|
|
|
Home > Investor Relations
> Financial Results
> Quarterly
Results
Audited Financial Results for the Quarter / Year Ended 30th June 2005
|
|
|
Rs./Lacs |
|
|
|
Sl.
No. |
Particulars |
For the Nine Months period ended 31.03.05 (Unaudited)
|
For the Quarter ended 30.06.05 (Unaudited) |
For the Quarter ended 30.06.04 (Unaudited) |
For the Year ended 30.06.05 (Audited)
|
For the Year ended 30.06.04 (Audited)
|
Consolidated Results
|
Year ended 30.06.05 (Audited) |
Year ended 30.06.05 (Audited) |
| |
|
|
|
|
|
|
|
|
| 1 |
Sales Including
Excise Duty |
147,205 |
52,535 |
51,696 |
199,740 |
196,945 |
199,753 |
197,001 |
| 2 |
Other Income |
513 |
452 |
512 |
965 |
1,089 |
965 |
1,090 |
| |
Total Revenue |
147,718 |
52,987 |
52,208 |
200,705 |
198,034 |
200,718 |
198,091 |
| |
|
|
|
|
|
|
|
|
| 3 |
Expenditure : |
|
|
|
|
|
|
|
| |
(a) Amortisation of Deferred Revenue Expenditure |
858 |
310 |
284 |
1,168 |
1,129 |
1,168 |
1,129 |
| |
(b) (Increase) /
Decrease in Stock in trade (Including purchase of traded goods)
|
6,575 |
4,404 |
7,916 |
10,979 |
21,675 |
11,478 |
22,238 |
| |
(c) Consumption of Raw Materials |
32,160 |
10,973 |
10,001 |
43,133 |
37,810 |
42,588 |
37,222 |
| |
(d) Consumption of Stores & Spares |
23,425 |
8,041 |
7,689 |
31,466 |
30,363 |
31,466 |
30,363 |
| |
(e) Power, Fuel & Water Charges |
16,659 |
5,857 |
5,026 |
22,516 |
19,031 |
22,517 |
19,032 |
| |
(f) Personnel Cost |
9,124 |
3,211 |
2,650 |
12,335 |
12,798 |
12,354 |
12,817 |
| |
(g) Excise Duty |
15,375 |
5,301 |
4,931 |
20,676 |
18,976 |
20,676 |
18,975 |
| |
(h) Other Expenditure
|
9,086 |
3,349 |
2,471 |
12,435 |
12,778 |
12,458 |
12,796 |
| |
Total
|
113,262 |
41,446 |
40,968 |
154,708 |
154,560 |
154,705 |
154,572 |
| |
|
|
|
|
|
|
|
|
| 4 |
Profit before Interest and Depreciation |
34,456 |
11,541 |
11,240 |
45,997 |
43,474 |
46,013 |
43,519 |
| |
|
|
|
|
|
|
|
|
| 5 |
Interest & Financing Charges - Net |
8343 |
2697 |
2984 |
11040 |
12,633 |
11,040 |
12,633 |
| 6 |
Profit before Depreciation |
26,113 |
8,844 |
8,256 |
34,957 |
30,841 |
34,973 |
30,886 |
| |
|
|
|
|
|
|
|
|
| 7 |
Depreciation |
10,800 |
3,509 |
3,385 |
14,309 |
13,074 |
14,319 |
13,083 |
| 8 |
Profit before Taxation |
15,313 |
5,335 |
4,871 |
20,648 |
17,767 |
20,654 |
17,803 |
| 9 |
Provision for Taxation - Estimated : |
|
|
|
|
|
|
|
| |
Current Tax / MAT |
1,201 |
391 |
376 |
1,592 |
1,375 |
1,592 |
1,382 |
| |
Deferred Tax Liability (Net) |
1,350 |
852 |
761 |
2,202 |
3,001 |
2,204 |
3,001 |
| |
Fringe Benefit Tax |
|
45 |
|
45 |
|
45 |
|
| |
|
2,551 |
1,228 |
1,137 |
3,839 |
4,376 |
3,841 |
4,383 |
| |
|
|
|
|
|
|
|
|
| 10 |
Net Profit after Taxation |
12,762 |
4,047 |
3,734 |
16,809 |
13,391 |
16,813 |
13,420 |
| |
Less : Minority Interest |
|
|
|
|
|
|
2 |
| |
Add : Share of Profits in Associate |
|
|
|
|
|
75 |
86 |
| |
Net Profit after Taxation, Minority Interest & Share in Associate |
|
|
|
|
|
16,888 |
13,504 |
| |
|
|
|
|
|
|
|
|
| 11 |
Paid up Equity Share Capital |
|
|
|
16,245 |
16,245 |
16,245 |
16,245 |
| 12 |
Reserves as per last Balance Sheet |
|
|
|
132,636 |
125,057 |
133,067 |
125,411 |
| 13 |
Basic EPS
for the Quarter / Year |
|
|
|
|
|
|
|
| |
a) Before Deferred Tax |
8.66 |
3.01 |
2.76 |
11.66 |
9.95 |
11.71 |
10.02 |
| |
b) After Deferred Tax |
7.83 |
2.48 |
2.29 |
10.31 |
8.11 |
10.36 |
8.18 |
| 14 |
Diluted
EPS for the Quarter / Year |
7.16 |
2.27 |
2.09 |
9.45 |
7.27 |
9.49 |
7.33 |
| 15 |
Aggregate of Non-Promoter Shareholding : |
|
|
|
|
|
|
|
| |
- Number of Shares |
99,302,940 |
|
|
99,302,740 |
102,281,246 |
|
|
| |
- Percentage of
Shareholding |
61.14% |
|
|
61.14% |
62.97% |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
