|
|
|
March 2012
| RATNABALI CAPITAL MARKETS LIMITED |
|
|
STATEMENT OF STANDALONE AND CONSOLIDATED AUDITED FINANCIAL RESULTS
FOR THE QUARTER AND YEAR ENDED 31ST MARCH, 2012 |
| |
|
|
|
|
|
|
|
(Rs. in Lakhs) |
| |
PART- I |
STANDALONE |
CONSOLIDATED |
| |
PARTICULARS |
3 Months Ended |
Year Ended |
Year Ended |
| |
|
31.03.2012 |
31.12.2011 |
31.03.2011 |
31.03.2012 |
31.03.2011 |
31.03.2012 |
31.03.2011 |
| |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Audited) |
(Audited) |
(Audited) |
(Audited) |
| |
Income from operations |
|
|
|
|
|
|
|
| 1 |
a) Net Sales / Income from operations |
9,294.85 |
14,377.72 |
31,530.63 |
50,092.76 |
82,465.40 |
50,909.96 |
82,467.30 |
| |
b) Other operating income |
332.47 |
140.45 |
573.82 |
666.48 |
962.89 |
666.48 |
962.89 |
| |
Total income from operations (net) |
9,627.32 |
14,518.17 |
32,104.45 |
50,759.24 |
83,428.29 |
51,576.44 |
83,430.19 |
| 2 |
Expenses |
|
|
|
|
|
|
|
| |
a) Purchases of stock-in -trade |
8,824.77 |
13,962.18 |
32,448.45 |
45,245.39 |
85,996.59 |
46,032.56 |
85,999.59 |
| |
b) Changes in inventories of stock-in-trade |
(93.71) |
463.80 |
(743.33) |
3,863.22 |
(4,411.53) |
3,864.47 |
-4,412.79 |
| |
c) Employee benefits expense |
57.55 |
74.18 |
62.26 |
247.29 |
216.58 |
247.29 |
216.58 |
| |
d) Depreciation and amortisation expenses |
10.26 |
10.14 |
9.69 |
40.25 |
41.58 |
40.33 |
41.66 |
| |
e) Other expenses |
198.76 |
116.95 |
189.54 |
614.43 |
751.25 |
617.68 |
753.53 |
| |
Total expenses |
8,997.63 |
14,627.25 |
31,966.61 |
50,010.58 |
82,594.47 |
50,802.33 |
82,598.57 |
| 3 |
Profit /(Loss) from operations before other income, finance costs & exceptional items (1-2) |
629.69 |
(109.08) |
137.84 |
748.66 |
833.82 |
774.11 |
831.62 |
| 4 |
Other income |
155.23 |
(55.28) |
11.00 |
213.74 |
429.13 |
228.73 |
443.85 |
| 5 |
Profit/(Loss) from ordinary activities before finance costs & exceptional items (3+4) |
784.92 |
(164.36) |
148.84 |
962.40 |
1,262.95 |
1,002.84 |
1,275.47 |
| 6 |
Finance costs |
51.24 |
41.44 |
62.81 |
205.05 |
358.84 |
216.00 |
358.94 |
| 7 |
Profit/(Loss) from ordinary activities after finance costs but before exceptional items (5-6) |
733.68 |
(205.80) |
86.03 |
757.35 |
904.11 |
786.84 |
916.53 |
| 8 |
Exceptional items |
- |
- |
- |
- |
- |
- |
- |
| 9 |
Profit/(Loss) from ordinary activities before tax (7-8) |
733.68 |
(205.80) |
86.03 |
757.35 |
904.11 |
786.84 |
916.53 |
| 10 |
Tax expense / ( write back) (including deferred tax) |
152.50 |
(105.49) |
(167.29) |
164.13 |
(56.73) |
174.16 |
-52.81 |
| 11 |
Net Profit/(Loss) from ordinary activities after tax (9-10) |
581.18 |
(100.31) |
253.32 |
593.22 |
960.84 |
612.68 |
969.34 |
| 12 |
Extraordinary items (net of tax expenses Rs. Nil) |
- |
- |
- |
- |
- |
- |
- |
| 13 |
Net Profit / (Loss) for the period (11-12) |
581.18 |
(100.31) |
253.32 |
593.22 |
960.84 |
612.68 |
969.34 |
| 14 |
Share of Profit of associate |
|
|
|
|
|
1.06 |
0.06 |
| 15 |
Minority interest |
|
|
|
|
|
- |
- |
| 16 |
Net Profit after taxes, minority interest and share of profit in associate |
|
|
|
|
|
613.74 |
969.40 |
| 17 |
