| |
| |
Financial results for the period ended 31st December 2011 |
|
| Quarterly Profit and Loss Account (Rs. in Lacs) |
|
Consolidated |
Financial results for the period ended 31st December 2011 |
Quarter Ended |
Nine Month Ended |
Year Ended |
|
31.12.2011 |
30.09.2011 |
31.12.2010 |
31.12.2011 |
31.12.2010 |
31.03.2011 |
Particulars |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Audited) |
Net sales / Income from operations |
3,818.82 |
3,534.65 |
2,485.16 |
10,701.53 |
7,288.85 |
11,361.80 |
Other operating Income |
6.63 |
5.28 |
1.84 |
18.02 |
7.58 |
21.80 |
Total Income |
3,825.45 |
3,539.93 |
2,487.00 |
10,719.55 |
7,296.43 |
11,383.60 |
Expenditure |
|
|
|
|
|
|
| a. Employee Cost |
3,191.72 |
2,890.96 |
2,022.08 |
8,856.05 |
5,996.60 |
9,620.43 |
| b. Depreciation |
27.54 |
21.55 |
10.32 |
68.92 |
31.56 |
73.69 |
| c. Other Expenditure
|
231.69 |
236.89 |
256.49 |
631.32 |
624.19 |
664.68 |
| d. Total
|
3,450.95 |
3,149.40 |
2,288.89 |
9,556.29 |
6,652.35 |
10,358.81 |
| Proft (+) Loss (-) before other income, interest & tax |
374.50 |
390.53 |
198.11 |
1,163.26 |
644.08 |
1,024.79 |
| Other Income |
123.47 |
65.52 |
20.11 |
194.14 |
34.23 |
40.17 |
| Proft (+)/ Loss (-) before interest & tax |
497.96 |
456.05 |
218.22 |
1,357.41 |
678.31 |
1,064.96 |
| Interest |
79.12 |
54.72 |
29.02 |
179.79 |
91.83 |
165.23 |
| Proft (+) Loss (-) from ordinary activities before tax |
418.84 |
401.33 |
189.20 |
1,177.62 |
586.48 |
899.73 |
| Tax Expense |
117.78 |
106.03 |
42.77 |
305.12 |
145.00 |
216.66 |
| Net Profit (+) Loss (-) from ordinary activities after tax |
301.05 |
295.30 |
146.43 |
872.50 |
441.48 |
683.07 |
| Deferred Tax Asset/Liability adjustment |
1.04 |
3.05 |
0.90 |
6.82 |
7.84 |
14.83 |
| Net Profit (+) Loss (-) before extraordinary item |
300.01 |
292.25 |
145.53 |
865.68 |
433.64 |
668.23 |
| Extraordinary /non-recurring item |
- |
- |
- |
- |
- |
- |
| Minority interest |
16.15 |
21.75 |
- |
59.32 |
- |
40.36 |
| Profit (+) Loss (-) for the year / period |
283.86 |
270.50 |
145.53 |
806.36 |
433.64 |
627.87 |
| Dividend |
|
|
|
|
|
100.00 |
| Paid up equity capital (Rs. 10/- per share) |
500.00 |
500.00 |
500.00 |
2,362.67 |
1,611.38 |
1,556.31 |
| Reserves excluding revaluation reserves |
2,362.67 |
2,078.81 |
1,611.38 |
1,541.18 |
1,061.70 |
1,107.54 |
| EPS (not annualised) |
5.68 |
5.41 |
2.91 |
16.13 |
8.67 |
12.56 |
| |
|
|
|
|
|
|
| Promoters and Promoter Groups Share Holding |
|
|
|
|
|
|
| a.Pledged/Encumbered |
|
|
|
|
|
|
| - Number of Shares |
- |
|
- |
|
|
- |
| - Percentage of Shares (as a percent of total share holdingof Promotoe and Promotor Group) |
- |
|
- |
|
|
- |
| - Percentage of Shares (as a percentage of the total share capital of the Company) |
- |
|
- |
|
|
- |
| b. Non encumbered |
|
|
|
|
|
|
| - Number of Shares |
- |
|
- |
- |
- |
- |
| - Percentage of Shares (as a percent of total share holdingof Promotoe and Promotor Group) |
- |
|
- |
- |
- |
- |
| - Percentage of Shares (as a percentage of the total share capital of the Company) |
- |
|
- |
- |
- |
- |
| Aggregate of Public Shareholding |
|
|
|
|
|
|
| - Number of Shares |
- |
|
- |
- |
- |
- |
| - Percentage of Shareholding |
- |
|
- |
- |
- |
- |
|
|
|
Standalone |
Financial results for the period ended 31st December 2011 |
Quarter Ended |
Nine Month Ended |
Year Ended |
|
30.12.2011 |
30.09.2011 |
31.12.2010 |
31.12.2011 |
31.12.2010 |
31.03.2011 |
Particulars |
(Audited) |
(Audited) |
(Audited) |
(Audited) |
(Audited) |
(Audited) |
Net sales / Income from operations |
2,019.15 |
