Example SDN BHD
Example SDN BHD
Example SDN BHD
. (Incorporated in Malaysia) OPERATING EXPENSES SCHEDULE FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2009 2009 RM Administration expenses Accounting fees Audit fees Bank charges Depreciation of property, plant and equipment Gift and donation Licences fees Printing and stationeries Rental of office Secretarial and filing fees Service tax Telephone and fax Tender fees Water and electricity 750 4,850 2,507 3,732 2,950 350 1,414 7,600 704 243 6,365 840 798 33,103 Other operating expenses Directors allowance EPF and SOCSO Miscellaneous expenses Petrol, toll and parking Salaries, wages and allowances Upkeep of motor vehicles 26,640 13,206 16,485 94,800 1,530 2008 RM 700 4,200 2,450 2,308 2,390 980 1,645 4,800 600 210 7,135 740 570 28,728 26,640 4,717 150 13,060 95,963 1,530
142,060
18,834
213,038
189,622
ABCD ENGINEERING SDN. BHD. (Incorporated in Malaysia) DETAILED INCOME STATEMENT FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2009 2009 RM Revenue Cost of sales Direct labour Purchases Rental of machinery Sub-contractor 166,021 758,516 26,744 353,800 112,398 579,149 23,066 818,040 1,462,832 2008 RM 1,782,443
1,305,081
1,532,653
Gross profit Less: Expenses Other operating expenses Administration expenses Finance cost
157,751
249,790
213,038
189,622
(55,287)
60,168
ABCD ENGINEERING SDN. BHD. (Incorporated in Malaysia) BALANCE SHEET AS AT 31 DECEMBER 2009 2009 RM Non-current asset Property, plant and equipment Current assets Trade receivables Sundry receivables and deposits Amount due from directors Cash and cash equivalents 350,000 173,132 397,495 5,238 250,000 4,193 42,120 18,677 2008 RM
523,132 Current liabilities Trade payables Sundry payables and accruals Bank overdrafts Taxation 6,013 332,556 338,569 Net current assets 184,563
656,926
226,683 Financed by: Capital and reserves Share capital Unappropriated profits 240,000 (13,317) 226,683
283,380
226,683
1,410 283,380
(Incorporated in Malaysia) INCOME STATEMENT FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2009 2009 RM REVENUE Cost of sales 1,462,832 (1,305,081) 2008 RM 1,782,443 (1,532,653)
Gross profit Other operating expenses Administration expenses Profit/(loss) from operations Finance cost Profit/(loss) before taxation Taxation
(55,287)
55,810
(Incorporated in Malaysia) STATEMENT OF CHANGES IN EQUITY FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2009 Unappropriated profits / (accumulated Share capital RM At 31 December 2007 Isuue of shares during the financial year Net profit for the financial year end At 31 December 2008 Net profit/(loss) for the financial year At 31 December 2009 70,002 169,998 240,000 240,000 losses) RM (13,840) 55,810 41,970 (55,287) (13,317) Total RM 56,162 169,998 55,810 281,970 (55,287) 226,683
CASH FLOW STATEMENT FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2009 2009 RM Cash flows from operating activities Profit/(loss) before taxation Adjustments for: Depreciation of property, plant and equipment Operating profit/(loss) before working capital changes Trade receivables Sundry receivables and deposits Amount due from directors Trade payables Sundry payables and accruals Cash (used in)/generated from operating activities Tax paid Net cash (used in)/generated from operating activities Cash flows from investing activity Purchase of property, plant and equipment Net cash used in investing activity Cash flows from financing activity Issuance of share capital Net cash generated from financing activity 169,998 169,998 (27,175) (27,175) (12,200) (12,200) (55,287) 3,732 (51,555) 47,495 5,238 76,868 (13,186) 733 65,593 (2,948) 62,645 60,168 2,308 62,476 (369,949) (3,678) (250,000) (261,773) 864 (822,060) (822,060) 2008 RM
Net (decrease)/increase in cash and cash equivalents Cash and cash equivalents at beginning of financial year
35,470 (366,616)
(664,262)
297,646 Cash and cash equivalents at end of financial year (331,146) (366,616)
FOR THE YEAR ASSESMENT 2009 RM Net loss before taxation Add: Non allowable expenses Depreciation Adjusted income Less: Capital Allowance Capital allowance brought forward Current year capital allowance Capital allowance to be set off Capital allowance carried forward Statutory income Less: Unabsorbed loss brought forward Current year losses Unabsorbed loss to be set off Unabsorbed loss carried forward (51,555) (51,555) (55,287) 3,732 (51,555) 12,201 12,201