Paid-up equity share capital (face value of Rs.10/- each) |
520.30 |
520.30 |
520.30 |
520.30 |
520.30 |
520.30 |
520.30 |
| 18 |
Reserves excluding Revaluation Reserves as per balance sheet of previous accounting year |
|
|
|
8,198.78 |
7,786.98 |
8,230.01 |
7,797.68 |
| 19 |
Earnings per share (of Rs 10/- each.) : |
|
|
|
|
|
|
|
| |
- Basic and Diluted (not annualised) |
11.17 |
(1.93) |
4.87 |
11.40 |
18.47 |
11.80 |
18.63 |
| |
|
|
|
|
|
|
|
|
| |
PART - II |
SELECT INFORMATION FOR THE QUARTER AND YEAR ENDED 31ST MARCH 2012 |
| |
|
STANDALONE |
CONSOLIDATED |
| |
PARTICULARS |
3 Months Ended |
Year Ended |
Year Ended |
| |
31.03.2012 |
31.12.2011 |
31.03.2011 |
31.03.2012 |
31.03.2011 |
31.03.2012 |
31.03.2011 |
| |
|
|
|
|
|
|
|
|
| A |
PARTICULARS OF SHAREHOLDINGS |
|
|
|
|
|
|
|
| 1 |
Public Shareholding |
|
|
|
|
|
|
|
| |
- Number of shares |
13,01,726 |
13,01,726 |
13,01,726 |
13,01,726 |
13,01,726 |
13,01,726 |
13,01,726 |
| |
- Percentage of shareholding |
25.02 |
25.02 |
25.02 |
25.02 |
25.02 |
25.02 |
25.02 |
| 2 |
Promoters and Promoter Group Shareholding |
|
|
|
|
|
|
|
| |
a) Pledged / Encumbered |
|
|
|
|
|
|
|
| |
- Number of shares |
- |
- |
- |
- |
- |
- |
- |
| |
- Percentage of shares (as a % of the total shareholding of promoter and promoter group) |
- |
- |
- |
- |
- |
- |
- |
| |
- Percentage of shares (as a % of the total share capital of the Company) |
- |
- |
- |
- |
- |
- |
- |
| |
b) Non - encumbered |
|
|
|
|
|
|
|
| |
- Number of shares |
39,01,274 |
39,01,274 |
39,01,274 |
39,01,274 |
39,01,274 |
39,01,274 |
39,01,274 |
| |
- Percentage of shares (as a % of the total shareholding of promoter and promoter group) |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| |
- Percentage of shares (as a % of the total share capital of the Company) |
74.98 |
74.98 |
74.98 |
74.98 |
74.98 |
74.98 |
74.98 |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
Particulars |
3 months ended 31/3/2012 |
|
|
|
|
| B |
INVESTOR COMPLAINTS |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
Pending at the begining of the quarter |
|
NIL |
|
|
|
|
|
| |
Received during the quarter |
|
NIL |
|
|
|
|
|
| |
Disposed of during the quarter |
|
NIL |
|
|
|
|
|
| |
Remaining unresolved at the end of the quarter |
|
NIL |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
Standalone and Consolidated Statement of Assets and Liabilities |
|
|
(Rs. in Lakhs) |
| |
|
|
|
|
STANDALONE |
CONSOLIDATED |
| |
PARTICULARS |
|
|
|
As at
31.03.2012 |
As at
31.03.2011 |
As at
31.03.2012 |
As at
31.03.2011 |
| |
|
|
|
|
(Audited) |
(Audited) |
(Audited) |
(Audited) |
| A |
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| 1 |
Shareholders' Funds |
|
|
|
|
|
|
|
| |
(a) Share Capital |
|
|
|
520.30 |
520.30 |
520.30 |
520.30 |
| |
(b) Reserves and Surplus |
|
|
|
8,198.78 |
7,786.98 |
8,230.01 |
7797.68 |
| |
|
|
|
Sub -total - Shareholders' funds |
8,719.08 |
8,307.28 |
8,750.31 |
8,317.98 |
| 2 |
Non - Current Liabilities |
|
|
|
|
|
|
|
| |
(a) Long-term borrowings |
|
|
|
- |
1.39 |
- |
1.39 |
| |
(b) Deferred tax liabilities (net) |
|
|
|
9.28 |
- |
9.36 |
- |
