चिर्ख्वा हाइड्रोपावरको अपरिष्कृत वित्तीय विवरण सार्वजनिकChirkhwa Hydropower Unaudited Financial Statement

Unaudited Statement of Financial Position
Amount in NRs.
Particulars This Quarter Ending on Asadh,	2083	2082	2082
Assets
Non- Current Assets:
Property, Plant & Equipment	1,495,851	1,495,851	1,536,417
Intangible Assets	1,103,355,146	1,114,123,271	1,136,462,609
Right of Use(ROU) Assets	1,386,470	1,596,910	2,252,370
Intangible Assets Under Construction	-	-	-
Other Non-Current Assets	50,000	50,000	50,000
Total Non- Current Assets	1,106,287,467	1,117,266,033	1,140,301,396
Current Assets
Financial Assets
Cash and Cash Equivalents	2,622,690	13,740,730	552,499
Trade Receivables	19,295,952	14,409,901	16,672,588
Loans and Advances	57,995,870	19,733,250	34,220,434
Other Current Assets	2,250	2,250	4,868,562
Total Current Assets	79,916,762	47,886,131	56,314,083
Total Assets	1,186,204,229	1,165,152,164	1,196,615,479
Equity
Share Holder's Fund
Share Capital	400,000,000	400,000,000	400,000,000
Retained Earnings	778,987	(39,322,939)	(35,667,177)
Total Equity	400,778,987	360,677,061	364,332,823
Liabilities
Non-Current Liabilities
Financial Liabilities
Long Term Loans and Borrowings	686,860,251	688,682,251	694,990,251
Lease Liabilities	1,836,671	1,988,372	2,445,904
Total Non-Current Liabilities	688,696,922	690,670,623	697,436,155
Current Liabilities:
Financial Liabilities
Short Term Loans and Borrowings	39,300,000	47,800,000	53,300,000
Trade and Other Payables	56,703,162	65,602,709	79,633,898
Other Current Liabilities	725,158	401,771	1,912,603
Total Current Liabilities	96,728,320	113,804,480	134,846,501
Total Liabilities	785,425,242	804,475,103	832,282,656
Total Equity and Liabilities	1,186,204,229	1,165,152,164	1,196,615,479

Unaudited Statement of Profit or Loss

Amount in NRs.
Particulars From 1st Shrawan, 2082 2083 2082	2082	2081	2082
Revenue from Operation	131,416,520	101,166,257	118,463,103
Less: Cost of Sales	18,621,816	14,181,467	20,522,685
Gross Profit /(Loss)	112,794,704	86,984,790	97,940,418
Add: Other Income	-	-	-
Total Income/(Loss)	112,794,704	86,984,790	97,940,418
Employee Benefit Expenses	3,566,496	2,700,627	3,274,788
Administrative Expenses	3,217,377	3,259,788	5,402,813
Depreciation and Amortization Expenses	6,650,428	33,252,140	41,758,404
Total Expenses	13,434,301	39,212,555	50,436,005
Profit/(Loss) from Operation	99,360,403	47,772,235	47,504,413
Finance Costs	46,354,961	34,868,719	52,940,675
Profit before Tax	53,005,442	12,903,516	(5,436,262)
Tax Expenses
Current Tax Expenses	-	-	-
Deferred Tax	-	-	-
Net Profit for the Year	53,005,442	12,903,516	(5,436,262)
Other Comprehensive Income	-	-	-
Total Comprehensive Income	53,005,442	12,903,516	(5,436,262)
Ratios from Unaudited Financial Statements
Amount in NRs.
Particulars This Quarter Ending on Asadh,	2081	2080	2080
Earning	53,005,442	12,903,515	(5,436,262)
No of Shares	4,000,000	4,000,000	4,000,000
Earning per Share	13.25	3.23	(1.36)
Earning per Share(Annualized)	13.25	3.23	(1.36)
Market Value per Share	638	714	662
Earnings per Share	13.25	3.23	(1.36)
P/E Ratio	48.15	221.34	(487.17)
Total Net Worth	400,778,987	360,677,061	364,332,823
No of Shares	4,000,000	4,000,000	4,000,000
Net Worth per Share	100.19	90.17	91.08
Total Assets	1,186,204,229	1,165,152,164	1,196,615,479
No of Shares	4,000,000	4,000,000	4,000,000
Total Assets per Share	296.55	291.29	299.15
Current Assets	79,916,762	47,886,131	56,314,083
Current Liabilities	96,728,320	113,804,480	134,846,501
Current Ratio	0.83	0.42	0.42

Securities and Issue Regulations, २०७३ Schedule १४ (Related to Rule २६, Sub-rule १)

Fourth Quarterly Report of Fiscal Year ०८०/८१

१. Financial Statements:

क) The unaudited financial statements (Balance Sheet and Profit and Loss Account) for the fourth quarter of FY २०८०/०८१ have been prepared by management and published along with this report.

ख) The key financial ratios are as follows:

Earnings Per Share Net Worth Per Share Total Assets Per Share Price-Earnings Ratio Liquidity Ratio

१३।२५ १००।१९ २९६।५५ ४८।१५ ०।८३

२. Management Analysis:

क) Electricity sales from this company's Upper Chirkhwa Khola Hydropower Project commenced on २०८१/२/२०.

ख) Up to this quarterly period, the company has no other new business plans.

ग) There is no information on any events or circumstances that could have a material impact on the company's inventory, profit, or cash flow.

३. Details Regarding Legal Proceedings:

During this quarterly period, no lawsuits have been filed by or against the company, nor is there any information regarding any lawsuits filed by or against the company's promoters or directors concerning violation of prevailing regulations, criminal offenses, or economic crimes.

४. Analysis of Company's Share Transactions:

As the share trading of the institution in the securities market has taken place in accordance with the general principles and rules of share trading, the institution has no specific view. During this quarter, the maximum, minimum, and closing prices of shares, total trading days, and number of transactions according to the website of Nepal Stock Exchange Ltd. are as follows:

Maximum Price Minimum Price Closing Price Total Trading Days Number of Transactions Turnover Amount

७०७/०० ५३९/०० ६३८/०० ६४ days १,७३,१३५ ११,१७,७१,२०१/००

५. Problems and Challenges:

There are no internal problems and challenges to be borne by the institution, and among external challenges, although natural disasters such as floods, landslides, and earthquakes exist at the project site, these disasters have not affected the project up to this period.

६. Corporate Governance:

Management has taken adequate steps to enhance corporate governance by complying with laws and regulations and implementing recommendations received from auditors.

७. Declaration by Chairman on Truth and Fairness: As of today's date, I personally take responsibility for the accuracy of the information and details mentioned in this report. Furthermore, I declare that to the best of my knowledge and belief, the details mentioned in this report are true, factual, and complete, and no details, notices, or information required for investors to make informed decisions have been concealed.

Director / Chairman