 42 -
36. SUPPLEMENTAL DISCLOSURES ON NONCASH INVESTING ACTIVITIES The Group has investing activity transaction which did not affect cash and cash equivalents and hence not included in the consolidated statement of cash flows with the detail as follows:
2018 2017
US$ US$
Increase in property, plant and equipment
through tax amnesty - 9,961
37. SUPPLEMENTARY INFORMATION The financial information of the parent entity only presented the statements of financial position, statements of profit or loss and other comprehensive income, statements of changes in equity, and statements of cash flows information. Financial information of the parent entity only are presented on page 43 to 47. The parent entity only financial information follow the accounting policies use in the preparation of the consolidated financial statement that are described in note 3, except for investment in subsidiary which is accounted for use the cost method.
38. MANAGEMENT RESPONSIBILITY AND APPROVAL OF CONSOLIDATED FINANCIAL
STATEMENTS The preparation and fair presentation of the consolidated financial statements on pages 1 to 42 were the responsibilities of the management, and were approved by the Directors and authorized for issue on July 20, 2018.
********
PT KARYA PUTRA BORNEO
SUPPLEMENTARY INFORMATION
STATEMENT OF FINANCIAL POSITION - PARENT ENTITY
MARCH 31, 2018
March 31, 2018 March 31, 2017
US$ US$
ASSETS
CURRENT ASSETS
Cash and cash equivalents 6,877,829 2,718,278
Trade account receivable from third parties 1,190,727 1,890,605
Other account receivable
Related parties 1,436,596 -
Third parties 359,200 62,593
Inventories 685,638 1,064,371
Prepaid taxes - 3,812
Prepayments and advances 541,387 132,387
Total Current Assets 11,091,377 5,872,046
NONCURRENT ASSETS
Deferred tax assets 83,397 75,480
Investment in shares of stock 5,267,402 5,267,402
Advance for purchase of property and equipment 283,116 218,143
Property and equipment - net accumulated
depreciation of US$ 1,247,289 of at March 31, 2018
and US$ 971,279 of at March 31, 2017 572,443 691,219
Mining properties 17,129,324 13,546,030
Due from third parties 2,078 2,078
Reclamation deposit 1,262,421 704,748
Other assets 75,707 74,788
Total Noncurrent Assets 24,675,888 20,579,888
TOTAL ASSETS 35,767,265 26,451,934
- 43 -
PT KARYA PUTRA BORNEO
SUPPLEMENTARY INFORMATION
STATEMENT OF FINANCIAL POSITION - PARENT ENTITY
MARCH 31, 2018 (Continued)
March 31, 2018 March 31, 2017
US$ US$
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Trade accounts payable
Related party 1,813,456 520,321
Third parties 4,063,168 1,706,866
Other accounts payable
Related parties 5,254,988 -
Third parties 587 4,002
Accrued expenses 406,787 1,306,210
Taxes payable 1,591,015 335,487
Advance from customers 4,180,408 1,000,000
Due to a related party 6,060,273 14,136,605
Total Current Liabilities 23,370,682 19,009,491
NONCURRENT LIABILITIES
Provision for reclamation 947,628 725,387
Employee benefits obligations 160,272 188,657
Total Noncurrent Liabilities 1,107,900 914,044
EQUITY
Capital stock - Rp 1,000,000 par value per share
Authorized - 200,000 shares in 2018 and 2017
Subscribed and paid-up - 78,000 shares in 2018 and 2017 6,011,375 6,011,375
Additional paid in capital 31,846 31,846
Retained earnings 5,245,462 485,178
Total Equity 11,288,683 6,528,399
TOTAL LIABILITIES AND EQUITY 35,767,265 26,451,934
- 44 -
PT KARYA PUTRA BORNEO
SUPPLEMENTARY INFORMATION
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME - PARENT ENTITY
FOR THE YEAR ENDED MARCH 31, 2018