| |
(c) Long-term provisions |
|
|
|
29.77 |
23.31 |
29.77 |
23.31 |
| |
|
|
|
Sub-total - Non - Current Liabilities |
39.05 |
24.70 |
39.13 |
24.70 |
| 3 |
Current Liabilities |
|
|
|
|
|
|
|
| |
(a) Short -term borrowings |
|
|
|
1,183.45 |
4,942.48 |
1,450.23 |
5042.48 |
| |
(b) Trade payables |
|
|
|
192.68 |
84.93 |
192.68 |
84.93 |
| |
(c) Other current liabilies |
|
|
|
278.95 |
623.36 |
279.28 |
623.56 |
| |
(d) Short -term provisions |
|
|
|
181.82 |
242.07 |
182.51 |
242.07 |
| |
|
|
|
Sub-total - Current Liabilities |
1,836.90 |
5,892.84 |
2,104.70 |
5,993.04 |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
TOTAL-EQUITY AND LIABILITIES |
10,595.03 |
14,224.82 |
10,894.14 |
14,335.72 |
| B |
ASSETS |
|
|
|
|
|
|
|
| 1 |
Non - Current Assets |
|
|
|
|
|
|
|
| |
(a) Fixed Assets |
|
|
|
229.71 |
241.83 |
230.00 |
242.19 |
| |
(b) Goodwill on consolidation |
|
|
|
- |
- |
0.17 |
0.17 |
| |
(c) Non - current investments |
|
|
|
1,872.35 |
1,424.30 |
1,668.47 |
1219.36 |
| |
(d) Deferred tax asset (net) |
|
|
|
- |
77.07 |
- |
77.01 |
| |
(e) Long-term loans and advances |
|
|
|
192.19 |
188.75 |
192.20 |
188.75 |
| |
(f) Other non-current assets |
|
|
|
58.68 |
43.29 |
58.68 |
43.29 |
| |
|
|
|
Sub-total - Non - Current Assets |
2,352.93 |
1,975.24 |
2,149.52 |
1,770.77 |
| 2 |
Current Assets |
|
|
|
|
|
|
|
| |
(a) Inventories |
|
|
|
2,736.97 |
6,600.18 |
2,736.97 |
6601.44 |
| |
(b) Trade receivables |
|
|
|
2,170.96 |
2,091.90 |
2,170.96 |
2091.90 |
| |
(c) Cash and cash equivalents |
|
|
|
3,014.52 |
3,198.90 |
3,239.84 |
3405.27 |
| |
(d) Short-term loans and advances |
|
|
|
234.72 |
248.92 |
509.83 |
349.74 |
| |
(e) Other current assets |
|
|
|
84.93 |
109.68 |
87.02 |
116.60 |
| |
|
|
|
Sub-total - Current Assets |
8,242.10 |
12,249.58 |
8,744.62 |
12,564.95 |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
TOTAL - ASSETS |
10,595.03 |
14,224.82 |
10,894.14 |
14,335.72 |
| |
|
|
|
|
| Note :- |
|
|
|
|
|
|
|
1 |
The above results have been reviewed by the Audit Committee and taken on record by the Board of Directors at their meeting held on 28th April, 2012. |
2 |
The Consolidated Financial Results include audited results of it's wholly owned subsidiary - Ratnabali Investment Private Limited, and audited share of profit of it's Associate - Midas Asset Reconstruction Company Private Limited, where the company holds 33.33% of the share capital of the Associate. |
3 |
The Company is engaged in single segment as defined in Accounting Standard (AS) 17, hence Segment Reporting is not applicable. |
|
|
4 |
The Board of Directors, subject to shareholders' approval, has recommended 30 % dividend i.e. Rs 3 per share for the year ended 31st March, 2012. |
5 |
The figures for the corresponding periods have been reworked, regrouped, rearranged and reclassified wherever necessary as per the Revised Schedule VI of the Companies Act, 1956 to conform to current period / year classification. |
| |
| |
By order of the Board |
| |
For Ratnabali Capital Markets Ltd |
| |
| |
| |
Place : Kolkata |
Vikash Somani |
| |
Date : 28/04/2012 |
Managing Director |
|
|