Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'15
Dec'14
Dec'13
Dec'12
Dec'11
Dec'10
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
212.56
2,421.78
2,282.30
2,080.39
1,959.06
1,758.29
Shareholder's Funds
212.56
2,421.78
2,282.30
2,080.39
1,959.06
1,758.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
45.67
29.54
35.57
42.60
21.70
25.06
Secured Loans
45.67
29.54
35.57
42.60
21.70
25.06
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Other Long Term Liabilities
0
0
0
0
33.97
37.36
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
45.67
21.07
24.57
28.12
36.25
39.80
Current Liabilities
Trade Payables
0.02
27.40
31.50
35.43
41.03
44.59
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Liabilities
0.10
37.18
43.96
51.46
62.19
69.00
Total Liabilities
258.33
2,480.03
2,350.84
2,159.98
2,057.50
1,867.10
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
0.00
1,022.37
959.37
883.16
857.46
477.44
Less: Accumulated Depreciation
0.00
110.14
103.60
90.53
87.87
66.39
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
39.43
912.23
855.76
792.62
769.59
411.05
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
0.00
0.21
0.21
0.20
0.20
0.19
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
276.36
Total Non-Current Assets
140.09
2,010.20
1,913.06
1,825.87
1,821.58
1,672.61
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.25
341.76
318.98
227.29
140.49
103.59
Sundry Debtors
0.88
112.09
103.06
91.88
80.44
0.00
Cash and Bank
1.40
11.91
11.34
10.98
10.71
10.12
Other Current Assets
115.40
465.76
433.38
330.15
231.64
189.95
Short Term Loans and Advances
111.88
0.00
0.00
0.00
0.00
0.00
Total Current Assets
118.23
469.83
437.78
334.12
235.92
194.48
Net Current Assets (Including Current Investments)
118.13
432.65
393.82
282.65
173.73
125.48
Total Current Assets Excluding Current Investments
118.23
469.83
437.78
334.12
235.92
194.48
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
258.33
2,480.03
2,350.84
2,159.98
2,057.50
1,867.10
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
45.67
29.54
35.57
42.60
21.70
25.06
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2015 is 116.75% vs -14.25% in Dec 2014
Other Long Term Liabilities
No Other Long Term Liabilities in the last few periods;
Fixed Assets
YoY Growth in year ended Dec 2015 is -95.68% vs 6.60% in Dec 2014
Investments
YoY Growth in year ended Dec 2015 is -100.00% vs 0.00% in Dec 2014
Current Assets
YoY Growth in year ended Dec 2015 is -74.84% vs 7.32% in Dec 2014
Compare Balance Sheet Results of YaSheng Group
Figures in Million
Consolidated - Balance Sheet Results
Change(USD)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
212.56
3,442.91
-3,230.35
-93.83%
Shareholder's Funds
212.56
3,442.91
-3,230.35
-93.83%
Minority Interest
0
0.27
-0.27
-100.00%
Long-Term Borrowings
45.67
326.89
-281.22
-86.03%
Secured Loans
45.67
326.89
-281.22
-86.03%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0
130.87
-130.87
-100.00%
Other Long Term Liabilities
0
305.01
-305.01
-100.00%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
0
0.00
0.00%
Total Non-Current Liabilities
45.67
592.95
-547.28
-92.30%
Current Liabilities
Trade Payables
0.02
105.39
-105.37
-99.98%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
0
0.00
0.00%
Total Current Liabilities
0.10
299.17
-299.07
-99.97%
Total Liabilities
258.33
4,335.30
-4,076.97
-94.04%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
0
763.92
-763.92
-100.00%
Less: Accumulated Depreciation
0
189.57
-189.57
-100.00%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
39.43
574.35
-534.92
-93.13%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
0
39.86
-39.86
-100.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
5.39
-5.39
-100.00%
Total Non-Current Assets
140.09
3,657.59
-3,517.50
-96.17%
Current Assets Loans & Advances
Current Investments
0
32.18
-32.18
-100.00%
Inventories
1.25
252.09
-250.84
-99.50%
Sundry Debtors
0.88
101.69
-100.81
-99.13%
Cash and Bank
1.40
228.34
-226.94
-99.39%
Other Current Assets
115.40
614.30
-498.90
-81.21%
Short Term Loans and Advances
111.88
0
111.88
0.00%
Total Current Assets
118.23
677.71
-559.48
-82.55%
Net Current Assets (Including Current Investments)
118.13
378.54
-260.41
-68.79%
Total Current Assets Excluding Current Investments
118.23
677.71
-559.48
-82.55%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
258.33
4,335.30
-4,076.97
-94.04%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
45.67
326.89
-281.22
-86.03%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 45.67 Million
in Dec 2015Figures in Million
YoY Growth in year ended Dec 2015 is 116.75% vs -14.25% in Dec 2014
Annual - Other Long Term Liabilities
Other Long Term Liabilities 0.00 Million
in Dec 2015Figures in Million
No Other Long Term Liabilities in the last few periods;
Annual - Fixed Assets
Fixed Assets 39.43 Million
in Dec 2015Figures in Million
YoY Growth in year ended Dec 2015 is -95.68% vs 6.60% in Dec 2014
Annual - Investments
Investments 0.00 Million
in Dec 2015Figures in Million
YoY Growth in year ended Dec 2015 is -100.00% vs 0.00% in Dec 2014
Annual - Current Assets
Current Assets 118.23 Million
in Dec 2015Figures in Million
YoY Growth in year ended Dec 2015 is -74.84% vs 7.32% in Dec 2014