The Consolidated Financial Results represent those of the Company, its subsidiaries - Bilt Treetech Ltd. and The Paperbase Company Ltd. The results also include share of profits of Associate Company - APR Packaging Ltd. The Consolidated Financial Results have been made in accordance with Accounting Standard 21 "Consolidated Financial Statements" issued by the Institute of Chartered Accountants of India. |
|
|
In line with clarifications issued by the Institute of Chartered Accountants of India on 2nd April 2005, Inter-divisional transfers which hitherto were considered as part of Turnover have now been excluded. All corrosponding figures have been regrouped / rearranged wherever necessary. |
|
|
The provision for Deferred Tax liability for the year is lower on account of certain favourable Appellate Decisions. |
|
|
Disclosure of chemicals revenue as a segment is discontinued as it represents less than 10% of company turnover, assets and profits. All corrosponding figures have been regrouped / rearranged wherever necessary. |
|
|
The Board has recommended Dividend @ 25% (2003-04 25%) with a total payout of Rs 46.11 Cr as against Rs 45.91 Cr for the previous year, inclusive of dividend tax. The recommended dividend for the current year is inclusive of an interim dividend @ 12.5% with a payout of Rs 22.96 Cr. |
|
|
Investor Complaints outstanding at the beginning of the quarter were NIL . No. of Complaint received and resolved during the quarter ended 31st March, 2005 was 1. No. of Complaints outstanding at the end of the quarter were NIL. |
|
|
The company raised US$ 60 million in July 2005 through an issue of Foreign Currency Convertible Bonds (FCCBs). |
|
|
These results were reviewed by the Audit Committee and approved by the Board of Directors in its meeting held on 30th August, 2005. |
| |
|
| |
New Delhi
30th August 2005
|
For and on behalf of Board of Directors For Ballarpur Industries Ltd.
GAUTAM THAPAR
Vice Chairman & Managing Director |
Quarterly Reporting on Segment Wise Revenues, Results and Capital Employed under Clause 41 of the Listing Agreement
|
|
|
Rs./Lacs |
|
|
|
Sl.
No. |
Particulars |
For the Nine Months period ended 31.03.05 (Unaudited)
|
For the Quarter ended 30.06.05 (Unaudited) |
For the Quarter ended 30.06.04 (Unaudited) |
For the Year ended 30.06.05 (Audited)
|
For the Year ended 30.06.04 (Audited)
|
Consolidated Results
|
Year ended 30.06.05 (Audited) |
Year ended 30.06.04 (Audited) |
| 1 |
Segment Revenues |
|
|
|
|
|
|
|
| |
Paper |
119,572 |
41,235 |
38,281 |
160,807 |
150,028 |
160,807 |
150,028 |
| |
APR Pulp |
17,308 |
5,725 |
6,214 |
23,033 |
23,975 |
23,033 |
23,975 |
| |
Others |
10,325 |
5,575 |
7,201 |
15,900 |
22,942 |
15,913 |
22,998 |
| |
Total |
147,205 |
52,535 |
51,696 |
199,740 |
196,945 |
199,753 |
197,001 |
| |
|
|
|
|
|
|
|
|
| 2 |
Segment Results - Profit /(Loss) before Tax and Interest
|
|
|
|
|
|
|
|
| |
Tax and Interest |
|
|
|
|
|
|
|
| |
Paper |
24,678 |
8,308 |
7,894 |
32,986 |
30,335 |
32,986 |
30,335 |
| |
APR Pulp |
741 |
274 |
537 |
1,015 |
2,390 |
1,015 |
2,390 |
| |
Others |
(98) |
(39) |
(34) |
(137) |
(65) |
(131) |
(29) |
| |
Total |
25,321 |
8,543 |
8,397 |
33,864 |
32,660 |
33,870 |
32,696 |
| |
Less: i) Interest |
8,343 |
2,697 |
2,984 |
11,040 |
12,633 |
11,040 |
12,633 |
| |
ii) Other un - allocable expenditure net of un - allocable income |
1,665 |
511 |
542 |
2,176 |
2,260 |
2,176 |
2,260 |
| |
|
|
|
|
|
|
|
|
| |
Total Profit before Tax |
15,313 |
5,335 |
4,871 |
20,648 |
17,767 |
20,654 |
17,803 |
| |
|
|
|
|
|
|
|
|
| 3 |
Capital Employed
(Segment Assets - Segment Liabilities)
(Based on reasonable estimates ) |
As on
31.03.05
|
|
|
As on
30.06.05 |
As on
30.06.04
|
As on
30.06.05 |
As on
30.06.04
|
| |
|
|
|
|
|
|
|
|
| |
Paper |
231,342 |
|
|
225,605 |
216,964 |
225,605 |
216,964 |
| |
APR Pulp |
47,854 |
|
|
45,699 |
46,521 |
45,699 |
46,521 |
| |
Others |
15,447 |
|
|
14,316 |
26,486 |
14,754 |
26844 |
| |
|
|
|
|
|
|
|
|
| |
Total |
294,643 |
|
|
285,620 |
289,971 |
286,058 |
290,329 |
...back
|
|