| |
|
Rs. / Lacs |
| Sl.No. |
Particulars |
For the Quarter ended 31.12.06 |
For the Quarter ended 31.12.05 |
For the Half Year ended 31.12.06 |
For the Half Year ended 31.12.05 |
For the Year ended 30.06.06 (Audited) |
| |
|
|
|
|
|
|
| 1 |
Sales including Excise Duty |
60,247 |
49,145 |
117,999 |
98,192 |
207,560 |
| 2 |
Other Income |
160 |
203 |
448 |
407 |
1,050 |
| |
|
|
|
|
|
|
| |
|
60,407 |
49,348 |
118,447 |
98,599 |
208,610 |
| |
|
|
|
|
|
|
| 3 |
Expenditure |
|
|
|
|
|
| |
(a) Amortisation of Deferred Revenue Expenditure |
298 |
292 |
599 |
586 |
1,202 |
| |
(b) (Increase)/Decrease in Stock in trade (Including purchase of traded goods) |
1,694 |
2,258 |
3,269 |
3,776 |
8,927 |
| |
(c) Consumption of Raw Materials |
15,994 |
10,148 |
30,937 |
20,618 |
46,206 |
| |
(d) Consumption of Stores & Spares |
8,963 |
7,637 |
17,625 |
15,489 |
32,277 |
| |
(e) Power, Fuel & Water Charges |
7,784 |
5,367 |
15,509 |
10,963 |
24,432 |
| |
(f) Personnel Cost |
3,205 |
3,159 |
6,348 |
6,381 |
12,713 |
| |
(g) Excise Duty |
5,098 |
5,513 |
10,147 |
10,972 |
20,573 |
| |
(h) Other Expenditure |
3,310 |
3,127 |
6,583 |
6,307 |
12,750 |
| |
|
|
|
|
|
|
| |
Total |
46,346 |
37,501 |
91,017 |
75,092 |
159,080 |
| |
|
|
|
|
|
|
| 4 |
Profit before Interest, Depreciation, Taxation and Exceptional items |
14,061 |
11,847 |
27,430 |
23,507 |
49,530 |
| |
|
|
|
|
|
|
| 5 |
Interest & Financing Charges - Net |
2,180 |
2,301 |
4,218 |
4,807 |
9,257 |
| |
|
|
|
|
|
|
| 6 |
Profit before Depreciation, Taxation and Exceptional items |
11,881 |
9,546 |
23,212 |
18,700 |
40,273 |
| |
|
|
|
|
|
|
| 7 |
Depreciation |
3,810 |
3,677 |
7,612 |
7,342 |
14,992 |
| |
|
|
|
|
|
|
| 8 |
Profit before Taxation & Exceptional items |
8,071 |
5,869 |
15,600 |
11,358 |
25,281 |
| |
|
|
|
|
|
|
| 9 |
Exceptional items ( Net ) |
- |
- |
|
|
1,240 |
| |
|
|
|
|
|
|
| 10 |
Profit before Taxation |
8,071 |
5,869 |
15,600 |
11,358 |
26,521 |
| |
|
|
|
|
|
|
| 11 |
Provision for Taxation - Estimated : |
|
|
|
|
|
| |
Current Tax / MAT (Net) |
906 |
494 |
1,751 |
956 |
2,470 |
| |
Deferred Tax Liability (Net) |
900 |
575 |
1,712 |
1,133 |
2,603 |
| |
Fringe Benefit Tax |
50 |
60 |
96 |
109 |
248 |
| |
|
1,856 |
1,129 |
3,559 |
2,198 |
5,321 |
| |
|
|
|
|
|
|
| 12 |
Net Profit after Taxation |
6,215 |
4,740 |
12,041 |
9,160 |
21,200 |
| |
|
|
|
|
|
|
| 13 |
Paid up Equity Share Capital |
|
|
|
|
16,323 |
| 14 |
Reserves as per last Balance Sheet |
|
|
|
|
147,002 |
| 15 |
Basic EPS for the Quarter / Year |
|
|
|
|
|
| |
a) Before Deferred Tax |
4.29 |
3.26 |
8.35 |
6.32 |
14.56 |
| |
b) After Deferred Tax |
3.74 |
2.91 |
7.31 |
5.62 |
12.97 |
| |
|
|
|
|
|
|
| 16 |
Diluted EPS for the Quarter / Year |
3.25 |
2.50 |
6.37 |
4.83 |
11.12 |
| |
|
|
|
|
|
|
| 17 |
Aggregate of Non-Promoter Shareholding : |
|
|
|
|
|
| |
- Number of Shares |
96,277,987 |
93,208,603 |
|
|
92,750,730 |
| |
- Percentage of Shareholding |
57.73% |
57.38% |
|
|
56.82% |
| |
|
|
|
|
|
|
|
| |
| NOTES : |
| 1. |
During the quarter ended 31st December 06 Company has allotted 35,44,141 equity shares at a conversion price of Rs. 86.20 per share on part conversion of Foreign Currency Convertible Bonds (FCCBs) of $ 45 million, which were allotted by the company in November, 2003. |
