| |
Home > Financial Results > Quarterly Results
Audited Financial Results for the
Quarter / Year Ended 30th September 2008
| |
|
|
|
|
|
|
Rs. Lacs |
| |
|
Consolidated |
Standalone |
| Sl. |
Particulars |
Three months |
Three months |
Previous |
Three months |
Three months |
Previous |
| No. |
|
Ended |
Ended |
Accounting |
Ended |
Ended |
Accounting |
| |
|
30.09.08 |
30.09.07 |
Year ended |
30.09.08 |
30.09.07 |
Year ended |
| |
|
|
|
30.06.08 |
|
|
30.06.08 |
| |
|
(Unaudited) |
(Unaudited) |
(Audited) |
(Unaudited) |
(Unaudited) |
(Audited) |
| |
|
|
|
|
|
|
|
| 1 |
(a) Net Sales |
77,182 |
65,773 |
283,820 |
24,750 |
22,569 |
94,204 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
77,182 |
65,773 |
283,820 |
24,750 |
22,569 |
94,204 |
| |
|
|
|
|
|
|
|
| 2 |
Expenditure |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
(a) Amortisation of Deferred Revenue Expenditure |
91 |
601 |
939 |
79 |
106 |
641 |
| |
|
|
|
|
|
|
|
| |
(b) (Increase)/Decrease in Stock in Trade and Work In Progress |
(2,524) |
(1,110) |
(213) |
(476) |
109 |
989 |
| |
|
|
|
|
|
|
|
| |
(c) Consumption of Raw Materials |
24,171 |
18,733 |
80,443 |
7,399 |
6,736 |
26,006 |
| |
|
|
|
|
|
|
|
| |
(d) Purchases of Traded Goods |
896 |
407 |
1,953 |
896 |
391 |
4,310 |
| |
|
|
|
|
|
|
|
| |
(e) Consumption of Stores & Spares |
14,405 |
11,304 |
48,078 |
4,995 |
3,973 |
16,607 |
| |
|
|
|
|
|
|
|
| |
(f) Power, Fuel & Water Charges |
12,058 |
10,325 |
44,617 |
3,322 |
3,670 |
14,455 |
| |
|
|
|
|
|
|
|
| |
(g) Personnel Cost |
5,596 |
4,232 |
20,136 |
1,551 |
931 |
4,917 |
| |
|
|
|
|
|
|
|
| |
(h) Excise Duty |
- |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
(h) Depreciation |
5,204 |
5,098 |
19,238 |
1,884 |
1,788 |
6,338 |
| |
|
|
|
|
|
|
|
| |
(i) Other Expenditure |
4,285 |
3,921 |
18,018 |
1,157 |
793 |
3,733 |
| |
Total |
64,182 |
53,511 |
233,209 |
20,807 |
18,497 |
77,996 |
| |
|
|
|
|
|
|
|
| 3 |
Profit from Operations before Other Income, Interest and Exceptional Items (1-2) |
13,000 |
12,262 |
50,611 |
3,943 |
4,072 |
16,208 |
| |
|
|
|
|
|
|
|
| 4 |
Other Income |
209 |
193 |
1,611 |
43 |
40 |
300 |
| |
|
|
|
|
|
|
|
| 5 |
Profit before Interest and Exceptional Items (3+4) |
13,209 |
12,455 |
52,222 |
3,986 |
4,112 |
16,508 |
| |
|
|
|
|
|
|
|
| 6 |
Interest & Financing Charges (Net) |
3,776 |
3,238 |
14,824 |
544 |
2,098 |
2,781 |
| |
|
|
|
|
|
|
|
| 7 |
Profit after interest but before Exceptional Items (5-6) |
9,433 |
9,217 |
37,398 |
3,442 |
2,014 |
13,727 |
| 8 |
Exceptional Items |
- |
|
- |
|
|
- |
| |
|
|
|
|
|
|
|
| 9 |
Profit (+)/ Loss (-) from Ordinary Activities before tax (7+8) |
9,433 |
9,217 |
37,398 |
3,442 |
2,014 |
13,727 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 10 |
Tax Expense -Estimated : |
|
|
|
|
|
|
| |
Current Tax (Net of MAT entitlement Credit) |