1,762.59 |
1,600.87 |
5,312.97 |
4,352.96 |
6,232.75 |
Other operating Income |
5.73 |
4.80 |
- |
15.30 |
- |
- |
Total Income |
2,024.89 |
1,767.39 |
1,600.87 |
5,328.27 |
4,352.96 |
6,232.75 |
Expenditure |
|
|
|
|
|
|
| a. Employee Cost |
1,601.54 |
1,385.52 |
1,258.09 |
4,235.81 |
3,427.56 |
4,846.72 |
| b. Depreciation |
27.54 |
20.79 |
9.90 |
65.18 |
24.76 |
61.00 |
| c. Other Expenditure
|
129.19 |
108.49 |
107.49 |
312.54 |
275.32 |
385.36 |
| d. Total
|
1,758.27 |
1,514.80 |
1,375.48 |
4,613.53 |
3,727.64 |
5,293.08 |
| Proft (+) Loss (-) before other income, interest & tax |
266.62 |
252.59 |
225.39 |
714.74 |
625.32 |
939.67 |
| Other Income |
79.97 |
12.63 |
20.11 |
97.76 |
34.23 |
40.17 |
| Proft (+)/ Loss (-) before interest & tax |
346.58 |
265.22 |
245.50 |
812.49 |
659.55 |
979.84 |
| Interest |
47.02 |
28.12 |
24.87 |
98.26 |
79.91 |
146.25 |
| Proft (+) Loss (-) from ordinary activities before tax |
299.57 |
237.10 |
220.63 |
714.24 |
579.64 |
833.59 |
| Tax Expense |
92.55 |
64.17 |
42.81 |
212.26 |
115.52 |
166.82 |
| Net Profit (+) Loss (-) from ordinary activities after tax |
207.01 |
172.93 |
177.82 |
501.98 |
464.12 |
666.78 |
| Deferred Tax Asset/Liability adjustment |
1.04 |
3.05 |
0.90 |
6.82 |
7.83 |
14.83 |
| Net Profit (+) Loss (-) before extraordinary item |
205.97 |
169.88 |
176.92 |
495.15 |
456.28 |
651.94 |
| Extraordinary /non-recurring item |
- |
|
- |
- |
- |
- |
| Minority interest |
- |
- |
- |
- |
- |
- |
| Profit (+) Loss (-) for the year / period |
205.97 |
169.88 |
176.92 |
495.15 |
456.28 |
651.94 |
| Dividend |
|
|
|
|
|
100.00 |
| Paid up equity capital (Rs. 10/- per share) |
500.00 |
500.00 |
500.00 |
500.00 |
500.00 |
500.00 |
| Reserves excluding revaluation reserves |
2,013.70 |
1,807.73 |
1,006.18 |
2,013.70 |
1,006.18 |
1,518.54 |
| EPS (not annualised) |
4.12 |
3.40 |
3.54 |
9.90 |
9.13 |
13.04 |
| |
|
|
|
|
|
|
| Promoters and Promoter Groups Share Holding |
|
|
|
|
|
|
| a.Pledged/Encumbered |
|
|
|
|
|
|
| - Number of Shares |
- |
|
- |
|
|
- |
| - Percentage of Shares (as a percent of total share holdingof Promotoe and Promotor Group) |
- |
|
- |
|
|
- |
| - Percentage of Shares (as a percentage of the total share capital of the Company) |
- |
|
- |
|
|
- |
| b. Non encumbered |
|
|
|
|
|
|
| - Number of Shares |
2,998,260 |
2,998,260 |
2,998,260 |
2,998,260 |
2,998,260 |
2,998,260 |
| - Percentage of Shares (as a percent of total share holdingof Promotoe and Promotor Group) |
100% |
100% |
100% |
100% |
100% |
100% |
| - Percentage of Shares (as a percentage of the total share capital of the Company) |
59.97% |
59.97% |
59.97% |
59.97% |
59.97% |
59.97% |
| Aggregate of Public Shareholding |
|
|
|
|
|
|
| - Number of Shares |
2,001,740 |
2,001,740 |
2,001,740 |
2,001,740 |
2,001,740 |
2,001,740 |
| - Percentage of Shareholding |
40.03% |
40.03% |
40.03% |
40.03% |
40.03% |
40.03% |
|
|
| Reporting of segment wise revenue, assets & Liabilities under Clause 41 of the Listing Agreement |
|
Quarter Ended |
Quarter Ended |
|
31.12.2011 |
31.12.2011 |
| Particulars |
(Unaudited) |
(Audited) |
| Geographic Segment Revenue |
|
|
| Export |
2,910.63 |
1,110.07 |
| Domestic |
914.82 |
914.82 |
| Total |
3,825.45 |
2,024.89 |
| Other Income |
|
|
| Interest |
123.47 |
5.73 |
| Others |
6.63 |
79.97 |
| Segment Assets |
|
|
| Outside India |
3,522.30 |
562.17 |
| India |
4,433.49 |
4,433.49 |
| Investments |
|
|
| Outside India |
- |
- |
| Segment Liabilities |
|
|
| Outside India |
2,958.81 |
347.67 |
| India |
2,134.30 |
2,134.30 |
|
|
|
|