| |
|
| 2. |
In order to acquire the shares of Sabah Forest Industries Sdn. Bhd. Malaysia the company has initially invested Euros 18,000 in its wholly owned subsidiary Ballarpur International Holdings BV at Netherlands, incorporated for the above mentioned purpose. |
| |
|
| 3. |
The Accounting standard AS - 15 ( Revised 2005) on "Employee Benefits" issued by the Institute of Chartered Accountants of India which is applicable from April 1, 2006 has been complied with and there is no significant impact for the current quarter. The adjustment on account of transitional provisions will be dealt in the general reserve at the year end. |
| |
|
| 4. |
Investor complaints outstanding at the beginning of the quarter were NIL . Number of complaints received and resolved during the quarter ended 31st December, 2006 were 1. Number of Complaints outstanding at the end of the quarter were NIL. |
| |
|
| 5. |
Figures for the current quarter are not comparable with the corresponding quarter, as current quarter figures include impact of merger of APR Packaging Ltd. and Power business restructuring. |
| |
|
| 6. |
These results have been reviewed by the Audit Committee and approved by the Board of Directors in its meeting held on 19th January, 2007. |
|
| |
| |
| |
| |
| New Delhi |
| 19th January 2007 |
|
| For and on behalf of Board of Directors |
| For Ballarpur Industries Ltd. |
| |
| |
| R. R. VEDERAH |
| 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 Quater ended 31.12.06 |
For the Quater ended 31.12.05 |
For the Half Year ended 31.12.06 |
For the Half Year ended 31.12.05 |
For the Year ended 30.06.06 (Audited) |
| 1 |
Segment Revenues |
|
|
|
|
|
| |
Paper |
45,455 |
41,552 |
89,592 |
83,025 |
166,641 |
| |
Paper Products & Office Supplies |
6,292 |
1,204 |
11,643 |
2,026 |
8,612 |
| |
APR Pulp |
6,926 |
3,610 |
13,454 |
7,972 |
22,049 |
| |
Others |
1,574 |
2,779 |
3,310 |
5,169 |
10,258 |
| |
Total |
60,247 |
49,145 |
117,999 |
98,192 |
207,560 |
| |
|
|
|
|
|
|
| 2 |
Segment Results - Profit /(Loss) before Tax and Interest |
|
|
|
|
|
| |
Paper |
9,654 |
8,461 |
18,830 |
16,788 |
34,500 |
| |
Paper Products & Office Supplies |
951 |
368 |
1,767 |
591 |
1,773 |
| |
APR Pulp |
221 |
(91) |
430 |
(78) |
586 |
| |
Others |
(55) |
(64) |
(127) |
(121) |
(286) |
| |
Total |
10,771 |
8,674 |
20,900 |
17,180 |
36,573 |
| |
Less:i) Interest
ii) Other un - allocable expenditure |
2,180
|
2,301
|
4,218
|
4,807
|
9,257
|
| |
net of un - allocable income |
520 |
504 |
1,082 |
1,015 |
2,035 |
| |
Total Profit before Tax & Exceptional Items |
8,071 |
5,869 |
15,600 |
11,358 |
25,281 |
| |
|
|
|
|
|
|
| 3 |
Capital Employed(Segment Assets - Segment Liabilities) |
As on 31.12.06 |
As on 31.12.05 |
|
|
As on 30.06.06 |
| |
(Based on reasonable estimates ) |
|
|
|
|
|
| |
|
|
|
|
|
|
| |
Paper |
218,820 |
230,506 |
|
|
209,448 |
| |
Paper Products & Office Supplies |
21,223 |
3,694 |
|
|
20,035 |
| |
APR Pulp |
44,406 |
45,513 |
|
|
44,602 |
| |
Others |
43,761 |
37,116 |
|
|
52,182 |
| |
|
|
|
|
|
|
| |
Total |
328,210 |
316,829 |
|
|
326,267 |
|
| |
| |
|
|