1,004 |
998 |
3,811 |
588 |
228 |
1,123 |
| |
Deferred Tax Liability (Net) |
750 |
856 |
3,004 |
|
343 |
(481) |
| |
Fringe Benefit Tax |
32 |
56 |
224 |
17 |
55 |
140 |
| |
|
1,786 |
1,910 |
7,039 |
605 |
626 |
782 |
| 11 |
Net Profit (+)/ Loss (-) from Ordinary Activities after tax (9-10) |
7,647 |
7,307 |
30,359 |
2,837 |
1,388 |
12,945 |
| |
|
|
|
|
|
|
|
| 12 |
Extraordinary Items (net of tax expense ) |
- |
|
- |
|
|
- |
| |
|
|
|
|
|
|
|
| 13 |
Net Profit(+)/ Loss(-) for the period (11-12) |
7,647 |
7,307 |
30,359 |
2,837 |
1,388 |
12,945 |
| |
Less : Minority Interest |
999 |
9 |
648 |
|
|
|
| |
Add : Share of Profits in Associates |
86 |
99 |
277 |
|
|
|
| |
|
|
|
|
|
|
|
| |
Net Profit After Taxation, Minority Interest & Share in Associate Company's Profit |
6,734 |
7,397 |
29,988 |
2,837 |
1,388 |
12,945 |
| |
|
|
|
|
|
|
|
| 14 |
Paid up Equity Share Capital |
|
|
11,112 |
|
|
11,112 |
| |
|
|
|
|
|
|
|
| 15 |
Reserves excluding Revaluation Reserves as per balance sheet of previous accounting year |
|
|
139,932 |
|
|
115,687 |
| 16 |
Earnings Per Share (EPS) |
|
|
|
|
|
|
| |
(a) Before Deferred Tax |
1.35 |
0.89 |
5.94 |
0.51 |
0.19 |
2.24 |
| |
(b) After Deferred Tax |
1.21 |
0.80 |
5.40 |
0.51 |
0.15 |
2.33 |
| |
(c) Diluted EPS for the Quarter / Year |
1.07 |
0.74 |
4.76 |
0.45 |
0.14 |
2.06 |
| |
|
|
|
|
|
|
|
| 17 |
Public Shareholding : |
|
|
|
|
|
|
| |
- Number of Shares |
|
|
|
338,926,137 |
113,508,196 |
338,926,137 |
| |
- Percentage of Shareholding |
|
|
|
61.01% |
61.12% |
61.01% |
| |
|
|
|
|
|
|
|
| NOTES: |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 1. |
Pursuant to the Scheme of Arrangement and Reorganisation between the Company and its subsidiary, Bilt Graphic Paper Products Ltd. (BGPPL), as approved by the Hon’ble Court of Judicature at Bombay, Nagpur Bench (“The Scheme”), the standalone results represents residual Ballarpur Industries Limited. |
| 2 |
Minority interest for the current quarter is not comparable with the previous quarter. |
| 3 |
Capacity expansion at Bhigwan of 190000 MT to be commissioned in November -2008. |
| 4 |
EBIDTA Margin for current quarter was 24 % compared to 22.9 % in June 2008 quarter . |
| 5 |
One complaint was received and resolved during the quarter. Investor Complaint outstanding at the beginning and the end of the quarter was Nil. |
| 6 |
Consequent to the sub division of Equity Shares, the basic and diluted EPS has been reworked for quarter ended 30th September, 2007. |
| 7 |
These results have been reviewed by the Audit Committee and approved by the Board of Directors in its meeting held on 31st October, 2008 and have undergone “Limited Review” by the Statutory Auditors of the Company. |
| 8 |
Previous period figures have been regrouped/rearranged, wherever necessary |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