2018 2017
US$ US$
SALES 32,846,572 40,881,095
COST OF GOODS SOLD 14,345,083 26,040,932
GROSS PROFIT 18,501,489 14,840,163
Selling expenses (6,139,856) (9,327,035)
General and administrative expenses (2,595,177) (997,386)
Expenses incurred during disruption period (2,965,002) -
Financial charges (627,639) (1,162,670)
Interest income 30,475 52,286
Others 103,667 93,965
PROFIT BEFORE TAX 6,307,957 3,499,323
TAX EXPENSE - NET (1,594,891) (1,200,924)
PROFIT FOR THE YEAR 4,713,066 2,298,399
OTHER COMPREHENSIVE INCOME
Item that will not be reclassified subsequently to profit or loss:
Remeasurement of defined benefit obligation, net of tax 47,218 2,381
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 4,760,284 2,300,780
- 45 -
PT KARYA PUTRA BORNEO
SUPPLEMENTARY INFORMATION
STATEMENT OF CHANGES IN EQUITY - PARENT ENTITY
FOR THE YEAR ENDED MARCH 31, 2018
Additional
paid-in Retained
Capital stock capital earnings Total equity
US$ US$ US$ US$
Balance as of April 1, 2016 551,390 - (1,815,602) (1,264,212)
Issuance of new shares 5,459,985 - - 5,459,985
Additional paid-in capital - 31,846 - 31,846
Net profit for the year - - 2,298,399 2,298,399
Other comprehensive income for the year - - 2,381 2,381
Balance as of March 31, 2017 6,011,375 31,846 485,178 6,528,399
Net profit for the year - - 4,713,066 4,713,066
Other comprehensive income for the year - - 47,218 47,218
Balance as of March 31, 2018 6,011,375 31,846 5,245,462 11,288,683
- 46 -
PT KARYA PUTRA BORNEO
SUPPLEMENTARY INFORMATION
STATEMENT OF CASH FLOWS - PARENT ENTITY
FOR THE YEAR ENDED MARCH 31, 2018
2018 2017
US$ US$
CASH FLOWS FROM OPERATING ACTIVITIES
Profit before tax 6,307,957 3,499,323
Adjustments:
Amortization expenses 836,031 4,119,944
Financial charges 627,639 1,162,670
Depreciation expenses 275,992 243,538
Post-employment benefit 39,270 60,842
Foreign exchange difference (3,299) 2,349
Cash Provided by Operating Activities 8,083,590 9,088,666
Changes in working capital:
Trade accounts receivable from third parties 699,878 (1,417,090)
Other account receivable (1,733,203) (62,593)
Inventories 378,733 355,150
Prepayments and advances (409,000) 18,628
Prepaid taxes 3,812 (3,812)
Reclamation deposits (554,374) (11,723)
Other assets (919) (9,151)
Trade accounts payables 3,649,437 838,306
Other accounts payable 5,251,573 (27,881)
Accrued expenses (899,423) 988,299
Taxes payable 303,928 33,636
Advance from customer 3,180,408 1,000,000
Provision for reclamation 222,241 136,540
Cash generated from operations 18,176,681 10,926,975
Cash received from tax refund - 42,539
Payments of employee benefits (4,697) -
Payments of income tax (666,950) (972,487)
Net Cash Provided by Operating Activities 17,505,034 9,997,027
CASH FLOWS FROM INVESTING ACTIVITIES
Cash received from a related party - 13,063,759
Acquisition mining properties (4,419,325) (1,456,546)
Acquisition property and equipment (157,216) (329,573)
Advance for purchase of property and equipment (64,973) (192)
Net Cash (Used in) Provided by Investing Activities (4,641,514) 11,277,448
CASH FLOWS FROM FINANCING ACTIVITIES
Payment to a related party (4,174,717) (24,148,735)
Payment of financial charges (5,466,254) (38,977)
Proceed from due to related party 937,002
Proceeds from issuance of capital - 5,488,000
Net Cash Used in Financing Activities (8,703,969) (18,699,712)
NET INCREASE IN CASH
AND CASH EQUIVALENTS 4,159,551 2,574,763
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 2,718,278 143,515
CASH AND CASH EQUIVALENTS AT END OF YEAR 6,877,829 2,718,278
- 47 -