For and on behalf of Board of Directors |
| |
|
|
|
|
|
For Ballarpur Industries Ltd. |
| |
Place : New Delhi |
|
|
|
|
R.R .VEDERAH |
| |
Dated :31st October,2008 |
|
|
|
MANAGING DIRECTOR |
| |
|
|
|
|
|
|
|
| Quarterly Reporting on Segment wise Revenues, Results and Capital Employed under Clause 41 of the Listing Agreement |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
Rs. Lacs |
| |
|
Consolidated |
Standalone |
| Sl. |
Particulars |
Three months |
Three months |
Previous |
Three months |
Three months |
Previous |
| No. |
|
Ended |
Ended |
Accounting |
Ended |
Ended |
Accounting |
| |
|
30.09.08 |
30.09.07 |
Year ended |
30.09.08 |
30.09.07 |
Year ended |
| |
|
|
|
30.06.08 |
|
|
30.06.08 |
| |
|
(Unaudited) |
(Unaudited) |
(Audited) |
(Unaudited) |
(Unaudited) |
(Audited) |
| 1 |
Segment Revenues |
|
|
|
|
|
|
| |
(a) Paper |
58,906 |
51,409 |
217,721 |
17,450 |
16,871 |
67,071 |
| |
(b) Paper Products & Office Supplies |
7,300 |
5,748 |
24,751 |
7,300 |
5,698 |
24,751 |
| |
(c).Pulp Rayon Grade |
9,006 |
7,529 |
35,802 |
|
|
- |
| |
(d) Unallocated |
1,970 |
1,087 |
5,546 |
|
|
2,382 |
| |
Total |
77,182 |
65,773 |
283,820 |
24,750 |
22,569 |
94,204 |
| |
|
|
|
|
|
|
|
| |
Less: Inter Segment Revenue |
- |
|
- |
|
|
- |
| |
Net Sales/ income from operation |
77,182 |
65,773 |
283,820 |
24,750 |
22,569 |
94,204 |
| |
|
|
|
|
|
|
|
| 2 |
Segment Results (Profit)(+)/ Loss (-) before tax and interest) |
|
|
|
|
|
|
| |
(a) Paper |
11,919 |
11,665 |
44,969 |
3,758 |
3,446 |
14,124 |
| |
(b) Paper Products & Office Supplies |
780 |
886 |
3,741 |
780 |
886 |
3,741 |
| |
(c).Pulp Rayon Grade |
1,201 |
510 |
6,112 |
|
|
- |
| |
(d) Unallocated |
(127) |
(56) |
(244) |
|
|
- |
| |
Total |
13,773 |
13,005 |
54,578 |
4,538 |
4,332 |
17,865 |
| |
Less: i) Interest |
3,776 |
3,238 |
14,824 |
544 |
2,098 |
2,781 |
| |
ii) Other un - allocable expenditure |
|
|
|
|
|
|
| |
net of un - allocable income |
564 |
550 |
2,356 |
552 |
220 |
1,357 |
| |
Total Profit Before Tax |
9,433 |
9,217 |
37,398 |
3,442 |
2,014 |
13,727 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
Consolidated |
Standalone |
| 3 |
Capital Employed |
As on |
As on |
As on |
As on |
As on |
As on |
| |
(Segment Assets - Segment Liabilities) |
30.09.08 |
30.09.07 |
30.06.08 |
30.09.08 |
30.09.07 |
30.06.08 |
| |
(Based on reasonable estimates ) |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
(a) Paper |
465,426 |
341,292 |
445,334 |
183,037 |
288,367 |
183,027 |
| |
(b) Paper Products & Office Supplies |
26,170 |
23,229 |
26,122 |
26,170 |
30,133 |
26,122 |
| |
(c).Pulp Rayon Grade |
48,567 |
44,389 |
47,147 |
|
|
- |
| |
(d) Unallocated |
5,031 |
42,670 |
5,221 |
20,771 |
12,470 |
20,881 |
| |
|
|
|
|
|
|
|
| |
Total |
545,194 |
451,580 |
523,824 |
229,978 |
330,970 |
230,030 |
| |
|
|
|
|
|
|
|
...back
|
|